(a) Gross sales revenue includes the sales revenue of equity accounted units of US$3,801 million (2007: US$3,818 million) in addition to Consolidated sales revenue, which
relates only to subsidiary companies.
(b) Gains arising on the disposal of interests in undeveloped projects are stated net of charges of US$156 million (2007: nil), related to such projects.
| Note 3 - Net operating costs |
Expand |
| |
Note |
2008
US$m |
2007
US$m |
| Raw materials and consumables |
|
16,248 |
6,096 |
| Amortisation of intangible assets |
12 |
429 |
114 |
| Depreciation of property, plant & equipment |
13 |
3,046 |
2,001 |
| Employment costs |
4 |
6,603 |
3,827 |
| Repairs and maintenance |
|
1,960 |
1,393 |
| Shipping costs |
|
2,495 |
1,874 |
| Other freight costs |
|
815 |
509 |
| (Increase)/decrease in finished goods and work in progress |
|
(163) |
110 |
| Royalties |
|
1,946 |
1,093 |
| Amounts charged by jointly controlled entities mainly for toll processing |
|
2,473 |
1,362 |
| Net foreign exchange gains |
|
(379) |
(45) |
| Other external costs |
|
2,230 |
2,391 |
| Provisions (including exchange gains on provisions) |
27 |
265 |
308 |
| Research and development |
|
307 |
69 |
| Costs included above qualifying for capitalisation |
|
(259) |
(78) |
| Other operating income |
|
(375) |
(272) |
| Net operating costs (excluding items shown separately) |
|
37,641 |
20,752 |
Information on auditors' remuneration is included in note 43.
Back to top
|
| Note 5 - Impairment (charges)/reversals |
Expand |
| |
Pre-tax
2008
US$m |
Taxation
2008
US$m |
Outside interests
2008
US$m |
Net
amount
2008
US$m |
Net
amount
2007
US$m |
| Cash generating unit |
|
|
|
|
|
| Upstream Aluminium (a) |
(6,131) |
4 |
- |
(6,127) |
- |
| Downstream Aluminium (excluding Packaging) (b) |
(1,210) |
230 |
- |
(980) |
- |
| HIsmelt (c) |
(254) |
72 |
- |
(182) |
- |
| Argyle Diamonds (d) |
- |
- |
- |
- |
(328) |
| Palabora (e) |
- |
- |
- |
- |
100 |
| Tarong coal mine (f) |
- |
- |
- |
- |
134 |
| Other |
(420) |
132 |
13 |
(275) |
(19) |
| |
(8,015) |
438 |
13 |
(7,564) |
(113) |
|
|
| Notes |
- Details of the impairment review relating to
Upstream Aluminium are set out in note 11.
- The annual review of the goodwill allocated to
Downstream Aluminium (excluding Packaging)
resulted in a pre-tax impairment charge of
US$1,210 million, of which US$493 million was
applied in writing off the attributed goodwill, and
the balance to property, plant and equipment.
Downstream Aluminium is part of the Alcan group
that was acquired in October 2007, and forms part
of the Aluminium product group. It manufactures
engineered or fabricated aluminium products and is
also a full-service packaging supplier with a
worldwide presence.
The Group's intention is to sell Downstream
Aluminium. As such, the recoverable amount has
been estimated by reference to fair value less costs
to sell. Such estimates were derived by applying
multiples to forecasts of earnings for the
Downstream Aluminium businesses. The multiples
were derived from statistics relating to publicly
traded companies in the various sectors in which
the Downstream Aluminium businesses operate.
The main circumstances that led to impairment
were the adverse change in capital markets, making
it difficult to fund acquisitions of companies
generally; the global economic downturn and the
adverse trading performance of Downstream
Aluminium's operations.
The specific details of the impairment review
relating to Packaging are set out in note 19.
- Full provision was made against the carrying value
of the HIsmelt operation, which is within the Iron
Ore product group. Operations at the Kwinana plant
have been suspended and the Group's future role in
developing this technology is under review, leading
to doubt about the recoverability of the amount
invested.
- Large increases in the estimated capital cost of
Argyle's underground project triggered an
assessment of its recoverable amount during 2007.
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.
- An increase in the Group's long term copper price
assumption triggered an assessment of the
recoverable amount of Palabora during 2007. 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 previously recognised.
- An announcement of the sale of Tarong led to full
reversal in 2007 of the remainder of the impairment
provision previously recognised.
- Total impairment charges in 2008 excluded from
Underlying earnings includes impairment charges
of US$15 million relating to equity accounted units.
|
Back to top
|
| Note 6 - Share of profit after tax of equity accounted units |
Expand |
| |
2008
US$m |
2007
US$m |
| Sales revenue (a) |
3,801 |
3,818 |
| Operating costs |
(2,158) |
(1,261) |
| Profit before finance items and taxation |
1,643 |
2,557 |
| Exchange gains on net debt |
37 |
7 |
| Losses on currency and interest rate derivatives not qualifying for hedge accounting |
(19) |
(5) |
| Net interest payable |
(45) |
(49) |
| Amortisation of discount |
(17) |
(9) |
| Share of profit after tax of equity accounted units |
36 |
- |
| Profit before taxation |
1,635 |
2,501 |
| Taxation |
(596) |
(917) |
| Profit for the year (Rio Tinto share) |
1,039 |
1,584 |
|
|
| Notes |
- The sales revenue of equity accounted units excludes charges by jointly controlled entities to Group subsidiaries.
|
Back to top
|
| Note 7 - Interest receivable and payable |
Expand |
| |
Note |
2008
US$m |
2007
US$m |
| Interest receivable and similar income from: |
|
|
|
| - Equity accounted units |
|
43 |
28 |
| - Other investments (a) |
|
107 |
101 |
| |
|
150 |
129 |
| Other interest receivable |
|
54 |
5 |
| Total interest receivable and similar income |
|
204 |
134 |
| Interest payable and similar charges (b) |
|
(1,821) |
(660) |
| Amounts capitalised |
13 |
203 |
122 |
| Total interest payable and similar charges |
|
(1,618) |
(538) |
|
|
| Notes |
- Interest income from other investments
comprises US$72 million (2007:
US$80 million) of interest income from bank
deposits and US$35 million (2007: US$21 million)
from other financial assets.
- Interest payable and similar charges comprises
US$1,875 million (2007: US$685 million) of interest
on bank loans and other borrowings and a US$54 million gain (2007: US$25 million gain) from
interest rate swaps.
|
Back to top
|
| Note 8 - Tax on profit |
Expand |
| |
Note |
2008
US$m |
2007
US$m |
| UK taxation |
|
|
|
| Corporation tax at 28% (2007: 30%) |
|
|
|
| - Deferred |
|
(46) |
(150) |
| |
|
(46) |
(150) |
| Australian taxation |
|
|
|
| Corporation tax at 30% |
|
|
|
| - Current |
|
3,005 |
1,396 |
| - Deferred |
|
(812) |
(18) |
| |
|
2,193 |
1,378 |
| Other countries taxation |
|
|
|
| - Current |
|
1,711 |
897 |
| - Deferred |
|
(116) |
(35) |
| |
|
1,595 |
862 |
Total taxation charge |
|
|
|
| - Current |
|
4,716 |
2,293 |
| - Deferred |
18 |
(974) |
(203) |
| |
|
3,742 |
2,090 |
| Prima facie tax reconciliation |
|
|
|
| Profit before taxation |
|
9,178 |
9,836 |
| Deduct: share of profit after tax of equity accounted units |
|
(1,039) |
(1,584) |
| Parent companies' and subsidiaries' profit before tax |
|
8,139 |
8,252 |
| |
|
|
|
| Prima facie tax payable at UK rate of 28% (2007: 30%) |
|
2,279 |
2,476 |
| Higher rate of taxation on Australian earnings |
|
226 |
- |
| Impact of items excluded in arriving at Underlying earnings (b) |
|
919 |
(28) |
| Adjustments to deferred tax liabilities following changes in tax rates (a) |
|
(25) |
(392) |
| Other tax rates applicable outside the UK and Australia |
|
206 |
271 |
| Resource depletion and other depreciation allowances |
|
(129) |
(173) |
| Research, development and other investment allowances |
|
(72) |
(81) |
| Utilisation of previously unrecognised deferred tax assets |
|
(160) |
- |
| Unrecognised current year operating losses |
|
163 |
70 |
| Foreign exchange differences |
|
197 |
11 |
| Withholding taxes |
|
95 |
46 |
| Other items |
|
43 |
(110) |
| Total taxation charge (c) |
|
3,742 |
2,090 |
|
|
| Notes |
- The 'Adjustments to deferred tax liabilities following
changes in tax rates', totalling US$392 million in
2007 resulted largely from a reduction in Canadian
tax rates.
- An analysis of the impact on the tax reconciliation
of items excluded in arriving at Underlying earnings
is given below:
- This tax reconciliation relates to the parent
companies, subsidiaries and proportionally
consolidated units. The Group's share of profit of
equity accounted units is net of tax charges of
US$596 million (2007: US$917 million).
|
| |
Note |
2008
US$m |
2007
US$m |
| Impairment charges |
|
1,806 |
(1) |
| Disposal of interests in businesses |
|
136 |
- |
| Exchange losses on external debt, intragroup balances and derivatives not designated as hedges |
|
(1,074) |
(19) |
| Other exclusions |
|
51 |
(8) |
| |
|
919 |
(28) |
Back to top
|
| Note 9 - Earnings/(loss) per ordinary share |
Expand |
| |
2008
Earnings US$m |
2008
Weighted average number of shares (millions) |
2008
Per share amount (cents) |
2007
Earnings US$m |
2007
Weighted average number of shares (millions) |
2007
Per share amount (cents) |
| Basic earnings per share attributable to ordinary
shareholders of Rio Tinto - continuing operations |
4,503 |
1,283.5 |
350.8 |
7,312 |
1,285.8 |
568.7 |
| Basic loss per share attributable to ordinary
shareholders of Rio Tinto - discontinued operations |
(827) |
1,283.5 |
(64.4) |
- |
- |
- |
| Total basic earnings per share - profit for the year (b) |
3,676 |
1,283.5 |
286.4 |
7,312 |
1,285.8 |
568.7 |
| Diluted earnings per share attributable to
ordinary shareholders of Rio Tinto - continuing operations |
4,503 |
1,289.3 |
349.2 |
7,312 |
1,291.3 |
566.3 |
Diluted loss per share attributable to ordinary
shareholders of Rio Tinto - discontinued operations |
(827) |
1,289.3 |
(64.1) |
- |
- |
- |
| Total diluted earnings per share - profit for the year (c) |
3,676 |
1,289.3 |
285.1 |
7,312 |
1,291.3 |
566.3 |
| Underlying earnings per share attributable
to ordinary shareholders (a) |
|
|
|
|
|
|
| - Basic (b) |
10,303 |
1,283.5 |
802.7 |
7,443 |
1,285.8 |
578.9 |
| - Diluted (c) |
10,303 |
1,289.3 |
799.1 |
7,443 |
1,291.3 |
576.4 |
| |
|
| Notes |
- Underlying earnings per share is calculated from
Underlying earnings, detailed information on which
is given in note 2.
- The weighted average number of shares is
calculated as the average number of Rio Tinto plc
shares outstanding not held as treasury shares of
997.8 million (2007: 1,000.1 million) plus the average number of Rio Tinto Limited shares
outstanding not held by Rio Tinto plc of 285.7
million (2007: 285.7 million).
- For the purposes of calculating diluted earnings per
share, the effect of dilutive securities of 5.8 million
shares in 2008 (2007: 5.5 million shares) is added
to the weighted average number of shares described in (b) above. This effect is calculated
under the treasury stock method. The Group's only
potential dilutive ordinary shares are share options
for which terms and conditions are described in
note 48.
|
Back to top
|
| Note 10 - Dividends |
Expand |
| |
2008
US$m |
2007
US$m |
| Rio Tinto plc previous year Final dividend paid |
838 |
646 |
| Rio Tinto plc Interim dividend paid |
679 |
518 |
| Rio Tinto Limited previous year Final dividend paid |
228 |
198 |
| Rio Tinto Limited Interim dividend paid |
188 |
145 |
| Dividends paid during the year |
1,933 |
1,507 |
| |
2008
Number
of shares
(millions) |
2007
Number
of shares
(millions) |
| Rio Tinto plc previous year Final |
997.7 |
1,007.3 |
| Rio Tinto plc Interim |
998.1 |
996.7 |
| Rio Tinto Limited previous year Final - fully franked at 30% |
285.7 |
285.7 |
| Rio Tinto Limited Interim - fully franked at 30% |
285.7 |
285.7 |
| |
|
| Notes |
The dividends paid in 2008 are based on the following
US cents per share amounts: 2007 final - 84.0 cents,
2008 interim - 68.0 cents (2007 dividends paid: 2006
final - 64.0 cents, 2007 interim - 52.0 cents).
The number of shares on which the Rio Tinto
Limited dividends are based excludes those shares held
by Rio Tinto plc, in order that the dividends shown
represent those paid to public shareholders. The number
of shares on which Rio Tinto plc dividends are based
excludes those held as treasury shares.
In addition, the Directors of Rio Tinto announced a
final dividend of 68.0 cents per share on 12 February
2009. This is expected to result in payments of US$872
million (Rio Tinto plc: US$678 million, Rio Tinto Limited
US$194 million). The dividends will be paid on 8 April
2009 to Rio Tinto plc shareholders on the register at the
close of business on 20 February 2009 and to Rio Tinto
Limited shareholders on the register at the close of
business on 24 February 2009.
The proposed Rio Tinto Limited dividends will be
franked out of existing franking credits or out of
franking credits arising from the payment of income
tax during 2009.
The approximate amount of the Rio Tinto Limited
consolidated tax group's retained profits and reserves
that could be distributed as dividends and franked out of
credits, that arose from net payments of income tax in
respect of periods up to 31 December 2008 (after
deducting franking credits expected to be utilised on the
2008 final dividend declared), is US$6,727 million.
|
Back to top
|
| Note 12 - Intangible assets |
Expand |
Year ended 31 December 2008 |
Exploration
and
evaluation (a)
US$m |
Trademarks,
patented and non patented
technology
US$m |
Contract
based
intangible
assets
(b)
US$m |
Other
intangible
assets
US$m |
Total
US$m |
| Net book value |
|
|
|
|
|
| At 1 January 2008 (restated) |
152 |
568 |
5,500 |
584 |
6,804 |
| Adjustment on currency translation |
(10) |
(9) |
(6) |
(69) |
(94) |
| Expenditure during year |
- |
- |
- |
105 |
105 |
| Amortisation for the year |
- |
(44) |
(230) |
(155) |
(429) |
| Impairment |
- |
(57) |
(69) |
(3) |
(129) |
| Disposals, transfers and other movements |
(9) |
(14) |
13 |
38 |
28 |
| At 31 December 2008 |
133 |
444 |
5,208 |
500 |
6,285 |
| - cost |
133 |
565 |
5,532 |
829 |
7,059 |
| - accumulated amortisation |
- |
(121) |
(324) |
(329) |
(774) |
Year ended 31 December 2007 |
Exploration
and
evaluation (a)
US$m |
Trademarks,
patented and non patented
technology
US$m |
Contract
based
intangible
assets (b)
US$m |
Other
intangible
assets
US$m |
Total
US$m |
| Net book value |
|
|
|
|
|
| At 1 January 2007 |
196 |
- |
- |
188 |
384 |
| Adjustment on currency translation |
9 |
12 |
7 |
22 |
50 |
| Acquisition of subsidiary (note 41) |
9 |
564 |
5,522 |
266 |
6,361 |
| Expenditure during year |
194 |
- |
- |
209 |
403 |
| Amortisation for the year |
- |
(8) |
(28) |
(78) |
(114) |
| Impairment |
- |
- |
- |
(21) |
(21) |
| Disposals, transfers and other movements |
(256) |
- |
(1) |
(2) |
(259) |
| At 31 December 2007 |
152 |
568 |
5,500 |
584 |
6,804 |
| - cost |
152 |
576 |
5,529 |
820 |
7,077 |
| - accumulated amortisation |
- |
(8) |
(29) |
(236) |
(273) |
| At 1 January 2007 |
|
|
|
|
|
| - cost |
196 |
- |
- |
310 |
506 |
| - accumulated amortisation |
- |
- |
- |
(122) |
(122) |
|
|
| Notes |
- Exploration and evaluation: useful life not
determined until transferred to property, plant &
equipment.
- The Group acquired Alcan Inc. on 23 October 2007.
Alcan Inc. benefits from certain intangible assets
including power supply contracts, customer
contracts and water rights. The water rights are
expected to contribute to the efficiency and cost
effectiveness of operations for the foreseeable
future: accordingly, these rights are considered to
have indefinite lives and are not subject to
amortisation. These water rights constitute the
majority of the amounts in the column of the above
table entitled 'Contract based intangible assets'.
Intangible assets with indefinite lives were
provisionally valued at acquisition based on the
advice of expert valuation consultants and
subsequently this valuation was finalised within
twelve months of the acquisition date. The amounts
in the table have been restated accordingly. The
carrying values will be reviewed for impairment
annually or at any time an indicator of impairment
is considered to exist. They are reviewed for
impairment as part of the cash-generating units to
which they relate. The water rights have been
allocated to cash generating units within
Upstream Aluminium.
In 2008, the recoverable amount of these cash generating
units was determined based on value in
use, using a methodology and assumptions
consistent with those described in note 1(i) and
note 11. No impairment of these indefinite-lived
intangible assets was recognised during 2008, as
the value in use of the related cash-generating
units was in excess of their carrying amounts.
- There are no intangible assets either pledged as
security or held under restriction of title.
|
Exploration and evaluation expenditure
The charge for the year and the net amount of intangible assets capitalised during the year are as follows:
|
2008
US$m |
2007
US$m |
| Cash expenditure in the year (net of proceeds of US$673 million (2007: US$171 million) on
disposal of undeveloped projects) (a) |
440 |
576 |
| Changes in accruals (including impairment of undeveloped projects of US$156 million
(2007: nil) and non cash proceeds on disposal of undeveloped projects) |
205 |
(61) |
| Amount capitalised during the year |
- |
(194) |
| Charge for the year |
645 |
321 |
|
|
| Notes |
Expand |
- Exploration and evaluation costs are stated net of
gains on disposal of interests in undeveloped
projects totalling US$489 million (2007: US$253
million).
|
Back to top
|
| Note 19 - Assets held for sale |
Expand |
At 31 December 2008, assets and liabilities
held for sale comprise Alcan's Packaging
group ('Packaging'). In the announcement of
Rio Tinto's offer for Alcan on 12 July 2007, it
was stated that Rio Tinto and Alcan had
agreed to divest of Packaging. As Packaging
was acquired with a view to resale, its results
are excluded from the Group's income from
continuing operations.
An impairment of US$827 million
relating to Packaging has been recognised
within discontinued operations on the
Group income statement. As required by
IFRS 5 Non-current Assets Held-for-Sale and
Discontinued Operations, the amount of this
impairment was determined by reference to
Packaging's fair value less costs to sell. The
main circumstances that led to the
impairment were:
- The adverse change in capital markets, which made it difficult for potential buyers
to fund acquisitions of companies like Packaging.
- The global economic downturn.
- The adverse trading performance of companies in Packaging's markets.
Packaging's fair value less costs to sell
represents the Group's best estimate of the
expected proceeds to be realised on sale of
Packaging, less an estimate of remaining
costs to sell. This estimate is consistent with
estimates of fair value less costs to sell,
which were determined using the Income
Approach and the Market Approach
valuation techniques.
The Income Approach provided an
estimation of Packaging's fair value based on
the cash flows it is expected to generate in
the future. A discount rate of 9 per cent was
applied to Packaging's post-tax cash flows
expressed in nominal terms.
Under the Market Approach, an estimate
of Packaging's fair value was determined
based on a comparison of Packaging to
comparable publicly traded companies and
transactions in its industry.
Packaging's impairment reduced the
'Assets held for sale' line of the Group's
balance sheet.
Back to top
|
| Note 24 - Consolidated net debt |
Expand |
| |
2008
Net debt
US$m |
Restated
2007
Net debt
US$m |
| Analysis of changes in consolidated net debt |
|
|
| At 1 January |
(45,191) |
(2,437) |
| Adjustment on currency translation |
1,296 |
(223) |
| Exchange gains credited to the income statement (a) |
(1,701) |
136 |
| Gains on derivatives related to net debt |
105 |
11 |
| Debt of acquired companies |
- |
(5,504) |
| Cash movements excluding exchange movements |
6,864 |
(37,332) |
| Other movements |
(45) |
158 |
| At 31 December |
(38,672) |
(45,191) |
| |
|
|
| Reconciliation to balance sheet categories |
|
|
| Borrowings (note
22) |
(39,611) |
(46,765) |
| Bank overdrafts repayable on demand (note
21) |
(147) |
(104) |
| Cash and cash equivalents (note
21) |
1,181 |
1,645 |
| Other liquid resources (note
20) |
4 |
6 |
| Derivatives related to net debt (note
34) |
(99) |
27 |
| |
(38,672) |
(45,191) |
| |
2008
US$m |
2007
US$m |
| Exchange gains on US dollar net debt and intragroup balances |
|
|
| Exchange (losses)/gains on US dollar net debt (a) |
(1,675) |
163 |
| Exchange gains on intragroup balances |
1,523 |
11 |
| Exchange losses on loans from equity accounted units |
(36) |
(2) |
| Exchange gain on settlement of dividend |
12 |
22 |
| Credited to income statement |
(176) |
194 |
| Notes |
- Exchange gains credited to the income statement include amounts taken to Underlying earnings. Further information relating to the currency and interest rate exposures arising from net debt and related derivatives is given in note 34 on Financial Instruments.
|
Back to top
|
| Note 41 - Purchases and sales of subsidiaries, joint ventures, associates and other interests in businesses |
Expand |
2008 Acquisitions
There were no significant acquisitions in 2008.
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, which
comprised US$38.5 billion of cash and
US$0.2 billion of liabilities assumed.
Alcan Inc. is the parent company of an
international group of companies involved
in bauxite mining, alumina refining,
aluminium smelting, engineered products,
flexible and specialty packaging, as well as
related research and development.
At the date of acquisition the Group
decided to dispose of Alcan Packaging,
which is presented in the balance sheet in
the lines: 'Assets held for sale' and 'Liabilities
of disposal groups held for sale'. Following a
company wide strategic review of the
combined Rio Tinto and Alcan assets, on
26 November 2007 the intention to divest
the Engineered Products business was
announced.
In accordance with IFRS 3 'Business
Combinations', the provisional price
allocations at acquisition have been revised
to reflect revisions to fair values determined
during the 12 months after acquisition, as
shown in the table below. The allocation of
the cost of the acquisition was based on the
advice of expert valuers.
At 23 October 2007
| |
Provisional
fair value
to Group
US$m |
Further
adjustments
US$m |
Final
fair value
to Group
US$m |
| Intangible assets |
7,467 |
(1,106) |
6,361 |
| Property, plant & equipment |
18,282 |
(3,679) |
14,603 |
| Equity method investments |
4,185 |
(1,294) |
2,891 |
| Inventories |
2,856 |
15 |
2,871 |
| Assets held for sale |
6,984 |
- |
6,984 |
| Cash |
991 |
- |
991 |
| Deferred tax assets |
228 |
- |
228 |
| Other assets |
4,584 |
156 |
4,740 |
| Loans and borrowings |
(5,465) |
(42) |
(5,507) |
| Liabilities of disposal groups held for sale |
(2,642) |
- |
(2,642) |
| Deferred tax liabilities |
(4,182) |
1,574 |
(2,608) |
| Provisions for liabilities and charges |
(4,638) |
(1,083) |
(5,721) |
| Other liabilities |
(4,476) |
(180) |
(4,656) |
| Minority interest |
(55) |
31 |
(24) |
| Goodwill |
14,533 |
5,608 |
20,141 |
| Net attributable assets including goodwill |
38,652 |
- |
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 |
In accordance with the requirements of
IFRS 3, the Group balance sheet as at
acquisition has been restated to
incorporate the final fair values above. No
amendment has been made to the Group
income statement for 2007 to take into
account the revised depreciation,
amortisation and amortisation of discount
related to provisions as the effect was not
material. Accordingly, the income
statement effect has been recorded in
2008 and the further adjustments above
also impact the Group balance sheet as at
31 December 2007.
The main adjustments to the
provisional fair values relate to:
- The fair value of the Engineered
Products business was reduced based
on a further assessment of the amount
for which such businesses could be
sold at the date of the acquisition.
- The fair value attributed to the
facilities within Bauxite & Alumina was
reduced based on further analysis of
the operating capability of related
expansion projects.
- Provisions for environmental clean up
and closure obligations were increased
following a detailed assessment of the
costs and timing of closure of smelters,
refineries and mines. The timing of
closure was assessed having regard to
the prospects for continued access to
economic sources of power beyond the
term of existing contracts.
- The value attributed to water rights in
Canada was reduced after a further
assessment of the capital investment,
which will be required to benefit from
these sources of hydro-electric power.
From the date of acquisition to
31 December 2007, Alcan's sales revenue
of US$3,544 million (excluding equity
accounted units) and profit after tax of
US$293 million attributable to continuing
operations were included in the Groups
2007 income statement.
The following pro forma summary
presents the Group as if Alcan Inc. had
been acquired on 1 January 2007. The pro
forma information includes the results of
the acquired group, recognising the
depreciation and amortisation of the final
fair values attributed to the assets acquired
and the interest expense on debt incurred
as a result of the acquisition. The pro
forma interest charge for the whole of
2007 on the acquisition debt has been
based on the one month LIBOR rate as at
31 December 2007, of 4.6 per cent. Pro
forma profit for the year also includes the
tax effects on foreign exchange gains and
losses relating to third party and
intercompany debt, which would have
resulted from the strengthening of the
Canadian dollar during 2007. The pro
forma information has been adjusted to
reflect the effects of incorporating the final
fair values noted above. It does not take
account of synergies anticipated as a result
of the acquisition; but includes non
recurring costs borne by Alcan Inc. relating
to the acquisition and suffers the costs of
financing assets held for sale. The pro
forma information does not necessarily
reflect the actual results that would have
occurred, nor is it necessarily indicative of
future results of operations of the
combined companies.
| |
31 December 2007
US$m |
| Consolidated sales revenue |
45,590 |
| Profit for the year (including amounts attributable to outside equity shareholders) |
7,473 |
2008 Disposals
| Name of operation |
Location |
Principal activities |
Ownership
disposed of
(%) |
Date of
disposal |
Principal associates
Cortez |
USA |
Gold mining |
40 |
5 March 2008 |
Jointly controlled assets
Greens Creek |
USA |
Silver, gold, zinc and lead mining |
70.3 |
16 April 2008 |
| |
|
| Notes |
- The aggregate profit on disposal of interests in
businesses (including investments) in 2008 was
US$2,231 million (US$1,470 million net of tax).
These gains have been excluded from Underlying
earnings, as shown in note 2.
- The Cash flow statement includes the following
relating to acquisitions and disposals of interests in
businesses:
- US$2,563 million in 'Net disposals/(acquisitions)
of subsidiaries, joint ventures & associates',
comprising US$2,572 million in disposal proceeds,
net of US$9 million paid for acquisitions. In
accordance with IAS 7, these proceeds were stated
net of US$5 million cash and cash equivalents
transferred on sale of subsidiaries.
- Non cash disposal proceeds of US$88 million were
received during the year.
2007 Disposals
There were no significant disposals in 2007.
|
Back to top
|