10. | Investments and loans in subsidiaries and joint ventures |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | ||
Beginning of year | | | | | | | |
Investments in equity accounted joint ventures | | | 1,414,211 | | | 1,427,316 | |
Other investments in joint venture | | | 34,423 | | | 45,940 | |
Total investments in joint ventures | | | 1,448,634 | | | 1,473,256 | |
Funds invested in equity accounted joint ventures | | | 30,898 | | | - | |
Loans repaid by equity accounted joint ventures | | | (746) | | | (11,927) | |
Share of profits of equity accounted joint ventures | | | 11,950 | | | 17,299 | |
Dividends | | | - | | | (30,000) | |
Share of other comprehensive income of joint ventures | | | (17) | | | 6 | |
End of year | | | | | | | |
Investments in equity accounted joint ventures | | | 1,440,610 | | | 1,414,211 | |
Other investments in joint ventures | | | 50,109 | | | 34,423 | |
Total investments in joint ventures | | | 1,490,719 | | | 1,448,634 | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | ||
Summarized statement of financial position | | | | | | | |
Current | | | | | | | |
Cash and cash equivalents | | | 3,288 | | | 18,865 | |
Other current assets (excluding cash) | | | 166,278 | | | 179,588 | |
Total current assets | | | 169,566 | | | 198,453 | |
Financial liabilities (excluding trade payables) | | | (8,656) | | | (10,285) | |
Other current liabilities (including trade payables) | | | (105,565) | | | (133,113) | |
Total current liabilities | | | (114,221) | | | (143,398) | |
Non-current | | | | | | | |
Assets | | | 2,833,946 | | | 2,805,020 | |
Financial liabilities | | | (41,210) | | | (46,929) | |
Other liabilities | | | (23,244) | | | (32,259) | |
Total non-current liabilities | | | (64,454) | | | (79,188) | |
Net assets | | | 2,824,837 | | | 2,780,887 | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | Dec 31, 2015 | | |||
Summarized statement of comprehensive income | | | | | | | | | | |
Revenue | | | 754,852 | | | 709,372 | | | 747,272 | |
Depreciation and amortization | | | (264,415) | | | (210,925) | | | (192,509) | |
Interest income | | | 4,147 | | | 4,735 | | | 4,818 | |
Interest expense | | | (5,478) | | | (5,298) | | | (5,376) | |
Profit before tax | | | (40,349) | | | 26,728 | | | 155,825 | |
Income tax | | | 54,333 | | | 22,962 | | | (17,840) | |
Post-tax profit | | | 13,984 | | | 49,690 | | | 137,985 | |
Other comprehensive incomegain on available for sale financial asset | | | - | | | - | | | 3,144 | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | ||
Reconciliation of the group’s summarized financial information presented to the carrying amount of the group’s interest in the Kibali joint venture | | | | | | | |
Opening net assets January 1 | | | 2,780,887 | | | 2,791,184 | |
Profit for the period | | | 13,984 | | | 49,690 | |
(Loss)/gain on available-for-sale financial asset | | | (34) | | | 13 | |
Other comprehensive income | | | (34) | | | 13 | |
Funds advanced | | | 30,000 | | | - | |
Dividends received | | | - | | | (60,000) | |
Closing net assets | | | 2,824,837 | | | 2,780,887 | |
Interest in joint venture at 50% | | | 1,412,419 | | | 1,390,443 | |
Mineral property at acquisition | | | 23,549 | | | 26,154 | |
Adjustment to reflect attributable interest | | | 8,793 | | | 1,565 | |
Carrying value | | | 1,444,760 | | | 1,418,162 | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | ||
Summarized statement of financial position | | | | | | | |
Current | | | | | | | |
Cash and cash equivalents | | | 86 | | | 8,569 | |
Other current assets (excluding cash) | | | 54,126 | | | 49,804 | |
Total current assets | | | 54,212 | | | 58,373 | |
Other current liabilities (including trade payables) | | | (20,787) | | | (53,484) | |
Total current liabilities | | | (20,787) | | | (53,484) | |
Non-current | | | | | | | |
Assets | | | 14,851 | | | 15,493 | |
Other liabilities | | | (41,562) | | | (25,315) | |
Total non-current liabilities | | | (41,562) | | | (25,315) | |
Net liabilities | | | (5,172) | | | (4,933) | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | Dec 31, 2015 | | |||
Summarized statement of comprehensive income | | | | | | | | | | |
Revenue | | | 86,073 | | | 65,086 | | | 142,992 | |
Depreciation and amortization | | | (16,480) | | | (9,464) | | | (23,337) | |
Interest income | | | 18 | | | 14 | | | 2 | |
Interest expense | | | (1,080) | | | (806) | | | (999) | |
Loss before tax | | | (239) | | | (16,256) | | | 24,856 | |
Income tax | | | - | | | (1,543) | | | (7,455) | |
Post-tax loss | | | (239) | | | (17,799) | | | 17,401 | |
Other comprehensive expense | | | - | | | - | | | - | |
Total comprehensive expense | | | (239) | | | (17,799) | | | 17,401 | |
Dividends received from joint venture | | | - | | | - | | | 25,680 | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | ||
Reconciliation of the summarized financial information presented to the carrying amount of the group’s interest in the Morila joint venture | | | | | | | |
Summarized financial information | | | | | | | |
Opening net (liabilities)/assets January 1 | | | (4,933) | | | 12,866 | |
Loss for the period | | | (239) | | | (17,799) | |
Closing net liabilities | | | (5,172) | | | (4,933) | |
Interest in joint venture at 40% | | | (2,069) | | | (1,973) | |
Carrying value | | | (2,069) | | | (1,973) | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | ||
Summarized statement of financial position | | | | | | | |
Current | | | | | | | |
Cash and cash equivalents | | | 8,820 | | | 649 | |
Other current assets (excluding cash) | | | 805 | | | 632 | |
Total current assets | | | 9,625 | | | 1,281 | |
| | | | | | | |
Other current liabilities (including trade payables) | | | (19,237) | | | (6,318) | |
Total current liabilities | | | (19,237) | | | (6,318) | |
Non-current | | | | | | | |
Assets | | | 32,474 | | | 9,417 | |
Financial liabilities | | | (21,351) | | | (3,517) | |
| | | | | | | |
Total non-current liabilities | | | (21,351) | | | (3,517) | |
Net assets | | | 1,511 | | | 863 | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | Dec 31, 2015 | | |||
Summarized statement of comprehensive income | | | | | | | | | | |
Revenue | | | 5,186 | | | 5,133 | | | 1,463 | |
Depreciation and amortization | | | (3,647) | | | (4,211) | | | (779) | |
Interest income | | | 554 | | | 544 | | | 1 | |
Interest expense | | | (1,018) | | | (650) | | | (354) | |
Profit before tax | | | 648 | | | 376 | | | 201 | |
Income tax | | | - | | | - | | | - | |
Post-tax profit | | | 648 | | | 376 | | | 201 | |
Other comprehensive income | | | - | | | - | | | - | |
Total comprehensive income | | | 648 | | | 376 | | | 201 | |
Reconciliation of the summarized financial information presented to the carrying amount of the group’s interest in the RAL 1 joint venture | | | | | | | | | | |
Opening net assets January 1 | | | 863 | | | 487 | | | 286 | |
Profit for the period | | | 648 | | | 376 | | | 201 | |
Closing net assets | | | 1,511 | | | 863 | | | 487 | |
Interest in joint venture at 50.1% | | | 757 | | | 432 | | | 244 | |
Funding classified as long term debt by joint venture in ‘other investments in joint ventures’ | | | 21,970 | | | 2,335 | | | 4,146 | |
Carrying value | | | 22,727 | | | 2,767 | | | 4,390 | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | ||
Summarized statement of financial position | | | | | | | |
Current | | | | | | | |
Cash and cash equivalents | | | 1,692 | | | 1,122 | |
Other current assets (excluding cash) | | | 5,790 | | | 1,922 | |
Total current assets | | | 7,482 | | | 3,044 | |
| | | | | | | |
Other current liabilities (including trade payables) | | | (19,911) | | | (24,706) | |
Total current liabilities | | | (19,911) | | | (24,706) | |
Non-current | | | | | | | |
Assets | | | 32,583 | | | 46,978 | |
Financial liabilities | | | (18,737) | | | (24,262) | |
Total non-current liabilities | | | (17,737) | | | (24,262) | |
Net assets | | | 1,417 | | | 1,054 | |
$000 | | Dec 31, 2017 | | Dec 31, 2016 | | Dec 31, 2015 | | |||
Summarized statement of comprehensive income | | | | | | | | | | |
Revenue | | | 18,679 | | | 22,179 | | | 23,840 | |
Depreciation and amortization | | | (14,395) | | | (16,638) | | | (17,290) | |
Interest expense | | | (2,080) | | | (2,237) | | | (3,718) | |
Profit before tax | | | 363 | | | 442 | | | 455 | |
Income tax | | | - | | | - | | | - | |
Post-tax profit | | | 363 | | | 442 | | | 455 | |
Other comprehensive income | | | - | | | - | | | - | |
Total comprehensive income | | | 363 | | | 442 | | | 455 | |
Reconciliation of the summarized financial information presented to the carrying amount of the group’s interest in the RAL 2 joint venture | | | | | | | | | | |
Opening net assets January 1 | | | 1,054 | | | 612 | | | 157 | |
Profit for the period | | | 363 | | | 442 | | | 455 | |
Closing net assets | | | 1,417 | | | 1,054 | | | 612 | |
Interest in joint venture at 50.1% | | | 710 | | | 528 | | | 307 | |
Funding classified as long term debt by joint venture in ‘other investments in joint ventures’ | | | 26,644 | | | 31,128 | | | 41,243 | |
Carrying value | | | 27,354 | | | 31,656 | | | 41,550 | |