Exxaro Resource limited Report Selector 2018

Report Selector


Exxaro Resources Limited Group and company annual financial statements

Restatement of company comparative information

The statement of comprehensive income, the statement of financial position, the statement of changes in equity and the statement of cash flows have been restated to show the impact of errors and reclassifications which have been identified.

Deferred tax asset (error)

The fair value adjustment on the contingent consideration was incorrectly included as a tax deduction in the current tax calculation for 2017 and 2016, instead of as an increase in the base cost of the investment held in ECC. The 2017 and 2016 current tax calculations resulted in a tax loss and a deferred tax asset was recognised on this tax loss. The deferred tax asset was therefore overstated as the tax loss would have been a smaller amount had the fair value adjustment been correctly accounted for. When correcting the error, no deferred tax is recognised on the difference between the carrying amount of the investment in ECC and the revised tax base as the investment will be recovered through dividends which are not taxable.

The deferred tax impact for 2017 and 2016 amounts to R102 million and R125 million, respectively. The statement of comprehensive income, statement of financial position and statement of changes in equity have been restated for this error.

Contingent consideration (reclassification)

For 2017, an amount of R74 million which relates to the settlement of contingent consideration has been reclassified from investing activities to operating activities as this relates to post-acquisition changes in fair value of the contingent consideration that has been paid, but is not recognised as an adjustment in the investment value as previously acquired. The statement of cash flows was re-presented.

Finance income and finance costs (reclassification)

Net finance income arising on indebtedness with subsidiaries amounting to R654 million has been reclassified from the income from investments in subsidiaries line item to the finance income and finance costs line items, totalling R1 197 million and R543 million, respectively. This reclassification results in a more appropriate presentation of interest income and interest expense. The statement of comprehensive income and statement of cash flows were represented.

IFRS 9 implementation

As part of the implementation of IFRS 9, a detailed analysis was performed on the classification of items in the statement of financial position. It was concluded that certain items needed to be reclassified in the prior year financial statements, as these were previously incorrectly classified. The statement of financial position and statement of cash flows have been restated and/or re-presented for the following items:

(a) Share-based payment (error)

Balances which represent group equity-settled share-based payment transactions where the company is responsible for settling the share-based payment transaction with subsidiaries employees were incorrectly recognised as part of trade and other receivables instead of investments in subsidiaries. An amount of R707 million and R617 million has been reclassified from trade and other receivables to investments in subsidiaries for 2017 and 2016, respectively.

(b) Indebtedness by subsidiaries (error)

Certain subsidiaries’ indebtedness was incorrectly set-off and presented on a net basis instead of a gross basis. An amount of R227 million for 2017 and an amount of R4 350 million for 2016 was reclassified from trade and other payables to trade and other receivables resulting in the amount receivable and amount payable being presented as part of trade and other receivables and trade and other payables respectively.

(c) Indebtedness by subsidiaries (reclassification)

Non-current interest-bearing loans to subsidiaries have been reclassified from the investment in subsidiaries line item to non-current financial assets to improve the presentation of these balances according to their nature. An amount of R4 020 million has been reclassified for 2017 and an amount of R6 019 million has been reclassified for 2016.

Current interest-bearing loans to subsidiaries have been reclassified from the trade and other receivables line item to current financial assets to improve the presentation of these balances according to their nature. An amount of R25 million has been reclassified for 2017 and an amount of R479 million has been reclassified for 2016.

(d) Other assets (reclassifications)

An amount of R2 million for 2017 was reclassified from non-current financial assets to other non-current assets so as to improve the presentation of the item according to the nature of the asset.

An amount of R18 million for 2017 and an amount of R41 million for 2016 was reclassified from trade and other receivables to other current assets so as to improve the presentation of the items (such as prepayments) according to the nature of the assets.

(e) Cash and cash equivalents (error)

A bank account and interest accrued on bank accounts were incorrectly classified as other receivables instead of cash and cash equivalents. An amount of R47 million and R44 million has been reclassified for 2017 and 2016, respectively.

(f) Interest-bearing borrowings (error)

Interest accrued on the loans and bonds was incorrectly classified as trade and other payables instead of current interest-bearing borrowings. An amount of R66 million and R69 million has been reclassified for 2017 and 2016, respectively.

(g) Other liabilities (reclassifications)

An amount of R203 million for 2017 and an amount of R185 million for 2016 was reclassified from trade and other payables to other current liabilities so as to improve the presentation of the items (such as payroll related accruals and VAT payable) according to the nature of the liabilities.

These errors had no material impact on the group.

The errors have been corrected by restating each of the impacted financial statement line items for the prior years.

Impact on the company statement of comprehensive income

For the year end 31 December 2017 Previously 
presented 
Rm 
Adjustment 
Rm 
Restated 
Rm 
 
Revenue  1 350     1 350    
Operating expenses  (1 375)    (1 375)   
Operating loss  (25)    (25)   
BEE credentials  (5 272)    (5 272)   
Net operating loss  (5 297)    (5 297)   
Finance income  141  1 197  1 338    
Finance costs  (594) (543) (1 137)   
Dividend and other income from associates and joint ventures  1 488     1 488    
Income from investments in subsidiaries  1 982  (654) 1 328    
Loss before tax  (2 280)    (2 280)   
Income tax expense  (37) (102) (139)   
Loss for the year from continuing operations  (2 317) (102) (2 419)   
Profit for the year from discontinued operations  1 865     1 865    
Loss for the year  (452) (102) (554)   

Impact on the company statement of financial position

At 31 December 2017 Previously 
presented 
Rm 
Adjustment 
Rm 
Restated 
Rm 
 
ASSETS        
Non-current assets  17 042  480  17 522    
Property, plant and equipment  462     462    
Intangible assets  12     12    
Investments in associates  2 298     2 298    
Investments in joint ventures  696     696    
Investments in subsidiaries  12 558  (3 313) 9 245    
Financial assets  624  4 018  4 642    
Deferred tax  392  (227) 165    
Other non-current assets       
Current assets  7 536  (480) 7 056    
Financial assets     25  25    
Trade and other receivables  2 028  (570) 1 458    
Cash and cash equivalents  5 508  47  5 555    
Other current assets     18  18    
Non-current assets held-for-sale  6 192     6 192    
Total assets  30 770     30 770    
EQUITY AND LIABILITIES             
Capital and other components of equity             
Share capital  11 265     11 265    
Other components of equity  (773)    (773)   
Retained earnings  3 267  (227) 3 040    
Total equity  13 759  (227) 13 532    
Non-current liabilities  6 819     6 819    
Interest-bearing borrowings  3 994     3 994    
Provisions  34     34    
Financial liabilities  2 791     2 791    
Current liabilities  10 192  227  10 419    
Interest-bearing borrowings  (9) 66  57    
Trade and other payables  9 824  (42) 9 782    
Provisions  11     11    
Financial liabilities  309     309    
Current tax payable  20     20    
Overdraft  37     37    
Other current liabilities     203  203    
Total liabilities  17 011  227  17 238    
Total equity and liabilities  30 770     30 770    
At 31 December 2016 Previously 
presented 
Rm 
Adjustment 
Rm 
Restated 
Rm 
 
ASSETS        
Non-current assets  24 354  492  24 846    
Property, plant and equipment  460     460    
Intangible assets  25     25    
Investments in associates  13 152     13 152    
Investments in joint ventures  696     696    
Investments in subsidiaries  9 166  (5 402) 3 764    
Financial assets  520  6 019  6 539    
Deferred tax  335  (125) 210    
Current assets  5 866  3 733  9 599    
Financial assets  480  479  959    
Trade and other receivables  1 232  3 169  4 401    
Cash and cash equivalents  4 154  44  4 198    
Other current assets     41  41    
Non-current assets held-for-sale  82     82    
Total assets  30 302  4 225  34 527    
EQUITY AND LIABILITIES             
Capital and other components of equity             
Share capital  2 975     2 975    
Other components of equity  (2 164)    (2 164)   
Retained earnings  10 218  (125) 10 093    
Total equity  11 029  (125) 10 904    
Non-current liabilities  6 425     6 425    
Interest-bearing borrowings  5 985     5 985    
Provisions  32     32    
Financial liabilities  408     408    
Current liabilities  12 848  4 350  17 198    
Interest-bearing borrowings  471  69  540    
Trade and other payables  8 760  4 096  12 856    
Provisions  11     11    
Financial liabilities  3 599     3 599    
Overdraft       
Other current liabilities     185  185    
Total liabilities  19 273  4 350  23 623    
Total equity and liabilities  30 302  4 225  34 527    

Impact on the company statement of changes in equity

  Previously 
presented 
Rm 
Adjustment 
Rm 
Restated 
Rm 
 
At 31 December 2017        
Retained earnings        
At 31 December 2016  10 218  (125) 10 093    
Loss for the year  (452) (102) (554)   
At 31 December 2017  3 267  (227) 3 040    
Total equity             
At 31 December 2016  11 029  (125) 10 904    
At 31 December 2017  13 759  (227) 13 532    
At 31 December 2016             
Retained earnings             
At 31 December 2015  7 976     7 976    
Profit for the year  2 869  (125) 2 744    
At 31 December 2016  10 218  (125) 10 093    
Total equity             
At 31 December 2015  12 042     12 042    
At 31 December 2016  11 029  (125) 10 904    

Impact on the company statement of cash flows1

  Previously 
presented 
Rm 
Adjustment 
Rm 
Restated 
Rm 
 
For the year ended 31 December 2017        
Cash flows from operating activities  (4 718) 583  (4 135)   
Cash flows from investing activities  9 823  (580) 9 243    
Cash flows from financing activities  (3 799)    (3 799)   
Net increase in cash and cash equivalents  1 306  1 309    
Cash and cash equivalents at beginning of the year  4 147  44  4 191    
Translation difference on movement in cash and cash equivalents  18     18    
Cash and cash equivalents at end of the year  5 471  47  5 518    

1 The statement of cash flows has been restated for the items detailed here with the exception of the deferred tax error.

Previous