Country of operation | | Mali | | Côte d’Ivoire | | DRC | | Jersey | | | | | | | | | | | | | | | ||||||||||
$000 | | Group’s 40% share of Morila | | Loulo | | Gounkoto | | Tongon | | Group’s effective 45% share of Kibali Jersey | | Corporate and exploration | | Intercompany eliminations | | Sub-total | | Joint venture adjustments | | Total | | |||||||||||
Year ended December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 34,429 | | | 544,941 | | | 366,510 | | | 368,765 | | | 339,683 | | | - | | | | | | | 1,654,329 | | | 374,112 | | | 1,280,217 | |
Mining and processing costs excluding depreciation | | | (24,722) | | | (198,834) | | | (139,598) | | | (186,508) | | | (195,554) | | | 11,957 | | | | - | | | (733,259) | | | 208,320 | | | (524,939) | |
Depreciation and amortization | | | (6,592) | | | (106,255) | | | (10,506) | | | (65,304) | | | (123,679) | | | (835) | | | | - | | | (313,171) | | | 130,271 | | | (182,900) | |
Mining and processing costs | | | (31,314) | | | (305,089) | | | (150,104) | | | (251,812) | | | (319,233) | | | 11,122 | | | | - | | | (1,046,430) | | | 338,591 | | | (707,839) | |
Royalties | | | (2,064) | | | (32,616) | | | (21,991) | | | (11,055) | | | (14,361) | | | - | | | | - | | | (82,087) | | | 16,424 | | | (65,663) | |
Exploration and corporate expenditure | | | - | | | (3,874) | | | (1,228) | | | (1,979) | | | (1,764) | | | (40,704) | | | | - | | | (49,549) | | | 1,764 | | | (47,785) | |
Other (expenses)/income | | | (530) | | | (20,193) | | | (6,297) | | | (8,922) | | | (16,274) | | | 22,364 | | | | - | | | (29,852) | | | 36,915 | | | 7,063 | |
Finance costs | | | (432) | | | (12,096) | | | (208) | | | (643) | | | (2,739) | | | 6,327 | | | | 11,407 | | | 1,616 | | | (4,723) | | | (3,107) | |
Finance Income | | | 7 | | | 25 | | | 4 | | | 1,066 | | | 2,074 | | | 16,607 | | | | (11,407) | | | 8,376 | | | (2,358) | | | 6,018 | |
Share of profits equity accounted joint ventures | | | - | | | - | | | - | | | - | | | - | | | - | | | | - | | | - | | | 11,950 | | | 11,950 | |
Profit before income tax | | | 96 | | | 171,098 | | | 186,686 | | | 95,420 | | | (12,613) | | | 15,716 | | | | - | | | 456,404 | | | 24,450 | | | 480,854 | |
Income tax expense | | | - | | | (51,399) | | | (55,744) | | | (27,721) | | | 24,450 | | | (10,943) | | | | - | | | (121,357) | | | (24,450) | | | (145,807) | |
Net profit | | | 96 | | | 119,699 | | | 130,942 | | | 67,699 | | | 11,837 | | | 4,773 | | | | - | | | 335,047 | | | - | | | 335,047 | |
Capital expenditure | | | (4,204) | | | (104,700) | | | (49,738) | | | (9,131) | | | (111,608) | | | (32,410) | | | | - | | | (311,791) | | | 115,812 | | | (195,979) | |
Total assets | | | 27,625 | | | 1,419,695 | | | 239,693 | | | 504,841 | | | 1,501,756 | | | 2,180,571 | | | | - | | | 5,874,181 | | | (1,570,712) | | | 4,303,469 | |
Total external liabilities | | | (24,940) | | | (111,979) | | | (48,883) | | | (78,835) | | | (83,159) | | | (49,125) | | | | - | | | (396,920) | | | 88,485 | | | (308,435) | |
Year ended December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 26,035 | | | 524,357 | | | 357,171 | | | 319,249 | | | 319,218 | | | - | | | | | | | 1,546,029 | | | (345,252) | | | 1,200,777 | |
Mining and processing costs excluding depreciation | | | (21,744) | | | (200,489) | | | (146,574) | | | (187,839) | | | (172,709) | | | 13,683 | | | | - | | | (715,673) | | | 180,771 | | | (534,902) | |
Depreciation and amortization | | | (3,785) | | | (105,236) | | | (23,513) | | | (45,704) | | | (102,718) | | | (11,335) | | | | | | | (292,292) | | | 116,949 | | | (175,343) | |
Mining and processing costs | | | (25,529) | | | (305,725) | | | (170,088) | | | (233,544) | | | (275,427) | | | 2,348 | | | | | | | (1,007,965) | | | 297,720 | | | (710,245) | |
Royalties | | | (1,544) | | | (31,384) | | | (21,430) | | | (9,562) | | | (14,839) | | | - | | | | | | | (78,760) | | | 16,383 | | | (62,377) | |
Exploration and corporate expenditure | | | - | | | (2,435) | | | (1,026) | | | (1,221) | | | (1,809) | | | (36,520) | | | | | | | (43,010) | | | 1,809 | | | (41,202) | |
Other (expenses)/income | | | (5,151) | | | (16,750) | | | (23,004) | | | (4,204) | | | (13,872) | | | 32,151 | | | | | | | (30,830) | | | 30,823 | | | (7) | |
Finance costs | | | (317) | | | (14,693) | | | (149) | | | (486) | | | (3,282) | | | 6,355 | | | | 14,108 | | | 1,536 | | | (4,729) | | | (3,193) | |
Finance income | | | 6 | | | 24 | | | 3 | | | 20 | | | 3,985 | | | 15,960 | | | | (14,108) | | | 5,889 | | | (4,336) | | | 1,553 | |
Share of profits of equity accounted joint ventures | | | - | | | - | | | - | | | - | | | - | | | - | | | | - | | | - | | | 17,299 | | | 17,299 | |
Profit before income tax | | | (6,501) | | | 153,393 | | | 141,478 | | | 70,252 | | | 13,974 | | | 20,294 | | | | - | | | 392,889 | | | 9,716 | | | 402,605 | |
Income tax expense | | | (617) | | | (46,072) | | | (42,444) | | | (17,563) | | | 10,333 | | | (2,306) | | | | | | | (98,668) | | | (9,716) | | | (108,384) | |
Net profit | | | (7,118) | | | 107,321 | | | 99,034 | | | 52,689 | | | 24,307 | | | 17,988 | | | | - | | | 294,221 | | | - | | | 294,221 | |
Capital expenditure | | | (444) | | | (144,363) | | | (3,800) | | | (15,446) | | | (56,222) | | | (7,174) | | | | - | | | (227,449) | | | (56,666) | | | (170,783) | |
Total assets | | | 29,546 | | | 1,399,837 | | | 204,375 | | | 536,014 | | | 1,501,737 | | | 1,931,345 | | | | - | | | 5,602,854 | | | (1,561,896) | | | 4,040,958 | |
Total external liabilities | | | (31,520) | | | (128,557) | | | (38,842) | | | (69,878) | | | (111,293) | | | (64,501) | | | | - | | | (444,591) | | | 158,355 | | | (286,236) | |
Year ended December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue | | | 57,197 | | | 406,643 | | | 317,524 | | | 277,253 | | | 336,272 | | | - | | | | - | | | 1,394,889 | | | (393,469) | | | 1,001,420 | |
Mining and processing costs excluding depreciation | | | (31,583) | | | (236,439) | | | (145,952) | | | (193,504) | | | (161,191) | | | 12,677 | | | | - | | | (755,992) | | | 180,097 | | | (575,895) | |
Depreciation and amortization | | | (9,335) | | | (98,761) | | | (6,705) | | | (44,362) | | | (87,275) | | | (10,141) | | | | | | | (256,579) | | | 105,677 | | | (150,902) | |
Mining and processing costs | | | (40,918) | | | (335,200) | | | (152,657) | | | (237,866) | | | (248,466) | | | 2,536 | | | | - | | | (1,012,571) | | | 285,774 | | | (726,797) | |
Royalties | | | (1,419) | | | (24,329) | | | (19,052) | | | (8,292) | | | (13,588) | | | - | | | | - | | | (66,680) | | | 15,007 | | | (51,673) | |
Exploration and corporate expenditure | | | - | | | (2,079) | | | (1,064) | | | (1,206) | | | (3,390) | | | (41,146) | | | | - | | | (48,885) | | | 3,818 | | | (45,067) | |
Other (expenses)/income | | | (4,520) | | | (9,727) | | | (12,533) | | | (2,487) | | | (1,290) | | | 32,599 | | | | - | | | 2,042 | | | 7,849 | | | 9,891 | |
Finance costs | | | (399) | | | (13,428) | | | (171) | | | (1,734) | | | 4,839 | | | (3,544) | | | | 13,208 | | | (1,229) | | | (3,182) | | | (4,411) | |
Finance income | | | 1 | | | 17 | | | 3 | | | 10 | | | 4,108 | | | 13,291 | | | | (13,208) | | | 4,222 | | | (4,110) | | | 112 | |
Share of profits of equity accounted joint ventures | | | - | | | - | | | - | | | - | | | - | | | - | | | | - | | | - | | | 77,303 | | | 77,303 | |
Profit before income tax | | | 9,942 | | | 21,897 | | | 132,050 | | | 25,678 | | | 78,485 | | | 3,736 | | | | - | | | 271,788 | | | (11,010) | | | 260,778 | |
Income tax expense | | | (2,982) | | | (4,013) | | | (39,615) | | | (4,342) | | | (8,028) | | | (33) | | | | - | | | (59,013) | | | 11,010 | | | (48,003) | |
Net profit | | | 6,960 | | | 17,884 | | | 92,435 | | | 21,336 | | | 70,457 | | | 3,703 | | | | - | | | 212,775 | | | - | | | 212,775 | |
Capital expenditure | | | (2,924) | | | (192,271) | | | (3,087) | | | (18,573) | | | (123,728) | | | (4,107) | | | | - | | | (344,690) | | | 128,652 | | | (216,038) | |
Total assets | | | 37,370 | | | 1,409,986 | | | 196,388 | | | 472,724 | | | 1,517,381 | | | 1,620,700 | | | | - | | | 5,254,549 | | | (1,517,229) | | | 3,737,320 | |
Total external liabilities | | | (32,124) | | | (126,380) | | | (33,850) | | | (43,514) | | | (121,790) | | | (52,051) | | | | - | | | (409,709) | | | 167,459 | | | (242,250) | |