2022 | 2021 | ||||||
| Underlying | Non- | Underlying | Non- | ||||
| business | trading | business | trading | ||||
| performance | items | Total | performance | items | Total | ||
Note | US$m | US$m | US$m | US$m | US$m | US$m | |
Revenue | 3 | ||||||
Net operating costs | 4 | ( ) | ( ) | ( | ( | ||
Change in fair value of investment properties | 9 | ( | ( | ( | ( | ||
Operating profit/(loss) | ( | ( | ( | ||||
Net financing charges | 5 | ||||||
– financing charges | ( | ( | ( | ( | |||
– financing income | |||||||
( | ( | ( | ( | ||||
Share of results of associates and joint ventures | 6 | ||||||
– before change in fair value of investment properties | |||||||
– change in fair value of investment properties | 9 | ( | ( | ||||
( | |||||||
Profit/(loss) before tax | ( | ( | ( | ||||
Tax | 7 | ( | ( | ( | ( | ( | |
Profit/(loss) after tax | ( | ( | ( | ||||
| Attributable to: | |||||||
Shareholders of the Company | ( | ( | ( | ||||
Non-controlling interests | ( | ( | ( | ( | |||
( | ( | ( | |||||
US¢ | US¢ | US¢ | US¢ | ||||
Earnings/(loss) per share (basic and diluted) | 8 | ( |
2022 | 2021 | ||
Note | US$m | US$m | |
Profit/(loss) for the year | ( | ||
| Other comprehensive income/(expense) | |||
| Items that will not be reclassified to profit or loss: | |||
Remeasurements of defined benefit plans | ( | ||
Tax on items that will not be reclassified | 7 | ( | |
( | |||
| Items that may be reclassified subsequently to profit or loss: | |||
| Net exchange translation differences | |||
– net loss arising during the year | ( | ( | |
| Cash flow hedges | |||
– net gain/(loss) arising during the year | ( | ||
– transfer to profit and loss | ( | ( | |
( | |||
Tax relating to items that may be reclassified | 7 | ||
| Share of other comprehensive (expense)/income of associates | |||
and joint ventures | 11 | ( | |
( | ( | ||
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive expense for the year | ( | ( | |
| Attributable to: | |||
Shareholders of the Company | ( | ( | |
Non-controlling interests | ( | ||
( | ( |
| Consolidated Balance Sheet | |||
| at 31st December 2022 | |||
2022 | 2021 | ||
Note | US$m | US$m | |
| Net operating assets | |||
Fixed assets | |||
Right-of-use assets | |||
Investment properties | 10 | ||
Associates and joint ventures | 11 | ||
Non-current debtors | 12 | ||
Deferred tax assets | 13 | ||
Pension assets | |||
Non-current assets | |||
Properties for sale | 14 | ||
Current debtors | 12 | ||
Current tax assets | |||
Bank balances | 15 | ||
Current assets | |||
Current creditors | 16 | ( | ( |
Current borrowings | 17 | ( | ( |
Current tax liabilities | ( | ( | |
Current liabilities | ( | ( | |
Net current assets | |||
Long-term borrowings | 17 | ( | ( |
Deferred tax liabilities | 13 | ( | ( |
Pension liabilities | ( | ||
Non-current creditors | 16 | ( | ( |
| Total equity | |||
Share capital | 18 | ||
Share premium | |||
Revenue and other reserves | |||
Shareholders’ funds | |||
Non-controlling interests | |||
| Consolidated Statement of Changes in Equity | |||||||||
| for the year ended 31st December 2022 | |||||||||
| Attributable to | Attributable | ||||||||
| shareholders | to non- | ||||||||
| Share | Share | Revenue | Hedging | Exchange | of the | controlling | Total | ||
| capital | premium | reserves | reserves | reserves | Company | interests | equity | ||
Note | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
| 2022 | |||||||||
At 1st January | ( | ||||||||
| Total comprehensive | |||||||||
(expense)/income | ( | ( | ( | ( | |||||
Dividends paid by the Company | 19 | ( | ( | ( | |||||
Dividends paid to non-controlling | |||||||||
shareholders | ( | ( | |||||||
Unclaimed dividends forfeited | |||||||||
Repurchase of shares | ( | ( | ( | ( | ( | ||||
At 31st December | ( | ( | |||||||
| 2021 | |||||||||
At 1st January | ( | ||||||||
| Total comprehensive | |||||||||
(expense)/income | ( | ( | ( | ( | |||||
Dividends paid by the Company | 19 | ( | ( | ( | |||||
Dividends paid to non-controlling | |||||||||
shareholders | ( | ( | |||||||
Unclaimed dividends forfeited | |||||||||
Disposal of subsidiaries | ( | ( | |||||||
Repurchase of shares | ( | ( | ( | ( | |||||
At 31st December | ( |
| Consolidated Cash Flow Statement | |||
| for the year ended 31st December 2022 | |||
2022 | 2021 | ||
Note | US$m | US$m | |
| Operating activities | |||
Operating profit/(loss) | ( | ||
Depreciation and amortisation | 4 | ||
Change in fair value of investment properties | 10 | ||
Loss on disposal of fixed assets | 4 | ||
Gain on acquisition of subsidiaries | 4 | ( | |
Gain on disposal of subsidiaries and joint ventures | 4 | ( | |
Decrease/(increase) in properties for sale | ( | ||
Decrease in debtors | |||
(Decrease)/increase in creditors | ( | ||
Interest received | |||
Interest and other financing charges paid | ( | ( | |
Tax paid | ( | ( | |
Dividends from associates and joint ventures | |||
Cash flows from operating activities | |||
| Investing activities | |||
Major renovations expenditure | ( | ( | |
Developments capital expenditure | ( | ||
Investments in and advances to associates and joint ventures | 20 (a) | ( | ( |
Disposal of subsidiaries | |||
Disposal of joint ventures | |||
Acquisition of subsidiaries | ( | ||
Cash flows from investing activities | ( | ( | |
| Financing activities | |||
Drawdown of borrowings | 17 | ||
Repayment of borrowings | 17 | ( | ( |
Principal elements of lease payments | ( | ( | |
Repurchase of shares | ( | ( | |
Dividends paid by the Company | ( | ( | |
Dividends paid to non-controlling shareholders | ( | ( | |
Cash flows from financing activities | ( | ( | |
Net cash outflow | ( | ( | |
Cash and cash equivalents at 1st January | |||
Effect of exchange rate changes | ( | ||
Cash and cash equivalents at 31st December | 20 (b) |
25 | Summarised Balance Sheet of the Company | ||
| Included below is certain summarised balance sheet information of the Company disclosed in accordance with Bermuda law. | |||
2022 | 2021 | ||
US$m | US$m | ||
| Net operating assets | |||
| Investments at cost | |||
Unlisted shares in subsidiaries | 4,481.7 | 4,481.7 | |
Amounts due from subsidiaries | 2,462.2 | 2,209.9 | |
6,943.9 | 6,691.6 | ||
Creditors and other accruals | (31.1) | (38.4) | |
6,912.8 | 6,653.2 | ||
| Total equity | |||
Share capital (see Note 18) | 222.7 | 229.8 | |
| Revenue and other reserves | |||
Contributed surplus | 1,973.3 | 2,249.6 | |
Share premium | – | 67.4 | |
Revenue reserves | 4,716.8 | 4,106.4 | |
6,690.1 | 6,423.4 | ||
Shareholders’ funds | 6,912.8 | 6,653.2 | |
| Subsidiaries are shown at cost less amounts provided. | |||
| The contributed surplus was set up on the formation of the Company in 1989 and, under the Bye-laws of the Company, is distributable. |