XML 336 R55.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Combination (Tables)
 12 Months Ended
Dec. 31, 2024
Disclosure of detailed information about business combination [abstract]  
Summary of purchase consideration
Details of the purchase consideration and the provisional fair value of goodwill, identifiable assets and liabilities of OCI acquired are as follows:
 
 Provisional fair value of net identifiable assets and goodwill arising on acquisition date
   
US$m
  
Cash and cash equivalents
   
 
4
 
Receivables
   
 
720
 
Property, plant and equipment
   
 
936
 
Intangible assets
   
 
766
 
Other assets
   
 
2
 
Payables
   
 
(43
)
 
Deferred tax liabilities
   
 
(168
)
Provisions
   
 
(16
)
Provisional fair value of net identifiable assets acquired
   
 
2,201
 
Goodwill arising on acquisition
   
 
169
 
Total purchase consideration
1
   
 
2,370
 
 
 
1.
Total purchase consideration includes $20 million of working capital adjustment.
 
Purchase consideration
  
US$m
 
Cash payment
  
 
1,900
 
Contingent considerationt
2
  
 
470
 
Total purchase consideration
  
 
2,370
 
 
 
2.
Contingent consideration relating to the remaining 20% of the consideration to be paid to OCI N.V. at project completion.
Summary of analysis of cash flows on acquisition
Analysis of cash flows on acquisition
   
US$m
  
Cash payment
   
 
(1,900
)
 
Cash and cash equivalents acquired
   
 
4
 
Net cash flow on acquisition
   
 
(1,896
)