Exxaro Resource limited Report Selector 2018

Report Selector


Exxaro Resources Limited Group and company annual financial statements

CHAPTER 17: SUBSIDIARIES

17.1.  ACCOUNTING POLICIES RELATING TO SUBSIDIARIES

17.1.1 DIVIDEND INCOME

Dividends receivable are recognised when the right to receive payment is established.

17.1.2 SUBSIDIARIES

The results of subsidiaries are included for the duration of the period in which the group exercises control over the subsidiary. All intercompany transactions and resultant profits or losses between group companies are eliminated on consolidation. Where necessary, accounting policies for subsidiaries are changed to ensure consistency with the policies adopted by the group. If it is not practical to change the policies, the appropriate adjustments are made on consolidation to ensure consistency within the group.

The results of the structured entities that, in substance, are controlled by the group, are consolidated.

The company carries its investments in subsidiaries at cost, including transaction costs and initial fair value of contingent consideration arising on acquisition date, less accumulated impairment losses. Subsequent fair value remeasurements of the contingent consideration are recognised in profit or loss.

Business combinations are accounted for using the acquisition method as at the acquisition date, that is, when control is transferred to Exxaro. The group controls an entity when the group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. In assessing control, Exxaro takes into consideration potential voting rights that are currently exercisable. The group also assesses existence of control where it does not have more than 50% of the voting power, but is able to govern the financial and operating policies by virtue of de facto control.

De facto control may arise in circumstances where the size of the group’s voting rights relative to the size and dispersion of holdings of other shareholders give the group the power to govern the financial and operating activities.

17.1.2.1 Changes in ownership interest in subsidiaries without change in control

Transactions with non-controlling interests that do not result in loss of control are accounted for as equity transactions, that is, as transactions with the owners in their capacity as owners. The difference between the fair value of any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is recorded in equity. Gains or losses on the acquisition of non-controlling interests are also recorded in equity.

17.1.2.2 Disposal of subsidiaries

When the group ceases to have control, any retained interest in the entity is remeasured to its fair value at the date when control is lost, with the change in carrying amount recognised in profit or loss. The fair value is the initial carrying amount for the purposes of subsequent accounting for the retained interest as an associate, joint venture or financial asset. In addition, any amounts previously recognised in other comprehensive income in respect of that entity are accounted for as if the group had directly disposed of the related assets and liabilities. This may mean that amounts previously recognised in other comprehensive income are reclassified to profit or loss.

17.1.2.3 Foreign operations

The results and financial position of all the group entities (none of which have the currency of a hyper-inflationary economy at or for the year ended 31 December 2018 and 2017) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

  • Assets and liabilities at rates of exchange ruling at the reporting date
  • Equity items are translated at historical rates
  • Income, expenditure and cash flow items at weighted average rates
  • Goodwill and fair value adjustments arising on acquisition at rates of exchange ruling at the reporting date.

Exchange differences on translation are accounted for in other comprehensive income. These differences will be recognised in profit or loss upon realisation of the underlying operation.

On consolidation, exchange differences arising from the translation of the net investment in foreign operations (ie the reporting entity’s interest in the net assets of that operation), and of borrowing and other currency instruments designated as hedges of such instruments, are taken to other comprehensive income. When a foreign operation is sold, exchange differences that were recorded in other comprehensive income are recognised in profit or loss.

17.1.3 INVESTMENTS IN SHARE-BASED PAYMENTS

Exxaro has an agreement with its subsidiary companies to charge the subsidiaries for the equity compensation share schemes (Refer Chapter 14) granted to the subsidiaries’ employees.

The movement in equity in the company’s financial statements relating to the recharge of the share-based payments of subsidiaries is accounted for against investments in subsidiaries and is eliminated on consolidation for group reporting purposes.

17.2.  SIGNIFICANT JUDGEMENTS AND ASSUMPTIONS MADE BY MANAGEMENT IN APPLYING THE RELATED ACCOUNTING         POLICIES

17.2.1 CONTROL ASSESSMENT FOR CONSOLIDATION OF SUBSIDIARIES

In applying IFRS 10 Consolidated Financial Statements management has applied judgement in assessing whether Exxaro has control over certain entities where the percentage shareholding does not provide control. Specifically:

(a) Eyesizwe

Exxaro has control over Eyesizwe even though Exxaro only holds a 24.9% equity interest in Eyesizwe. Eyesizwe was created and designed for the sole purpose of providing Exxaro with BEE credentials and as a structure to hold Exxaro shares. The implementation of the Replacement BEE Transaction will protect the stability of Exxaro’s operations reinforcing the sustainability of relationships with key stakeholders, equip Exxaro for growth by positioning Exxaro with market leading empowerment credentials in the South African mining sector and create long-term value for shareholders.

Exxaro is able to direct the strategic direction of Eyesizwe and as per the transaction agreements, Eyesizwe’s MoI may not be amended or replaced without Exxaro’s prior written consent. All these points indicate that Exxaro has been involved from the inception of the Replacement BEE Transaction, to ensure that the design and operation of Eyesizwe achieves the purpose for which it was created. Eyesizwe can also not dispose of Exxaro shares without the prior consent of Exxaro. Exxaro has significant exposure to the variable returns of Eyesizwe, through the creation and maintenance of the BEE credentials during the lock-in period as well as through the equity investment held by Exxaro in Eyesizwe. All these factors have been considered in determining that even though Exxaro does not have majority voting rights in Eyesizwe, it still has control over Eyesizwe and consolidates the results of Eyesizwe in the group results of Exxaro.

(b) Mmakau Coal Proprietary Limited

The group has control over Mmakau Coal Mines Proprietary Limited even though the group’s equity interest is only 49%. The group has provided all funding and carries the entire operational risk. Mmakau Mining Proprietary Limited holds the other 51% equity interest and is not exposed to any downside risk through its equity investment.

(c) Tumelo Coal Mines Proprietary Limited

The group has control over Tumelo Coal Mines Proprietary Limited, even though the group’s equity interest is only 49%, as the group performs the management function.

17.3  DIVIDEND INCOME FROM INVESTMENTS IN SUBSIDIARIES

  Company  
For the year ended 31 December 2018
Rm
  2017
Rm
 
Dividends income from unlisted shares:        
Exxaro Coal Central Proprietary Limited 300      
Exxaro Coal Proprietary Limited     1 000  
Eyesizwe (RF) Proprietary Limited 82      
Rocsi Holdings Proprietary Limited     328  
Dividend income from investments in subsidiaries 382   1 328  

17.4  NET FINANCE INCOME FROM INDEBTEDNESS BY/(TO) SUBSIDIARIES

        Company   
   Note    2018 
Rm
 
  2017 
Rm
 
 
Finance income  12.1.2    1 176    1 197   
Interest income received from interest-bearing loans receivable       417    574   
Interest income received from treasury facilities receivable       759    623   
Finance costs  12.1.2    (704)   (543)  
Interest expense on treasury facilities payable       (704)   (543)  
Net finance income from investments in subsidiaries       472    654   

17.5  SUMMARY OF INVESTMENTS IN SUBSIDIARIES

   Company    
   Gross carrying amount        Impairment allowances        Net carrying amount    
At 31 December  2018
Rm
 
   (Restated) 
2017 
Rm 
      2018 
Rm
 
   2017 
Rm
 
      2018 
Rm
 
   (Restated)
2017 
Rm
 
  
Unlisted subsidiaries equity shares1  13 187     13 183        (4 645)    (4 645)       8 542     8 538    
Share-based payments  704     707                       704     707    
Investments in subsidiaries  13 891     13 890        (4 645)    (4 645)       9 246     9 245    
1 The impairment allowance on unlisted subsidiaries equity shares relate to Exxaro Australia Iron Holdings Proprietary Limited (R2 744 million) and ECC (R1 901 million).

17.6  SUMMARY OF INDEBTEDNESS BY/(TO) SUBSIDIARIES

            Company    
            Gross carrying amount        Impairment allowances        Net carrying amount    
At 31 December    Note        2018 
Rm
 
   (Restated)
2017 
Rm
 
      2018 
Rm
 
     2017 
Rm
 
      2018 
Rm
 
   (Restated)
2017 
Rm
 
  
Indebtedness by subsidiaries                                                    
Non-current             3 500       4 020                         3 500       4 020    
Interest-bearing loans receivable  11.2.2        3 500     4 020                       3 500     4 020    
Current           2 792     1 497          (60)      (34)       2 732     1 463    
Interest-bearing loans receivable  11.2.2        586     25                       586     25    
Non-interest-bearing loans receivable    11.2.2          401                (60)               341          
Interest-bearing treasury facilities receivable    11.2.2          1 611                               1 611          
Current indebtedness by subsidiaries included in trade and other receivables    7.2.3          194       1 472                (34)         194       1 438    
                                                     
Total indebtedness by subsidiaries             6 292       5 517          (60)      (34)         6 232       5 483    
Indebtedness to subsidiaries                                                    
Current                                         (10 088)    (9 590)   
Non-interest-bearing loans payable  12.1.7                                        (8 197)         
Interest-bearing treasury facilities payable  12.1.7                                        (1 886)         
Current indebtedness to subsidiaries included in trade and other payables  7.2.4                                        (5)      (9 590)   
Total indebtedness to subsidiaries                                         (10 088)    (9 590)   
Net indebtedness to subsidiaries                                           (3 856)      (4 107)   

17.7  TRANSACTIONS AND RELATED BALANCES

  Company  
  At 31 December     For the year ended
31 December
 
  2018
Rm
  2017
Rm
    2018
Rm
  2017
Rm
 
  Indebtedness by
subsidiaries
    Related interest
income
 
Interest income received from back-to-back loans 4 086   4 020     416   574  
– Exxaro Coal Proprietary Limited 3 832         401   574  
– Exxaro Coal Mpumalanga Proprietary Limited 254         15      
Interest income received on BEE loan     25     1      
– Eyesizwe (RF) Proprietary Limited     25     1      
Interest income received from treasury facilities receivable 1 611   641     759   623  
– Exxaro Coal Proprietary Limited     22     699   541  
– Exxaro Coal Mpumalanga Proprietary Limited 1 218   178     45   61  
– Exxaro Coal Central Proprietary Limited           6   8  
– Coastal Coal Proprietary Limited 18   1     1   3  
– Exxaro FerroAlloys Proprietary Limited 119   169     4   9  
– Exxaro Reductants Proprietary Limited 72   111     4   1  
– Ferroland Grondtrust Proprietary Limited 175   160            
– The Vryheid (Natal) Railway Coal and Iron Company Proprietary Limited   9                
   Indebtedness by
subsidiaries
 
      Related interest
expense
 
  
Interest expense on treasury facilities payable  (1 886)    (1 538)       (704)    (543)   
– Exxaro Coal Proprietary Limited  (607)             (576)    (483)   
– Exxaro Coal Mpumalanga Proprietary Limited                 (19)    (38)   
– Exxaro Coal Central Proprietary Limited  (1 279)      (1 538)       (109)         
– Exxaro FerroAlloys Proprietary Limited                       (2)   
– Exxaro Reductants Proprietary Limited                       (20)   
  Trading balances     Related revenue  
Revenue and trading balances 194   496     1 777   1 344  
– Exxaro Coal Proprietary Limited 124   171     1 256   913  
– Exxaro Coal Mpumalanga Proprietary Limited 65   95     475   392  
– Exxaro Coal Central Proprietary Limited 2   227     15   10  
– Exxaro FerroAlloys Proprietary Limited 3   3     26   24  
– Ferroland Grondtrust Proprietary Limited           3   4  
– Coastal Coal Proprietary Limited           1   1  
– Exxaro Australia Iron Holdings Proprietary Limited           1      
   Company       
   For the year ended
31 December
 
     
      2018 
Rm
 
         2017 
Rm
 
     
Recoveries/(write-offs) of balances with subsidiaries                         
Net recovery/(write-off) of indebtedness by subsidiaries       (1)            (783)      
Write off of indebtedness by subsidiaries     (1)          466       
– Exxaro Resources (Beijing) Commercial Company Limited     (1)                  
– Clipeus Investment Holdings Proprietary Limited                 (12)      
– Coastal Coal Proprietary Limited                 (50)      
– AlloyStream Holdings Proprietary Limited                 (23)      
– Exxaro Mineral Sands BV                 (167)      
– Exxaro Base Metals International BV                 (214)      
Recoveries of indebtedness by subsidiaries                 1 180       
– Exxaro Coal Central Proprietary Limited1                 1 104       
– Exxaro FerroAlloys Proprietary Limited                 76       
– Exxaro Holdings Congo Proprietary Limited                 69       
                 
1 During 2017 the impairment on ECCs loan balance was reversed. The loan was subsequently capitalised to the investment.
   Company   
   Gross carrying amount
receivable
 
    Impairment allowance      Related balances
receivable/(payable
 
    Transactions income/
(expense)
 
   At 31 December      At 31 December      At 31 December      For the year ended
31 December
 
 
At 31 December  2018 
Rm
 
  2017 
Rm
 
    2018 
Rm
 
  2017 
Rm
 
    2018 
Rm
 
  2017 
Rm
 
    2018 
Rm
 
  2017 
Rm
 
 
Impairment and impairment allowances on subsidiary balances  401    334      (60)   (34)     341    300      (26)   (34)  
– Gravelotte Iron Ore Company Proprietary Limited  44    42      (44)   (21)          21      (23)   (21)  
– Exxaro Mountain Bike Academy NPC  16    15      (15)   (13)           (2)   (13)  
– Colonna Properties Proprietary Limited        (1)                   (1)       
– Exxaro Base Metals and Industrial                                               
    Minerals Holdings Proprietary Limited  219    219                  219    219               
– Exxaro Holdings Proprietary Limited  108    57                  108    57               
– Aquicure Proprietary Limited  13                       13                    

TERMS AND CONDITIONS OF TRANSACTIONS WITH SUBSIDIARIES

Back-to-back loans receivable

The back-to-back loans have similar terms as agreed with external lenders except for interest, which is charged based on JIBAR plus a margin. Refer note 12.1.4 for detailed terms and conditions of the external loan facility.

The interest rates and margin achieved are summarised below:

  2018     2017  
Loan Margin
%
Annual rate
%
    Margin
%
Annual rate
%
 
Revolving credit facility         3.8 10.79  
Bullet term loan 3.4 10.43     3.4 10.61  
Amortised term loan 4.0 11.0 to 11.2     4.0 11.20  
Bond – R520 million 1.95 8.98     1.95 9.17  
Summary by financial year of redemption:              
2019         520    
2020              
2021 3 250       3 250    
2022 and onwards 250       250    
Total unsecured non-current loans 3 500       4 020    
Current portion 586            
Total back-to-back loans 4 086       4 020    

BEE loan receivable

The loan is unsecured, bears interest at prime rate (10.25%) and has been repaid in full during 2018.

Treasury facilities

Treasury facilities are unsecured, have no repayment terms and are repayable on demand. Interest is charged at money market rates.

Non-interest-bearing loans

The non-interest-bearing loans are unsecured, have no repayment terms and are repayable on demand.

Revenue from subsidiaries

Certain subsidiaries are charged corporate service fees which are repayable within 30 days.

Insurance premiums

Insurance premiums are payable annually in advance.

17.8  DETAILED ANALYSIS OF INVESTMENTS IN SUBSIDIARIES

        Investment in subsidiaries  
        Investment in shares   Investment in share-based
payments
 
At 31 December Country of
incorporation2
Nature of
business3
Public
interest
score4
2018
R
  2018
R
  2018
Rm
  (Restated)
2017
Rm
 
DIRECT INVESTMENTS                      
Aquicure Proprietary Limited5 RSA W 4 100              
Clipeus Investment Holdings Proprietary Limited6 RSA H 1   1   1          
Colonna Properties Proprietary Limited RSA B 1   2 518 966   2 518 966          
Cullinan Refractories Proprietary Limited RSA M 1   1 000   1 000          
Exxaro Australia Iron Holdings Proprietary Limited7 AUS H     454 214 379   451 012 768          
Exxaro Base Metals and Industrial Minerals Holdings Proprietary Limited RSA H 1   1   1          
Exxaro Chairman’s Fund RSA S                    
Exxaro Coal Botswana Holding Company Proprietary Limited8 BOT H         10          
Exxaro Coal Central Proprietary Limited RSA M 158   2 616 170 522   2 616 170 522          
Exxaro Coal Proprietary Limited RSA M 30 330   1 868 325 864   1 868 325 864   376   381  
Exxaro Employee Empowerment Participation Scheme Trust RSA S                    
Exxaro Employee Empowerment Trust RSA S                    
Exxaro Environmental Rehabilitation Fund RSA S                    
Exxaro FerroAlloys Proprietary Limited RSA A 293   1   1   6   6  
Exxaro Foundation RSA S                    
Exxaro Holdings Proprietary Limited RSA H 26   459 517 297   459 517 297          
Exxaro Insurance Company Limited RSA I 271   5 000 000   5 000 000          
Exxaro Mountain Bike Academy NPC RSA E 1                  
Exxaro People Development Initiative NPC RSA E 1                  
Exxaro Properties (Groenkloof) Proprietary Limited RSA B 1   1   1          
Exxaro Resources (Beijing) Commercial Company Limited6 PRC C     1 609 275   1 609 275          
Ferroland Grondtrust Proprietary Limited RSA F 78   2   2   5   5  
Gravelotte Iron Ore Company Proprietary Limited RSA M 6   1   1          
Eyesizwe (RF) Proprietary Limited (24.86%) RSA S 613   2 480 517 136   2 480 517 136          
Kumba Resources Management Share Trust RSA S                    
Rocsi Holdings Proprietary Limited RSA H 5   653 722 945   653 722 945          
Total direct investments in subsidiaries         8 541 597 491   8 538 395 790   387   392  
INDIRECT INVESTMENTS                                     
Coastal Coal Proprietary Limited  RSA  177                      
Dorstfontein Coal Mines Proprietary Limited (74%) RSA  2 927                            
Eloff Mining Company Proprietary Limited (51%)9  RSA                               
Exxaro Australia Iron Investments Proprietary Limited6  AUS                               
Exxaro Australia Proprietary Limited  AUS  M & P                               
Exxaro Base Metals China Limited  HK                               
Exxaro Base Metals International BV  NE                               
Exxaro Coal Mpumalanga Proprietary Limited  RSA  9 865                 312     310    
Exxaro International BV  NE                               
Exxaro International Trading AG  SW                               
Exxaro Reductants Proprietary Limited  RSA  73                            
Forzando Coal Mines Proprietary Limited (74%) RSA  2 254                            
Ithemba Farm Proprietary Limited  RSA                            
Manyeka Coal Mines Proprietary Limited9  RSA                            
Masinketa Coal Mines Proprietary Limited (74%)6  RSA                            
Matla and Arnot Rehabilitation Trust  RSA                               
Mmakau Coal Proprietary Limited (49%) RSA                            
Newcastle Coal Mines Proprietary Limited  RSA                            
The Vryheid (Natal) Railway Coal and Iron Company Proprietary Limited  RSA  107                            
The Exxaro Coal Central Trust Fund  RSA                               
Tumelo Coal Mines Proprietary Limited (49%) RSA  42                            
Total indirect investment in subsidiaries                          317     315    
Total investment in subsidiaries              8 541 597 491    8 538 395 790    704     707    
  Indebtedness
by/(to) subsidiaries
  Total indebtedness by/(to)  
  Indebtedness receivable   Indebtedness payable          
At 31 December 2018
Rm
  2017   2018
Rm
  2017   2018
Rm
  (Restated)
2017
Rm
 
DIRECT INVESTMENTS                        
Aquicure Proprietary Limited5 13               13      
Clipeus Investment Holdings Proprietary Limited6                        
Colonna Properties Proprietary Limited     1               1  
Cullinan Refractories Proprietary Limited                        
Exxaro Australia Iron Holdings Proprietary Limited7                        
Exxaro Base Metals and Industrial Minerals Holdings Proprietary Limited 219   219           219   219  
Exxaro Chairman’s Fund                        
Exxaro Coal Botswana Holding Company Proprietary Limited8                        
Exxaro Coal Central Proprietary Limited 2   227   (1 279)   (1 538)   (1 277)   (1 311)  
Exxaro Coal Proprietary Limited 3 956   4 213   (607)       3 349   4 213  
Exxaro Employee Empowerment Participation Scheme Trust                        
Exxaro Employee Empowerment Trust                        
Exxaro Environmental Rehabilitation Fund                        
Exxaro FerroAlloys Proprietary Limited 122   172           122   172  
Exxaro Foundation                        
Exxaro Holdings Proprietary Limited 108   57           108   57  
Exxaro Insurance Company Limited         (5)       (5)      
Exxaro Mountain Bike Academy NPC 1   2           1   2  
Exxaro People Development Initiative NPC                        
Exxaro Properties (Groenkloof) Proprietary Limited                 (1)      
Exxaro Resources (Beijing) Commercial Company Limited6     1               1  
Ferroland Grondtrust Proprietary Limited 175   160           175   160  
Gravelotte Iron Ore Company Proprietary Limited     21               21  
Eyesizwe (RF) Proprietary Limited (24.86%)     25               25  
Kumba Resources Management Share Trust         (73)   (44)   (73)   (44)  
Rocsi Holdings Proprietary Limited         (1 170)   (1 055)   (1 170)   (1 055)  
Total direct investments in subsidiaries 4 596   5 098   (3 135)   (2 637)   1 461   2 461  
INDIRECT INVESTMENTS                                     
Coastal Coal Proprietary Limited  18                    18       
Dorstfontein Coal Mines Proprietary Limited (74%)                                    
Eloff Mining Company Proprietary Limited (51%)9                                     
Exxaro Australia Iron Investments Proprietary Limited6                                     
Exxaro Australia Proprietary Limited                                     
Exxaro Base Metals China Limited                                     
Exxaro Base Metals International BV                                     
Exxaro Coal Mpumalanga Proprietary Limited  1 537     273                 1 537     273    
Exxaro International BV              (6 953)    (6 953)    (6 953)    (6 953)   
Exxaro International Trading AG                                     
Exxaro Reductants Proprietary Limited  72     111                 72     111    
Forzando Coal Mines Proprietary Limited (74%)                                    
Ithemba Farm Proprietary Limited                                     
Manyeka Coal Mines Proprietary Limited9                                     
Masinketa Coal Mines Proprietary Limited (74%)6                                     
Matla and Arnot Rehabilitation Trust                                     
Mmakau Coal Proprietary Limited (49%)                                    
Newcastle Coal Mines Proprietary Limited                                     
The Vryheid (Natal) Railway Coal and Iron Company Proprietary Limited                               
The Exxaro Coal Central Trust Fund                                     
Tumelo Coal Mines Proprietary Limited (49%)                                    
Total indirect investment in subsidiaries  1 636     385     (6 953)          (5 317)    (6 568)   
Total investment in subsidiaries  6 232     5 483     (10 088)    (9 590)    (3 856)    (4 107)   
1 At 100% holding except where otherwise indicate
2 RSA — Republic of South Africa, AUS — Australia, HK — Hong Kong, NE — Netherlands, BOT — Botswana, PRC — Peoples’ Republic of China, SW — Switzerland.
3 M — Mining, B — Property, C — Service, E — Not for profit company, F — Farming, H — Holdings, I — Insuring, A — Manufacturing, P — Exploration, S — Structured entity, W – Water.
4 Public interest scores are only applicable to entities incorporated in the RSA.
5 New company incorporated during 2018.
6 Liquidation in process at 31 December 2018.
7 Loan capitalisation during 2018.
8 Liquidated during 2018.
9 Sold during 2018. Refer note 9.3.

17.9  NON-CONTROLLING INTERESTS’ SUMMARISED FINANCIAL INFORMATION

   Voting power of
non-controlling interests
 
   Profit/(loss) allocated to
non-controlling interests
 
   Accumulated
non-controlling interests
 
  
   2018 
%
 
   2017 
%
 
   2018 
Rm
 
   2017 
Rm
 
   2018 
Rm
 
   2017 
Rm
 
  
Subsidiaries with non-controlling interests                                     
Dorstfontein Coal Mines Proprietary Limited    26       26     36     55     (619)    (668)   
Other              (4)    (5)    (82)    (70)   
Total non-controlling interests              32     50     (701)    (738)   

The principal place of business of all subsidiaries with non-controlling interests is in Mpumalanga, South Africa. No dividends were paid during 2018 nor 2017.

   Dorstfontein Coal Mines
Proprietary Limited
 
  
   2018 
Rm
 
   2017    
Statements of financial position             
At 31 December             
Non-current assets  1 652     1 150    
Current assets  458     163    
Total assets  2 110     1 313    
Non-current liabilities  3 950     3 705    
Current liabilities  539     179    
Total liabilities  4 489     3 884    
Net liabilities  (2 379)    (2 571)   
Accumulated non-controlling interests  (619)    (668)   
Statements of comprehensive income             
For the year ended 31 December             
Revenue  1 685     1 702    
Net operating profit  180     266    
Net finance costs  (46)    (59)   
Profit for the year  139     211    
Other comprehensive income             
Total comprehensive income for the year  139     211    
Profit attributable to:  139     211    
Owners of the parent  103     156    
Non-controlling interests  36     55    
Total comprehensive income attributable to:  139     211    
Owners of the parent  103     156    
Non-controlling interests  36     55    
Statements of cash flows             
For the year ended 31 December             
Cash flows from operating activities  295     294    
Cash flows from investing activities  (230)    (165)   
Cash flows from financing activities  (66)    (122)   
Net (decrease)/increase in cash and cash equivalents  (1)      
Previous