|
Figures in million - SA rand |
Group |
Total SA Region |
Total |
Drie-fontein |
Kloof |
Beatrix |
Cooke |
Corporate |
Total |
Kroondal |
Platinum |
Mimosa |
Rustenburg |
Corporate |
Total US Region |
|
31 December 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
45,911.6 |
36,750.0 |
23,473.6 |
8,076.9 |
8,845.1 |
4,875.8 |
1,676.5 |
(0.7) |
13,276.4 |
2,861.5 |
194.1 |
1,687.7 |
10,220.8 |
(1,687.7) |
9,161.6 |
|
Underground |
37,790.3 |
33,168.0 |
21,143.2 |
7,148.1 |
7,985.3 |
4,753.1 |
1,257.4 |
(0.7) |
12,024.8 |
2,861.5 |
- |
1,687.7 |
9,163.3 |
(1,687.7) |
4,622.3 |
|
Surface |
3,582.0 |
3,582.0 |
2,330.4 |
928.8 |
859.8 |
122.7 |
419.1 |
- |
1,251.6 |
- |
194.1 |
- |
1,057.5 |
- |
- |
|
Recycling |
4,539.3 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,539.3 |
|
Cost of sales, before |
(36,482.7) |
(29,471.0) |
(17,879.2) |
(6,203.5) |
(5,762.7) |
(3,952.5) |
(1,960.5) |
- |
(11,591.8) |
(2,395.9) |
(129.8) |
(1,200.5) |
(9,066.1) |
1,200.5 |
(7,011.7) |
|
Underground |
(29,345.3) |
(26,710.5) |
(16,032.2) |
(5,488.9) |
(5,109.5) |
(3,852.1) |
(1,581.7) |
- |
(10,678.3) |
(2,395.9) |
- |
(1,200.5) |
(8,282.4) |
1,200.5 |
(2,634.8) |
|
Surface |
(2,760.5) |
(2,760.5) |
(1,847.0) |
(714.6) |
(653.2) |
(100.4) |
(378.8) |
- |
(913.5) |
- |
(129.8) |
- |
(783.7) |
- |
- |
|
Recycling |
(4,376.9) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(4,376.9) |
|
Amortisation and depreciation |
(5,699.7) |
(4,268.3) |
(3,507.5) |
(1,126.5) |
(1,404.5) |
(696.2) |
(256.4) |
(23.9) |
(760.8) |
(239.0) |
(2.6) |
(211.7) |
(514.7) |
207.2 |
(1,431.4) |
|
Interest income |
415.5 |
363.7 |
205.7 |
77.6 |
71.1 |
18.4 |
12.5 |
26.1 |
158.0 |
57.0 |
2.1 |
8.8 |
96.6 |
(6.5) |
51.8 |
|
Finance expense |
(2,971.8) |
(1,517.7) |
(1,182.2) |
(220.9) |
(246.9) |
(128.4) |
(76.7) |
(509.3) |
(335.5) |
(90.7) |
- |
(10.0) |
(244.9) |
10.1 |
(1,454.1) |
|
Share-based payments |
(231.9) |
(227.0) |
(227.0) |
(2.8) |
(1.8) |
(1.3) |
- |
(221.1) |
- |
- |
- |
- |
- |
- |
(4.9) |
|
Net other costs3 |
(1,163.1) |
(1,132.7) |
10.4 |
(8.5) |
(14.5) |
(48.0) |
(320.3) |
401.7 |
(1,143.1) |
(216.4) |
(11.9) |
23.2 |
(934.9) |
(3.1) |
(30.4) |
|
Non-underlying items4 |
(6,759.1) |
(6,688.2) |
(6,535.8) |
(74.9) |
(50.4) |
(675.3) |
(3,664.7) |
(2,070.5) |
(152.4) |
(9.0) |
- |
- |
(134.9) |
(8.5) |
(70.9) |
|
Royalties |
(398.5) |
(398.5) |
(325.3) |
(77.8) |
(189.3) |
(44.5) |
(13.7) |
- |
(73.2) |
(5.6) |
- |
(60.4) |
(67.6) |
60.4 |
- |
|
Current taxation |
(504.2) |
(405.3) |
(385.4) |
(14.8) |
(350.1) |
(12.4) |
- |
(8.1) |
(19.9) |
- |
(9.3) |
(59.3) |
(10.0) |
58.7 |
(98.9) |
|
Deferred taxation |
3,450.8 |
533.8 |
549.2 |
(12.0) |
61.4 |
245.3 |
1.5 |
253.0 |
(15.4) |
(24.8) |
(4.3) |
(2.8) |
12.7 |
3.8 |
2,917.0 |
|
Loss for the year |
(4,433.1) |
(6,461.2) |
(5,803.5) |
412.8 |
957.4 |
(419.1) |
(4,601.8) |
(2,152.8) |
(657.7) |
(62.9) |
38.3 |
175.0 |
(643.0) |
(165.1) |
2,028.1 |
|
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
Owners of the parent |
(4,437.4) |
(6,465.5) |
(5,804.6) |
412.8 |
957.4 |
(419.1) |
(4,601.8) |
(2,153.9) |
(660.9) |
(62.9) |
35.1 |
175.0 |
(643.0) |
(165.1) |
2,028.1 |
|
Non-controlling interest holders |
4.3 |
4.3 |
1.1 |
- |
- |
- |
- |
1.1 |
3.2 |
- |
3.2 |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
9,045.1 |
6,902.5 |
5,308.5 |
1,841.0 |
3,044.5 |
910.0 |
(527.4) |
40.4 |
1,594.0 |
430.9 |
51.7 |
521.4 |
1,112.9 |
(522.9) |
2,142.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sustaining capital expenditure |
(1,325.6) |
(1,098.7) |
(531.1) |
(235.0) |
(210.2) |
(63.1) |
(8.5) |
(14.3) |
(567.6) |
(190.5) |
(11.0) |
(222.5) |
(366.1) |
222.5 |
(226.9) |
|
Ore reserve development |
(3,291.6) |
(2,753.0) |
(2,288.0) |
(876.1) |
(876.2) |
(482.0) |
(53.7) |
- |
(465.0) |
- |
- |
- |
(465.0) |
- |
(538.6) |
|
Growth projects |
(1,481.6) |
(593.3) |
(591.0) |
(44.4) |
(147.1) |
(0.5) |
(11.7) |
(387.3) |
(2.3) |
- |
(2.3) |
- |
- |
- |
(888.3) |
|
Total capital expenditure |
(6,098.8) |
(4,445.0) |
(3,410.1) |
(1,155.5) |
(1,233.5) |
(545.6) |
(73.9) |
(401.6) |
(1,034.9) |
(190.5) |
(13.3) |
(222.5) |
(831.1) |
222.5 |
(1,653.8) |
1 Corporate and reconciling items represents the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue.
2 Stillwater’s performance is for eight months ended 31 December 2017 since acquisition (refer to note 13.1).
3 Net other costs consists of loss on financial instruments, gain on foreign exchange differences, other income and other costs as detailed in profit or loss. Corporate and reconciling items net other costs includes the share of results equity-accounted investees after tax as detailed in profit or loss.
4 Non-underlying items consists of impairments, occupational healthcare expense, gain on disposal of property, plant and equipment, restructuring costs and transaction costs as detailed in profit or loss.
|
Figures in million - SA rand |
Group |
Total |
Driefontein |
Kloof |
Beatrix |
Cooke |
Corporate and re- conciling items2 |
Total |
Kroondal3 |
Platinum |
Mimosa3 |
Rustenburg |
Corporate and re- conciling items2 |
|
31 December 2016 (Revised)1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
31,240.7 |
27,501.3 |
9,401.1 |
8,890.9 |
5,883.9 |
3,362.2 |
(36.8) |
3,739.4 |
1,973.3 |
131.1 |
1,223.2 |
1,656.0 |
(1,244.2) |
|
Underground |
28,026.5 |
24,608.4 |
8,105.3 |
8,012.6 |
5,626.9 |
2,900.4 |
(36.8) |
3,418.1 |
1,973.3 |
- |
1,223.2 |
1,465.8 |
(1,244.2) |
|
Surface |
3,214.2 |
2,892.9 |
1,295.8 |
878.3 |
257.0 |
461.8 |
- |
321.3 |
- |
131.1 |
- |
190.2 |
- |
|
Cost of sales, before |
(20,709.1) |
(17,346.0) |
(5,566.6) |
(5,041.0) |
(3,753.4) |
(2,985.0) |
- |
(3,363.1) |
(1,689.8) |
(90.8) |
(969.0) |
(1,582.5) |
969.0 |
|
Underground |
(18,800.6) |
(15,655.1) |
(4,852.1) |
(4,609.4) |
(3,567.4) |
(2,626.2) |
- |
(3,145.5) |
(1,689.8) |
- |
(969.0) |
(1,455.7) |
969.0 |
|
Surface |
(1,908.5) |
(1,690.9) |
(714.5) |
(431.6) |
(186.0) |
(358.8) |
- |
(217.6) |
- |
(90.8) |
- |
(126.8) |
- |
|
Amortisation and depreciation |
(4,041.9) |
(3,814.7) |
(1,012.9) |
(1,190.7) |
(818.0) |
(770.8) |
(22.3) |
(227.2) |
(162.9) |
(1.2) |
(223.7) |
(58.6) |
219.2 |
|
Interest income |
331.4 |
289.6 |
70.8 |
62.3 |
34.1 |
32.5 |
89.9 |
41.8 |
34.6 |
(9.0) |
0.5 |
8.2 |
7.5 |
|
Finance expense |
(903.1) |
(806.2) |
(143.1) |
(156.0) |
(77.6) |
(75.8) |
(353.7) |
(96.9) |
(70.6) |
- |
(11.2) |
(26.2) |
11.1 |
|
Share-based payments |
(496.2) |
(255.9) |
(16.5) |
(13.7) |
(9.1) |
- |
(216.6) |
(240.3) |
- |
- |
- |
- |
(240.3) |
|
Net other costs5 |
(1,158.6) |
(1,029.3) |
(226.1) |
(187.9) |
(170.5) |
(115.0) |
(329.8) |
(129.3) |
(1.2) |
(0.6) |
187.7 |
(92.2) |
(223.0) |
|
Non-underlying items6 |
548.2 |
(1,548.5) |
(20.8) |
15.7 |
(12.6) |
(1,423.9) |
(106.9) |
2,096.7 |
(1.3) |
- |
- |
2,105.2 |
(7.2) |
|
Royalties |
(566.6) |
(528.0) |
(204.8) |
(194.3) |
(113.2) |
(15.7) |
- |
(38.6) |
(10.2) |
- |
(82.9) |
(28.3) |
82.8 |
|
Current taxation |
(1,111.8) |
(1,111.3) |
(472.3) |
(422.0) |
(223.0) |
(1.1) |
7.1 |
(0.5) |
- |
- |
(22.8) |
- |
22.3 |
|
Deferred taxation |
(90.3) |
(164.5) |
(64.3) |
(148.5) |
19.4 |
35.3 |
(6.4) |
74.2 |
16.9 |
(11.6) |
13.1 |
68.1 |
(12.3) |
|
Profit for the year |
3,042.7 |
1,186.5 |
1,744.5 |
1,614.8 |
760.0 |
(1,957.3) |
(975.5) |
1,856.2 |
88.8 |
17.9 |
114.9 |
2,049.7 |
(415.1) |
|
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
Owners of the parent |
3,473.3 |
1,619.4 |
1,744.5 |
1,614.8 |
760.0 |
(1,523.5) |
(976.4) |
1,853.9 |
88.8 |
15.6 |
114.9 |
2,049.7 |
(415.1) |
|
Non-controlling interest holders |
(430.6) |
(432.9) |
- |
- |
- |
(433.8) |
0.9 |
2.3 |
- |
2.3 |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
10,270.4 |
9,920.1 |
3,782.5 |
3,800.7 |
2,085.9 |
290.1 |
(39.1) |
350.3 |
262.9 |
39.6 |
446.7 |
76.7 |
(475.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sustaining capital expenditure |
(1,010.5) |
(683.5) |
(218.5) |
(261.2) |
(84.8) |
(48.9) |
(70.1) |
(327.0) |
(175.8) |
(1.3) |
(159.8) |
(148.7) |
158.6 |
|
Ore reserve development |
(2,394.4) |
(2,394.4) |
(779.0) |
(912.9) |
(542.9) |
(159.6) |
- |
- |
- |
- |
- |
- |
- |
|
Growth projects |
(746.3) |
(746.3) |
(54.1) |
(130.1) |
(0.7) |
(40.7) |
(520.7) |
- |
- |
- |
- |
- |
- |
|
Total capital expenditure |
(4,151.2) |
(3,824.2) |
(1,051.6) |
(1,304.2) |
(628.4) |
(249.2) |
(590.8) |
(327.0) |
(175.8) |
(1.3) |
(159.8) |
(148.7) |
158.6 |
1 Subsequent to the successful integration of the US PGM operations, management has included the corporate and reconciling items directly attributable to the SA PGM operations in the respective operating segments, in line with how the information from these segments is reviewed by and reported to the executive management team. The comparative segment reporting for the year ended 31 December 2016 has been revised to conform to the current presentation.
2 Corporate represents the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue.
3 The performance of Kroondal, Platinum Mile, and Mimosa is for the nine months ended 31 December 2016 since acquisition (refer to note 13.3). The Mimosa segment information reflects the financial information provided to the chief operating decision maker. In the consolidated financial statements this operating segment is accounted for using the equity method which differs from the measures used by the chief operating decision maker.
4 Rustenburg operations’ performance is for two months ended 31 December 2016 since acquisition (refer to note 13.2).
5 Net other costs consists of loss on financial instruments, gain on foreign exchange differences, other income and other costs as detailed in profit or loss. Corporate and reconciling items net other costs includes the share of results of equity-accounted investees after tax as detailed in profit or loss.
6 Non-underlying items consists of impairments, gain on disposal of property, plant and equipment, restructuring costs, transaction costs and gain on acquisition as detailed in profit or loss.
|
Figures in million - SA rand |
Group |
Driefontein |
Kloof |
Beatrix |
Cooke |
Corporate and reconciling items1 |
|
31 December 2015 |
|
|
|
|
|
|
|
Revenue |
22,717.4 |
8,236.0 |
6,691.4 |
4,815.5 |
2,974.5 |
- |
|
Underground |
20,515.0 |
7,284.1 |
6,112.8 |
4,555.7 |
2,562.4 |
- |
|
Surface |
2,202.4 |
951.9 |
578.6 |
259.8 |
412.1 |
- |
|
Cost of sales, before |
(16,380.4) |
(5,234.2) |
(4,777.2) |
(3,391.0) |
(2,978.0) |
- |
|
Underground |
(14,940.8) |
(4,681.2) |
(4,454.9) |
(3,184.5) |
(2,620.2) |
- |
|
Surface |
(1,439.6) |
(553.0) |
(322.3) |
(206.5) |
(357.8) |
- |
|
Amortisation and depreciation |
(3,636.6) |
(1,142.6) |
(1,029.3) |
(739.4) |
(704.6) |
(20.7) |
|
Interest income |
257.0 |
67.5 |
50.6 |
31.3 |
27.1 |
80.5 |
|
Finance expense |
(561.8) |
(147.7) |
(150.1) |
(57.2) |
(61.3) |
(145.5) |
|
Share-based payments |
(274.4) |
(35.1) |
(27.6) |
(23.5) |
- |
(188.2) |
|
Net other costs2 |
(575.1) |
(77.9) |
(60.4) |
(47.3) |
(30.1) |
(359.4) |
|
Non-underlying items3 |
(230.1) |
(2.9) |
7.2 |
(8.4) |
(31.8) |
(194.2) |
|
Royalties |
(400.6) |
(196.8) |
(98.4) |
(88.7) |
(16.7) |
- |
|
Current taxation |
(696.7) |
(430.8) |
(97.4) |
(153.4) |
- |
(15.1) |
|
Deferred taxation |
319.5 |
53.4 |
0.9 |
18.0 |
122.0 |
125.2 |
|
Profit for the year |
538.2 |
1,088.9 |
509.7 |
355.9 |
(698.9) |
(717.4) |
|
Attributable to: |
|
|
|
|
|
|
|
Owners of the parent |
716.9 |
1,088.9 |
509.7 |
355.9 |
(519.9) |
(717.7) |
|
Non-controlling interest holders |
(178.7) |
- |
- |
- |
(179.0) |
0.3 |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
6,234.9 |
2,934.4 |
1,865.1 |
1,389.1 |
(21.7) |
67.9 |
|
|
|
|
|
|
|
|
|
Sustaining capital expenditure |
(668.9) |
(249.2) |
(225.6) |
(86.1) |
(92.9) |
(15.1) |
|
Ore reserve development |
(2,304.9) |
(727.0) |
(840.6) |
(510.4) |
(226.9) |
- |
|
Growth projects |
(371.0) |
(18.0) |
(63.7) |
- |
(17.6) |
(271.7) |
|
Total capital expenditure |
(3,344.8) |
(994.2) |
(1,129.9) |
(596.5) |
(337.4) |
(286.8) |
1 Corporate represents the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue.
2 Net other costs consists of loss on financial instruments, loss on foreign exchange differences, other income and other costs as detailed in profit or loss. Corporate and reconciling net other costs includes the share of results of equity-accounted investees after tax as detailed in profit or loss.
3 Non-underlying items consists of gain on disposal of property, plant and equipment, restructuring costs, transaction costs and net loss on derecognition of financial guarantee asset and liability as detailed in profit or loss.