The summarised financial information set out below relates to the associates and JVs that are material to the group, and represents 100% of the entitys financial performance and position, as adjusted to reflect adjustments made by Exxaro when using the equity method.
Associates | Joint venture | ||||
SIOC Rm |
RBCT Rm |
Black Mountain Rm |
Mafube Rm |
||
Statements of comprehensive income | |||||
For the year ended 31 December 2022 | |||||
Revenue | 74 032 | 1 636 | 11 006 | 8 473 | |
Operating expenses | (41 521) | (1 521) | (7 878) | (3 115) | |
Impairment charges | (5 411) | ||||
Net operating profit | 27 100 | 115 | 3 128 | 5 358 | |
Finance income | 356 | 22 | 130 | ||
Finance costs | (574) | (264) | (161) | (58) | |
Profit/(loss) before tax | 26 882 | (149) | 2 989 | 5 430 | |
Income tax (expense)/benefit | (7 108) | 49 | (764) | (1 491) | |
Profit/(loss) for the year | 19 774 | (100) | 2 225 | 3 939 | |
Other comprehensive income/(loss) | 712 | (4) | 18 | ||
Total comprehensive income/(loss) for the year | 20 486 | (104) | 2 243 | 3 939 | |
Dividends paid to Exxaro | 5 153 | 750 | |||
Statements of financial position | |||||
At 31 December 2022 | |||||
Non-current assets | 52 405 | 22 568 | 10 183 | 3 859 | |
Current assets | 30 458 | 553 | 2 975 | 4 092 | |
Total assets | 82 863 | 23 121 | 13 158 | 7 951 | |
Equity and liabilities | |||||
Total equity | 53 865 | 19 724 | 7 435 | 5 998 | |
Non-current liabilities | 13 517 | 2 274 | 4 066 | 1 213 | |
Current liabilities | 15 481 | 1 123 | 1 657 | 740 | |
Total equity and liabilities | 82 863 | 23 121 | 13 158 | 7 951 | |
Included above in JVs: | |||||
Cash and cash equivalents | 2 497 | ||||
Depreciation and amortisation | 385 |
Associates | Joint venture | ||||
SIOC Rm |
RBCT Rm |
Black Mountain Rm |
Mafube Rm |
||
Statements of comprehensive income | |||||
For the year ended 31 December 2021 | |||||
Revenue | 102 092 | 1 573 | 8 329 | 3 296 | |
Operating expenses | (42 298) | (1 575) | (6 167) | (2 145) | |
Net operating profit/(loss) | 59 794 | (2) | 2 162 | 1 151 | |
Finance income | 763 | 12 | 5 | ||
Finance costs | (365) | (265) | (278) | (41) | |
Profit/(loss) before tax | 60 192 | (267) | 1 896 | 1 115 | |
Income tax (expense)/benefit | (16 367) | 77 | (539) | (381) | |
Profit/(loss) for the year | 43 825 | (190) | 1 357 | 734 | |
Other comprehensive income/(loss) | 827 | 4 | (10) | ||
Total comprehensive income/(loss) for the year | 44 652 | (186) | 1 347 | 734 | |
Dividends paid to Exxaro | 9 991 | ||||
Statements of financial position | |||||
At 31 December 2021 | |||||
Non-current assets | 49 575 | 22 960 | 9 226 | 3 888 | |
Current assets | 31 666 | 461 | 1 365 | 1 502 | |
Total assets | 81 241 | 23 421 | 10 591 | 5 390 | |
Equity and liabilities | |||||
Total equity | 58 377 | 19 821 | 5 191 | 3 559 | |
Non-current liabilities | 13 924 | 2 499 | 4 193 | 1 376 | |
Current liabilities | 8 940 | 1 101 | 1 207 | 455 | |
Total equity and liabilities | 81 241 | 23 421 | 10 591 | 5 390 | |
Included above in JVs: | |||||
Cash and cash equivalents | 579 | ||||
Depreciation and amortisation | 285 |