XML 128 R67.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments accounted for using the equity method (Tables)
12 Months Ended
Jun. 30, 2018
Text block1 [abstract]  
Summary of Ownership Interest in Equity Accounted Investments

The Group’s ownership interest in equity accounted investments results are listed in the table below. For a complete list of the Group’s associates and joint ventures, refer to note 13 ‘Related undertakings of the Group’ in section 5.2.

 

Significant associates

and joint ventures

  Country of
incorporation/
principal place of
business
  Associate or
joint
venture
 

Principal
activity

  Reporting
date
  Ownership interest  
  2018
%
    2017
%
 

Cerrejón

  Anguilla/
Colombia/Ireland
  Associate   Coal mining in Colombia   31 December     33.33       33.33  

Compañía Minera Antamina S.A. (Antamina)

  Peru   Associate   Copper and zinc mining   31 December     33.75       33.75  

Samarco Mineração S.A. (Samarco)

  Brazil   Joint
venture
  Iron ore mining   31 December     50.00       50.00  
Summary of Movements of Investments Accounted for using the Equity Method

The movement for the year in the Group’s investments accounted for using the equity method is as follows:

 

Year ended 30 June 2018

US$M

  Investment in
associates
    Investment in
joint ventures
    Total equity
accounted
investments
 

At the beginning of the financial year

    2,448             2,448  

Profit/(loss) from equity accounted investments, related impairments and expenses (1)

    656       (509     147  

Investment in equity accounted investments

    62       80       142  

Dividends received from equity accounted investments

    (693           (693

Other

          429       429  
 

 

 

   

 

 

   

 

 

 

At the end of the financial year

    2,473             2,473  
 

 

 

   

 

 

   

 

 

 

 

(1)

US$(509) million represents US$(80) million share of loss from US$(80) million funding provided during the period and US$(429) million movement in the Samarco dam failure provision including US$(560) million change in estimate and US$131 million exchange translation. Refer to note 3 ‘Significant events – Samarco dam failure’ for further information.

Summary of Financial Information of Significant Equity Accounted Investments

The following table summarises the financial information relating to each of the Group’s significant equity accounted investments. BHP Billiton Brasil’s 50 per cent portion of Samarco’s commitments, for which BHP Billiton Brasil has no funding obligation, is US$550 million (2017: US$750 million).

 

    Associates     Joint ventures        

2018

US$M

  Antamina     Cerrejón     Individually
immaterial (1)
    Samarco (2)     Individually
immaterial
    Total  

Current assets

    1,099       1,187         79  (3)      

Non-current assets

    4,385       2,485         6,023      

Current liabilities

    (532     (585       (5,811 ) (4)     

Non-current liabilities

    (1,064     (663       (4,265 ) (5)     
 

 

 

   

 

 

     

 

 

     

Net assets/(liabilities) – 100%

    3,888       2,424         (3,974    
 

 

 

   

 

 

     

 

 

     

Net assets/(liabilities) – Group share

    1,312       808         (1,987    

Adjustments to net assets related to accounting policy adjustments

    1       75         357  (6)      

Impairment of the carrying value of the investment in Samarco

                  (525 ) (7)     

Additional share of Samarco losses

                  2,092  (8)      

Unrecognised losses

                  63  (9)      
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Carrying amount of investments accounted for using the equity method

    1,313       883       277                   2,473  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenue – 100%

    4,262       2,453         30      

Profit/(loss) from Continuing operations – 100%

    1,613       576         (1,558 ) (10)     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of operating profit/(loss) of equity accounted investments

    544       192         (823    

Additional share of Samarco losses

                  251      

Unrecognised losses

                  63  (9)      
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) from equity accounted investments, related impairments and expenses

    544       192       (80     (509           147  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income – 100%

    1,613       576         (1,558    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of comprehensive income/(loss) – Group share in equity accounted investments

    544       192       (80     (509           147  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Dividends received from equity accounted investments

    496       181       16                   693  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Associates     Joint ventures        

2017

US$M

  Antamina     Cerrejón     Individually
immaterial (1)
    Samarco (2)     Individually
immaterial
    Total  

Current assets

    995       782         174  (3)      

Non-current assets

    4,273       2,540         6,128      

Current liabilities

    (530     (364       (5,236 ) (4)     

Non-current liabilities

    (993     (621       (3,482 ) (5)     
 

 

 

   

 

 

     

 

 

     

Net assets/(liabilities) – 100%

    3,745       2,337         (2,416    
 

 

 

   

 

 

     

 

 

     

Net assets/(liabilities) – Group share

    1,264       779         (1,208    

Adjustments to net assets related to accounting policy adjustments

    1       80         401  (6)      

Impairment of the carrying value of the investment in Samarco

                  (525 ) (7)     

Additional share of Samarco losses

                  1,332      
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Carrying amount of investments accounted for using the equity method

    1,265       859       324                   2,448  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenue – 100%

    3,317       2,247         28      

Profit/(loss) from Continuing operations – 100%

    1,010       388         (1,520 ) (10)     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of operating profit/(loss) of equity accounted investments

    341       129         (760    

Additional share of Samarco losses

                  588      
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) from equity accounted investments, related impairments and expenses

    341       129       (26     (172           272  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income – 100%

    1,010       388         (1,520    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of comprehensive income/(loss) – Group share in equity accounted investments

    341       129       (26     (172           272  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Dividends received from equity accounted investments

    425       163       32                   620  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Associates     Joint ventures        

2016

US$M

  Antamina     Cerrejón     Individually
immaterial
    Samarco (2)     Individually
immaterial
    Total  

Revenue – 100%

    2,639       1,575         937      

Profit/(loss) from Continuing operations – 100%

    606       (73       (2,182    
 

 

 

   

 

 

     

 

 

     

Share of operating profit/(loss) of equity accounted investments

    203       (24     (39     (1,091 (11)            (951

Samarco dam failure provision expense

                      (628 (7)            (628

Impairment of the carrying value of the investment in Samarco

                      (525 (7)            (525
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) from equity accounted investments, related impairments and expenses

    203       (24     (39     (2,244           (2,104
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income – 100%

    606       (73       (2,182    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of comprehensive income/(loss) – Group share in equity accounted investments

    203       (24     (39     (2,244           (2,104
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Dividends received from equity accounted investments

    233       29       31                   293  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

The unrecognised share of losses for the period was US$56 million (2017: unrecognised share of profits for the period was US$21 million), which increased the cumulative losses to US$196 million (2017: decrease to US$140 million).

 

(2)

Refer to note 3 ‘Significant events – Samarco dam failure’ for further information regarding the financial impact of the Samarco dam failure in November 2015 on BHP Billiton Brasil’s share of Samarco’s losses.

 

(3)

Includes cash and cash equivalents of US$23 million (2017: US$29 million).

 

(4)

Includes current financial liabilities (excluding trade and other payables and provisions) of US$5,066 million (2017: US$4,581 million).

 

(5)

Includes non-current financial liabilities (excluding trade and other payables and provisions) of US$nil (2017: US$1 million).

 

(6)

Relates mainly to dividends declared by Samarco that remain unpaid at balance date and which, in accordance with the Group’s accounting policy, are recognised when received not receivable.

 

(7)

BHP Billiton Brasil has adjusted its investment in Samarco to US$ nil (resulting from US$(655) million share of loss from Samarco and US$(525) million impairment) and recognised a provision of US$(1,200) million for obligations under the Framework Agreement. US$(572) million of the US$(1,200) million provision represents an additional share of loss from Samarco with the remaining US$(628) million recognised as provision expense.

 

(8)

BHP Billiton Brasil has recognised accumulated additional share of Samarco losses of US($2,092) million resulting from US$(214) million share of loss from funding provided to Samarco and US$(1,878) million relating to obligations under the Framework Agreement, including US$(211) million recognised as net finance costs.

 

(9)

Share of Samarco’s losses for which BHP Billiton Brasil does not have an obligation to fund.

 

(10)

Includes depreciation and amortisation of US$73 million (2017: US$88 million; 2016: US$148 million), interest income of US$31 million (2017: US$57 million; 2016: US$43 million), interest expense of US$385 million (2017: US$473 million; 2016: US$209 million) and income tax (expense)/benefit of US$(154) million (2017: US$(851) million; 2016: US$564 million).

 

(11)

US$(1,091) million represents US$(1,227) million share of loss relating to the Samarco dam failure (exceptional item) and US$136 million share of operating profit prior to the dam failure.