Currently viewing Annual Financial Report 2018
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:
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.
17.2.1 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.
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 |
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 |
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). |
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) |
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) | 1 | 2 | (2) | (13) | |||||||||||
– Colonna Properties Proprietary Limited | 1 | 1 | (1) | 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.
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 | M | 177 | 5 | 5 | |||||||
Dorstfontein Coal Mines Proprietary Limited (74%) | RSA | M | 2 927 | |||||||||
Eloff Mining Company Proprietary Limited (51%)9 | RSA | M | ||||||||||
Exxaro Australia Iron Investments Proprietary Limited6 | AUS | H | ||||||||||
Exxaro Australia Proprietary Limited | AUS | M & P | ||||||||||
Exxaro Base Metals China Limited | HK | H | ||||||||||
Exxaro Base Metals International BV | NE | H | ||||||||||
Exxaro Coal Mpumalanga Proprietary Limited | RSA | M | 9 865 | 312 | 310 | |||||||
Exxaro International BV | NE | H | ||||||||||
Exxaro International Trading AG | SW | C | ||||||||||
Exxaro Reductants Proprietary Limited | RSA | A | 73 | |||||||||
Forzando Coal Mines Proprietary Limited (74%) | RSA | M | 2 254 | |||||||||
Ithemba Farm Proprietary Limited | RSA | F | 1 | |||||||||
Manyeka Coal Mines Proprietary Limited9 | RSA | H | 1 | |||||||||
Masinketa Coal Mines Proprietary Limited (74%)6 | RSA | H | 2 | |||||||||
Matla and Arnot Rehabilitation Trust | RSA | S | ||||||||||
Mmakau Coal Proprietary Limited (49%) | RSA | P | 7 | |||||||||
Newcastle Coal Mines Proprietary Limited | RSA | M | 3 | |||||||||
The Vryheid (Natal) Railway Coal and Iron Company Proprietary Limited | RSA | M | 107 | |||||||||
The Exxaro Coal Central Trust Fund | RSA | S | ||||||||||
Tumelo Coal Mines Proprietary Limited (49%) | RSA | M | 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 | 1 | 18 | 1 | ||||||||
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 | 9 | 9 | ||||||||||
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. |
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) | 7 |