XML 21 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Rio Tinto financial information by business unit
6 Months Ended
Jun. 30, 2018
Disclosure Of Financial Information By Business Unit [Abstract]  
Rio Tinto financial information by business unit

Rio Tinto financial information by business unit

 

 

 

 

 

Gross revenue (a)

 

EBITDA (b)

 

Net earnings (c)

 

 

 

 

for the 6 months ended

 

for the 6 months ended

 

for the 6 months ended

 

 

Rio Tinto

 

30 June

 

30 June

 

30 June

 

30 June

 

30 June

 

30 June

 

 

interest

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

 

%

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

Iron Ore

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pilbara

 

(d)

 

9,113

 

8,723

 

5,626

 

5,586

 

3,202

 

3,245

Evaluation projects/other

 

 

 

57

 

40

 

30

 

21

 

20

 

10

Total Iron Ore

 

 

 

9,170

 

8,763

 

5,656

 

5,607

 

3,222

 

3,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aluminium

 

(e)

 

 

 

 

 

 

 

 

 

 

 

 

Bauxite

 

 

 

1,207

 

957

 

452

 

377

 

246

 

215

Alumina

 

 

 

1,605

 

1,303

 

435

 

253

 

222

 

111

Intrasegment

 

 

 

(447)

 

(388)

 

(3)

 

(22)

 

(2)

 

(15)

Bauxite & Alumina

 

 

 

2,365

 

1,872

 

884

 

608

 

466

 

311

Primary Metal

 

 

 

3,328

 

2,833

 

917

 

803

 

437

 

322

Pacific Aluminium

 

 

 

1,265

 

1,104

 

151

 

231

 

55

 

92

Intersegment & Other

 

 

 

(1,450)

 

(1,166)

 

(40)

 

1

 

(33)

 

3

Integrated Operations

 

 

 

5,508

 

4,643

 

1,912

 

1,643

 

925

 

728

Other Product Group Items

 

 

 

589

 

667

 

(166)

 

(61)

 

(129)

 

(47)

Product group operations

 

 

 

6,097

 

5,310

 

1,746

 

1,582

 

796

 

681

Evaluation projects/other

 

 

 

51

 

58

 

85

 

84

 

75

 

78

Total Aluminium

 

 

 

6,148

 

5,368

 

1,831

 

1,666

 

871

 

759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper & Diamonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio Tinto Kennecott

 

100.0

 

851

 

564

 

343

 

346

 

107

 

77

Escondida

 

30.0

 

1,271

 

577

 

790

 

281

 

316

 

39

Grasberg joint venture

 

(f)

 

-

 

-

 

(5)

 

(28)

 

(13)

 

(170)

Oyu Tolgoi & Turquoise Hill

 

(g)

 

587

 

441

 

202

 

143

 

38

 

1

Diamonds

 

(h)

 

323

 

340

 

132

 

97

 

55

 

19

Product group operations

 

 

 

3,032

 

1,922

 

1,462

 

839

 

503

 

(34)

Evaluation projects/other

 

 

 

-

 

-

 

(102)

 

(68)

 

(53)

 

(35)

Total Copper & Diamonds

 

 

 

3,032

 

1,922

 

1,360

 

771

 

450

 

(69)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy & Minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio Tinto Coal Australia

 

(i)

 

837

 

1,540

 

560

 

668

 

342

 

395

Iron Ore Company of Canada

 

58.7

 

495

 

871

 

122

 

366

 

16

 

112

Rio Tinto Iron & Titanium

 

(j)

 

857

 

829

 

229

 

250

 

60

 

79

Rio Tinto Minerals

 

100.0

 

324

 

325

 

107

 

120

 

60

 

55

Dampier Salt

 

68.4

 

123

 

97

 

29

 

15

 

9

 

2

Uranium

 

(k)

 

201

 

193

 

14

 

25

 

6

 

13

Product group operations

 

 

 

2,837

 

3,855

 

1,061

 

1,444

 

493

 

656

Simandou iron ore project

 

(l)

 

-

 

-

 

(6)

 

(5)

 

(3)

 

(2)

Evaluation projects/other

 

 

 

27

 

-

 

(18)

 

(5)

 

(17)

 

(2)

Total Energy & Minerals

 

 

 

2,864

 

3,855

 

1,037

 

1,434

 

473

 

652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Operations

 

(m)

 

9

 

3

 

(27)

 

-

 

(67)

 

(34)

Intersegment transactions

 

 

 

(6)

 

(5)

 

-

 

-

 

-

 

-

Product Group Total

 

 

 

21,217

 

19,906

 

9,857

 

9,478

 

4,949

 

4,563

Other items

 

(n)

 

 

 

 

 

(559)

 

(351)

 

(329)

 

(226)

Exploration and evaluation

 

 

 

 

 

 

 

(100)

 

(85)

 

(86)

 

(76)

Net interest

 

 

 

 

 

 

 

 

 

 

 

(118)

 

(320)

Underlying EBITDA/earnings

 

 

 

 

 

 

 

9,198

 

9,042

 

4,416

 

3,941

Items excluded from underlying EBITDA/earnings

 

 

 

(10)

 

2

 

325

 

(70)

 

(36)

 

(636)

EBITDA/net earnings

 

 

 

 

 

 

 

9,523

 

8,972

 

4,380

 

3,305

Reconciliation to Group income statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of equity accounted unit sales and

   intra-subsidiary/equity accounted units sales

 

 

 

(1,293)

 

(589)

 

 

 

 

 

 

 

 

Depreciation & amortisation in subsidiaries

   excluding capitalised depreciation

 

 

 

 

 

 

 

(2,019)

 

(2,102)

 

 

 

 

Impairment charges

 

 

 

 

 

 

 

(123)

 

(357)

 

 

 

 

Depreciation & amortisation in equity accounted

   units

 

 

 

 

 

 

 

(354)

 

(294)

 

 

 

 

Taxation and finance items in equity accounted units

 

 

 

 

 

 

 

(243)

 

(56)

 

 

 

 

Consolidated sales revenue / profit on ordinary

   activities before finance items and tax

 

 

 

19,914

 

19,319

 

6,784

 

6,163

 

 

 

 

 

Rio Tinto financial information by business unit (continued)

 

 

 

 

 

Capital

expenditure (o)

 

Depreciation &

amortisation

 

Operating

assets (p)

 

 

 

 

for the 6 months ended

 

for the 6 months ended

 

as at

 

 

Rio Tinto

 

30 June

 

30 June

 

30 June

 

30 June

 

30 June

 

31 December

 

 

interest

 

2018

 

2017

 

2018

 

2017

 

2018

 

2017

 

 

%

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron Ore

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pilbara

 

(d)

 

485

 

528

 

869

 

784

 

15,776

 

16,535

Evaluation projects/other

 

 

 

-

 

-

 

-

 

-

 

2

 

2

Total Iron Ore

 

 

 

485

 

528

 

869

 

784

 

15,778

 

16,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aluminium

 

(e)

 

 

 

 

 

 

 

 

 

 

 

 

Bauxite

 

 

 

480

 

291

 

78

 

60

 

2,161

 

1,897

Alumina

 

 

 

79

 

33

 

97

 

104

 

2,535

 

2,733

Intrasegment

 

 

 

-

 

-

 

-

 

-

 

(19)

 

(18)

Bauxite & Alumina

 

 

 

559

 

324

 

175

 

164

 

4,677

 

4,612

Primary Metal

 

 

 

272

 

154

 

311

 

341

 

9,443

 

9,946

Pacific Aluminium

 

 

 

54

 

41

 

72

 

97

 

1,070

 

1,016

Intersegment and Other

 

 

 

-

 

2

 

-

 

1

 

767

 

772

Total Aluminium

 

 

 

885

 

521

 

558

 

603

 

15,957

 

16,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copper & Diamonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio Tinto Kennecott

 

100.0

 

158

 

114

 

205

 

209

 

1,968

 

1,936

Escondida

 

30.0

 

159

 

80

 

287

 

225

 

3,123

 

3,369

Grasberg joint venture

 

(f)

 

20

 

81

 

20

 

16

 

1,126

 

1,137

Oyu Tolgoi & Turquoise Hill

 

(g)

 

593

 

347

 

114

 

166

 

5,334

 

4,725

Diamonds

 

(h)

 

38

 

44

 

50

 

61

 

436

 

441

Product group operations

 

 

 

968

 

666

 

676

 

677

 

11,987

 

11,608

Evaluation projects/other

 

 

 

1

 

(1)

 

3

 

2

 

135

 

135

Total Copper & Diamonds

 

 

 

969

 

665

 

679

 

679

 

12,122

 

11,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy & Minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio Tinto Coal Australia

 

(i)

 

42

 

28

 

34

 

71

 

(1,225)

 

1,040

Iron Ore Company of Canada

 

58.7

 

59

 

40

 

79

 

75

 

982

 

988

Rio Tinto Iron & Titanium

 

(j)

 

86

 

46

 

107

 

107

 

3,632

 

3,881

Rio Tinto Minerals

 

100.0

 

21

 

15

 

29

 

26

 

532

 

523

Dampier Salt

 

68.4

 

3

 

4

 

10

 

11

 

144

 

150

Uranium

 

(k)

 

3

 

12

 

2

 

16

 

(271)

 

(327)

Product group operations

 

 

 

214

 

145

 

261

 

306

 

3,794

 

6,255

Simandou iron ore project

 

(l)

 

-

 

-

 

-

 

-

 

17

 

17

Evaluation projects/other

 

 

 

-

 

-

 

-

 

-

 

37

 

41

Total Energy & Minerals

 

 

 

214

 

145

 

261

 

306

 

3,848

 

6,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Operations

 

(m)

 

8

 

(42)

 

17

 

19

 

(224)

 

(328)

Product Group Total

 

 

 

2,561

 

1,817

 

2,384

 

2,391

 

47,481

 

50,611

Intersegment transactions

 

 

 

 

 

 

 

 

 

 

 

211

 

206

Net assets of disposal groups held for sale

 

(q)

 

 

 

 

 

 

 

 

 

2,333

 

370

Other items

 

(n)

 

23

 

6

 

19

 

20

 

(2,463)

 

(2,631)

Less: equity accounted units (EAU)

 

 

 

(239)

 

(144)

 

(354)

 

(294)

 

 

 

 

Total

 

 

 

2,345

 

1,679

 

2,049

 

2,117

 

47,562

 

48,556

Add back: Proceeds from disposal of property, plant

   and equipment and intangibles

 

 

 

18

 

79

 

 

 

 

 

 

 

 

Total capital expenditure per cash flow

   statement

 

 

 

2,363

 

1,758

 

 

 

 

 

 

 

 

Less: Net debt

 

 

 

 

 

 

 

 

 

 

 

(5,229)

 

(3,845)

Equity attributable to owners of Rio Tinto

 

 

 

 

 

 

 

 

 

 

 

42,333

 

44,711

Notes to financial information by business unit

 

Business units are classified according to the Group’s management structure. Certain comparative amounts have been recast to appropriately represent changes in management responsibility.

(a)

Gross sales revenue includes the sales revenue of equity accounted units on a proportionately consolidated basis (after adjusting for sales by EAUs to subsidiaries) in addition to consolidated sales. Consolidated sales revenue includes subsidiary sales to equity accounted units which are not included in gross sales revenue.

(b)

EBITDA of subsidiaries and the Group’s share of EBITDA relating to equity accounted units represents profit before: tax, net finance items, depreciation and amortisation charged to the income statement in the period. Underlying EBITDA excludes the EBITDA impact of the same items that are excluded from underlying earnings.

(c)

Represents profit after tax for the period attributable to the owners of the Rio Tinto Group. Business unit earnings are stated before finance items but after the amortisation of discount related to provisions. Earnings attributed to business units do not include amounts that are excluded in arriving at underlying earnings.

(d)

Pilbara represents the Group’s 100 per cent holding in Hamersley, 50 per cent holding of Hope Downs Joint Venture and 65 per cent holding of Robe River Iron Associates. The Group’s net beneficial interest in Robe River Iron Associates is 53 per cent as 30 per cent is held through a 60 per cent owned subsidiary and 35 per cent is held through a 100 per cent owned subsidiary.

(e)

Presented on an integrated operations basis splitting activities between Bauxite & Alumina, Primary Metal, Pacific Aluminium and Other integrated operations (which in total reflect the results of the integrated production of aluminium) and Other product group items, which relate to other commercial activities.

(f)

Through a joint operating agreement with Freeport-McMoRan Inc. (Freeport), Rio Tinto is entitled to 40 per cent of material mined above an agreed threshold as a consequence of expansions and developments of the Grasberg facilities since 1998.

(g)

Rio Tinto’s interest in Oyu Tolgoi is held indirectly through its 50.8 per cent investment in Turquoise Hill Resources Ltd (TRQ), where TRQ’s principal asset is its 66 per cent investment in Oyu Tolgoi LLC, which owns the Oyu Tolgoi copper-gold mine.

(h)

Includes Rio Tinto’s interests in Argyle (100 per cent) and Diavik (60 per cent).

(i)

Includes Rio Tinto’s 82 per cent interest in the Hail Creek coal mine, its 80 per cent interest in the Kestrel underground coal mine and interests in the Winchester South (until 1 June 2018) and Valeria development projects.

On 20 March 2018, Rio Tinto entered into a binding agreement with Glencore for the sale of its entire 82 per cent interest in the Hail Creek coal mine and 71.2 per cent interest in the Valeria coal development project in Queensland, Australia, for US$1.7 billion. The sale was completed on 1 August 2018.

On 22 March 2018, Rio Tinto entered into a binding agreement with Whitehaven Coal Limited for the sale of its entire 75 per cent interest in the Winchester South coal development project in Queensland, Australia, for US$200 million. The sale was completed on 1 June 2018.

On 27 March 2018, Rio Tinto entered into a binding agreement with a consortium comprising private equity manager EMR Capital (EMR) and PT Adaro Energy Tbk (Adaro), an Indonesian listed coal company, for the sale of its entire 80 per cent interest in the Kestrel underground coal mine in Queensland, Australia, for US$2.25 billion. The sale was completed on 1 August 2018.

During the six months ended 30 June 2017, this included Rio Tinto’s 100 per cent shareholding in Coal & Allied Industries Limited and its wholly-owned subsidiaries. Rio Tinto as a 100 per cent owner of Coal & Allied held a 67.6 per cent, 80 per cent and 55.6 per cent interest respectively, with management rights, in Hunter Valley Operations, Mount Thorley and Warkworth. On 1 September 2017, Rio Tinto disposed of its 100 per cent shareholding in Coal & Allied Industries Limited to Yancoal Australia Limited.

Rio Tinto Coal Australia’s operating assets of US$(1,225) million at 30 June 2018 include provisions for onerous contracts in relation to rail infrastructure capacity, capital gains tax payable on the divestments announced in the period and deferred income in respect of non-refundable deposits of US$338 million received in the period relating to the agreed sale of the Kestrel underground coal mine.

(j)

Includes Rio Tinto's interests in Rio Tinto Fer et Titane (100 per cent), QIT Madagascar Minerals (QMM, 80 per cent) and Richards Bay Minerals (attributable interest of 74 per cent).

(k)

Includes Rio Tinto’s interests in Energy Resources of Australia (68.4 per cent) and Rössing Uranium Limited (68.6 per cent).

Notes to financial information by business unit (continued)

 

(l)

Simfer Jersey Limited, a company incorporated in Jersey in which the Group has a 53 per cent interest, has an 85 per cent interest in Simfer S.A. the company that owns the Simandou mining project in Guinea. The Group therefore has a 45.05 per cent indirect interest in Simfer S.A. These entities are consolidated as subsidiaries and together referred to as the Simandou iron ore project.

(m)

Other Operations include Rio Tinto’s 100 per cent interest in the Gove alumina refinery and Rio Tinto Marine.

(n)

Central office costs, central Growth & Innovation costs and other central items are reported in Other items. The increased loss in Other items includes restructuring, project and other one-off costs of US$68 million (pre-tax) in 2018 first half. It also reflects an increase in Information System & Technology spend of US$49 million (pre-tax) and further investment in capability to support the Group’s mine-to-market productivity programme.

(o)

Capital expenditure comprises the net cash outflow on purchases less disposals of property, plant and equipment, capitalised evaluation costs and purchases less disposals of other intangible assets. The details provided include 100 per cent of subsidiaries’ capital expenditure and Rio Tinto’s share of the capital expenditure of joint operations and equity accounted units.

(p)

Operating assets of subsidiaries comprise net assets excluding post-retirement assets and liabilities, net of tax, and are before deducting net debt. Operating assets are stated after deduction of non-controlling interests, which are calculated by reference to the net assets of the relevant companies (i.e. inclusive of such companies’ debt and amounts due to or from Rio Tinto Group companies).

(q)

Assets and liabilities held for sale at 30 June 2018 comprise of Rio Tinto's interest in the Dunkerque aluminium smelter, the ISAL smelter, the Aluchemie anode plant, the Alufluor aluminium fluoride plant, the Hail Creek coal mine, the Valeria coal development project and the Kestrel underground coal mine and certain other separate assets.