Adoption of IFRS
Rio Tinto PLC
05 May 2005
Adoption of International Financial Reporting Standards
Rio Tinto will report its results for the six months to 30 June 2005 and
subsequent periods in accordance with International Financial Reporting
Standards (IFRS). This statement presents the Group's IFRS balance sheets as at
31 December 2004 and 30 June 2004 together with the Group's IFRS results and
cash flows for the periods then ended. It also presents and explains the
differences between the Group's results and shareholders' equity under IFRS and
the amounts previously reported for these periods under UK Generally Accepted
Accounting Principles (UK GAAP).
Salient points for year ended 31 December 2004
• The change to reporting under IFRS does not affect the cash flow
generation of Rio Tinto's businesses and hence will not affect any
commercial decisions.
• 2004 IFRS reported cash flow from operations, which includes dividends from
equity accounted joint ventures and associates, is $4.5 billion pre-tax.
• Net debt of $3.8 billion is practically unchanged under IFRS.
• IFRS Net Earnings were $405 million higher than UK GAAP Net
Earnings (which included the amortisation of goodwill).
• To enhance understanding of the performance of Rio Tinto's businesses
an alternative earnings measure, Underlying Earnings, will be
presented in addition to Net Earnings.
• IFRS Underlying Earnings for 2004 were $2,272 million which compares
with $2,221 million for UK GAAP Adjusted Earnings (which included the
amortisation of goodwill).
• Shareholders' equity at 31 December 2004 is $707 million (six per
cent) lower than UK GAAP.
IFRS is continuing to evolve through the issue and/or endorsement of new
Standards and Interpretations and developments in the application of recently
issued Standards. For that reason, it is possible that the amounts included in
this announcement will change before they are presented as comparatives to the
IFRS financial information issued by the Group in respect of the periods to 30
June 2005 and 31 December 2005. The amounts presented in this release do not
reflect IAS 39 'Financial Instruments: Recognition and Measurement' which will
be adopted with effect from 1 January 2005.
All dollars are US dollars unless otherwise stated
Net Earnings and Underlying Earnings
Year ended 31 December 2004 IFRS UK GAAP
US$ millions
Net Earnings 3,218 2,813
Items excluded from Underlying Earnings/Adjusted Earnings
Asset write downs and provision for contract obligation 321 321
Profit on disposals of interests in businesses (1,175) (913)
Effect of exchange on US dollar debt (80) -
Mark to market of derivatives (12) -
Underlying Earnings/Adjusted Earnings 2,272 2,221
All numbers are stated net of tax and outside interests
Under UK GAAP, Rio Tinto presented an alternative measure of earnings, Adjusted
Earnings, to provide insight into the underlying performance of its business.
To achieve the same aim under IFRS, Rio Tinto will present Underlying Earnings
as well as Net Earnings. The complexity of IFRS results in a greater number of
items that need to be excluded from Net Earnings to provide a measure of
underlying performance. Underlying Earnings will exclude impairments of non
current assets and gains and losses from disposals of interests in businesses.
It will also exclude certain items that, although included in the IFRS Income
Statement, do not reflect the economic impact of the related transaction. For
example, exchange differences on US dollar debt that are included in the US
dollar IFRS Income Statement will be excluded from Underlying Earnings.
Finally, as with Adjusted Earnings, Underlying Earnings will exclude
transactions that are of a nature and size to require exclusion in order to
achieve its aim of providing insight into the underlying performance of the
business. The outcome is a measure of underlying performance that is similar to
Adjusted Earnings. A fuller description of the exclusions from Underlying
Earnings is on page 18.
Reconciliation of UK GAAP Earnings to IFRS Earnings
Year ended 31 December 2004 Adjusted
Earnings/Underlying
US$ millions Earnings Net Earnings
UK GAAP 2,221 2,813
Reversal of goodwill amortisation 77
Post retirement benefits 25
Share based payments (27)
Deferred tax (7)
Other (17)
51 51
Profits on disposals of interests in businesses 262
Effect of exchange on US dollar debt 80
Mark to market of derivatives 12
IFRS 2,272 3,218
All adjustments are stated net of tax and outside interests
Reconciliation of shareholders' equity under UK GAAP to shareholders' equity
under IFRS
US$ millions 31 Dec 1 Jan
2004 2004
Shareholders' equity under UK GAAP 12,584 10,037
Deferred tax (899) (885)
Post retirement benefits (764) (659)
Dividends 626 469
Exchange differences on capital expenditure hedges 162 93
Goodwill 74 -
Mark to market of derivatives 99 139
Other (5) 6
Shareholders' equity under IFRS 11,877 9,200
All adjustments are stated net of tax and outside interests
The Group's transition date for IFRS is 1 January 2004. The principal
differences between UK GAAP and IFRS are described below. All financial numbers
are stated after tax and outside shareholders' interests.
Reversal of goodwill amortisation
The systematic amortisation of goodwill under UK GAAP, by an annual charge to
the profit and loss account, will cease under IFRS. It will be replaced by
annual impairment reviews of the carrying value of goodwill. Impairment charges
relating to goodwill are quite likely in future reporting periods due to the
finite life of the associated ore body. The charges may vary significantly from
period to period.
The impact on Net Earnings in 2004 was a $77 million reduction (to zero) of the
charge for amortisation of goodwill. At 31 December 2004, this increases the
goodwill balance under IFRS by $74 million because the goodwill amortised under
UK GAAP in 2004 has been reversed.
Post-retirement benefits
Under UK GAAP, the Group applied SSAP 24, 'Accounting for Pension Costs' under
which post retirement benefit surpluses and deficits were spread over the
expected average remaining service lives of relevant current employees. The
International Accounting Standards Board (IASB) issued an amendment to IAS 19 '
Employee Benefits' in December 2004. In preparing the IFRS information in this
release, the directors have assumed that this revised standard will be endorsed
by the EU and adopted in the Group's 2005 financial statements. Under IAS 19
the basis of calculating the surplus or deficit under IFRS differs from SSAP 24.
In addition, IAS 19 permits three alternative ways in which the surplus or
deficit can be recognised. The Group has chosen to recognise actuarial gains
and losses directly in shareholders' equity via the Statement of Recognised
Income and Expense. The annual service cost and net financial income on the
assets and liabilities of the Group's post retirement benefit plans are
recognised through Net Earnings.
The impact on Net Earnings in 2004 was a $25 million reduction in the charge for
post retirement benefits.
At 31 December 2004, the different bases for calculating the surplus or deficit
and determining the amounts recognised on the balance sheet results in
additional provisions of $764 million (net of deferred tax and outside
interests) in the IFRS balance sheet compared to the UK GAAP balance sheet.
Share based payments
Under UK GAAP, no cost was recognised in respect of the Group's share option
schemes. IFRS requires the economic cost of share option plans to be recognised
by reference to fair value on the grant date, and charged to the Income
Statement over the expected vesting period. The IFRS charge in 2004 was $27
million and is included in Underlying Earnings.
Deferred tax on fair value adjustments arising on acquisitions
UK GAAP requires the recognition of deferred tax on all fair value adjustments
to monetary items, and on fair value adjustments which reduce the carrying value
of non-monetary items. IFRS requires deferred tax to be recognised on all fair
value adjustments, other than those recorded as goodwill. IFRS Net Earnings
will therefore benefit as the additional deferred tax provisions on upward
revaluations of non-monetary items are released to the Income Statement in line
with the amortisation of the related fair value adjustments.
For future acquisitions, these additional deferred tax provisions will be offset
by increases to the value of goodwill or other acquired assets. For
acquisitions prior to 1 January 2004, the increase in provisions has been
reflected as a reduction in opening shareholders' equity.
The impact on IFRS Net Earnings for 2004 was an increase of $29 million. At 31
December 2004, the IFRS balance sheet includes additional provisions of $720
million relating to deferred tax on fair value adjustments for prior year
acquisitions.
Deferred tax on unremitted earnings
Under UK GAAP, tax was only provided on unremitted earnings to the extent that
dividends were accrued or if there was a binding agreement for the distribution
of earnings at the reporting date. Under IFRS, full provision must be made for
tax arising on unremitted earnings from subsidiaries, joint ventures and
associated companies, except to the extent that the Group can control the timing
of remittances and remittance is not probable in the foreseeable future.
The impact on IFRS net earnings was a reduction of $16 million. At 31 December
2004, the IFRS balance sheet includes additional provisions of $74 million
relating to deferred tax balances on unremitted earnings.
Deferred tax related to closure costs
Under IFRS, deferred tax is not provided on the depreciation of capitalised
closure costs except to the extent that the capitalised amount was first
recognised in accounting for an acquisition. This reduced IFRS Net Earnings for
2004 by $20 million and reduced IFRS shareholders' equity at 31 December 2004 by
$105 million.
Profits on disposal of subsidiaries, joint ventures, associates and undeveloped
properties
Differences occur in the measurement of the accounting gain on such transactions
where there are differences in the book value of assets under the respective
accounting rules. In 2004, the majority of the additional profit under IFRS
arose because under UK GAAP goodwill that had been eliminated against reserves
at the time of acquisition was reinstated and charged against earnings at the
time of disposal. Such reinstatement does not apply under IFRS. In 2004 this
increased IFRS Net Earnings by $262 million.
Exchange differences on net debt
The Group finances its operations primarily in US dollars, which is the currency
in which the majority of its revenues are denominated. A substantial part of
the Group's US dollar debt is located in subsidiaries having functional
currencies other than the US dollar. Under IFRS, exchange gains and losses
relating to US dollar debt and certain intragroup financing balances are
included in the Group's US dollar Income Statement, whereas under UK GAAP they
were taken to reserves. In 2004 this increased IFRS net earnings by $80 million.
Under both IFRS and UK GAAP the offsetting differences arising on the
translation into US dollars of the local currency balance sheets are taken to
reserves.
There is no difference between the IFRS Balance Sheet and the UK GAAP Balance
Sheet due to these items.
At 1 January 2005, the main currency exposures arising from net debt and
intragroup financing balances were liabilities of US$1.7 billion accounted for
in Australian dollars and liabilities of US$0.5 billion accounted for in
Canadian dollars. The exchange differences recorded in the Income Statement are
a function not only of fluctuations in exchange rates but also fluctuations in
the level of these balances during the period.
Mark to market of derivative contracts
It remains the Group's general policy not to hedge on-going exposures to
fluctuations in exchange rates, prices or interest rates although the Group is
party to some derivative contracts. For example, the Group holds derivative
contracts taken out by Group companies prior to their acquisition and from time
to time the Group has used forward foreign currency contracts to hedge the non
US dollar component of capital projects.
Some derivative contracts that qualified for hedge accounting under UK GAAP do
not qualify for hedge accounting under IFRS because the instrument is not
located in the operation which carries the exposure. These contracts are marked
to market under IFRS, thereby giving rise to charges or credits to the Income
Statement in periods before the hedged transaction is recognised.
At 31 December 2004, the marked to market value of derivative contracts, that
under UK GAAP would have been eligible for hedge accounting, increases
shareholders' equity by $99 million.
Exchange differences on capital expenditure hedges
Some of the derivative contracts that were taken out to fix the non US dollar
component of capital expenditure in previous periods do not qualify for hedge
accounting under IFRS. The adjustment to the carrying value of property, plant
& equipment that under UK GAAP had been stated net of realised exchange gains
and losses on forward contracts hedging capital expenditure, increases
shareholders' equity by $162 million.
Dividends
Under IFRS, dividends that do not represent a present obligation at the
reporting date are not included in the balance sheet. Hence, the Companies'
proposed dividends are not recognised in the Group accounts until the period in
which they are declared by the directors.
This has no effect on Net Earnings or Underlying Earnings, but increases
shareholders' equity at 31 December 2004 by $626 million.
Functional currencies
From 2005, the functional currencies of Rio Tinto's operations will be their
local currencies with the exception of Escondida, Grasberg JV and Lihir for
which the functional currency is the US dollar.
IAS 39 and IAS 32
The Group has elected to adopt IAS 32 'Financial Instruments: Disclosure and
Presentation' and IAS 39 'Financial Instruments: Recognition and Measurement'
with effect from 1 January 2005 with no restatement of comparative information.
The financial information for 30 June 2004 and 31 December 2004 does not
therefore incorporate the effect of these Standards.
Subsidiaries, joint ventures and associates
The basis for determining the presentation of partially owned operations in the
Group's financial statements differs in certain respects between IFRS and UK
GAAP. The Group has decided to adopt equity accounting for all jointly
controlled entities.
Kennecott Energy's Colowyo operation, which under UK GAAP was equity accounted,
is consolidated under IFRS. Anglesey Aluminium, which was consolidated is now
equity accounted.
Boyne Island Smelters, Queensland Alumina Limited, Eurallumina and NZAS which
were proportionately consolidated under UK GAAP will be equity accounted under
IFRS. This results in significant increases in accounts receivable and accounts
payable in the Group balance sheet because amounts due to or from these
operations by the rest of the Group are no longer eliminated on consolidation.
Rio Tinto Coal Australia's Bengalla, Mount Thorley, Blair Athol, Hail Creek,
Kestrel and Warkworth mines, Kennecott Minerals' Greens Creek mine and the
Grasberg Joint Venture which were equity accounted under UK GAAP will be
proportionately consolidated under IFRS.
Cash flow statement and net debt
The pre-tax cash flow from operations of $4,452 million, including dividends
from equity accounted joint ventures and associates, is practically the same
under IFRS as it was under UK GAAP. Some operations previously equity accounted
under UK GAAP are proportionately consolidated under IFRS and vice versa, with
the effect that the increase in cash flow from subsidiary operations is largely
offset by lower reported dividends from equity accounted joint ventures and
associates. These reclassifications are explained fully above.
Similarly, net debt of $3,809 million is only $58 million higher under IFRS
reflecting changes between equity accounting and proportionate consolidation for
some operations. A sizeable proportion of Rio Tinto's borrowings are
denominated in currencies other than US dollar and then swapped into US dollars.
Under UK GAAP, these borrowings are accounted for as if they were in US
dollars. Under IFRS, the exchange gains and losses on the swaps must be shown
separately in the balance sheet as financial assets or financial liabilities as
appropriate. A reconciliation of net debt to the various balance sheet
categories is shown on page 19. There is no change to the Group's treasury
policy, which is to manage net debt after taking account of such currency swaps.
Gearing increases from 22 per cent under UK GAAP to 23 per cent under IFRS
because of the reduction in shareholders' equity shown above. IFRS interest
cover is 20 times (UK GAAP 20 times).
Non IFRS changes to segmental analysis
In addition to the differences in accounting rules laid down by IFRS, the
following changes have been made to the way Rio Tinto presents its results.
Product groups/Business segments
The presentation of performance by business unit has been amended to reflect
recent changes in management responsibilities. Rio Tinto Brasil is reported as
part of the Iron Ore product group and Kennecott Land is reported in 'other
operations'. Both were previously reported as part of the Copper product group.
Reflecting the new management structure implemented in 2004, the results of
Coal & Allied are combined with those of Rio Tinto Coal Australia. In line with
its obligations as a listed company Coal & Allied Industries Limited will
continue to report its results separately.
US tax group
Certain adjustments relating to deferred taxation in operations in the US tax
group, which were previously reported in 'other items', are reported within the
US business units. This presentation more accurately reflects the performance
of those business units.
Exploration incurred by business units
In addition to expenditure managed by Rio Tinto's Exploration group, the charge
to the Income Statement for exploration and evaluation includes expenditure on
early stage evaluation of exploration discoveries and near mine exploration
expenditure managed by Rio Tinto's product groups and business units. In
future, all near mine exploration will be reported as part of the respective
product group to reflect the management accountability for the expenditure.
The tax and exploration reallocations above have not been reflected in the UK
GAAP columns of the business unit tables on pages 21-22 and pages 29-30.
For further information, please contact:
LONDON AUSTRALIA
Media Relations Media Relations
Lisa Cullimore Ian Head
Office: +44 (0) 20 7753 2305 Office: +61 (0) 3 9283 3620
Mobile: +44 (0) 7730 418 385 Mobile: +61 (0) 408 360 101
Investor Relations Investor Relations
Nigel Jones Dave Skinner
Office: +44 (0) 20 7753 2401 Office: +61 (0) 3 9283 3628
Mobile: +44 (0) 791 722 7365 Mobile: +61 (0) 408 335 309
Richard Brimelow Susie Creswell
Office: +44 (0) 20 7753 2326 Office: +61 (0) 3 9283 3639
Mobile: +44 (0) 7753 783 825 Mobile: +61 (0) 418 933 792
Website: www.riotinto.com
Rio Tinto restatement of 2004 Financial Information under IFRS
INTRODUCTION
The European Union (EU) approved a Regulation in 2002 that requires listed
companies in the EU (including Rio Tinto plc) to prepare consolidated financial
statements for accounting periods beginning on or after 1 January 2005 in
accordance with the Standards and Interpretations included within International
Financial Reporting Standards (IFRS) that have been endorsed by the EU.
Similarly, Australian companies (including Rio Tinto Limited) are required to
adopt IFRS from 1 January 2005. Accordingly, Rio Tinto will prepare its
consolidated accounts for the six months ending 30 June 2005 and subsequent
reporting periods on the basis of the Standards and Interpretations within IFRS
that have been (or, in the case of the interim accounts, are expected to be)
endorsed by the EU.
As part of the Group's transition to IFRS, the directors have prepared IFRS
financial information for the six months ended 30 June 2004 and the year ended
31 December 2004 (hereinafter 'the 2004 IFRS financial information'), which is
included on pages 23 to 30 and pages 15 to 22 of this Press Release
respectively. It is intended that this financial information will be included
as comparative information in the Group's half year report for the period ending
30 June 2005 and its financial statements for the year ending 31 December 2005
respectively.
The basis of preparation and accounting policies used in preparing the 2004 IFRS
financial information are set out below, which describe how IFRS has been
applied under IFRS 1, including the assumptions made by the Group about the
Standards and Interpretations expected to be effective, and the policies
expected to be adopted, when the Group issues its first complete set of IFRS
financial statements for the year ending 31 December 2005. However, the basis
of preparation and accounting policies may require adjustment before the Group
issues its first complete set of IFRS financial statements.
This is because Standards currently in issue and endorsed by the EU are subject
to Interpretations issued from time to time by the International Financial
Reporting Interpretations Committee ('IFRIC'), and further Standards may be
issued by the International Accounting Standards Board ('IASB') that will be
adopted by the Group in its first complete set of IFRS financial statements for
the year ending 31 December 2005. Also, the directors have assumed that the
Group's first complete set of IFRS financial statements will be able to reflect
certain Standards and Interpretations currently in issue which have yet to be
endorsed by the EU.
Additionally, IFRS is currently being applied in a large number of countries for
the first time. Due to a number of new and revised Standards included within
IFRS, there is not yet a significant body of established practice on which to
draw in forming opinions regarding interpretation and application. Accordingly,
practice is continuing to evolve.
At this preliminary stage, therefore, the full financial effect of reporting
under IFRS as it will be applied in the Group's first complete set of IFRS
financial statements for the year ending 31 December 2005 may be subject to
change.
BASIS OF PREPARATION
Except as described below, the 2004 IFRS financial information on pages 15 to 30
has been prepared on the basis of all IFRS Standards and Interpretations
published by 31 December 2004.
A number of IFRS Standards and Interpretations are not yet mandatory but can be
adopted early under their respective transition arrangements. The Group has
early adopted IFRS 6 'Exploration for and Evaluation of Mineral Resources', the
amendment to IAS 19 'Employee Benefits: Actuarial Gains and Losses, Group Plans
and Disclosures' and IFRIC 5 'Rights to Interests arising from Decommissioning,
Restoration and Environmental Rehabilitation Funds'. These Standards and
Interpretations have not yet been endorsed by the EU.
In preparing the 2004 IFRS financial information, the Group has not applied the
following pronouncements for which adoption is not mandatory until the year
ending 31 December 2006 and which have not yet been endorsed by the EU:
IFRIC 3 'Emission Rights'
IFRIC 4 'Determining Whether an Arrangement Contains a Lease'
The Group is currently evaluating the impact of these pronouncements and may
decide to adopt them in the year ending 31 December 2005, assuming they are
endorsed by the EU - in which case the 2004 IFRS financial information will need
to be restated.
The Group's transition date to IFRS is 1 January 2004. The rules for first-time
adoption of IFRS are set out in IFRS 1 'First-time adoption of International
Financial Reporting Standards'. In preparing the 2004 IFRS financial
information, these transition rules have been applied to the amounts reported
previously under generally accepted accounting principles in the United Kingdom
('UK GAAP').
IFRS 1 generally requires full retrospective application of the Standards and
Interpretations in force at the first reporting date. However, IFRS 1 allows
certain exemptions in the application of particular Standards to prior periods
in order to assist companies with the transition process. Rio Tinto has applied
the following exemptions:
• The Group has not restated business combinations that occurred before
the date of transition to comply with IFRS 3 'Business Combinations'.
This means that:
- The 1995 merger of the economic interests of Rio Tinto plc and
Rio Tinto Limited into the dual listed companies ('DLC') structure
continues to be accounted for as a merger;
- Additional deferred tax provisions recognised in respect of upward
revaluations of non-monetary assets held by previously acquired
entities have been recognised as a reduction of shareholders' funds
on the date of transition;
• The Group has deemed cumulative translation differences for foreign
operations to be zero at the date of transition. Any gains and losses on
subsequent disposals of foreign operations will not therefore include
translation differences arising prior to the transition date;
• The Group has elected to adopt IAS 32 'Financial Instruments: Disclosure
and Presentation' and IAS 39 'Financial Instruments: Recognition and
Measurement' with effect from 1 January 2005, with no restatement of
comparative information for 2004. Accounting policy note (p) explains
the basis of accounting for financial instruments in the 2004 IFRS
financial information;
• The Group has elected to adopt IFRS 5 'Non-current Assets Held for Sale
and Discontinued Operations' with effect from 1 January 2005, with no
restatement of comparative information for 2004; and
• The Group has applied IFRS 2 'Share-based Payment' retrospectively to all
share-based payments which had not vested at 1 January 2004, the date
chosen by the Group as the effective date for application of IFRS 2.
In addition, IFRS 1 requires that estimates made under IFRS must be consistent
with estimates made for the same date under UK GAAP except where adjustments are
required to reflect any differences in accounting policies.
UK GAAP FINANCIAL INFORMATION
The UK GAAP financial information for the year ended 31 December 2004, presented
on pages 15 to 22, is based on the Group's full financial statements for that
year, which were prepared in accordance with UK GAAP and on the historical cost
basis. These financial statements have been filed with the Registrar of
Companies and the Australian Securities and Investment Commission.
The auditors' report on the financial statements for the year ended 31 December
2004 was unqualified and did not contain statements under section 237(2) of the
United Kingdom Companies Act (regarding adequacy of accounting records and
returns) or under section 237(3) (regarding provision of necessary information
and explanations).
The UK GAAP financial information for the period ended 30 June 2004, presented
on page 23 to 30, is based on the Group's half year report for that period,
which was prepared using accounting policies consistent with those applied in
the Group's full financial statements for the year ended 31 December 2004. This
interim financial information is unaudited.
Certain changes have been made to the presentation of the UK GAAP financial
information reported in the Group's full financial statements for the year ended
31 December 2004 and half year report for the period ended 30 June 2004, as
follows:
• The formats of the balance sheet, profit and loss account and cash flow
statement have been modified to align them with the IFRS formats, to
simplify presentation of the adjustments required to arrive at the IFRS
figures;
• Turnover has been restated to gross up certain amounts charged to customers
for freight and handling, which previously were deducted from operating
costs. This has no effect on shareholders' equity, Net earnings or
Underlying earnings;
• The presentation of performance by business unit has been amended to reflect
recent changes in management responsibilities. Rio Tinto Brasil is reported
as part of the Iron Ore product group and Kennecott Land is reported in
'other operations'. Both were previously reported as part of the Copper
product group. Reflecting the new management structure implemented in 2004,
the results of Coal & Allied is combined with those of Rio Tinto Coal
Australia. In line with its obligations as a listed company Coal & Allied
Industries Limited will continue to report its results separately.
PRESENTATIONAL CHANGES
Certain items previously reported as 'central items' within the financial
information by Business Units have now been allocated to the Business Units to
which they relate. This reflects the way in which this information will be
presented in the Group's first complete set of IFRS financial statements for the
year ending 31 December 2005.
ACCOUNTING POLICIES ADOPTED UNDER IFRS
a Accounting convention
The 2004 IFRS financial information has been prepared under the historical cost
convention as modified by the revaluation of certain derivative contracts as set
out in note (p) below.
b Basis of consolidation
The financial statements consist of the consolidation of the accounts of Rio
Tinto plc and Rio Tinto Limited (together 'the Group') and their respective
subsidiaries.
Subsidiaries: Subsidiaries are entities over which the Group has the power to
govern the financial and operating policies in order to obtain benefits from
their activities. Control is presumed to exist where the Group owns more than
one half of the voting rights (which does not always equate to percentage
ownership) unless in exceptional circumstances it can be demonstrated that
ownership does not constitute control. Control does not exist where joint
venture partners hold veto rights over significant operating and financial
decisions. The consolidated financial statements include all the assets,
liabilities, revenues, expenses and cash flows of the parent and its
subsidiaries after eliminating intercompany balances and transactions. For
partly owned subsidiaries, the net assets and net earnings attributable to
minority shareholders are presented as 'Outside equity shareholders' interests'
on the consolidated balance sheet and consolidated income statement.
Associates: An associate is an entity that is neither a subsidiary nor joint
venture over whose operating and financial policies the Group exercises
significant influence. Significant influence is presumed to exist where the
Group has between 20 per cent and 50 per cent of the voting rights, but can also
arise where the Group holds less than 20 per cent if it is actively involved and
influential in policy decisions affecting the entity. The Group's share of the
net assets, post tax results and reserves of associates are included in the
financial statements using the equity accounting method. This involves
recording the investment initially at cost to the Group and then, in subsequent
periods, adjusting the carrying amount of the investment to reflect the Group's
share of the associate's results less any impairment of goodwill and any other
changes to the associate's net assets such as dividends.
Joint ventures: A joint venture is a contractual arrangement whereby two or more
parties undertake an economic activity that is subject to joint control. Joint
control is the contractually agreed sharing of control such that significant
operating and financial decisions require the consent of more than one venturer.
The Group has two types of joint ventures:
Jointly controlled entities ('JCEs'): A JCE is a joint venture that involves
the establishment of a corporation, partnership or other entity in which each
venturer has a long term interest. JCEs are accounted for using the equity
accounting method.
Jointly controlled assets ('JCAs'): A JCA is a joint venture in which the
venturers have joint control over the assets contributed to or acquired for the
purposes of the joint venture. JCAs do not involve the establishment of a
corporation, partnership or other entity. This includes situations where the
participants derive benefit from the joint activity through a share of the
production, rather than by receiving a share of the results of trading. The
Group's proportionate interest in the assets, liabilites, revenues, expenses and
cash flows of JCAs are incorporated into the Group's financial statements under
the appropriate headings.
Acquisitions and disposals: The results of businesses acquired during the year
are brought into the consolidated financial statements from the date of
acquisition; the results of businesses sold during the year are included in the
consolidated financial statements for the period up to the date of disposal.
Gains or losses on disposal are calculated as the difference between the sale
proceeds (net of expenses) and the net assets attributable to the interest which
has been sold. Where a disposal represents a separate major line of business or
geographical area of operations, the net results attributable to the disposal
are shown separately.
c Turnover
Turnover comprises sales to third parties at invoiced amounts, with most sales
being priced ex works, free on board (f.o.b.) or cost, insurance and freight
(c.i.f.). Amounts billed to customers in respect of shipping and handling are
classed as turnover where the Group is responsible for carriage, insurance and
freight. All shipping and handling costs incurred by the Group are recognised as
operating costs. If the Group is acting solely as an agent, amounts billed to
customers are offset against the relevant costs.
Turnover excludes any applicable sales taxes. Mining royalties are presented as
an operating cost. Gross turnover shown in the income statement includes the
Group's share of the turnover of equity accounted JCEs and associates.
By-product revenues are included in turnover.
A large proportion of Group production is sold under medium to long term
contracts, but turnover is only recognised on individual sales when persuasive
evidence exists indicating that all of the following criteria are met:
- the significant risks and rewards of ownership of the product have
been transferred to the buyer;
- neither continuing managerial involvement to the degree usually
associated with ownership nor effective control over the goods sold
has been retained;
- the amount of revenue can be measured reliably;
- it is probable that the economic benefits associated with the sale
will flow to the Group;
- the costs incurred or to be incurred in respect of the sale can be
measured reliably.
These conditions are generally satisfied when title passes to the customer. In
most instances turnover is recognised when the product is delivered to the
destination specified by the customer, which is typically the vessel on which it
will be shipped, the destination port or the customer's premises.
The turnover from sales of many products is subject to adjustment based on an
inspection of the product by the customer. In such cases, turnover is initially
recognised on a provisional basis using the Group's best estimate of
contained metal. Any subsequent adjustments to the initial estimate of metal
content are recorded in turnover once they have been determined.
Certain products are 'provisionally priced', i.e. the selling price is subject
to final adjustment at the end of a period normally ranging from 30 to 180 days
after delivery to the customer, based on the market price at the relevant
quotation point stipulated in the contract. Turnover is initially recognised
when the conditions set out above have been met, using market prices at that
date. At each reporting date the provisionally priced metal is marked to
market, with adjustments recorded in turnover, based on the forward selling
price for the quotational period stipulated in the contract until the
quotational period expires. For this purpose, the selling price can be measured
reliably for those products, such as copper, for which there exists an active
and freely traded commodity market such as the London Metals Exchange and the
value of product sold by the Group is directly linked to the form in which it is
traded on that market.
d Currency translation
The functional currency for each entity in the Group is determined as the
currency of the primary economic environment in which it operates. For most
entities, this is the local currency of the country in which it operates.
Transactions other than those in the functional currency of the entity are
translated at the exchange rate ruling at the date of the transaction. Monetary
assets and liabilities denominated in foreign currencies are retranslated at
year end exchange rates.
On consolidation, income statement items are translated into US dollars, which
is the Group's presentation currency, at average rates of exchange. Balance
sheet items are translated into US dollars at year end exchange rates. Exchange
differences on the translation of the net assets of entities with functional
currencies other than the US dollar, and any offsetting exchange differences on
net debt hedging those net assets, are dealt with through reserves.
Exchange gains and losses which arise on balances between Group entities are
taken to reserves where that balance is, in substance, part of a parent's net
investment in its subsidiary.
The Group finances its operations primarily in US dollars and a substantial part
of the Group's US dollar debt is located in subsidiaries having functional
currencies other than the US dollar. Except as noted above, exchange gains and
losses relating to such US dollar debt are charged or credited to the Group's
income statement in the year in which they arise. This means that the impact of
financing in US dollars on the Group's income statement is dependent on the
functional currency of the particular subsidiary where the debt is located.
Except as noted above, or in note (p) below relating to derivative contracts,
all exchange differences are charged or credited to the income statement in the
year in which they arise.
e Goodwill and intangible assets
Goodwill represents the difference between the cost of acquisition and the fair
value of the identifiable net assets acquired. Goodwill on acquisition of
subsidiaries and JCAs is separately disclosed and goodwill on acquisitions of
associates and JCEs is included within investments in equity accounted entities.
In 1997 and previous years goodwill was eliminated against reserves in the year
of acquisition as a matter of accounting policy, as was then permitted under UK
GAAP. Such goodwill was not reinstated under subsequent UK accounting standards
or on transition to IFRS. Goodwill on the Group's opening IFRS balance sheet in
respect of acquisitions prior to 1 January 2004 is therefore stated at its
carrying amount on that date under UK GAAP.
Goodwill is not amortised; rather it is tested annually for impairment and,
under IFRS 1, was reviewed for impairment at the transition date. Goodwill is
allocated to the cash generating unit or group of cash generating units expected
to benefit from the related business combination for the purposes of impairment
testing.
Finite life intangible assets are amortised over their useful economic lives on
a straight line or units of production basis as appropriate.
f Exploration and evaluation
The Group has continued its UK GAAP policy for the recognition and measurement
of exploration and evaluation expenditure, in accordance with IFRS 6
'Exploration for and Evaluation of Mineral Resources'.
Exploration and evaluation expenditure comprises costs which are directly
attributable to:
- researching and analysing existing exploration data;
- conducting geological studies, exploratory drilling and sampling;
- examining and testing extraction and treatment methods; and
- compiling pre-feasibility and feasibility studies.
Exploration and evaluation expenditure also includes the costs incurred in
acquiring mineral rights, the entry premiums paid to gain access to areas of
interest and amounts payable to third parties to acquire interests in existing
projects.
Capitalisation of exploration expenditure commences on acquisition of a
beneficial interest or option in mineral rights. Capitalised exploration
expenditure is reviewed for impairment at each balance sheet date. Full
provision is made for impairment unless there is a high degree of confidence in
the projects viability. If a project does not prove viable, all irrecoverable
costs associated with the project and the related impairment provisions are
written off.
When it is decided to proceed with development, any impairment provisions raised
in previous years are reversed to the extent that the relevant costs are
expected to be recovered. If the project proceeds to development, the amounts
included within intangible assets are transferred to property, plant and
equipment.
g Property, plant and equipment
The cost of property, plant and equipment comprises its purchase price and any
costs directly attributable to bringing the asset to the location and condition
necessary for it to be capable of operating in the manner intended by
management. Once a mining project has been established as commercially viable,
expenditure other than that on land, buildings, plant and equipment is
capitalised under 'Mining properties and leases' together with any amount
transferred from 'Exploration and evaluation'. This includes costs incurred in
preparing the site for mining operations, including stripping costs (see below).
Costs associated with commissioning new assets, in the period before they are
capable of operating in the manner intended by management, are capitalised.
Development costs incurred after the commencement of production are capitalised
to the extent they give rise to a future economic benefit. Interest on
borrowings related to construction or development projects is capitalised
until the point when substantially all the activities that are necessary to
make the asset ready for its intended use are complete.
h Mining properties and leases
As noted above, stripping (ie overburden and other waste removal) costs incurred
in the development of a mine before production commences are capitalised as part
of the cost of constructing the mine and subsequently amortised over the life of
the operation. These may relate to a discrete section of the ore body, for
example.
The Group defers stripping costs incurred subsequently, during the production
stage of its operations, for those operations where this is the most appropriate
basis for matching the costs against the related economic benefits. This is
generally the case where there are fluctuations in stripping costs over the life
of the mine, and the effect is material. Deferred stripping costs are presented
within 'Mining properties and leases'. The amount of stripping costs deferred is
based on the ratio ('Ratio') obtained by dividing the tonnage of waste mined
either by the quantity of ore mined or by the quantity of minerals contained in
the ore. Stripping costs incurred in the period are deferred to the extent that
the current period Ratio exceeds the life of mine Ratio. Such deferred costs
are then charged against reported profits to the extent that, in subsequent
periods, the Ratio falls short of the life of mine Ratio. The life of mine
Ratio is based on proven and probable reserves of the operation.
In some operations, there are distinct periods of new development during the
production stage of the mine. The new development will be characterised by a
major departure from the life of mine stripping Ratio. Excess stripping costs
during such periods are deferred and charged against reported profits in
subsequent periods on a units of production basis.
If the Group were to expense production stage stripping costs as incurred, there
would be greater volatility in the year to year results from operations and
excess stripping costs would be expensed at an earlier stage of a mine's
operation.
Deferred stripping costs form part of the total investment in the relevant cash
generating unit, which is reviewed for impairment if events or changes in
circumstances indicate that the carrying value may not be recoverable.
Amortisation of deferred stripping costs is included in depreciation of
'Property, plant and equipment' or in the Group's share of the results of its
equity accounted operations, as appropriate. Changes to the life of mine
stripping Ratio are accounted for prospectively.
i Depreciation and impairment
Property, plant and equipment is depreciated over its useful life, or over the
remaining life of the mine if shorter. The major categories of property, plant
and equipment are depreciated on a units of production and/or straight-line
basis as follows:
Units of production basis
For mining properties and leases and certain mining equipment, the economic
benefits from the asset are consumed in a pattern which is linked to the
production level. Except as noted below, such assets are depreciated on a units
of production basis.
Straight line basis
Assets within operations for which production is not expected to fluctuate
significantly from one year to another or which have a physical life shorter
than the related mine are depreciated on a straight line basis as follows:
Buildings 10 to 40 years
Plant and equipment 3 to 35 years
Land Not depreciated
Residual values and useful lives are reviewed, and adjusted if appropriate, at
each balance sheet date. Changes to the estimated residual values or useful
lives are accounted for prospectively. In applying the units of production
method, depreciation is normally calculated using the quantity of material
extracted from the mine in the period as a percentage of the total quantity of
material to be extracted in current and future periods based on proven and
probable reserves (and, for some mines, mineral resources). Development costs
that relate to a discrete section of an ore body and which only provide benefit
over the life of those reserves, are depreciated over the estimated life of that
discrete section. Development costs incurred which benefit the entire ore body
are depreciated over the estimated life of the ore body.
Property, plant and equipment and finite life intangible assets are reviewed for
impairment if there is any indication that the carrying amount may not be
recoverable. This applies to the Group's share of the assets held by associates
and joint ventures as well as the assets held by the Group itself.
When a review for impairment is conducted, the recoverable amount is assessed by
reference to the higher of 'value in use' (being the net present value of
expected future cash flows of the relevant cash generating unit) or 'fair value
less costs to sell'. Where there is no binding sale agreement or active
market, fair value less costs to sell is based on the best information available
to reflect the amount the Group could receive for the cash generating unit in an
arm's length transaction. Future cash flows are based on:
- estimates of the quantities of the reserves and mineral resources for
which there is a high degree of confidence of economic extraction;
- future production levels;
- future commodity prices (assuming the current market prices will
revert to the Group's assessment of the long term average price,
generally over a period of three to five years); and
- future cash costs of production, capital expenditure, close down,
restoration and environmental clean up.
IAS 36 'Impairment of assets' includes a number of restrictions on the future
cash flows that can be recognised in respect of future restructurings and
improvement related capital expenditure. When calculating 'value in use', it
also requires that calculations should be based on exchange rates current at the
time of the assessment.
For operations with a functional currency other than the US dollar, the
impairment review is undertaken in the relevant functional currency. These
estimates are based on detailed mine plans and operating budgets, modified as
appropriate to meet the requirements of IAS 36.
The discount rate applied is based upon the Group's weighted average cost of
capital with appropriate adjustment for the risks associated with the relevant
cash flows, to the extent that such risks are not reflected in the forecast cash
flows.
j Determination of ore reserves
The Group estimates its ore reserves and mineral resources based on information
compiled by Competent Persons as defined in accordance with the Australasian
Code for Reporting of Mineral Resources and Ore Reserves of December 2004 (the
JORC code). Reserves, and for certain mines resources, determined in this way
are used in the calculation of depreciation, amortisation and impairment
charges, the assessment of life of mine stripping ratios and for forecasting the
timing of the payment of close down and restoration costs.
In assessing the life of a mine for accounting purposes, mineral resources are
only taken into account where there is a high degree of confidence of economic
extraction.
k Provisions for close down and restoration and for environmental clean up
costs
Close down and restoration costs include the dismantling and demolition of
infrastructure and the removal of residual materials and remediation of
disturbed areas. Close down and restoration costs are provided for in the
accounting period when the obligation arising from the related disturbance
occurs, whether this occurs during the mine development or during the production
phase, based on the net present value of estimated future costs. Provisions for
close down and restoration costs do not include any additional obligations which
are expected to arise from future disturbance. The costs are estimated on the
basis of a closure plan. The cost estimates are calculated annually during the
life of the operation to reflect known developments and are subject to formal
review at regular intervals.
The amortisation or 'unwinding' of the discount applied in establishing the net
present value of provisions is charged to the income statement in each
accounting period. The amortisation of the discount is shown as a financing
cost, rather than as an operating cost. Other movements in the provisions for
close down and restoration costs, including those resulting from new
disturbance, updated cost estimates, changes to the lives of operations and
revisions to discount rates are capitalised within property, plant and
equipment. These costs are then depreciated over the lives of the assets to
which they relate.
Where rehabilitation is conducted systematically over the life of the operation,
rather than at the time of closure, provision is made for the outstanding
continuous rehabilitation work at each balance sheet date. All other costs of
continuous rehabilitation are charged to the income statement as incurred.
Provision is made for the estimated present value of the costs of environmental
clean up obligations outstanding at the balance sheet date. These costs are
charged to the income statement. Movements in the environmental clean up
provisions are presented as an operating cost, except for the unwind of the
discount which is shown as a financing cost.
l Inventories
Inventories are valued at the lower of cost and net realisable value on a first
in, first out ('FIFO') basis. Cost for raw materials and stores is purchase
price and for partly processed and saleable products is generally the cost of
production, including the appropriate proportion of depreciation and overheads.
For this purpose the costs of production include:
- labour costs, materials and contractor expenses which are directly
attributable to the extraction and processing of ore;
- the depreciation of mining properties and leases and of property,
plant and equipment used in the extraction and processing of ore; and
- production overheads.
Stockpiles represent ore that has been extracted and is available for further
processing. If there is significant uncertainty as to when the stockpiled ore
will be processed it is expensed as incurred. Where the future processing of
this ore can be predicted with confidence because it exceeds the mine's cut off
grade, it is valued at the lower of cost and net realisable value. If the ore
will not be processed within the 12 months after the balance sheet date it is
included within non-current assets. Work in progress inventory includes ore
stockpiles and other partly processed material. Quantities are assessed
primarily through surveys and assays.
m Deferred tax
Full provision is made for deferred taxation on all temporary differences
existing at the balance sheet date with certain limited exceptions. Temporary
differences are the difference between the carrying value of an asset or
liability and its tax base. The main exceptions to this principle are as
follows:
- tax payable on the future remittance of the past earnings of
subsidiaries, associates and joint ventures is provided for except
where Rio Tinto is able to control the remittance of profits and it
is probable that there will be no remittance in the foreseeable future;
- deferred tax is not provided on the initial recognition of an asset
or liability in a transaction that does not affect accounting profit
or taxable profit and is not a business combination. Furthermore,
deferred tax is not recognised on subsequent changes in the carrying
value of such assets and liabilities, for example where they are
depreciated; and
- deferred tax assets are recognised only to the extent that it is more
likely than not that they will be recovered.
n Employee benefits
For defined benefit post-employment plans, the difference between the fair value
of the plan assets (if any) and the present value of the plan liabilities is
recognised as an asset or liability on the balance sheet. Actuarial gains and
losses arising in the year are taken to the Statement of Recognised Income and
Expense. For this purpose, actuarial gains and losses comprise both the effects
of changes in actuarial assumptions and experience adjustments arising because
of differences between the previous actuarial assumptions and what has actually
occurred.
Other movements in the net surplus or deficit are recognised in the income
statement, including the current service cost, any past service cost and the
effect of any curtailment or settlements. The interest cost less the expected
return on assets is also charged to the income statement. The amount charged to
the income statement in respect of these plans is included within operating
costs or in the Group's share of the results of equity accounted operations as
appropriate.
The values attributed to plan liabilities are assessed in accordance with the
advice of independent qualified actuaries.
The Group's contributions to defined contribution pension plans are charged to
the income statement in the period to which the contributions relate.
o Cash and cash equivalents
Cash and cash equivalents are carried in the balance sheet at cost. Cash and
cash equivalents comprise cash on hand, deposits held on call with banks,
short-term, highly liquid investments that are readily convertible into known
amounts of cash and which are subject to insignificant risk of changes in value,
and bank overdrafts which are repayable on demand.
p Financial instruments
The Group's policy with regard to 'Treasury management and financial
instruments' is set out in the Financial Review on page 35 of the Group's 2004
Annual Report and financial statements. When the Group enters into derivative
contracts these transactions are designed to reduce exposures related to assets
and liabilities, firm commitments or anticipated transactions.
Derivative contracts held by the Group are accounted for as follows:
- Amounts receivable and payable in respect of interest rate swaps are
recognised as adjustments to net interest over the life of the contract.
- Derivative contracts which have been entered into by the Group in
respect of its firm commitments or anticipated transactions, in order to
hedge its exposure to fluctuations in exchange rates against the US
dollar, and which are located in the entity with the exposure, are
accounted for as hedges: gains and losses are deferred and subsequently
recognised when the hedged transaction occurs. Where such contracts are
not located in the entity with the exposure they are marked to market at
the balance sheet date giving rise to charges or credits to the income
statement in periods before the transaction against which the derivative
is held as an economic hedge is recognised.
- Gains or losses on foreign currency forward contracts and currency
swaps relating to financial assets and liabilities are matched against the
losses or gains on the hedged items in the income statement. Where
currency swaps are held with different counterparties to the underlying
borrowing the fair value of the swaps is shown separately in the balance
sheet as there is no legal right of offset.
The Group has certain quoted investments in companies which are not
subsidiaries, associates or joint ventures which are held for the long term.
These investments are accounted for at cost less provisions for diminution in
value.
q Share based payments
Most of the Group's share based payment plans are settled by the issue of shares
by the relevant parent company. The fair value of the share plans is recognised
as an expense over the expected vesting period. The fair value of the share
plans is determined at the date of grant, taking into account any market based
vesting conditions attached to the award (e.g. Total Shareholder Return). When
market prices are not available, the Group uses fair values provided by
independent actuaries based on an actuarial binomial model.
Non-market based vesting conditions (e.g. earnings per share targets) are taken
into account in estimating the number of awards likely to vest. The estimate of
the number of awards likely to vest is reviewed at each balance sheet date up to
the vesting date, at which point the estimate is adjusted to reflect the actual
awards issued. No adjustment is made after the vesting date even if the awards
are forfeited or not exercised.
Group income statement
Year ended 31 December 2004
UK GAAP (a) Adjustments IFRS
US$m US$m US$m
Gross turnover (including share of jointly controlled entities and 14,608 (78) 14,530
associates)
Share of jointly controlled entities' and associates' turnover (2,809) 1,233 (1,576)
Consolidated turnover 11,799 1,155 12,954
Operating costs (excluding impairment charges) (9,519) (730) (10,249)
Impairment charges (b) (558) - (558)
Profit on disposal of businesses and investments 920 260 1,180
Operating profit 2,642 685 3,327
Share of profit after tax of jointly controlled entities and associates 814 (291) 523
Profit before finance costs and taxation 3,456 394 3,850
Finance items
Exchange gains on external debt and intragroup balances - 119 119
Gains on derivatives not qualifying for hedge accounting - 16 16
Net interest payable and similar charges (113) (7) (120)
Amortisation of discount related to provisions (100) 13 (87)
(213) 141 (72)
Profit before taxation 3,243 535 3,778
Taxation (488) (125) (613)
Profit for the year 2,755 410 3,165
Attributable to outside equity shareholders 58 (5) 53
Attributable to equity shareholders of Rio Tinto (Net earnings) 2,813 405 3,218
Basic earnings per ordinary share 204.0c 29.3c 233.3c
Diluted earnings per ordinary share 203.6c 29.3c 232.9c
(a) For an explanation of the basis of UK GAAP figures in this document,
see 'UK GAAP financial information' on page 10.
(b) Under both UK GAAP and IFRS, the tax credit attributable to impairment
charges is US$108 million, and the net charge attributable to outside
equity shareholders is US$129 million.
(c) The results relate wholly to continuing operations.
Group cash flow statement
Year ended 31 December 2004
UK GAAP Adjustments IFRS
US$m US$m US$m
Cash flow from subsidiary operations 3,621 353 3,974
Dividends from jointly controlled entities and associates 828 (350) 478
Cash flow from operations 4,449 3 4,452
Interest received 23 5 28
Interest paid (168) (11) (179)
Dividends paid to outside shareholders (61) 5 (56)
Tax paid (875) 10 (865)
Cash flow from operating activities 3,368 12 3,380
Cash flow from investing activities
Disposals less acquisitions of subsidiaries, joint ventures & associates 1,511 (4) 1,507
Purchase of property, plant & equipment and intangible assets (2,164) (92) (2,256)
Funding of Group share of jointly controlled entities' and
associates' capital expenditure (33) 33 -
Other funding of jointly controlled entities and associates 15 (6) 9
Exploration and evaluation expenditure (193) 3 (190)
Proceeds from sale of property, plant and equipment and intangible assets 40 1 41
Sales less purchases of other investments 250 (19) 231
Cash flows relating to derivatives - 77 77
Cash used in investing activities (574) (7) (581)
Cash flow before financing activities 2,794 5 2,799
Cash flow from subsidiary operations
Equity dividends paid to Rio Tinto shareholders (906) - (906)
Net proceeds from issue of ordinary shares in Rio Tinto 26 - 26
Net proceeds from issue of ordinary shares in subsidiaries to outside
shareholders 7 - 7
Finance lease principal payments - (20) (20)
Net proceeds from issue of new borrowings 205 1 206
Repayment of borrowings (2,038) (3) (2,041)
Cash flow relating to liquid resources not classified as cash and
cash equivalents 90 (67) 23
Cash used in financing activities (2,616) (89) (2,705)
Increase in cash and cash equivalents 178 (84) 94
Cash flow from operations
Profit for the year 2,755 410 3,165
Taxation 488 125 613
Net interest payable and amortisation of discount 213 (6) 207
Share of profit after tax of jointly controlled entities and associates (814) 291 (523)
Profit on disposals of interests in businesses (920) (260) (1,180)
Depreciation and amortisation 1,204 (33) 1,171
Charge for impairment 558 - 558
Exploration and evaluation charged against profit 187 3 190
Provisions 147 45 192
Utilisation of provisions (186) (34) (220)
Change in inventories (179) (38) (217)
Change in trade and other receivables (48) (49) (97)
Change in trade and other payables 168 66 234
Gains on derivatives not qualifying as hedges under IFRS - (16) (16)
Exchange gains on external debt and intragroup balances - (119) (119)
Other items 48 (32) 16
3,621 353 3,974
Group balance sheet
At 31 December 2004
UK GAAP Adjustments IFRS
US$m US$m US$m
Non-current assets
Goodwill 1,139 (64) 1,075
Intangible assets 97 92 189
Property, plant and equipment 16,605 116 16,721
Investments in jointly controlled entities and associates 2,513 (497) 2,016
Loans to jointly controlled entities 130 - 130
Inventories 38 30 68
Trade and other receivables 656 114 770
Deferred tax assets 42 10 52
Tax recoverable 138 (13) 125
Derivatives related to net debt - 494 494
Other financial assets 138 137 275
21,496 419 21,915
Current assets
Inventories 1,988 (36) 1,952
Loans to jointly controlled entities 36 10 46
Trade and other receivables 1,690 142 1,832
Tax recoverable 33 (4) 29
Derivatives related to net debt - 29 29
Other financial assets 76 23 99
Other liquid resources 2 12 14
Cash and cash equivalents 390 2 392
4,215 178 4,393
Current liabilities
Bank overdrafts repayable on demand (68) 2 (66)
Borrowings (738) (51) (789)
Trade and other payables (2,400) 647 (1,753)
Tax payable (189) 47 (142)
Provisions (199) 6 (193)
(3,594) 651 (2,943)
Net current assets 621 829 1,450
Non-current liabilities
Borrowings (3,337) (546) (3,883)
Trade and other payables (338) (572) (910)
Tax payable (63) (24) (87)
Deferred tax liabilities (1,407) (728) (2,135)
Provisions (3,452) (307) (3,759)
(8,597) (2,177) (10,774)
Net assets 13,520 (929) 12,591
Capital and reserves
Share capital
- Rio Tinto plc 155 17 172
- Rio Tinto Limited (excl. Rio Tinto plc interest) 1,133 - 1,133
Share premium account 1,650 172 1,822
Other reserves 326 106 432
Profit and loss account 9,320 (1,002) 8,318
Total shareholders' equity 12,584 (707) 11,877
Attributable to outside equity shareholders 936 (222) 714
Total equity 13,520 (929) 12,591
Group statement of recognised income and expense under IFRS
Year ended 31 December 2004
Attributable Outside Total
to the interests
parents
US$m US$m US$m
Profit for the year 3,218 (53) 3,165
Actuarial losses on post retirement benefit plans (129) (24) (153)
Total recognised income for the period 3,089 (77) 3,012
Statement of changes in equity under IFRS
Year ended 31 December 2004
Equity Outside Total
attributable interests equity
to the
parents
US$m US$m US$m
Balance at 1 January 2004 9,200 823 10,023
Currency translation adjustment 445 44 489
Total recognised income for the period 3,089 (77) 3,012
Employee share options charged to income statement 27 - 27
Dividends (910) (56) (966)
Subsidiaries disposed of - (27) (27)
Ordinary shares issued 26 7 33
Balance at 31 December 2004 11,877 714 12,591
Reconciliation of net earnings to Underlying earnings under IFRS
Pre-tax Taxation Outside Net
interests amount
Adjustments US$m
Gains/(losses) relating to disposals of:
- Subsidiaries 207 (9) 4 202
- Joint ventures 61 - - 61
- Associates 778 - - 778
- Other investments and undeveloped properties 134 - - 134
1,180 (9) 4 1,175
Impairment charges
- Palabora (398) 108 129 (161)
- Colowyo (160) - - (160)
(558) 108 129 (321)
Exchange differences and derivatives
- Exchange gains on external US$ debt and intragroup balances 119 (28) (11) 80
- Gains on derivatives not qualifying for hedge accounting 16 (8) - 8
- Exchange differences and non-qualifying derivatives in
jointly controlled entities and associates (net of tax) 4 - - 4
139 (36) (11) 92
Total excluded from Underlying earnings 761 63 122 946
Net earnings 3,778 (613) 53 3,218
Underlying earnings 3,017 (676) (69) 2,272
This alternative measure of earnings is reported by Rio Tinto to provide greater
understanding of the underlying business performance of its operations. The
items to be excluded from Net earnings in arriving at 'Underlying earnings' are
as follows:
- Gains and losses arising on the disposal of interests in businesses
and undeveloped properties
- Charges and credits relating to impairment of non-current assets,
excluding those related to current year exploration expenditure
- Exchange gains and losses on US dollar debt and intragroup balances
- Valuation changes on currency and interest rate derivatives which are
ineligible for hedge accounting, other than those embedded in commercial
contracts
- The currency revaluation of embedded US dollar derivatives contained
in contracts held by entities whose functional currency is not the
US dollar
- Other credits and charges that individually, or in aggregate if of a
similar type, are of a nature and size to require exclusion in order to
provide additional insight into underlying business performance.
Prima facie tax reconciliation under IFRS
Year ended 31 December 2004
IFRS
US$m
Profit before taxation 3,778
Deduct: share of net profit of jointly controlled entities and associates (523)
Parent companies' and subsidiaries' profit before tax 3,255
Prima facie tax payable at UK and Australian rate of 30% 977
Impact of items excluded from Underlying earnings (290)
Permanent differences relating to:
Other tax rates applicable outside the UK and Australia (33)
Resource depletion and other depreciation allowances (25)
Research, development and other investment allowances (7)
Exchange differences relating to deferred tax balances (12)
Other 3
(74)
Total taxation charge for the year ended 31 December 2004 613
Consolidated net debt under IFRS
At 31 December 2004
Cash and Other Borrowings Net debt
cash liquid
equivalents resources US$m
Analysis of changes in consolidated net debt
At 1 January 241 34 (5,985) (5,710)
Adjustment on currency translation (7) 3 (199) (203)
Exchange gains/(losses) charged to the income statement (2) - 163 161
Exchange gains/(losses) taken through reserves - - 5 5
Company no longer consolidated - - 12 12
Finance lease principal repayments - - 20 20
Per cash flow statement 94 (23) 1,835 1,906
Net debt at 31 December 326 14 (4,149) (3,809)
Derivatives Cash and Other Borrowings Net debt
related to net cash liquid
debt equivalents resources US$m
Reconciliation to balance sheet categories
Non-current 494 - - (3,883) (3,389)
Current 29 392 14 (789) (354)
Bank overdrafts repayable on demand - - - (66) (66)
Total per balance sheet 523 392 14 (4,738) (3,809)
Reallocations (523) (66) - 589 -
Net debt per above - 326 14 (4,149) (3,809)
US$m
Reconciliation to UK GAAP net debt
Net debt reported under UK GAAP (3,751)
Effect of reclassification of subsidiaries and joint ventures (58)
Net debt reported under IFRS (3,809)
Product analysis
Year ended 31 December 2004
IFRS UK GAAP Adjustments IFRS
% US$m US$m US$m
Gross turnover
15.4 Copper 2,233 - 2,233
4.4 Gold (all sources) 634 - 634
20.2 Iron ore 2,932 (1) 2,931
18.6 Coal 2,665 44 2,709
16.0 Aluminium 2,441 (121) 2,320
15.0 Industrial minerals 2,175 - 2,175
5.1 Diamonds 744 - 744
5.3 Other products 784 - 784
100.0 14,608 (78) 14,530
Net earnings
32.6 Copper, gold and by-products 861 1 862
21.4 Iron ore 569 (4) 565
15.7 Coal 350 66 416
12.5 Aluminium 334 (3) 331
9.7 Industrial minerals 236 20 256
7.1 Diamonds 169 19 188
1.0 Other products 25 - 25
100.0 2,544 99 2,643
Exploration and evaluation (152) 24 (128)
Net interest (57) (12) (69)
Other items (114) (60) (174)
Underlying earnings 2,221 51 2,272
Items excluded from Underlying 592 354 946
earnings
Net earnings 2,813 405 3,218
Geographical analysis (by country of origin)
Year ended 31 December 2004
IFRS UK GAAP Adjustments IFRS
% US$m US$m US$m
Gross turnover
31.5 North America 4,553 18 4,571
48.3 Australia and New Zealand 7,000 23 7,023
7.8 South America 1,131 - 1,131
5.8 Africa 850 - 850
2.2 Indonesia 314 - 314
4.4 Europe and other countries 760 (119) 641
100.0 14,608 (78) 14,530
Net earnings
35.4 North America 730 99 829
48.3 Australia and New Zealand 1,109 21 1,130
15.5 South America 382 (18) 364
0.1 Africa 15 (13) 2
1.9 Indonesia 48 (4) 44
(1.2) Europe and other countries (6) (22) (28)
100.0 2,278 63 2,341
Net interest (57) (12) (69)
Underlying earnings 2,221 51 2,272
Items excluded from Underlying 592 354 946
earnings
Net earnings 2,813 405 3,218
The above analyses include Rio Tinto's share of the results of jointly
controlled entities and associates including interest.
The amortisation of discount is included in the applicable product category and
geographical area. Other financing costs of subsidiaries are included in 'Net
interest'.
Rio Tinto financial information by business unit
Year ended 31 December 2004
Gross turnover (a) EBITDA (b) Net earnings (c)
Rio Tinto
interest UK GAAP IFRS UK GAAP IFRS UK GAAP IFRS
% US$m US$m US$m US$m US$m US$m
Iron Ore
Hamersley (inc. HIsmelt(R)) 100.0 1,858 1,858 800 772 447 430
Robe River 53.0 614 614 325 318 119 130
Iron Ore Company of Canada 58.7 428 428 55 55 3 4
Rio Tinto Brasil 100.0 109 109 31 31 1 1
3,009 3,009 1,211 1,176 570 565
Energy
Kennecott Energy 100.0 1,107 1,125 277 298 119 180
Rio Tinto Coal Australia 100.0 1,559 1,585 540 536 231 236
Rossing 68.6 124 124 8 8 (4) (4)
Energy Resources of Australia 68.4 174 174 70 70 19 19
2,964 3,008 895 912 365 431
Industrial Minerals 2,126 2,126 538 554 223 243
Aluminium (d) 2,478 2,356 720 688 334 331
Copper
Kennecott Utah Copper 100.0 1,091 1,091 498 498 294 311
Escondida 30.0 1,003 1,003 699 699 416 406
Freeport 43 43 7 7 (4) (4)
Grasberg joint venture 40.0 159 159 102 98 38 32
Palabora 49.2 305 305 (20) (20) (21) (21)
Kennecott Minerals 100.0 263 263 129 130 79 82
Other Copper 169 169 91 91 54 54
3,033 3,033 1,506 1,503 856 860
Diamonds
Argyle 100.0 322 322 102 102 23 40
Diavik 60.0 420 420 316 316 145 147
Murowa 78.0 2 2 1 1 1 1
744 744 419 419 169 188
Other Operations 167 167 81 81 27 25
Product Group Total 14,521 14,443 5,370 5,333 2,544 2,643
Other items 87 87 (221) (250) (114) (174)
Exploration and evaluation (187) (142) (152) (128)
Net interest (57) (69)
Underlying earnings 4,962 4,941 2,221 2,272
Items excluded from Underlying earnings 771 1,170 592 946
Total 14,608 14,530 5,733 6,111 2,813 3,218
Depreciation & amortisation in subsidiaries (1,204) (1,171)
Impairment charges (408) (548)
Depreciation & amortisation in jointly
controlled entities and associates (271) (228)
Taxation and finance items in jointly
controlled entities and associates (394) (314)
Profit before finance costs and tax 3,456 3,850
(a) Gross turnover includes 100 per cent of subsidiaries' turnover and the
Group's share of the turnover of jointly controlled entities and
associates. UK GAAP turnover has been restated to gross up certain
amounts charged to customers for freight and handling, which previously
were deducted from operating costs.
(b) EBITDA of subsidiaries, jointly controlled entities and associates
represents profit before: tax, net finance items, depreciation and
amortisation.
(c) Net earnings represent profit after tax attributable to the Rio Tinto
Group. Earnings of subsidiaries are stated before finance items but after
the amortisation of the discount related to provisions. Earnings
attributable to jointly controlled entities and associates include
interest charges and amortisation of discount, but exclude movements
relating to foreign exchange on net debt, and the impact of fair value
adjustments to derivatives not qualifying for hedge accounting under IFRS.
Business unit net earnings exclude items that are not included in the
Group's definition of Underlying earnings.
(d) Includes Rio Tinto's interest in Anglesey Aluminium (51 per cent) and
Comalco (100 per cent).
(e) Business units have been classified above according to the Group's
management structure. Generally, this structure has regard to the primary
product of each business unit but there are exceptions. For example, the
Copper group includes certain gold operations. This summary differs,
therefore, from the Product analysis in which the contributions of
individual business units are attributed to several products as
appropriate.
(f) Certain items previously reported as central items have been allocated
to the Business Units to which they relate. This reflects the way in
which this information will be presented in the Group's first complete
set of IFRS financial statements for the year ending 31 December 2005.
Rio Tinto financial information by business unit (continued)
Year ended 31 December 2004
Capital expenditure Depreciation & Operating assets (i)
(g) amortisation (h)
Rio Tinto
interest UK GAAP IFRS UK GAAP IFRS UK GAAP IFRS
% US$m US$m US$m US$m US$m US$m
Iron Ore
Hamersley (inc. HIsmelt(R)) 100.0 745 757 161 158 2,211 2,234
Robe River 53.0 109 109 93 83 1,910 1,640
Iron Ore Company of Canada 58.7 51 51 41 41 530 521
Rio Tinto Brasil 100.0 18 18 6 7 50 50
923 935 301 289 4,701 4,445
Energy
Kennecott Energy 100.0 169 162 118 86 447 810
Rio Tinto Coal Australia 100.0 65 73 167 167 1,378 1,282
Rossing 68.6 2 2 15 15 40 40
Energy Resources of Australia 68.4 7 7 35 35 179 179
243 244 335 303 2,044 2,311
Industrial Minerals 248 248 176 173 2,170 2,209
Aluminium 449 505 202 190 3,683 3,422
Copper
Kennecott Utah Copper 100.0 63 69 90 90 1,082 1,075
Escondida 30.0 113 113 54 54 624 594
Freeport - - 3 3 - -
Grasberg joint venture 40.0 35 30 43 43 428 397
Palabora 49.2 30 30 41 41 358 360
Kennecott Minerals 100.0 36 36 27 27 166 135
Other Copper 42 48 23 23 190 192
319 326 281 281 2,848 2,753
Diamonds
Argyle 100.0 89 89 58 44 666 639
Diavik 60.0 49 49 67 64 599 574
Murowa 78.0 14 14 - - 16 16
152 152 125 108 1,281 1,229
Other Operations 52 13 45 45 250 242
Product Group total 2,386 2,423 1,465 1,389 16,977 16,611
Other items 8 8 416 556 (714) (930)
Exploration and evaluation (3) (3) 2 2 72 5
Less: jointly controlled entities and (234) (213) (271) (228)
associates
Total 2,157 2,215 1,612 1,719 16,335 15,686
Less: net debt (3,751) (3,809)
Total shareholders' equity 12,584 11,877
(g) Capital expenditure comprises the net cash outflow on purchases less
disposals of property, plant and equipment. The details provided include
100 per cent of subsidiaries' capital expenditure and Rio Tinto's share of
the capital expenditure of jointly controlled entities and associates.
Amounts relating to jointly controlled entities and associates not
specifically funded by Rio Tinto are deducted before arriving at total
capital expenditure for the Group.
(h) Depreciation figures include 100 per cent of subsidiaries' depreciation
and amortisation and include Rio Tinto's share of the depreciation and
amortisation of jointly controlled entities and associates. Amounts
relating to jointly controlled entities and associates are deducted before
arriving at the total depreciation charge for the Group.
(i) Operating assets of subsidiaries comprise net assets before deducting net
debt, less outside shareholders' interests which are calculated by
reference to the net assets of the relevant companies (i.e. net of such
companies' debt). For jointly controlled entities and associates,
Rio Tinto's net investment is shown.
Group income statement
Six months ended 30 June 2004
UK GAAP (a) Adjustments IFRS
US$m US$m US$m
Gross turnover (including share of jointly controlled entities and 6,839 (34) 6,805
associates)
Share of jointly controlled entities' and associates' turnover (1,299) 512 (787)
Consolidated turnover 5,540 478 6,018
Operating costs (excluding impairment charges) (4,449) (397) (4,846)
Impairment charges (160) - (160)
Profit on disposal of businesses and investments 606 269 875
Operating profit 1,537 350 1,887
Share of profit after tax of jointly controlled entities and 325 (49) 276
associates
Profit before finance costs and taxation 1,862 301 2,163
Finance items
Exchange losses on external debt and intragroup balances - (191) (191)
Losses on derivatives not qualifying for hedge accounting - (9) (9)
Net interest payable and similar charges (66) (5) (71)
Amortisation of discount related to provisions (46) 5 (41)
(112) (200) (312)
Profit before taxation 1,750 101 1,851
Taxation (291) 63 (228)
Profit for the period 1,459 164 1,623
Attributable to outside equity shareholders (20) 8 (12)
Attributable to equity shareholders of Rio Tinto (Net earnings) 1,439 172 1,611
Basic earnings per ordinary share 104.4c 12.4c 116.8c
Diluted earnings per ordinary share 104.2c 12.5c 116.7c
(a) For an explanation of the basis of UK GAAP figures in this document, see
'UK GAAP financial information' on page 10.
(b) The results relate wholly to continuing operations.
Group cash flow statement
Six months ended 30 June 2004
UK GAAP Adjustments IFRS
US$m US$m US$m
Cash flow from subsidiary operations 1,601 131 1,732
Dividends from jointly controlled entities and associates 426 (138) 288
Cash flow from operations 2,027 (7) 2,020
Interest received 12 2 14
Interest paid (95) (5) (100)
Dividends paid to outside shareholders (24) - (24)
Tax paid (546) 3 (543)
Cash flow from operating activities 1,374 (7) 1,367
Cash flow from investing activities
Disposals less acquisitions of subsidiaries, joint ventures & 1,137 - 1,137
associates
Purchase of property, plant & equipment and intangible assets (957) (71) (1,028)
Funding of Group share of jointly controlled entities' and
associates' capital expenditure (12) 12 -
Exploration and evaluation expenditure (79) 6 (73)
Proceeds from sale of property, plant and equipment and intangible assets 5 - 5
Sales less purchases of other investments 158 (34) 124
Cash flows relating to derivatives - 78 78
Cash from investing activities 252 (9) 243
Cash flow before financing activities 1,626 (16) 1,610
Cash flow from subsidiary operations
Equity dividends paid to Rio Tinto shareholders (464) - (464)
Net proceeds from issue of ordinary shares in Rio Tinto 13 - 13
Finance lease principal payments - (11) (11)
Net proceeds from issue of new borrowings 77 (1) 76
Repayment of borrowings (1,204) (13) (1,217)
Cash flow relating to liquid resources not classified as cash and
cash equivalents 34 (1) 33
Cash used in financing activities (1,544) (26) (1,570)
Increase in cash and cash equivalents 82 (42) 40
Cash flow from operations
Profit for the period 1,459 164 1,623
Taxation 291 (63) 228
Net interest payable and amortisation of discount 112 - 112
Share of profit after tax of jointly controlled entities and associates (325) 49 (276)
Profit on disposals of interests in businesses (606) (269) (875)
Depreciation and amortisation 586 (20) 566
Charge for impairment 160 - 160
Exploration and evaluation charged against profit 72 - 72
Provisions 65 2 67
Utilisation of provisions (72) 2 (70)
Change in inventories (101) (21) (122)
Change in trade and other receivables (81) (14) (95)
Change in trade and other payables 23 80 103
Losses on derivatives not qualifying as hedges under IFRS - 9 9
Exchange losses on external debt and intragroup balances - 191 191
Other items 18 21 39
1,601 131 1,732
Group balance sheet
At 30 June 2004
UK GAAP Adjustments IFRS
US$m US$m US$m
Non-current assets
Goodwill 1,078 (93) 985
Intangible assets 86 80 166
Property, plant and equipment 14,689 179 14,868
Investments in jointly controlled entities and associates 2,159 (404) 1,755
Loans to jointly controlled entities 130 - 130
Inventories 28 30 58
Trade and other receivables 634 140 774
Deferred tax assets 37 (12) 25
Tax recoverable 137 (13) 124
Derivatives related to net debt - 336 336
Other financial assets 158 91 249
19,136 334 19,470
Current assets
Inventories 1,788 (43) 1,745
Loans to jointly controlled entities 34 9 43
Trade and other receivables 1,601 67 1,668
Tax recoverable 26 (2) 24
Derivatives related to net debt - 4 4
Other financial assets 152 34 186
Other liquid resources 2 - 2
Cash and cash equivalents 357 (3) 354
3,960 66 4,026
Current liabilities
Bank overdrafts repayable on demand (125) 3 (122)
Borrowings (1,248) 566 (682)
Trade and other payables (1,870) 408 (1,462)
Tax payable (114) 16 (98)
Provisions (220) (11) (231)
(3,577) 982 (2,595)
Net current assets 383 1,048 1,431
Non-current liabilities
Borrowings (3,472) (973) (4,445)
Trade and other payables (149) (516) (665)
Tax payable (90) 13 (77)
Deferred tax liabilities (1,185) (695) (1,880)
Provisions (3,004) (151) (3,155)
(7,900) (2,322) (10,222)
Net assets 11,619 (940) 10,679
Capital and reserves
Share capital
- Rio Tinto plc 155 17 172
- Rio Tinto Limited (excl. Rio Tinto plc interest) 1,002 - 1,002
Share premium account 1,641 172 1,813
Other reserves 254 (611) (357)
Profit and loss account 7,633 (349) 7,284
Total shareholders' equity 10,685 (771) 9,914
Attributable to outside equity shareholders 934 (169) 765
Total equity 11,619 (940) 10,679
Group statement of recognised income and expense under IFRS
Six months ended 30 June 2004
Attributable Outside Total
to the interests
parents
US$m US$m US$m
Profit for the period 1,611 12 1,623
Actuarial gains/(losses) on post retirement benefit plans 13 (2) 11
Total recognised income for the period 1,624 10 1,634
Statement of changes in equity under IFRS
Six months ended 30 June 2004
Equity Outside Total
attributable interests equity
to the
parents
US$m US$m US$m
Balance at 1 January 2004 9,200 823 10,023
Currency translation adjustment (464) (44) (508)
Total recognised income for the period 1,624 10 1,634
Employee share options charged to income statement 10 - 10
Dividends (469) (24) (493)
Subsidiaries disposed of - - -
Ordinary shares issued 13 - 13
Balance at 30 June 2004 9,914 765 10,679
Reconciliation of net earnings to Underlying earnings under IFRS
Pre-tax Taxation Outside Net
interests amount
Adjustments US$m
Gains/(losses) relating to disposals of:
- Subsidiaries (1) - - (1)
- Joint ventures (3) - - (3)
- Associates 751 - - 751
- Other investments and undeveloped properties 128 - - 128
875 - - 875
Impairment charges
- Colowyo (160) - - (160)
(160) - - (160)
Exchange differences and derivatives
- Exchange losses on external US$ debt and intragroup balances (191) 101 10 (80)
- Losses on derivatives not qualifying for hedge accounting (9) 2 - (7)
- Exchange differences and non-qualifying derivatives in jointly
controlled entities and associates (net of tax) (10) - - (10)
(210) 103 10 (97)
Total excluded from Underlying earnings 505 103 10 618
Net earnings 1,851 (228) (12) 1,611
Underlying earnings 1,346 (331) (22) 993
This alternative measure of earnings is reported by Rio Tinto to provide greater
understanding of the underlying business performance of its operations. The
items to be excluded from Net earnings in arriving at 'Underlying earnings' are
as follows:
- Gains and losses arising on the disposal of interests in businesses
and undeveloped properties
- Charges and credits relating to impairment of non-current assets,
excluding those related to current year exploration expenditure
- Exchange gains and losses on US dollar debt and intragroup balances
- Valuation changes on currency and interest rate derivatives which are
ineligible for hedge accounting, other than those embedded in commercial
contracts
- The currency revaluation of embedded US dollar derivatives contained
in contracts held by entities whose functional currency is not the US
dollar
- Other credits and charges that individually, or in aggregate if of a
similar type, are of a nature and size to require exclusion in order to
provide additional insight into underlying business performance.
Prima facie tax reconciliation under IFRS
Six months ended 30 June 2004
US$m
Profit before taxation 1,851
Deduct: share of net profit of jointly controlled entities and associates (276)
Parent companies' and subsidiaries' profit before tax 1,575
Prima facie tax payable at UK and Australian rate of 30% 473
Impact of items excluded from Underlying earnings (262)
Permanent differences relating to:
Other tax rates applicable outside the UK and Australia (20)
Resource depletion and other depreciation allowances (14)
Research, development and other investment allowances (2)
Exchange differences relating to deferred tax balances 16
Other 37
17
Total taxation charge for the six months ended 30 June 2004 228
Consolidated net debt under IFRS
At 30 June 2004
Cash and Other Borrowings Net debt
cash liquid
equivalents resources US$m
Analysis of changes in consolidated net debt
At 1 January 241 34 (5,985) (5,710)
Adjustment on currency translation (23) 1 259 237
Exchange losses charged to the income statement (26) - (181) (207)
Exchange losses taken through reserves - - (32) (32)
Finance lease principal repayments - - 11 11
Per cash flow statement 40 (33) 1,141 1,148
Net debt at 30 June 2004 232 2 (4,787) (4,553)
Derivatives Cash and Other Borrowings Net debt
related to Cash Liquid
net debt equivalents resources US$m
Reconciliation to balance sheet categories
Non-current 336 - - (4,445) (4,109)
Current 4 354 2 (682) (322)
Bank overdrafts repayable on demand - - - (122) (122)
Total per balance sheet 340 354 2 (5,249) (4,553)
Reallocations (340) (122) - 462 -
Net debt per above - 232 2 (4,787) (4,553)
US$m
Reconciliation to UK GAAP net debt
Net debt reported under UK GAAP (4,486)
Effect of reclassification of subsidiaries and joint ventures (67)
Net debt reported under IFRS (4,553)
Product analysis
Six months ended 30 June 2004
IFRS UK GAAP Adjustments IFRS
% US$m US$m US$m
Gross turnover
16.1 Copper 1,094 - 1,094
5.0 Gold (all sources) 338 - 338
20.0 Iron ore 1,362 (2) 1,360
18.1 Coal 1,207 23 1,230
16.2 Aluminium 1,158 (55) 1,103
14.2 Industrial minerals 967 - 967
5.4 Diamonds 366 - 366
5.0 Other products 347 - 347
100.0 6,839 (34) 6,805
Net earnings
35.6 Copper, gold and by-products 404 9 413
21.7 Iron ore 248 3 251
13.1 Coal 110 42 152
14.0 Aluminium 159 3 162
7.9 Industrial minerals 102 (11) 91
7.7 Diamonds 86 4 90
0.0 Other products (2) 2 -
100.0 1,107 52 1,159
Exploration and evaluation (59) 10 (49)
Net interest (33) (10) (43)
Other items (22) (52) (74)
Underlying earnings 993 - 993
Items excluded from Underlying earnings 446 172 618
Net earnings 1,439 172 1,611
Geographical analysis (by country of origin)
Six months ended 30 June 2004
IFRS UK GAAP Adjustments IFRS
% US$m US$m US$m
Gross turnover
31.8 North America 2,150 11 2,161
47.1 Australia and New Zealand 3,192 10 3,202
7.7 South America 523 - 523
5.6 Africa 383 - 383
2.4 Indonesia 165 - 165
5.4 Europe and other countries 426 (55) 371
100.0 6,839 (34) 6,805
Net earnings
34.9 North America 344 18 362
47.5 Australia and New Zealand 485 7 492
16.3 South America 170 (1) 169
(0.4) Africa (1) (3) (4)
1.1 Indonesia 12 (1) 11
0.6 Europe and other countries 16 (10) 6
100.0 1,026 10 1,036
Net interest (33) (10) (43)
Underlying earnings 993 - 993
Items excluded from Underlying earnings 446 172 618
Net earnings 1,439 172 1,611
The above analyses include Rio Tinto's share of the results of jointly
controlled entities and associates including interest.
The amortisation of discount is included in the applicable product category and
geographical area. Other financing costs of subsidiaries are included in 'Net
interest'.
Rio Tinto financial information by business unit
Six months ended 30 June 2004
Gross turnover (a) EBITDA (b) Net earnings (c)
Rio Tinto
interest UK GAAP IFRS UK GAAP IFRS UK GAAP IFRS
% US$m US$m US$m US$m US$m US$m
Iron Ore
Hamersley (inc. HIsmelt(R)) 100.0 840 840 358 348 185 179
Robe River 53.0 270 270 149 146 50 59
Iron Ore Company of Canada 58.7 238 238 49 49 13 14
Rio Tinto Brasil 53 53 20 20 5 5
1,401 1,401 576 563 253 257
Energy
Kennecott Energy 100.0 528 540 128 141 39 80
Rio Tinto Coal Australia 100.0 679 691 191 191 71 72
Rossing 68.6 48 48 11 11 - -
Energy Resources of Australia 68.4 72 72 28 28 5 5
1,327 1,351 358 371 115 157
Industrial Minerals 943 943 258 251 99 88
Aluminium (d) 1,176 1,119 337 323 159 162
Copper
Kennecott Utah Copper 100.0 520 520 247 247 138 151
Escondida 30.0 461 461 315 315 183 182
Freeport 43 43 7 7 (4) (4)
Grasberg joint venture 40.0 47 47 9 6 (6) (8)
Palabora 49.2 152 152 (6) (6) (9) (9)
Kennecott Minerals 100.0 130 130 67 68 40 43
Other Copper 124 124 64 63 40 39
1,477 1,477 703 700 382 394
Diamonds
Argyle 100.0 195 195 69 69 32 36
Diavik 60.0 171 170 129 129 54 54
Murowa 78.0 - - - - - -
366 365 198 198 86 90
Other Operations 94 94 38 38 13 11
Product Group total 6,784 6,750 2,468 2,444 1,107 1,159
Other items 55 55 (97) (105) (22) (74)
Exploration and evaluation (72) (55) (59) (49)
Net interest (33) (43)
Underlying earnings 2,299 2,284 993 993
Items excluded from Underlying earnings 456 865 446 618
Total 6,839 6,805 2,755 3,149 1,439 1,611
Depreciation & amortisation in subsidiaries (586) (566)
Impairment charges (10) (150)
Depreciation & amortisation in jointly
controlled entities and associates (128) (109)
Taxation and finance items in jointly
controlled entities and associates (169) (161)
Profit before finance costs and tax 1,862 2,163
(a) Gross turnover includes 100 per cent of subsidiaries' turnover and the
Group's share of the turnover of jointly controlled entities and
associates. UK GAAP turnover has been restated to gross up certain amounts
charged to customers for freight and handling, which previously were
deducted from operating costs.
(b) EBITDA of subsidiaries, jointly controlled entities and associates
represents profit before: tax, net finance items, depreciation and
amortisation.
(c) Net earnings represent profit after tax earnings attributable to the
Rio Tinto Group. Earnings of subsidiaries are stated before finance items
but after the amortisation of the discount related to provisions.
Earnings attributable to jointly controlled entities and associates
include interest charges and amortisation of discount, but exclude
movements relating to foreign exchange on net debt, and the impact of
fair value adjustments to derivatives not qualifying for hedge accounting
under IFRS. Business unit net earnings exclude items that are not
included in the Group's definition of Underlying earnings.
(d) Includes Rio Tinto's interest in Anglesey Aluminium (51 per cent) and
Comalco (100 per cent).
(e) Business units have been classified above according to the Group's
management structure. Generally, this structure has regard to the primary
product of each business unit but there are exceptions. For example, the
Copper group includes certain gold operations. This summary differs,
therefore, from the Product analysis in which the contributions of
individual business units are attributed to several products as
appropriate.
(f) Certain items previously reported as central items have been allocated
to the Business Units to which they relate. This reflects the way in
which this information will be presented in the Group's first complete
set of IFRS financial statements for the year ending 31 December 2005.
Rio Tinto financial information by business unit (continued)
Six months ended 30 June 2004
Capital expenditure (g) Depreciation & Operating assets (i)
amortisation (h)
Rio Tinto
interest UK GAAP IFRS UK GAAP IFRS UK GAAP IFRS
% US$m US$m US$m US$m US$m US$m
Iron Ore
Hamersley (inc. HIsmelt(R)) 100.0 325 329 86 83 1,663 1,680
Robe River 53.0 38 37 46 41 1,694 1,448
Iron Ore Company of Canada 58.7 12 12 16 17 479 470
Rio Tinto Brasil 6 6 3 3 75 86
381 384 151 144 3,911 3,684
Energy
Kennecott Energy 100.0 102 96 65 51 453 810
Rio Tinto Coal Australia 100.0 17 25 78 80 1,316 1,244
Rossing 68.6 1 1 8 8 52 52
Energy Resources of Australia 68.4 2 2 14 14 166 166
122 124 165 153 1,987 2,272
Industrial Minerals 78 73 87 85 2,055 2,051
Aluminium 219 258 90 79 3,220 2,958
Copper
Kennecott Utah Copper 100.0 20 26 46 46 1,124 1,149
Escondida 30.0 36 36 25 25 498 477
Freeport - - 3 3 - -
Grasberg joint venture 40.0 17 16 19 19 405 378
Palabora 49.2 19 19 22 22 472 472
Kennecott Minerals 100.0 13 13 16 17 134 114
Other Copper 32 38 15 15 159 159
137 148 146 147 2,792 2,749
Diamonds
Argyle 100.0 47 47 20 16 567 531
Diavik 60.0 25 25 32 31 615 591
Murowa 78.0 8 8 - - 10 10
80 80 52 47 1,192 1,132
Other Operations 21 7 14 14 219 211
Product Group total 1,038 1,074 705 669 15,376 15,057
Other items 4 4 8 155 (287) (613)
Exploration and evaluation - - 1 1 82 23
Less: jointly controlled entities and associates (78) (55) (128) (109)
Total 964 1,023 586 716 15,171 14,467
Less: net debt (4,486) (4,553)
Total shareholders' equity 10,685 9,914
(g) Capital expenditure comprises the net cash outflow on purchases less
disposals of property, plant and equipment. The details provided include
100 per cent of subsidiaries' capital expenditure and Rio Tinto's share
of the capital expenditure of jointly controlled entities and associates.
Amounts relating to jointly controlled entities and associates not
specifically funded by Rio Tinto are deducted before arriving at total
capital expenditure for the Group.
(h) Depreciation figures include 100 per cent of subsidiaries' depreciation
and amortisation and include Rio Tinto's share of the depreciation and
amortisation of jointly controlled entities and associates. Amounts
relating to jointly controlled entities and associates are deducted
before arriving at the total depreciation charge for the Group.
(i) Operating assets of subsidiaries comprise net assets before deducting net
debt, less outside shareholders' interests which are calculated by
reference to the net assets of the relevant companies (i.e. net of such
companies' debt). For jointly controlled entities and associates,
Rio Tinto's net investment is shown.
Directors' responsibilities
The directors are required by UK and Australian Company law to prepare financial
statements for each financial period which give a true and fair view of the
state of affairs of the Group as at the end of the financial period and of the
profit or loss and cash flows for that period. To ensure that this requirement
is satisfied the directors are responsible for establishing and maintaining
adequate internal controls and procedures for financial reporting throughout the
Group.
For the year ending 31 December 2005, the directors will be preparing the
Group's financial statements in accordance with International Financial
Reporting Standards (IFRS) for the first time. As part of the transition to
IFRS, the directors are presenting financial information prepared under IFRS for
the year ended 31 December 2004 and the six months ended 30 June 2004.
The directors are responsible for the selection of the accounting policies and
the selection of transition options under IFRS1, including the assumptions made
about the standards and interpretations expected to be effective, and the
policies expected to be adopted, when the Group's first complete set of IFRS
financial statements are prepared.
The directors are responsible for maintaining proper accounting records, and
they have a general responsibility for taking such steps as are reasonably open
to them to safeguard the assets of the Group and to prevent and detect fraud and
other irregularities.
The directors are also responsible for the maintenance and integrity of the
Group's website. The work carried out by the independent accountants does not
involve responsibility for any changes that may have occurred to the IFRS
financial information since it was initially loaded on to the website.
Directors' declaration
The IFRS financial information for the year ended 31 December 2004 and period
ended 30 June 2004 has been prepared in accordance with the basis of preparation
and accounting policies set out on pages 9 to 14. We consider that the
accounting policies and transition options we have selected are appropriate for
Rio Tinto's business and supported by reasonable and prudent judgements.
The IFRS financial information has been prepared on the going concern basis
since, in our opinion, each of the Rio Tinto Group, Rio Tinto plc and Rio Tinto
Limited has adequate financial resources to continue in operational existence
for the foreseeable future and to pay its debts as and when they become due and
payable.
By order of the board
G R Elliott Finance Director
5 May 2005
Special Purpose Audit Report
To Rio Tinto plc and Rio Tinto Limited ('the Companies') on their International
Financial Reporting Standards ('IFRS') Financial Information for the Year Ended
31 December 2004
We have audited the IFRS balance sheet of the Rio Tinto Group (comprising the
Companies and their subsidiaries) as at 31 December 2004, the related Group IFRS
income statement and the Group IFRS cash flow statement for the year then ended
and the related notes (hereinafter referred to as 'the IFRS financial
information') set out on pages 15 to 22.
The IFRS financial information for the year ended 31 December 2004 has been
prepared by the Companies as part of their transition to IFRS and, as described
on page 9, the directors of the Companies expect to include it as comparative
financial information in the Group's first complete set of IFRS financial
statements for the year ending 31 December 2005.
Respective responsibilities of directors and auditors
The directors of the Companies are responsible for the preparation of the IFRS
financial information.
Our responsibilities, as independent auditors, are established in the United
Kingdom by the Auditing Practices Board, our profession's ethical guidance and
the terms of our engagement. Under the terms of engagement, we are required to
report to you our opinion as to whether the IFRS financial information has been
prepared, in all material respects, in accordance with the basis of preparation
and accounting policies set out on pages 9 to 14.
This report, including the opinion, has been prepared for, and only for, the
Companies for the purposes of assisting with their transition to IFRS and for no
other purpose. We do not, in giving this opinion, accept or assume
responsibility for any other purpose or to any other person to whom this report
is shown or into whose hands it may come save where expressly agreed by our
prior consent in writing.
Basis of audit opinion
We conducted our audit in accordance with United Kingdom Auditing Standards
issued by the Auditing Practices Board. An audit includes examination, on a
test basis, of evidence relevant to the amounts and disclosures in the IFRS
financial information. It also includes an assessment of the significant
estimates and judgements made by the directors in the preparation of the IFRS
financial information, and of whether the accounting policies are appropriate to
the Group's circumstances and adequately disclosed.
We planned and performed our audit so as to obtain all the information and
explanations which we considered necessary in order to provide us with
sufficient evidence to give reasonable assurance that the IFRS financial
information is free from material misstatement, whether caused by fraud or other
irregularity or error. In forming our opinion, we have also evaluated the
overall adequacy of the presentation of information in the IFRS financial
information.
Emphasis of matter
Without qualifying our opinion, we draw your attention to the fact that, as
explained on page 9, the IFRS financial information may require adjustment
before its inclusion as comparative information in the Group's first complete
set of IFRS financial statements for the year ending 31 December 2005.
This is because further Interpretations may be issued by the International
Financial Reporting Interpretations Committee, and further Standards may be
issued by the International Accounting Standards Board. Furthermore, the
directors have assumed that the EU will endorse certain Standards and
Interpretations currently in issue that have not yet been endorsed. In
addition, there is not yet a significant body of established practice on which
to draw in forming opinions regarding interpretation and application.
Accordingly, practice is continuing to evolve.
At this preliminary stage, therefore, the full financial effect of reporting
under IFRS as it will be applied in the Group's first complete set of IFRS
financial statements for the year ending 31 December 2005 may be subject to
change.
Opinion
In our opinion, the IFRS financial information set out on pages 15 to 22 has
been prepared, in all material respects, in accordance with the basis of
preparation and accounting policies set out on pages 9 to 14, which describe how
IFRS has been applied under IFRS 1, including the assumptions made by the
directors of the Companies about the Standards and Interpretations expected to
be effective, and the policies expected to be adopted, when they prepare the
Group's first complete set of IFRS financial statements for the year ending 31
December 2005.
PricewaterhouseCoopers LLP PricewaterhouseCoopers
Chartered Accountants Chartered Accountants
London Perth
5 May 2005 5 May 2005
In respect of Rio Tinto plc In respect of Rio Tinto Limited
Special Purpose Review Report
To Rio Tinto plc and Rio Tinto Limited ('the Companies') on their International
Financial Reporting Standards ('IFRS') Financial Information for the Six Months
Ended 30 June 2004
We have reviewed the IFRS balance sheet of the Rio Tinto Group (comprising the
Companies and their subsidiaries) as at 30 June 2004, the related Group IFRS
income statement and the Group IFRS cash flow statement for the six months then
ended and the related notes (hereinafter referred to as 'the IFRS interim
financial information') set out on pages 23 to 30.
The IFRS interim financial information has been prepared by the Companies as
part of their transition to IFRS and, as described on page 9, the directors of
the Companies expect to include it as comparative information in the Group's
half year report for the period ending 30 June 2005.
Directors' responsibilities
The IFRS interim financial information is the responsibility of, and has been
approved by, the directors of the Companies. The directors are responsible for
preparing the interim IFRS financial information in accordance with the basis of
preparation and accounting policies set out on pages 9 to 14, which describe how
IFRS has been applied under IFRS 1, including the assumptions made by the
directors of the Companies about the Standards and Interpretations expected to
be adopted when they prepare the Group's first complete set of IFRS financial
statements for the year ending 31 December 2005.
Review work performed
We conducted our review in accordance with guidance contained in Bulletin 1999/4
issued by the Auditing Practices Board for use in the United Kingdom. A review
consists principally of making enquiries of Group management and applying
analytical procedures to the IFRS interim financial information and underlying
financial data and, based thereon, assessing whether the basis of preparation
and accounting policies set out on pages 9 to 14 have been consistently applied
in preparing the interim IFRS financial information. A review excludes audit
procedures such as tests of controls and verification of assets, liabilities and
transactions. It is substantially less in scope than an audit performed in
accordance with United Kingdom Auditing Standards and therefore provides a lower
level of assurance than an audit. Accordingly, we do not express an audit
opinion on the IFRS interim financial information. This report, including the
conclusion, has been prepared for and only for the Companies for the purposes of
assisting with their transition to IFRS and for no other purpose. We do not, in
producing this report, accept or assume responsibility for any other purpose or
to any other person to whom this report is shown or into whose hands it may come
save where expressly agreed by our prior consent in writing.
Emphasis of matter
Without modifying our review conclusion, we draw your attention to the fact
that, as explained on page 9, the basis of preparation and accounting policies
used to draw up the IFRS interim financial information may require adjustment
before the Group issues its first complete set of IFRS financial statements for
the year ending 31 December 2005.
This is because further Interpretations may be issued by the International
Financial Reporting Interpretations Committee, and further Standards may be
issued by the International Accounting Standards Board. Furthermore, the
directors have assumed that the EU will endorse certain Standards and
Interpretations currently in issue that have not yet been endorsed. In
addition, there is not yet a significant body of established practice on which
to draw in forming opinions regarding interpretation and application.
Accordingly, practice is continuing to evolve.
At this preliminary stage, therefore, the full financial effect of reporting
under IFRS as it will be applied in the Group's first complete set of IFRS
financial statements for the year ending 31 December 2005 may be subject to
change.
Review conclusion
On the basis of our review we are not aware of any material modifications that
should be made to the IFRS interim financial information as presented for the
six months ended 30 June 2004.
PricewaterhouseCoopers LLP PricewaterhouseCoopers
Chartered Accountants Chartered Accountants
London Perth
5 May 2005 5 May 2005
In respect of Rio Tinto plc In respect of Rio Tinto Limited
Reconciliation of earnings
Year ended 31 December 2004
IFRS adjustments Non IFRS adjustments
UK GAAP Goodwill Deferred Exchange / Other IFRS Exploration US tax IFRS
US$m amortisation tax derivatives adjustments reclassification reallocation US$m
Iron Ore
Hamersley (inc. HIsmelt(R)) 447 - - - 3 (20) - 430
Robe River 119 10 7 - (1) (5) - 130
Iron Ore Company of Canada 3 - 1 - - - - 4
Rio Tinto Brasil 1 - - - - - - 1
570 10 8 - 2 (25) - 565
Energy
Kennecott Energy 119 37 - - 21 - 3 180
Rio Tinto Coal Australia 231 - 9 - (3) (1) - 236
Rossing (4) - - - - - - (4)
Energy Resources of 19 - - - - - - 19
Australia
365 37 9 - 18 (1) 3 431
Industrial Minerals 223 3 (1) - 22 - (4) 243
Aluminium 334 13 7 (11) (12) - - 331
Copper
Kennecott Utah Copper 294 - - - - - 17 311
Escondida 416 - (10) - - - - 406
Freeport (4) - - - - - - (4)
Grasberg joint venture 38 - (2) - - (4) - 32
Palabora (21) - - - - - - (21)
Kennecott Minerals 79 - - - - - 3 82
Other Copper 54 - - - - - - 54
856 - (12) - - (4) 20 860
Diamonds
Argyle 23 14 3 - - - - 40
Diavik 145 - - - 2 - - 147
Murowa 1 - - - - - - 1
169 14 3 - 2 - - 188
Other Operations 27 - (1) - - - (1) 25
Product Group total 2,544 77 13 (11) 32 (30) 18 2,643
Other items (114) - (20) - (31) - (9) (174)
Exploration and evaluation (152) - - - - 30 (6) (128)
Net interest (57) - - - (9) - (3) (69)
Underlying earnings 2,221 77 (7) (11) (8) - - 2,272
Items excluded from
Underlying earnings 592 - - 92 262 - - 946
Net earnings 2,813 77 (7) 81 254 - - 3,218
Reconciliation of EBITDA
Year ended 31 December 2004
IFRS adjustments Non IFRS
Other
UK GAAP Goodwill JV/sub IFRS Exploration IFRS
US$m amortisation reclass adjustments reclassification US$m
Iron Ore
Hamersley (inc. HIsmelt(R)) 800 - - - (28) 772
Robe River 325 - - - (7) 318
Iron Ore Company of Canada 55 - - - - 55
Rio Tinto Brasil 31 - - - - 31
1,211 - - - (35) 1,176
Energy
Kennecott Energy 277 - 21 - - 298
Rio Tinto Coal Australia 540 - (1) - (3) 536
Rossing 8 - - - - 8
Energy Resources of Australia 70 - - - - 70
895 - 20 - (3) 912
Industrial Minerals 538 - - 16 - 554
Aluminium 720 - (13) (19) - 688
Copper
Kennecott Utah Copper 498 - - - - 498
Escondida 699 - - - - 699
Freeport 7 - - - - 7
Grasberg joint venture 102 - - - (4) 98
Palabora (20) - - - - (20)
Kennecott Minerals 129 - 1 - - 130
Other Copper 91 - - 1 (1) 91
1,506 - 1 1 (5) 1,503
Diamonds
Argyle 102 - - - - 102
Diavik 316 - - - - 316
Murowa 1 - - - - 1
419 - - - - 419
Other Operations 81 - - - - 81
Product Group total 5,370 - 8 (2) (43) 5,333
Other items (221) - (4) (25) - (250)
Exploration and evaluation (187) - - 2 43 (142)
Underlying EBITDA 4,962 - 4 (25) - 4,941
Items excluded from Underlying
EBITDA 771 - 139 260 - 1,170
Total 5,733 - 143 235 - 6,111
Depreciation & amortisation in
subsidiaries (1,204) 73 (46) 6 - (1,171)
Impairment charges (408) - (140) - - (548)
Depreciation & amortisation in
jointly controlled entities and
associates (271) 4 39 - - (228)
Taxation and finance items in
jointly controlled entities and
associates (394) - 76 4 - (314)
Profit before finance costs and tax 3,456 77 72 245 - 3,850
Reconciliation of net earnings
Six months ended 30 June 2004
IFRS adjustments Non IFRS adjustments
UK GAAP Goodwill Deferred Exchange / Other IFRS Exploration US tax IFRS
US$m amortisation tax Derivatives adjustments reclassification reallocation US$m
Iron Ore
Hamersley (inc. HIsmelt 185 - - - - (6) - 179
(R))
Robe River 50 7 4 - - (2) - 59
Iron Ore Company of 13 - 1 - - - - 14
Canada
Rio Tinto Brasil 5 - - - - - - 5
253 7 5 - - (8) - 257
Energy
Kennecott Energy 39 19 - - 8 - 14 80
Rio Tinto Coal Australia 71 - 3 - (2) - - 72
Rossing - - - - - - - -
Energy Resources of 5 - - - - - - 5
Australia
115 19 3 - 6 - 14 157
Industrial Minerals 99 2 2 - (16) - 1 88
Aluminium 159 5 4 (6) - - - 162
Copper
Kennecott Utah Copper 138 - - - - - 13 151
Escondida 183 - (1) - - - - 182
Freeport (4) - - - - - - (4)
Grasberg joint venture (6) - - - - (2) - (8)
Palabora (9) - - - - - - (9)
Kennecott Minerals 40 - - - - - 3 43
Other Copper 40 - - - - (1) - 39
382 - (1) - - (3) 16 394
Diamonds
Argyle 32 4 1 - (1) - - 36
Diavik 54 - - - - - - 54
Murowa - - - - - - - -
86 4 1 - (1) - - 90
Other Operations 13 - (2) - - - - 11
Product Group total 1,107 37 12 (6) (11) (11) 31 1,159
Other items (22) - (8) - (20) - (24) (74)
Exploration and (59) - - - - 11 (1) (49)
evaluation
Net interest (33) - - - (4) - (6) (43)
Underlying earnings 993 37 4 (6) (35) - - 993
Items excluded from Underlying
earnings
446 - - (97) 269 - - 618
Total 1,439 37 4 (103) 234 - - 1,611
Reconciliation of EBITDA
Six months ended 30 June 2004
IFRS adjustments Non IFRS
Other
UK GAAP Goodwill JV/sub IFRS Exploration IFRS
US$m amortisation reclass adjustments reclassification US$m
Iron Ore
Hamersley (inc. HIsmelt(R)) 358 - - - (10) 348
Robe River 149 - - - (3) 146
Iron Ore Company of Canada 49 - - - - 49
Rio Tinto Brasil 20 - - - - 20
576 - - - (13) 563
Energy
Kennecott Energy 128 - 13 - - 141
Rio Tinto Coal Australia 191 - - - - 191
Rossing 11 - - - - 11
Energy Resources of Australia 28 - - - - 28
358 - 13 - - 371
Industrial Minerals 258 - - (7) - 251
Aluminium 337 - (1) (13) - 323
Copper
Kennecott Utah Copper 247 - - - - 247
Escondida 315 - - - - 315
Freeport 7 - - - - 7
Grasberg joint venture 9 - - - (3) 6
Palabora (6) - - - - (6)
Kennecott Minerals 67 - 1 - - 68
Other Copper 64 - - - (1) 63
703 - 1 - (4) 700
Diamonds
Argyle 69 - - - - 69
Diavik 129 - - - - 129
Murowa - - - - - -
198 - - - - 198
Other Operations 38 - - - - 38
Product Group total 2,468 - 13 (20) (17) 2,444
Other items (97) - (1) (7) - (105)
Exploration and evaluation (72) - - - 17 (55)
Underlying EBITDA 2,299 - 12 (27) - 2,284
Items excluded from Underlying
EBITDA 456 - 140 269 - 865
Total 2,755 - 152 242 - 3,149
Depreciation & amortisation in
subsidiaries (586) 37 (21) 4 - (566)
Impairment charges (10) - (140) - - (150)
Depreciation & amortisation in
jointly controlled entities and
associates (128) - 19 - - (109)
Taxation and finance items in
jointly controlled entities and
associates (169) - 26 (18) - (161)
Profit before finance costs and tax 1,862 37 36 228 - 2,163
This information is provided by RNS
The company news service from the London Stock Exchange