Annual Report 2007

Group cash flow statement

Years ended 31 December
Note 2007
US$m
2006
US$m
Cash flow from consolidated operations (a) 10,805 9,196
Dividends from equity accounted units 1,764 1,727
Cash flow from operations 12,569 10,923
Net interest paid (489) (128)
Dividends paid to outside shareholders (168) (193)
Tax paid (3,421) (2,799)
Cash flow from operating activities 8,491 7,803
Cash used in investing activities
Net acquisitions of subsidiaries, joint ventures and associates 41 (37,526) (279)
Purchase of property, plant and equipment and intangible assets (5,000) (3,992)
Sales of financial assets 49 293
Purchases of financial assets (273) (167)
Other investing cash flows 8 56
Cash used in investing activities (42,742) (4,089)
Cash flow before financing activities (34,251) 3,714
Cash from/(used in) financing activities
Equity dividends paid to Rio Tinto shareholders (1,507) (2,573)
Own shares purchased from Rio Tinto shareholders (1,624) (2,370)
Proceeds from issue of ordinary shares in Rio Tinto 13 31
Additional borrowings 39,195 483
Repayment of borrowings (1,034) (1,102)
Other financing cash flows 54 142
Cash from/(used in) financing activities 35,097 (5,389)
Effects of exchange rates on cash and cash equivalents (27) 30
Net increase/(decrease) in cash and cash equivalents 819 (1,645)
Opening cash and cash equivalents less overdrafts 722 2,367
Closing cash and cash equivalents less overdrafts 21 1,541 722
(a) Cash flow from consolidated operations
Profit for the year 7,746 7,867
Adjustments for:
Taxation 2,090 2,373
Finance items 319 112
Share of profit after tax of equity accounted units (1,584) (1,378)
Depreciation and amortisation 2,115 1,509
Impairment charges/(reversals) 5 58 (396)
Provisions 27 308 60
Utilisation of provisions 27 (162) (194)
Utilisation of provision for post retirement benefits (121) (77)
Change in inventories 130 (454)
Change in trade and other receivables (385) (394)
Change in trade and other payables 375 116
Other items (84) 52
10,805 9,196

Download the Group Cash Flow Statement (22KB) in Excel Spreadsheet file format Download the Group Cash Flow Statement ( 22 KB)

Note 5 - Impairment (charges)/reversals Expand
Pre-tax

2007
US$m
Taxation

2007
US$m
Outside
interests
2007
US$m
Net
amount
2007
US$m
Net
amount
2006
US$m
Cash generating unit
Argyle Diamonds (a) (466) 138 - (328) (289)
Palabora (b) 272 (99) (73) 100 (2)
Tarong coal mine (c) 166 (32) - 134 (152)
Kennecott Utah Copper (KUC) (d) - - - - 381
Iron Ore Company of Canada (IOC) (e) - - - - 111
Other (30) 11 - (19) (5)
(58) 18 (73) (113) 44


Notes
  1. The impairment of Argyle in 2006 followed adverse changes in assumptions about future prices, capital and operating costs. The value in use was assessed by reference to cash flows forecast in real terms and discounted at a pre-tax rate of 8 per cent. The 2006 impairment provision included goodwill of US$223 million. Further deterioration in value during the first half of 2007, relating mainly to large increases in the estimated capital cost of Argyle's underground project, triggered another assessment of its recoverable amount. Impairment of property, plant and equipment was assessed by reference to fair value less costs to sell. The determination of fair value less costs to sell was based on the estimated amount that would be obtained from sale in an arm's length transaction between knowledgeable and willing parties. This estimate was derived from discounting projections of cash flows, using valuation assumptions that a buyer might be expected to apply. The US dollar amount of the impairment is US$14 million higher than reported at the half year as a result of retranslation from Australian dollars at the average exchange rate for the full year.
  2. An increase in the Group's long term copper price assumption triggered an assessment of the recoverable amount of Palabora. The value in use was based on cash flows forecast in real terms and discounted at a pre-tax rate of 12 per cent. This led to a full reversal of the remainder of the impairment provision recognised in 2004.
  3. During 2006, a continuation of operating losses triggered an assessment of the recoverable amount of Tarong, one of the Group's coal mines in Australia. The value in use was based on cash flows forecast in real terms and discounted at a pre-tax rate of 8 per cent. During 2007, the sale of Tarong was announced for an amount that led to full reversal of the remainder of the provision recognised in the previous year.
  4. In 2006, an increase in the Group's long term copper price assumption triggered an assessment of the recoverable amount of KUC. The value in use was based on cash flows forecast in real terms and discounted at a pre-tax rate of 8 per cent. This led to a full reversal of the remainder of the impairment provision recognised in 2002.
  5. In 2006, an increase in the Group's long term iron ore price assumption triggered an assessment of the recoverable amount of IOC. The value in use was based on cash flows forecast in real terms and discounted at a pre-tax rate of 8 per cent. This led to a full reversal of the impairment provision recognised in 2002, which had aligned the carrying value with the value negotiated between shareholders during that year as part of a financial restructuring exercise.
Note 21 - Cash and cash equivalents Expand
2007
US$m
2006
US$m
Cash at bank and in hand 579 555
Short term bank deposits 1,066 181
1,645 736
Bank overdrafts repayable on demand (unsecured) (104) (14)
Balance per Group cash flow statement 1,541 722

Notes
  1. Cash and cash equivalents include US$93 million (2006: US$55 million) for which there are restrictions on remittances.

Note 27 - Provisions (not including taxation) Expand
Pensions
and post
retirement
healthcare
Other
employee
entitlements
Close down
and
restoration/
environmental
Other 2007
Total
2006
Total
US$m US$m US$m US$m US$m US$m
At 1 January 770 393 3,359 146 4,668 4,186
Adjustment on currency translation 59 36 211 14 320 113
Amounts capitalised - - 293 - 293 619
Acquisition of subsidiary (note 41) 2,550 126 1,518 444 4,638 -
Charged/(credited) to profit:
- new provisions - 1 9 9 19 25
- increases to existing provisions 102 259 127 10 498 277
- unused amounts reversed - (5) (200) (4) (209) (242)
Amortisation of discount - 1 164 1 166 137
Utilised in year (119) (49) (82) (33) (283) (271)
Transfer to liabilities of disposal groups held for sale - (12) (124) - (136) -
Liability incurred as a result of acquisition - - - 189 189 -
Actuarial gains recognised in equity (87) - - - (87) (245)
Transfers and other movements - - (4) (54) (58) 69
At 31 December 3,275 750 5,271 722 10,018 4,668
Balance sheet analysis:
Current 80 304 215 184 783 366
Non current 3,195 446 5,056 538 9,235 4,302
Total 3,275 750 5,271 722 10,018 4,668

Notes
  1. The main assumptions used to determine the provision for pensions and post retirement healthcare, and other information, including the expected level of future funding payments in respect of those arrangements, are given in note 49.
  2. The provision for other employee entitlements includes a provision for long service leave of US$107 million (2006: US$86 million), based on the relevant entitlements in certain Group operations. It also includes the provisions relating to the Group's cash-settled share-based payment plans of US$219 million (2006: US$43 million), which are described in note 48.
  3. The Group's policy on close down and restoration costs is described in note 1(k). Close down and restoration costs are a normal consequence of mining, and the majority of close down and restoration expenditure is incurred at the end of the relevant operation. Remaining lives of mines and infrastructure range from 1 to over 50 years with an average, weighted by closure provision, of around 19 years. Although the ultimate cost to be incurred is uncertain, the Group's businesses estimate their respective costs based on feasibility and engineering studies using current restoration standards and techniques. Provisions of US$5,271 million (2006: US$3,359 million) for close down and restoration costs and environmental clean up obligations, include estimates of the effect of future inflation and have been adjusted to reflect risk. These estimates have been discounted to their present value at an average rate of approximately five per cent per annum, being an estimate of the long term, risk free, pre-tax cost of borrowing. Excluding the effects of future inflation, and before discounting, this provision is equivalent to some US$8.1 billion (2006: US$4.7 billion).
  4. Some US$214 million (2006: US$50 million) of environmental clean up expenditure is expected to take place within the next five years. The remainder includes amounts for the operation and maintenance of remediation facilities in later years. The provision for environmental clean up expenditure includes the issue described in (e) below.
  5. In 1995, Kennecott Utah Copper ('KUC') agreed with the US Environmental Protection Agency ('EPA') and the State of Utah to complete certain source control projects and perform specific environmental studies regarding contamination of ground water in the vicinity of the Bingham Canyon mine. A remedial investigation and feasibility study on the South Zone ground water contamination, completed in March 1998, identified a range of alternative measures to address this issue. Additional studies were conducted to refine the workable alternatives. A remedial design document was completed in 2002. A joint proposal and related agreements with the State of Utah Natural Resource Damage Trustee, the State of Utah and the Jordan Valley Water Conservancy District were approved in 2004. KUC entered into a formal agreement with the EPA in 2007 on the remedial action. The provision was reduced by US$101 million during 2007 (2006: US$37 million) following a reassessment of the expected cost of remediation to reflect recent experience. The ultimate cost of remediation remains uncertain, being dependent on the responsiveness of the contamination to pumping and acid neutralisation.
  6. Other provisions deal with a variety of issues and include US$191 million relating to the Rio Tinto Alcan Foundation commitment in Canada, involving payments of C$200 million over a five year period.
  7. Provisions for close down, restoration and environmental obligations increased by US$279 million in 2006 as the result of a reduction in the discount rate. Of this amount, US$221 million is included in 'Amounts capitalised'.

Back to top

Note 41 - Purchases and sales of subsidiaries, joint ventures, associates and other interests in businesses Expand

2007 Acquisitions

Alcan acquisition

On 23 October 2007, the Rio Tinto Group acquired a controlling 79.42 per cent interest in the issued share capital of Alcan Inc. The remaining 20.58 per cent was acquired by 14 November 2007. The total purchase price to acquire Alcan Inc amounted to US$38.7 billion.

Alcan Inc. is the parent company of an international group of companies involved in bauxite mining, alumina refining, aluminium smelting, engineered products, flexible and specialty packaging, as well as related research and development.

The Group has decided to dispose of Alcan Packaging, which is presented in the balance sheet in the lines: 'Assets held for sale' and 'Liabilities of disposal groups held for sale'. Therefore, the income and cash flow statements for the year exclude amounts relating to Alcan Packaging.

The fair values of the identifiable assets and liabilities of Alcan Inc. as at the date of acquisition were provisionally estimated as follows:

IFRS
carrying
values in
US$m
Fair value
adjustments

US$m
Provisional
fair value
to Group
US$m
Intangible assets 804 6,663 7,467
Property, plant & equipment 11,579 6,703 18,282
Equity method investments 1,415 2,770 4,185
Inventories 2,643 213 2,856
Assets held for sale 6,984 - 6,984
Cash 991 - 991
Deferred tax assets 223 5 228
Other assets 4,353 231 4,584
Loans and borrowings (5,580) 115 (5,465)
Liabilities of disposal groups held for sale (2,642) - (2,642)
Deferred tax liabilities (461) (3,721) (4,182)
Provisions for liabilities and charges (4,581) (57) (4,638)
Other liabilities (4,265) (211) (4,476)
Minority interest (55) - (55)
Goodwill 2,055 12,478 14,533
Net attributable assets including goodwill 13,463 25,189 38,652
Total consideration:
Cost of shares 37,996
Acquisition costs 74
Liabilities assumed 132
Loans to acquired subsidiary 450
Total consideration - Alcan 38,652
Other subsidiaries and equity accounted units acquired 54
Total consideration 38,706
Cash outflow on acquisitions:
Total consideration 38,706
Net cash of acquired companies (991)
Liabilities assumed (132)
Other (including disposal proceeds of US$13 million) (57)
Net acquisitions per cash flow statement 37,526


The future economic benefits represented by the goodwill include those associated with synergies, future development and expansion projects and the assembled workforce. As a result of the size of the acquisition and complexity of the valuation process, the above fair values are provisional. These will be subject to further review during the 12 months from the acquisition date.

For the period since acquisition, sales revenue of US$3,544 million (excluding equity accounted units) and profit after tax of US$293 million attributable to continuing operations are included in the consolidated income statement.

The following pro forma summary presents the Group as if Alcan Inc. had been acquired on 1 January 2007. The pro forma amounts include the results of the acquired group, recognising the amortisation of the fair values attributed to the assets acquired and the interest expense on debt incurred as a result of the acquisition. The proforma interest charge for the whole of 2007 on the acquisition debt has been based on the one month LIBOR rate as at 31 December 2007, of 4.6 per cent. The pro forma amounts do not take account of synergies anticipated as a result of the acquisition; but include non recurring costs borne by Alcan Inc. relating to the acquisition and suffer the costs of financing assets held for sale. The pro forma information does not necessarily reflect the actual results that would have occurred, nor is it necessarily indicative of future results of operations of the combined companies.

Back to top

2007
US$m
Consolidated sales revenue 45,590
Profit for the year (including amounts attributable to outside equity shareholders) 7,727

2006 Acquisitions

Name of operation Location Principal activities Ownership
acquired
%
Date of
acquisition
Associates
Ivanhoe Mines Canada Copper and gold mining 9.95 18 October 2006
Proportionally consolidated units
Hope Downs Joint Venture Australia Iron ore mining 50 16 March 2006

2006 Disposals

Name of operation Location Principal activities Ownership
disposed
%
Date of
disposal
Jointly controlled entities
Eurallumina SpA Italy Alumina production 56.16 2 November 2006

Notes

  1. The aggregate profit on disposal of interests in businesses in 2006 was US$5 million (US$3 million net of tax). These gains have been excluded from Underlying earnings, as shown in note 2.
  2. The Cash flow statement includes the following relating to acquisitions and disposals of interests in businesses:
    • US$279 million in '(Acquisitions)/disposals of subsidiaries, joint ventures and associates', comprising US$303 million paid for acquisitions, net of US$24 million of disposal proceeds. In accordance with IAS 7, these proceeds were stated net of US$17 million of cash and cash equivalents transferred on sale of subsidiaries.
    • US$167 million included in 'Purchase of financial assets'.
  3. Non cash disposal proceeds of US$23 million were received during the year.

Back to top

Print

Close