UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
BHP Billiton
Limited
----------------------------------- |
||||
(Translation of registrant's name into English) | ||||
180 Lonsdale Street Melbourne VIC 3000 Australia | ||||
----------------------------------- (Address of principal executive office) |
||||
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F: [x] Form 20-F [ ] Form 40-F | ||||
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ] | ||||
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ] | ||||
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934: [ ] Yes [x] No | ||||
If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): n/a |
9 September 2005
BHP BILLITON LIMITED ABN 49 004 028 077
APPENDIX 4E TO THE LISTING RULES OF THE AUSTRALIAN STOCK EXCHANGE
Supplementary Information - Preliminary Final Report for 12 months to 30/6/2005
The following supplementary information is provided in accordance with the Listing Rules of the Australian Stock Exchange. It includes the combined results of the BHP Billiton Group, comprising BHP Billiton Limited and BHP Billiton Plc and their respective subsidiaries, for the full year ended 30 June 2005 compared with the full year ended 30 June 2004, and is prepared in accordance with Australian Generally Accepted Accounting Principles. The information supplements the results of the BHP Billiton Group for the full year ended 30 June 2005 announced to the market on 24 August 2005.
Ross Mallett |
Deputy Company Secretary |
RESULTS FOR THE FINANCIAL YEAR 30 June 2005
Discussion and Analysis
Basis of presentation of financial information
On 29 June 2001, BHP Billiton Limited (previously known as BHP Limited), an Australian listed company, and BHP Billiton Plc (previously known as Billiton Plc), a UK listed company, entered into a Dual Listed Companies (DLC) merger. This was effected by contractual arrangements between the Companies and amendments to their constitutional documents.
The effect of the DLC merger is that BHP Billiton Limited and its subsidiaries (the BHP Billiton Limited Group) and BHP Billiton Plc and its subsidiaries (the BHP Billiton Plc Group) operate together as a single economic entity (the BHP Billiton Group), with neither assuming a dominant role.
Accounting and reporting on the DLC merger
In accordance with the Australian Securities and Investments Commission (ASIC) Practice Note 71 'Financial Reporting by Australian Entities in Dual-Listed Company Arrangements', and an order issued by ASIC under section 340 of the Corporations Act 2001 on 2 September 2002, this information presents the financial results of the BHP Billiton Group as follows:
The accounting policies have been consistently applied by all entities in the BHP Billiton Group and are consistent with those applied in the prior year.
Results for the year ended 30 June 2005
Overview
The consistent execution of the BHP Billiton business strategy has positioned the Group to take advantage of the current strong market conditions and deliver another record result. The benefits of commodity diversification, focussing on large, low cost, long life assets, capturing and sharing efficiencies across our businesses globally and the identification of, and continued investment in, value adding growth opportunities throughout the cycle, are not only reflected in the current result but enable us to capture our share of demand growth from the rapidly developing regions of the world.Net profit attributable to members of the BHP Billiton Group of US$6.0 billion is an increase of 76.6 per cent from the previous year with net operating cash flows of US$8.9 billion up 72.5 per cent over last year.
In March 2005 the Group announced a cash offer for WMC Resources Ltd (WMC), an Australian based resource company. As of 30 June 2005 BHP Billiton owned approximately 93 per cent of WMC, with 100 per cent ownership achieved on 2 August. BHP Billiton's results for the 2005 financial year include the contribution from WMC for the month of June 2005.
This transaction provides the ability to build on the Group's existing nickel and copper businesses, as well as introducing uranium to our suite of energy products. In addition to providing immediate production to service global customers, the acquisition provides significant growth opportunities. The transaction is fully aligned with our strategy of developing, operating and maximising the performance of large, long life, low cost assets and provided a unique opportunity to acquire operational tier 1 assets in a stable, developed economy well positioned to service the growing demand for commodities in Asia.
Operating revenue
Operating revenue was US$29.6 billion, an increase of 29.5 per cent from US$22.9 billion in the corresponding period. The increase was primarily due to higher prices for all commodities with base metals, carbon steel materials, petroleum and energy coal prices contributing significantly. Increased volumes also benefited the Group result.Profit before borrowing costs and tax
Profit before borrowing costs, tax, depreciation and amortisation increased by 65.0 per cent to US$11.0 billion from US$6.7 billion in the corresponding period. Profit before borrowing costs and tax was US$9.0 billion compared with US$4.9 billion for the corresponding period, an increase of 84.8 per cent. Excluding significant items (refer below), profit before borrowing costs and tax was US$9.1 billion, an increase of 71.1 per cent from US$5.3 billion in the corresponding period.The following represent the major factors affecting profit before borrowing costs and tax (excluding significant items and outside equity interests) for the year ended 30 June 2005 compared with the corresponding year:
Significant items
Significant items reduced net profit by US$30 million (after a tax benefit of US$104 million) and net profit attributable to BHP Billiton by US$80 million, and incorporated the items outlined below.
Net profit on disposal of various assets and interests before outside equity interests totalled US$316 million and included:
US$Million |
Proceeds |
Profit before tax |
Tax |
Laminaria & Corallina |
130 |
134 |
(10) |
Chrome operations |
433 |
142 |
(6) |
Interest in North West Shelf |
59 |
56 |
- |
Total |
622 |
332 |
(16) |
Following a decision to permanently close the Boodarie Iron (Australia) operations a charge of US$266 million (US$80 million tax benefit) relating to termination of the operation has been recognised. The charge primarily relates to settlement of existing contractual arrangements, plant decommissioning, site rehabilitation, redundancy and other costs associated with the closure.
As part of the Group's regular review of decommissioning and site restoration plans, the Group reassessed plans in respect of certain closed operations. A total charge of US$121 million (US$104 million after tax) was recorded and included:
The Group is required to recognise provisions and record a charge of US$79 million (US$56 million after tax) against earnings in respect of restructuring certain operations. This included US$50 million (US$15 million tax benefit) in respect of restructuring associated with the acquisition of WMC in June 2005 primarily relating to redundancy and termination costs, office closures and termination of previous contractual arrangements, and US$29 million (US$8 million tax benefit) for other restructurings, primarily for redundancies at Ingwe (South Africa).
The corresponding period included significant items as follows:
Borrowing costs
Total borrowing costs including capitalised interest, excluding discounting on provisions and other liabilities and excluding exchange differences on Group borrowings, increased from US$367 million to US$385 million during the period. Despite lower average debt levels, this was principally driven by higher US dollar interest rates compared to the corresponding period. Exchange losses on Group borrowings were US$24 million compared with losses of US$109 million in the corresponding period.
Taxation
The tax charge on earnings was US$2 240 million, which included the tax benefits of significant items totalling US$104 million as noted above. Excluding the benefit of these significant items, the tax charge would be US$2 344 million, representing an effective tax rate of 27.2 per cent. The underlying effective tax rate was 28.6 per cent excluding the impacts of significant items, non tax-effected foreign currency adjustments, translation of tax balances and other functional currency translation adjustments.
Financial position and cash flows
Financial Position
Net assets and equity for the BHP Billiton Group were US$18 364 million at 30 June 2005, an increase of US$2 939 million from the 30 June 2004 position. The large increase was attributable to retained profit for the financial year.
Net borrowings for the BHP Billiton Group increased by US$4 743 million or 95.5 per cent to US$9 708 million at 30 June 2005. Consequently, the gearing ratio, which is the ratio of net borrowings to net borrowings plus net assets, was 34.6 per cent at 30 June 2005, compared with 24.4 per cent at 30 June 2004. The significant increase in net borrowings is due to debt financing for the acquisition of WMC.
Net tangible assets per ordinary fully paid share were US$2.89 as at 30 June 2005 compared with US$2.35 as at 30 June 2004.
Portfolio management
During the year, the ongoing review of the asset portfolio continued to ensure alignment with our strategy of owning and operating large, low cost, long life assets. As a result, the Group acquired WMC, disposed of its economic interests in the majority of its South African Chrome operations in June 2005 and sold our interests in the Laminaria and Corallina Oil Fields (located in the Timor Sea) in January 2005. Our equity interest in Integris Metals (US) was sold for proceeds of US$202 million in January 2005. We have also sold 50 per cent of our shareholding in Acerinox S.A. for proceeds of US$56 million, and a 5.8 per cent equity participation in the gas reserves associated with the North West Shelf Project to CNOOC. Since July 2001, total proceeds on the sale or divestment of assets totalled US$4.6 billion, including US$1.8 billion for the capital reduction and loan repayments resulting from the demerger of the BHP Steel business.Capital Management
In October 2004, Moody's Investor Services (Moody's) upgraded BHP Billiton's credit rating from A2 to A1, reflecting the Group's strengthened financial risk profile.
In March 2005, following the announcement of the takeover offer for WMC, Standard and Poor's (S&P) and Moody's reviewed the Group's rating, with S&P maintaining the Group's A+ stable rating and Moody's placing the outlook on developing. In June 2005 Moody's restored the Group's outlook to stable, stating that the rating affirmation was prompted by the successful acquisition of WMC at the price and on the terms anticipated.
During the year, the Group completed both stages of its US$2 billion capital management programme. Stage one was completed in November 2004 via a US$1.78 billion off-market share buy-back of 180.7 million BHP Billiton Limited shares or 2.9 per cent of the issued capital of the BHP Billiton Group. The shares were purchased at A$12.57 per share, representing a 12 per cent discount to the volume weighted average price of BHP Billiton shares over the five days up to and including the buy-back closing date. The residual US$220 million was used to rebase the interim dividend declared in February 2005.
Cash flows
Net operating cash flows increased by 72.5 per cent to US$8.9 billion. The key components of this increase were increased cash generated from operating activities (mainly due to higher profits), partly offset by increased taxation payments.
Spending on capital, exploration and investment expenditures totalled US$11.0 billion for the period (excluding cash acquired with WMC of US$396 million). Expenditure on growth projects and investments amounted to US$10 467 million, including US$6 594 million for the acquisition of WMC, US$845 million on petroleum projects and US$1 869 million on minerals projects. Sustaining and maintenance capital expenditure was US$1 159 million. Total expenditure on exploration was US$533 million, including US$380 million on petroleum activities and US$153 million on minerals activities.
In addition, the current period includes US$1.78 billion for the repurchase of shares as part of the US$2 billion capital management programme.
Currency
The Group has adopted the US dollar as its reporting currency and, subject to some specific exceptions, its functional currency. Currency fluctuations affect the Statement of Financial Performance in two principal ways.
Sales are predominantly based on US dollar pricing (the principal exceptions being Petroleum's gas sales to Australian and UK domestic customers and Energy Coal's sales to South African domestic customers). However, a proportion of operating costs (particularly labour) arises in local currency of the operations, most significantly the Australian dollar and South African rand, but also the Brazilian real, the Chilean peso and Colombian peso. Accordingly, changes in the exchange rates between these currencies and the US dollar can have a significant impact on the Group's reported results.
Several subsidiaries hold certain monetary assets and liabilities denominated in currencies other than their functional currency (US dollars), in particular non-US dollar denominated tax liabilities, provisions and, to a lesser extent, borrowings. Group borrowings are primarily in US dollars, with South African net rand borrowings now extinguished. Monetary assets and liabilities are converted into US dollars at the closing rate. The resultant differences are accounted for in the Statement of Financial Performance.
Dividend
A final dividend for the year ended 30 June 2005 of 14.5 US cents per share will be paid to shareholders on Wednesday, 28 September 2005. An interim dividend of 13.5 US cents per share was paid to shareholders on 23 March 2005. That dividend included US$220 million (3.6 US cents per share) to complete the US$2 billion capital management programme announced in August 2004. BHP Billiton intends to continue with its progressive dividend policy.
The dividend paid by BHP Billiton Limited will be fully franked for Australian taxation purposes. Dividends for the BHP Billiton Group are determined and declared in US dollars. However, BHP Billiton Limited dividends are mainly paid in Australian dollars and BHP Billiton Plc dividends are mainly paid in pounds sterling to shareholders on the UK section of the register and rands to shareholders on the South African section of the register.
Audit
The final results are based upon financial statements which have been audited.
Statement of Financial Performance
for the year ended 30 June 2005
2005 |
2004 |
|
US$M (a) |
US$M(a) |
|
Revenue from ordinary activities |
||
Operating revenue |
29 649 |
22 887 |
Non-operating revenue |
1 458 |
626 |
31 107 |
23 513 |
|
deduct |
||
Expenses from ordinary activities, excluding depreciation, amortisation and borrowing costs |
20 697 |
17 084 |
10 410 |
6 429 |
|
add |
||
Share of net profit of joint venture and associated entities accounted for using the equity method |
564 |
223 |
10 974 |
6 652 |
|
deduct |
||
Depreciation and amortisation |
1 994 |
1 793 |
Borrowing costs |
499 |
490 |
Profit from ordinary activities before income tax |
8 481 |
4 369 |
deduct |
||
Income tax expense attributable to ordinary activities |
2 240 |
870 |
Net profit |
6 241 |
3 499 |
deduct |
||
Outside equity interests in net profit of controlled entities |
232 |
96 |
Net profit attributable to members of the BHP Billiton Group |
6 009 |
3 403 |
Non-owner transaction changes in equity |
||
Net exchange fluctuations on translation of foreign currency net assets and designated |
||
foreign currency interest bearing liabilities net of tax |
7 |
48 |
Total direct adjustments to equity attributable to members of the BHP Billiton Group |
7 |
48 |
Total changes in equity other than those resulting from transactions with owners |
6 016 |
3 451 |
Basic earnings per share (US cents) |
98.1 |
54.7 |
Diluted earnings per share (US cents) |
97.6 |
54.5 |
(a) Financial information for 2005 and 2004 represents the financial performance of the BHP Billiton Group (Refer 'Basis of presentation of financial information' and 'Accounting and reporting on the DLC merger').
Statement of Financial Position
as at 30 June 2005
|
2005 |
2004 |
|
US$M (a) |
US$M(a) |
||
Current assets |
|||
Cash assets |
1 418 |
1 818 |
|
Receivables |
3 490 |
2 778 |
|
Other financial assets |
212 |
167 |
|
Inventories |
2 542 |
1 715 |
|
Other assets |
160 |
176 |
|
Total current assets |
7 822 |
6 654 |
|
Non-current assets |
|||
Receivables |
619 |
748 |
|
Investments accounted for using the equity method |
1 525 |
1 369 |
|
Other financial assets |
97 |
123 |
|
Inventories |
103 |
45 |
|
Property, plant and equipment |
30 347 |
20 945 |
|
Intangible assets |
513 |
422 |
|
Deferred tax assets |
660 |
502 |
|
Other assets |
424 |
371 |
|
Total non-current assets |
34 288 |
24 525 |
|
Total assets |
42 110 |
31 179 |
|
Current liabilities |
|||
Payables |
4 091 |
2 590 |
|
Interest bearing liabilities |
1 500 |
1 330 |
|
Tax liabilities |
842 |
297 |
|
Other provisions and liabilities |
1 226 |
810 |
|
Total current liabilities |
7 659 |
5 027 |
|
Non-current liabilities |
|||
Payables |
162 |
177 |
|
Interest bearing liabilities |
9 626 |
5 453 |
|
Deferred tax liabilities |
1 318 |
1 053 |
|
Other provisions and liabilities |
4 981 |
4 044 |
|
Total non-current liabilities |
16 087 |
10 727 |
|
Total liabilities |
23 746 |
15 754 |
|
Net assets |
18 364 |
15 425 |
|
Equity |
|||
Contributed equity - BHP Billiton Limited |
1 611 |
1 851 |
|
Called up share capital - BHP Billiton Plc |
1 752 |
1 752 |
|
Reserves |
638 |
547 |
|
Retained profits |
14 022 |
10 928 |
|
Total BHP Billiton interest |
18 023 |
15 078 |
|
Outside equity interests |
341 |
347 |
|
Total equity |
18 364 |
15 425 |
(a) Financial information for 2005 and 2004 represents the financial position of the BHP Billiton Group (Refer 'Basis of presentation of financial information' and 'Accounting and reporting on the DLC merger').
Statement of Cash Flows
for the year ended 30 June 2005
2005 |
2004 |
||
US$M (a) |
US$M(a) |
||
Cash flows related to operating activities |
|||
Receipts from customers |
30 711 |
23 372 |
|
Payments in the course of operations |
(20 083) |
(16 806) |
|
Dividends received |
292 |
238 |
|
Interest received |
79 |
78 |
|
Borrowing costs (includes capitalised interest) |
(378) |
(370) |
|
Operating cash flows before income tax |
10 621 |
6 512 |
|
Income taxes paid |
(1 695) |
(1 337) |
|
Net operating cash flows (b) |
8 926 |
5 175 |
|
Cash flows related to investing activities |
|||
Purchases of property, plant and equipment |
(3 831) |
(2 589) |
|
Exploration expenditure (includes capitalised exploration) |
(533) |
(454) |
|
Purchases of investments and funding of joint ventures |
(42) |
(35) |
|
Purchases of, or increased investment in, controlled entities and joint venture interests, net of their cash |
(6 198) |
- |
|
Investing cash outflows |
(10 604) |
(3 078) |
|
Proceeds from sale of property, plant and equipment |
155 |
157 |
|
Proceeds from sale or redemption of investments |
227 |
89 |
|
Proceeds from demerger, sale or partial sale of controlled entities, operations and joint venture entities' interests net of their cash |
675 |
179 |
|
Net investing cash flows |
(9 547) |
(2 653) |
|
Cash flows related to financing activities |
|||
Proceeds from ordinary share issues |
66 |
76 |
|
Proceeds from interest bearing liabilities |
5 754 |
510 |
|
Repayment of interest bearing liabilities |
(1 975) |
(1 336) |
|
Purchase of shares by ESOP trusts |
(47) |
(25) |
|
Share repurchase scheme - BHP Billiton Limited |
(1 792) |
- |
|
Dividends paid |
(1 404) |
(1 501) |
|
Dividends paid to outside equity interests |
(238) |
(75) |
|
Repayment of finance leases |
(22) |
(9) |
|
Net financing cash inflows/outflows |
342 |
(2 360) |
|
Net (decrease)/increase in cash and cash equivalents |
(279) |
162 |
|
Cash and cash equivalents at beginning of financial year |
1 685 |
1 531 |
|
Effect of foreign currency exchange rate changes on cash and cash equivalents |
(3) |
(8) |
|
Cash and cash equivalents at end of financial year (c) |
1 403 |
1 685 |
(a) Financial information for 2005 and 2004 represents the cash flows of the BHP Billiton Group (Refer 'Basis of presentation of financial information' and 'Accounting and reporting on the DLC merger').
Statement of Cash Flows
(b) Reconciliation of net cash provided by operating activities to net profit
2005 |
2004 |
|
US$M |
US$M |
|
Net profit |
6 241 |
3 499 |
Depreciation and amortisation |
1 994 |
1 793 |
Share of net profit of joint venture less dividends |
(309) |
(20) |
Capitalised borrowing costs |
(85) |
(97) |
Exploration, evaluation and development expense (excluding diminution) |
353 |
284 |
Net gain on sale of non-current assets |
(112) |
(101) |
Discounting on provisions and other liabilities |
175 |
111 |
Inventory fair value adjustment |
54 |
- |
Sale of equity interest in North West Shelf project |
(56) |
- |
Sale of Laminaria and Corallina |
(134) |
- |
Disposal of Chrome operations |
(142) |
- |
Restructuring provisions |
79 |
- |
Provision for termination of operations |
246 |
- |
Closure plans |
121 |
534 |
Dalmine settlement |
- |
(66) |
Diminution of property, plant and equipment, investments and intangibles |
16 |
116 |
Employee share awards |
116 |
96 |
Exchange differences on Group debt |
15 |
104 |
Change in assets and liabilities net of effects from acquisitions and disposals of controlled entities |
||
and exchange fluctuations |
||
Increase in inventories |
(393) |
(356) |
Decrease/(increase) in deferred charges |
11 |
(80) |
Increase in trade receivables |
(521) |
(560) |
(Increase)/decrease in sundry receivables |
(146) |
35 |
Increase/(decrease) in income taxes payable |
545 |
(19) |
Decrease in deferred taxes |
(9) |
(439) |
Increase in trade creditors |
585 |
259 |
Increase/(decrease) in sundry creditors |
116 |
(3) |
Increase/(decrease) in interest payable |
5 |
(2) |
Increase in other provisions and liabilities |
149 |
84 |
Other movements |
12 |
3 |
Net cash provided by operating activities |
8 926 |
5 175 |
(c) For the purposes of the Statement of Cash Flows, cash is defined as cash and cash equivalents. Cash equivalents include highly liquid investments which are readily convertible to cash, bank overdrafts and interest bearing liabilities at call.
2005 |
2004 |
|
US$M |
US$M |
|
Reconciliation of cash |
||
Cash and cash equivalents comprise: |
||
Cash assets |
||
Cash |
916 |
674 |
Short-term deposits |
502 |
1 144 |
Total cash assets |
1 418 |
1 818 |
Bank overdrafts |
(15) |
(133) |
Total cash and cash equivalents |
1 403 |
1 685 |
SIGNIFICANT ITEMS
Individually significant items (before outside equity interests) included within the BHP Billiton Group's net profit are detailed below.
Year ended 30 June 2005 |
Gross US$M |
Tax US$M |
Net US$M |
Significant items by category |
|||
Sale of equity interest in North West Shelf Project |
56 |
- |
56 |
Sale of Laminaria and Corallina |
134 |
(10) |
124 |
Disposal of Chrome operations |
142 |
(6) |
136 |
Restructuring provisions |
(79) |
23 |
(56) |
Provision for termination of operations |
(266) |
80 |
(186) |
Closure plans |
(121) |
17 |
(104) |
Total by category |
(134) |
104 |
(30) |
Significant items by Customer Sector Group |
|||
Petroleum |
190 |
(10) |
180 |
Base Metals |
(30) |
(4) |
(34) |
Carbon Steel Materials |
(285) |
80 |
(205) |
Energy Coal |
(93) |
27 |
(66) |
Diamonds and Specialty Products |
(6) |
1 |
(5) |
Stainless Steel Materials |
137 |
(5) |
132 |
Group and unallocated items |
(47) |
15 |
(32) |
Total by Customer Sector Group |
(134) |
104 |
(30) |
Sale of equity interest in North West Shelf Project
Sale of Laminaria and Corallina
In January 2005, the Group disposed of its interest in the Laminaria and Corallina oil fields to Paladin Resources plc. Proceeds on the sale were US$130 million resulting in a profit before tax of US$134 million (US$10 million tax expense).
Disposal of Chrome operations
Effective 1 June 2005, BHP Billiton disposed of its economic interest in the majority of its South African chrome business to the Kermas Group. The total proceeds on the sale were US$421 million, resulting in a profit of US$127 million (US$1 million tax expense) in accordance with Australian GAAP. In addition, the Group sold its interest in the Palmiet chrome business to Mogale Alloys in May 2005 for proceeds of US$12 million, resulting in a profit of US$15 million (US$5 million tax expense).
The BHP Billiton share of profit before tax on disposal of the Chrome operations is US$90 million (US$4 million tax expense), whilst the minority interest in the profit after tax of the disposal was US$50 million.
Restructuring provisions
The Group is required to record a charge against earnings in respect of restructuring certain operations. This totalled US$79 million (US$56 million after tax) and related to a charge of US$50 million (US$15 million tax benefit) in respect of restructuring associated with the acquisition of WMC in June 2005 primarily relating to redundancy and termination costs, office closures and termination of previous contractual arrangements; and a charge of US$29 million (US$8 million tax benefit) for other restructurings, primarily for redundancies at Ingwe (South Africa).
Provision for termination
The Group decided to decommission the Boodarie Iron (Australia) operations and a charge of US$266 million (US$80 million tax benefit) relating to termination of the operation was recognised. The charge primarily relates to settlement of existing contractual arrangements, plant decommissioning, site rehabilitation, redundancy and other closure related costs/charges associated with the closure.
Closure plans
As part of the Group's regular review of decommissioning and site restoration plans, the Group reassessed plans in respect of certain closed operations. A total charge of US$121 million (US$104 million after tax) was recorded and included a charge of US$73 million (US$21 million tax benefit) for closed mines at Ingwe (South Africa) in relation to revision of the Group's assessed rehabilitation obligation, predominantly resulting from revised water management plans, and a charge of US$48 million (US$4 million tax expense) in relation to other closed mining operations.
SIGNIFICANT ITEMS
CONTINUED
Year ended 30 June 2004 |
Gross US$M |
Tax US$M |
Net US$M |
Significant items by category |
|||
Introduction of tax consolidation regime in Australia |
- |
267 |
267 |
Litigation settlement |
66 |
(18) |
48 |
US and Canadian taxation deductions |
- |
238 |
238 |
Closure plans |
(534) |
22 |
(512) |
Total by category |
(468) |
509 |
41 |
Significant items by Customer Sector Group |
|||
Petroleum |
66 |
(18) |
48 |
Base Metals |
(482) |
11 |
(471) |
Stainless Steel Materials |
(10) |
3 |
(7) |
Group and unallocated items |
(42) |
513 |
471 |
Total by Customer Sector Group |
(468) |
509 |
41 |
Introduction of tax consolidation regime in Australia
Litigation settlement
US and Canadian taxation deductions
Closure plans
ACQUIRED OPERATIONS
On 3 June 2005 the BHP Billiton Group obtained control of WMC Resources Ltd (WMC) with acceptance for 76.25 per cent of the equity shares. On 17 June the BHP Billiton Group had acquired more than 90 per cent of the equity shares in WMC, which triggered the compulsory acquisition of all remaining shareholdings. Payment for 100 per cent ownership was completed on 2 August. WMC was acquired for a total cash consideration of US$7 229 million made up of a price of A$7.85 per share plus acquisition related costs.
WMC was one of Australia's leading resource companies. WMC's major assets are:
Olympic Dam produces copper, uranium, gold and silver. It is the fourth largest copper reserve, the fourth largest gold reserve and the largest uranium reserve in the world, and is the largest underground mine in Australia. Olympic Dam consists of an underground mine and a mineral processing plant, smelter and refinery with associated supporting infrastructure. Copper and uranium sales are the major revenue stream for Olympic Dam. Gold and silver are also mined and sold. Uranium oxide concentrate is sold under long-term contracts with major international power companies.
The WMC nickel operations consist of ore treatment facilities at Kambalda, mining and milling operations at Mt Keith and Leinster, a nickel smelter in Kalgoorlie and a refinery in Kwinana. WMC purchases nickel ore from a variety of mines for processing through the treatment facility at Kambalda. Kambalda concentrate is transported to the nickel smelter at Kalgoorlie. Mt Keith is a large open-cut mine where ore is mined and the concentrate transported to Leinster for drying. Leinster comprises both underground and open-cut mines as well as treatment and drying facilities. Blended concentrate from Leinster and Mt Keith is transported to the smelter. The smelter processes the concentrate received and produces nickel matte, of which the majority is further processed at the Kwinana refinery to produce high purity nickel briquettes, nickel powder and other nickel intermediate products. The nickel concentrate, matte and metal production is exported to Asia, Europe and North America and is principally used in making stainless steels.
WMC's fertiliser operations consists of QFO, which is an ammonium phosphate manufacturing facility with distribution and marketing operations, and a one-third investment in Hi-Fert, which distributes and markets fertiliser products. QFO produces and markets di-ammonium phosphate and mono-ammonium phosphate. The QFO includes a sulphuric acid plant at Mt Isa, a mining operation and fertiliser plant at Phosphate Hill and storage and port facilities at Townsville. The finished product is distributed in Australia by Incitec Pivot, Hi-Fert, Summitt and Impact, and by Cargill internationally under a marketing agreement. Hi-Fert procures, markets and distributes all major fertlisers into eastern Australia and is the second largest distributor to that region. Hi-Fert owns patented coating technology that it uses to provide value-added products including zinc and sulphur-coated products.
WMC's Corridor Sands mineral sands project is located in Mozambique and is expected to culminate in an integrated mining, concentration and smelting operation to produce titanium dioxide slag. Titanium dioxide feedstocks are used to produce pigments, titanium metal and other specialist products.
BHP Billiton expects the acquisition of WMC to provide a number of benefits. These include the following:
ACQUIRED OPERATIONS
CONTINUEDThe following table details the fair value of the net assets acquired:
|
Book value US$M |
Adjustment for accounting policies US$M |
Provisional fair value adjustments US$M |
Provisional fair value US$M |
Cash assets |
396 |
- |
- |
396 |
Receivables |
444 |
- |
(162) |
282 |
Inventories |
520 |
(21) |
116 |
615 |
Investments accounted for using the equity method |
33 |
- |
(8) |
25 |
Property, plant and equipment |
4 428 |
- |
2 708 |
7 136 |
Other assets |
84 |
- |
(1) |
83 |
Current liabilities |
(477) |
(5) |
35 |
(447) |
Non-current liabilities |
(1 454) |
(42) |
452 |
(1 044) |
Net assets acquired |
3 974 |
(68) |
3 140 |
7 046 |
Goodwill |
183 |
|||
Total cost of acquisition |
7 229 |
|||
Total cost of acquisition satisfied by the following consideration: |
||||
Cash paid |
6 594 |
|||
Cash payable |
635 |
|||
7 229 |
The book values included in the table above are the Australian dollar values of WMC assets and liabilities acquired converted to US dollars at the acquisition day rate of 0.7556.
Due to the complexity and timing of this acquisition, the fair values currently established are provisional and are subject to review during the year ended 30 June 2006.
The material provisional fair value adjustments principally relate to:
ACQUIRED OPERATIONS
CONTINUED
A number of the revaluation adjustments have resulted in policy alignment with BHP Billiton accounting policies and relate to:
At the date of acquisition, the application of BHP Billiton policy will result in WMC adopting the US dollar as the functional currency for the majority of its operations. The provisional fair values for non-monetary items in US dollars included in the table above will represent the acquisition historical rate for WMC by BHP Billiton.
Since the acquisition, WMC cash flows have contributed US$16 million to the Group's net operating cash flows, US$50 million to net investing cash outflows and US$2 million to net financing cash inflows.
The unaudited summarised Statement of Financial Performance of WMC for the period 1 January 2005 to 3 June 2005 prepared in accordance with the accounting policies applicable to WMC for that period prior to acquisition by BHP Billiton, were as follows:
Summarised Statement of Financial Performance for the period 1 January 2005 to 3 June 2005
|
US$M |
Revenue from ordinary activities |
1 322 |
Profit from ordinary activities before income tax |
394 |
Income tax expense attributable to ordinary activities |
(108) |
Net profit |
286 |
Net exchange differences recognised directly to equity |
2 |
Total changes in equity other than those resulting from transactions with owners |
288 |
The amounts included in the table above are the Australian dollar values converted to US dollars at an average rate for the period of 0.7739.
Statement of Financial Performance for the year ended 31 December 2004
For the year ended 31 December 2004, WMC reported an audited post tax profit of A$1 327 million (US$977 million) prepared in accordance with the accounting policies used by WMC for the financial year to 31 December 2004.
SEGMENT RESULTS
The BHP Billiton Group has grouped its major operating assets into the following Customer Sector Groups (CSGs):
Petroleum (exploration for and production, processing and marketing of hydrocarbons including oil, gas and LNG);
Aluminium (exploration for and mining of bauxite, processing and marketing of aluminium and alumina);
Base Metals (exploration for and mining, processing and marketing of copper, silver, zinc, lead and copper by-products including gold);
Carbon Steel Materials (exploration for and mining, processing and marketing of coking coal, iron ore and manganese);
Diamonds and Specialty Products (EKATI diamond mine, titanium operations, fertilisers and exploration, and technology activities);
Energy Coal (exploration for and mining, processing and marketing of steaming coal); and
Stainless Steel Materials (exploration for and mining, processing and marketing of chrome and nickel).
Net unallocated interest represents the charge to profit of debt funding to the BHP Billiton Group.
Group and unallocated items represent Group centre functions and certain comparative data for divested assets and investments.
It is the Group's policy that inter-segment sales are made on a commercial basis.
Industry segment information
US$ million |
External Revenue (a) |
Inter- segment revenue (a) |
Share of net profit of equity accounted investments |
Profit before tax |
Gross segment assets |
Gross segment liabilities |
Depreciation and amortisation |
Other non-cash items |
Capital expenditure |
Carrying value of equity accounted investments |
Year ended 30 June 2005 |
||||||||||
Petroleum |
6 175 |
62 |
- |
2 014 |
6 563 |
2 241 |
616 |
6 |
946 |
112 |
Aluminium |
5 324 |
5 |
- |
939 |
6 244 |
790 |
264 |
- |
280 |
- |
Base Metals |
4 609 |
- |
194 |
1 834 |
9 127 |
1 759 |
266 |
31 |
661 |
390 |
Carbon Steel Materials |
7 330 |
27 |
148 |
2 346 |
5 297 |
1 973 |
304 |
265 |
1 065 |
336 |
Diamonds and Specialty Products |
765 |
20 |
80 |
278 |
1 738 |
265 |
176 |
3 |
239 |
138 |
Energy Coal |
3 054 |
- |
141 |
310 |
2 889 |
1 482 |
197 |
99 |
169 |
549 |
Stainless Steel Materials |
2 712 |
- |
1 |
814 |
5 194 |
630 |
148 |
4 |
444 |
- |
Group and unallocated items (e) |
1 022 |
- |
- |
329 |
5 058 |
14 606 |
23 |
163 |
27 |
- |
30 991 |
114 |
564 |
8 864 |
42 110 |
23 746 |
1 994 |
571 |
3 831 |
1 525 |
|
Net unallocated interest |
116 |
(383) |
182 |
|||||||
BHP Billiton Group |
31 107 |
114 |
564 |
8 481 |
42 110 |
23 746 |
1 994 |
753 |
3 831 |
1 525 |
Year ended 30 June 2004 |
||||||||||
Petroleum |
5 681 |
50 |
- |
1 450 |
6 099 |
2 121 |
587 |
(55) |
927 |
98 |
Aluminium |
4 440 |
- |
- |
742 |
6 060 |
643 |
246 |
- |
272 |
- |
Base Metals |
3 001 |
- |
45 |
570 |
4 024 |
1 421 |
255 |
482 |
215 |
212 |
Carbon Steel Materials |
4 640 |
7 |
78 |
1 030 |
4 145 |
1 249 |
230 |
2 |
662 |
286 |
Diamonds and Specialty Products |
698 |
22 |
19 |
302 |
1 222 |
234 |
125 |
29 |
188 |
250 |
Energy Coal |
2 351 |
- |
85 |
101 |
2 499 |
1 015 |
207 |
67 |
141 |
519 |
Stainless Steel Materials |
1 779 |
- |
- |
551 |
2 093 |
346 |
108 |
14 |
151 |
4 |
Group and unallocated items (e) |
840 |
- |
(4) |
30 |
5 037 |
8 725 |
35 |
141 |
33 |
- |
23 430 |
79 |
223 |
4 776 |
31 179 |
15 754 |
1 793 |
680 |
2 589 |
1 369 |
|
Net unallocated interest |
83 |
(407) |
210 |
|||||||
BHP Billiton Group |
23 513 |
79 |
223 |
4 369 |
31 179 |
15 754 |
1 793 |
890 |
2 589 |
1 369 |
(a) Total segment revenue equals external revenue and inter-segment revenue
(b) Before outside equity interests.
(c) Excludes income tax expense for BHP Billiton Group of US$2 240 million (2004: US$870 million), which results in a net profit after income tax expense of US$6 241 million
(d) Excluding investment expenditure, capitalised borrowing costs and capitalised exploration.
(e) Includes consolidation adjustments.
BORROWING COSTS
2005 |
2004 |
|
US$M |
US$M |
|
Borrowing costs paid or due and payable |
||
On interest bearing liabilities |
379 |
365 |
On finance leases |
6 |
2 |
Total borrowing costs |
385 |
367 |
deduct |
||
Amounts capitalised (a) |
85 |
97 |
300 |
270 |
|
add |
||
Discounting on provisions and other liabilities |
175 |
111 |
Exchange differences on Group borrowings (b) |
24 |
109 |
Borrowing costs charged against net profit from ordinary activities |
499 |
490 |
(a) Interest has been capitalised at the rate of interest applicable to the specific borrowings financing the assets under construction or, where financed through general borrowings, at a capitalisation rate representing the average borrowing cost of the Group's interest bearing liabilities. The capitalisation rate was 4.6 per cent (2004: 4.6 per cent).
(b) Exchange differences primarily represent the effect on borrowings of the movement in the South African rand against the US dollar.
TOTAL EQUITY
2005 |
2004 |
|
US$M |
US$M |
|
Total equity opening balance |
15 425 |
12 839 |
Total changes in equity recognised in the Statement of Financial Performance |
6 016 |
3 451 |
Transactions with owners as owners |
||
Contributed equity |
56 |
66 |
Dividends |
(1 409) |
(1 025) |
Accrued employee entitlement to share awards |
109 |
96 |
Cash settlement of share awards |
(3) |
- |
Purchases of shares made by ESOP trusts |
(47) |
(25) |
BHP Billiton Limited Share buy-back (a) |
(1 777) |
- |
Total changes in outside equity interests |
(6) |
23 |
Total equity closing balance |
18 364 |
15 425 |
(a) On 23 November 2004, the BHP Billiton Group completed an off-market share buy-back of 180 716 428 BHP Billiton Limited shares. As a result of the buy-back, total equity decreased by US$1 777 million (including US$5 million of transaction costs). In accordance with the structure of the buy-back US$296 million was allocated to the contributed equity of BHP Billiton Limited and US$1 481 million was allocated to retained earnings. The final price for the buy-back was A$12.57 per share, representing a discount of 12 per cent to the volume weighted average price of BHP Billiton Limited shares over the five days up to and including the closing date of the buy-back.
RETAINED PROFITS
2005 |
2004 |
|
US$M |
US$M |
|
Retained profits opening balance |
10 928 |
8 558 |
Dividends provided for or paid (a) |
(1 409) |
(1 025) |
Vesting of employee share awards |
(25) |
(8) |
BHP Billiton Limited Share buy-back (b) |
(1 481) |
- |
Net profit |
6 009 |
3 403 |
Retained profits closing balance |
14 022 |
10 928 |
(a) Subsequent to year end on 24 August 2005 BHP Billiton declared a final dividend of 14.5 US cents per share fully franked (2004: 9.5 US cents per share on 18 August 2004) which will be paid on 28 September 2005 (2004: 22 September 2004). The final dividend has not been provided for at 30 June 2005
(b) Refer Total Equity footnote (a)
EARNINGS PER SHARE
2005 |
2004 |
|
Basic earnings per share (US cents) |
98.1 |
54.7 |
Diluted earnings per share (US cents) |
97.6 |
54.5 |
Basic earnings per ADS (US cents) (a) |
196.2 |
109.4 |
Diluted earnings per ADS (US cents) (a) |
195.2 |
109.0 |
Basic Earnings (US$ million) |
6 009 |
3 403 |
Diluted Earnings (US$ million) |
6 012 |
3 403 |
The weighted average number of shares used for the purposes of calculating diluted earnings per share reconciles to the number used to calculate basic earnings per share as follows:
2005 |
2004 |
|
Weighted average number of shares (b) |
Million |
Million |
Basic earnings per share denominator |
6 124 |
6 218 |
Shares and options contingently issuable under employee share ownership plans |
34 |
28 |
Diluted earnings per share denominator |
6 158 |
6 246 |
(a) Each American Depository Share (ADS) represents two ordinary shares.
(b) Under the terms of the DLC merger, the rights to dividends of a holder of an ordinary share in BHP Billiton Plc and a holder of an ordinary share in BHP Billiton Limited are identical. Consequently, earnings per share have been calculated on the basis of the aggregate number of ordinary shares ranking for dividend. The weighted average number of shares used for the purposes of calculating basic earnings per share is calculated after deduction of the shares held by the share repurchase scheme and the Group's ESOP trusts.
INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD
Ownership interest (a) |
Contribution to operating profit after income tax |
|||||||
At joint venture's reporting date |
At BHP Billiton Group reporting date |
|||||||
Major shareholdings in |
||||||||
joint venture |
Reporting |
2005 |
2004 |
2005 |
2004 |
2005 |
2004 |
|
entities |
Principal activities |
date |
% |
% |
% |
% |
US$M |
US$M |
Cerrejon Coal Corporation |
Coal mining in Colombia |
31 Dec |
33.3 |
33.3 |
33.3 |
33.3 |
111 |
58 |
Coal Marketing Company |
Coal Marketing |
31 Dec |
33 |
33 |
33 |
33 |
30 |
27 |
Samarco Mineracao SA |
Iron ore mining |
31 Dec |
50 |
50 |
50 |
50 |
148 |
75 |
Minera Antamina SA |
Copper and zinc mining |
30 June |
33.75 |
33.75 |
33.75 |
33.75 |
195 |
38 |
Integris Metals Inc |
Metals distribution |
31 Dec |
50 |
50 |
- |
50 |
17 |
14 |
Other (b) |
63 |
11 |
||||||
Total |
564 |
223 |
2005 |
2004 |
|
US$M |
US$M |
|
Share of net profit of investments accounted for using the equity method |
||
Revenue (c) |
2 226 |
2 056 |
Expenses (c) |
(1 465) |
(1 726) |
Profit before income tax (c) |
761 |
330 |
Income tax expense (c) |
(197) |
(107) |
Share of net profit of investments accounted for using the equity method |
564 |
223 |
(a) The proportion of voting power held corresponds to ownership interest.
(b) Includes various immaterial joint venture entities and the Richards Bay Minerals joint venture owned 50 per cent (2004: 50 per cent). Richards Bay Minerals comprises two legal entities, Tisand (Pty) Limited and Richards Bay Iron and Titanium (Pty) Limited of which the BHP Billiton Group's effective ownership interest is 51 per cent (2004: 51 per cent) and 49.45 per cent (2004: 49.45 per cent) respectively. In accordance with the shareholder agreement between the BHP Billiton Group and Rio Tinto (which owns the shares of Tisand (Pty) Limited and Richards Bay Iron and Titanium (Pty) Limited not owned by the BHP Billiton Group), Richards Bay Minerals functions as a single economic entity. The overall profit of Richards Bay Minerals is shared equally between the venturers.
(c) Effective January 2005, the BHP Billiton Group sold its interest in Integris Metals Inc for US$202 million. In 2005, the share of net profit of investments accounted for using the equity method included the results of the Group's 50 per cent interest in Integris Metals Inc up until the date of the sale. This includes revenue of US$523 million, expenses of US$499 million, profit before income tax of US$24 million and income tax expense of US$7 million.
IMPACT OF ADOPTING INTERNATIONAL FINANCIAL REPORTING STANDARDS
For reporting periods beginning on or after 1 January 2005, the BHP Billiton Group must comply with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board. The BHP Billiton Group's DLC structure results in two parent entities with their own statutory reporting obligations, one in Australia and the other in the UK. While Australia and the UK are transitioning to IFRS-based financial reporting regimes in the same timeframe, the DLC structure creates unique IFRS implementation issues, including:
Accordingly, significant uncertainty remains as to the ultimate impact of IFRS on the BHP Billiton Group's financial statements.
Management of IFRS implementation
The Group has established a formal project, monitored by a steering committee, to manage the transition to IFRS reporting. Regular updates are also provided to the Board Risk and Audit Committee. The implementation and review phases of the project are in progress and include substantial training programmes across the Group's finance staff, execution of changes to information systems and business processes and completing formal authorisation processes to approve recommended accounting policy changes. The project will culminate in the collection of financial information necessary to prepare IFRS-compliant financial statements, embedding of IFRS principles in business processes, elimination of any unnecessary data collection processes and Board approval of the transitional IFRS financial impact. Implementation also involves delivery of further training to staff as revised systems begin to take effect.
Development and interpretation of IFRS
The regulatory bodies that promulgate IFRS and its country-specific implementations have significant ongoing projects that could affect the ultimate differences between Australian GAAP and IFRS and their impact on the BHP Billiton Group's financial statements. Significant judgement and interpretation have been required in estimating the IFRS impacts presented below. Two particular matters that may ultimately affect the BHP Billiton Group's IFRS impacts relate to income tax accounting:
Elections made on implementing IFRS
The rules for first time adoption of IFRS are set out in AASB 1 'First Time Adoption of International Financial Reporting Standards'. That standard in general requires accounting policies to be applied retrospectively in order to determine an opening balance sheet as at the BHP Billiton Group's IFRS transition date of 1 July 2004, and allows certain exemptions on the transition to IFRS which the BHP Billiton Group has elected to apply. Those elections considered significant to the BHP Billiton Group include decisions to:
In addition, BHP Billiton has applied the exemption available under AASB 1 whereby AASB 132 'Financial Instruments: Disclosure and Presentation' and AASB 139 'Financial Instruments: Recognition and Measurement' shall apply from 1 July 2005 and not for the year ended 30 June 2005. Accordingly, transitional adjustments in respect of AASB 132 and AASB 139 will be recorded against retained profits and reserves, as applicable, at 1 July 2005. The IFRS impacts presented in this note do not include any amounts attributable to AASB 132 and AASB 139.
AASB 132 is not expected to change the classification of financial instruments issued by the BHP Billiton Group. AASB 139 will result in certain financial assets being measured at fair value. Changes in fair value will be recognised through profit and loss or directly in equity depending on their classification. Investments in non-traded securities will be classified as available for sale and changes in fair value recognised directly in equity until the underlying asset is derecognised. Investments in traded securities will be classified as held for trading and changes in fair value recognised in the income statement. Loans, receivables and financial liability measurement and classification will remain substantially unchanged.
Under AASB 139, foreign exchange contracts held for hedging purposes will be accounted for as cash flow hedges. Interest rate swaps held for hedging purposes will be accounted for as cash flow or fair value hedges. Cash flow hedging causes the effective portion of hedge gains and losses to be recognised directly in equity until the hedged item occurs, at which time the hedge gain or loss is included in the measurement of the hedged item. Fair value interest rate hedging will result in the recognition on balance sheet of changes in fair value of applicable borrowings and the corresponding hedge. The application of hedge accounting for foreign exchange and interest rate contracts will impact future reported financial performance under IFRS to the extent that ineffectiveness arises, however the expected extent of ineffectiveness is not significant.
The Group's commodity based transactions executed through derivative contracts will not qualify for hedge accounting under AASB 139. All such contracts will be measured at fair value and changes in fair value recognised directly in income. Certain other derivative instruments embedded within host contracts will also be measured at fair value with changes in fair value recognised directly in income.
The impact of AASB 132 and AASB 139 on the financial performance and financial position of the BHP Billiton Group in 2006 and subsequent financial years cannot be estimated as it depends on the quantity and type of financial instruments held and future movements in market prices.
BHP Billiton has also elected to adopt early AASB 6 'Exploration For And Evaluation Of Mineral Resources'. This enables existing accounting policies to apply under IFRS and for the provisions of AASB 6 to be effective from 1 July 2004.
Key differences in accounting policies
The financial statements presented above have been prepared in accordance with Australian Accounting Standards and other Australian financial reporting requirements (Australian GAAP). The differences between Australian GAAP and IFRS identified to date as potentially having a significant effect on the Group's financial performance and financial position are summarised below. The summary should not be taken as an exhaustive list of all the differences between Australian GAAP and IFRS.
This note only provides a summary of key implications of the conversion to IFRS as currently issued, as well as their estimated impact on net equity, profit before tax and income tax expense. The estimated overall effect of IFRS is also presented by way of a consolidated statement of financial performance, consolidated statement of financial position and consolidated statement of cash flow in IFRS format, which will be included in BHP Billiton Group's financial statements. Further disclosures and explanations will be included in the Group's IFRS financial reports for the half-year ending 31 December 2005 and the year ending 30 June 2006.
Deferred tax (AASB 112 'Income Taxes')
The amount of deferred tax provided is based on the expected manner of realisation of the asset or settlement of the liability using tax rates enacted or substantively enacted at reporting date. A deferred tax asset will be recognised only to the extent that it is probable that future taxable profits will be available against which the asset can be utilised.
Equity based compensation (AASB 2 'Share-based Payment')
Post-retirement and medical benefits (AASB 119 'Employee Benefits')
Joint ventures (AASB 131 'Interests in Joint Ventures')
Goodwill and business combinations (IFRS 3 'Business Combinations')
IFRS prohibits the amortisation of goodwill which is mandated under Australian GAAP. In place of amortisation, impairment assessments of goodwill must be performed.
Business combinations undertaken after the date of transition to IFRS (1 July 2004) must be accounted for in accordance with IFRS. The acquisition of WMC Resources Ltd was effective 3 June 2005. Differences in accounting for the acquisition exist between Australian GAAP and IFRS with respect to the recognition of deferred tax liabilities on book base and tax base temporary differences, and the recognition of tax losses which meet the 'probable' criteria under AASB 112.
The following table presents a summary of the estimated impact of IFRS on net equity as at 30 June 2005 and 30 June 2004.
Reconciliation of net equity
As at |
As at |
|
30 June 2005 |
30 June 2004 |
|
US$M |
US$M |
|
Net equity as previously reported under Australian GAAP |
18 364 |
15 425 |
AASB 119 Post-retirement pension obligations - pre tax |
(650) |
(526) |
AASB 119 Post-retirement pension obligations - deferred tax effect |
158 |
135 |
AASB 119 Post-retirement medical schemes - pre tax |
(111) |
(76) |
AASB 119 Post-retirement medical schemes - deferred tax effect |
30 |
21 |
AASB 112 Deferred income tax accounting |
(538) |
(817) |
AASB 3 Amortisation of goodwill |
44 |
- |
AASB 2 Equity based compensation payments to employees - tax effect |
16 |
2 |
Additional goodwill included in net book value of disposed Chrome operations |
(3) |
- |
Net equity in accordance with IFRS |
17 310 |
14 164 |
Overall net decrease in equity under IFRS |
(1 054) |
(1 261) |
The following tables present a summary of the estimated impact of IFRS as noted above on profit before tax and income tax expense for the year ended 30 June 2005.
Reconciliation of profit before tax
Year ended |
||
30 June 2005 |
||
US$M |
||
Net profit before tax as previously reported under Australian GAAP |
8 481 |
|
AASB 119 Post-retirement medical and pension obligations |
(8) |
|
AASB 112 Deferred tax effects within jointly controlled entities |
(6) |
|
AASB 3 Reversal of amortisation of goodwill under Australian GAAP |
44 |
|
AASB 2 Equity based compensation payments to employees |
56 |
|
AASB 131 Reclassification of joint venture tax expense to profit before tax - jointly controlled entities |
(230) |
|
Additional goodwill included in the net book value of disposed Chrome operations |
(3) |
|
AASB 112 Deferred tax on disposed Chrome operations |
3 |
|
Net profit before tax in accordance with IFRS |
8 337 |
|
Overall net decrease in profit before tax under IFRS |
(144) |
Reconciliation of income tax expense
Year ended |
||
30 June 2005 |
||
US$M |
||
Income tax expense previously reported under Australian GAAP |
2 240 |
|
AASB 112 Recognition of prior year tax |
(350) |
|
AASB 112 Withholding and repatriation taxes |
10 |
|
AASB 112 Additional foreign exchange variations |
89 |
|
AASB 112 Non-tax depreciable items now tax-effected |
(56) |
|
AASB 112 Tax base resets under Australian tax consolidations |
6 |
|
AASB 2 Equity based compensation payments to employees |
12 |
|
AASB 131 Reclassification of joint venture tax expense to profit before tax - jointly controlled entities |
(230) |
|
AASB 119 Tax impact of additional post-retirement medical and pension benefits charged |
(3) |
|
Other |
18 |
|
Income tax expense in accordance with IFRS |
1 736 |
|
Overall net decrease in income tax expense under IFRS |
(504) |
BHP Billiton Limited ABN 49 004 028 077 Registered Office: Level 27, 180 Lonsdale Street Melbourne Victoria 3000 Telephone +61 1300 554 757 Facsimile +61 3 9609 3015 |
BHP Billiton Plc Registration number 3196209 Registered Office: Neathouse Place London SW1V 1BH United Kingdom Telephone +44 20 7802 4000 Facsimile +44 20 7802 4111 |
The BHP Billiton Group is headquartered in Australia
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. |
BHP Billiton Limited | ||
Date: 9 September 2005 | By: |
Karen Wood |
Name: | Karen Wood | |
Title: | Company Secretary |