XML 46 R82.htm IDEA: XBRL DOCUMENT v3.20.1
Capital Management (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure Of Additional Information [Abstract]  
Disclosure of Reconciliation Of Net Debt
Gearing ratio (Adjusted Net debt to Adjusted EBITDA)
 
US Dollars
Figures in millions
2019

 
2018

 
2017

 
 
 
 
 
 
Adjusted net debt from continuing operations
 
 
 
 
 
Borrowings - non-current portion (note 26)
1,299

 
1,911

 
2,230

Lease liabilities - non-current portion (note 16)
126

 
 
 
 
Borrowings - current portion (note 26)
734

 
139

 
38

Lease liabilities - current portion (note 16)
45

 

 

Total borrowings
2,204

 
2,050

 
2,268

Less cash and cash equivalents (note 24)
(456
)
 
(329
)
 
(205
)
Net debt
1,748

 
1,721

 
2,063

 
 
 
 
 
 
Adjustments:
 
 
 
 
 
IFRS16 lease adjustments
(119
)
 
 
 
 
Corporate office lease
 
 
(9
)
 
(15
)
Unamortised portion of borrowing costs

16

 
13

 
18

Cash restricted for use (note 23)
(64
)
 
(66
)
 
(65
)
Adjusted net debt
1,581

 
1,659

 
2,001

 
 
 
 
 
 
The Adjusted EBITDA calculation included in this note is based on the formula included in the Revolving Credit Facility Agreements for compliance with the debt covenant formula.
Adjusted EBITDA from continuing operations
 
 
 
 
 
Profit (loss) before taxation
619

 
445

 
328

Add back:

 

 

Finance costs and unwinding of obligations (note 7)
172

 
168

 
157

Interest income
(14
)
 
(8
)
 
(8
)
Amortisation of tangible, intangible and right of use assets (note 4)
583

 
558

 
690

Other amortisation
6

 
11

 
3

Associates and joint ventures’ adjustments for amortisation, interest, taxation and other
149

 
158

 
117

EBITDA
1,515

 
1,332

 
1,287

 
 
 
 
 
 
Adjustments:

 

 

Foreign exchange losses
12

 
9

 
11

Dividend income

 
(2
)
 

Retrenchment and related costs
7

 
4

 
9

Care and maintenance costs (note 6)
47

 
39

 
62

Impairment, derecognition of assets and (profit) loss on disposal
6

 
7

 
2

(Gain) loss on non-hedge derivatives and other commodity contracts
(5
)
 
2

 

Associates and joint ventures’ special items
(2
)
 
(3
)
 
(2
)
Adjusted EBITDA (as defined in the Revolving Credit Agreements)
1,580

 
1,388

 
1,369

Gearing ratio (Adjusted Net debt to Adjusted EBITDA)
1.00:1

 
1.20:1

 
1.46:1

Maximum debt covenant ratio allowed per agreement
3.5:1

 
3.5:1

 
3.5:1

Disclosure of Reconciliation Of Profit (Loss) Before Taxation To Adjusted EBITDA
Gearing ratio (Adjusted Net debt to Adjusted EBITDA)
 
US Dollars
Figures in millions
2019

 
2018

 
2017

 
 
 
 
 
 
Adjusted net debt from continuing operations
 
 
 
 
 
Borrowings - non-current portion (note 26)
1,299

 
1,911

 
2,230

Lease liabilities - non-current portion (note 16)
126

 
 
 
 
Borrowings - current portion (note 26)
734

 
139

 
38

Lease liabilities - current portion (note 16)
45

 

 

Total borrowings
2,204

 
2,050

 
2,268

Less cash and cash equivalents (note 24)
(456
)
 
(329
)
 
(205
)
Net debt
1,748

 
1,721

 
2,063

 
 
 
 
 
 
Adjustments:
 
 
 
 
 
IFRS16 lease adjustments
(119
)
 
 
 
 
Corporate office lease
 
 
(9
)
 
(15
)
Unamortised portion of borrowing costs

16

 
13

 
18

Cash restricted for use (note 23)
(64
)
 
(66
)
 
(65
)
Adjusted net debt
1,581

 
1,659

 
2,001

 
 
 
 
 
 
The Adjusted EBITDA calculation included in this note is based on the formula included in the Revolving Credit Facility Agreements for compliance with the debt covenant formula.
Adjusted EBITDA from continuing operations
 
 
 
 
 
Profit (loss) before taxation
619

 
445

 
328

Add back:

 

 

Finance costs and unwinding of obligations (note 7)
172

 
168

 
157

Interest income
(14
)
 
(8
)
 
(8
)
Amortisation of tangible, intangible and right of use assets (note 4)
583

 
558

 
690

Other amortisation
6

 
11

 
3

Associates and joint ventures’ adjustments for amortisation, interest, taxation and other
149

 
158

 
117

EBITDA
1,515

 
1,332

 
1,287

 
 
 
 
 
 
Adjustments:

 

 

Foreign exchange losses
12

 
9

 
11

Dividend income

 
(2
)
 

Retrenchment and related costs
7

 
4

 
9

Care and maintenance costs (note 6)
47

 
39

 
62

Impairment, derecognition of assets and (profit) loss on disposal
6

 
7

 
2

(Gain) loss on non-hedge derivatives and other commodity contracts
(5
)
 
2

 

Associates and joint ventures’ special items
(2
)
 
(3
)
 
(2
)
Adjusted EBITDA (as defined in the Revolving Credit Agreements)
1,580

 
1,388

 
1,369

Gearing ratio (Adjusted Net debt to Adjusted EBITDA)
1.00:1

 
1.20:1

 
1.46:1

Maximum debt covenant ratio allowed per agreement
3.5:1

 
3.5:1

 
3.5:1