|
BHP 5 YEAR FINANCIAL SUMMARY
MAY 1999
Since publication of the May 1998 5 year summary, figures have been re-stated to reflect:
This information can be accessed on BHP's Internet site www.bhp.com.au
The Broken Hill Proprietary Company Limited
Australian Company Number 004 028 077
Registered Office
Level 48 BHP Tower - Bourke Place
600 Bourke Street Melbourne Australia
Contents |
||||
Page |
||||
Five Year Performance |
1 |
|||
Consolidated Profit and Loss Statement |
2 |
|||
Consolidated Balance Sheet |
3 |
|||
Consolidated Statement of Cash Flows |
4 |
|||
External Sales |
5 |
|||
Segment Sales and Profit by Quarters |
6 |
|||
Share Information |
7 |
|||
Information for Non-Australian Shareholders |
8 |
|||
Minerals Segment Data |
9 |
|||
Steel Segment Data |
10 |
|||
Petroleum Segment Data |
11 |
|||
Services Segment Data |
12 |
|||
Net Unallocated Interest |
13 |
|||
Group and Unallocated Items |
13 |
|||
Major Acquisitions and Dispositions of Assets |
14 |
Five Year Performance |
||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||
Profit and loss statistics |
||||||||
Operating revenue |
A$ million |
21 921 |
24 664 |
22 320 |
19 814 |
18 444 |
||
Sales |
A$ million |
19 229 |
21 189 |
20 947 |
19 124 |
17 696 |
||
Operating (loss)/profit after income tax, attributable to members of the BHP Entity (a) |
||||||||
- including abnormal items |
A$ million |
(2 312) |
(1 474) |
410 |
1 046 |
1 216 |
||
- excluding abnormal items |
A$ million |
365 |
1 302 |
1 386 |
1 293 |
1 617 |
||
- including abnormal items |
cents |
( 133.5) |
( 87.2) |
25.0 |
65.1 |
78.7 |
||
- excluding abnormal items |
cents |
21.1 |
77.0 |
84.5 |
80.5 |
104.7 |
||
Shareholders' equity attributable to members of the BHP Entity |
A$ million |
8 646 |
11 585 |
12 538 |
12 129 |
11 868 |
||
Return on shareholders' equity (b) |
||||||||
- including abnormal items |
% |
( 26.7) |
( 12.7) |
3.3 |
8.6 |
10.2 |
||
- excluding abnormal items |
% |
4.2 |
11.2 |
11.1 |
10.7 |
13.6 |
||
Dividends or equivalent paid or payable to members of the BHP Entity (c) |
A$ million |
884 |
866 |
836 |
819 |
747 |
||
Dividends or equivalent per fully paid share |
||||||||
- as declared |
cents |
51.0 |
51.0 |
51.0 |
51.0 |
50.0 |
||
- as declared adjusted for bonus issue |
cents |
51.0 |
51.0 |
51.0 |
51.0 |
47.8 |
||
Dividend cover, including abnormal items (c) (d) |
times |
(e) |
(e) |
0.5 |
1.3 |
1.6 |
||
Dividend payout ratio, including abnormal items (c) (f) |
times |
(e) |
(e) |
2.0 |
0.8 |
0.6 |
||
Interest cover (g) |
||||||||
- including abnormal items |
times |
(e) |
(e) |
2.7 |
3.7 |
5.4 |
||
- excluding abnormal items |
times |
1.8 |
3.0 |
4.1 |
4.3 |
6.0 |
||
Interest cover - restated for AASB 1033 (h) |
||||||||
- including abnormal items |
times |
(e) |
(e) |
2.3 |
3.2 |
4.2 |
||
- excluding abnormal items |
times |
1.8 |
3.0 |
3.5 |
3.8 |
4.7 |
||
There were no extraordinary items during the five year period |
||||||||
Balance sheet statistics |
||||||||
Total assets |
A$ million |
31 487 |
37 082 |
36 735 |
35 230 |
30 287 |
||
Gearing (i) |
% |
54.2 |
52.7 |
39.4 |
39.4 |
31.3 |
||
Gearing, restated for AASB 1033 (h) (i) |
% |
54.2 |
52.7 |
49.9 |
50.1 |
41.3 |
||
Net tangible assets per share |
||||||||
- at year end adjusted for bonus issue |
A$ |
4.85 |
6.57 |
7.36 |
7.28 |
7.29 |
||
Capital and investment expenditure (j) |
A$ million |
2 675 |
4 014 |
4 149 |
6 827 |
3 100 |
||
(a) |
Calculated as operating (loss)/profit after income tax attributable to members of the BHP Entity divided by the weighted average number of |
|||||||
fully paid shares on issue for the year adjusted for bonus issue, excluding shares held by Beswick Group in years ended 1995 to 1998. |
||||||||
(b) |
Calculated as operating (loss)/profit after income tax attributable to members of the BHP Entity, as a percentage of shareholders' equity |
|||||||
attributable to members of the BHP Entity - at year end. |
||||||||
(c) |
Excludes dividends paid to Beswick Group. Includes equivalent dividend for Bonus Share Plan participants. |
|||||||
(d) |
Based on operating (loss)/profit after income tax attributable to members of the BHP Entity, calculated on dividends or equivalent as declared |
|||||||
(e) |
Figure is negative. |
|||||||
(f) |
Calculated as dividends per share (adjusted for bonus issue) divided by earnings per share (including abnormal items, adjusted for bonus issue). |
|||||||
(g) |
Calculated as operating (loss)/profit before borrowing costs and income tax expense, divided by total borrowing costs. |
|||||||
(h) |
In 1998 certain preference shares were reclassified from outside equity interests to borrowings and their related dividends to interest |
|||||||
expense in accordance with AASB 1033. 1995 to 1997 has been restated accordingly. |
||||||||
(i) |
Calculated as total borrowings (current and non-current excluding finance leases, bank overdrafts and other) as a percentage of total borrowings |
|||||||
and shareholders' equity. |
||||||||
(j) |
Excludes capitalised borrowing costs and capitalised exploration expenditure. 1996 includes acquisition of Magma Copper Company and acquisition |
|||||||
of the outstanding shares of Tubemakers of Australia Ltd. |
Consolidated Profit and Loss Statement |
||||||||||||||||||
In accordance with generally accepted accounting principles as applied in Australia. |
Australian $ million |
|||||||||||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||||||||||||
Operating revenue |
||||||||||||||||||
Sales |
19 229 |
21 189 |
20 947 |
19 124 |
17 696 |
|||||||||||||
Other revenue |
2 692 |
3 475 |
1 373 |
690 |
748 |
|||||||||||||
21 921 |
24 664 |
22 320 |
19 814 |
18 444 |
||||||||||||||
Operating profit including abnormal items, |
||||||||||||||||||
before depreciation, amortisation and borrowing costs |
805 |
1 932 |
4 110 |
4 288 |
4 583 |
|||||||||||||
deduct |
||||||||||||||||||
Depreciation and amortisation |
2 218 |
2 206 |
1 974 |
1 798 |
1 651 |
|||||||||||||
Borrowing costs (a) |
732 |
739 |
643 |
477 |
407 |
|||||||||||||
* Operating (loss)/profit before income tax |
(2 145) |
(1 013) |
1 493 |
2 013 |
2 525 |
|||||||||||||
deduct |
||||||||||||||||||
**Income tax expense including abnormal items, attributable |
||||||||||||||||||
to operating result |
164 |
518 |
876 |
752 |
1 014 |
|||||||||||||
Operating (loss)/profit after income tax |
(2 309) |
(1 531) |
617 |
1 261 |
1 511 |
|||||||||||||
add/(deduct) |
||||||||||||||||||
Outside equity interests in operating (profit)/loss after income tax (a) |
( 3) |
57 |
( 207) |
( 215) |
( 295) |
|||||||||||||
Operating (loss)/profit after income tax, attributable to members of the BHP Entity |
( 2 312) |
(1 474) |
410 |
1 046 |
1 216 |
|||||||||||||
Operating (loss)/profit after income tax attributable to members of the BHP entity comprises: |
||||||||||||||||||
* Operating profit before abnormal items and income tax |
934 |
2 083 |
2 539 |
2 424 |
2 843 |
|||||||||||||
** Income tax expense attributable to operating profit |
||||||||||||||||||
before abnormal items |
( 566) |
( 821) |
( 946) |
( 916) |
( 931) |
|||||||||||||
Operating profit after income tax before abnormal items |
368 |
1 262 |
1 593 |
1 508 |
1 912 |
|||||||||||||
Outside equity interests in operating (profit)/loss after income tax before abnormal items |
( 3) |
40 |
( 207) |
( 215) |
( 295) |
|||||||||||||
Operating profit after income tax, before abnormal items, attributable to members of the BHP Entity |
365 |
1 302 |
1 386 |
1 293 |
1 617 |
|||||||||||||
* Abnormal items included in operating result before |
||||||||||||||||||
income tax (b) |
(3 079) |
(3 079) |
(1 046) |
( 411) |
( 318) |
|||||||||||||
**Abnormal income tax benefit/(expense) |
402 |
303 |
70 |
164 |
( 83) |
|||||||||||||
Abnormal items after income tax (b) |
(2 677) |
(2 776) |
( 976) |
( 247) |
( 401) |
|||||||||||||
Operating (loss)/profit after income tax, attributable to members of the BHP Entity |
(2 312) |
(1 474) |
410 |
1 046 |
1 216 |
|||||||||||||
There were no extraordinary items during the five year period |
||||||||||||||||||
(a) In 1998 certain preference shares were reclassified from outside equity interests to borrowings and their related dividends to |
||||||||||||||||||
interest expense in accordance with AASB 1033. |
||||||||||||||||||
(b) Excludes abnormal item attributable to outside equity interests in 1998 of $17 million (no tax effect). |
Consolidated Balance Sheet |
|||||||||||
Australian $ million |
|||||||||||
As at 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
||||||
ASSETS |
|||||||||||
Current assets |
|||||||||||
Cash |
460 |
977 |
520 |
390 |
232 |
||||||
Receivables |
2 661 |
2 986 |
3 034 |
2 838 |
2 463 |
||||||
Investments |
273 |
175 |
1 845 |
563 |
880 |
||||||
Inventories |
2 262 |
2 829 |
2 716 |
2 746 |
2 334 |
||||||
Other |
196 |
251 |
284 |
283 |
196 |
||||||
5 852 |
7 218 |
8 399 |
6 820 |
6 105 |
|||||||
Non-current assets |
|||||||||||
Receivables |
323 |
455 |
406 |
685 |
992 |
||||||
Investments |
483 |
847 |
757 |
2 301 |
2 086 |
||||||
Inventories |
187 |
184 |
156 |
126 |
130 |
||||||
Property, plant and equipment |
22 631 |
26 093 |
25 585 |
23 963 |
19 864 |
||||||
Intangibles |
175 |
389 |
390 |
394 |
314 |
||||||
Other |
1 836 |
1 896 |
1 042 |
941 |
796 |
||||||
Total non-current assets |
25 635 |
29 864 |
28 336 |
28 410 |
24 182 |
||||||
Total assets |
31 487 |
37 082 |
36 735 |
35 230 |
30 287 |
||||||
LIABILITIES |
|||||||||||
Current liabilities |
|||||||||||
Accounts payable |
2 635 |
3 096 |
2 944 |
2 936 |
2 713 |
||||||
Borrowings |
1 381 |
1 365 |
2 809 |
1 965 |
928 |
||||||
Provisions |
2 178 |
1 714 |
1 575 |
1 602 |
1 716 |
||||||
Total current liabilities |
6 194 |
6 175 |
7 328 |
6 503 |
5 357 |
||||||
Non-current liabilities |
|||||||||||
Accounts payable |
156 |
173 |
41 |
90 |
82 |
||||||
Borrowings (a) |
9 990 |
12 801 |
8 108 |
8 463 |
6 052 |
||||||
Provisions |
5 786 |
5 524 |
5 045 |
4 428 |
3 989 |
||||||
Total non-current liabilities |
15 932 |
18 498 |
13 194 |
12 981 |
10 123 |
||||||
Total liabilities |
22 126 |
24 673 |
20 522 |
19 484 |
15 480 |
||||||
Net assets |
9 361 |
12 409 |
16 213 |
15 746 |
14 807 |
||||||
SHAREHOLDERS' EQUITY |
|||||||||||
Shareholders' equity |
|||||||||||
Attributable to members of the BHP Entity |
8 646 |
11 585 |
12 538 |
12 129 |
11 868 |
||||||
Attributable to outside equity interests (a) |
715 |
824 |
3 675 |
3 617 |
2 939 |
||||||
Total shareholders' equity |
9 361 |
12 409 |
16 213 |
15 746 |
14 807 |
||||||
Balance sheet statistics |
|||||||||||
Total borrowings as a percentage of total borrowings and shareholders' equity (a) (b) |
|||||||||||
- as reported |
% |
54.2 |
52.7 |
39.4 |
39.4 |
31.3 |
|||||
- restated for effect of AASB 1033 |
% |
54.2 |
52.7 |
49.9 |
50.1 |
41.3 |
|||||
Net tangible assets attributable to members of the BHP Entity per share (c) |
A$ |
4.85 |
6.57 |
7.36 |
7.28 |
7.29 |
|||||
(a) 1998 includes reclassificaiton of certain preference shares from outside equity interests to borrowings and their related dividends to interest |
|||||||||||
expense in accordance with AASB 1033. |
|||||||||||
(b) Total borrowings (current and non-current), excluding finance leases, bank overdrafts and other. |
|||||||||||
(c) Adjusted for 1995 bonus issue. |
Consolidated Statement of Cash Flows |
||||||||||
Australian $ million |
||||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||||
Cash flows related to operating activities |
||||||||||
Receipts from customers |
19 331 |
21 466 |
20 735 |
19 136 |
17 656 |
|||||
Payments to suppliers, employees, etc |
(15 248) |
(16 654) |
(15 850) |
(14 420) |
(12 649) |
|||||
Dividends received |
20 |
40 |
126 |
133 |
151 |
|||||
Interest received |
221 |
147 |
134 |
126 |
102 |
|||||
Borrowing costs (a) |
(1 087) |
(1 058) |
( 807) |
( 631) |
( 537) |
|||||
Proceeds from gas sales contract price re-negotiation |
708 |
- |
- |
- |
- |
|||||
Settlement of the Petroleum Resource Rent Tax issue |
- |
- |
443 |
- |
- |
|||||
Other |
348 |
136 |
223 |
56 |
118 |
|||||
Operating cash flows before income tax |
4 293 |
4 077 |
5 004 |
4 400 |
4 841 |
|||||
Income taxes paid |
( 708) |
( 518) |
(1 008) |
(1 095) |
( 751) |
|||||
Net operating cash flows |
3 585 |
3 559 |
3 996 |
3 305 |
4 090 |
|||||
Cash flows related to investing activities |
||||||||||
Purchases of property, plant and equipment |
(2 608) |
(3 782) |
(4 062) |
(3 634) |
(2 918) |
|||||
Exploration expenditure |
( 643) |
( 712) |
( 689) |
( 576) |
( 588) |
|||||
Purchases of investments |
( 137) |
( 136) |
( 202) |
( 214) |
( 43) |
|||||
Purchases of, or increased investments in, controlled entities net of their cash |
( 75) |
( 19) |
( 1) |
(3 056) |
( 70) |
|||||
Investing outflows |
(3 463) |
(4 649) |
(4 954) |
(7 480) |
(3 619) |
|||||
Proceeds from sale of property, plant and equipment |
548 |
408 |
497 |
278 |
58 |
|||||
Proceeds from sale or redemption of investments |
361 |
1 938 |
71 |
22 |
322 |
|||||
Proceeds from sale or partial sale of controlled entities and joint venture interests net of their cash |
1 290 |
780 |
38 |
3 |
21 |
|||||
Net investing cash flows |
(1 264) |
(1 523) |
(4 348) |
(7 177) |
(3 218) |
|||||
Cash flows related to financing activities |
||||||||||
Proceeds from ordinary share issues, etc. |
149 |
355 |
299 |
204 |
242 |
|||||
Proceeds from issue or renegotiation of preference shares (a) |
- |
646 |
376 |
762 |
- |
|||||
Proceeds from sale of employee share plan loans |
- |
110 |
- |
300 |
400 |
|||||
Borrowings |
2 018 |
2 548 |
1 957 |
6 854 |
1 312 |
|||||
Repayment of borrowings |
(4 310) |
(4 317) |
(2 063) |
(3 539) |
(1 750) |
|||||
Redemption of preference shares (a) |
- |
( 632) |
- |
( 79) |
- |
|||||
Dividends paid (a) |
( 520) |
( 449) |
( 647) |
( 632) |
( 483) |
|||||
Other |
( 14) |
224 |
46 |
( 112) |
( 150) |
|||||
Net financing cash flows |
(2 677) |
(1 515) |
( 32) |
3 758 |
( 429) |
|||||
Net (decrease)/increase in cash and cash equivalents |
( 356) |
521 |
( 384) |
( 114) |
443 |
|||||
Cash and cash equivalents at beginning of year |
949 |
363 |
735 |
883 |
431 |
|||||
Effect of foreign currency exchange rate changes on cash |
||||||||||
and cash equivalents |
( 20) |
65 |
12 |
( 34) |
9 |
|||||
Cash and cash equivalents at end of year |
573 |
949 |
363 |
735 |
883 |
|||||
(a) |
1999 and 1998 includes reclassification of certain preference shares from outside equity interests to borrowings and their related dividends |
|||||||||
to interest expense in accordance with AASB 1033. |
External Sales |
|||||||||
Australian $ million |
|||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
||||
Consolidated sales (by country/region of origin) |
|||||||||
- from Australia |
12 215 |
13 513 |
12 806 |
12 086 |
11 601 |
||||
- from North America |
2 572 |
3 352 |
3 264 |
2 885 |
2 465 |
||||
- from United Kingdom |
559 |
679 |
490 |
274 |
255 |
||||
- from South America |
1 534 |
1 610 |
1 800 |
1 367 |
1 006 |
||||
- from Papua New Guinea |
857 |
459 |
826 |
1 091 |
1 120 |
||||
- from New Zealand |
720 |
693 |
801 |
566 |
498 |
||||
- from South East Asia |
560 |
643 |
749 |
611 |
484 |
||||
- from other countries |
212 |
240 |
211 |
244 |
267 |
||||
Total sales |
19 229 |
21 189 |
20 947 |
19 124 |
17 696 |
||||
Consolidated sales (by location of customers) |
|||||||||
- to Australian customers from Australia |
5 931 |
6 762 |
6 850 |
6 278 |
6 282 |
||||
- to Australian customers from outside Australia |
79 |
46 |
99 |
191 |
148 |
||||
- to non-Australian customers from Australia |
6 283 |
6 751 |
5 956 |
5 808 |
5 319 |
||||
- to non-Australian customers from outside Australia |
6 936 |
7 630 |
8 042 |
6 847 |
5 947 |
||||
Total sales |
19 229 |
21 189 |
20 947 |
19 124 |
17 696 |
||||
Segment Sales and Profit by Quarters (a) |
||||||||||||||||||||||||||||||
Australian $ million |
Australian $ million |
|||||||||||||||||||||||||||||
Year ended 31 May 1999 |
Year ended 31 May 1998 |
|||||||||||||||||||||||||||||
1st Q |
2nd Q |
3rd Q |
4th Q |
Total |
1st Q |
2nd Q |
3rd Q |
4th Q |
Total |
|||||||||||||||||||||
Minerals |
||||||||||||||||||||||||||||||
Sales |
2 484 |
2 331 |
2 185 |
2 199 |
9 199 |
2 019 |
2 063 |
2 002 |
2 708 |
8 792 |
||||||||||||||||||||
Operating profit/(loss) |
- including abnormal items |
361 |
208 |
294 |
(2 834) |
(1 971) |
135 |
125 |
48 |
(2 113) |
(1 805) |
|||||||||||||||||||
- excluding abnormal items |
361 |
208 |
101 |
8 |
678 |
135 |
125 |
48 |
370 |
678 |
||||||||||||||||||||
Steel |
||||||||||||||||||||||||||||||
Sales |
2 095 |
1 969 |
1 720 |
1 936 |
7 720 |
2 061 |
2 104 |
1 876 |
2 218 |
8 259 |
||||||||||||||||||||
Operating profit/(loss) |
- including abnormal items |
120 |
84 |
47 |
( 88) |
163 |
113 |
131 |
114 |
( 80) |
278 |
|||||||||||||||||||
- excluding abnormal items |
120 |
84 |
47 |
17 |
268 |
113 |
131 |
114 |
166 |
524 |
||||||||||||||||||||
Petroleum |
||||||||||||||||||||||||||||||
Sales |
800 |
649 |
662 |
716 |
2 827 |
1 014 |
1 197 |
1 097 |
1 129 |
4 437 |
||||||||||||||||||||
Operating profit/(loss) |
- including abnormal items |
137 |
64 |
85 |
( 54) |
232 |
155 |
245 |
( 13) |
199 |
586 |
|||||||||||||||||||
- excluding abnormal items |
137 |
64 |
85 |
35 |
321 |
155 |
245 |
133 |
216 |
749 |
||||||||||||||||||||
Services |
||||||||||||||||||||||||||||||
Sales |
552 |
538 |
497 |
490 |
2 077 |
504 |
519 |
518 |
593 |
2 134 |
||||||||||||||||||||
Operating profit |
- including abnormal items |
64 |
18 |
186 |
2 |
270 |
83 |
34 |
88 |
47 |
252 |
|||||||||||||||||||
- excluding abnormal items |
64 |
18 |
13 |
2 |
97 |
10 |
8 |
88 |
47 |
153 |
||||||||||||||||||||
Net unallocated interest |
||||||||||||||||||||||||||||||
Operating (loss) (b) |
- including abnormal items |
( 107) |
( 125) |
( 127) |
( 90) |
( 449) |
( 119) |
( 102) |
( 116) |
( 156) |
( 493) |
|||||||||||||||||||
- excluding abnormal items |
( 107) |
( 125) |
( 127) |
( 90) |
( 449) |
( 119) |
( 102) |
( 116) |
( 156) |
( 493) |
||||||||||||||||||||
Group and unallocated items |
||||||||||||||||||||||||||||||
Sales |
( 211) |
( 168) |
( 115) |
( 64) |
( 558) |
44 |
80 |
92 |
( 414) |
( 198) |
||||||||||||||||||||
Operating (loss)/profit |
- including abnormal items |
( 210) |
( 163) |
( 82) |
( 99) |
( 554) |
( 12) |
( 8) |
( 9) |
( 320) |
( 349) |
|||||||||||||||||||
- excluding abnormal items |
( 210) |
( 163) |
( 88) |
( 86) |
( 547) |
( 12) |
( 8) |
( 9) |
( 320) |
( 349) |
||||||||||||||||||||
BHP Group |
||||||||||||||||||||||||||||||
Sales (c) |
5 162 |
4 792 |
4 479 |
4 796 |
19 229 |
5 096 |
5 409 |
5 056 |
5 628 |
21 189 |
||||||||||||||||||||
Operating profit/(loss) |
- including abnormal items |
365 |
86 |
403 |
(3 163) |
(2 309) |
355 |
425 |
112 |
(2 423) |
(1 531) |
|||||||||||||||||||
- excluding abnormal items |
365 |
86 |
31 |
( 114) |
368 |
282 |
399 |
258 |
323 |
1 262 |
||||||||||||||||||||
(a) |
Operating profit/(loss) is before deducting outside equity interests. |
|||||||||||||||||||||||||||||
(b) |
1999 and 1998 includes reclassification of certain preference shares from outside equity interests to borrowings and their related dividends to |
|||||||||||||||||||||||||||||
interest expense in accordance with AASB 1033. |
||||||||||||||||||||||||||||||
(c) |
Industry segment sales include sales to other segments and to that extent, exceed in total the figures shown for the BHP Group. |
Share Information |
||||||||||||
As at 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||||||
Number of shareholders in the BHP Entity |
000 |
297 |
317 |
283 |
263 |
239 |
||||||
Issue of Shares |
||||||||||||
- Executive Share Scheme |
000 shares |
- |
1 095 |
(a) |
1 500 |
(a) |
1 145 |
(a) |
1 600 |
(a) |
||
- Bonus Share Issue |
000 shares |
- |
- |
- |
- |
176 023 |
||||||
- Employee Share Plan |
000 shares |
3 004 |
(b) |
12 148 |
(c) |
442 |
(d) |
493 |
(e) |
30 874 |
(f) |
|
- Bonus Share Plan |
000 shares |
7 951 |
4 628 |
4 350 |
4 194 |
3 230 |
||||||
- Dividend Investment Plan |
000 shares |
20 661 |
19 384 |
32 207 |
21 242 |
21 503 |
||||||
- Share Purchase Scheme |
000 shares |
4 342 |
16 917 |
- |
- |
- |
||||||
- Exercise of performance rights |
000 shares |
25 |
- |
- |
- |
- |
||||||
- Buy-back of shares held by |
||||||||||||
controlled entities (g) |
000 shares |
(338 067) |
- |
- |
- |
- |
||||||
Shares outstanding |
||||||||||||
-at year end (h) |
000 shares |
1 742 907 |
2 055 940 |
2 001 768 |
1 963 269 |
1 936 195 |
||||||
-at year end adjusted for bonus issue (h) |
000 shares |
1 742 907 |
2 055 940 |
2 001 768 |
1 963 269 |
1 936 195 |
||||||
Partly paid shares converted to fully paid |
000 shares |
1 685 |
2 345 |
728 |
813 |
645 |
||||||
Employee Share Plan options at year end |
000 options |
61 910 |
37 836 |
20 266 |
18 913 |
18 836 |
||||||
Estimated percentage of shares held by |
||||||||||||
- Australian shareholders |
% |
63 |
74 |
80 |
78 |
78 |
||||||
- non-Australian shareholders |
% |
37 |
26 |
20 |
22 |
22 |
||||||
Share price range adjusted for bonus issue |
||||||||||||
- high |
A$ |
17.92 |
20.05 |
19.42 |
20.05 |
18.89 |
||||||
- low |
A$ |
10.62 |
12.30 |
15.58 |
16.68 |
15.76 |
||||||
Share price adjusted for bonus issue |
||||||||||||
- at year end |
A$ |
15.48 |
13.68 |
18.86 |
18.90 |
17.64 |
||||||
Market capitalisation - at year end |
A$ million |
27 150 |
28 125 |
37 753 |
37 106 |
34 154 |
||||||
Turnover -Australian Stock Exchange Ltd |
||||||||||||
- average weekly adjusted for |
||||||||||||
bonus issue |
000 shares |
22 447 |
25 013 |
23 046 |
16 545 |
16 411 |
||||||
- average annual |
% |
59 |
66 |
61 |
44 |
50 |
||||||
(a) Shares paid to one cent. |
||||||||||||
(b) Includes 3 004 230 shares issued as a result of exercise of ESP options. |
||||||||||||
(c) Includes 1 168 0900 shares issued as a result of exercise of ESP options. |
||||||||||||
(d) Includes 441 650 shares issued as a result of exercise of ESP options. |
||||||||||||
(e) Includes 479 050 shares issued as a result of exercise of ESP options. |
||||||||||||
(f) Includes 77 700 shares issued as a result of exercise of ESP options. |
||||||||||||
(g) 338 066 630 ordinary shares held by the Beswick Group were bought back and cancelled by the BHP Entity during the year ended 31 May 1999. |
||||||||||||
(h) Includes shares held by Beswick Group 1995 to 1998, and partly paid shares. |
Information for Non-Australian Shareholders |
|||||||||
In millions |
|||||||||
(unless per share) |
|||||||||
Selected consolidated financial data translated into various currencies |
A$ |
US$ |
Stg |
NZ$ |
Yen |
Dm |
SwFr |
||
PROFIT AND LOSS ACCOUNT (income statement) |
|||||||||
Year ended 31 May 1999 |
|||||||||
Amounts in accordance with Australian GAAP |
|||||||||
Operating revenue |
21 921 |
14 310 |
8 907 |
26 520 |
1 761 791 |
26 684 |
21 757 |
||
Operating loss before interest expense |
(1 413) |
( 922) |
( 574) |
(1 709) |
(113 563) |
(1 720) |
(1 402) |
||
Borrowing costs |
732 |
478 |
297 |
886 |
58 831 |
891 |
727 |
||
Income tax expense |
164 |
107 |
67 |
198 |
13 180 |
200 |
163 |
||
Operating loss after income tax |
(2 309) |
(1 507) |
( 938) |
(2 793) |
(185 574) |
(2 811) |
(2 292) |
||
Operating (loss)/profit after income tax, attributable to members of the BHP Entity |
|||||||||
- including abnormal items |
(2 312) |
(1 509) |
( 939) |
(2 797) |
(185 815) |
(2 814) |
(2 295) |
||
- excluding abnormal items |
365 |
239 |
148 |
442 |
29 335 |
444 |
362 |
||
Operating (loss)/profit after income tax, including abnormal items and before outside equity interests, by industry segment |
|||||||||
- Minerals |
(1 971) |
(1 286) |
( 801) |
(2 385) |
(158 409) |
(2 399) |
(1 956) |
||
- Steel |
163 |
106 |
66 |
197 |
13 100 |
198 |
162 |
||
- Petroleum |
232 |
151 |
94 |
281 |
18 646 |
282 |
230 |
||
- Services |
270 |
176 |
110 |
327 |
21 700 |
329 |
268 |
||
- Net unallocated interest |
( 449) |
( 293) |
( 182) |
( 543) |
(36 086) |
( 547) |
( 446) |
||
- Group and unallocated items |
( 554) |
( 361) |
( 225) |
( 670) |
(44 525) |
( 674) |
( 550) |
||
Earnings per share |
|||||||||
- including abnormal items |
( 26.7) |
(17.4) |
(10.8) |
(32.3) |
(2,145.9) |
(32.5) |
(26.5) |
||
- excluding abnormal items |
4.2 |
2.7 |
1.7 |
5.1 |
337.6 |
5.1 |
4.2 |
||
Dividends or equivalent paid or payable per share |
0.51 |
0.33 |
0.21 |
0.62 |
40.99 |
0.62 |
0.51 |
||
Balance sheet as at 31 May 1999 |
|||||||||
Amounts in accordance with Australian GAAP |
|||||||||
Total assets |
31 487 |
20 555 |
12 793 |
38 093 |
2 530 610 |
38 329 |
21 352 |
||
Total borrowings (a) |
11 371 |
7 423 |
4 620 |
13 757 |
913 887 |
13 842 |
11 286 |
||
Shareholders' equity attributable to members of the BHP Entity |
8 646 |
5 644 |
3 512 |
10 460 |
694 879 |
10 525 |
8 581 |
||
Net tangible assets per share |
4.85 |
3.17 |
1.97 |
5.87 |
389.79 |
5.90 |
4.81 |
||
Estimated amounts in accordance with US GAAP |
|||||||||
Total assets |
32 679 |
21 334 |
13 277 |
39 535 |
2 626 411 |
39 780 |
32 434 |
||
Total borrowings (a) |
11 323 |
7 392 |
4 601 |
13 697 |
910 030 |
13 783 |
11 238 |
||
Shareholders' equity attributable to members of the BHP Entity |
10 000 |
6 528 |
4 063 |
12 098 |
803 700 |
12 173 |
9 925 |
||
Year end exchange rates - A$= |
0.6528 |
0.4063 |
1.2098 |
80.3700 |
1.2173 |
0.9925 |
|||
(Translations of amounts from Australian currency have been made at the buying rate for A$ as quoted on Friday 28 May 1999 |
|||||||||
and are therefore indicative only.) |
|||||||||
(a) Based on current and non-current borrowings, excluding finance leases, bank overdrafts and other. |
Minerals Segment Data (a) |
||||||||
Australian $ million |
||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||
Sales |
9 199 |
8 792 |
8 515 |
7 511 |
6 261 |
|||
Operating profit before abnormal items, |
||||||||
depreciation, amortisation and income tax |
2 274 |
1 981 |
2 129 |
2 061 |
1 802 |
|||
deduct |
||||||||
Depreciation and amortisation |
944 |
910 |
788 |
610 |
490 |
|||
operating (loss)/profit excluding abnormal items |
652 |
393 |
476 |
553 |
452 |
|||
Operating profit excluding abnormals |
678 |
678 |
865 |
898 |
860 |
|||
Abnormal items before income tax |
(3 052) |
(2 764) |
( 758) |
- |
- |
|||
Income tax benefit/(expense) attributable to |
||||||||
abnormal items |
403 |
281 |
19 |
65 |
( 31) |
|||
Abnormal items after income tax |
(2 649) |
(2 483) |
( 739) |
65 |
( 31) |
|||
Operating (loss)/profit including abnormals |
(1 971) |
(1 805) |
126 |
963 |
829 |
|||
Other Statistics (b) |
||||||||
Exploration expenditure - Gross |
286 |
298 |
268 |
251 |
241 |
|||
deduct |
||||||||
Capitalised |
29 |
68 |
1 |
20 |
72 |
|||
Previously capitalised now written off |
( 21) |
- |
- |
- |
- |
|||
Exploration and development expenditure |
||||||||
charged against profits |
278 |
230 |
267 |
231 |
169 |
|||
Capital and investment expenditure |
||||||||
(excludes capitalised interest and capitalised |
||||||||
exploration and development expenditure) |
1 407 |
2 588 |
2 461 |
4 180 |
1 076 |
|||
Gross Assets |
13 187 |
16 119 |
15 121 |
13 608 |
8 847 |
|||
Net Assets |
8 845 |
12 339 |
11 948 |
10 665 |
6 549 |
|||
Exploration expenditure by geographic area |
||||||||
- North America |
% |
22 |
14 |
39 |
33 |
30 |
||
- Australia |
% |
15 |
14 |
21 |
34 |
28 |
||
- Asia |
% |
21 |
26 |
17 |
5 |
7 |
||
- South America |
% |
25 |
18 |
9 |
5 |
8 |
||
- Africa |
% |
9 |
19 |
7 |
13 |
19 |
||
- Other |
% |
8 |
9 |
7 |
10 |
8 |
||
Exploration expenditure by target mineral |
||||||||
- Base metals |
% |
55 |
38 |
39 |
10 |
36 |
||
- Gold and precious metals |
% |
23 |
17 |
36 |
14 |
28 |
||
- Diamonds |
% |
6 |
7 |
3 |
20 |
25 |
||
- Other |
% |
16 |
38 |
22 |
56 |
11 |
||
(a) Comparative figures have been restated to reflect the restructure of Ferrous Minerals, Coal, Copper and World Minerals into Minerals |
||||||||
Steel Segment Data (a) |
||||||||
Australian $ million |
||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||
Sales |
7 720 |
8 259 |
8 108 |
7 434 |
7 077 |
|||
Operating profit before abnormal items, |
||||||||
depreciation, amortisation and income tax |
889 |
1 231 |
939 |
868 |
1 311 |
|||
deduct |
||||||||
Depreciation and amortisation |
488 |
488 |
475 |
453 |
422 |
|||
operating profit excluding abnormal items |
133 |
219 |
146 |
87 |
251 |
|||
Operating profit excluding abnormals |
268 |
524 |
318 |
328 |
638 |
|||
Abnormal items before income tax |
( 105) |
( 258) |
( 332) |
( 336) |
- |
|||
Income tax benefit/(expense) attributable to |
||||||||
abnormal items |
- |
12 |
112 |
114 |
( 33) |
|||
Abnormal items after income tax |
( 105) |
( 246) |
( 220) |
( 222) |
( 33) |
|||
Operating profit including abnormals |
163 |
278 |
98 |
106 |
605 |
|||
Other Statistics |
||||||||
Capital and investment expenditure |
||||||||
(excluding capitalised interest) |
A$ million |
392 |
499 |
900 |
1 854 |
837 |
||
Gross Assets |
A$ million |
8 673 |
9 820 |
9 874 |
9 390 |
8 067 |
||
Net Assets |
A$ million |
6 623 |
7 562 |
7 819 |
7 651 |
6 109 |
||
Raw steel produced |
||||||||
- Australia |
000 tonnes |
7 690 |
8 248 |
7 824 |
7 922 |
7 837 |
||
- New Zealand |
000 tonnes |
575 |
621 |
633 |
702 |
615 |
||
- Americas (b) |
000 tonnes |
580 |
304 |
13 |
- |
- |
||
Employees at period end |
000s |
24 |
27 |
29 |
30 |
26 |
||
Destination of Steel export volumes |
Percent |
|||||||
- North Asia |
29 |
36 |
39 |
45 |
48 |
|||
- South East Asia |
15 |
22 |
31 |
27 |
24 |
|||
- Americas |
33 |
27 |
21 |
15 |
18 |
|||
- New Zealand and Pacific |
5 |
4 |
5 |
5 |
5 |
|||
- Indian Ocean Rim |
7 |
2 |
1 |
3 |
3 |
|||
- Other |
11 |
9 |
3 |
5 |
2 |
|||
Location of Total Assets |
Percent |
|||||||
- Australia |
76 |
72 |
72 |
76 |
78 |
|||
- North America |
9 |
12 |
9 |
7 |
4 |
|||
- New Zealand |
8 |
9 |
12 |
12 |
13 |
|||
- Asia |
6 |
6 |
6 |
4 |
4 |
|||
- Other |
1 |
1 |
1 |
1 |
1 |
|||
Location of Workforce - Australia |
Percent |
81 |
79 |
82 |
83 |
85 |
||
- Rest of the world |
19 |
21 |
18 |
17 |
15 |
|||
(a) Comparative figures have been restated to reflect the restructure of Integrated Steel and Steel Products into Steel |
||||||||
(b) Represents BHP's share from investment in North Star LLC (50%) |
Petroleum Segment Data |
||||||||
Australian $ million |
||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||
Net Sales: |
||||||||
Production |
2 827 |
3 159 |
2 994 |
2 622 |
2 613 |
|||
Refining and marketing |
- |
1 278 |
1 360 |
1 448 |
1 492 |
|||
2 827 |
4 437 |
4 354 |
4 071 |
4 106 |
||||
Operating profit before abnormal items, |
||||||||
1 238 |
1 933 |
1 774 |
1 404 |
1 436 |
||||
deduct |
||||||||
Depreciation and amortisation |
702 |
732 |
642 |
668 |
676 |
|||
Income tax expense attributable to |
||||||||
operating profit excluding abnormal items |
215 |
452 |
439 |
326 |
276 |
|||
Operating profit excluding abnormals |
321 |
749 |
693 |
410 |
484 |
|||
Abnormal items before income tax |
( 90) |
( 173) |
44 |
( 75) |
224 |
|||
Income tax benefit/(expense) attributable to |
||||||||
abnormal items |
1 |
10 |
( 61) |
( 15) |
( 11) |
|||
Abnormal items after income tax |
( 89) |
( 163) |
( 17) |
( 90) |
213 |
|||
Operating profit including abnormals |
232 |
586 |
676 |
320 |
697 |
|||
Other Statistics |
||||||||
Exploration expenditure - Gross |
344 |
414 |
418 |
325 |
347 |
|||
deduct |
||||||||
Capitalised |
147 |
160 |
126 |
107 |
116 |
|||
add |
||||||||
Amounts previously capitalised now written off |
0 |
13 |
36 |
3 |
18 |
|||
Exploration expenditure charged against profits |
197 |
267 |
328 |
221 |
249 |
|||
Capital and investment expenditure |
||||||||
(excluding capitalised interest and capitalised exploration) |
772 |
872 |
597 |
683 |
1 119 |
|||
Gross Assets |
7 826 |
8 354 |
8 020 |
8 087 |
8 691 |
|||
Net Assets |
4 261 |
5 250 |
5 192 |
5 412 |
5 706 |
|||
Australian Federal and State Government royalties |
34 |
47 |
39 |
21 |
11 |
|||
Australian resource rent tax charged against profits |
294 |
463 |
647 |
479 |
520 |
|||
Amount charged to provision for restoration and rehabilitation |
24 |
37 |
14 |
22 |
47 |
|||
Average crude oil price ($US per barrel) |
13.20 |
17.49 |
22.23 |
18.70 |
17.62 |
|||
Services Segment Data |
||||||||
Australian $ million |
||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||
Sales |
2 077 |
2 134 |
2 067 |
2 173 |
2 078 |
|||
Operating profit before abnormal items, |
||||||||
depreciation, amortisation and income tax |
179 |
249 |
240 |
189 |
171 |
|||
deduct |
||||||||
Depreciation and amortisation |
67 |
58 |
61 |
61 |
57 |
|||
Operating profit excluding abnormal items |
15 |
38 |
22 |
29 |
7 |
|||
Operating profit excluding abnormals |
97 |
153 |
157 |
99 |
107 |
|||
Abnormal items before income tax |
172 |
99 |
- |
- |
( 542) |
|||
Income tax benefit/(expense) attributable to |
||||||||
abnormal items |
1 |
- |
- |
- |
( 4) |
|||
Abnormal items after income tax |
173 |
99 |
- |
- |
( 546) |
|||
Operating profit/(loss) including abnormals |
270 |
252 |
157 |
99 |
( 439) |
|||
Gross Assets |
756 |
1 037 |
2 792 |
2 839 |
2 723 |
|||
Net Assets |
93 |
266 |
2 043 |
2 027 |
2 023 |
|||
Other Statistics |
||||||||
Major dividends received/receivable included in profits: |
||||||||
Foster's Brewing Group Ltd (a) |
0 |
6 |
79 |
78 |
72 |
|||
(a) Holding in Foster's was reduced from 36.5% to 5.1% on 5 June 1997, with the balance sold by 17 December 1997. |
||||||||
Net Unallocated Interest |
||||||||
Australian $ million |
||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||
Total interest cost (a) |
( 926) |
( 965) |
( 801) |
( 668) |
( 545) |
|||
add Amounts capitalised |
194 |
226 |
158 |
191 |
138 |
|||
Interest expense charged against operating profit |
( 732) |
( 739) |
( 643) |
( 477) |
( 407) |
|||
add Interest income |
175 |
157 |
133 |
130 |
109 |
|||
less interest income allocated to business groups |
64 |
30 |
20 |
6 |
1 |
|||
Unallocated interest income |
111 |
127 |
113 |
124 |
108 |
|||
( 621) |
( 612) |
( 530) |
( 353) |
( 299) |
||||
add Income tax benefit excluding abnormal item |
172 |
119 |
121 |
96 |
79 |
|||
less Abnormal item - income tax expense |
- |
- |
- |
- |
( 3) |
|||
Net unallocated interest including abnormal items |
( 449) |
( 493) |
( 409) |
( 257) |
( 223) |
|||
(a) 1999 and 1998 includes reclassification of certain preference shares from outside equity interests to borrowings and their related |
||||||||
dividends to interest expense in accordance with AASB 1033. |
||||||||
Group and Unallocated Items (a) |
||||||||
Australian $ million |
||||||||
Years ended 31 May |
1999 |
1998 |
1997 |
1996 |
1995 |
|||
Sales |
( 558) |
( 198) |
187 |
263 |
246 |
|||
Operating profit before abnormal items, |
||||||||
depreciation, amortisation and income tax |
( 807) |
( 493) |
( 39) |
53 |
73 |
|||
deduct |
||||||||
Depreciation and amortisation |
17 |
18 |
8 |
6 |
6 |
|||
Income tax expense/(benefit) attributable to |
||||||||
operating profit excluding abnormal items |
( 277) |
( 162) |
( 16) |
17 |
24 |
|||
Operating (loss)/profit excluding abnormals |
( 547) |
( 349) |
( 31) |
30 |
43 |
|||
Abnormal items before income tax |
( 4) |
- |
- |
- |
- |
|||
Income tax benefit/(expense) attributable to |
||||||||
abnormal items |
( 3) |
- |
- |
- |
( 1) |
|||
Abnormal items after income tax |
( 7) |
- |
- |
- |
( 1) |
|||
Operating profit/(loss) including abnormals |
( 554) |
( 349) |
( 31) |
30 |
42 |
|||
(a) Includes consolidation adjustments. |
||||||||
Major Acquisitions and Dispositions of Assets |
|
l994-1999 |
|
October 1994 |
BHP sold its remaining 10% shareholding in Woodside Petroleum Ltd. |
May 1995 |
BHP acquired 100% equity in the Mt Owen coal operations in New South Wales, Australia. |
January 1996 |
BHP acquired 100% control of Magma Copper Company. |
April 1996 |
BHP increased its interest in Tubemakers of Australia Ltd to 100% from 47.6%. |
July 1996 |
BHP acquired additional interests in Central Queensland Coal Associates (CQCA) (2.9%) and the Gregory Joint Venture (3.57%). This raised ownership to 47.62% for CQCA and 58.62% for the Gregory Joint Venture. |
October 1996 |
BHP sold its 65% interest in the Syama gold operations in Mali, West Africa. |
June 1997 |
BHP sold the majority of its shares in the Foster's Brewing Group in June 1997, with the balance of the shares being sold by 17 December 1997. |
October 1997 |
BHP sold GASCO, an Hawaiian gas distribution business. |
December 1997 |
BHP sold its 50% interest in Koppers Australia Pty Limited. |
January 1998 |
BHP sold its Newcastle, Australia based Electrolytic Manganese Dioxide Plant. |
January 1998 |
BHP sold its investment in BRC Weldmesh (SEA) Pte Ltd. |
March 1998 |
BHP sold its 231 851 dwt bulk carrier, the MV Iron Pacific. |
April 1998 |
BHP acquired additional interests in the Central Queensland Coal Associates (CQCA) (4.48%) and the Gregory Joint Venture (5.52%). This raised ownership to 52.10% for CQCA and 64.14% for the Gregory Joint Venture. |
May 1998 |
Sale of BHP Refractories assets. |
May 1998 |
BHP sold the Hunter Valley Coal Corporation (including the Mount Owen mine) in New South Wales, Australia. |
May 1998 |
BHP sold its Hawaiian refinery assets. |
December 1998 |
BHP sold it Principal Manganese assets |
December 1998 |
BHP sold its Power business. |
April 1999 |
BHP sold the Bayu-Undan gas/condensate field and Elang/Kakatua/Kakatua North oil producing field. |
|