BHP Billiton Limited | ||||||
Date: 17 October 2005
|
By: | Karen Wood | ||||
Name: | Karen Wood | |||||
Title: | Company Secretary |
Financial Statements | Page | |||
2 | ||||
3 | ||||
4 | ||||
5 | ||||
6 | ||||
99 | ||||
100 |
Notes to Financial Statements | Page | |||||
1 |
Statement of accounting policies | 6 | ||||
2 |
Significant items | 15 | ||||
3 |
Acquired operations | 17 | ||||
4 |
Revenue from ordinary activities | 20 | ||||
5 |
Expenses from ordinary activities, excluding depreciation, amortisation and borrowing costs | 20 | ||||
6 |
Depreciation and amortisation | 20 | ||||
7 |
Borrowing costs | 21 | ||||
8 |
Other profit and loss items | 21 | ||||
9 |
Income tax | 22 | ||||
10 |
Segment results | 25 | ||||
11 |
Dividends | 26 | ||||
12 |
Earnings per share | 27 | ||||
13 |
Receivables (current) | 27 | ||||
14 |
Other financial assets (current) | 27 | ||||
15 |
Inventories (current) | 28 | ||||
16 |
Other assets (current) | 28 | ||||
17 |
Receivables (non-current) | 28 | ||||
18 |
Investments accounted for using the equity method | 29 | ||||
19 |
Other financial assets (non-current) | 30 | ||||
20 |
Inventories (non-current) | 30 | ||||
21 |
Property, plant and equipment | 30 | ||||
22 |
Intangible assets | 32 | ||||
23 |
Other assets (non-current) | 32 | ||||
24 |
Payables (current) | 32 | ||||
25 |
Interest bearing liabilities (current) | 32 | ||||
26 |
Other provisions and liabilities (current) | 33 | ||||
27 |
Payables (non-current) | 33 | ||||
28 |
Interest bearing liabilities (non-current) | 33 | ||||
29 |
Other provisions and liabilities (non-current) | 34 | ||||
30 |
Contributed equity and called up share capital | 37 | ||||
31 |
Employee share ownership plans | 38 | ||||
32 |
Reserves | 43 | ||||
33 |
Retained profits | 44 | ||||
34 |
Outside equity interests | 44 | ||||
35 |
Total equity | 44 | ||||
36 |
Notes to the Statement of Cash Flows | 45 | ||||
37 |
Standby arrangements, unused credit facilities | 47 | ||||
38 |
Financial instruments | 48 | ||||
39 |
Contingent liabilities | 62 | ||||
40 |
Commitments | 63 | ||||
41 |
Superannuation, pensions and post-retirement medical benefits | 65 | ||||
42 |
Directors and executives disclosures | 75 | ||||
43 |
Major interests in joint venture operations | 83 | ||||
44 |
Elements relating to all joint venture operations | 84 | ||||
45 |
Major controlled entities | 85 | ||||
46 |
Non-Director related parties | 87 | ||||
47 |
Statement of Financial Position Australian dollars | 88 | ||||
48 |
BHP Billiton Limited (single parent entity financial statements) | 89 | ||||
49 |
Impacts of adopting International Financial Reporting Standards | 91 |
1
2005 | 2004 | |||||||||||||
Notes | US$M(a) | US$M(a) | ||||||||||||
Revenue from ordinary activities |
||||||||||||||
Operating revenue |
4 | 29 649 | 22 887 | |||||||||||
Non-operating revenue |
4 | 1 458 | 626 | |||||||||||
10 | 31 107 | 23 513 | ||||||||||||
deduct |
||||||||||||||
Expenses from ordinary activities, excluding depreciation, amortisation and borrowing costs |
5 | 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 |
10,18 | 564 | 223 | |||||||||||
10 974 | 6 652 | |||||||||||||
deduct |
||||||||||||||
Depreciation and amortisation |
6 | 1 994 | 1 793 | |||||||||||
Borrowing costs |
7 | 499 | 490 | |||||||||||
Profit from ordinary activities before income tax |
10 | 8 481 | 4 369 | |||||||||||
deduct |
||||||||||||||
Income tax expense attributable to ordinary activities |
9 | 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 |
35 | 6 016 | 3 451 | |||||||||||
Basic earnings per share (US cents) |
12 | 98.1 | 54.7 | |||||||||||
Diluted earnings per share (US cents) |
12 | 97.6 | 54.5 | |||||||||||
(a) | Financial information for 2005 and 2004 represents the financial performance of the BHP Billiton Group (Refer Dual Listed Companies Structure and Basis of Preparation of Financial Statements). |
2
2005 | 2004 | |||||||||||||
Notes | US$M(a) | US$M(a) | ||||||||||||
Current assets |
||||||||||||||
Cash assets |
36 | 1 418 | 1 818 | |||||||||||
Receivables |
13 | 3 490 | 2 778 | |||||||||||
Other financial assets |
14 | 212 | 167 | |||||||||||
Inventories |
15 | 2 542 | 1 715 | |||||||||||
Other assets |
16 | 160 | 176 | |||||||||||
Total current assets |
7 822 | 6 654 | ||||||||||||
Non-current assets |
||||||||||||||
Receivables |
17 | 619 | 748 | |||||||||||
Investments accounted for using the equity method |
18 | 1 525 | 1 369 | |||||||||||
Other financial assets |
19 | 97 | 123 | |||||||||||
Inventories |
20 | 103 | 45 | |||||||||||
Property, plant and equipment |
21 | 30 347 | 20 945 | |||||||||||
Intangible assets |
22 | 513 | 422 | |||||||||||
Deferred tax assets |
9 | 660 | 502 | |||||||||||
Other assets |
23 | 424 | 371 | |||||||||||
Total non-current assets |
34 288 | 24 525 | ||||||||||||
Total assets |
10 | 42 110 | 31 179 | |||||||||||
Current liabilities |
||||||||||||||
Payables |
24 | 4 091 | 2 590 | |||||||||||
Interest bearing liabilities |
25 | 1 500 | 1 330 | |||||||||||
Tax liabilities |
842 | 297 | ||||||||||||
Other provisions and liabilities |
26 | 1 226 | 810 | |||||||||||
Total current liabilities |
7 659 | 5 027 | ||||||||||||
Non-current liabilities |
||||||||||||||
Payables |
27 | 162 | 177 | |||||||||||
Interest bearing liabilities |
28 | 9 626 | 5 453 | |||||||||||
Deferred tax liabilities |
9 | 1 318 | 1 053 | |||||||||||
Other provisions and liabilities |
29 | 4 981 | 4 044 | |||||||||||
Total non-current liabilities |
16 087 | 10 727 | ||||||||||||
Total liabilities |
10 | 23 746 | 15 754 | |||||||||||
Net assets |
18 364 | 15 425 | ||||||||||||
Equity |
||||||||||||||
Contributed equity BHP Billiton Limited |
30 | 1 611 | 1 851 | |||||||||||
Called up share capital BHP Billiton Plc |
30 | 1 752 | 1 752 | |||||||||||
Reserves |
32 | 638 | 547 | |||||||||||
Retained profits |
33 | 14 022 | 10 928 | |||||||||||
Total BHP Billiton interest |
18 023 | 15 078 | ||||||||||||
Outside equity interests |
34 | 341 | 347 | |||||||||||
Total equity |
35 | 18 364 | 15 425 | |||||||||||
(a) | Financial information for 2005 and 2004 represents the financial position of the BHP Billiton Group (Refer Dual Listed Companies Structure and Basis of Preparation of Financial Statements). |
3
2005 | 2004 | |||||||||||||
Notes | 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 |
36 | 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, joint venture and associated 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 |
36 | 1 403 | 1 685 | |||||||||||
(a) | Financial information for 2005 and 2004 represents the cash flows of the BHP Billiton Group (Refer Dual Listed Companies Structure and Basis of Preparation of Financial Statements). |
4
| the shareholders of BHP Billiton Limited and BHP Billiton Plc have a common economic interest in both Groups; | ||
| the shareholders of BHP Billiton Limited and BHP Billiton Plc take key decisions, including the election of Directors, through a joint electoral procedure under which the shareholders of the two Companies effectively vote on a joint basis; | ||
| BHP Billiton Limited and BHP Billiton Plc have a common Board of Directors, a unified management structure and joint objectives; | ||
| dividends and capital distributions made by the two Companies are equalised; and | ||
| BHP Billiton Limited and BHP Billiton Plc each executed a deed poll guarantee, guaranteeing (subject to certain exceptions) the contractual obligations (whether actual or contingent, primary or secondary) of the other incurred after 29 June 2001 together with specified obligations existing at that date. |
| Results for the years ended 30 June 2005 and 30 June 2004 are of the combined entity including both BHP Billiton Limited and its subsidiaries and BHP Billiton Plc and its subsidiaries; | ||
| Results are presented in US dollars unless otherwise stated; and | ||
| Results of the single parent entity, BHP Billiton Limited, are presented in note 48 to the financial statements. |
5
6
| it is expected that the expenditure will be recouped by future exploitation or sale; and | ||
| substantial exploration and evaluation activities have identified a mineral resource with sufficient certainty that permits a reasonable assessment of the existence of commercially recoverable reserves. |
7
| significant exploration licence acquisition costs are capitalised and amortised over the term of the licence, except for costs in new unexplored areas which are expensed as incurred; | ||
| administrative costs that are not directed to a specific area-of-interest are expensed in the year in which they are incurred; | ||
| all other exploration and evaluation expenditure is charged against the Statement of Financial Performance except where the expenditure relates to an area-of-interest and it is expected that the expenditure will be recouped by future exploitation or sale, or, at Statement of Financial Position date exploration and evaluation activities have not reached a stage which permits a reasonable assessment of the existence of commercially recoverable reserves, in which case the expenditure is capitalised as property, plant and equipment; | ||
| exploratory wells that find oil or gas in an area requiring major capital expenditure before production can begin are continually evaluated to assure that commercial quantities of reserves have been found or that additional exploration work is underway or planned. To the extent it is considered that the relevant expenditure will not be recovered, it is written off; and | ||
| when proved reserves of oil or gas are determined and development is sanctioned and completed, the relevant expenditure, together with related development expenditure, is amortised on a unit of production basis. |
8
9
|
Buildings | 25 to 50 years straight-line | ||||
|
Freehold land | not depreciated | ||||
|
Plant, machinery and equipment | 4 to 30 years straight-line | ||||
|
Mineral rights | based on the estimated life of reserves on a units of production basis | ||||
|
Exploration, evaluation and development expenditure of minerals assets and other mining assets | over the life of the proven and probable reserves on a units of production basis | ||||
|
Petroleum interests | over the life of the proved developed oil and gas reserves on a units of production basis | ||||
|
Leasehold land and buildings | over the life of the lease up to a maximum of 50 years | ||||
|
Vehicles | 3 to 5 years straight-line | ||||
|
Capitalised leased assets | up to 50 years or life of lease, whichever is shorter | ||||
|
Computer systems | up to 8 years straight-line |
10
(a) | an expectation that legislation will not change in a manner which would adversely affect the ability of the companies concerned to realise the benefits; | |
(b) | the ability of the companies concerned to comply with the conditions for deductibility imposed by law; and | |
(c) | the ability of the companies concerned to derive future assessable income of a nature and of sufficient amount to enable the benefits to be realised, or to transfer tax losses to related companies. |
11
12
(a) | deferred and included in the measurement of the anticipated transaction when it occurs; or | |
(b) | included in the Statement of Financial Performance where the anticipated transaction is no longer expected to occur. |
13
Average | Average | As at | As at | |||||||||||||||||
2005 | 2004 | 30 June 2005 | 30 June 2004 | |||||||||||||||||
Australian dollar (a) |
0.75 | 0.71 | 0.76 | 0.69 | ||||||||||||||||
Brazilian real |
2.73 | 2.94 | 2.36 | 3.11 | ||||||||||||||||
Canadian dollar |
1.25 | 1.35 | 1.23 | 1.35 | ||||||||||||||||
Chilean peso |
595 | 634 | 579 | 637 | ||||||||||||||||
Colombian peso |
2 454 | 2 779 | 2 329 | 2 699 | ||||||||||||||||
South African rand |
6.21 | 6.89 | 6.67 | 6.27 | ||||||||||||||||
Euro |
0.79 | 0.84 | 0.83 | 0.83 | ||||||||||||||||
UK pound sterling |
0.54 | 0.58 | 0.55 | 0.56 | ||||||||||||||||
(a) | Displayed as US$ to A$1 based on common convention. |
14
Gross | Tax | Net | |||||||||||||
Year ended 30 June 2005 | US$M | US$M | US$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 | ) | ||||||||||
15
Gross | Tax | Net | |||||||||||||
Year ended 30 June 2004 | US$M | US$M | 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 | |||||||||||
16
| the Olympic Dam copper/uranium/gold mine and related treatment plants located in South Australia; | |
| an integrated nickel mining, refining and smelting business with operations in Western Australia; | |
| The Queensland Fertilizer Operation (QFO) which consists of an integrated phosphate mine and ammonium phosphate fertiliser production facility; and | |
| the Corridor Sands mineral sands project in Mozambique. |
| WMCs nickel business comprises an outstanding set of assets, in terms of operating capability, country risk, scale and environmental standards, which complements BHP Billitons existing nickel business. The combined business will have a range of operations, products and technologies that will provide a robust and flexible platform for further growth. | |
| BHP Billiton now operates two of the worlds four largest copper deposits. BHP Billitons track record in developing and operating Escondida, the worlds largest copper mine, will allow the Group to maximise the value of the large, long-life Olympic Dam resource base. | |
| BHP Billiton is now a major producer of uranium with the largest resource base in the world. Uranium is an important energy source in an increasingly energy intensive world. Not only is this valuable on a stand-alone basis, but it complements BHP Billitons existing energy portfolio of oil, gas and coal. | |
| BHP Billiton can maximise synergies in the nickel and copper business, marketing and other corporate functions. BHP Billiton will eliminate duplicate functions by using the proven systems and processes that were successfully used following the BHP Billiton merger in 2001. |
17
Adjustment | ||||||||||||||||||||
for | Provisional | Provisional | ||||||||||||||||||
accounting | fair value | fair value | ||||||||||||||||||
Book value | policies | adjustments | value | |||||||||||||||||
US$M | US$M | US$M | 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 | ||||||||||||||||||||
| Property, plant and equipment reflecting the fair value of mineral assets, together with revaluation of property, plant and equipment representing replacement cost and estimated remaining useful lives; | |
| Investments have been revalued to reflect current market values; | |
| An upward revaluation of inventory balances held at Olympic Dam and nickel operations. This is a result of the fair value principles applying where the fair value is broadly defined as selling prices less costs to sell, less a reasonable profit margin for the selling effort of the acquirer. Essentially this results in a sales price being applied to value inventory as opposed to the cost recorded in the acquirers balance sheet. As a result of this treatment, sales margins have been recognised in advance of the inventory being sold external to the Group. When the inventory on hand at the date of acquisition is subsequently sold external to the Group, effectively no margin will be realised; | |
| Debtors and creditors have been revalued to reflect the expected timing and amount of settlements. External fixed rate debt and derivative financial instruments have been revalued to reflect current market terms. Deferred gains and losses relating to commodity price and foreign currency hedging arrangements have been de-recognised; | |
| Provisions include the recognition of accumulated unfunded pension liabilities; and | |
| Deferred tax asset and liability balances have been adjusted to take into account revised fair values for book purposes and resetting of tax bases as a result of the acquisition, where applicable. Deferred tax balances relating to tax losses have been adjusted where it is not virtually certain that the Group will be able to utilise the losses. |
18
| BHP Billiton policy in respect of decommissioning, site restoration and environmental rehabilitation provisions requires that the present value of estimated future costs of rehabilitation of operating sites is capitalised where it gives rise to future benefits and amortised over the life of the operation. Additional provisions have been raised in accordance with this policy. |
| Under BHP Billitons accounting policies, mined ore stocks held underground are not recorded as inventory until the ore is brought above ground. Accordingly, underground stocks held by WMC at the date of acquisition have been adjusted to a value of nil. |
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 | ||||
19
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Operating revenue |
||||||||||
Sale of goods (a) |
28 805 | 22 123 | ||||||||
Rendering of services |
844 | 764 | ||||||||
Total operating revenue |
29 649 | 22 887 | ||||||||
Non-operating revenue |
||||||||||
Interest income |
99 | 73 | ||||||||
Discounting on assets |
8 | 5 | ||||||||
Exchange differences on cash assets |
9 | 5 | ||||||||
Interest revenue |
116 | 83 | ||||||||
Dividend income |
37 | 35 | ||||||||
Proceeds from sales of non-current assets |
472 | 277 | ||||||||
Proceeds from sales of operations |
563 | | ||||||||
Other income |
270 | 231 | ||||||||
Total non-operating revenue |
1 458 | 626 | ||||||||
(a) | Cost of goods sold for the BHP Billiton Group was US$17 012 million (2004: US$14 279 million). |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Changes in inventories of finished goods and work in progress |
(232 | ) | (184 | ) | ||||||
Raw materials and consumables used |
4 015 | 3 116 | ||||||||
External services (including transportation) |
4 802 | 3 450 | ||||||||
Third party commodity purchases |
6 329 | 5 837 | ||||||||
Employee benefits expense (a) |
2 652 | 2 177 | ||||||||
Net book value of non-current assets sold |
304 | 176 | ||||||||
Diminution in value of non-current assets |
16 | 116 | ||||||||
Net book value of operations sold |
287 | | ||||||||
Resource rent taxes |
498 | 432 | ||||||||
Rental expense in respect of operating leases (b) |
232 | 172 | ||||||||
Government royalties paid and payable (c) |
629 | 421 | ||||||||
Royalties other |
87 | 36 | ||||||||
Other |
1 078 | 1 335 | ||||||||
Total expenses from ordinary activities, excluding depreciation, amortisation and borrowing costs |
20 697 | 17 084 | ||||||||
(a) | Includes US$122 million (2004: US$96 million) for employee share awards. | |
(b) | Represents minimum lease payments. | |
(c) | Includes amounts paid or payable to Australian governments of US$446 million (2004: US$262 million) and to other governments of US$183 million (2004: US$159 million). |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Depreciation relates to |
||||||||||
Buildings |
135 | 122 | ||||||||
Plant, machinery and equipment |
1 417 | 1 299 | ||||||||
Mineral rights and other mineral assets |
266 | 188 | ||||||||
Exploration, evaluation and development expenditure |
128 | 131 | ||||||||
Capitalised leased assets |
4 | 9 | ||||||||
Total depreciation |
1 950 | 1 749 | ||||||||
Amortisation relates to |
||||||||||
Goodwill |
44 | 44 | ||||||||
Total amortisation |
44 | 44 | ||||||||
Total depreciation and amortisation |
1 994 | 1 793 | ||||||||
20
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Borrowing costs paid or due and payable |
||||||||||
On interest bearing liabilities |
379 | 365 | ||||||||
On finance leases |
6 | 2 | ||||||||
Total borrowing costs |
385 | 367 | ||||||||
deduct |
||||||||||
Amounts capitalised (a) |
85 | 97 | ||||||||
300 | 270 | |||||||||
add |
||||||||||
Discounting on provisions and other liabilities |
175 | 111 | ||||||||
Exchange differences on Group borrowings (b) |
24 | 109 | ||||||||
Borrowing costs charged against net profit from ordinary activities |
499 | 490 | ||||||||
(a) | Interest has been capitalised at the rate of interest applicable to the specific borrowings financing the assets under construction or, where financed through general borrowings, at a capitalisation rate representing the average borrowing cost of the Groups interest bearing liabilities. The capitalisation rate was 4.6 per cent (2004: 4.6 per cent). | |
(b) | Exchange differences primarily represent the effect on borrowings of the movement in the South African rand against the US dollar. |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Net profit before tax from ordinary activities is after crediting the following items: |
||||||||||
Profits from sales of |
||||||||||
Investments |
43 | 6 | ||||||||
Property, plant and equipment |
130 | 98 | ||||||||
Operations |
276 | | ||||||||
Net movement in the doubtful debts provision in respect of |
||||||||||
Trade receivables |
| 1 | ||||||||
Sundry receivables |
2 | 5 | ||||||||
Reversals of impairment losses |
| 95 | ||||||||
Net profit before tax from ordinary activities is after charging the following items: |
||||||||||
Losses from sales of |
||||||||||
Property, plant and equipment |
5 | 3 | ||||||||
Diminution in value of |
||||||||||
Investments |
| 3 | ||||||||
Property, plant and equipment (excluding depreciation) |
14 | 61 | ||||||||
Exploration, evaluation and development expenditures |
||||||||||
Incurred and expensed in current period |
351 | 284 | ||||||||
Previously capitalised, written off as unsuccessful or abandoned |
2 | 52 | ||||||||
Net foreign exchange loss |
||||||||||
Borrowings |
24 | 109 | ||||||||
Other |
103 | 65 | ||||||||
Bad debts written off in respect of |
||||||||||
Sundry receivables |
1 | 1 | ||||||||
Research and development costs before crediting related grants |
33 | 19 | ||||||||
Material transfers to/(from) provision for |
||||||||||
Resource rent tax |
34 | 30 | ||||||||
Employee benefits |
408 | 391 | ||||||||
Restoration and rehabilitation |
331 | 791 | ||||||||
Restructuring |
283 | (29 | ) | |||||||
Post-retirement benefits |
48 | 62 | ||||||||
Remuneration of auditors |
||||||||||
Audit fees payable by the BHP Billiton Group to: |
||||||||||
Auditors of the BHP Billiton Group (a) |
||||||||||
KPMG |
10.087 | 7.751 | ||||||||
PricewaterhouseCoopers |
0.577 | 0.537 | ||||||||
Total audit fees |
10.664 | 8.288 | ||||||||
21
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Fees payable by the BHP Billiton Group to auditors for other services |
||||||||||
Auditors of the BHP Billiton Group |
||||||||||
Audit related services (b) |
||||||||||
KPMG |
1.141 | 0.354 | ||||||||
Taxation services (c) |
||||||||||
KPMG |
1.500 | 1.525 | ||||||||
Other services (d) |
||||||||||
KPMG |
0.110 | 0.313 | ||||||||
PricewaterhouseCoopers |
1.457 | 0.418 | ||||||||
Total other services |
4.208 | 2.610 | ||||||||
Total fees |
14.872 | 10.898 | ||||||||
(a) | During the year ended 30 June 2004, the BHP Billiton Group completed a review of its joint external audit arrangements and KPMG was selected to continue as sole auditor. Audit fees for PricewaterhouseCoopers in 2005 arose as a result of the acquisition of WMC where PricewaterhouseCoopers were auditors of WMC up to 30 June 2005. | |
(b) | Mainly includes accounting advice and services associated with securities offerings. For the year ended 30 June 2005, audit fees of US$0.328 million (2004: US$0.252 million) relating to pension plans, which are not directly payable by the BHP Billiton Group, have been excluded from the above analysis. | |
(c) | Mainly includes tax compliance services and employee expatriate taxation services. |
|
(d) | Mainly includes certifications and non-financial audits. |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Income tax expense |
||||||||||
Prima facie tax calculated at 30 per cent on profit from ordinary activities |
2 544 | 1 311 | ||||||||
add/(deduct) tax-effect of permanent differences: |
||||||||||
Investment and development allowance |
(153 | ) | (83 | ) | ||||||
Amounts under/(over) provided in prior years |
60 | (14 | ) | |||||||
Recognition of prior year tax losses and tax credits |
(84 | ) | (316 | ) | ||||||
Non-deductible accounting depreciation and amortisation |
75 | 68 | ||||||||
Non-deductible dividends on redeemable preference shares |
9 | 8 | ||||||||
Non tax-effected operating losses |
84 | 222 | ||||||||
Tax rate differential on non-Australian income |
10 | (49 | ) | |||||||
Non tax-effected capital gains |
(70 | ) | (5 | ) | ||||||
Foreign expenditure including exploration not presently deductible |
7 | 5 | ||||||||
South African secondary tax on companies |
32 | | ||||||||
Foreign exchange losses on current and deferred tax balances |
37 | 76 | ||||||||
Other foreign exchange gains and translation adjustments |
(156 | ) | (26 | ) | ||||||
Tax rate changes |
(17 | ) | 13 | |||||||
Introduction of Australian tax consolidation regime |
| (267 | ) | |||||||
Other |
(138 | ) | (73 | ) | ||||||
Income tax expense attributable to ordinary activities |
2 240 | 870 | ||||||||
22
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Deferred tax assets (non-current) |
||||||||||
Deferred tax assets at year end comprises: |
||||||||||
Depreciation |
(132 | ) | (172 | ) | ||||||
Exploration expenditure |
70 | 80 | ||||||||
Provisions |
||||||||||
Employee benefits |
27 | 34 | ||||||||
Restoration and rehabilitation |
25 | 42 | ||||||||
Other |
37 | 39 | ||||||||
Deferred income |
21 | 23 | ||||||||
Foreign exchange (gains)/losses |
(1 | ) | 5 | |||||||
Foreign tax credits |
342 | 179 | ||||||||
Deferred charges |
(131 | ) | (178 | ) | ||||||
Profit in inventory elimination |
42 | 18 | ||||||||
Tax-effected losses |
300 | 380 | ||||||||
Other |
60 | 52 | ||||||||
Total deferred tax assets |
660 | 502 | ||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Deferred tax liabilities (non-current) |
||||||||||
Provision for deferred income tax at year end comprises: |
||||||||||
Depreciation |
2 031 | 1 629 | ||||||||
Exploration expenditure |
(51 | ) | (5 | ) | ||||||
Provisions |
||||||||||
Employee benefits |
(159 | ) | (98 | ) | ||||||
Restoration and rehabilitation |
(476 | ) | (329 | ) | ||||||
Resource rent tax |
(122 | ) | (111 | ) | ||||||
Other |
(8 | ) | 55 | |||||||
Deferred income |
(79 | ) | (89 | ) | ||||||
Deferred charges |
270 | 136 | ||||||||
Foreign exchange losses |
(203 | ) | (181 | ) | ||||||
Tax-effected losses |
(67 | ) | (46 | ) | ||||||
Other |
174 | 82 | ||||||||
Total provision for deferred income tax |
1 310 | 1 043 | ||||||||
Non-current provision for income tax |
8 | 10 | ||||||||
Total deferred tax liabilities |
1 318 | 1 053 | ||||||||
23
24
| 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, 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). |
Share of | Carrying | |||||||||||||||||||||||||||||||||||||||||||||||||
Inter- | net profit of | Profit | Other | value of | ||||||||||||||||||||||||||||||||||||||||||||||
External | segment | equity | before | Gross | Gross | Depreciation | non- | Capital | equity | |||||||||||||||||||||||||||||||||||||||||
Revenue | revenue | accounted | tax | segment | segment | and | cash | Expenditure | accounted | |||||||||||||||||||||||||||||||||||||||||
US$ million | (a) | (a) | investments | (b)(c) | assets | liabilities | amortisation | items | (d) | 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 plus 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 (2004: US$3 499 million). | |
(d) | Excluding investment expenditure, capitalised borrowing costs and capitalised exploration. | |
(e) | Includes consolidation adjustments. |
25
External | |||||||||||||||
revenue | Gross | ||||||||||||||
by location | segment | Capital | |||||||||||||
US$ million | of customer (a) | assets | expenditure | ||||||||||||
Year ended 30 June 2005 |
|||||||||||||||
Australia |
3 115 | 20 580 | 1 877 | ||||||||||||
North America |
2 174 | 3 368 | 894 | ||||||||||||
Europe |
10 374 | 3 080 | 55 | ||||||||||||
South America |
1 155 | 5 682 | 745 | ||||||||||||
Southern Africa |
1 820 | 5 175 | 225 | ||||||||||||
Japan |
3 620 | | | ||||||||||||
South Korea |
1 876 | | | ||||||||||||
China |
3 628 | | | ||||||||||||
Other Asia |
2 100 | | | ||||||||||||
Rest of World |
1 245 | 943 | 35 | ||||||||||||
Non-operating assets |
| 3 282 | | ||||||||||||
BHP Billiton Group |
31 107 | 42 110 | 3 831 | ||||||||||||
Year ended 30 June 2004 |
|||||||||||||||
Australia |
2 026 | 10 820 | 1 228 | ||||||||||||
North America |
1 880 | 2 406 | 621 | ||||||||||||
Europe |
8 638 | 2915 | 53 | ||||||||||||
South America |
727 | 4 935 | 238 | ||||||||||||
Southern Africa |
1 381 | 5 635 | 341 | ||||||||||||
Japan |
2 675 | | | ||||||||||||
South Korea |
1 538 | | | ||||||||||||
China |
2 239 | | | ||||||||||||
Other Asia |
1 512 | | | ||||||||||||
Rest of World |
897 | 948 | 108 | ||||||||||||
Non-operating assets |
| 3 520 | | ||||||||||||
BHP Billiton Group |
23 513 | 31 179 | 2 589 | ||||||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
BHP Billiton Limited (a) (b) |
||||||||||
Dividends paid |
842 | 619 | ||||||||
842 | 619 | |||||||||
BHP Billiton Plc (a) |
||||||||||
Dividends paid |
||||||||||
Ordinary shares |
567 | 406 | ||||||||
Preference shares (c) |
| | ||||||||
567 | 406 | |||||||||
Total dividends paid |
1 409 | 1 025 | ||||||||
2005 | 2004 | |||||||||
US cents | US cents | |||||||||
Dividends per share (a) |
||||||||||
Prior year final dividend paid (d) |
9.5 | | ||||||||
First interim dividend paid |
13.5 | 8.0 | ||||||||
Second interim dividend paid |
| 8.5 | ||||||||
23.0 | 16.5 | |||||||||
Current year final dividend declared (d) |
14.5 | 9.5 | ||||||||
37.5 | 26.0 | |||||||||
(a) | BHP Billiton Limited dividends per American Depositary Share (ADS) for 2005 were 46.0 US cents per share (2004: 33.0 US cents per share). BHP Billiton Plc dividends per ADS for 2005 were 46.0 US cents per share (2004: 33.0 US cents per share). Each ADS represents two ordinary shares. | |
(b) | BHP Billiton dividends for all periods presented are fully franked. |
|
(c) | 5.5 per cent dividend on 50 000 preference shares of £1 each (2004: 5.5 per cent). | |
(d) | 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. The final dividend not provided at 30 June 2004 is presented as a 2005 dividend in notes 33 and 35. |
26
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 | ||||||||
2005 | 2004 | |||||||||
Million | Million | |||||||||
Weighted average number of shares (b) |
||||||||||
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 Groups ESOP trusts. |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Trade receivables |
2 527 | 2 018 | ||||||||
deduct Provision for doubtful debts |
(4 | ) | (4 | ) | ||||||
Total trade receivables |
2 523 | 2 014 | ||||||||
Sundry receivables |
||||||||||
Employee Share Plan loans (a) |
2 | 1 | ||||||||
Other |
968 | 764 | ||||||||
deduct Provision for doubtful debts |
(3 | ) | (1 | ) | ||||||
Total sundry receivables |
967 | 764 | ||||||||
Total current receivables |
3 490 | 2 778 | ||||||||
(a) | Under the terms of the BHP Billiton Limited Employee Share Plan, shares have been issued to employees for subscription at market price less a discount not exceeding 10 per cent. Interest free employee loans are available to fund the purchase of such shares for a period of up to 20 years repayable by application of dividends or an equivalent amount (refer note 31). |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Securities not quoted on prescribed stock exchanges |
||||||||||
Term deposits |
32 | 6 | ||||||||
Other investments |
180 | 161 | ||||||||
Total book value of not quoted securities (a)(b) |
212 | 167 | ||||||||
Total current other financial assets |
212 | 167 | ||||||||
(a) | Not quoted securities include US$167 million (2004: US$153 million) held by the Ingwe, Selbaie and Rio Algom Environmental Trust Funds. The future realisation of these investments is intended to fund environmental obligations relating to the eventual closure of Ingwes, Selbaies and Rio Algoms mines. Consequently these investments, whilst under the BHP Billiton Group control, are not available for the general purposes of the BHP Billiton Group. All income from these investments is reinvested or spent to meet these obligations. The BHP Billiton Group retains responsibility for these environmental obligations until such time as the former mine sites have been rehabilitated in accordance with the relevant environmental legislation. These obligations are therefore included under non-current provisions. Refer note 29. | |
(b) | Not quoted securities include US$13 million (2004: US$14 million) relating to the BHP Billiton Groups self-insurance arrangements. These investments are held for the benefit of the BHP Billiton Group but are not available for the general purposes of the BHP Billiton Group. |
27
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Raw materials and stores |
||||||||||
At net realisable value |
63 | 67 | ||||||||
At cost |
531 | 382 | ||||||||
594 | 449 | |||||||||
Work in progress |
||||||||||
At net realisable value |
5 | 4 | ||||||||
At cost |
768 | 371 | ||||||||
773 | 375 | |||||||||
Finished goods |
||||||||||
At net realisable value |
16 | 6 | ||||||||
At cost |
1 159 | 885 | ||||||||
1 175 | 891 | |||||||||
Total current inventories |
||||||||||
At net realisable value |
84 | 77 | ||||||||
At cost |
2 458 | 1 638 | ||||||||
Total current inventories |
2 542 | 1 715 | ||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Other deferred charges and prepayments |
160 | 176 | ||||||||
Total current other assets |
160 | 176 | ||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Employee Share Plan loans (a) |
58 | 62 | ||||||||
Other sundry receivables (b) |
561 | 686 | ||||||||
Total non-current receivables |
619 | 748 | ||||||||
(a) | Under the terms of a legacy share plan, the BHP Billiton Limited Employee Share Plan, shares have been issued to employees for subscription at market price less a discount not exceeding 10 per cent. Interest free employee loans are available to fund the purchase of such shares for a period of up to 20 years repayable by application of dividends or an equivalent amount (refer note 31). | |
(b) | Other sundry receivables include loans to joint venture entities of US$84 million (2004: US$225 million) that are in the form of cash on deposit, with the bank having an equivalent amount on loan to the joint venture. |
28
Carrying value of | ||||||||||||||||||||||||||||||||||||
Ownership interest (a) | investment | |||||||||||||||||||||||||||||||||||
At joint ventures | At BHP Billiton | |||||||||||||||||||||||||||||||||||
reporting date | Group reporting date | |||||||||||||||||||||||||||||||||||
Major shareholdings in | Reporting | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | |||||||||||||||||||||||||||||
joint ventures | Principal activities | date | % | % | % | % | US$M | US$M | ||||||||||||||||||||||||||||
Caesar Oil Pipeline Company LLC
|
Hydrocarbons transportation | 31 May | 25 | 25 | 25 | 25 | 68 | 59 | ||||||||||||||||||||||||||||
Cerrejon Coal Corporation
|
Coal mining in Colombia | 31 Dec | 33.3 | 33.3 | 33.3 | 33.3 | 533 | 503 | ||||||||||||||||||||||||||||
Coal Marketing Company
|
Coal Marketing | 31 Dec | 33 | 33 | 33 | 33 | 16 | 17 | ||||||||||||||||||||||||||||
Cleopatra Gas Gathering
|
Hydrocarbons transportation | 31 May | 22 | 22 | 22 | 22 | 44 | 39 | ||||||||||||||||||||||||||||
Hi-Fert Pty Ltd
|
Distribution and marketing of fertilisers | 31 Dec | | | 33.3 | | 25 | | ||||||||||||||||||||||||||||
Integris Metals Inc
|
Metals distribution | 31 Dec | 50 | 50 | | 50 | | 170 | ||||||||||||||||||||||||||||
Minera Antamina SA
|
Copper and zinc mining | 30 June | 33.75 | 33.75 | 33.75 | 33.75 | 390 | 213 | ||||||||||||||||||||||||||||
Richards Bay Minerals (b)
|
Mineral sands mining and processing | 31 Dec | 50 | 50 | 50 | 50 | 108 | 79 | ||||||||||||||||||||||||||||
Samarco Mineracao SA
|
Iron ore mining | 31 Dec | 50 | 50 | 50 | 50 | 304 | 261 | ||||||||||||||||||||||||||||
Other (c)
|
37 | 28 | ||||||||||||||||||||||||||||||||||
Total
|
1 525 | 1 369 | ||||||||||||||||||||||||||||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Share of net profit of investments accounted for using the equity method |
||||||||||
Revenue (d) |
2 226 | 2 056 | ||||||||
Expenses (d) |
(1 465 | ) | (1 726 | ) | ||||||
Profit before income tax (d) |
761 | 330 | ||||||||
Income tax expense (d) |
(197 | ) | (107 | ) | ||||||
Share of net profit of investments accounted for using the equity method |
564 | 223 | ||||||||
Share of post-acquisition retained profits of investments accounted for using the equity method |
||||||||||
Share of retained profits of investments accounted for using the equity method at the beginning of the financial year |
297 | 233 | ||||||||
Share of net profit of investments accounted for using the equity method |
564 | 223 | ||||||||
Dividends received/receivable from investments accounted for using the equity method |
(255 | ) | (203 | ) | ||||||
Disposal of investments accounted for using the equity method |
(28 | ) | 44 | |||||||
Share of retained profits of investments accounted for using the equity method at the end of the financial year |
578 | 297 | ||||||||
Movements in carrying amount of investments accounted for using the equity method |
||||||||||
Carrying amount of investments accounted for using the equity method at the beginning of the financial year |
1 369 | 1 403 | ||||||||
Share of net profit of investments accounted for using the equity method |
564 | 223 | ||||||||
Increased investments accounted for using the equity method |
49 | 25 | ||||||||
Dividends received/receivable from investments accounted for using the equity method |
(255 | ) | (203 | ) | ||||||
Disposal of investments accounted for using the equity method |
(187 | ) | (79 | ) | ||||||
Transfers and other movements |
(15 | ) | | |||||||
Carrying amount of investments accounted for using the equity method at the end of the financial year |
1 525 | 1 369 | ||||||||
Share of contingent liabilities and expenditure commitments of investments accounted for
using the equity method |
||||||||||
Contingent liabilities unsecured (included in note 39) |
104 | 93 | ||||||||
Contracts for capital expenditure not completed |
40 | 55 | ||||||||
Other commitments |
125 | 164 | ||||||||
29
In aggregate | BHP Billiton Group Share | |||||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||||
US$M | US$M | US$M | US$M | |||||||||||||||||
Net assets of investments accounted for using the equity method: |
||||||||||||||||||||
Current assets |
2 169 | 1 954 | 864 | 855 | ||||||||||||||||
Non-current assets |
5 363 | 5 598 | 1 946 | 2 096 | ||||||||||||||||
Current liabilities |
(1 176 | ) | (1 238 | ) | (491 | ) | (576 | ) | ||||||||||||
Non-current liabilities |
(2 095 | ) | (2 622 | ) | (794 | ) | (1 006 | ) | ||||||||||||
Net assets of investments accounted for using the equity method |
4 261 | 3 692 | 1 525 | 1 369 | ||||||||||||||||
(a) | The proportion of voting power held corresponds to ownership interest. | |
(b) | Richards Bay Minerals comprises two legal entities, Tisand (Pty) Limited and Richards Bay Iron and Titanium (Pty) Limited of which the BHP Billiton Groups 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) | Includes various immaterial joint venture and associated entities. | |
(d) | 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 Groups 50 per cent interest in Integris Metals Inc up until the date of 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$7 million. |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Securities quoted on prescribed stock exchanges |
||||||||||
Shares in other corporations held at cost (a)(b) |
40 | 68 | ||||||||
Securities not quoted on prescribed stock exchanges |
||||||||||
Shares in other corporations held at cost |
57 | 55 | ||||||||
Total non-current other financial assets |
97 | 123 | ||||||||
(a) | Market value of quoted securities and shares in other corporations is US$63 million (2004: US$115 million). | |
(b) | The BHP Billiton Group has subscribed for shares in a number of listed companies in connection with option arrangements on exploration projects. The consideration has been allocated to the option and has generally been expensed in accordance with the BHP Billiton Groups accounting policy on exploration. These investments therefore have a book value of US$nil at 30 June 2005 (2004: US$nil) in the table above and a market value of US$22 million (2004: US$19 million). |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Raw materials and stores |
33 | 11 | ||||||||
Work in progress |
70 | 34 | ||||||||
Total non-current inventories (at cost) |
103 | 45 | ||||||||
Gross value | Accumulated | Net value | Gross value | Accumulated | Net value | |||||||||||||||||||||||
of assets | depreciation | of assets | of assets | depreciation | of assets | |||||||||||||||||||||||
2005 | 2005 | 2005 | 2004 | 2004 | 2004 | |||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||
Land and buildings (a)(b) |
2 888 | 1 137 | 1 751 | 2 625 | 1 026 | 1 599 | ||||||||||||||||||||||
Plant, machinery and equipment (c) |
28 866 | 13 755 | 15 111 | 24 757 | 12 833 | 11 924 | ||||||||||||||||||||||
Capital works in progress (d) |
2 820 | | 2 820 | 2 331 | | 2 331 | ||||||||||||||||||||||
Mineral rights and other mineral assets(e) |
10 270 | 1 971 | 8 299 | 4 998 | 1 704 | 3 294 | ||||||||||||||||||||||
Exploration, evaluation and development(f) |
||||||||||||||||||||||||||||
Now in production |
2 182 | 1 300 | 882 | 2 007 | 1 214 | 793 | ||||||||||||||||||||||
In development stage but not yet producing |
954 | | 954 | 550 | | 550 | ||||||||||||||||||||||
In exploration and/or evaluation stage |
584 | 105 | 479 | 504 | 126 | 378 | ||||||||||||||||||||||
Capitalised leased assets (g) |
72 | 21 | 51 | 132 | 56 | 76 | ||||||||||||||||||||||
Total property, plant and equipment |
48 636 | 18 289 | 30 347 | 37 904 | 16 959 | 20 945 | ||||||||||||||||||||||
30
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
(a) Current value of land and buildings (excluding extractive industry land and buildings) |
||||||||||
Land |
80 | 75 | ||||||||
Buildings |
538 | 486 | ||||||||
618 | 561 | |||||||||
2005 | |||||
US$M | |||||
(b) Land and buildings |
|||||
Balance at the beginning of the financial year |
1 599 | ||||
Additions (including capitalised interest) |
63 | ||||
Acquisitions of operations and subsidiaries |
220 | ||||
Depreciation |
(135 | ) | |||
Net disposals including disposal of controlled entities |
(57 | ) | |||
Amounts written off |
(1 | ) | |||
Transfers and other movements |
62 | ||||
Balance at the end of the financial year (i) |
1 751 | ||||
(c) Plant, machinery and equipment |
|||||
Balance at the beginning of the financial year |
11 924 | ||||
Additions (including capitalised interest) |
723 | ||||
Acquisitions of operations and subsidiaries |
1 925 | ||||
Depreciation |
(1 417 | ) | |||
Net disposals including disposal of controlled entities |
(302 | ) | |||
Amounts written off |
(4 | ) | |||
Exchange variations |
(1 | ) | |||
Transfers and other movements |
2 263 | ||||
Balance at the end of the financial year (i) |
15 111 | ||||
(d) Capital works in progress |
|||||
Balance at the beginning of the financial year |
2 331 | ||||
Additions (including capitalised interest) |
2 733 | ||||
Acquisitions of operations and subsidiaries |
153 | ||||
Net disposals including disposal of controlled entities |
(41 | ) | |||
Exchange variations |
17 | ||||
Transfers and other movements |
(2 373 | ) | |||
Balance at the end of the financial year |
2 820 | ||||
(e) Mineral rights and other mineral assets |
|||||
Balance at the beginning of the financial year |
3 294 | ||||
Additions (including capitalised interest) |
345 | ||||
Acquisitions of operations and subsidiaries |
4 827 | ||||
Depreciation |
(266 | ) | |||
Net disposals including disposal of controlled entities |
(12 | ) | |||
Amounts written off |
(4 | ) | |||
Transfers and other movements |
115 | ||||
Balance at the end of the financial year (i)(ii) |
8 299 | ||||
(f) Exploration, evaluation and development expenditures carried forward |
|||||
Balance at the beginning of the financial year |
1 721 | ||||
Additions (including capitalised exploration and capitalised interest) |
786 | ||||
Acquisitions of operations and subsidiaries |
12 | ||||
Depreciation |
(128 | ) | |||
Net disposals including disposal of controlled entities |
(10 | ) | |||
Amounts written off |
(7 | ) | |||
Exchange variations |
4 | ||||
Transfers and other movements |
(63 | ) | |||
Balance at the end of the financial year (i) |
2315 | ||||
(g) Capitalised leased assets |
|||||
Balance at the beginning of the financial year |
76 | ||||
Depreciation |
(4 | ) | |||
Transfers and other movements |
(21 | ) | |||
Balance at the end of the financial year |
51 | ||||
(i) | The carrying value of assets includes assets written down to recoverable amount in the current and prior periods as follows: |
(ii) | Includes US$965 million (2004: US$687 million) of deferred overburden removal costs. |
31
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Goodwill at cost |
918 | 821 | ||||||||
deduct Amounts amortised |
405 | 399 | ||||||||
Total intangible assets |
513 | 422 | ||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Pension asset (refer note 41) |
310 | 282 | ||||||||
Other deferred charges and prepayments |
114 | 89 | ||||||||
Total non-current other assets |
424 | 371 | ||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Trade creditors |
2 155 | 1 688 | ||||||||
Sundry creditors |
1 936 | 902 | ||||||||
Total current payables |
4 091 | 2 590 | ||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Current portion of unsecured long-term loans |
||||||||||
Bank loans |
173 | 252 | ||||||||
Notes and debentures |
597 | 306 | ||||||||
Total current portion of unsecured long-term loans |
770 | 558 | ||||||||
Current portion of |
||||||||||
Non-recourse finance |
148 | 361 | ||||||||
Secured debt (limited recourse) |
51 | 51 | ||||||||
Finance leases |
3 | 9 | ||||||||
Redeemable preference shares (a) |
450 | | ||||||||
Short-term interest bearing liabilities |
||||||||||
Unsecured other |
63 | 218 | ||||||||
Bank overdrafts |
||||||||||
Unsecured |
15 | 133 | ||||||||
Total other current interest bearing liabilities |
730 | 772 | ||||||||
Total current interest bearing liabilities(b) |
1 500 | 1 330 | ||||||||
(a) | BHP Operations Inc: Preferred stock | |
Auction market preferred stock: | ||
600 (2004: 600) shares issued at US$250 000 each, fully paid preferred stock; cumulative, non-participating, dividend reset on a regular basis reflecting prevailing US market rates; not entitled to any earnings growth or capital appreciation of the issuer. Redeemable at the option of the issuer on any dividend payment date or, if redeemed in full, on any business day. Guaranteed by other BHP Billiton Group companies. | ||
Cumulative preferred stock series A: | ||
3 000 (2004: 3 000) shares issued at US$100 000 each, fixed at 6.76 per cent per annum, fully paid and not entitled to any earnings growth or capital appreciation of the issuer. Subject to mandatory redemption on 27 February 2006. Dividends are cumulative and are calculated on the basis of a year of twelve 30 day months. Guaranteed by other BHP Billiton Group companies. | ||
(b) | Refer to note 38 for currency risk profile of interest bearing liabilities. |
32
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Employee benefits |
480 | 340 | ||||||||
Post-retirement benefits |
7 | 9 | ||||||||
Restoration and rehabilitation |
176 | 136 | ||||||||
Restructuring |
296 | 11 | ||||||||
Other |
147 | 158 | ||||||||
Total current other provisions (a) |
1 106 | 654 | ||||||||
Deferred income |
120 | 156 | ||||||||
Total current other provisions and liabilities |
1 226 | 810 | ||||||||
(a) | Refer to note 29 for non-current portion of provisions and movement in total provisions. |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Trade creditors |
4 | 1 | ||||||||
Sundry creditors |
158 | 176 | ||||||||
Total non-current payables |
162 | 177 | ||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Unsecured bank loans |
3 000 | 55 | ||||||||
Total non-current portion of bank loans and overdrafts |
3 000 | 55 | ||||||||
Notes and debentures |
3 793 | 3 653 | ||||||||
Commercial paper |
1 602 | | ||||||||
Redeemable preference shares |
| 450 | ||||||||
Non-recourse finance |
559 | 545 | ||||||||
Secured debt (limited recourse) (a) |
384 | 435 | ||||||||
Finance leases |
53 | 67 | ||||||||
Other |
235 | 248 | ||||||||
Total non-current portion of debentures and other borrowings |
6 626 | 5 398 | ||||||||
Total non-current interest bearing liabilities(b) |
9 626 | 5 453 | ||||||||
(a) | The limited recourse secured debt relates to the Mozal joint venture. The debt is secured by a charge over the assets of this joint arrangement and the lender has recourse to only those assets in the event of default. | |
(b) | Refer to note 38 for currency, interest rate and maturity profiles of interest bearing liabilities. |
33
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Employee benefits (a) |
360 | 282 | ||||||||
Post-retirement benefits (b) |
325 | 326 | ||||||||
Resource rent tax |
299 | 275 | ||||||||
Restoration and rehabilitation |
3 408 | 2 647 | ||||||||
Other (c) |
227 | 166 | ||||||||
Total non-current other provisions |
4 619 | 3 696 | ||||||||
Deferred income |
362 | 348 | ||||||||
Total non-current other provisions and liabilities |
4 981 | 4 044 | ||||||||
Post- | Restoration | ||||||||||||||||||||||||||||||||||
Employee | retirement | Resource | and | ||||||||||||||||||||||||||||||||
benefits(a) | benefits(b) | rent tax | rehabilitation(d) | Restructuring | Other | Total | |||||||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||||||
Movements in total provision balances |
|||||||||||||||||||||||||||||||||||
At 30 June 2004 |
622 | 335 | 275 | 2 783 | 11 | 324 | 4 350 | ||||||||||||||||||||||||||||
Amounts capitalised |
| | | 537 | | | 537 | ||||||||||||||||||||||||||||
Acquisition of operations and
subsidiaries |
60 | 15 | | 141 | 4 | 30 | 250 | ||||||||||||||||||||||||||||
Disposals of operations and subsidiaries |
(7 | ) | (19 | ) | (10 | ) | (61 | ) | | | (97 | ) | |||||||||||||||||||||||
Charge/(credit) for the year |
|||||||||||||||||||||||||||||||||||
Underlying |
360 | 55 | 11 | 163 | 283 | 179 | 1 051 | ||||||||||||||||||||||||||||
Discounting |
| | | 168 | | | 168 | ||||||||||||||||||||||||||||
Exchange variation |
48 | (7 | ) | 23 | | | 11 | 75 | |||||||||||||||||||||||||||
Released during the year |
| | | | | (5 | ) | (5 | ) | ||||||||||||||||||||||||||
Exchange variation taken to reserves |
1 | | | 6 | | 1 | 8 | ||||||||||||||||||||||||||||
Utilisation |
(244 | ) | (46 | ) | | (159 | ) | (5 | ) | (150 | ) | (604 | ) | ||||||||||||||||||||||
Transfers and other movements |
| (1 | ) | | 6 | 3 | (16 | ) | (8 | ) | |||||||||||||||||||||||||
At 30 June 2005 |
840 | 332 | 299 | 3 584 | 296 | 374 | 5 725 | ||||||||||||||||||||||||||||
Current (note 26) |
480 | 7 | | 176 | 296 | 147 | 1 106 | ||||||||||||||||||||||||||||
Non-current |
360 | 325 | 299 | 3 408 | | 227 | 4 619 | ||||||||||||||||||||||||||||
(a) | In the year ended 30 June 2005, the average number of employees, excluding joint venture and associated entities employees and including executive Directors was 36 468 (2004: 35 070). The provision for employee entitlements includes applicable amounts for annual leave and associated on-costs, including workers compensation liabilities as detailed below: |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Self-insurance workers compensation provision |
||||||||||
New South Wales |
17 | 12 | ||||||||
South Australia |
2 | | ||||||||
Victoria |
3 | | ||||||||
Western Australia |
5 | 4 | ||||||||
Tasmania |
2 | | ||||||||
Queensland |
17 | 14 | ||||||||
Total workers compensation liabilities |
46 | 30 | ||||||||
(b) | The provision for post-retirement benefits includes current pension liabilities of US$2 million (2004: US$1 million) and non-current pension liabilities of US$78 million (2004: US$61 million) and current post-retirement medical benefit liabilities of US$5 million (2004: US$8 million) and non-current post-retirement medical benefit liabilities of US$247 million (2004: US$265 million). Refer note 41. | |
(c) | Provisions include non-current non-executive Directors retirement benefits of US$3 million (2004: US$2 million). |
34
(d) | The BHP Billiton Groups activities are subject to various national, regional, and local laws and regulations governing the protection of the environment. Furthermore, the BHP Billiton Group has a policy of ensuring that reclamation is planned and financed from the early stages of any operation. Provision is made for the reclamation of the BHP Billiton Groups mining and processing facilities along with the decommissioning of oil platforms and infrastructure associated with petroleum activities. The estimation of the cost of future reclamation and decommissioning activities is subject to potentially significant uncertainties. These uncertainties include the legal and regulatory framework, the magnitude of possible contamination, and the timing and extent of reclamation and decommissioning activities required. Accordingly, whilst the provisions at 30 June 2005 represent the best estimate of the future costs required, these uncertainties are likely to result in future actual expenditure differing from the amounts provided at this time. | |
These reclamation and decommissioning expenditures are mostly expected to be paid over the next 30 years. The provisions for reclamation and decommissioning are derived by discounting the expected expenditures to their net present value. The estimated total site rehabilitation cost (undiscounted and in todays dollars) to be incurred in the future arising from operations to date, and including amounts already provided for, is US$6 284 million (2004: US$5 402 million). | ||
At 30 June 2005, US$2 475 million (2004: US$1 702 million) was provided for reclamation and decommissioning costs relating to operating sites in the provision for site rehabilitation. In addition, the BHP Billiton Group has certain obligations associated with maintaining and/or remediating closed sites. At 30 June 2005, US$1 109 million (2004: $1 081 million) was provided for closed sites. The amounts provided in relation to closed sites are reviewed at least annually based upon the facts and circumstances available at the time and the provisions are updated accordingly. Adjustments to the provisions in relation to these closed sites are recognised in profit and loss during the period in which the adjustments are made with US$121 million included as asignificant item in the current year (2004: US$534 million; 2003: US$ nil). In addition to the uncertainties associated with the closure activity noted above, uncertainty remains over the extent and costs of the required short-term closure activities, the extent, cost and timing of post-closure monitoring and, in some cases, longer-term water management. Also, certain of the closure activities are subject to legal dispute and depending on the ultimate resolution of these matters the final liability could vary. The BHP Billiton Group believes that it is reasonably possible that, due to the nature of the closed site liabilities and the degree of uncertainty which surrounds them, these liabilities could be in the order of 30 per cent (2004: 35 per cent) greater or in the order of 20 per cent lower than the US$1 109 million provided at year end. The main closed site to which this total amount relates is Southwest Copper in the US and this is described in further detail below, together with a brief description of other closed sites. | ||
Southwest Copper, Arizona, US | ||
The Southwest Copper operations comprised several mining and smelting operations and associated facilities, much of which had been operating for many years prior to the BHP Billiton Group acquiring the operation in 1996. In 1999 the facilities were effectively placed on a care and maintenance basis, pending evaluation of various alternative strategies to realise maximum value from the respective assets. The BHP Billiton Group announced the closure of the San Manuel mining facilities, and the San Manuel plant facilities in 2002 and 2003 respectively. | ||
A comprehensive review of closure plans conducted in the prior year indicated (a) higher short-term closure costs, due to changes in the nature of closure work required in relation to certain facilities, particularly tailings dams and waste and leach dumps; (b) a need for costs, such as water management and environmental monitoring, to continue for a longer period; and, (c) an increase in the residual value of certain assets. The closure provisions for Southwest Copper, including amounts in relation to Pinal Creek litigation, total US$731 million at 30 June 2005 (2004: US$771 million). | ||
In relation to Pinal Creek, BHP Copper Inc (BHP Copper) is involved in litigation concerning groundwater contamination resulting from historic mining operations near the Pinal Creek/Miami Wash area located in the State of Arizona. | ||
In 1994, Roy Wilkes and Diane Dunn initiated a toxic tort class action lawsuit in the Federal District Court for the District of Arizona. In September 2000, the Court approved settlement reached between the parties for a non-material amount, and the terms of the settlement are now being implemented as a monitoring programme. | ||
A State consent decree (the Decree) was approved by the Federal District Court for the District of Arizona in August 1998. The Decree authorises and requires groundwater remediation and facility-specific source control activities, and the members of the Pinal Creek Group (which consists of BHP Copper, Phelps Dodge Miami Inc and Inspiration Consolidated Copper Co) are jointly liable for performing the non-facility specific source control activities. Such activities are currently ongoing. As of 30 June 2005 the BHP Billiton Group has provided US$110 million (30 June 2004: US$102 million) for its anticipated share of the planned remediation work, based on a range reasonably foreseeable up to US$138 million (30 June 2004: US$138 million), and the BHP Billiton Group has paid out US$50 million up to 30 June 2005. These amounts are based on the provisional equal allocation of costs among the three members of the Pinal Creek Group. BHP Copper is seeking a judicial restatement of the allocation formula to reduce its share, based upon its belief, supported by relevant external legal and technical advice, that its property has contributed a smaller share of the contamination than the other parties properties. BHP Copper is contingently liable for the whole of these costs in the event that the other parties are unable to pay. |
35
| Newcastle Steelworks - the BHP Billiton Group closed its Newcastle Steelworks in 1999 and retains responsibility for certain sediment in the Hunter River adjacent the former steelworks site, together with certain other site remediation activities in the Newcastle area. | ||
| Island Copper - the BHP Billiton Group ceased operations at its Island Copper mine in December 1995 and has responsibility for various site reclamation activities, including the long-term treatment of the pit lake and water management. | ||
| Selbaie copper mine - the BHP Billiton Group closed its Selbaie copper mine in January 2004 and has responsibility for site reclamation and remediation activities. | ||
| Rio Algom - the BHP Billiton Group has responsibility for long-term remediation costs for various closed mines and processing facilities in Canada and the US operated by Rio Algom Ltd prior to its acquisition by the former Billiton Plc in October 2000. | ||
| Ingwe Collieries - the BHP Billiton Group has responsibility for site reclamation and remediation activities, including the long-term management of water leaving mining properties, for closed mines within the Ingwe operations. | ||
| Roane - the BHP Billiton Group ceased operations at Roane chrome in 1982. A review of the closure plans during the year identified a need for additional remediation costs. |
36
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
BHP Billiton Limited |
||||||||||
Paid
up contributed equity (a) |
||||||||||
3 587 977 615 fully paid ordinary shares (2004: 3 759 487 555) |
1 611 | 1 851 | ||||||||
195 000 ordinary shares paid to A$1.36 (2004: 405 000) (b) |
| | ||||||||
1 Special Voting Share (2004: 1) (c) |
| | ||||||||
1 611 | 1 851 | |||||||||
Number of shares | ||||||||||
2005 | 2004 | |||||||||
Movements in fully paid ordinary shares |
||||||||||
Opening number of shares |
3 759 487 555 | 3 747 687 775 | ||||||||
Shares issued on exercise of Employee Share Plan awards (d) |
8 859 470 | 10 764 732 | ||||||||
Partly paid shares converted to fully paid (b) |
347 018 | 1 035 048 | ||||||||
Shares bought back and cancelled (a) |
(180 716 428 | ) | | |||||||
Closing number of shares (e) |
3 587 977 615 | 3 759 487 555 | ||||||||
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
BHP Billiton Plc |
||||||||||
Allotted, called up and fully paid share capital (i) |
||||||||||
2 468 147 002 ordinary shares of US$0.50 each (2004: 2 468 147 002) (f) (g) |
1 752 | 1 752 | ||||||||
50 000 (2004: 50 000) 5.5% preference shares of £1 each (h) |
| | ||||||||
1 Special Voting Share (2004: 1) (c) |
| | ||||||||
1 752 | 1 752 | |||||||||
Number of shares | ||||||||||
2005 | 2004 | |||||||||
Movements in allotted, called up and fully paid shares |
||||||||||
Opening number of shares |
2 468 147 002 | 2 468 147 002 | ||||||||
Closing number of shares |
2 468 147 002 | 2 468 147 002 | ||||||||
(a) | On 23 November 2004, the BHP Billiton Group completed an off-market share buy-back of 180 716 428 BHP Billiton Limited shares. In accordance with the structure of the buy-back, US$296 million was allocated to the contributed equity of BHP Billiton Limited. 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. | |
(b) | 210 000 (2004: 690 000) shares paid to A$1.36 and nil (2004: 240 000) shares paid to A$1.40 were converted to fully paid during 2005. There were no partly paid shares issued during the year (2004: nil). Including bonus shares, 347 018 (2004: 1 035 048) shares were issued on conversion of these partly paid shares. 70 000 (2004: 190 000) partly paid shares are entitled to 79 928 (2004: 216 936) bonus shares on becoming fully paid. As a consequence of the BHP Steel demerger, an instalment call of A$0.69 per share was made on partly paid shares which was then immediately replaced by the application of the capital reduction. | |
(c) | Each of BHP Billiton Limited and BHP Billiton Plc issued one Special Voting Share to facilitate joint voting by shareholders of BHP Billiton Limited and BHP Billiton Plc on Joint Electoral Actions. | |
(d) | The number of shares issued on exercise of options after 7 July 2001 includes bonus shares. Refer note 31. | |
(e) | During the period 1 July 2005 to 8 September 2005, no Executive Share Scheme partly paid shares were paid up in full, 1 373 575 fully paid ordinary shares (including attached bonus shares) were issued on the exercise of Employee Share Plan Options, no fully paid ordinary shares (including attached bonus shares) were issued on the exercise of Performance Share Plan Performance Rights and no fully paid ordinary shares were issued on the exercise of Group Incentive Scheme awards. | |
(f) | Under UK Companies Act 1985, BHP Billiton Plc has share capital with a par value of US$0.50. Total capital subscribed by shareholders less capital returned to shareholders is included as contributed equity and includes US$518 million (2004: US$518 million) of premium on the issue of shares. | |
(g) | During the year ended 30 June 2004, 3 890 000 ordinary shares (US$20 million) of BHP Billiton Plc, which were held as part of the BHP Billiton Plc share repurchase scheme, were transferred to a Group ESOP trust. Refer note 32. | |
(h) | Preference shares have the right to repayment of the amount paid up on the nominal value and any unpaid dividends in priority to the holders of any other class of shares in BHP Billiton Plc on a return of capital or winding up. The holders of preference shares have limited voting rights if payment of the preference dividends are six months or more in arrears or a resolution is passed changing the rights of the preference shareholders. Since the merger these shares have been held by JPMorgan plc. | |
(i) | An Equalisation Share has been authorised to be issued to enable a distribution to be made by BHP Billiton Plc to the BHP Billiton Limited Group should this be required under the terms of the DLC merger. The Directors have the ability to issue the Equalisation Share if required under those terms. The Constitution of BHP Billiton Limited allows the Directors of that Company to issue a similar Equalisation Share. |
37
Number of | Number of | |||||||||
awards | awards issued | |||||||||
outstanding at | during year ended | |||||||||
30 June 2005 | 30 June 2005 | |||||||||
BHP Billiton Limited employee share awards |
||||||||||
Long Term Incentive Plan (LTIP) (Performance Shares) |
4 764 108 | 4 854 485 | ||||||||
Group Incentive Scheme (Deferred Shares) |
5 107 264 | 2 536 991 | ||||||||
Group Incentive Scheme (Options) |
2 067 040 | 780 181 | ||||||||
Group Incentive Scheme (Performance Shares) |
9 860 582 | 637 676 | ||||||||
Employee Share Plan (Shares) |
16 611 045 | | ||||||||
Employee Share Plan (Options) |
14 571 693 | | ||||||||
Executive Share Scheme (partly paid shares) |
274 918 | | ||||||||
Performance Share Plan (LTI) |
1 439 869 | | ||||||||
Performance Share Plan (MTI) |
189 800 | | ||||||||
Bonus Equity Share Plan (Shares) |
47 662 | | ||||||||
BHP Billiton Plc employee share awards |
||||||||||
Long Term Incentive Plan (Performance Shares) |
2 317 300 | 2 354 800 | ||||||||
Group Incentive Scheme (Deferred Shares) |
2 493 101 | 1 308 709 | ||||||||
Group Incentive Scheme (Options) |
1 184 506 | 378 384 | ||||||||
Group Incentive Scheme (Performance Shares) |
4 819 393 | 358 128 | ||||||||
Restricted Share Scheme |
132 978 | | ||||||||
Co-Investment Plan |
522 306 | | ||||||||
Restricted Share Scheme awards (a) | Co-Investment Plan awards (a) | |||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||
Number of
awards issued since the DLC merger (b) |
5 657 555 | 5 657 555 | 1 023 425 | 1 023 425 | ||||||||||||||
During
the financial year |
||||||||||||||||||
Number of awards remaining at the beginning of the financial year |
4 076 894 | 4 608 382 | 539 984 | 837 450 | ||||||||||||||
Number of awards issued |
| | | | ||||||||||||||
Number of awards exercised |
(3 492 699 | ) | (167 230 | ) | (14 707 | ) | (102 656 | ) | ||||||||||
Number of awards lapsed |
(451 217 | ) | (364 258 | ) | (2 971 | ) | (194 810 | ) | ||||||||||
Number of awards remaining at the end of the financial year |
132 978 | 4 076 894 | 522 306 | 539 984 | ||||||||||||||
Exercisable |
132 978 | | | | ||||||||||||||
Not exercisable |
| 4 076 894 | 522 306 | 539 984 | ||||||||||||||
Number of employees participating in awards issued |
| | | | ||||||||||||||
Market value of awards issued (US$ million)(c) |
| | | | ||||||||||||||
Proceeds from awards issued (US$ million) |
| | | | ||||||||||||||
Number of employees exercising awards |
161 | 10 | 6 | 27 | ||||||||||||||
Market value of shares on exercise of awards (US$ million) |
40 | 1 | | | ||||||||||||||
38
Long Term Incentive Plan Performance | Long Term Incentive Plan Performance | |||||||||||||||||
Shares (BHP Billiton Limited) (a) | Shares (BHP Billiton Plc) (a) | |||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||
Number of awards issued since commencement of the Plan |
4 854 485 | | 2 354 800 | | ||||||||||||||
During the financial year |
||||||||||||||||||
Number of awards remaining at the beginning of the financial year |
| | | | ||||||||||||||
Number of awards issued |
4 854 485 | | 2 354 800 | | ||||||||||||||
Number of awards exercised |
| | | | ||||||||||||||
Number of awards lapsed |
(90 377 | ) | | (37 500 | ) | | ||||||||||||
Number of awards remaining at the end of the financial year |
4 764 108 | | 2 317 300 | | ||||||||||||||
Exercisable |
| | | | ||||||||||||||
Not exercisable |
4 764 108 | | 2 317 300 | | ||||||||||||||
Number of employees participating in awards issued |
293 | | 159 | | ||||||||||||||
Market value of awards issued (US$ million) (c) |
| | | | ||||||||||||||
Proceeds from awards issued (US$ million) |
| | | | ||||||||||||||
Number of employees exercising awards |
| | | | ||||||||||||||
Market value of shares on exercise of awards (US$ million) |
| | | | ||||||||||||||
Group Incentive Scheme | Group Incentive Scheme | |||||||||||||||||
Deferred Shares | Deferred Shares | |||||||||||||||||
(BHP Billiton Limited) (a) | (BHP Billiton Plc) (a) | |||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||
Number of awards issued since commencement of the Plan |
5 538 713 | 3 001 722 | 2 706 527 | 1 397 818 | ||||||||||||||
During the financial year |
||||||||||||||||||
Number of awards remaining at the beginning of the financial year |
2 884 289 | | 1 310 131 | | ||||||||||||||
Number of awards issued |
2 536 991 | 3 001 722 | 1 308 709 | 1 397 818 | ||||||||||||||
Number of awards exercised |
(256 111 | ) | (30 884 | ) | (79 665 | ) | (11 610 | ) | ||||||||||
Number of awards lapsed |
(57 905 | ) | (86 549 | ) | (46 074 | ) | (76 077 | ) | ||||||||||
Number of awards remaining at the end of the financial year |
5 107 264 | 2 884 289 | 2 493 101 | 1 310 131 | ||||||||||||||
Exercisable |
| | | | ||||||||||||||
Not exercisable |
5 107 264 | 2 884 289 | 2 493 101 | 1 310 131 | ||||||||||||||
Number of employees participating in awards issued |
384 | 391 | 180 | 200 | ||||||||||||||
Market value of awards issued (US$ million) (c) |
| | | | ||||||||||||||
Proceeds from awards issued (US$ million) |
| | | | ||||||||||||||
Number of employees exercising awards |
20 | 6 | 14 | 2 | ||||||||||||||
Market value of shares on exercise of awards (US$ million) |
3 | | 1 | | ||||||||||||||
Group Incentive Scheme | Group Incentive Scheme | |||||||||||||||||
Options | Options | |||||||||||||||||
(BHP Billiton Limited) (a) | (BHP Billiton Plc) (a) | |||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||
Number of awards issued since commencement of the Plan |
2 118 995 | 1 338 814 | 1 296 438 | 918 054 | ||||||||||||||
During the financial year |
||||||||||||||||||
Number of awards remaining at the beginning of the financial year |
1 309 448 | | 855 044 | | ||||||||||||||
Number of awards issued |
780 181 | 1 338 814 | 378 384 | 918 054 | ||||||||||||||
Number of awards exercised |
| | (14 353 | ) | (21 241 | ) | ||||||||||||
Number of awards lapsed |
(22 589 | ) | (29 366 | ) | (34 569 | ) | (41 769 | ) | ||||||||||
Number of awards remaining at the end of the financial year |
2 067 040 | 1 309 448 | 1 184 506 | 855 044 | ||||||||||||||
Exercisable |
| | | | ||||||||||||||
Not exercisable |
2 067 040 | 1 309 448 | 1 184 506 | 855 044 | ||||||||||||||
Number of employees participating in awards issued |
70 | 104 | 75 | 81 | ||||||||||||||
Market value of awards issued (US$ million) (c) |
| | | | ||||||||||||||
Proceeds from awards issued (US$ million) |
| | | | ||||||||||||||
Number of employees exercising awards |
| | 2 | | ||||||||||||||
Market value of shares on exercise of awards (US$ million) |
| | | | ||||||||||||||
39
Group Incentive Scheme | Group Incentive Scheme | |||||||||||||||||
Performance Shares | Performance Shares | |||||||||||||||||
(BHP Billiton Limited) (a) | (BHP Billiton Plc) (a) | |||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||
Number of awards issued since commencement of the Plan |
11 501 457 | 10 863 781 | 5 974 344 | 5 616 216 | ||||||||||||||
During the financial year |
||||||||||||||||||
Number of awards remaining at the beginning of the financial year |
10 136 908 | 7 313 516 | 4 833 951 | 3 634 251 | ||||||||||||||
Number of awards issued |
637 676 | 3 353 538 | 358 128 | 1 649 448 | ||||||||||||||
Number of awards exercised |
(668 853 | ) | (157 429 | ) | (281 123 | ) | (84 041 | ) | ||||||||||
Number of awards lapsed |
(245 149 | ) | (372 717 | ) | (91 563 | ) | (365 707 | ) | ||||||||||
Number of awards remaining at the end of the financial year |
9 860 582 | 10 136 908 | 4 819 393 | 4 833 951 | ||||||||||||||
Exercisable |
| | | | ||||||||||||||
Not exercisable |
9 860 582 | 10 136 908 | 4 819 393 | 4 833 951 | ||||||||||||||
Number of employees participating in awards issued |
105 | 409 | 195 | 218 | ||||||||||||||
Market value of awards issued (US$ million) (c) |
| | | | ||||||||||||||
Proceeds from awards issued (US$ million) |
| | | | ||||||||||||||
Number of employees exercising awards |
19 | 12 | 15 | 6 | ||||||||||||||
Market value of shares on exercise of awards (US$ million) |
7 | 1 | 2 | 1 | ||||||||||||||
Employee Share Plan Options (a) | Weighted Average Exercise Price (A$) | |||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||
Number of awards issued since commencement of the Plan |
178 032 575 | 178 032 575 | ||||||||||||||||
During the financial year |
||||||||||||||||||
Number of awards remaining at the beginning of the financial year |
24 309 476 | 37 571 802 | 7.94 | 7.81 | ||||||||||||||
Number of awards issued |
| | | | ||||||||||||||
Number of awards exercised |
(8 550 570 | ) | (10 764 732 | ) | 8.08 | 7.48 | ||||||||||||
Number of awards lapsed |
(1 187 213 | ) | (2 497 594 | ) | 8.28 | 8.04 | ||||||||||||
Number of awards remaining at the end of the financial year |
14 571 693 | 24 309 476 | 7.83 | 7.94 | ||||||||||||||
Exercisable |
14 571 693 | 13 679 357 | 7.83 | 7.66 | ||||||||||||||
Not exercisable |
| 10 630 119 | | 8.30 | ||||||||||||||
Number of employees participating in awards issued |
| | ||||||||||||||||
Market value of awards issued (US$ million) (c) |
| | ||||||||||||||||
Proceeds from awards issued (US$ million) |
| | ||||||||||||||||
Number of employees exercising awards |
1 225 | 1 683 | ||||||||||||||||
Market value of shares on exercise of awards (US$ million) |
100 | 88 | ||||||||||||||||
Proceeds from exercise of options (US$ million) |
53 | 57 | ||||||||||||||||
Employee Share Plan Shares (a) | Executive Share Scheme | |||||||||||||||||
Partly Paid Shares (a) | ||||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||
Number of awards issued since commencement of the Plan |
373 745 102 | 373 745 102 | 50 529 280 | 50 529 280 | ||||||||||||||
During the financial year |
||||||||||||||||||
Number of awards remaining at the beginning of the financial year |
18 660 656 | 20 508 095 | 621 936 | 1 656 984 | ||||||||||||||
Number of awards issued |
| | | | ||||||||||||||
Number of awards exercised |
(2 049 611 | ) | (1 847 439 | ) | (347 018 | ) | (1 035 048 | ) | ||||||||||
Number of awards lapsed |
| | | |||||||||||||||
Number of awards remaining at the end of the financial year |
16 611 045 | 18 660 656 | 274 918 | 621 936 | ||||||||||||||
Exercisable |
16 611 045 | 18 660 656 | 274 918 | 621 936 | ||||||||||||||
Not exercisable |
| | | | ||||||||||||||
Number of employees participating in awards issued |
| | ||||||||||||||||
Market value of awards issued (US$ million) (c) |
| | ||||||||||||||||
Proceeds from awards issued (US$ million) |
| | ||||||||||||||||
Number of employees exercising awards |
2 | 4 | ||||||||||||||||
Market value of shares on exercise of awards (US$ million) |
4 | 9 | ||||||||||||||||
Employee Share Plan loans outstanding (US$ million) |
60 | 63 | | | ||||||||||||||
Proceeds from conversion of partly paid shares (US$ million) |
3 | 9 |
40
Performance Share Plan | Bonus Equity Share Plan Shares (a) | |||||||||||||||||
Performance Rights (a) | ||||||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||||
Number of awards issued since commencement of the Plan |
12 679 547 | 12 679 547 | 1 016 845 | 1 016 845 | ||||||||||||||
During the financial year |
||||||||||||||||||
Number of awards remaining at the beginning of the financial year |
5 244 027 | 8 163 616 | 818 746 | 856 345 | ||||||||||||||
Number of awards issued |
| | | | ||||||||||||||
Number of awards exercised |
(3 218 307 | ) | (2 712 371 | ) | (748 345 | ) | (34 573 | ) | ||||||||||
Number of awards lapsed |
(396 051 | ) | (207 218 | ) | (22 739 | ) | (3 026 | ) | ||||||||||
Number of awards remaining at the end of the financial year |
1 629 669 | 5 244 027 | 47 662 | 818 746 | ||||||||||||||
Exercisable |
1 629 669 | 716 120 | 47 662 | | ||||||||||||||
Not exercisable |
| 4 527 907 | | 818 746 | ||||||||||||||
Number of employees participating in awards issued |
| | | | ||||||||||||||
Market value of awards issued (US$ million) (c) |
| | | | ||||||||||||||
Proceeds from awards issued (US$ million) |
| | | | ||||||||||||||
Number of employees exercising awards |
72 | 172 | 83 | 9 | ||||||||||||||
Market value of shares on exercise of awards (US$ million) |
36 | 21 | 11 | | ||||||||||||||
Awards outstanding at: | ||||||||||||||||||||||||||||||||
Number | Date of | |||||||||||||||||||||||||||||||
Number | of | Number | Number | Balance | Directors | Exercise | Exercise period/ | |||||||||||||||||||||||||
Month of issue | issued | recipients | exercised | lapsed | date | Report | price | release date | ||||||||||||||||||||||||
Restricted Share Scheme (d) |
||||||||||||||||||||||||||||||||
November 2001(Share awards) |
292 577 | 1 | 98 574 | 194 003 | | | | Nov 2004 | ||||||||||||||||||||||||
October 2001 (Share awards) |
4 446 532 | 147 | 3 436 002 | 1 010 530 | | | | Nov 2004 | ||||||||||||||||||||||||
October 2001 (Options) |
918 446 | 32 | 608 525 | 176 943 | 132 978 | 132 978 | | Oct 2004 Sept 2008 | ||||||||||||||||||||||||
132 978 | 132 978 | |||||||||||||||||||||||||||||||
Co-Investment Plan(d) |
||||||||||||||||||||||||||||||||
November 2001 |
100 945 | 1 | 23 131 | 77 814 | | | | Nov 2000 Oct 2011 | ||||||||||||||||||||||||
October 2001 |
922 480 | 83 | 146 172 | 254 002 | 522 306 | 516 517 | | Oct 2003 Sept 2011 | ||||||||||||||||||||||||
522 306 | 516 517 | |||||||||||||||||||||||||||||||
Long Term Incentive Plan Performance Shares
(BHP Billiton Plc) |
||||||||||||||||||||||||||||||||
December 2004 |
2 354 800 | 159 | | 37 500 | 2 317 300 | 2 317 300 | | Aug 2009 Aug 2014 | ||||||||||||||||||||||||
2 317 300 | 2 317 300 | |||||||||||||||||||||||||||||||
Group Incentive Scheme (BHP Billiton Plc) |
||||||||||||||||||||||||||||||||
Deferred Shares |
||||||||||||||||||||||||||||||||
December 2004 |
1 308 709 | 200 | 12 958 | 27 493 | 1 268 258 | 1 268 258 | | Aug 2006 Aug 2009 | ||||||||||||||||||||||||
November 2003 |
1 397 818 | 194 | 78 317 | 94 658 | 1 224 843 | 523 493 | | Aug 2005 Aug 2008 | ||||||||||||||||||||||||
Options |
||||||||||||||||||||||||||||||||
December 2004 |
378 384 | 45 | | 19 981 | 358 403 | 358 403 | £ | 6.11 | Aug 2006 Aug 2009 | |||||||||||||||||||||||
November 2003 |
918 054 | 78 | 35 594 | 56 357 | 826 103 | 556 346 | £ | 4.43 | Aug 2005 Aug 2008 | |||||||||||||||||||||||
Performance Shares |
||||||||||||||||||||||||||||||||
December 2004 |
358 128 | 42 | 11 036 | 23 250 | 323 842 | 323 842 | | Aug 2007 Aug 2010 | ||||||||||||||||||||||||
November 2003 |
1 649 448 | 210 | 98 747 | 109 992 | 1 440 709 | 1 440 709 | | Aug 2006 Aug 2009 | ||||||||||||||||||||||||
November 2002 |
3 966 768 | 209 | 255 381 | 656 545 | 3 054 842 | 1 435 045 | | Aug 2005 Aug 2008 | ||||||||||||||||||||||||
8 497 000 | 5 906 096 | |||||||||||||||||||||||||||||||
41
Awards outstanding at: | ||||||||||||||||||||||||||||||||
Number | Date of | |||||||||||||||||||||||||||||||
Number | of | Number | Number | Balance | Directors | Exercise | Exercise period/ | |||||||||||||||||||||||||
Month of issue | issued | recipients | exercised | lapsed | date | Report | price | release date | ||||||||||||||||||||||||
Employee Share Plan Options |
||||||||||||||||||||||||||||||||
September 2002 |
67 500 | 1 | 60 750 | 6 750 | | | A$8.95 | Oct 2004 Sept 2011 | ||||||||||||||||||||||||
November 2001 |
6 870 500 | 113 | 2 988 311 | 1 374 339 | 2 507 850 | 2 123 210 | A$8.30 | Oct 2004 Sept 2011 | ||||||||||||||||||||||||
November 2001 |
7 207 000 | 153 | 3 751 675 | 1 280 988 | 2 174 337 | 1 930 777 | A$8.29 | Oct 2004 Sept 2011 | ||||||||||||||||||||||||
December 2000 |
3 444 587 | 67 | 1 666 726 | 485 625 | 1 292 236 | 1 067 140 | A$8.72 | July 2003 Dec 2010 | ||||||||||||||||||||||||
December 2000 |
2 316 010 | 59 | 1 213 701 | 299 605 | 802 704 | 724 334 | A$8.71 | July 2003 Dec 2010 | ||||||||||||||||||||||||
November 2000 |
1 719 196 | 44 | 677 150 | 539 452 | 502 594 | 502 594 | A$8.28 | July 2003 Oct 2010 | ||||||||||||||||||||||||
November 2000 |
7 764 776 | 197 | 5 575 927 | 871 935 | 1 316 914 | 1 193 008 | A$8.27 | July 2003 Oct 2010 | ||||||||||||||||||||||||
April 2000 |
61 953 | 3 | 20 651 | | 41 302 | 20 651 | A$7.60 | April 2003 April 2010 | ||||||||||||||||||||||||
April 2000 |
937 555 | 5 | 51 628 | 138 361 | 747 566 | 747 566 | A$7.60 | April 2003 April 2010 | ||||||||||||||||||||||||
December 1999 |
413 020 | 1 | 413 020 | | | | A$8.61 | April 2002 April 2009 | ||||||||||||||||||||||||
December 1999 |
309 765 | 1 | 309 765 | | | | A$7.50 | April 2002 April 2009 | ||||||||||||||||||||||||
October 1999 |
105 320 | 3 | 14 456 | 30 976 | 59 888 | 8 260 | A$7.57 | April 2002 April 2009 | ||||||||||||||||||||||||
July 1999 |
206 510 | 1 | 206 510 | | | | A$7.60 | April 2002 April 2009 | ||||||||||||||||||||||||
April 1999 |
44 474 820 | 45 595 | 19 294 392 | 21 348 634 | 3 831 794 | 3 607 730 | A$6.92 | April 2002 April 2009 | ||||||||||||||||||||||||
April 1999 |
16 901 398 | 944 | 9 270 853 | 6 336 037 | 1 294 508 | 1 249 076 | A$6.92 | April 2002 April 2009 | ||||||||||||||||||||||||
14 571 693 | 13 174 346 | |||||||||||||||||||||||||||||||
Performance Share Plan Performance Rights (d) |
||||||||||||||||||||||||||||||||
November 2001 (LTI) |
5 114 298 | 110 | 3 161 027 | 813 381 | 1 139 890 | 1 054 494 | | Oct 2004 Sept 2011 | ||||||||||||||||||||||||
October 2001 (LTI) |
173 879 | 2 | 118 670 | 17 389 | 37 820 | | | Oct 2004 Sept 2011 | ||||||||||||||||||||||||
October 2001(MTI) |
238 940 | 6 | 22 596 | 26 544 | 189 800 | 189 800 | | Oct 2003 Mar 2006 | ||||||||||||||||||||||||
December 2000 (LTI) |
415 510 | 11 | 348 674 | | 66 836 | 66 836 | | July 2003 Dec 2010 | ||||||||||||||||||||||||
November 2000 (LTI) |
4 441 620 | 104 | 4 040 019 | 206 278 | 195 323 | 122 268 | | July 2003 Oct 2010 | ||||||||||||||||||||||||
1 629 669 | 1 433 398 | |||||||||||||||||||||||||||||||
Bonus Equity Share Plan Shares |
||||||||||||||||||||||||||||||||
November 2001 |
1 016 845 | 117 | 918 863 | 50 320 | 47 662 | 47 662 | | Nov 2004 Oct 2006 | ||||||||||||||||||||||||
47 662 | 47 662 | |||||||||||||||||||||||||||||||
Long Term Incentive Plan Performance Shares
(BHP Billiton Limited) |
||||||||||||||||||||||||||||||||
December 2004 |
4 854 485 | 293 | | 90 377 | 4 764 108 | 4 744 108 | | Aug 2009 Aug 2014 | ||||||||||||||||||||||||
4 764 108 | 4 744 108 | |||||||||||||||||||||||||||||||
Group Incentive Scheme (BHP Billiton Limited) |
||||||||||||||||||||||||||||||||
Deferred Shares |
||||||||||||||||||||||||||||||||
December 2004 |
2 536 991 | 384 | 52 007 | 40 279 | 2 444 705 | 2 425 138 | | Aug 2006 Aug 2009 | ||||||||||||||||||||||||
November 2003 |
3 001 722 | 391 | 234 988 | 104 175 | 2 662 559 | 1 629 032 | | Aug 2005 Aug 2008 | ||||||||||||||||||||||||
Options |
||||||||||||||||||||||||||||||||
December 2004 |
780 181 | 70 | | | 780 181 | 776 322 | A$15.39 | Aug 2006 Aug 2009 | ||||||||||||||||||||||||
November 2003 |
1 338 814 | 104 | | 51 955 | 1 286 859 | 1 227 846 | A$11.11 | Aug 2005 Aug 2008 | ||||||||||||||||||||||||
Performance Shares |
||||||||||||||||||||||||||||||||
December 2004 |
637 676 | 105 | 28 199 | 18 895 | 590 582 | 571 812 | | Aug 2007 Aug 2010 | ||||||||||||||||||||||||
November 2003 |
3 353 538 | 409 | 216 416 | 171 167 | 2 965 955 | 2 953 122 | | Aug 2006 Aug 2009 | ||||||||||||||||||||||||
November 2002 |
7 510 243 | 425 | 581 667 | 624 531 | 6 304 045 | 3 764 581 | | Aug 2005 Aug 2008 | ||||||||||||||||||||||||
17 034 886 | 13 347 853 | |||||||||||||||||||||||||||||||
42
(a) | The terms and conditions for all BHP Billiton Group employee ownership plans are detailed in section 8.1 of the Remuneration Report in the BHP Billiton Limited Annual Report 2005 (Remuneration Report), except as follows: | |
The Bonus Equity Share Plan provided eligible employees with the opportunity to take a portion of their incentive plan award in ordinary shares in BHP Billiton Limited. Eligibility was determined by the Board. Participants who elected to take their incentive plan award in shares under the Plan also received an uplift of 25 per cent so that for each A$1 of award taken as shares, A$1.25 worth of shares were provided. The shares were purchased on-market. The shares awarded under this Plan are held in trust and may not be transferred or disposed of for at least a three-year period. The shares are allocated on the following terms: |
(i) | while the shares are held in trust, the participants are entitled to receive dividends on those shares, entitled to participate in bonus issues, may participate in rights issues, etc. and may direct the trustee on how to vote those shares at a general meeting of BHP Billiton Limited; and | ||
(ii) | if employment ceases while the shares are in trust, the shares awarded as part of the 25 per cent uplift (or a portion of that uplift) may or may not be forfeited (depending upon the circumstances of the employment relationship ending). |
The Employee Share Plan option issues for 2002 and 2001 were made on substantially the same terms and conditions as the 2000 issue, the conditions of which are detailed in Section 8.1 of the Remuneration Report. | ||
(b) | All awards issued under the Restricted Share Plan (RSS) and Co-Investment Plan (CIP) prior to June 2001 vested as a consequence of the DLC merger. Data as presented reflects awards granted after completion of the DLC merger only. | |
(c) | Options, Performance Rights and awards issued under the Long Term Incentive Plan, Group Incentive Scheme, Bonus Equity Share Plan, RSS and CIP are not transferable or listed and as such do not have a market value. | |
(d) | Shares issued on exercise of Performance Rights and awards under the RSS and CIP include shares purchased on-market. | |
(e) | In respect of employee share awards, the BHP Billiton Group utilises the following trusts: | |
The Billiton Employee Share Ownership Trust is a discretionary trust for the benefit of all employees of BHP Billiton Plc and its subsidiaries. The trustee is an independent company, resident in Jersey. The trust uses funds provided by BHP Billiton Plc and/or its subsidiaries as appropriate to acquire ordinary shares to enable awards to be made or satisfied under the Long Term Incentive Plan, Group Incentive Scheme, RSS and CIP. The ordinary shares may be acquired by purchase in the market or by subscription at not less than nominal value. | ||
The BHP Performance Share Plan Trust (PSP Trust) is a discretionary trust established to distribute shares under selected BHP Billiton Limited employee share plan schemes. The trustee of the trust is BHP Billiton Employee Plan Pty Ltd, an Australian company. The trust uses funds provided by BHP Billiton Limited and/or its subsidiaries to acquire shares on-market to satisfy exercises made under the Group Incentive Scheme, Long Term Incentive Plan and Performance Share Plan. | ||
The BHP Bonus Equity Plan Trust (BEP Trust) is a discretionary trust established for the purpose of holding shares in BHP Billiton Limited to satisfy exercises made under the BHP Billiton Limited Bonus Equity Share Plan. The trustee is BHP Billiton Employee Plan Pty Ltd. |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Employee share awards reserve |
221 | 137 | ||||||||
Exchange fluctuation account |
417 | 410 | ||||||||
Total reserves |
638 | 547 | ||||||||
Employee share awards reserve |
||||||||||
Opening balance |
137 | 78 | ||||||||
Accrued employee entitlement for unvested awards |
109 | 96 | ||||||||
Vesting of employee share awards |
(25 | ) | (17 | ) | ||||||
Transfer of shares from BHP Billiton Plc share repurchase scheme (refer note 30) |
| (20 | ) | |||||||
Closing balance (a) |
221 | 137 | ||||||||
Exchange fluctuation account |
||||||||||
Opening balance |
410 | 362 | ||||||||
Exchange fluctuations on foreign currency net assets net of tax |
7 | 48 | ||||||||
Closing balance |
417 | 410 | ||||||||
(a) | At 30 June 2005, 1 477 784 shares (2004: 4 948 281) were held in trust with a market value at that date of US$19 million (2004: US$43 million). |
43
2005 | 2004 | |||||||||
US$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) | Refer note 11. | |
(b) | On 23 November 2004, the BHP Billiton Group completed an off-market share buy-back of 180 716 428 BHP Billiton Limited shares. In accordance with the structure of the buy-back, US$1 481 million was allocated to retained earnings. The final price for the buy-back was A$12.57 per share, representing a discount of 12 per cent to the volume weighted average price of BHP Billiton Limited shares over the five days up to and including the closing date of the buy-back. |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Contributed equity |
65 | 65 | ||||||||
Reserves |
1 | 1 | ||||||||
Retained profits |
275 | 281 | ||||||||
Total outside equity interests |
341 | 347 | ||||||||
2005 | 2004 | |||||||||
US$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 (a) |
(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 (b) |
(1 777 | ) | | |||||||
Total changes in outside equity interests |
(6 | ) | 23 | |||||||
Total equity closing balance |
18 364 | 15 425 | ||||||||
(a) | Refer note 11. | |
(b) | 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$12.57 per share, representing a discount of 12 per cent to the volume weighted average price of BHP Billiton Limited shares over the five days up to and including the closing date of the buy-back. |
44
2005 | 2004 | |||||||||
US$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 (a) |
(15 | ) | (133 | ) | ||||||
Total cash and cash equivalents |
1 403 | 1 685 | ||||||||
Reconciliation of net cash provided by operating activities to net profit |
||||||||||
Net profit |
6 241 | 3 499 | ||||||||
Depreciation and amortisation |
1 994 | 1 793 | ||||||||
Share of net profit of joint ventures 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 | ||||||||
45
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Carrying amount of controlled entities and operations disposed |
||||||||||
Value of assets and liabilities of entities and operations disposed of: |
||||||||||
Cash and cash equivalents |
90 | 5 | ||||||||
Receivables (current) |
108 | 14 | ||||||||
Inventories (current) |
78 | 2 | ||||||||
Other (current) |
| 1 | ||||||||
Receivables (non-current) |
88 | 3 | ||||||||
Investments (non-current) |
2 | | ||||||||
Property, plant and equipment |
337 | 77 | ||||||||
Intangible assets |
49 | | ||||||||
Other (non-current) |
| 6 | ||||||||
Payables and interest bearing liabilities (current) |
(154 | ) | (4 | ) | ||||||
Provisions (current) |
(22 | ) | (2 | ) | ||||||
Payables and interest bearing liabilities (non-current) |
(138 | ) | | |||||||
Provisions (non-current) |
(151 | ) | (55 | ) | ||||||
Net identifiable assets |
287 | 47 | ||||||||
Net consideration received |
||||||||||
Cash |
563 | 53 | ||||||||
Profit on disposal |
276 | 6 | ||||||||
Non-cash financing and investing activities |
||||||||||
Other: |
||||||||||
Employee Share Plan loan instalments (b) |
2 | 1 | ||||||||
(a) | Refer note 25. | |
(b) | The Employee Share Plan loan instalments represent the repayment of loans outstanding with the BHP Billiton Group, by the application of dividends. |
46
Facility | Facility | |||||||||||||||||||||||||
available | Used | Unused | available | Used | Unused | |||||||||||||||||||||
2005 | 2005 | 2005 | 2004 | 2004 | 2004 | |||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||
BHP Billiton Group |
||||||||||||||||||||||||||
Bank standby and support arrangements |
||||||||||||||||||||||||||
Acquisition finance facility |
5 500 | 3 000 | 2 500 | | | | ||||||||||||||||||||
Revolving credit facilities |
3 000 | | 3 000 | 2 500 | | 2 500 | ||||||||||||||||||||
Overdraft facilities |
62 | 15 | 47 | 184 | 133 | 51 | ||||||||||||||||||||
Total financing facilities |
8 562 | 3 015 | 5 547 | 2 684 | 133 | 2 551 | ||||||||||||||||||||
47
48
Weighted | Fixed interest maturing in: | |||||||||||||||||||||||||||||||||||||||||
average | Floating | Non- | ||||||||||||||||||||||||||||||||||||||||
interest | interest | 1 Year or | 1 to 2 | 2 to 5 | More than 5 | interest | ||||||||||||||||||||||||||||||||||||
2005 | Note | rate (a) | rate | less | years | years | years (c) | bearing | Total | |||||||||||||||||||||||||||||||||
Financial assets |
||||||||||||||||||||||||||||||||||||||||||
Cash |
36 | 2.3 | % | 1 210 | 208 | | | | | 1 418 | ||||||||||||||||||||||||||||||||
Receivables |
8.3 | % | 84 | 8 | | 2 | 5 | 3 829 | 3 928 | |||||||||||||||||||||||||||||||||
Other financial assets |
14,19 | 7.5 | % | 210 | 2 | | | | 98 | 310 | ||||||||||||||||||||||||||||||||
1 504 | 218 | | 2 | 5 | 3 927 | 5 656 | ||||||||||||||||||||||||||||||||||||
Financial liabilities |
||||||||||||||||||||||||||||||||||||||||||
Payables |
| | | | | | 4 023 | 4 023 | ||||||||||||||||||||||||||||||||||
Bank overdrafts (unsecured) |
25 | 3.5 | % | 15 | | | | | | 15 | ||||||||||||||||||||||||||||||||
Bank loans |
25,28 | 3.6 | % | 3 173 | | | | | | 3 173 | ||||||||||||||||||||||||||||||||
Commercial paper |
28 | 3.2 | % | 1 602 | | | | | | 1 602 | ||||||||||||||||||||||||||||||||
Notes and debentures |
25,28 | 5.1 | % | 2 264 | 316 | 1 | | 1 809 | | 4 390 | ||||||||||||||||||||||||||||||||
Non-recourse finance |
25,28 | 4.0 | % | 649 | 23 | 23 | 12 | | | 707 | ||||||||||||||||||||||||||||||||
Secured debt (limited recourse) |
25,28 | 6.1 | % | 175 | 28 | 28 | 115 | 89 | | 435 | ||||||||||||||||||||||||||||||||
Redeemable preference shares |
28 | 5.4 | % | 150 | 300 | | | | | 450 | ||||||||||||||||||||||||||||||||
Lease liabilities |
25,28 | 7.9 | % | 33 | | | | 23 | | 56 | ||||||||||||||||||||||||||||||||
Other interest bearing liabilities |
25,28 | 6.2 | % | 134 | 7 | 9 | 27 | 63 | 58 | 298 | ||||||||||||||||||||||||||||||||
Employee benefits (b) |
26,29 | 5.1 | % | 80 | | | | | 760 | 840 | ||||||||||||||||||||||||||||||||
8 275 | 674 | 61 | 154 | 1 984 | 4 841 | 1 5989 | ||||||||||||||||||||||||||||||||||||
Interest rate swaps (c) |
(2 263 | ) | 281 | | 1 132 | 850 | ||||||||||||||||||||||||||||||||||||
49
Weighted | Fixed interest maturing in: | |||||||||||||||||||||||||||||||||||||||||
average | Floating | Non- | ||||||||||||||||||||||||||||||||||||||||
interest | interest | 1 Year or | 1 to 2 | 2 to 5 | More than 5 | interest | ||||||||||||||||||||||||||||||||||||
2004 | Note | rate(a) | rate | less | years | years | years (c) | bearing | Total | |||||||||||||||||||||||||||||||||
Financial assets |
||||||||||||||||||||||||||||||||||||||||||
Cash |
36 | 1.1 | % | 1 747 | 71 | | | | | 1 818 | ||||||||||||||||||||||||||||||||
Receivables |
8.6 | % | 225 | | 17 | 15 | 8 | 3 128 | 3 393 | |||||||||||||||||||||||||||||||||
Other financial assets |
14,19 | 9.5 | % | 155 | 4 | | | 6 | 125 | 290 | ||||||||||||||||||||||||||||||||
2 127 | 75 | 17 | 15 | 14 | 3 253 | 5 501 | ||||||||||||||||||||||||||||||||||||
Financial liabilities |
||||||||||||||||||||||||||||||||||||||||||
Payables |
| | | | | | 2 550 | 2 550 | ||||||||||||||||||||||||||||||||||
Bank overdrafts (unsecured) |
25 | 1.9 | % | 133 | | | | | | 133 | ||||||||||||||||||||||||||||||||
Bank loans |
25,28 | 7.4 | % | 238 | 64 | | 5 | | | 307 | ||||||||||||||||||||||||||||||||
Commercial paper |
28 | | | | | | | | | |||||||||||||||||||||||||||||||||
Notes and debentures |
25,28 | 3.8 | % | 2 394 | 176 | 316 | | 1 073 | | 3 959 | ||||||||||||||||||||||||||||||||
Non-recourse finance |
25,28 | 2.5 | % | 825 | 23 | | 58 | | | 906 | ||||||||||||||||||||||||||||||||
Secured debt (limited recourse) |
25,28 | 6.1 | % | 193 | 28 | 32 | 98 | 135 | | 486 | ||||||||||||||||||||||||||||||||
Redeemable preference shares |
28 | 5.2 | % | 150 | | 300 | | | | 450 | ||||||||||||||||||||||||||||||||
Lease liabilities |
25,28 | 11.6 | % | 34 | 2 | | 10 | 30 | | 76 | ||||||||||||||||||||||||||||||||
Other interest bearing liabilities |
25,28 | 6.1 | % | 268 | 7 | 7 | 23 | 80 | 81 | 466 | ||||||||||||||||||||||||||||||||
Employee benefits (b) |
26,29 | 5.9 | % | 72 | | | | | 550 | 622 | ||||||||||||||||||||||||||||||||
4 307 | 300 | 655 | 194 | 1 318 | 3 181 | 9 955 | ||||||||||||||||||||||||||||||||||||
Interest rate swaps (c) |
(2 26 | ) | | 281 | 1 132 | 850 | ||||||||||||||||||||||||||||||||||||
(a) | Weighted average interest rates take into account the effect of interest rate and cross currency swaps. | |
(b) | Employee benefits to be settled in cash. | |
(c) | Included in the floating rate debt of US$8 275 million (2004: US$4 307 million) is fixed rate debt of US$2 263 million (2004: US$2 263 million) that has been swapped to floating rates. US$500 million of fixed rate debt presented above as maturing in greater than five years will be exposed to a floating rate of interest from November 2005 until maturity. Refer to the interest rate and cross currency swap table below. |
Weighted | ||||||||||||||||||||||||||||||||
average period | Weighted average period | |||||||||||||||||||||||||||||||
Floating | Fixed | Non-interest | Weighted average | for which rate | to maturity for non- | |||||||||||||||||||||||||||
rate (a) | rate | bearing | Total | interest rate (%) | is fixed | interest bearing balances | ||||||||||||||||||||||||||
2005 | US$M | US$M | US$M | US$M | Fixed rate | Years | Years | |||||||||||||||||||||||||
Financial assets |
||||||||||||||||||||||||||||||||
US dollars |
753 | 215 | 2 866 | 3 834 | 2.81 | 1 | 1 | |||||||||||||||||||||||||
South African rand |
361 | 2 | 214 | 577 | 8.70 | 1 | 1 | |||||||||||||||||||||||||
Australian dollars |
84 | 5 | 486 | 575 | 2.30 | 1 | 3 | |||||||||||||||||||||||||
Canadian dollars |
41 | | 4 | 45 | | | 3 | |||||||||||||||||||||||||
Other |
265 | 3 | 357 | 625 | 2.30 | 1 | 2 | |||||||||||||||||||||||||
1 504 | 225 | 3 927 | 5 656 | 2.85 | 1 | 2 | ||||||||||||||||||||||||||
Financial liabilities (b) |
||||||||||||||||||||||||||||||||
US dollars |
8 112 | 2 780 | 1 449 | 1 2341 | 6.70 | 8 | 1 | |||||||||||||||||||||||||
South African rand |
12 | 81 | 403 | 496 | 13.49 | 12 | 2 | |||||||||||||||||||||||||
Australian dollars |
137 | 3 | 2 368 | 2 508 | 8.00 | 8 | 1 | |||||||||||||||||||||||||
Canadian dollars |
| | 119 | 119 | | | 1 | |||||||||||||||||||||||||
Other |
14 | 9 | 502 | 525 | 7.20 | 11 | 1 | |||||||||||||||||||||||||
8 275 | 2 873 | 4 841 | 15 989 | 6.89 | 8 | 1 | ||||||||||||||||||||||||||
50
Weighted | ||||||||||||||||||||||||||||||||
Weighted | average period to | |||||||||||||||||||||||||||||||
average period | maturity for non- | |||||||||||||||||||||||||||||||
Floating | Fixed | Non-interest | Weighted average | for which rate | interest bearing | |||||||||||||||||||||||||||
rate (a) | rate | bearing | Total | interest rate (%) | is fixed | balances | ||||||||||||||||||||||||||
2004 | US$M | US$M | US$M | US$M | Fixed rate | Years | Years | |||||||||||||||||||||||||
Financial assets |
||||||||||||||||||||||||||||||||
US dollars |
1 503 | 62 | 2 069 | 3 634 | 4.24 | 2 | 2 | |||||||||||||||||||||||||
South African rand |
185 | 10 | 258 | 453 | 3.22 | 1 | 1 | |||||||||||||||||||||||||
Australian dollars |
115 | 29 | 358 | 502 | 5.36 | 2 | 3 | |||||||||||||||||||||||||
Canadian dollars |
32 | | 10 | 42 | | | 1 | |||||||||||||||||||||||||
Other |
292 | 20 | 558 | 870 | 1.08 | 1 | 2 | |||||||||||||||||||||||||
2 127 | 121 | 3 253 | 5 501 | 3.90 | 2 | 2 | ||||||||||||||||||||||||||
Financial liabilities(b) |
||||||||||||||||||||||||||||||||
US dollars |
3 897 | 2 278 | 1 273 | 7 448 | 7.20 | 8 | 1 | |||||||||||||||||||||||||
South African rand |
84 | 158 | 452 | 694 | 10.56 | 9 | 1 | |||||||||||||||||||||||||
Australian dollars |
285 | 14 | 1 044 | 1 343 | 8.73 | 5 | 2 | |||||||||||||||||||||||||
Canadian dollars |
| | 90 | 90 | | | 1 | |||||||||||||||||||||||||
Other |
41 | 17 | 322 | 380 | 6.73 | 9 | 1 | |||||||||||||||||||||||||
4 307 | 2 467 | 3 181 | 9 955 | 7.42 | 8 | 1 | ||||||||||||||||||||||||||
(a) | The floating rate financial liabilities bear interest at various rates set with reference to the prevailing LIBOR or equivalent for that time period and country. | |
(b) | Financial liabilities are presented after the effect of cross currency and interest rate swaps. |
Weighted average | Weighted average | ||||||||||||||||||||||||||||||||||||||||||||
Weighted average | interest rate | interest rate | Interest rate | Cross currency | |||||||||||||||||||||||||||||||||||||||||
exchange rate | payable | receivable | swap amount (a) | swap amount (a) | |||||||||||||||||||||||||||||||||||||||||
2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | ||||||||||||||||||||||||||||||||||||||
2005 | 2004 | % | % | % | % | US$M | US$M | US$M | US$M | ||||||||||||||||||||||||||||||||||||
Interest rate swaps |
|||||||||||||||||||||||||||||||||||||||||||||
US dollar swaps |
|||||||||||||||||||||||||||||||||||||||||||||
Pay floating (b)/receive fixed |
|||||||||||||||||||||||||||||||||||||||||||||
Later than five years |
n/a | n/a | 2.68 | 1.80 | 4.80 | 4.80 | 850 | 850 | n/a | n/a | |||||||||||||||||||||||||||||||||||
Pay floating (b)/receive fixed (c) |
|||||||||||||||||||||||||||||||||||||||||||||
Later than five years |
n/a | n/a | 3.96 | | 5.13 | | 500 | | n/a | n/a | |||||||||||||||||||||||||||||||||||
Pay fixed)/receive floating (b) (c) |
|||||||||||||||||||||||||||||||||||||||||||||
Not later than one year |
n/a | n/a | 1.74 | | 3.96 | | (500 | ) | | n/a | n/a | ||||||||||||||||||||||||||||||||||
Cross currency swaps |
|||||||||||||||||||||||||||||||||||||||||||||
Australian dollar to US dollar swaps |
|||||||||||||||||||||||||||||||||||||||||||||
Pay floating (b)/receive floating (b) |
|||||||||||||||||||||||||||||||||||||||||||||
Not later than one year |
| 0.5217 | | 1.61 | | 5.68 | | | | 130 | |||||||||||||||||||||||||||||||||||
Pay floating (b)/receive fixed |
|||||||||||||||||||||||||||||||||||||||||||||
Not later than one year |
0.5620 | | 4.96 | | 7.50 | | 281 | | 281 | | |||||||||||||||||||||||||||||||||||
Later than one year but not later than two years |
| 0.5620 | | 2.09 | | 7.50 | | 281 | | 281 | |||||||||||||||||||||||||||||||||||
Later than two years but not later than five years |
0.5217 | 0.5217 | 3.57 | 1.96 | 6.25 | 6.25 | 391 | 391 | 391 | 391 | |||||||||||||||||||||||||||||||||||
Euro to US dollar swaps |
|||||||||||||||||||||||||||||||||||||||||||||
Pay floating (b)/receive fixed |
|||||||||||||||||||||||||||||||||||||||||||||
Later than two years but not later than five years |
0.9881 | 0.9881 | 2.83 | 1.43 | 3.88 | 3.88 | 741 | 741 | 741 | 741 | |||||||||||||||||||||||||||||||||||
2 263 | 2 263 | 1 413 | 1 543 | ||||||||||||||||||||||||||||||||||||||||||
(a) | Amount represents US$ equivalent of principal payable under the swap contract. | |
(b) | Floating interest rate in future periods will be based on LIBOR for US dollar swaps and BBSW for Australian dollar swaps applicable at the time of the interest rate reset. | |
(c) | The pay fixed/receive floating leg of the swap matures in November 2005. The pay floating/receive fixed leg of the swap matures in May 2013. Therefore US$500 million of fixed rate debt at 30 June 2005 will be exposed to a floating interest rate from November 2005 until maturity in 2013. |
51
| transactional exposure in respect of non-functional currency expenditure and revenues; | ||
| translational exposure in respect of investments in overseas operations; and | ||
| translational exposure in respect of non-functional currency monetary items. |
52
Weighted average | Contract amounts | |||||||||||||||||||
exchange rate | ||||||||||||||||||||
2005 | 2004 | |||||||||||||||||||
2005 | 2004 | US$M | US$M | |||||||||||||||||
Relating to capital expenditure hedging |
||||||||||||||||||||
Forward contracts sell US dollars/buy Australian dollars |
||||||||||||||||||||
Not later than one year |
0.7251 | 0.7069 | 753 | 361 | ||||||||||||||||
Later than one year but not later than two years |
0.6993 | 0.6928 | 123 | 334 | ||||||||||||||||
Later than two years but not later than three years |
0.7215 | 0.6803 | 4 | 68 | ||||||||||||||||
Later than three years but not later than four years |
| 0.6715 | | 1 | ||||||||||||||||
Total |
0.7214 | 0.6983 | 880 | 764 | ||||||||||||||||
Forward contracts sell Australian dollars/buy US dollars |
||||||||||||||||||||
Not later than one year |
0.7649 | | 77 | | ||||||||||||||||
Later than one year but not later than two years |
0.7507 | | 14 | | ||||||||||||||||
Later than two years but not later than three years |
0.7408 | | 4 | | ||||||||||||||||
Total |
0.7618 | | 95 | | ||||||||||||||||
Forward contracts sell US dollars/buy Euros |
||||||||||||||||||||
Not later than one year |
0.7773 | | 21 | | ||||||||||||||||
Later than one year but not later than two years |
0.7553 | | 2 | | ||||||||||||||||
Total |
0.7754 | | 23 | | ||||||||||||||||
Forward contracts sell US dollars/buy Canadian dollars |
||||||||||||||||||||
Not later than one year |
1.2821 | | 30 | | ||||||||||||||||
Total |
1.2821 | | 30 | | ||||||||||||||||
Forward contracts sell US dollars/buy Chilean pesos |
||||||||||||||||||||
Not later than one year |
586.6 | | 117 | | ||||||||||||||||
Later than one year but not later than two years |
588.5 | | 15 | | ||||||||||||||||
Total |
586.8 | | 132 | | ||||||||||||||||
Forward contracts sell US dollars/buy Japanese yen |
||||||||||||||||||||
Not later than one year |
103.57 | | 5 | | ||||||||||||||||
Total |
103.57 | | 5 | | ||||||||||||||||
Forward contracts sell other currencies/buy US dollars |
||||||||||||||||||||
Not later than one year |
n/a | | 10 | | ||||||||||||||||
Total |
n/a | | 10 | | ||||||||||||||||
Relating to operating hedging |
||||||||||||||||||||
Forward contracts sell US dollars/buy Australian dollars |
||||||||||||||||||||
Not later than one year |
| 0.7101 | | 7 | ||||||||||||||||
Total |
| 0.7101 | | 7 | ||||||||||||||||
Forward contracts sell Australian dollars/buy US dollars |
||||||||||||||||||||
Not later than one year |
| 0.6882 | | 58 | ||||||||||||||||
Total |
| 0.6882 | | 58 | ||||||||||||||||
Forward contracts sell Euros/buy US dollars |
||||||||||||||||||||
Not later than one year |
0.8089 | 0.8313 | 142 | 136 | ||||||||||||||||
Later than one year but not later than two years |
0.7850 | 0.8383 | 32 | 57 | ||||||||||||||||
Total |
0.8045 | 0.8334 | 174 | 193 | ||||||||||||||||
Forward contracts sell US dollars/buy Euros |
||||||||||||||||||||
Not later than one year |
0.7644 | 0.9309 | 5 | 3 | ||||||||||||||||
Later than one year but not later than two years |
0.7509 | 0.9439 | 10 | 2 | ||||||||||||||||
Later than two years but not later than three years |
| 0.9357 | | 22 | ||||||||||||||||
Total |
0.7553 | 0.9358 | 15 | 27 | ||||||||||||||||
Forward contracts sell US dollars/buy UK pounds sterling |
||||||||||||||||||||
Not later than one year |
0.5492 | | 46 | | ||||||||||||||||
Total |
0.5492 | | 46 | | ||||||||||||||||
Forward contracts sell UK pounds sterling/buy US dollars |
||||||||||||||||||||
Not later than one year |
0.5427 | 0.5571 | 52 | 161 | ||||||||||||||||
Later than one year but not later than two years |
0.5538 | 0.5726 | 40 | 17 | ||||||||||||||||
Total |
0.5475 | 0.5586 | 92 | 178 | ||||||||||||||||
Forward contracts sell US dollars/buy South African rand |
||||||||||||||||||||
Not later than one year |
6.7442 | 7.3677 | 52 | 23 | ||||||||||||||||
Later than one year but not later than two years |
7.9920 | 7.7686 | 6 | 12 | ||||||||||||||||
Later than two years but not later than three years |
8.1950 | 8.1950 | | 1 | ||||||||||||||||
Total |
6.8832 | 7.5137 | 58 | 36 | ||||||||||||||||
53
Weighted average | Contract amounts | |||||||||||||||||||
exchange rate | 2005 | 2004 | ||||||||||||||||||
2005 | 2004 | US$M | US$M | |||||||||||||||||
Forward contracts sell South African rand/buy US dollars |
||||||||||||||||||||
Not later than one year |
| 6.9940 | | 45 | ||||||||||||||||
Total |
| 6.9940 | | 45 | ||||||||||||||||
Forward contracts sell South African rand/buy Euros |
||||||||||||||||||||
Not later than one year |
6.6762 | | 1 | | ||||||||||||||||
Total |
6.6762 | | 1 | | ||||||||||||||||
Relating to WMC acquisition |
||||||||||||||||||||
Forward contracts sell US dollars/buy Australian dollars |
||||||||||||||||||||
Not later than one year |
0.7737 | | 484 | | ||||||||||||||||
Total |
0.7737 | | 484 | | ||||||||||||||||
Net foreign currency monetary assets/(liabilities) | ||||||||||||||||||||||||||
US$ | A$ | C$ | SA rand | Other | Total | |||||||||||||||||||||
2005 | US$M | US$M | US$M | US$M | US$M | US$M | ||||||||||||||||||||
Functional currency of Group operation |
||||||||||||||||||||||||||
US dollars |
| (3 372 | ) | (437 | ) | (722 | ) | (552 | ) | (5 083 | ) | |||||||||||||||
Australian dollars |
16 | | | | | 16 | ||||||||||||||||||||
Canadian dollars |
24 | | | | | 24 | ||||||||||||||||||||
UK pounds sterling |
14 | | | | (4 | ) | 10 | |||||||||||||||||||
Other |
| | | | | | ||||||||||||||||||||
54 | (3 372 | ) | (437 | ) | (722 | ) | (556 | ) | (5 033 | ) | ||||||||||||||||
54
Net foreign currency monetary assets/(liabilities) | ||||||||||||||||||||||||||
US$ | A$ | C$ | SA rand | Other | Total | |||||||||||||||||||||
2004 | US$M | US$M | US$M | US$M | US$M | US$M | ||||||||||||||||||||
Functional currency of Group operation |
||||||||||||||||||||||||||
US dollars |
| (1 240 | ) | (477 | ) | (932 | ) | (198 | ) | (2 847 | ) | |||||||||||||||
Australian dollars |
29 | | | | | 29 | ||||||||||||||||||||
Canadian dollars |
43 | | | | | 43 | ||||||||||||||||||||
UK pounds sterling |
(23 | ) | | | | | (23 | ) | ||||||||||||||||||
Other |
| | | | | | ||||||||||||||||||||
49 | (1 240 | ) | (477 | ) | (932 | ) | (198 | ) | (2 798 | ) | ||||||||||||||||
Bank loans, | Obligations | Subsidiary | ||||||||||||||||||||
debentures and | under | preference | Other | |||||||||||||||||||
other loans | finance leases | shares | liabilities | Total | ||||||||||||||||||
2005 | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||
Due for payment
In one year or less or on demand |
1 047 | 3 | 450 | 4 390 | 5 890 | |||||||||||||||||
In more than one year but not more than two years |
3 159 | 7 | | 113 | 3 279 | |||||||||||||||||
In more than two years but not more than five years |
3 334 | 11 | | | 3 345 | |||||||||||||||||
In more than five years |
3 080 | 35 | | 360 | 3 475 | |||||||||||||||||
10 620 | 56 | 450 | 4 863 | 15 989 | ||||||||||||||||||
55
Bank loans, | Obligations | Subsidiary | ||||||||||||||||||||
debentures and | under | preference | Other | |||||||||||||||||||
other loans | finance leases | shares | liabilities | Total | ||||||||||||||||||
2004 | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||
Due for payment |
||||||||||||||||||||||
In one year or less or on demand |
1 321 | 9 | | 2 778 | 4 108 | |||||||||||||||||
In more than one year but not more than two years |
908 | 2 | 300 | 114 | 1 324 | |||||||||||||||||
In more than two years but not more than five years |
1 539 | 10 | 150 | | 1 699 | |||||||||||||||||
In more than five years |
2 489 | 55 | | 280 | 2 824 | |||||||||||||||||
6 257 | 76 | 450 | 3 172 | 9 955 | ||||||||||||||||||
56
Volume | Units | Average price of fixed | Term to | Notional amount of fixed | |||||||||||||||||||||||||||||||||
contract | contract (a) | ||||||||||||||||||||||||||||||||||||
2005 | 2004 | 2005 | 2004 | maturity | 2005 | 2004 | |||||||||||||||||||||||||||||||
US$ | US$ | (months) | US$M | US$M | |||||||||||||||||||||||||||||||||
Aluminium |
|||||||||||||||||||||||||||||||||||||
Forwards buy fixed/sell floating (b) |
555 | 507 | 000 tonnes | 1 734 | 1 578 | 012 | 962 | 800 | |||||||||||||||||||||||||||||
68 | 52 | 000 tonnes | 1 606 | 1 494 | 1324 | 110 | 78 | ||||||||||||||||||||||||||||||
6 | 23 | 000 tonnes | 1 625 | 1 425 | 2548 | 9 | 33 | ||||||||||||||||||||||||||||||
Forwards sell fixed/buy floating (b) |
561 | 622 | 000 tonnes | 1 750 | 1 597 | 012 | 981 | 993 | |||||||||||||||||||||||||||||
46 | 32 | 000 tonnes | 1 614 | 1 449 | 1324 | 74 | 46 | ||||||||||||||||||||||||||||||
4 | 14 | 000 tonnes | 1 631 | 1 428 | 2548 | 7 | 20 | ||||||||||||||||||||||||||||||
Copper |
|||||||||||||||||||||||||||||||||||||
Forwards buy fixed/sell floating (b) |
230 | 91 | 000 tonnes | 2 803 | 2 560 | 012 | 647 | 233 | |||||||||||||||||||||||||||||
36 | 26 | 000 tonnes | 2 568 | 2 249 | 1324 | 93 | 58 | ||||||||||||||||||||||||||||||
3 | 5 | 000 tonnes | 2 236 | 2 070 | 2548 | 7 | 10 | ||||||||||||||||||||||||||||||
Forwards sell fixed/buy floating (b) |
218 | 96 | 000 tonnes | 2 837 | 2 538 | 012 | 618 | 244 | |||||||||||||||||||||||||||||
16 | 19 | 000 tonnes | 2 622 | 2 228 | 1324 | 41 | 42 | ||||||||||||||||||||||||||||||
3 | 5 | 000 tonnes | 2 268 | 2 018 | 2548 | 7 | 10 | ||||||||||||||||||||||||||||||
Zinc |
|||||||||||||||||||||||||||||||||||||
Forwards buy fixed/sell floating (b) |
40 | 23 | 000 tonnes | 1 237 | 1 086 | 012 | 49 | 25 | |||||||||||||||||||||||||||||
8 | 12 | 000 tonnes | 1 229 | 1 110 | 1324 | 9 | 13 | ||||||||||||||||||||||||||||||
| 4 | 000 tonnes | | 1 060 | 2548 | | 4 | ||||||||||||||||||||||||||||||
Forwards sell fixed/buy floating (b) |
37 | 18 | 000 tonnes | 1 229 | 1 075 | 012 | 45 | 19 | |||||||||||||||||||||||||||||
6 | 12 | 000 tonnes | 1 135 | 1 066 | 1324 | 6 | 13 | ||||||||||||||||||||||||||||||
| 4 | 000 tonnes | | 1 083 | 2548 | | 4 | ||||||||||||||||||||||||||||||
Lead |
|||||||||||||||||||||||||||||||||||||
Forwards buy fixed/sell floating (b) |
45 | 28 | 000 tonnes | 947 | 843 | 012 | 46 | 24 | |||||||||||||||||||||||||||||
Forwards sell fixed/buy floating (b) |
26 | 19 | 000 tonnes | 971 | 715 | 012 | 26 | 14 | |||||||||||||||||||||||||||||
Silver |
|||||||||||||||||||||||||||||||||||||
Forwards buy fixed/sell floating (b) |
6 450 | 5 075 | 000 ounces | 7.36 | 5.90 | 012 | 47 | 30 | |||||||||||||||||||||||||||||
2 000 | | 000 ounces | 7.47 | | 1324 | 15 | | ||||||||||||||||||||||||||||||
Forwards sell fixed/buy floating (b) |
3 450 | 600 | 000 ounces | 7.47 | 5.86 | 012 | 25 | 4 | |||||||||||||||||||||||||||||
Petroleum |
|||||||||||||||||||||||||||||||||||||
Forwards buy fixed/sell floating (b) |
| 5 819 | 000 barrels | | 31.19 | 012 | | 182 | |||||||||||||||||||||||||||||
| 797 | 000 barrels | | 29.80 | 1324 | | 24 | ||||||||||||||||||||||||||||||
| 500 | 000 barrels | | 26.08 | 2548 | | 13 | ||||||||||||||||||||||||||||||
Forwards sell fixed/buy floating (b) |
| 5 631 | 000 barrels | | 33.09 | 012 | | 186 | |||||||||||||||||||||||||||||
| 1 222 | 000 barrels | | 30.13 | 1324 | | 37 | ||||||||||||||||||||||||||||||
| 527 | 000 barrels | | 26.43 | 2548 | | 14 | ||||||||||||||||||||||||||||||
Energy Coal |
|||||||||||||||||||||||||||||||||||||
Forwards buy fixed/sell floating (b) |
15 790 | 20 070 | 000 tonnes | 60.93 | 49.92 | 012 | 962 | 1 002 | |||||||||||||||||||||||||||||
2 565 | 4 740 | 000 tonnes | 60.38 | 55.50 | 1324 | 155 | 263 | ||||||||||||||||||||||||||||||
300 | 600 | 000 tonnes | 58.67 | 62.19 | 2548 | 18 | 37 | ||||||||||||||||||||||||||||||
Forwards sell fixed/buy floating (b) |
14 381 | 20 765 | 000 tonnes | 61.04 | 50.24 | 012 | 878 | 1 043 | |||||||||||||||||||||||||||||
2 535 | 5 385 | 000 tonnes | 59.88 | 53.70 | 1324 | 152 | 289 | ||||||||||||||||||||||||||||||
180 | 1 020 | 000 tonnes | 56.93 | 54.67 | 2548 | 10 | 56 | ||||||||||||||||||||||||||||||
Gas |
|||||||||||||||||||||||||||||||||||||
Forwards (buy) |
89 625 | 272 483 | 000 therms | 0.48 | 0.42 | 012 | 43 | 114 | |||||||||||||||||||||||||||||
9 200 | 27 500 | 000 therms | 0.31 | 0.33 | 1324 | 3 | 9 | ||||||||||||||||||||||||||||||
Forwards (sell) |
86 300 | 271 136 | 000 therms | 0.49 | 0.42 | 012 | 42 | 114 | |||||||||||||||||||||||||||||
9 200 | 27 500 | 000 therms | 0.36 | 0.34 | 1324 | 3 | 9 | ||||||||||||||||||||||||||||||
Electricity |
|||||||||||||||||||||||||||||||||||||
Forwards (buy) |
8 002 | 29 157 | 000 MwH | 47.25 | 37.66 | 012 | 378 | 1 098 | |||||||||||||||||||||||||||||
2 044 | 6 105 | 000 MwH | 51.53 | 39.71 | 1324 | 105 | 242 | ||||||||||||||||||||||||||||||
143 | 450 | 000 MwH | 56.79 | 44.04 | 2548 | 8 | 20 | ||||||||||||||||||||||||||||||
Forwards (sell) |
7 933 | 29 293 | 000 MwH | 47.34 | 37.91 | 012 | 376 | 1 111 | |||||||||||||||||||||||||||||
2 020 | 6 100 | 000 MwH | 54.36 | 40.45 | 1324 | 110 | 247 | ||||||||||||||||||||||||||||||
220 | 472 | 000 MwH | 66.40 | 45.79 | 2548 | 15 | 22 | ||||||||||||||||||||||||||||||
57
Volume | Units | Average price of fixed | Notional amount of fixed | ||||||||||||||||||||||||||||||||||
contract | Term to | contract (a) | |||||||||||||||||||||||||||||||||||
2005 | 2004 | 2005 | 2004 | maturity | 2005 | 2004 | |||||||||||||||||||||||||||||||
US$ | US$ | (months) | US$M | US$M | |||||||||||||||||||||||||||||||||
Freight Transport and Logistics |
|||||||||||||||||||||||||||||||||||||
Time Charter |
|||||||||||||||||||||||||||||||||||||
Forwards
buy fixed/sell floating (b) |
6 045 | 2 635 | days | 27 375 | 18 347 | 012 | 165 | 48 | |||||||||||||||||||||||||||||
1 837 | 733 | days | 20 970 | 23 462 | 1324 | 39 | 17 | ||||||||||||||||||||||||||||||
184 | 184 | days | 12 500 | 11 250 | 2548 | 3 | 2 | ||||||||||||||||||||||||||||||
Forwards
sell fixed/buy floating (b) |
5 855 | 2 769 | days | 26 059 | 20 627 | 012 | 153 | 56 | |||||||||||||||||||||||||||||
1 837 | 733 | days | 24 100 | 26 380 | 1324 | 44 | 19 | ||||||||||||||||||||||||||||||
184 | 184 | days | 14 000 | 9 400 | 2548 | 3 | 2 | ||||||||||||||||||||||||||||||
Voyage Charter |
|||||||||||||||||||||||||||||||||||||
Forwards buy fixed/sell floating (b) |
2 275 | 2 025 | 000 tonnes | 15.30 | 10.95 | 012 | 35 | 22 | |||||||||||||||||||||||||||||
1 400 | | 000 tonnes | 13.62 | | 1324 | 19 | | ||||||||||||||||||||||||||||||
Forwards
sell fixed/buy floating (b) |
2 225 | 1 950 | 000 tonnes | 15.83 | 11.83 | 012 | 35 | 23 | |||||||||||||||||||||||||||||
3 050 | | 000 tonnes | 12.97 | | 1324 | 40 | | ||||||||||||||||||||||||||||||
(a) | The notional amount represents the face value of each transaction and accordingly expresses the volume of these transactions, but is not a measure of exposure. |
(b) | Floating commodity prices in future periods will be based on the benchmarks applicable at the time of the price reset. |
58
| Receivables counterparties | |
Sales to BHP Billiton Group customers are made either on open terms or subject to independent payment guarantees. The BHP Billiton Group has no significant concentration of credit risk with any single customer or group of customers. | ||
| Payment guarantee counterparties | |
These counterparties are comprised of prime financial institutions. Under payment guarantee arrangements, the BHP Billiton Group has no significant concentration of credit risk with any single counterparty or group of counterparties. | ||
| Hedge counterparties | |
Counterparties to derivatives consist of a large number of prime financial institutions and physical participants in the relevant markets. The BHP Billiton Group has no significant concentration of credit risk with any single counterparty or group of counterparties. |
59
Net gains/ | Net gains/ | |||||||||||||||||||||||||
Gains | Losses | (losses) | Gains | Losses | (losses) | |||||||||||||||||||||
2005 | 2005 | 2005 | 2004 | 2004 | 2004 | |||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||
Opening balance unrecognised gains/(losses) |
17 | (94 | ) | (77 | ) | 104 | (17 | ) | 87 | |||||||||||||||||
(Gains)/losses arising in previous years recognised in
the year |
(7 | ) | 65 | 58 | (94 | ) | 16 | (78 | ) | |||||||||||||||||
Gains/(losses) arising in prior years and not recognised |
10 | (29 | ) | (19 | ) | 10 | (1 | ) | 9 | |||||||||||||||||
Gains/(losses) arising in the year and not recognised |
372 | (307 | ) | 65 | 7 | (93 | ) | (86 | ) | |||||||||||||||||
Closing balance unrecognised gains/(losses) (a) |
382 | (336 | ) | 46 | 17 | (94 | ) | (77 | ) | |||||||||||||||||
of which: |
||||||||||||||||||||||||||
Gains/(losses) expected to be recognised within one year |
341 | (288 | ) | 53 | 7 | (65 | ) | (58 | ) | |||||||||||||||||
Gains/(losses) expected to be recognised after one year |
41 | (48 | ) | (7 | ) | 10 | (29 | ) | (19 | ) | ||||||||||||||||
382 | (336 | ) | 46 | 17 | (94 | ) | (77 | ) | ||||||||||||||||||
(a) | Full recognition will not appear in the Statement of Financial Performance as US$42 million profit (2004: US$26 million loss) will be capitalised into fixed assets. |
Forward | CCIRS | Interest | Finance | Forward | CCIRS | Interest | Finance | |||||||||||||||||||||||||||
currency | interest | rate | lease | currency | interest | rate | lease | |||||||||||||||||||||||||||
swaps | component | swaps | swap (a) | swaps | component | swaps | swap (a) | |||||||||||||||||||||||||||
2005 | 2005 | 2005 | 2005 | 2004 | 2004 | 2004 | 2004 | |||||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||||
Opening balance unrecognised gains |
| 22 | (60 | ) | 1 | 11 | 36 | 41 | 2 | |||||||||||||||||||||||||
(Gains)/losses arising in previous
years recognised in the year |
| 42 | 30 | (1 | ) | (7 | ) | | | (1 | ) | |||||||||||||||||||||||
Gains arising in prior years and
not recognised |
| 64 | (30 | ) | | 4 | 36 | 41 | 1 | |||||||||||||||||||||||||
Gains/(losses) arising in the
year and not recognised |
| 9 | 29 | | (4 | ) | (14 | ) | (101 | ) | | |||||||||||||||||||||||
Closing balance unrecognised
gains/(losses) |
| 73 | (1 | ) | | | 22 | (60 | ) | 1 | ||||||||||||||||||||||||
of which: |
| | ||||||||||||||||||||||||||||||||
Gains/(losses) expected to be
recognised within one year |
| (2 | ) | 3 | | | (42 | ) | (30 | ) | | |||||||||||||||||||||||
Gains/(losses) expected to be
recognised after one year |
| 75 | (4 | ) | | | 64 | (30 | ) | 1 | ||||||||||||||||||||||||
| 73 | (1 | ) | | | 22 | (60 | ) | 1 | |||||||||||||||||||||||||
BHP Billiton Limited Financial Statements 2005
60
Book value | Fair value | Book value | Fair value | |||||||||||||||
2005 | 2005 | 2004 | 2004 | |||||||||||||||
US$M | US$M | US$M | US$M | |||||||||||||||
Primary and derivative financial instruments held or issued to finance
the BHP Billiton Groups operations |
||||||||||||||||||
Current interest bearing liabilities |
(1 600 | ) | (1 600 | ) | (1 330 | ) | (1 330 | ) | ||||||||||
Non-current interest bearing liabilities |
(9 973 | ) | (10 232 | ) | (5 876 | ) | (6 113 | ) | ||||||||||
Cross currency contracts |
||||||||||||||||||
Principal |
447 | 423 | 399 | 399 | ||||||||||||||
Interest rate |
40 | 113 | 43 | 65 | ||||||||||||||
Other liabilities to be settled in cash |
(4 931 | ) | (4 931 | ) | (3 214 | ) | (3 214 | ) | ||||||||||
Finance lease swap |
| | 24 | 25 | ||||||||||||||
Interest rate swaps |
28 | 27 | 30 | (30 | ) | |||||||||||||
Cash and money market deposits |
1 418 | 1 418 | 1 818 | 1 818 | ||||||||||||||
Loans to joint ventures |
84 | 84 | 238 | 238 | ||||||||||||||
Current financial assets |
212 | 212 | 167 | 167 | ||||||||||||||
Non-current financial assets |
98 | 163 | 123 | 202 | ||||||||||||||
Investment in exploration companies (refer note 19) |
| 21 | | 19 | ||||||||||||||
Other assets to be settled in cash |
3 804 | 3 804 | 3 154 | 3 154 | ||||||||||||||
Derivative financial instruments held to hedge the BHP Billiton Groups
exposure on expected future sales and capital and operating purchases |
||||||||||||||||||
Forward commodity contracts |
| 6 | | (47 | ) | |||||||||||||
Forward foreign currency contracts |
40 | 40 | (30 | ) | (30 | ) | ||||||||||||
(10 333 | ) | (10 452 | ) | (4 454 | ) | (4 677 | ) | |||||||||||
BHP Billiton Limited Financial Statements 2005
61
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Contingent liabilities at balance date, not otherwise
provided for in these financial statements, are
categorised as arising from: |
||||||||||
Joint venture entities (unsecured) |
||||||||||
Other (a) |
104 | 93 | ||||||||
104 | 93 | |||||||||
Subsidiary undertakings (unsecured, including guarantees) |
||||||||||
Performance guarantees (b) |
1 | 1 | ||||||||
Other (a) |
155 | 144 | ||||||||
156 | 145 | |||||||||
Total contingent liabilities |
260 | 238 | ||||||||
(a) | Other contingent liabilities relate predominantly to actual or potential litigation of the Group for which amounts are reasonably estimable but the liability is not probable and therefore the Group has not provided for such amounts in these financial statements. The amounts relate to a number of actions against the Group, none of which are individually significant. Additionally, there are a number of legal claims or potential claims against the Group, the outcome of which cannot be foreseen at present and for which no amounts have been included in the table above. | |
(b) | The BHP Billiton Group has entered into various counter-indemnities of bank and performance guarantees related to its own future performance in the normal course of business. |
BHP Billiton Limited Financial Statements 2005
62
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Capital expenditure commitments not provided for in the financial statements |
||||||||||
Due not later than one year |
2 308 | 1 321 | ||||||||
Due later than one year and not later than five years |
110 | 255 | ||||||||
Total capital expenditure commitments |
2 418 | 1 576 | ||||||||
Lease expenditure commitments |
||||||||||
Finance leases (a) |
||||||||||
Due not later than one year |
7 | 10 | ||||||||
Due later than one year and not later than five years |
30 | 42 | ||||||||
Due later than five years |
70 | 54 | ||||||||
Total commitments under finance leases |
107 | 106 | ||||||||
deduct Future financing charges |
51 | 30 | ||||||||
Finance lease liability |
56 | 76 | ||||||||
Operating leases (b) |
||||||||||
Due not later than one year (c) |
250 | 199 | ||||||||
Due later than one year and not later than five years |
562 | 393 | ||||||||
Due later than five years |
212 | 231 | ||||||||
Total commitments under operating leases |
1 024 | 823 | ||||||||
Other commitments |
||||||||||
Due not later than one year |
||||||||||
Supply of goods and services |
658 | 639 | ||||||||
Royalties |
7 | 33 | ||||||||
Exploration expenditure |
199 | 46 | ||||||||
Chartering costs |
103 | 156 | ||||||||
967 | 874 | |||||||||
Due later than one year and not later than five years |
||||||||||
Supply of goods and services |
1 622 | 1 304 | ||||||||
Royalties |
18 | 19 | ||||||||
Exploration expenditure |
49 | 13 | ||||||||
Chartering costs |
110 | 87 | ||||||||
1 799 | 1 423 | |||||||||
BHP Billiton Limited Financial Statements 2005
63
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Due later than five years |
||||||||||
Supply of goods and services |
1 136 | 954 | ||||||||
Royalties |
37 | 42 | ||||||||
Exploration expenditure |
32 | | ||||||||
Chartering costs |
34 | 45 | ||||||||
1 239 | 1 041 | |||||||||
Total other commitments |
4 005 | 3 338 | ||||||||
(a) | Finance leases are predominantly related to leases of the dry bulk carrier Iron Yandi, powerlines, mobile equipment and vehicles. Refer notes 25 and 28. | |
(b) | Operating leases are entered into as a means of acquiring access to property, plant and equipment. Rental payments are generally fixed, but with inflation escalation clauses on which contingent rentals are determined. Certain leases contain extension and renewal options. Amounts represent minimum lease payments. | |
(c) | The BHP Billiton Group has commitments under operating leases to make payments totalling US$250 million (2004: US$199 million) in the next year as follows: |
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Land and buildings |
||||||||||
Leases which expire: |
||||||||||
Within one year |
6 | 5 | ||||||||
Between two and five years |
12 | 14 | ||||||||
Over five years |
25 | 51 | ||||||||
43 | 70 | |||||||||
Other operating leases |
||||||||||
Leases which expire: |
||||||||||
Within one year |
25 | 29 | ||||||||
Between two and five years |
128 | 61 | ||||||||
Over five years |
54 | 39 | ||||||||
207 | 129 | |||||||||
BHP Billiton Limited Financial Statements 2005
64
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Defined contribution schemes |
67 | 53 | ||||||||
Industry-wide schemes |
32 | 26 | ||||||||
Defined benefit schemes (a) |
||||||||||
Regular cost |
46 | 40 | ||||||||
Variation cost |
37 | 41 | ||||||||
Interest cost |
(17 | ) | (17 | ) | ||||||
165 | 143 | |||||||||
(a) | Excludes net exchange gains on net monetary pension assets of US$26 million (2004: US$8 million). |
BHP Billiton Limited Financial Statements 2005
65
South Africa % | US % | Canada % | Suriname % | |||||||||||||||||
Ultimate healthcare inflation rate |
7.25 | 5.00 | 5.00 | 3.50 | ||||||||||||||||
Discount rate |
10.00 | 6.25 | 6.00 | 5.50 | ||||||||||||||||
Accrued | Plan | Net surplus/ | Vested | |||||||||||||||||||||||||||||||||||||||
benefits (a) | assets | (deficit) | benefits (a) | |||||||||||||||||||||||||||||||||||||||
Last reporting | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | 2005 | 2004 | ||||||||||||||||||||||||||||||||||
Name of fund | Fund type | date | US$M | US$M | US$M | US$M | US$M | US$M | US$M | US$M | ||||||||||||||||||||||||||||||||
BHP Billiton |
Defined benefit/ | |||||||||||||||||||||||||||||||||||||||||
Superannuation Fund (a)(b) |
Defined contribution | 30 June 2005 | 1 228 | 988 | 1 272 | 988 | 44 | | 1 284 | 1 021 | ||||||||||||||||||||||||||||||||
Other plans (c)(d) |
Defined benefit | 30 June 2005 | 1 227 | 1 037 | 1 120 | 929 | (107 | ) | (108 | ) | 1 227 | 1 037 | ||||||||||||||||||||||||||||||
Total for BHP Billiton
Group sponsored plans |
2 455 | 2 025 | 2 392 | 1 917 | (63 | ) | (108 | ) | 2 511 | 2 058 | ||||||||||||||||||||||||||||||||
(a) | Vested benefits are benefits which are not conditional upon continued membership of the respective fund or any other factor other than resignation from the fund. Accrued benefits are calculated by the actuary as the present value of future benefit payments in relation to membership and compensation up to the relevant reporting date. | |
(b) | Obligation on the BHP Billiton Group to contribute under Superannuation Guarantee levy requirements. Contributions are made by the member and the BHP Billiton Group and are based on a percentage of a members base salary or wage. | |
(c) | Non-Australian plans are not required to report under AAS 25 Financial Reporting by Superannuation Plans, and hence do not produce results for reporting under AASB 1028. Accrued liabilities and asset values for other plans have generally been taken from FRS 17 disclosures as at 30 June 2005 (refer below), amended to comply with the principles of AASB 1028 if required. For other plans, the value of vested benefits have generally been taken as the value of accrued benefits. | |
(d) | Net surplus/(deficit) in respect of other plans does not include surpluses in respect of certain plans in South Africa, Suriname and Canada. This is to reflect legislative restrictions on access to any surplus amounts by the BHP Billiton Group. Liability values have been increased to reflect this. |
BHP Billiton Limited Financial Statements 2005
66
Australia | Canada | US | Europe | South Africa | South America | |||||||||||||||||||||||||
% | % | % | % | % | % | |||||||||||||||||||||||||
Year ended 30 June 2005 |
||||||||||||||||||||||||||||||
Salary increases |
4 to 5 | 3.5 to 4.5 | 4.5 | 2.9 to 5.05 | 5 to 6 | 4 to 6.08 | ||||||||||||||||||||||||
Pension increases |
n/a | 0 | 0 to 3 | 1.9 to 2.8 | 3.2 to 4 | 2.5 to 4 | ||||||||||||||||||||||||
Discount rate |
5.2 | 5.2 | 5.1 | 3.9 to 5.0 | 7.75 to 8 | 5.25 to 10.24 | ||||||||||||||||||||||||
Inflation |
2.5 | 2.5 to 2.7 | 3 | 1.9 to 2.8 | 4 | 3 to 4 | ||||||||||||||||||||||||
Year ended 30 June 2004 |
||||||||||||||||||||||||||||||
Salary increases |
4 to 5 | 3.5 to 4.5 | 4.5 | 3 to 5 | 7 to 8 | 3.5 to 6.08 | ||||||||||||||||||||||||
Pension increases |
n/a | 0 | 0 to 3 | 2 to 3 | 3.5 to 5.8 | 2 to 4 | ||||||||||||||||||||||||
Discount rate |
5.5 to 5.8 | 6 to 6.5 | 6.25 to 6.5 | 5.3 to 5.75 | 8 to 8.6 | 5.5 to 10.24 | ||||||||||||||||||||||||
Inflation |
2.5 | 2.5 | 3 | 2 to 3 | 6 | 2.5 to 4 | ||||||||||||||||||||||||
BHP Billiton Limited Financial Statements 2005
67
Australia | Canada | US | Europe | South Africa | South America | Total | |||||||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||||||
Year ended 30 June 2005 |
|||||||||||||||||||||||||||||||||||
Bonds |
100 | 70 | 77 | 86 | 23 | 85 | 441 | ||||||||||||||||||||||||||||
Equities |
243 | 50 | 237 | 104 | 115 | 2 | 751 | ||||||||||||||||||||||||||||
Property |
33 | | | | 3 | | 36 | ||||||||||||||||||||||||||||
Cash and net current assets |
11 | 6 | 3 | 4 | 19 | 1 | 44 | ||||||||||||||||||||||||||||
Insured annuities |
| 9 | | 20 | 98 | | 127 | ||||||||||||||||||||||||||||
Other |
11 | | | 21 | 4 | 1 | 37 | ||||||||||||||||||||||||||||
Total assets |
398 | 135 | 317 | 235 | 262 | 89 | 1 436 | ||||||||||||||||||||||||||||
Actuarial liabilities |
(418 | ) | (130 | ) | (530 | ) | (351 | ) | (189 | ) | (89 | ) | (1 707 | ) | |||||||||||||||||||||
Unrecognised surplus |
| (27 | ) | | (3 | ) | (73 | ) | (3 | ) | (106 | ) | |||||||||||||||||||||||
Deficit |
(20 | ) | (22 | ) | (213 | ) | (119 | ) | | (3 | ) | (377 | ) | ||||||||||||||||||||||
Related deferred tax asset |
7 | 3 | | 34 | | 1 | 45 | ||||||||||||||||||||||||||||
Net pension liability |
(13 | ) | (19 | ) | (213 | ) | (85 | ) | | (2 | ) | (332 | ) | ||||||||||||||||||||||
Year ended 30 June 2004 |
|||||||||||||||||||||||||||||||||||
Bonds |
90 | 59 | 74 | 77 | 29 | 59 | 388 | ||||||||||||||||||||||||||||
Equities |
153 | 35 | 218 | 94 | 95 | 1 | 596 | ||||||||||||||||||||||||||||
Property |
22 | | | | 11 | | 33 | ||||||||||||||||||||||||||||
Cash and net current assets |
1 | 5 | 6 | 13 | 6 | 1 | 32 | ||||||||||||||||||||||||||||
Insured annuities |
| 8 | | 19 | 87 | | 114 | ||||||||||||||||||||||||||||
Other |
| | | 6 | 2 | 1 | 9 | ||||||||||||||||||||||||||||
Total assets |
266 | 107 | 298 | 209 | 230 | 62 | 1 172 | ||||||||||||||||||||||||||||
Actuarial liabilities |
(303 | ) | (96 | ) | (449 | ) | (280 | ) | (211 | ) | (54 | ) | (1 393 | ) | |||||||||||||||||||||
Unrecognised surplus |
| (22 | ) | | | (34 | ) | (10 | ) | (66 | ) | ||||||||||||||||||||||||
Deficit |
(37 | ) | (11 | ) | (151 | ) | (71 | ) | (15 | ) | (2 | ) | (287 | ) | |||||||||||||||||||||
Related deferred tax asset |
11 | 3 | 16 | 15 | 4 | | 49 | ||||||||||||||||||||||||||||
Net pension liability |
(26 | ) | (8 | ) | (135 | ) | (56 | ) | (11 | ) | (2 | ) | (238 | ) | |||||||||||||||||||||
BHP Billiton Limited Financial Statements 2005
68
Australia | Canada | US | Europe | South Africa | South America | |||||||||||||||||||||||||
% | % | % | % | % | % | |||||||||||||||||||||||||
Year ended 30 June 2005 |
||||||||||||||||||||||||||||||
Bonds |
4.6 to 5.4 | 5.3 to 5.75 | 4.5 to 6.5 | 3.6 to 4.8 | 6.27 to 7 | 6 to 12.1 | ||||||||||||||||||||||||
Equities |
8.4 to 9.9 | 8 to 8.6 | 8 to 9 | 7.1 to 8 | 9 to 9.25 | 15.5 to 16.96 | ||||||||||||||||||||||||
Property |
6.9 to 7.6 | n/a | n/a | n/a | 9.25 | n/a | ||||||||||||||||||||||||
Cash and net current
assets |
4.2 | 2.5 to 3 | 3 to 3.5 | 3.8 to 5 | 4.3 to 5.57 | 6 | ||||||||||||||||||||||||
Insured annuities |
n/a | 2 | n/a | 5 | 6.75 to 8 | n/a | ||||||||||||||||||||||||
Other |
6.8 to 9.9 | n/a | n/a | 4.35 to 5.3 | 5.57 to 9.25 | 12 | ||||||||||||||||||||||||
Total assets |
7.36 to 8.14 | 2 to 7.48 | 5.52 to 8.39 | 4.8 to 7.16 | 7.4 to 8.41 | 6.25 to 12.43 | ||||||||||||||||||||||||
Year ended 30 June 2004 |
||||||||||||||||||||||||||||||
Bonds |
6 | 5.2 to 6 | 5 to 7 | 4.5 to 5.25 | 8 to 10.5 | 6 to 10.24 | ||||||||||||||||||||||||
Equities |
8 | 8 to 8.3 | 8.5 to 9 | 8 to 8.3 | 12 | 9 to 10.24 | ||||||||||||||||||||||||
Property |
7 | n/a | n/a | n/a | 12 | n/a | ||||||||||||||||||||||||
Cash and net current
assets |
5 | 2.7 to 4 | 3.5 to 4 | 3.7 to 5.7 | 6 to 9 | 6 to 10.24 | ||||||||||||||||||||||||
Insured annuities |
n/a | 3.75 | n/a | 5.7 | 9.1 to 10.5 | n/a | ||||||||||||||||||||||||
Other |
n/a | n/a | n/a | 4.75 to 5.7 | 7.8 to 12 | 9 | ||||||||||||||||||||||||
Total assets |
7.5 to 7.53 | 3.75 to 7.23 | 6 to 8.5 | 5.51 to 7.52 | 10.3 to 11.01 | 6 to 10.24 | ||||||||||||||||||||||||
Australia | Canada | US | Europe | South Africa | South America | Total | |||||||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||||||
Year ended 30 June 2005 |
|||||||||||||||||||||||||||||||||||
Current service cost |
25 | 5 | 12 | 12 | 3 | 1 | 58 | ||||||||||||||||||||||||||||
Past service costs |
| | | (4 | ) | | | (4 | ) | ||||||||||||||||||||||||||
Curtailment losses/(gains) |
| | (2 | ) | 2 | (3 | ) | | (3 | ) | |||||||||||||||||||||||||
Total operating charge |
25 | 5 | 10 | 10 | | 1 | 51 | ||||||||||||||||||||||||||||
Year ended 30 June 2004 |
|||||||||||||||||||||||||||||||||||
Current service cost |
26 | 3 | 12 | 11 | 4 | 1 | 57 | ||||||||||||||||||||||||||||
Past service costs |
| | 2 | | | 13 | 15 | ||||||||||||||||||||||||||||
Previously unrecognised surplus
deducted from past service
costs |
| | | | | (10 | ) | (10 | ) | ||||||||||||||||||||||||||
Total operating charge |
26 | 3 | 14 | 11 | 4 | 4 | 62 | ||||||||||||||||||||||||||||
South | |||||||||||||||||||||||||||||||||||
Australia | Canada | US | Europe | South Africa | America | Total | |||||||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||||||
Year ended 30 June 2005 |
|||||||||||||||||||||||||||||||||||
Expected return on pension scheme
assets |
22 | 6 | 25 | 14 | 20 | 5 | 92 | ||||||||||||||||||||||||||||
Interest on pension scheme liabilities |
(18 | ) | (7 | ) | (28 | ) | (16 | ) | (17 | ) | (4 | ) | (90 | ) | |||||||||||||||||||||
Net return/(cost) |
4 | (1 | ) | (3 | ) | (2 | ) | 3 | 1 | 2 | |||||||||||||||||||||||||
Year ended 30 June 2004 |
|||||||||||||||||||||||||||||||||||
Expected return on pension scheme
assets |
19 | 5 | 22 | 11 | 18 | 3 | 78 | ||||||||||||||||||||||||||||
Interest on pension scheme liabilities |
(14 | ) | (6 | ) | (27 | ) | (13 | ) | (14 | ) | (2 | ) | (76 | ) | |||||||||||||||||||||
Net return/(cost) |
5 | (1 | ) | (5 | ) | (2 | ) | 4 | 1 | 2 | |||||||||||||||||||||||||
South | |||||||||||||||||||||||||||||||||||
Australia | Canada | US | Europe | South Africa | America | Total | |||||||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||||||
Year ended 30 June 2005 |
|||||||||||||||||||||||||||||||||||
Actual return less expected return on pension
scheme assets |
33 | 11 | 7 | 13 | 40 | 10 | 114 | ||||||||||||||||||||||||||||
Experience gains/(losses) arising on scheme
liabilities |
(2 | ) | (4 | ) | | (2 | ) | 6 | (5 | ) | (7 | ) | |||||||||||||||||||||||
Changes in assumptions underlying the present
value of scheme liabilities |
(8 | ) | (14 | ) | (74 | ) | (60 | ) | 7 | (15 | ) | (164 | ) | ||||||||||||||||||||||
Gain/(losses) pursuant to unrecognised
surpluses |
| (3 | ) | | (3 | ) | (44 | ) | 8 | (42 | ) | ||||||||||||||||||||||||
Total actuarial gain/(loss) recognised in STRGL |
23 | (10 | ) | (67 | ) | (52 | ) | 9 | (2 | ) | (99 | ) | |||||||||||||||||||||||
Difference between expected and
actual outcomes: |
|||||||||||||||||||||||||||||||||||
Asset gain/(loss) as a percentage of
scheme assets |
8.3 | % | 8.1 | % | 2.2 | % | 5.5 | % | 15.3 | % | 11.2 | % | 7.9 | % | |||||||||||||||||||||
Experience gains/(losses) on scheme
liabilities as a percentage of the present
value of scheme liabilities |
(0.5 | %) | (3.1 | %) | 0.0 | % | (0.6 | %) | 3.2 | % | (5.6 | %) | (0.4 | %) | |||||||||||||||||||||
Total actuarial gain/(loss) recognised in
STRGL as a percentage of the present value of
scheme liabilities |
5.5 | % | (7.7 | %) | (12.6 | %) | (14.8 | %) | 4.8 | % | (2.2 | %) | (5.8 | %) | |||||||||||||||||||||
Year ended 30 June 2004 |
|||||||||||||||||||||||||||||||||||
Actual return less expected return on pension
scheme assets |
21 | 5 | 24 | (4 | ) | 9 | 14 | 69 | |||||||||||||||||||||||||||
Experience gains/(losses) arising on scheme
liabilities |
(22 | ) | | | (6 | ) | 4 | (1 | ) | (25 | ) | ||||||||||||||||||||||||
Changes in assumptions underlying the present
value of scheme liabilities |
18 | 1 | 23 | 12 | (27 | ) | | 27 | |||||||||||||||||||||||||||
Loss pursuant to unrecognised surpluses |
| (3 | ) | | | | (10 | ) | (13 | ) | |||||||||||||||||||||||||
Total actuarial gain/(loss) recognised in STRGL |
17 | 3 | 47 | 2 | (14 | ) | 3 | 58 | |||||||||||||||||||||||||||
Difference between expected and
actual outcomes: |
|||||||||||||||||||||||||||||||||||
Asset gain/(loss) as a percentage of
scheme assets |
7.9 | % | 4.7 | % | 8.1 | % | (1.9 | %) | 3.9 | % | 22.6 | % | 5.9 | % | |||||||||||||||||||||
Experience gains/(losses) on scheme
liabilities as a percentage of the present
value of scheme liabilities |
(7.3 | %) | 0 | % | 0 | % | (2.1 | %) | 1.9 | % | (1.9 | )% | (1.8 | %) | |||||||||||||||||||||
Total actuarial gain/(loss) recognised in
STRGL as a percentage of the present value of
scheme liabilities |
5.6 | % | 3.1 | % | 10.5 | % | 0.7 | % | (6.6 | %) | 5.6 | % | 4.2 | % | |||||||||||||||||||||
South | |||||||||||||||||||||||||||||||||||
Australia | Canada | US | Europe | South Africa | America | Total | |||||||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||||||
Year ended 30 June 2005 |
|||||||||||||||||||||||||||||||||||
Deficit in schemes at 30 June 2004 |
(37 | ) | (11 | ) | (151 | ) | (71 | ) | (15 | ) | (2 | ) | (287 | ) | |||||||||||||||||||||
Movement during the year: |
|||||||||||||||||||||||||||||||||||
Adjustment for changes in the Group
structure
and joint venture arrangements |
(4 | ) | | | | | | (4 | ) | ||||||||||||||||||||||||||
Current service cost |
(25 | ) | (5 | ) | (12 | ) | (12 | ) | (3 | ) | (1 | ) | (58 | ) | |||||||||||||||||||||
Contributions |
22 | 7 | 18 | 14 | 3 | 2 | 66 | ||||||||||||||||||||||||||||
Past service cost |
| | | 4 | | | 4 | ||||||||||||||||||||||||||||
Other finance income/(costs) |
4 | (1 | ) | (3 | ) | (2 | ) | 3 | 1 | 2 | |||||||||||||||||||||||||
Actuarial gains/(losses) |
23 | (10 | ) | (67 | ) | (52 | ) | 9 | (2 | ) | (99 | ) | |||||||||||||||||||||||
Curtailment gains/(losses) |
| | 2 | (2 | ) | 3 | | 3 | |||||||||||||||||||||||||||
Exchange gains/(losses) |
(3 | ) | (2 | ) | | 2 | | (1 | ) | (4 | ) | ||||||||||||||||||||||||
Deficit in schemes at 30 June 2005 |
(20 | ) | (22 | ) | (213 | ) | (119 | ) | | (3 | ) | (377 | ) | ||||||||||||||||||||||
Year ended 30 June 2004 |
|||||||||||||||||||||||||||||||||||
Deficit in schemes at 30 June 2003 |
(52 | ) | (14 | ) | (189 | ) | (76 | ) | (2 | ) | (3 | ) | (336 | ) | |||||||||||||||||||||
Movement during the year: |
|||||||||||||||||||||||||||||||||||
Adjustment for changes in the Group
structure
and joint venture arrangements |
(2 | ) | (2 | ) | (9 | ) | | | | (13 | ) | ||||||||||||||||||||||||
Current service cost |
(26 | ) | (3 | ) | (12 | ) | (11 | ) | (4 | ) | (1 | ) | (57 | ) | |||||||||||||||||||||
Contributions |
23 | 7 | 19 | 22 | 4 | | 75 | ||||||||||||||||||||||||||||
Past service cost |
| | (2 | ) | | | (3 | ) | (5 | ) | |||||||||||||||||||||||||
Other finance income/(costs) |
5 | (1 | ) | (5 | ) | (2 | ) | 4 | 1 | 2 | |||||||||||||||||||||||||
Actuarial gains/(losses) |
17 | 3 | 47 | 2 | (14 | ) | 3 | 58 | |||||||||||||||||||||||||||
Exchange gains/(losses) |
(2 | ) | (1 | ) | | (6 | ) | (3 | ) | 1 | (11 | ) | |||||||||||||||||||||||
Deficit in schemes at 30 June 2004 |
(37 | ) | (11 | ) | (151 | ) | (71 | ) | (15 | ) | (2 | ) | (287 | ) | |||||||||||||||||||||
South Africa % | US % | Canada % | Suriname % | UK % | |||||||||||||||||||||
Year ended 30 June 2005 |
|||||||||||||||||||||||||
Ultimate healthcare inflation
rate |
6 | 5 | 5 | 5 | n/a | ||||||||||||||||||||
Discount rate |
8.25 | 5.1 | 5.2 | 5.25 | n/a | ||||||||||||||||||||
Year ended 30 June 2004 |
|||||||||||||||||||||||||
Ultimate healthcare inflation
rate |
7.25 | 5 | 5 | 3.5 | 5.7 | ||||||||||||||||||||
Discount rate |
10 | 6.25 | 6 | 5.5 | 2.5 | ||||||||||||||||||||
South Africa | US | Canada | Suriname | UK | Total | |||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||
Year ended 30 June 2005 |
||||||||||||||||||||||||||||||
Present value of scheme
liabilities |
(143 | ) | (147 | ) | (26 | ) | (19 | ) | | (335 | ) | |||||||||||||||||||
Past service credit |
(18 | ) | | | | | (18 | ) | ||||||||||||||||||||||
Deficit |
(161 | ) | (147 | ) | (26 | ) | (19 | ) | | (353 | ) | |||||||||||||||||||
Related deferred tax asset |
48 | 16 | | 6 | | 70 | ||||||||||||||||||||||||
Net post-retirement liability |
(113 | ) | (131 | ) | (26 | ) | (13 | ) | | (283 | ) | |||||||||||||||||||
Year ended 30 June 2004 |
||||||||||||||||||||||||||||||
Present value of scheme
liabilities |
(161 | ) | (124 | ) | (25 | ) | (10 | ) | (1 | ) | (321 | ) | ||||||||||||||||||
Past service credit |
(27 | ) | | | | | (27 | ) | ||||||||||||||||||||||
Deficit |
(188 | ) | (124 | ) | (25 | ) | (10 | ) | (1 | ) | (348 | ) | ||||||||||||||||||
Related deferred tax asset |
56 | 5 | | 3 | | 64 | ||||||||||||||||||||||||
Net post-retirement liability |
(132 | ) | (119 | ) | (25 | ) | (7 | ) | (1 | ) | (284 | ) | ||||||||||||||||||
South Africa | US | Canada | Suriname | UK | Total | |||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||
Year ended 30 June
2005 |
||||||||||||||||||||||||||||||
Current service cost |
4 | 3 | | | | 7 | ||||||||||||||||||||||||
Past service cost |
(7 | ) | | | | | (7 | ) | ||||||||||||||||||||||
Curtailment gains |
(22 | ) | | | | | (22 | ) | ||||||||||||||||||||||
Total operating charge |
(25 | ) | 3 | | | | (22 | ) | ||||||||||||||||||||||
Year ended 30 June
2004 |
||||||||||||||||||||||||||||||
Current service cost |
3 | 3 | | | | 6 | ||||||||||||||||||||||||
Past service cost |
16 | 1 | | | | 17 | ||||||||||||||||||||||||
Total operating charge |
19 | 4 | | | | 23 | ||||||||||||||||||||||||
South Africa | US | Canada | Suriname | UK | Total | |||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||
Year ended 30 June 2005 |
||||||||||||||||||||||||||||||
Interest on post-retirement medical
liabilities |
(16 | ) | (8 | ) | (1 | ) | (1 | ) | | (26 | ) | |||||||||||||||||||
Net cost |
(16 | ) | (8 | ) | (1 | ) | (1 | ) | | (26 | ) | |||||||||||||||||||
Year ended 30 June 2004 |
||||||||||||||||||||||||||||||
Interest on post-retirement liabilities |
(14 | ) | (8 | ) | (1 | ) | (1 | ) | | (24 | ) | |||||||||||||||||||
Net cost |
(14 | ) | (8 | ) | (1 | ) | (1 | ) | | (24 | ) | |||||||||||||||||||
South Africa | US | Canada | Suriname | UK | Total | |||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||
Year ended 30 June 2005 |
||||||||||||||||||||||||||||||
Experience gains arising on scheme liabilities |
5 | 1 | 1 | 1 | | 8 | ||||||||||||||||||||||||
Changes in assumptions underlying the present
value of scheme liabilities |
(8 | ) | (21 | ) | | (6 | ) | | (35 | ) | ||||||||||||||||||||
Actuarial (loss)/gain recognised in STRGL |
(3 | ) | (20 | ) | 1 | (5 | ) | | (27 | ) | ||||||||||||||||||||
Difference between expected and actual
outcomes: |
||||||||||||||||||||||||||||||
Experience gains on scheme liabilities as a
percentage of the present value of scheme
liabilities |
3.5 | % | 0.7 | % | 3.8 | % | 5.3 | % | 0 | % | 2.4 | % | ||||||||||||||||||
Total (loss)/gain recognised in STRGL as a
percentage of the present value of scheme
liabilities |
(2.1 | %) | (13.6 | %) | 3.8 | % | (26.3 | %) | 0 | % | (8.1 | %) | ||||||||||||||||||
Year ended 30 June 2004 |
||||||||||||||||||||||||||||||
Experience gains arising on scheme liabilities |
23 | 10 | | | | 33 | ||||||||||||||||||||||||
Changes in assumptions underlying the present
value of scheme liabilities |
(1 | ) | 3 | | | | 2 | |||||||||||||||||||||||
Actuarial gain recognised in STRGL |
22 | 13 | | | | 35 | ||||||||||||||||||||||||
Difference between expected and actual
outcomes: |
||||||||||||||||||||||||||||||
Experience gains on scheme liabilities as a
percentage of the present value of scheme
liabilities |
14.3 | % | 8.1 | % | 0 | % | 0 | % | 0 | % | 10.3 | % | ||||||||||||||||||
Total gain recognised in STRGL as a percentage
of the present value of scheme liabilities |
13.7 | % | 10.5 | % | 0 | % | 0 | % | 0 | % | 10.9 | % | ||||||||||||||||||
South Africa | US | Canada | Suriname | UK | Total | |||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||
Year ended 30 June 2005 |
||||||||||||||||||||||||||||||
Deficit in schemes at 30 June
2004 |
(188 | ) | (124 | ) | (25 | ) | (10 | ) | (1 | ) | (348 | ) | ||||||||||||||||||
Movement during the year: |
||||||||||||||||||||||||||||||
Adjustment for changes in the
Group structure and joint
venture arrangements |
| | | (3 | ) | 1 | (2 | ) | ||||||||||||||||||||||
Current service cost |
(4 | ) | (3 | ) | | | | (7 | ) | |||||||||||||||||||||
Contributions |
9 | 8 | 2 | | | 19 | ||||||||||||||||||||||||
Past service costs |
7 | | | | | 7 | ||||||||||||||||||||||||
Other finance costs |
(16 | ) | (8 | ) | (1 | ) | (1 | ) | | (26 | ) | |||||||||||||||||||
Actuarial gains/(losses) |
(3 | ) | (20 | ) | 1 | (5 | ) | | (27 | ) | ||||||||||||||||||||
Curtailment gains |
22 | | | | | 22 | ||||||||||||||||||||||||
Exchange gains/(losses) |
12 | | (3 | ) | | | 9 | |||||||||||||||||||||||
Deficit in schemes at 30 June
2005 |
(161 | ) | (147 | ) | (26 | ) | (19 | ) | | (353 | ) | |||||||||||||||||||
South Africa | US | Canada | Suriname | UK | Total | |||||||||||||||||||||||||
US$M | US$M | US$M | US$M | US$M | US$M | |||||||||||||||||||||||||
Year ended 30 June 2004 |
||||||||||||||||||||||||||||||
Deficit in schemes at 30 June
2003 |
(153 | ) | (137 | ) | (26 | ) | (19 | ) | | (335 | ) | |||||||||||||||||||
Movement during the year: |
||||||||||||||||||||||||||||||
Adjustment for changes in the
Group structure and joint
venture arrangements |
| 2 | | 9 | (1 | ) | 10 | |||||||||||||||||||||||
Current service cost |
(3 | ) | (3 | ) | | | | (6 | ) | |||||||||||||||||||||
Contributions |
6 | 10 | 2 | 1 | | 19 | ||||||||||||||||||||||||
Past service costs |
(16 | ) | (1 | ) | | | | (17 | ) | |||||||||||||||||||||
Other finance costs |
(14 | ) | (8 | ) | (1 | ) | (1 | ) | | (24 | ) | |||||||||||||||||||
Actuarial gains |
22 | 13 | | | | 35 | ||||||||||||||||||||||||
Exchange losses |
(30 | ) | | | | | (30 | ) | ||||||||||||||||||||||
Deficit in schemes at 30 June
2004 |
(188 | ) | (124 | ) | (25 | ) | (10 | ) | (1 | ) | (348 | ) | ||||||||||||||||||
Name | Position | Employer | ||
P S Aiken
|
Group President Energy | BHP Billiton Limited | ||
J C Fast
|
Chief Legal Counsel | BHP Billiton Limited | ||
R W Kirkby
|
Group President Carbon Steel Materials | BHP Billiton Limited | ||
Dr M J Kloppers
|
Chief Commercial Officer | BHP Billiton Plc | ||
C J Lynch
|
Chief Financial Officer | BHP Billiton Limited |
| Section 2 Remuneration Policy | ||
| Section 3 Remuneration structure (excluding sub-section 3.3); | ||
| Section 4 Executive Directors; | ||
| Section 6.1 Non-executive Directors Remuneration policy; and | ||
| Section 8 Appendices |
Post-employment | |||||||||||||||||||||||||||||||||||||||||||||
2005 | Primary benefits | benefits | Equity compensation(a) (b) | Total | Total(g) | ||||||||||||||||||||||||||||||||||||||||
Dividend | Value of | ||||||||||||||||||||||||||||||||||||||||||||
Base salary, | Equivalent | deferred | Share based | ||||||||||||||||||||||||||||||||||||||||||
fees and | Annual cash | Payment | Other | Retirement | Shares and | compensation | |||||||||||||||||||||||||||||||||||||||
allowances | bonus | value(c) | benefits(d) | benefits | Options(e) | long-term | 2005 | 2004 | |||||||||||||||||||||||||||||||||||||
Name | S$ | US$ | US$ | US$ | US$ | US$ | US$ | US $ | US $ | ||||||||||||||||||||||||||||||||||||
D R Argus AO |
465 000 | | | 1 847 | 23 388 | | | 490 235 | 257160 | ||||||||||||||||||||||||||||||||||||
C W Goodyear |
1 312 500 | 1 240 313 | 221 650 | 60 801 | 630 000 | 917 549 | 552 711 | 4 935 524 | 4 137 398 | (g) | |||||||||||||||||||||||||||||||||||
M Salamon |
1 329 998 | 1 207 599 | 116 768 | 148 751 | 700 243 | 796 167 | 439 554 | 4 739 080 | 3 593 749 | (g) | |||||||||||||||||||||||||||||||||||
Dr D C Brink |
159 000 | | | 3 924 | | | | 162 924 | 100 119 | ||||||||||||||||||||||||||||||||||||
Dr J G Buchanan |
152 000 | | | 4 547 | | | | 156 547 | 108 500 | ||||||||||||||||||||||||||||||||||||
M A Chaney(f) |
103 000 | | | 87 | 4 421 | | | 107 508 | 83 991 | ||||||||||||||||||||||||||||||||||||
C Cordeiro
(h) |
21 369 | | | | | | | 21 369 | | ||||||||||||||||||||||||||||||||||||
D A Crawford |
140 000 | | | 3 769 | 6 497 | | | 150 266 | 104 561 | ||||||||||||||||||||||||||||||||||||
Dr D A Jenkins |
142 000 | | | | | | | 142 000 | 110 000 | ||||||||||||||||||||||||||||||||||||
Lord Renwick of Clifton |
107 000 | | | | | | | 107 000 | 73 000 | ||||||||||||||||||||||||||||||||||||
Dr J M Schubert |
115 000 | | | 1 651 | 5 199 | | | 121 850 | 83 665 | ||||||||||||||||||||||||||||||||||||
Total |
4 046 867 | 2 447 912 | 338 418 | 225 377 | 1 369 748 | 1 713 716 | 992 265 | 11 134 303 | 8 652 143 | ||||||||||||||||||||||||||||||||||||
(a) | The amount in respect of equity compensation represents the estimated value of awards granted under the applicable schemes. For long-term share based compensation fair values at grant date are independently determined using a Monte Carlo simulation model which takes into account Performance Hurdles, the exercise price, the term of the option, the impact of dilution, the non-tradeable nature of the option, the share price at grant date and expected price volatility of the underlying share, the expected dividend yield and the risk-free interest rate for the term of the option. The fair value of Deferred Shares is estimated at grant date by discounting the total value of the shares that will be issued in the future using the risk-free interest rate for the term of the vesting period. | |
(b) | Equity compensation is to be allocated and included in remuneration over the vesting period. | |
(c) | Awards of 2004 GIS Deferred Shares and Options (under the amended scheme), 2005 GIS Deferred Shares and Options and 2004 LTIP Performance Shares are entitled to a payment in lieu of dividends. This Dividend Equivalent Payment is equal to the amount that would have been earned over the performance or retention period and will be made on transfer of shares to the participant. Total estimated Dividend Equivalent Payments receivable are included over the vesting period. | |
(d) | The Group pays premiums for Directors and Officers insurance, which insures the Directors and Specified Executives, amongst others, against certain liabilities (including legal costs) they may incur in carrying out their duties for the Group. It is not possible to determine an amount attributable to any specific person covered by the insurance. | |
(e) | Value of deferred shares and options is included over the vesting period. | |
(f) | Fees payable to Michael Chaney were paid to his employer Wesfarmers Limited during the year until 12 July 2005 when he retired from that company. | |
(g) | Amounts in respect of the estimated value of remuneration for 2004 have been restated. The estimated value of equity compensation has been calculated on a comparable basis to the valuations performed at 30 June 2005. This restatement is largely due to the application of AASB 1046A which has resulted in the estimated value of awards granted under long-term incentive schemes now being calculated using a Monte Carlo simulation methodology which takes account of Performance Hurdles. | |
(h) | Appointed 3 February 2005. Mr Cordeiro vacated his office on 3 April and was re-appointed by the Board on 26 August. During the period for which Mr Cordeiro did not hold office as a Director he attended meetings by invitation. In addition to the fees disclosed in the table, Mr Cordeiro was paid US$27 542 during the period in which he was not a member of the Board. |
Post- | |||||||||||||||||||||||||||||||||||||||||||||
employment | |||||||||||||||||||||||||||||||||||||||||||||
2005 | Primary benefits | benefits | Equity compensation(a) (b) | Total | Total | ||||||||||||||||||||||||||||||||||||||||
Dividend | |||||||||||||||||||||||||||||||||||||||||||||
Equivalent | Value of | Share based | |||||||||||||||||||||||||||||||||||||||||||
Annual | Payment | Other | Retirement | Deferred | compensation | ||||||||||||||||||||||||||||||||||||||||
Base salary | cash bonus | value(c) | Benefits(d) | benefits | Shares | long-term | 2005 | 2004 | |||||||||||||||||||||||||||||||||||||
Name | US$ | US$ | US$ | US$ | US$ | US$ | US$ | US $ | US $ | ||||||||||||||||||||||||||||||||||||
P S Aiken |
1 012 656 | 731 330 | 86 361 | 920 606 | 365 569 | 552 426 | 328 088 | 3 997 036 | 2 998 648 | ||||||||||||||||||||||||||||||||||||
J C Fast |
707 053 | 651 832 | 73 686 | | 253 832 | 481 135 | 259 287 | 2 426 825 | 1 990 641 | ||||||||||||||||||||||||||||||||||||
R W Kirkby |
828 823 | 781 497 | 85 502 | 1 296 | 303 349 | 536 654 | 281 608 | 2 818 729 | 2 098 524 | ||||||||||||||||||||||||||||||||||||
Dr M J
Kloppers |
864 532 | 815 409 | 87 915 | 157 585 | 357 244 | 548 830 | 294 075 | 3 125 590 | 2 371 033 | ||||||||||||||||||||||||||||||||||||
C J Lynch |
792 855 | 719 278 | 84 302 | 24 268 | 275 121 | 520 745 | 291 075 | 2 707 644 | 2 156 728 | ||||||||||||||||||||||||||||||||||||
Total |
4 205 919 | 3 699 346 | 417 766 | 1 103 755 | 1 555 115 | 2 639 790 | 1 454 133 | 15 075 824 | 11 615 574 | ||||||||||||||||||||||||||||||||||||
(a) | The amount in respect of equity compensation represents the estimated value of awards granted under the applicable schemes. For long-term share based compensation fair values at grant date are independently determined using a Monte Carlo simulation model which takes into account Performance Hurdles, the exercise price, the term of the option, the impact of dilution, the non-tradeable nature of the option, the share price at grant date and expected price volatility of the underlying share, the expected dividend yield and the risk-free interest rate for the term of the option. The fair value of Deferred Shares is estimated at grant date by discounting the total value of the shares that will be issued in the future using the risk-free interest rate for the term of the vesting period. | |
(b) | Equity compensation is to be allocated and included in remuneration over the vesting period. | |
(c) | Awards of 2004 GIS Deferred Shares and Options (under the amended scheme), 2005 GIS Deferred Shares and Options and 2004 LTIP Performance Shares are entitled to a payment in lieu of dividends. This Dividend Equivalent Payment is equal to the amount that would have been earned over the performance or retention period and will be made on transfer of shares to the participant. Total estimated Dividend Equivalent Payments receivable are included over the vesting period. | |
(d) | The Group pays premiums for Directors and Officers insurance, which insures the Directors and Specified Executives, amongst others, against certain liabilities (including legal costs) they may incur in carrying out their duties for the Group. It is not possible to determine an amount attributable to any specific person covered by the insurance. | |
(e) | Amounts in respect of the estimated value of remuneration for 2004 have been restated. The estimated value of equity compensation has been calculated on a comparable basis to the valuations performed at 30 June 2005. This restatement is largely due to the application of AASB 1046A which has resulted in the estimated value of awards granted under long-term incentive schemes now being calculated using a Monte Carlo simulation methodology which takes account of Performance Hurdles. |
| Section 4 Executive Directors; | ||
| Section 6.1 Non-Executive Directors Remuneration Policy; | ||
| Section 5.1 Specified Executives Service contracts; | ||
| Section 5.3 Specified Executives Group Incentive Scheme; and | ||
| Section 5.5 Specified Executives Retirement benefits. |
Name | Ordinary Shares under award | Vesting date | ||||||||||||||||||||||||||||
At 1 July 2004 | Granted(a)) | Vested | Lapsed | At 30 June 2005 | ||||||||||||||||||||||||||
P S Aiken(b) |
| 58 553 | | | 58 553 | August 2006 | ||||||||||||||||||||||||
J C Fast(b) |
| 53 908 | | | 53 908 | August 2006 | ||||||||||||||||||||||||
R W Kirkby (b) |
| 57 450 | | | 57 450 | August 2006 | ||||||||||||||||||||||||
Dr M J
Kloppers(c) |
| 60 548 | | | 60 548 | August 2006 | ||||||||||||||||||||||||
C J Lynch (b) |
| 55 908 | | | 55 908 | August 2006 | ||||||||||||||||||||||||
Total |
| 2 86 367 | | | 28 6367 | |||||||||||||||||||||||||
(a) | The market price of BHP Billiton Limited shares and BHP Billiton Plc shares on date of grant (3 December 2004) was A$15.28 and £5.91 respectively. The fair value per Deferred Share was estimated at A$13.34 and £5.31 respectively. | |
(b) | Granted BHP Billiton Limited awards. | |
(c) | Granted BHP Billiton Plc awards. |
Name | Ordinary Shares under award | Vesting date | ||||||||||||||||||||||||||||
At 1 July 2004 | Granted(a) | Vested | Lapsed | At 30 June 2005 | ||||||||||||||||||||||||||
P S Aiken(b) |
| 225 000 | | | 225 000 | August 2009 | ||||||||||||||||||||||||
J C Fast(b) |
| 175 000 | | | 175 000 | August 2009 | ||||||||||||||||||||||||
R W Kirkby(b) |
| 225 000 | | | 225 000 | August 2009 | ||||||||||||||||||||||||
Dr M J
Kloppers(c) |
| 225 000 | | | 225 000 | August 2009 | ||||||||||||||||||||||||
C J Lynch(b) |
| 225 000 | | | 225 000 | August 2009 | ||||||||||||||||||||||||
Total |
| 1 075 000 | | | 1 075 000 | |||||||||||||||||||||||||
(a) | The market price of BHP Billiton Limited shares and BHP Billiton Plc shares on date of grant (3 December 2004) was A$15.28 and £5.91 respectively. The fair value per Performance Share was estimated at A$6.85 and £2.63 respectively. | |
(b) | Granted BHP Billiton Limited awards. | |
(c) | Granted BHP Billiton Plc awards. |
Name | Ordinary Shares under award | Vesting date | ||||||||||||||||||||||||||||
At 1 July 2004 | Granted | Vested | Lapsed | At 30 June 2005 | ||||||||||||||||||||||||||
P S Aiken |
69 815 | | | | 69 815 | August 2005 | ||||||||||||||||||||||||
J C Fast |
54 782 | | | | 54 782 | August 2005 | ||||||||||||||||||||||||
R W Kirkby |
58 031 | | | | 58 031 | August 2005 | ||||||||||||||||||||||||
Dr M J Kloppers |
55 378 | | | | 55 378 | August 2005 | ||||||||||||||||||||||||
C J Lynch |
61 010 | | | | 61 010 | August 2005 | ||||||||||||||||||||||||
Total |
299 016 | | | | 299 016 | |||||||||||||||||||||||||
Name | Ordinary Shares under award | Vesting date | ||||||||||||||||||||||||||||
At 1 July 2004 | Granted | Vested | Lapsed | At 30 June 2005 | ||||||||||||||||||||||||||
P S Aiken |
69 815 | | | | 69 815 | August 2006 | ||||||||||||||||||||||||
J C Fast |
54 782 | | | | 54 782 | August 2006 | ||||||||||||||||||||||||
R W Kirkby |
58 031 | | | | 58 031 | August 2006 | ||||||||||||||||||||||||
Dr M J Kloppers |
55 378 | | | | 55 378 | August 2006 | ||||||||||||||||||||||||
C J Lynch |
61 010 | | | | 61 010 | August 2006 | ||||||||||||||||||||||||
Total |
299 016 | | | | 299 016 | |||||||||||||||||||||||||
Ordinary Shares under award | ||||||||||||||||||||||||||||||
Name | At 1 July 2004 | Granted | Vested | Lapsed | At 30 June 2005 | Vesting date | ||||||||||||||||||||||||
P S Aiken |
158 118 | | | | 158 118 | August 2005 | ||||||||||||||||||||||||
J C Fast |
115 921 | | | | 115 921 | August 2005 | ||||||||||||||||||||||||
R W Kirkby |
110 391 | | | | 110 391 | August 2005 | ||||||||||||||||||||||||
Dr M J Kloppers |
119 485 | | | | 119 485 | August 2005 | ||||||||||||||||||||||||
C J Lynch |
117 117 | | | | 117 117 | August 2005 | ||||||||||||||||||||||||
Total |
621 032 | | | | 621 032 | |||||||||||||||||||||||||
BHP Billiton Limited Ordinary Shares under award | ||||||||||||||||||||||||||||||
Name | At 1 July 2004 | Granted | Vested | Lapsed(a) | At 30 June 2005 | Vesting date | ||||||||||||||||||||||||
P S Aiken(b) |
131 856 | | 118 670 | 131 86 | | 1 October 2004 | ||||||||||||||||||||||||
J C Fast(d) |
107 093 | | 96 384 | 10 709 | | 1 October 2004 | ||||||||||||||||||||||||
R W Kirkby(c) |
82 330 | | 74 097 | 8 233 | | 1 October 2004 | ||||||||||||||||||||||||
C J Lynch(d) |
109 559 | | 98 603 | 10 956 | | 1 October 2004 | ||||||||||||||||||||||||
Total |
430 838 | | 387 754 | 43 084 | | |||||||||||||||||||||||||
(a) | 90 per cent of the Shares vested on 1 October 2004, following the end of the performance period and the BHP Billiton Ltd market price was A$14.28. The remaining 10 per cent lapsed. |
(b) | The market date on the date of exercise (7 October 2004) was A$14.94. The aggregate gain was A$1 772 930. |
(c) | The market price on the date of exercise (6 October 2004) was A$14.70. The aggregate gain was A$1 089 226. |
(d) | Mr Fast and Mr Lynch have not yet exercised the 96 384 and 98 603 shares which vested on 1 October 2004. |
BHP Billiton Plc Ordinary Shares under award | ||||||||||||||||||||||||||||||
Name | At 1 July 2004 | Granted | Vested | Lapsed(b) | At 30 June 2005 | Vesting date | ||||||||||||||||||||||||
Dr M J Kloppers(a) |
84 182 | | 75 764 | 8 418 | | 8 October 2004 | ||||||||||||||||||||||||
Total |
84 182 | | 75 764 | 8 418 | | |||||||||||||||||||||||||
(a) | The shares were transferred to Dr M J Kloppers on vesting. The market price on the date of transfer (8 October 2004) was £6.21. The aggregate gain was £470 494. |
(b) | 90 per cent of the Shares vested on 1 October 2004, following the end of the performance period and the BHP Billiton Plc market price was £5.95. The remaining 10 per cent lapsed. |
BHP Billiton Limited Ordinary Shares under award | ||||||||||||||||||||||||||||||
Name | At 1 July 2004 | Granted | Vested(a) | Lapsed | At 30 June 2005 | Vesting date | ||||||||||||||||||||||||
C J Lynch |
43 592 | | 43 592 | | | 1 July 2004 | ||||||||||||||||||||||||
Total |
43 592 | | 43 592 | | | |||||||||||||||||||||||||
(a) | 100 per cent of the Shares vested on 1 July 2004, following the end of the performance period and the BHP Billiton Limited market price was A$12.51. As at 30 June 2005, Mr Lynch had not yet exercised the 43 592 vested shares. |
BHP Billiton Limited Ordinary Shares under award | ||||||||||||||||||||||||||||||
Name | At 1 July 2004(a) | Granted | Vested | Lapsed | At 30 June 2005 | Vesting date(b) | ||||||||||||||||||||||||
J C Fast |
36 155 | | | | 36 155 | 1 October 2005 | ||||||||||||||||||||||||
R W Kirkby |
22 597 | | | | 22 597 | 1 October 2005 | ||||||||||||||||||||||||
Total |
58 752 | | | | 58 752 | |||||||||||||||||||||||||
(a) | Includes 10 042 and 6 277 committed rights invested by J C Fast and R W Kirkby respectively. |
(b) | The first performance period ceased on 30 September 2003. J C Fast and R W Kirkby did not elect to leave the MTI at the end of the first performance period and will remain in the Plan until October 2005. |
79
BHP Billiton Plc Ordinary Shares under award | ||||||||||||||||||||||||||||||
At 30 June | ||||||||||||||||||||||||||||||
Name | At 1 July 2004 (a) | Granted | Vested | Lapsed | 2005 | Vesting date(b) | ||||||||||||||||||||||||
Dr M J Kloppers |
95295 | | | | 95295 | 1 October 2005 | ||||||||||||||||||||||||
(a) | Includes 26 471 committed shares invested by Dr M J Kloppers. |
(b) | The first performance period ceased on 30 September 2003. Dr M J Kloppers did not elect to leave the CIP at the end of the first performance period and will remain in the Plan until October 2005. |
BHP Billiton Limited Ordinary Shares under award | ||||||||||||||||||||||
Name | At 1 July 2004 | Granted | Vested(a) | Lapsed | At 30 June | Release date | ||||||||||||||||
P S Aiken(b)
|
77404 | | 77404 | | | November 2004 | ||||||||||||||||
C J Lynch(c)
|
18692 | | 18692 | | | November 2004 | ||||||||||||||||
Total
|
96096 | | 96096 | | | |||||||||||||||||
(a) | In November 2001, shares were allotted to BHP Billiton Ltd employees under the Bonus Equity Plan (BEP). The shares were held by the BHP Bonus Equity Plan Trust on behalf of the participants. The minimum restriction period was three years, ending on 12 November 2004. PS Aiken and CJ Lynch instructed the trustee to transfer the shares to them on 24 November 2004 and 23 December 2004 respectively. |
(b) | The market price on date of transfer (24 November 2004) was A$14.98. The aggregate gain was A$1 159 512. |
(c) | The market price on date of transfer (23 December 2004) was A$15.42. the aggregate gain was A$288 231. |
BHP Billiton Limited Ordinary Shares under award | ||||||||||||||||||||||||||||||||||||||||
At 1 July | At 30 June | First exercise | ||||||||||||||||||||||||||||||||||||||
R W Kirkby | 2004(a) | Granted | Exercised | Lapsed | 2005 | Unpaid amount(d) | date | Expiry date | ||||||||||||||||||||||||||||||||
ESS 1997 |
74 964 | | 74 964 | (b) | | | A$6.83 | n/a | 1 October 2017 | |||||||||||||||||||||||||||||||
ESS 1996 |
107 090 | | 107 090 | (c) | | | A$6.94 | n/a | 2 October 2016 | |||||||||||||||||||||||||||||||
ESS 1995 |
72 279 | | | | 72 279 | A$8.17 | n/a | 4 October 2015 | ||||||||||||||||||||||||||||||||
ESS 1994 |
108 255 | | | | 108 255 | A$8.43 | n/a | 4 October 2014 | ||||||||||||||||||||||||||||||||
Total |
362 588 | | 182 054 | | 180 534 | |||||||||||||||||||||||||||||||||||
(a) | Includes accrued bonus shares to be issued upon conversion of partly paid shares. |
(b) | The market price on the date of exercise (8 October 2004) was A$14.82. The aggregate gain was A$598 962. |
(c) | The market price on the date of exercise (8 October 2004) was A$14.82. The aggregate gain was A$843 869. |
(d) | Represents the final call payable upon conversion of partly paid shares held at 30 June 2005 adjusted for bonus issues. |
80
Received on exercise of | |||||||||||||||||||||||||||||
BHP Billiton shares(a) | Held at 1 July 2004 | Purchases | options or rights (h) | Disposals | Held at 30 June 2005 | ||||||||||||||||||||||||
Directors |
|||||||||||||||||||||||||||||
D R Argus AO(b) |
203 495 | | | | 203 495 | ||||||||||||||||||||||||
C W Goodyear(c) |
638 807 | | 107 200 | | 746 007 | ||||||||||||||||||||||||
2 000 | | | | 2 000 | |||||||||||||||||||||||||
M Salamon(d) |
977 282 | | 178 347 | (73305 | ) | 1 082324 | |||||||||||||||||||||||
Dr D C Brink(b) |
39 377 | | | | 39 377 | ||||||||||||||||||||||||
Dr J G Buchanan |
1 000 | 3000 | | | 4 000 | ||||||||||||||||||||||||
Mr C Cordeiro |
| | | | | ||||||||||||||||||||||||
M A Chaney |
12 338 | | | | 12 338 | ||||||||||||||||||||||||
D A Crawford(e) |
29 127 | | | | 29 127 | ||||||||||||||||||||||||
Dr D A Jenkins |
2 066 | | | | 2 066 | ||||||||||||||||||||||||
10 000 | | | | 10 000 | |||||||||||||||||||||||||
Lord Renwick of Clifton |
2 066 | | | | 2 066 | ||||||||||||||||||||||||
12 385 | | | | 12 385 | |||||||||||||||||||||||||
Dr J M Schubert |
23 675 | | | | 23 675 | ||||||||||||||||||||||||
Specified Executives |
|||||||||||||||||||||||||||||
P S Aiken |
356 422 | | 118 670 | | 475 092 | ||||||||||||||||||||||||
J C Fast(f) |
175 459 | | | (172000 | ) | 3 459 | |||||||||||||||||||||||
R W Kirkby(g) |
634 589 | | 256 151 | (250000 | ) | 640 740 | |||||||||||||||||||||||
Dr M J Kloppers |
| | 75 764 | | 75 764 | ||||||||||||||||||||||||
C J Lynch |
80 679 | | | | 80 679 | ||||||||||||||||||||||||
(a) | Includes shares in BHP Billiton Plc and BHP Billiton Limited. Shares in BHP Billiton Limited shown in italics. All interests are beneficial. |
(b) | All shares were held by nominees. |
(c) | 82 604 BHP Billiton Limited shares are held in the form of 41 302 American Depositary Shares, all 2 000 BHP Billiton Plc shares are held in the form of 1 000 American Depositary Shares. |
(f) | At 30 June 2005, 2 945 shares were held by nominees, including 929 in the form of endowment warrants. |
(g) | At 30 June 2005, 85 000 partly paid shares are held and during the period a further 85,000 partly paid shares were paid in full and 97,054 bonus shares were allotted. The remaining 74 097 shares were received through the exercise of Performance Rights. |
(h) | Excludes share awards vested but not exercised / transferred |
81
Balance at the | Balance at the end of | |||||||||||||||||||
start of the year | Interest not charged | the year | Number in Group at | |||||||||||||||||
Group | US$ | US$ | US$ | the end of the year | ||||||||||||||||
Specified Executives of the Group |
10 755 | 1 296 | 10 975 | 1 | ||||||||||||||||
Other transactions include: |
| minor purchases of products and stores; and | ||
| insurance with BHP Billiton Group insurance companies. |
82
BHP Billiton Group's | ||||||||||||||||
effective interest | ||||||||||||||||
2005 | 2004 | |||||||||||||||
Name | Country of operation | Principal activity | % | % | ||||||||||||
Atlantis |
US | Hydrocarbons exploration | 44 | 44 | ||||||||||||
Bass Strait |
Australia | Hydrocarbons exploration and production | 50 | 50 | ||||||||||||
Boris |
US | Hydrocarbons exploration and production | 50 | 50 | ||||||||||||
Bruce |
UK | Hydrocarbons exploration and production | 16 | 16 | ||||||||||||
Cascade |
US | Hydrocarbons exploration | 50 | 50 | ||||||||||||
Chinook |
US | Hydrocarbons exploration | 40 | 40 | ||||||||||||
Griffin |
Australia | Hydrocarbons exploration and production | 45 | 45 | ||||||||||||
Gulf of Mexico |
US | Hydrocarbons exploration and production | 5-100 | 5-100 | ||||||||||||
Keith |
UK | Hydrocarbons exploration and production | 31.83 | 31.83 | ||||||||||||
Laminaria |
Australia | Hydrocarbons exploration and production | | 25-33 | ||||||||||||
Liverpool Bay |
UK | Hydrocarbons exploration and production | 46.1 | 46.1 | ||||||||||||
Mad Dog |
US | Hydrocarbons exploration and production | 23.9 | 23.9 | ||||||||||||
Minerva |
Australia | Hydrocarbons exploration and production | 90 | 90 | ||||||||||||
Neptune |
US | Hydrocarbons exploration | 35 | 35 | ||||||||||||
North West Shelf |
Australia | Hydrocarbons exploration and production | 8-17 | 8-17 | ||||||||||||
Ohanet |
Algeria | Hydrocarbons exploration and production | 45 | 45 | ||||||||||||
Puma |
US | Hydrocarbons exploration | 33.3 | 33.3 | ||||||||||||
ROD Integrated Development |
Algeria | Hydrocarbons exploration and production | 45 | 36.04 | ||||||||||||
Shenzi |
US | Hydrocarbons exploration | 44 | 44 | ||||||||||||
Trinidad 2c Angostura |
Trinidad & Tobago | Hydrocarbons production | 45 | 45 | ||||||||||||
Typhoon |
US | Hydrocarbons exploration and production | 50 | 50 | ||||||||||||
Zamzama |
Pakistan | Hydrocarbons exploration and production | 38.5 | 38.5 | ||||||||||||
Alumar |
Brazil | Alumina refining | 36 | 36 | ||||||||||||
Aluminium smelting | 46.3 | 46.3 | ||||||||||||||
Billiton Suriname |
Suriname | Bauxite mining and alumina refining | 45 | 45 | ||||||||||||
Mozal |
Mozambique | Aluminium smelting | 47.1 | 47.1 | ||||||||||||
Valesul Aluminio |
Brazil | Aluminium smelting | 45.5 | 45.5 | ||||||||||||
Worsley |
Australia | Bauxite mining and alumina refining | 86 | 86 | ||||||||||||
Escondida |
Chile | Copper mining | 57.5 | 57.5 | ||||||||||||
Central Queensland Coal Associates |
Australia | Coal mining | 50 | 50 | ||||||||||||
Gregory |
Australia | Coal mining | 50 | 50 | ||||||||||||
Mt Goldsworthy Mining Associates |
Australia | Iron ore mining | 85 | 85 | ||||||||||||
Mt Newman |
Australia | Iron ore mining | 85 | 85 | ||||||||||||
Yandi |
Australia | Iron ore mining | 85 | 85 | ||||||||||||
EKATI |
Canada | Diamond mining | 80 | 80 | ||||||||||||
Douglas Colliery |
South Africa | Coal mining | 84 | 84 | ||||||||||||
Middelburg Mine |
South Africa | Coal mining | 84 | 84 | ||||||||||||
Richards Bay Coal Terminal |
South Africa | Coal exporting | 37 | 37 | ||||||||||||
83
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Current assets |
||||||||||
Cash assets |
227 | 213 | ||||||||
Receivables |
839 | 634 | ||||||||
Inventories |
820 | 581 | ||||||||
Other |
42 | 50 | ||||||||
Non-current assets |
||||||||||
Receivables |
47 | 42 | ||||||||
Other financial assets |
27 | 26 | ||||||||
Inventories |
41 | 49 | ||||||||
Property, plant and equipment |
13 484 | 12 119 | ||||||||
Other |
319 | 310 | ||||||||
BHP Billiton Group share of assets employed in joint venture operations |
15 846 | 14 024 | ||||||||
Contingent liabilities unsecured (a) |
49 | 10 | ||||||||
Contracts for capital expenditure commitments not completed (b) |
1 230 | 1 152 | ||||||||
(a) | Included in contingent liabilities arising from joint venture operations. Refer note 39. |
(b) | Included in capital expenditure commitments. Refer note 40. |
84
BHP Billiton Groups | ||||||||||||||||
effective interest | ||||||||||||||||
Country of | 2005 | 2004 | ||||||||||||||
Name | incorporation | Principal activity | % | % | ||||||||||||
BHP Billiton Diamonds Inc |
Canada | Diamond mining | 100 | 100 | ||||||||||||
BHP Billiton Finance BV |
Netherlands | Finance | 100 | 100 | ||||||||||||
BHP Billiton Finance Ltd |
Australia | Finance | 100 | 100 | ||||||||||||
BHP Billiton Finance (USA) Ltd (a) |
Australia | Finance | 100 | 100 | ||||||||||||
BHP Billiton Group Operations Pty Ltd |
Australia | Administrative services | 100 | 100 | ||||||||||||
BHP Billiton Marine and General Insurances Pty Ltd |
Australia | Insurance company | 100 | 100 | ||||||||||||
BHP Billiton Marketing AG |
Switzerland | Marketing and trading | 100 | 100 | ||||||||||||
BHP Billiton Marketing Inc |
US | Marketing and trading | 100 | 100 | ||||||||||||
BHP Billiton Metais SA |
Brazil | Alumina refining and aluminium smelting | 100 | 100 | ||||||||||||
BHP Billiton Minerals Pty Ltd |
Australia | Iron ore mining, silver, lead and zinc mining | 100 | 100 | ||||||||||||
BHP Billiton Petroleum (Americas) Inc |
US | Hydrocarbons exploration and production | 100 | 100 | ||||||||||||
BHP Billiton Petroleum (Australia) Pty Ltd |
Australia | Hydrocarbons production | 100 | 100 | ||||||||||||
BHP Billiton Petroleum (Bass Strait) Pty Ltd |
Australia | Hydrocarbons production | 100 | 100 | ||||||||||||
BHP Billiton Petroleum (Deepwater) Inc |
US | Hydrocarbons exploration development and production | 100 | 100 | ||||||||||||
BHP Billiton Petroleum (GOM) Inc |
US | Hydrocarbons exploration | 100 | 100 | ||||||||||||
BHP Billiton Petroleum (North West Shelf) Pty Ltd |
Australia | Hydrocarbons production | 100 | 100 | ||||||||||||
BHP Billiton Petroleum Great Britain Ltd |
UK | Hydrocarbons production | 100 | 100 | ||||||||||||
BHP Billiton Petroleum (International
Exploration) Pty Ltd |
Australia | Hydrocarbons development and production | 100 | 100 | ||||||||||||
BHP Billiton Petroleum (Victoria) Pty Ltd |
Australia | Hydrocarbons development | 100 | 100 | ||||||||||||
BHP Billiton SA Limited |
South Africa | Holding and service company | 100 | 100 | ||||||||||||
BHP Billiton Tintaya SA |
Peru | Copper mining | 99.95 | 99.95 | ||||||||||||
BHP Billiton (Trinidad - 2c) Ltd |
Canada | Hydrocarbons development | 100 | 100 | ||||||||||||
BHP Billiton World Exploration Inc |
Canada | Exploration | 100 | 100 | ||||||||||||
BHP Canadian Diamonds Company |
Canada | Diamond mining | 100 | 100 | ||||||||||||
BHP Coal Pty Ltd |
Australia | Holding company and coal mining | 100 | 100 | ||||||||||||
BHP Copper Inc |
US | Holding company and copper mining | 100 | 100 | ||||||||||||
BHP Financial Services (UK) Ltd |
Guernsey | Finance | 100 | 100 | ||||||||||||
BHP Minerals Exploration Inc |
US | Holding company | 100 | 100 | ||||||||||||
BHP Mitsui Coal Pty Ltd |
Australia | Holding company and coal mining | 80 | 80 | ||||||||||||
BHP Navajo Coal Company |
US | Coal mining | 100 | 100 | ||||||||||||
BHP Operations Inc |
US | Finance | 100 | 100 | ||||||||||||
BHP Petroleum (Pakistan) Pty Ltd |
Australia | Hydrocarbons production | 100 | 100 | ||||||||||||
BHP Queensland Coal Investments Pty Ltd |
Australia | Holding company and coal mining | 100 | 100 | ||||||||||||
BHP Billiton Freight Pty Ltd |
Australia | Transport services | 100 | 100 | ||||||||||||
Billiton Aluminium Australia Pty Ltd |
Australia | Bauxite mining and alumina refining | 100 | 100 | ||||||||||||
Billiton Aluminium SA Limited |
South Africa | Aluminium smelting | 100 | 100 | ||||||||||||
Billiton Coal Australia Pty Ltd |
Australia | Coal mining | 100 | 100 | ||||||||||||
Billiton Marketing Holding BV |
Netherlands | Marketing and trading | 100 | 100 | ||||||||||||
Broken Hill Proprietary (USA) Inc |
US | Service company | 100 | 100 | ||||||||||||
Cerro Matoso SA |
Colombia | Nickel mining and ferro-nickel smelting | 99.8 | 99.8 | ||||||||||||
Compania Minera Cerro Colorado Limitada |
Chile | Copper mining | 100 | 100 | ||||||||||||
Compania Minera Riochilex SA |
Chile | Copper exploration | 100 | 100 | ||||||||||||
Dendrobium Coal Pty Ltd |
Australia | Coal mining | 100 | 100 | ||||||||||||
Dia Met Minerals Ltd |
Canada | Diamond mining | 100 | 100 | ||||||||||||
Endeavour Coal Pty Ltd |
Australia | Coal mining | 100 | 100 | ||||||||||||
Groote Eylandt Mining Co Pty Ltd |
Australia | Manganese mining | 60 | 60 | ||||||||||||
Illawarra Coal Holdings Pty Ltd |
Australia | Coal mining | 100 | 100 | ||||||||||||
Ingwe Collieries Limited |
South Africa | Coal mining | 100 | 100 | ||||||||||||
QNI Pty Ltd |
Australia | Holding company | 100 | 100 | ||||||||||||
QNI Metals Pty Ltd |
Australia | Nickel refining | 100 | 100 | ||||||||||||
QNI Resources Pty Ltd |
Australia | Nickel refining | 100 | 100 | ||||||||||||
Rio Algom Ltd |
Canada | Holding Company | 100 | 100 |
85
BHP Billiton Groups | ||||||||||||||||
effective interest | ||||||||||||||||
2005 | 2004 | |||||||||||||||
Name | Country of incorporation | Principal activity | % | % | ||||||||||||
Samancor AG |
Switzerland | Marketing | 60 | 60 | ||||||||||||
Samancor Holdings Limited |
South Africa | Holding company | 60 | | ||||||||||||
Samancor Limited |
South Africa | Manganese mining | 60 | 60 | ||||||||||||
San Juan Coal Company |
US | Coal mining | 100 | 100 | ||||||||||||
San Juan Transportation Company |
US | Coal transportation | 100 | 100 | ||||||||||||
Southern Cross Fertiliser Pty Ltd (formerly WMC |
||||||||||||||||
Fertilizers Pty Ltd) |
Australia | Fertiliser production | 100 | | ||||||||||||
Tasmanian
Electro Metallurgical Co Pty Ltd |
Australia | Manganese alloys | 60 | 60 | ||||||||||||
WMC (Olympic Dam Corporation) Pty Ltd |
Australia | Copper and uranium mining | 100 | | ||||||||||||
WMC Finance Ltd |
Australia | Finance | 100 | | ||||||||||||
WMC Finance (USA) Ltd |
Australia | Finance | 100 | | ||||||||||||
WMC Resources Ltd |
Australia | Nickel mining, smelting | ||||||||||||||
and refining and | ||||||||||||||||
administrative services | 100 | | ||||||||||||||
WMC Resources Marketing Ltd |
Canada | Marketing | 100 | | ||||||||||||
(a) | BHP Billiton Finance (USA) Ltd is 100 per cent owned by BHP Billiton Limited. BHP Billiton Limited and BHP Billiton Plc have each fully and unconditionally guaranteed BHP Billiton Finance (USA) Ltds debt securities. |
86
2005 | 2004 | |||||||||
US$M | US$M | |||||||||
Interest
received or due and receivable from related parties |
||||||||||
Associated entities (a) |
11.889 | 12.859 | ||||||||
Dividends
received or due and receivable from related parties |
||||||||||
Associated entities (a) |
291.053 | 237.559 | ||||||||
Current trade receivables due from related parties |
||||||||||
Associated entities (a) |
1.337 | 0.122 | ||||||||
Current sundry receivables due from related parties |
||||||||||
Associated entities (a) |
| 1.379 | ||||||||
Directors of controlled entities (b) |
0.031 | 0.034 | ||||||||
0.031 | 1.413 | |||||||||
Non-current sundry receivables due from related parties |
||||||||||
Associated entities (a) |
84.792 | 238.443 | ||||||||
Directors of controlled entities (b) |
1.410 | 1.515 | ||||||||
86.202 | 239.958 | |||||||||
Current trade creditors due from related parties |
||||||||||
Associated entities (a) |
45.563 | 4.821 | ||||||||
Current sundry creditors due to related parties |
||||||||||
Associated entities (a) |
13.175 | 10.505 | ||||||||
Current interest bearing liabilities due to related parties |
||||||||||
Associated entities (a) |
22.776 | 148.763 | ||||||||
Non-current sundry creditors due to related parties |
||||||||||
Associated entities (a) |
3.201 | 4.138 | ||||||||
(a) | Associated entities includes all joint venture and associated entities. | |
(b) | Current and non-current sundry receivables due from Directors of controlled entities represent the appropriate portion of loans to Directors engaged in full-time employment within the BHP Billiton Group, mainly for acquisition of shares in BHP Billiton Limited. |
| sales of services to Australian LNG Shipping amounting to US$nil (2004: US$6.022 million); | |
| sales of services to Samarco amounting to US$nil (2004: US$4.564 million); | |
| sales of services to Advalloy amounting to US$1.583 million (2004: US$1.528 million); and | |
| sales of services to BM Alliance Coal Operations amounting to US$58.497 million (2004: nil) |
87
2005 | 2004 | |||||||||
A$M | A$M | |||||||||
Current assets |
||||||||||
Cash assets |
1 858 | 2 636 | ||||||||
Receivables |
4 572 | 4 028 | ||||||||
Other financial assets |
278 | 242 | ||||||||
Inventories |
3 330 | 2 487 | ||||||||
Other assets |
210 | 255 | ||||||||
Total current assets |
10 248 | 9 648 | ||||||||
Non-current assets |
||||||||||
Receivables |
811 | 1 085 | ||||||||
Investments accounted for using the equity method |
1 998 | 1 985 | ||||||||
Other financial assets |
127 | 178 | ||||||||
Inventories |
135 | 65 | ||||||||
Property, plant and equipment |
39 758 | 30 368 | ||||||||
Intangible assets |
672 | 612 | ||||||||
Deferred tax assets |
865 | 728 | ||||||||
Other assets |
555 | 538 | ||||||||
Total non-current assets |
44 921 | 35 559 | ||||||||
Total assets |
55 169 | 45 207 | ||||||||
Current liabilities |
||||||||||
Payables |
5 360 | 3 755 | ||||||||
Interest bearing liabilities |
1 965 | 1 928 | ||||||||
Tax liabilities |
1 103 | 431 | ||||||||
Other provisions and liabilities |
1 606 | 1 174 | ||||||||
Total current liabilities |
10 034 | 7 288 | ||||||||
Non-current liabilities |
||||||||||
Payables |
212 | 257 | ||||||||
Interest bearing liabilities |
12 611 | 7 906 | ||||||||
Deferred tax liabilities |
1 727 | 1 527 | ||||||||
Other provisions and liabilities |
6 526 | 5 864 | ||||||||
Total non-current liabilities |
21 076 | 15 554 | ||||||||
Total liabilities |
31 110 | 22 842 | ||||||||
Net assets |
24 059 | 22 365 | ||||||||
Contributed equity BHP Billiton Limited |
2 111 | 2 684 | ||||||||
Called up share capital
Billiton Plc |
2 295 | 2 540 | ||||||||
Reserves |
836 | 793 | ||||||||
Retained profits |
18 370 | 15 845 | ||||||||
Total BHP Billiton interest |
23 612 | 21 862 | ||||||||
Outside equity interest |
447 | 503 | ||||||||
Total equity |
24 059 | 22 365 | ||||||||
88
BHP Billiton Limited | ||||||||||
2005 | 2004 | |||||||||
A$M | A$M | |||||||||
Revenue from ordinary activities |
||||||||||
Non-operating revenue |
5 932 | 9 940 | ||||||||
5 932 | 9 940 | |||||||||
deduct |
||||||||||
Expenses from ordinary activities, excluding depreciation, amortisation and borrowing costs |
438 | 385 | ||||||||
5 494 | 9 555 | |||||||||
deduct |
||||||||||
Depreciation and amortisation |
1 | 1 | ||||||||
Borrowing costs |
673 | 807 | ||||||||
Profit from ordinary activities before income tax |
4 820 | 8 747 | ||||||||
deduct |
||||||||||
Income tax expense attributable to ordinary activities |
125 | 22 | ||||||||
Net profit attributable to members of BHP Billiton Limited |
4 695 | 8 725 | ||||||||
Total changes in equity other than those resulting from transactions with owners |
4 695 | 8 725 | ||||||||
BHP Billiton Limited | ||||||||||
2005 | 2004 | |||||||||
A$M | A$M | |||||||||
Current assets |
||||||||||
Receivables (a) |
31 269 | 28 446 | ||||||||
Other assets |
4 | 3 | ||||||||
Total current assets |
31 273 | 28 449 | ||||||||
Non-current assets |
||||||||||
Receivables (a) |
5 240 | 5 614 | ||||||||
Other financial assets |
22 305 | 22 305 | ||||||||
Property, plant and equipment |
1 | 2 | ||||||||
Deferred tax assets |
163 | 369 | ||||||||
Other assets |
1 | 1 | ||||||||
Total non-current assets |
27 710 | 28 291 | ||||||||
Total assets |
58 983 | 56 740 | ||||||||
Current liabilities |
||||||||||
Payables(a) |
31 012 | 30 149 | ||||||||
Interest bearing liabilities |
1 | 1 | ||||||||
Tax liabilities |
493 | 20 | ||||||||
Other provisions |
144 | 80 | ||||||||
Total current liabilities |
31 650 | 30 250 | ||||||||
Non-current liabilities |
||||||||||
Payables |
87 | 325 | ||||||||
Interest bearing liabilities (a) |
5 696 | 5 971 | ||||||||
Deferred tax liabilities |
827 | 851 | ||||||||
Other provisions |
83 | 128 | ||||||||
Total non-current liabilities |
6 693 | 7 275 | ||||||||
Total liabilities |
38 343 | 37 525 | ||||||||
Net assets |
20 640 | 19 215 | ||||||||
Contributed equity BHP Billiton Limited |
3 030 | 3 335 | ||||||||
Reserves |
950 | 877 | ||||||||
Retained profits |
16 660 | 15 003 | ||||||||
Total equity |
20 640 | 19 215 | ||||||||
(a) | The majority of these balances represent amounts which are receivable from and payable to controlled entities within the Group. The Company has control of payment of these amounts and will manage them to ensure that at all times it has sufficient funds available to meet its commitments. |
89
BHP Billiton Limited | |||||||||
2005 | 2004 | ||||||||
A$M | A$M | ||||||||
Cash flows related to operating activities |
|||||||||
Receipts from customers |
186 | 135 | |||||||
Payments in the course of operations |
(272 | ) | (183 | ) | |||||
Dividends received |
4 244 | 8 469 | |||||||
Interest received |
1 502 | 1 328 | |||||||
Borrowing costs |
(673 | ) | (807 | ) | |||||
Operating cash flows before income tax |
4 987 | 8 942 | |||||||
Income taxes paid |
(578 | ) | (103 | ) | |||||
Net operating cash flows |
4 409 | 8 839 | |||||||
Cash flows related to investing activities |
|||||||||
Investments in controlled entities |
| (18 | ) | ||||||
Investing outflows |
| (18 | ) | ||||||
Proceeds from sale of property, plant and equipment |
| 3 | |||||||
Net investing cash flows |
| (15 | ) | ||||||
Cash flows related to financing activities |
|||||||||
Proceeds from ordinary share issues |
88 | 102 | |||||||
Share repurchase scheme |
(2 279) | | |||||||
Payment to ESOP trust for purchase of shares |
(59) | (41) | |||||||
Loans to Group companies |
(2 602 | ) | (8 252) | ||||||
Repayments of loans from Group companies |
1 556 | 662 | |||||||
Dividends paid |
(1 113 | ) | (1 296 | ) | |||||
Net financing cash flows |
(4 409 | ) | (8 825 | ) | |||||
Net decrease in cash and cash equivalents |
| (1 | ) | ||||||
Cash and cash equivalents at beginning of period |
(1 | ) | | ||||||
Cash and cash equivalents at end of period |
(1 | ) | (1 | ) | |||||
90
(i) | in the UK, listed groups are required to comply with IFRS as endorsed by the European Commission (EC); there is a risk that IFRS as endorsed by the EC at 30 June 2006 may not be consistent with IFRS applicable in Australia; |
(ii) | the Australian Accounting Standards Board has approved IFRS-based standards some of which mandate particular policies that are optional (and not applied uniformly by other entities) in the UK; and |
(iii) | continued development and interpretation of IFRS prior to 30 June 2006 that could affect the ultimate difference between current reporting frameworks and IFRS applicable in each jurisdiction. |
| The scope of application of income tax accounting required by AASB 112 Income Taxes remains unclear. The BHP Billiton Group is subject to a wide variety of government imposed production taxes, royalties and other imposts, in addition to regular income tax on profits. Under Australian GAAP, income tax expense and the corresponding income tax assets and liabilities relate only to regular income taxes on profits. All other forms of taxation, such as petroleum resource taxes, production royalties and other secondary taxes are accounted for as operating costs or reductions in revenue as appropriate. The amounts of such taxes are determined using accounting policies appropriate to the nature of each arrangement. The BHP Billiton Group has sought guidance from the International Financial Reporting Interpretations Committee (IFRIC) on this matter, in light of a variety of diverse interpretations applied by other entities. No guidance has been forthcoming at this time. The IFRS impacts presented below do not take account of any changes in the measurement or presentation of such taxes, royalties and similar arrangements that might ultimately be required. |
| AASB 112 requires deferred tax liabilities to be measured based on the difference between the carrying amount of assets and liabilities in the financial statements (their book base) and their equivalent carrying amounts viewed from a taxation perspective (their tax base). Different interpretations have been made as to those items eligible for inclusion in the tax base. In particular, there are divergent views as to whether the tax-deductible amount of an asset such as mineral rights, which is only available for capital gains tax purposes, is relevant in measuring the tax base of an asset that is not expected to generate capital gains income. BHP Billiton has excluded such amounts in the calculation of tax base and has consequently recognised deferred tax liabilities for assets that are not depreciable for tax purposes and not expected to generate revenue on their ultimate disposal. This area is one of many under consideration by the International Accounting Standards Board but its resolution remains unclear. |
91
| not restate previous mergers or acquisitions and the accounting thereof; |
| measure property, plant and equipment at deemed cost, being the value of property, plant and equipment immediately prior to the date of transition, with no adjustment made to fair value; |
| not apply the requirements of AASB 2 Share-based Payment to equity instruments granted before 7 November 2002; |
| recognise the cumulative effect of actuarial gains and losses on employee benefits to retained earnings as at the transition date; and |
| transfer all foreign currency translation differences, currently held in reserves, to retained earnings at the transition date. |
92
| goodwill; | ||
| differences that exist on the initial recognition of assets and liabilities that are not acquired in a business combination or that affect neither accounting or taxable profit on initial recognition; and | ||
| differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. |
93
As at | As at | |||||||||
30 June 2005 | 30 June 2004 | |||||||||
US$M | US$M | |||||||||
Net equity as previously reported under Australian GAAP |
18 364 | 15 425 | ||||||||
AASB 119 Post-retirement pension obligations pre tax |
(650 | ) | (526 | ) | ||||||
AASB 119 Post-retirement pension obligations deferred tax effect |
158 | 135 | ||||||||
AASB 119 Post-retirement medical schemes pre tax |
(111 | ) | (76 | ) | ||||||
AASB 119 Post-retirement medical schemes deferred tax effect |
30 | 21 | ||||||||
AASB 112 Deferred income tax accounting |
(538 | ) | (817 | ) | ||||||
AASB 3 Amortisation of goodwill |
44 | | ||||||||
AASB 2 Equity based compensation payments to employees tax effect |
16 | 2 | ||||||||
Additional goodwill included in net book value of disposed Chrome operations |
(3 | ) | | |||||||
Net equity in accordance with IFRS |
17 310 | 14 164 | ||||||||
Overall net decrease in equity under IFRS |
(1 054 | ) | (1 261 | ) | ||||||
94
Year ended | |||||
30 June 2005 | |||||
US$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 | ) | |||
Year ended | |||||
30 June 2005 | |||||
US$M | |||||
Income tax expense previously reported under Australian GAAP |
2 240 | ||||
AASB 112 Recognition of prior year tax |
(350 | ) | |||
AASB 112 Withholding and repatriation taxes |
10 | ||||
AASB 112 Additional foreign exchange variations |
89 | ||||
AASB 112 Non-tax depreciable items now tax-effected |
(56 | ) | |||
AASB 112 Tax base resets under Australian tax consolidations |
6 | ||||
AASB 2 Equity based compensation payments to employees |
12 | ||||
AASB 131 Reclassification of joint venture tax expense to profit before tax jointly controlled entities |
(230 | ) | |||
AASB 119 Tax impact of additional post-retirement medical and pension benefits charged |
(3 | ) | |||
Other |
18 | ||||
Income tax expense in accordance with IFRS |
1 736 | ||||
Overall net decrease in income tax expense under IFRS |
(504 | ) | |||
95
Year ended | |||||
30 June 2005 | |||||
US$M | |||||
Revenue (including share of joint ventures) |
|||||
Group production |
24 450 | ||||
Third party products |
6 670 | ||||
31 120 | |||||
Less: Share of joint ventures revenue included above |
(4 428 | ) | |||
Group revenue |
26 692 | ||||
Other income |
757 | ||||
Expenses excluding finance costs |
(20 568 | ) | |||
Income from jointly controlled entities |
1 787 | ||||
Profit from operations |
8 668 | ||||
Comprising: |
|||||
Group production |
8 554 | ||||
Third party products |
114 | ||||
8 668 | |||||
Net finance costs |
(331 | ) | |||
Profit before taxation |
8 337 | ||||
Taxation |
(1 736 | ) | |||
Profit after taxation |
6 601 | ||||
Profit attributable to minority interests |
(232 | ) | |||
Profit attributable to members of BHP Billiton Group |
6 369 | ||||
Earnings per ordinary share (basic) (US cents) |
104.0 | ||||
Earnings per ordinary share (diluted) (US cents) |
103.5 | ||||
Dividend per ordinary share (US cents) |
28.0 | ||||
96
30 June 2005 | 30 June 2004 | |||||||||
US$M | US$M | |||||||||
Assets |
||||||||||
Current assets |
||||||||||
Cash |
1 222 | 1 642 | ||||||||
Trade and other receivables |
3 216 | 2 585 | ||||||||
Other financial assets |
45 | 14 | ||||||||
Inventories |
2 399 | 1 590 | ||||||||
Other |
150 | 163 | ||||||||
Total current assets |
7 032 | 5 994 | ||||||||
Non-current assets |
||||||||||
Trade and other receivables |
849 | 994 | ||||||||
Other financial assets |
255 | 267 | ||||||||
Inventories |
71 | 15 | ||||||||
Investments in jointly controlled entities |
3 264 | 2 593 | ||||||||
Property, plant and equipment |
27 444 | 18 276 | ||||||||
Intangible assets |
2 015 | 483 | ||||||||
Deferred tax assets |
1 906 | 1 160 | ||||||||
Other |
96 | 65 | ||||||||
Total non-current assets |
35 900 | 23 853 | ||||||||
Total assets |
42 932 | 29 847 | ||||||||
Liabilities |
||||||||||
Current liabilities |
||||||||||
Trade and other payables |
3 996 | 2 481 | ||||||||
Interest bearing liabilities |
1 298 | 1 013 | ||||||||
Current tax payable |
783 | 230 | ||||||||
Provisions |
1 088 | 642 | ||||||||
Deferred income |
120 | 156 | ||||||||
Total current liabilities |
7 285 | 4 522 | ||||||||
Non-current liabilities |
||||||||||
Trade and other payables |
156 | 171 | ||||||||
Interest bearing liabilities |
8 649 | 4 437 | ||||||||
Deferred tax liabilities |
4 192 | 2 456 | ||||||||
Provisions |
4 978 | 3 749 | ||||||||
Deferred income |
362 | 348 | ||||||||
Total non-current liabilities |
18 337 | 11 161 | ||||||||
Total liabilities |
25 622 | 15 683 | ||||||||
Net Assets |
17 310 | 14 164 | ||||||||
Equity |
||||||||||
Share capital BHP Billiton Limited |
1 611 | 1 851 | ||||||||
Share capital BHP Billiton Plc |
1 234 | 1 234 | ||||||||
Share premium account |
518 | 518 | ||||||||
Reserves |
154 | 94 | ||||||||
Retained earnings |
13 452 | 10 120 | ||||||||
Total equity attributable to members of BHP Billiton Group |
16 969 | 13 817 | ||||||||
Minority interests |
341 | 347 | ||||||||
Total Equity |
17 310 | 14 164 | ||||||||
97
Year ended | |||||
30 June 2005 | |||||
US$M | |||||
Operating activities |
|||||
Receipts from customers |
28 425 | ||||
Payments to suppliers and employees |
(19 352 | ) | |||
Cash generated from operations |
9 073 | ||||
Dividends received |
1 002 | ||||
Interest received |
90 | ||||
Interest paid |
(315 | ) | |||
Income tax paid |
(1 476 | ) | |||
Net operating cash flows |
8 374 | ||||
Investing activities |
|||||
Purchases of property, plant and equipment |
(3 450 | ) | |||
Exploration expenditure (including amounts capitalised) |
(531 | ) | |||
Purchases of investments and funding of jointly controlled entities |
(42 | ) | |||
Purchases of, or increased investment in, controlled entities and joint venture interests, net of their cash |
(6 198 | ) | |||
Cash outflows from investing activities |
(10 221 | ) | |||
Proceeds from sale of property, plant and equipment |
153 | ||||
Proceeds from sale or redemption of investments |
227 | ||||
Proceeds from sale or partial sale of subsidiaries, operations and jointly controlled entities net of their cash |
675 | ||||
Net investing cash flows |
(9 166 | ) | |||
Financing activities |
|||||
Proceeds from ordinary share issues |
66 | ||||
Proceeds from interest bearing liabilities |
5 668 | ||||
Repayment of interest bearing liabilities |
(1 735 | ) | |||
Purchase of shares by ESOP trusts |
(47 | ) | |||
Share repurchase scheme BHP Billiton Limited |
(1 792 | ) | |||
Dividends paid |
(1 404 | ) | |||
Dividends paid to minority interests |
(238 | ) | |||
Repayment of finance leases |
(22 | ) | |||
Net financing cash flows |
496 | ||||
Net increase in cash and cash equivalents |
(296 | ) | |||
Cash and cash equivalents at beginning of period |
1 509 | ||||
Effect of foreign currency exchange rate changes on cash and cash equivalents |
(6 | ) | |||
Cash and cash equivalents at end of period |
1 207 | ||||
98
(a) | The financial statements and notes, set out on pages 2 to 98 and including the information in the Remuneration Report that is described as having been audited, are in accordance with the Corporations Act 2001, including: |
(i) | Complying with Accounting Standards in Australia and the Corporations Regulations 2001; and | ||
(ii) | Giving a true and fair view of the financial position of the BHP Billiton Group as at 30 June 2005 and of its performance, as represented by the results of its operations and its cash flows, for the year ended 30 June 2005. |
(b) | There are reasonable grounds to believe that BHP Billiton Limited will be able to pay its debts as and when they become due and payable. |
99
§ | examining, on a test basis, information to provide evidence supporting the amounts and disclosures in the financial report, and | |
§ | assessing the appropriateness of the accounting policies and disclosures used and the reasonableness of significant accounting estimates made by the directors. |
100
i. | giving a true and fair view of the BHP Billiton Groups financial position as at 30 June 2005 and of its performance for the financial year ended on that date; and | ||
ii. | complying with Accounting Standards in Australia, including AASB 1046 Director and Executive Disclosures by Disclosing Entities, and the Corporations Regulations 2001; and |
101
102
103
(millions of barrels) | Australia/Asia | Americas | UK/Middle East | Total | ||||||||||||||||
Proved developed and undeveloped oil, condensate and LPG reserves (a) |
||||||||||||||||||||
Reserves at 30 June 2002 |
329.0 | 160.7 | 108.9 | 598.6 | ||||||||||||||||
Improved recovery |
| | 0.1 | 0.1 | ||||||||||||||||
Revisions of previous estimates |
52.2 | (12.2 | ) | 12.2 | 52.2 | |||||||||||||||
Extensions and discoveries |
0.5 | 10.1 | 3.9 | 14.5 | ||||||||||||||||
Purchase/sales of reserves |
| | | | ||||||||||||||||
Production (b) |
(55.1 | ) | (6.6 | ) | (11.7 | ) | (73.4 | ) | ||||||||||||
Total changes |
(2.4 | ) | (8.7 | ) | 4.5 | (6.6 | ) | |||||||||||||
Reserves at 30 June 2003 |
326.6 | 152.0 | 113.4 | 592.0 | ||||||||||||||||
Improved recovery |
| | | | ||||||||||||||||
Revisions of previous estimates |
20.2 | (2.6 | ) | (9.5 | ) | 8.1 | ||||||||||||||
Extensions and discoveries |
0.4 | 11.0 | 1.1 | 12.5 | ||||||||||||||||
Purchase/sales of reserves |
| (4.0 | ) | | (4.0 | ) | ||||||||||||||
Production (b) |
(46.3 | ) | (7.6 | ) | (14.1 | ) | (68.0 | ) | ||||||||||||
Total changes |
(25.7 | ) | (3.2 | ) | (22.5 | ) | (51.4 | ) | ||||||||||||
Reserves at 30 June 2004 (c) |
300.9 | 148.8 | 90.9 | 540.6 | ||||||||||||||||
Improved recovery |
| | | | ||||||||||||||||
Revisions of previous estimates |
24.5 | (1.7 | ) | (1.3 | ) | 21.5 | ||||||||||||||
Extensions and discoveries |
7.2 | 43.5 | | 50.7 | ||||||||||||||||
Purchase/sales of reserves |
(9.2 | ) | | | (9.2 | ) | ||||||||||||||
Production (b) |
(38.7 | ) | (7.6 | ) | (14.7 | ) | (61.0 | ) | ||||||||||||
Total changes |
(16.2 | ) | 34.2 | (16.0 | ) | 2.0 | ||||||||||||||
Reserves at 30 June 2005 (c) |
284.7 | 183.0 | 74.9 | 542.6 | ||||||||||||||||
Proved developed oil, condensate and LPG reserves (a) |
||||||||||||||||||||
Reserves at 30 June 2002 |
233.1 | 15.9 | 30.2 | 279.2 | ||||||||||||||||
Reserves at 30 June 2003 |
227.8 | 9.9 | 24.5 | 262.2 | ||||||||||||||||
Reserves at 30 June 2004 |
201.9 | 5.4 | 54.8 | 262.1 | ||||||||||||||||
Reserves at 30 June 2005 |
180.5 | 18.3 | 74.5 | 273.3 | ||||||||||||||||
104
(a) | In Bass Strait, the North West Shelf and the North Sea, LPG is extracted separately from crude oil and natural gas. |
(b) | Production for reserves reconciliation differs slightly from marketable production due to timing of sales and corrections to previous estimates. |
(c) | Total proved oil, condensate and LPG reserves include 12.6 million barrels derived from probabilistic aggregation procedures. |
(billions of cubic feet) | Australia/Asia (a) | Americas | UK/Middle East | Total | ||||||||||||||||
Proved developed and undeveloped natural gas reserves
|
||||||||||||||||||||
Reserves at 30 June 2002 |
4 500.8 | 154.0 | 489.2 | 5 144.0 | ||||||||||||||||
Improved recovery |
| | 16.7 | 16.7 | ||||||||||||||||
Revisions of previous estimates |
404.1 | 4.9 | (7.0 | ) | 402.0 | |||||||||||||||
Extensions and discoveries |
188.9 | 10.2 | | 199.1 | ||||||||||||||||
Purchases/sales of reserves |
| | | | ||||||||||||||||
Production (b) |
(189.2 | ) | (21.8 | ) | (79.9 | ) | (290.9 | ) | ||||||||||||
Total changes |
403.8 | (6.7 | ) | (70.2 | ) | 326.9 | ||||||||||||||
Reserves at 30 June 2003 |
4 904.6 | 147.3 | 419.0 | 5 470.9 | ||||||||||||||||
Improved recovery |
| | | | ||||||||||||||||
Revisions of previous estimates |
114.6 | 2.2 | (10.0 | ) | 106.8 | |||||||||||||||
Extensions and discoveries |
51.6 | 4.6 | | 56.2 | ||||||||||||||||
Purchases/sales of reserves |
| (32.8 | ) | | (32.8 | ) | ||||||||||||||
Production (b) |
(222.9 | ) | (20.5 | ) | (77.0 | ) | (320.4 | ) | ||||||||||||
Total changes |
(56.7 | ) | (46.5 | ) | (87.0 | ) | (190.2 | ) | ||||||||||||
Reserves at 30 June 2004 (c) |
4 847.9 | 100.8 | 332.0 | 5 280.7 | ||||||||||||||||
Improved recovery |
| | | | ||||||||||||||||
Revisions of previous estimates |
237.3 | 3.1 | (29.9 | ) | 210.5 | |||||||||||||||
Extensions and discoveries |
177.0 | 27.6 | | 204.6 | ||||||||||||||||
Purchases/sales of reserves |
(165.8 | ) | | | (165.8 | ) | ||||||||||||||
Production (b) |
(275.7 | ) | (14.6 | ) | (57.6 | ) | (347.9 | ) | ||||||||||||
Total changes |
(27.2 | ) | 16.1 | (87.5 | ) | (98.6 | ) | |||||||||||||
Reserves at 30 June 2005 (c) |
4 820.7 | 116.9 | 244.5 | 5 182.1 | ||||||||||||||||
Proved developed natural gas reserves |
||||||||||||||||||||
Reserves at 30 June 2002 |
2 455.1 | 79.9 | 481.9 | 3 016.9 | ||||||||||||||||
Reserves at 30 June 2003 |
2 560.4 | 64.8 | 397.1 | 3 022.3 | ||||||||||||||||
Reserves at 30 June 2004 |
2 539.7 | 20.1 | 310.0 | 2 869.8 | ||||||||||||||||
Reserves at 30 June 2005 |
2 621.4 | 15.1 | 239.3 | 2 875.8 | ||||||||||||||||
105
BHP Billiton Limited | Number of | % of | ||||||||
fully paid | issued | |||||||||
shares | capital | |||||||||
1 Westpac Custodian Nominees Ltd |
||||||||||
2 J P Morgan Nominees |
||||||||||
3 National Nominees Ltd |
||||||||||
4 Citicorp Nominees Pty Ltd |
||||||||||
5 Australian Mutual Provident Society |
||||||||||
6 ANZ Nominees Ltd |
||||||||||
7 Queensland Investment Corporation |
||||||||||
8 Commonwealth Custodial Services Ltd |
||||||||||
9 HSBC Australia Nominees Pty Ltd |
||||||||||
10 RBC Global Services Australia Nominees Pty Ltd |
||||||||||
11
Government Superannuation Office <State Super Fund A/C> |
||||||||||
12 RBC
Global Services Australia Nominees Pty Ltd <BKCUST A/C> |
||||||||||
13 Commonwealth Superannuation Board of Trustees |
||||||||||
14 NRMA Group |
||||||||||
15 Westpac Financial Services Ltd |
||||||||||
16 RBC Global Services Australia Nominees Pty Ltd <RA A/C> |
||||||||||
17 Bond Street Custodians Limited |
||||||||||
18 INVIA Custodian Pty Limited |
||||||||||
19 RBC Global Services Australia Nominees Pty Ltd <MLWSIF A/C> |
||||||||||
20 Victorian WorkCover Authority |
||||||||||
BHP Billiton Plc | Number of | % of | ||||||||
fully paid | issued | |||||||||
shares | capital | |||||||||
1 Plc Nominees Pty Ltd |
||||||||||
2 Chase Nominees Limited |
||||||||||
3 Mellon Nominees UK Limited <BSDTUSD A/C> |
||||||||||
4 HSBC
Global Custody Nominee UK Limited <357206 A/C> |
||||||||||
5 Chase Nominees Limited <USRESLD A/C> |
||||||||||
6 Chase Nominees Limited <BGILIFEL A/C> |
||||||||||
7 Nortrust Nominees Limited <SLEND A/C> |
||||||||||
8 Mellon
Nominees UK Limited <BSDTABN A/C> |
||||||||||
9 The Bank of New York Nominees Limited |
||||||||||
10 Chase Nominees Limited <PUTLEND A/C> |
||||||||||
11 Chase Nominees Limited <LEND A/C> |
||||||||||
12 BNY OCS Nominees Limited |
||||||||||
13
Prudential Client HSBC GIS Nominee UK Limited <PAC A/C> |
||||||||||
14 Nortrust Nominees Limited |
||||||||||
15 State Street Nominees Limited <GB01 A/C> |
||||||||||
16 HSBC
Global Custody Nominee UK Limited <899877 A/C> |
||||||||||
17 Stanlife Nominees Limited |
||||||||||
18 Vidacos Nominees Limited <FGN A/C> |
||||||||||
19 State Street Nominees Limited <SS01 A/C> |
||||||||||
20 Chase Nominees Limited <LENDNON A/C> |
||||||||||
106
Date of notice | Ordinary shares | % | ||||||||||
Old Mutual Plc (1) |
29 Aug 03 | 152 656 921 | 6.19 | |||||||||
Legal &
General |
||||||||||||
Investment Management Ltd |
14 Jun 02 | 75 230 880 | 3.05 | |||||||||
(1) | Old Mutual Asset Managers (South Africa) (Pty) Ltd hold 79 417 870 shares representing 3.22 per cent of the total disclosed for Old Mutual Plc group companies. | |
(2) | Chase Nominees Ltd holds 75 386 454 shares representing 3.05 per cent of the total disclosed for Franklin Resources Inc & affiliates. |
BHP Billiton Limited | BHP Billiton Plc | |||||||||||||||||||||
Shareholders | Shares | Shareholders | Shares | |||||||||||||||||||
Numbers % | Numbers % | Numbers % | Numbers | % | ||||||||||||||||||
Registered address |
||||||||||||||||||||||
Australia |
||||||||||||||||||||||
New Zealand
|
||||||||||||||||||||||
United Kingdom |
||||||||||||||||||||||
United States
|
||||||||||||||||||||||
South Africa |
||||||||||||||||||||||
Other |
||||||||||||||||||||||
Total |
||||||||||||||||||||||
BHP Billiton Limited | BHP Billiton Plc | |||||||||||||||||||||||||||||||||||
Shareholders | Shares (1) | Shareholders | Shares (1) | |||||||||||||||||||||||||||||||||
Numbers | % | Numbers | % | Numbers | % | Numbers | % | |||||||||||||||||||||||||||||
Size of holding |
||||||||||||||||||||||||||||||||||||
1 500 (2) |
||||||||||||||||||||||||||||||||||||
501 1 000 |
||||||||||||||||||||||||||||||||||||
1 001 5 000 |
||||||||||||||||||||||||||||||||||||
5 001 10 000 |
||||||||||||||||||||||||||||||||||||
10 001 25 000 |
||||||||||||||||||||||||||||||||||||
25 001 50 000 |
||||||||||||||||||||||||||||||||||||
50 001 100 000 |
||||||||||||||||||||||||||||||||||||
100 001 250 000 |
||||||||||||||||||||||||||||||||||||
250 001 500 000 |
||||||||||||||||||||||||||||||||||||
500 001 1 000 000 |
||||||||||||||||||||||||||||||||||||
1 000 001 and over |
||||||||||||||||||||||||||||||||||||
Total |
||||||||||||||||||||||||||||||||||||
(1) | One share entitles the shareholder to one vote. | |
(2) | Number of BHP Billiton Limited shareholders holding less than a marketable parcel (A$500) based on the market price of A$13.33 as at 27 August 2004 was 6 820. |
BHP Billiton Limited | BHP Billiton Plc | |||||||||||||||||
Shareholders | Shares | Shareholders | Shares(1) | |||||||||||||||
Numbers % | Numbers % | Numbers % | Numbers | % | ||||||||||||||
Classification of holder |
||||||||||||||||||
Corporate
|
||||||||||||||||||
Private |
||||||||||||||||||
Total |
||||||||||||||||||
107