UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 14A
Proxy Statement Pursuant to Section 14(a) of
the Securities Exchange Act of 1934 (Amendment No. )
Filed by the Registrant o | |||
| |||
Filed by a Party other than the Registrant x | |||
| |||
Check the appropriate box: | |||
o |
Preliminary Proxy Statement | ||
o |
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) | ||
o |
Definitive Proxy Statement | ||
o |
Definitive Additional Materials | ||
x |
Soliciting Material under §240.14a-12 | ||
| |||
Stillwater Mining Company | |||
(Name of Registrant as Specified In Its Charter) | |||
| |||
Sibanye Gold Limited | |||
(Name of Person(s) Filing Proxy Statement, if other than the Registrant) | |||
| |||
Payment of Filing Fee (Check the appropriate box): | |||
x |
No fee required. | ||
o |
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. | ||
|
(1) |
Title of each class of securities to which transaction applies: | |
|
|
| |
|
(2) |
Aggregate number of securities to which transaction applies: | |
|
|
| |
|
(3) |
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined): | |
|
|
| |
|
(4) |
Proposed maximum aggregate value of transaction: | |
|
|
| |
|
(5) |
Total fee paid: | |
|
|
| |
o |
Fee paid previously with preliminary materials. | ||
o |
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. | ||
|
(1) |
Amount Previously Paid: | |
|
|
| |
|
(2) |
Form, Schedule or Registration Statement No.: | |
|
|
| |
|
(3) |
Filing Party: | |
|
|
| |
|
(4) |
Date Filed: | |
|
|
| |
INDEX TO EXHIBITS
Exhibit 99.1 |
Operating and Financial Results for the six months and financial year-ended December 31, 2016 |
Exhibit 99.2 |
Operating and Financial Results Presentation dated February 23, 2017 |
Exhibit 99.1
WESTONARIA 23 February 2017: Sibanye Gold Limited (Sibanye or the Group) (JSE: SGL & NYSE: SBGL) is pleased to report operating and financial results for the six months ended 31 December 2016, and reviewed condensed consolidated preliminary financial statements for the year ended 31 December 2016.
SALIENT FEATURES FOR THE YEAR ENDED 31 DECEMBER 2016
· Record operating profit of R10.5 billion (US$717 million)
· Headline earnings of R2.5 billion (US$169 million) represents a 269% increase year-on-year
· Normalised earnings per share increased 196% to 397 cents (ZAR) (27 US cents)
· Total dividend of 145 cents per share (ZAR) for the year, representing 37% of normalised earnings
SALIENT FEATURES FOR THE SIX MONTHS ENDED 31 DECEMBER 2016
· Platinum Division delivers operating profit of R304 million (US$21 million)
· Rustenburg operations return to profitability with a R74 million (US$5 million) operating profit for November and December
· Kroondal and Mimosa Operations continued their excellent performance
· Gold production was 2% higher than for the first half of 2016 at 23,805kg (765,400oz)
· Final dividend, number 8 of 60 cents per share (ZAR) declared
United States Dollars |
|
|
|
|
|
|
|
South African Rand |
| ||||||||||||||||
Year |
|
Six months ended |
|
|
|
Six months ended |
|
Year |
| ||||||||||||||||
Dec |
|
Dec |
|
Dec |
|
June |
|
Dec |
|
KEY STATISTICS |
|
Dec |
|
June |
|
Dec |
|
Dec |
|
Dec |
| ||||
|
|
|
|
|
|
|
|
|
|
Gold Division |
|
|
|
|
|
|
|
|
|
|
| ||||
1,536.0 |
|
1,512.2 |
|
822.1 |
|
746.8 |
|
765.4 |
|
000oz |
|
Gold produced |
|
kg |
|
23,805 |
|
23,229 |
|
25,571 |
|
47,034 |
|
47,775 |
|
1,160 |
|
1,242 |
|
1,115 |
|
1,220 |
|
1,268 |
|
US$/oz |
|
Revenue |
|
R/kg |
|
569,535 |
|
603,427 |
|
487,736 |
|
586,319 |
|
475,508 |
|
65 |
|
59 |
|
61 |
|
57 |
|
61 |
|
US$/t |
|
Operating cost |
|
R/t |
|
854 |
|
869 |
|
839 |
|
862 |
|
825 |
|
497.0 |
|
691.7 |
|
298.0 |
|
346.0 |
|
345.7 |
|
US$m |
|
Operating profit |
|
Rm |
|
4,834.6 |
|
5,320.7 |
|
3,971.0 |
|
10,155.3 |
|
6,337.0 |
|
28 |
|
37 |
|
32 |
|
38 |
|
36 |
|
% |
|
Operating margin |
|
% |
|
36 |
|
38 |
|
32 |
|
37 |
|
28 |
|
1,031 |
|
954 |
|
941 |
|
908 |
|
1,005 |
|
US$/oz |
|
All-in sustaining cost |
|
R/kg |
|
451,352 |
|
448,922 |
|
411,795 |
|
450,152 |
|
422,472 |
|
|
|
|
|
|
|
|
|
|
|
Platinum Division attributable(1) |
|
|
|
|
|
|
|
|
|
| |||||
|
|
238,662 |
|
|
|
51,346 |
|
187,316 |
|
oz |
|
Platinum produced |
|
kg |
|
5,826 |
|
1,597 |
|
|
|
7,423 |
|
|
|
|
|
420,763 |
|
|
|
92,773 |
|
327,990 |
|
oz |
|
4E PGM(2) production |
|
kg |
|
10,201 |
|
2,886 |
|
|
|
13,087 |
|
|
|
|
|
832 |
|
|
|
832 |
|
874 |
|
US$/4Eoz |
|
Average basket price |
|
R/4Eoz |
|
12,204 |
|
12,499 |
|
|
|
12,209 |
|
|
|
|
|
25.6 |
|
|
|
4.7 |
|
20.9 |
|
US$m |
|
Operating profit |
|
Rm |
|
304.1 |
|
72.2 |
|
|
|
376.3 |
|
|
|
|
|
10 |
|
|
|
10 |
|
10 |
|
% |
|
Operating margin |
|
% |
|
10 |
|
10 |
|
|
|
10 |
|
|
|
|
|
701 |
|
|
|
683 |
|
734 |
|
US$/4Eoz |
|
Operating cost |
|
R/4Eoz |
|
10,260 |
|
10,268 |
|
|
|
10,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Group |
|
|
|
|
|
|
|
|
|
|
| ||||
56.2 |
|
252.2 |
|
41.1 |
|
21.7 |
|
230.5 |
|
US$m |
|
Basic earnings |
|
Rm |
|
3,368.6 |
|
333.0 |
|
537.1 |
|
3,701.6 |
|
716.9 |
|
52.9 |
|
169.4 |
|
38.6 |
|
72.4 |
|
97.0 |
|
US$m |
|
Headline earnings |
|
Rm |
|
1,372.7 |
|
1,113.9 |
|
505.0 |
|
2,486.6 |
|
674.6 |
|
95.7 |
|
249.1 |
|
75.2 |
|
139.9 |
|
109.2 |
|
US$m |
|
Normalised earnings |
|
Rm |
|
1,505.0 |
|
2,152.0 |
|
976.5 |
|
3,657.0 |
|
1,219.8 |
|
10 |
|
27 |
|
8 |
|
15 |
|
12 |
|
cps |
|
Normalised earnings |
|
cps |
|
163 |
|
234 |
|
107 |
|
397 |
|
134 |
|
(1) The Platinum Divisions results for the year ended 31 December 2016 are for the nine months since acquisition for Aquarius and for two months since acquisition for the Rustenburg Operations. (2) Platinum Group Metals of which 4E represents platinum, palladium, rhodium and gold.
Stock data for the six months ended 31 December 2016 |
JSE Limited (SGL) | ||
Number of shares in issue |
|
Price range per ordinary share |
ZAR21.98 to ZAR70.23 |
at end December 2016 |
929,004,342 |
Average daily volume |
6,213,336 |
weighted average |
924,379,018 |
NYSE (SBGL); one ADR represents four ordinary shares | |
Free Float |
80% |
Price range per ADR |
US$6.41 to US$20.78 |
Bloomberg/Reuters |
SGLS / SGLJ.J |
Average daily volume |
1,635,498 |
Sibanye Operating and Financial Results | Six months and financial year ended 31 December 2016
STATEMENT BY NEAL FRONEMAN, CHIEF EXECUTIVE OFFICER OF SIBANYE
The new safety structures and interventions announced in August 2016, have thus far been effective, with the Group safety performance much improved in the second half of the year. The safety performance for the Gold Division for the six months ended 31 December 2016, compared with the previous period included:
· 50% improvement in the FIFR to 0.07 per million man hours;
· 27% improvement SIFR to 3.72 per million man hours; and
· 19% improvement in the LDIFR to 6.25 per million man hours.
The Sibanye Group delivered a solid operating result. The Gold Division benefited from a relatively high rand gold price for most of the year. Unfortunately margins towards the end of the year have shrunk considerably due to a substantially lower rand gold price.
Operating profit for the Gold Division for the six months ended 31 December 2016, was R4,835 million (US$346 million), 22% higher than for the comparable period in 2015, driven primarily by a 17% increase in the average rand gold price received to R569,535/kg (US$1,268/oz) compared with the same period in 2015. While the average rand gold price during the last six months of 2016 was 9% lower than for the six months ended 30 June 2016. Operating profit from the Gold Division, for the year ended 31 December 2016 of R10,155 million (US$692 million), 60% higher than for the previous year.
Operating profit for the Platinum Division for the six months ended 31 December 2016, of R304 million (US$21 million) reflects a positive contribution from the Rustenburg Operations from 1 November 2016 and another good performance at the Kroondal and Mimosa Operations. The operating margin for the Platinum Division increased to 10%.
Normalised earnings of R1,505 million (US$109 million) for the six months ended 31 December 2016, was R528 million (US$34 million) higher than the R977 million (US$75 million) reported for the comparative period in 2015. Normalised earnings of R3,657 million (US$249 million) for the year, were also significantly higher than in 2015 (R1,220 million and US$96 million).
Consistent with Sibanyes dividend policy, the Board has declared a final dividend of 60 cents per share (R560 million) equivalent to 37% of normalised earnings. The comparative final dividend declared in 2015 was 90 cents per share (R916 million). The total dividend of 145 cents per share (R1,345 million) for the year ended 31 December 2016 represents a dividend yield of 5%.
GOLD DIVISION
For the six months ended 31 December 2016, total gold production from Sibanyes Gold Division was 23,805/kg (765,400oz). While this is similar to that produced during the six months ended 30 June 2016, it is 7% lower than the comparative period in 2015, primarily due to the cessation of underground mining operations at Cooke 4 mine during the period, ongoing engineering-related bottlenecks at Driefontein and the impact of severe storm activity in the December quarter, which resulted in a number of power outages.
Gold sales were marginally lower than production at 23,676kg (761,200oz), which resulted in 129kg (4,100oz) remaining unsold at year end. Accordingly, operating costs were credited R43 million (US$3 million).
A stronger US dollar gold price, together with a weaker rand/dollar exchange rate, resulted in a 17% year-on-year increase in the average rand gold price from R487,736/kg to R569,535/kg, offsetting the lower production, with revenue increasing by 8% to R13,484 million from R12,472 million.
Unit costs reflect the decline in production with total cash cost (TCC) and All-in sustaining cost (AISC), increasing by 10% to R372,504/kg (US$829/oz) and R451,352/kg (US$1,005/oz) respectively year-on-year. An increase in project expenditure resulted in All-in cost (AIC) increasing by 13% to R476,774/kg (US$1,062/oz). Margins of 35% (TCC), 21% (AISC) and 16% (AIC) were approximately three percentage points higher than for the comparative period in 2015, driven by the higher gold price.
Underground production at Driefontein for the six months ended 31 December 2016, was 9% lower year-on-year at 7,208kg (231,700oz) due to various engineering issues, power outages and a seismic event, which affected volumes from the Masakhane, Ya Rona and Hlanganani shafts. This was despite the yield increasing from 6.69g/t to 7.05g/t due to significantly improved mining quality factors. As a result of the lower production, TCC and AISC increased by 17% and 14% to R350,875/kg (US$781/oz) and R420,763/kg (US$937/oz), respectively.
Kloof underground production was 3% higher year-on-year at 7,062kg (227,000oz) for the second half of 2016, as a result of a 1% increase in throughput and a 2% improvement in the average yield to 6.59g/t, driven largely by a 13% improvement in the Mine Call Factor (MCF). Costs continued to be well managed with TCC 2% lower at R331,818/kg (US$739/oz) and AISC marginally higher at R426,233/kg (US$949/oz) mainly due to an increase in capital expenditure.
Beatrixs production six months under review was 7% lower year-on-year at 4,975kg (159,900oz) due to a 7% decline in the average yield to 3.45g/t. This decrease was primarily due to lower volumes mined and processed from the higher grade Beatrix 4 shaft. Throughput was similar at 1.44 Mt.
Underground production from Cooke for the second half of 2016 was 30% lower year-on-year mainly due to the closure of Cooke 4 shaft in September 2016. Tonnes milled decreased by 42%, while the average grade increased from 3.62g/t to 4.39g/t.
Gold production from the surface operations increased by 8% for the comparable six months in 2015, mainly due to an increase in volume from Kloof surface sources. Following the cessation of underground operation at the Cooke 4 shaft, Kloof utilised spare capacity at the Cooke 4 plant to mill additional volumes of lower grade Venterspost surface material, resulting in an additional 14kg (450oz) of production or an increase of 23%. The other surface operations were similar year-on-year.
PLATINUM DIVISION
The Platinum Division delivered attributable PGM production of 327,990oz (4E) for the six months ended 31 December 2016. Average operating costs for the Division were well managed at R10,260/4Eoz (US$734/4Eoz), resulting in an 11% cash operating margin, despite the average basket price remaining subdued at R12,204/oz (4E) (US$874/oz (4E). The Platinum Division recorded a R304 million (US$21 million) operating profit, excluding the equity accounted attributable operating profit of R186 million from Mimosa.
Particularly pleasing was the turnaround at the Rustenburg Operations, which were acquired effective from 1 November 2016. Attributable production from the Rustenburg Operations for November 2016 and December 2016 was 137,787oz (4E), which was in line with our expectations. While not owned by Sibanye for the full December 2016 quarter, for comparative purposes the Rustenburg Operations produced approximately 210,000oz (4E) for the quarter, an improvement of 7% from the previous quarter and 9% more than for the comparable quarter in 2015. Operating cost for the Rustenburg Operations averaged R11,485/4Eoz (US$822/4Eoz) for November 2016 and December 2016, which, while consistent with our expectations, is unsustainable and highlights the necessity and importance of realising the operating and cost synergies identified during the due diligence to ensure the sustainability of the Rustenburg Operations.
Attributable PGM production of 190,203oz (4E) from Kroondal, Mimosa and Platinum Mile was above guidance for both the September and December 2016 quarter. The solid operational performance at Kroondal through the period enabled sufficient stockpiles to be built to support planned milling operations throughout the annual 11-day Christmas break, for the first time in four years. Due to operational outperformance and good cost control, operating costs at all these operations for the six months ended 31 December 2016 were lower than for the previous six months, with unit costs at Kroondal declining by 3%, Mimosa by 13% and Platinum Mile by 48%. Platinum Mile delivered a 39% operating margin for the December half year, a notable achievement. Attributable capital expenditure from Kroondal and Platinum Mile for the six months was R109 million (US$8 million).
Following the successful integration of the Aquarius Operations, the integration of the Rustenburg Operations is now underway and according to schedule. The Group has previously highlighted that it expects to realise operational synergies of approximately R800 million per annum from the combined Aquarius and Rustenburg operations over a three year period. The first steps in realising these synergies have begun, with approximately R400 million in synergies expected to be realised by year-end. A Section 189 process at the Platinum Division was announced on 26 January 2017.
INTERNAL GROWTH PROJECTS
Expenditure on organic growth projects for the year ended 31 December 2016 was R762 million (US$52 million), 70% of which was spent at the Burnstone project. As a result of the recent strength in the rand and its impact on operating margins for the gold industry, organic project capital expenditure is being reviewed. This includes reviewing the planned 2017 capital profile at the UG2 project at Rustenburg, the Burnstone project and the West Rand Tailings Retreatment Project (WRTRP). Certain projects may be deferred or placed on care and maintenance until commodity prices sustainably improve and/or exchange rate volatility has subsided.
CORPORATE ACTIVITY
The Stillwater Acquisition
Good progress has been made regarding the proposed acquisition of Stillwater Mining Company Limited (Stillwater), which was announced on 9 December 2016 (Transaction). The acquisition of this Tier 1, low cost PGM producer is expected to significantly enhance Sibanyes asset base and create a globally competitive South African mining champion.
In addition to expanding Sibanyes portfolio with high-grade reserves that currently support over 25 years of mine life, Stillwater also offers near-term, low-cost organic growth through the Blitz Project, medium term growth through the Lower East Boulder project and longer term opportunities through the substantial unmined strike extensions of the current operations.
The world class downstream processing facilities will provide Sibanye with a mine-to-market PGM business and a steady state recycling operation that has consistent margins and strategic insight into the PGM markets. Ultimately, this transaction will attractively position Sibanyes Platinum Division on the global cost curve, enhancing our ability to sustain and pay industry-leading dividends.
On 3 February 2017, an update on the transaction was released which indicated that a General Meeting of shareholders to approve the proposed Transaction will be held in in mid-April 2017, followed by an equity capital raise in the form of a rights offer with a minimum value of US$750 million and a targeted value of US$1.3 billion.
OUTLOOK
Gold production for the year ending 31 December 2017 is forecast between 47,000kg and 48,000kg (1.51Moz and 1.54Moz), with TCC forecast between R385,000/kg and R395,000/kg (US$890/oz to US$910/oz) and AISC of between R470,000/kg and R480,000/kg (US$1,080/oz to US$1,105/oz). Total capital expenditure for 2017, including Burnstone, is currently planned at approximately R4.0 billion (US$300 million). The dollar costs are based on an average exchange rate of R13.50/US$.
The Platinum Division is forecast to produce between 1.05Moz and 1.10Moz (4E). Operating cost for the Kroondal Operation is forecast at R10,500/4Eoz (US$780/4Eoz), the Mimosa Operation at R11,400/4Eoz (US$845/4Eoz), the Platinum Mile Operation at R8,500/4Eoz (US$615/4Eoz) and the Rustenburg Operation at R11,800/4Eoz (US$875/4Eoz). The total operating cost for the Platinum Division is forecast at R11,150/4Eoz to R11,450/4Eoz (US$825/4Eoz US$850/4Eoz). The expected capital expenditure for 2017 is planned at approximately R900 million (US$67 million) or R780/4Eoz to R850/4Eoz. Marketable (saleable) chrome production from Rustenburg is forecast at approximately 400,000t.
The ongoing strength in the rand and relatively muted consensus outlook for the gold price will impact the South African mining industry operating margins in 2017, including those of Sibanyes South African Gold and Platinum Divisions. As mentioned, in light of these factors and the likely impact on cash flow, management is re-evaluating its current growth capital expenditure plans.
23 February 2017
Neal Froneman
Chief Executive Officer
SALIENT FEATURES AND COST BENCHMARKS
Gold Division Salient features and cost benchmarks for the six months ended 31 December 2016, 30 June 2016 and 31 December 2015
|
|
|
|
|
|
Gold Division |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
| ||||||||||||
|
|
|
|
|
|
Total |
|
Under- |
|
Surface |
|
Under- |
|
Surface |
|
Under- |
|
Surface |
|
Under- |
|
Surface |
|
Under- |
|
Surface |
|
Tonnes milled/treated |
|
000 |
t |
Dec 2016 |
|
10,174 |
|
4,018 |
|
6,156 |
|
1,022 |
|
2,017 |
|
1,072 |
|
1,476 |
|
1,444 |
|
720 |
|
480 |
|
1,943 |
|
|
|
|
|
Jun 2016 |
|
10,007 |
|
4,066 |
|
5,941 |
|
1,033 |
|
1,899 |
|
937 |
|
1,191 |
|
1,418 |
|
751 |
|
678 |
|
2,100 |
|
|
|
|
|
Dec 2015 |
|
10,129 |
|
4,539 |
|
5,590 |
|
1,203 |
|
1,764 |
|
1,064 |
|
996 |
|
1,441 |
|
756 |
|
831 |
|
2,074 |
|
Yield |
|
g/t |
|
Dec 2016 |
|
2.34 |
|
5.31 |
|
0.40 |
|
7.05 |
|
0.52 |
|
6.59 |
|
0.51 |
|
3.45 |
|
0.31 |
|
4.39 |
|
0.22 |
|
|
|
|
|
Jun 2016 |
|
2.32 |
|
5.10 |
|
0.42 |
|
6.50 |
|
0.61 |
|
7.09 |
|
0.63 |
|
3.26 |
|
0.29 |
|
4.05 |
|
0.18 |
|
|
|
|
|
Dec 2015 |
|
2.52 |
|
5.13 |
|
0.41 |
|
6.69 |
|
0.60 |
|
6.44 |
|
0.62 |
|
3.72 |
|
0.32 |
|
3.62 |
|
0.19 |
|
Gold produced |
|
kg |
|
Dec 2016 |
|
23,805 |
|
21,352 |
|
2,453 |
|
7,208 |
|
1,049 |
|
7,062 |
|
760 |
|
4,975 |
|
222 |
|
2,107 |
|
422 |
|
|
|
|
|
Jun 2016 |
|
23,229 |
|
20,726 |
|
2,503 |
|
6,712 |
|
1,161 |
|
6,642 |
|
746 |
|
4,626 |
|
218 |
|
2,746 |
|
378 |
|
|
|
|
|
Dec 2015 |
|
25,571 |
|
23,271 |
|
2,300 |
|
8,043 |
|
1,050 |
|
6,852 |
|
619 |
|
5,364 |
|
240 |
|
3,012 |
|
391 |
|
|
|
000oz |
|
Dec 2016 |
|
765.4 |
|
686.5 |
|
78.9 |
|
231.8 |
|
33.7 |
|
227.1 |
|
24.4 |
|
159.9 |
|
7.2 |
|
67.7 |
|
13.6 |
|
|
|
|
|
Jun 2016 |
|
746.8 |
|
666.3 |
|
80.5 |
|
215.8 |
|
37.3 |
|
213.5 |
|
24.0 |
|
148.7 |
|
7.0 |
|
88.3 |
|
12.2 |
|
|
|
|
|
Dec 2015 |
|
822.1 |
|
748.2 |
|
73.9 |
|
258.6 |
|
33.7 |
|
220.3 |
|
19.9 |
|
172.5 |
|
7.7 |
|
96.8 |
|
12.6 |
|
Gold price received |
|
R/kg |
|
Dec 2016 |
|
569,535 |
|
|
|
|
|
568,824 |
|
569,209 |
569,078 |
|
589,277 |
| |||||||||
|
|
|
|
Jun 2016 |
|
603,427 |
|
|
|
|
|
603,595 |
|
603,384 |
604,129 |
|
601,312 |
| |||||||||
|
|
|
|
Dec 2015 |
|
487,736 |
|
|
|
|
|
487,078 |
|
488,583 |
488,276 |
|
486,747 |
| |||||||||
|
|
US$/oz |
|
Dec 2016 |
|
1,268 |
|
|
|
|
|
1,266 |
|
1,267 |
1,267 |
|
1,312 |
| |||||||||
|
|
|
|
Jun 2016 |
|
1,220 |
|
|
|
|
|
1,221 |
|
1,220 |
1,222 |
|
1,216 |
| |||||||||
|
|
|
|
Dec 2015 |
|
1,115 |
|
|
|
|
|
1,113 |
|
1,117 |
1,116 |
|
1,112 |
| |||||||||
Operating cost |
|
R/t |
|
Dec 2016 |
|
854 |
|
1,946 |
|
142 |
|
2,395 |
|
188 |
|
2,150 |
|
155 |
|
1,273 |
|
120 |
|
2,558 |
|
93 |
|
|
|
|
|
Jun 2016 |
|
869 |
|
1,937 |
|
138 |
|
2,354 |
|
177 |
|
2,471 |
|
171 |
|
1,219 |
|
132 |
|
2,062 |
|
87 |
|
|
|
|
|
Dec 2015 |
|
839 |
|
1,714 |
|
129 |
|
1,953 |
|
165 |
|
2,181 |
|
160 |
|
1,167 |
|
134 |
|
1,719 |
|
81 |
|
Operating margin |
|
% |
|
Dec 2016 |
|
36 |
|
36 |
|
38 |
|
40 |
|
37 |
|
43 |
|
47 |
|
35 |
|
32 |
|
2 |
|
25 |
|
|
|
|
|
Jun 2016 |
|
38 |
|
37 |
|
45 |
|
40 |
|
52 |
|
42 |
|
55 |
|
38 |
|
24 |
|
15 |
|
19 |
|
|
|
|
|
Dec 2015 |
|
32 |
|
32 |
|
35 |
|
40 |
|
43 |
|
31 |
|
47 |
|
36 |
|
14 |
|
3 |
|
8 |
|
Total cash cost(1) |
|
R/kg |
|
Dec 2016 |
|
372,504 |
|
|
|
|
|
350,875 |
|
331,818 |
|
378,718 |
|
555,838 |
| ||||||||
|
|
|
|
Jun 2016 |
|
381,635 |
|
|
|
|
|
360,130 |
|
350,189 |
|
384,723 |
|
505,410 |
| ||||||||
|
|
|
|
Dec 2015 |
|
339,017 |
|
|
|
|
|
300,319 |
|
337,692 |
|
326,481 |
|
465,971 |
| ||||||||
|
|
US$/oz |
|
Dec 2016 |
|
829 |
|
|
|
|
|
781 |
|
739 |
|
843 |
|
1,238 |
| ||||||||
|
|
|
|
Jun 2016 |
|
772 |
|
|
|
|
|
728 |
|
708 |
|
778 |
|
1,022 |
| ||||||||
|
|
|
|
Dec 2015 |
|
775 |
|
|
|
|
|
686 |
|
772 |
|
746 |
|
1,065 |
| ||||||||
All-in sustaining cost(1) |
|
R/kg |
|
Dec 2016 |
|
451,352 |
|
|
|
|
|
420,763 |
|
426,233 |
|
453,454 |
|
623,550 |
| ||||||||
|
|
|
|
Jun 2016 |
|
448,922 |
|
|
|
|
|
422,253 |
|
427,883 |
|
452,044 |
|
560,723 |
| ||||||||
|
|
|
|
Dec 2015 |
|
411,795 |
|
|
|
|
|
370,043 |
|
416,905 |
|
389,097 |
|
523,244 |
| ||||||||
|
|
US$/oz |
|
Dec 2016 |
|
1,005 |
|
|
|
|
|
937 |
|
949 |
|
1,010 |
|
1,388 |
| ||||||||
|
|
|
|
Jun 2016 |
|
908 |
|
|
|
|
|
854 |
|
865 |
|
914 |
|
1,134 |
| ||||||||
|
|
|
|
Dec 2015 |
|
941 |
|
|
|
|
|
846 |
|
953 |
|
889 |
|
1,196 |
| ||||||||
All-in cost(1) |
|
R/kg |
|
Dec 2016 |
|
476,774 |
|
|
|
|
|
425,315 |
|
438,392 |
|
454,320 |
|
637,927 |
| ||||||||
|
|
|
|
Jun 2016 |
|
465,952 |
|
|
|
|
|
424,400 |
|
432,661 |
|
452,106 |
|
562,164 |
| ||||||||
|
|
|
|
Dec 2015 |
|
421,548 |
|
|
|
|
|
371,572 |
|
425,177 |
|
389,097 |
|
527,329 |
| ||||||||
|
|
US$/oz |
|
Dec 2016 |
|
1,062 |
|
|
|
|
|
947 |
|
976 |
|
1,012 |
|
1,420 |
| ||||||||
|
|
|
|
Jun 2016 |
|
942 |
|
|
|
|
|
858 |
|
875 |
|
914 |
|
1,137 |
| ||||||||
|
|
|
|
Dec 2015 |
|
963 |
|
|
|
|
|
849 |
|
972 |
|
889 |
|
1,205 |
| ||||||||
All-in cost margin |
|
% |
|
Dec 2016 |
|
16 |
|
|
|
|
|
25 |
|
23 |
|
20 |
|
(11) |
| ||||||||
|
|
|
|
Jun 2016 |
|
23 |
|
|
|
|
|
30 |
|
28 |
|
25 |
|
7 |
| ||||||||
|
|
|
|
Dec 2015 |
|
14 |
|
|
|
|
|
24 |
|
13 |
|
20 |
|
(8) |
| ||||||||
Total capital expenditure(2) |
|
Rm |
|
Dec 2016 |
|
2,130.9 |
|
|
|
|
|
583.4 |
|
764.4 |
|
339.2 |
|
136.0 |
| ||||||||
|
|
|
|
Jun 2016 |
|
1,693.3 |
|
|
|
|
|
468.2 |
|
539.8 |
|
289.2 |
|
113.2 |
| ||||||||
|
|
|
|
Dec 2015 |
|
1,787.9 |
|
|
|
|
|
579.1 |
|
598.7 |
|
300.7 |
|
154.8 |
| ||||||||
|
|
US$ mil |
|
Dec 2016 |
|
150.4 |
|
|
|
|
|
41.2 |
|
53.8 |
|
24.0 |
|
9.6 |
| ||||||||
|
|
|
|
Jun 2016 |
|
110.1 |
|
|
|
|
|
30.4 |
|
35.1 |
|
18.8 |
|
7.4 |
| ||||||||
|
|
|
|
Dec 2015 |
|
131.4 |
|
|
|
|
|
43.1 |
|
43.9 |
|
21.8 |
|
11.2 |
|
Average exchange rates for the six months ended 31 December 2016, 30 June 2016 and 31 December 2015 were R13.97/US$, R15.38/US$ and R13.61/US$, respectively.
Figures may not add as they are rounded independently.
(1) Total cost, All-in sustaining cost and All-in cost are defined in the Gold Division - Unit Cost Benchmarking Metrics included elsewhere in this report.
(2) Included in total capital expenditure is expenditure of R307.9 million (US$21.8 million), R282.9 million (US$18.4 million) and R154.6 million (US$11.4 million) for the six months ended
31 December 2016, 30 June 2016 and 31 December 2015, respectively, the majority of which was spent on our growth project, Burnstone.
Platinum Division Salient features and cost benchmarks for the six months ended 31 December 2016 and 30 June 2016 covering periods from the relevant acquisition dates(1).
|
|
|
|
|
|
Platinum Division attributable(1) |
|
Kroondal |
|
Mimosa |
|
Platinum |
|
Rustenburg |
| ||||||
|
|
|
|
|
|
Total |
|
Under- |
|
Surface |
|
Attributable |
|
Attributable |
|
Surface |
|
Under |
|
Surface |
|
Tonnes milled/treated |
|
000t |
|
Dec 2016 |
|
8,920 |
|
3,690 |
|
5,230 |
|
1,801 |
|
685 |
|
4,236 |
|
1,204 |
|
994 |
|
|
|
|
|
Jun 2016 |
|
2,692 |
|
1,259 |
|
1,433 |
|
932 |
|
327 |
|
1,433 |
|
|
|
|
|
Plant head grade |
|
g/t |
|
Dec 2016 |
|
1.74 |
|
3.06 |
|
0.82 |
|
2.47 |
|
3.57 |
|
0.65 |
|
3.65 |
|
1.53 |
|
|
|
|
|
Jun 2016 |
|
1.65 |
|
2.78 |
|
0.65 |
|
2.50 |
|
3.57 |
|
0.65 |
|
|
|
|
|
Plant recoveries |
|
% |
|
Dec 2016 |
|
65.55 |
|
82.26 |
|
21.40 |
|
82.13 |
|
78.39 |
|
12.54 |
|
84.54 |
|
37.42 |
|
|
|
|
|
Jun 2016 |
|
65.09 |
|
80.15 |
|
8.58 |
|
80.96 |
|
78.54 |
|
8.58 |
|
|
|
|
|
PGM 4E production(2) |
|
4Eoz |
|
Dec 2016 |
|
327,990 |
|
298,576 |
|
29,414 |
|
117,520 |
|
61,585 |
|
11,098 |
|
119,471 |
|
18,316 |
|
|
|
|
|
Jun 2016 |
|
92,773 |
|
90,198 |
|
2,575 |
|
60,707 |
|
29,491 |
|
2,575 |
|
|
|
|
|
Average PGM 4E basket price |
|
R/4Eoz |
|
Dec 2016 |
|
12,204 |
|
12,197 |
|
12,277 |
|
12,324 |
|
12,590 |
|
12,300 |
|
11,870 |
|
12,263 |
|
|
|
|
|
Jun 2016 |
|
12,499 |
|
12,491 |
|
12,769 |
|
12,578 |
|
12,313 |
|
12,769 |
|
|
|
|
|
|
|
US$/4Eoz |
|
Dec 2016 |
|
874 |
|
873 |
|
879 |
|
882 |
|
901 |
|
880 |
|
850 |
|
878 |
|
|
|
|
|
Jun 2016 |
|
832 |
|
831 |
|
846 |
|
836 |
|
822 |
|
846 |
|
|
|
|
|
Operating cost |
|
R/t |
|
Dec 2016 |
|
377 |
|
861 |
|
36 |
|
613 |
|
902 |
|
15 |
|
1,209 |
|
128 |
|
|
|
|
|
Jun 2016 |
|
354 |
|
735 |
|
19 |
|
630 |
|
1,035 |
|
19 |
|
|
|
|
|
|
|
US$/t |
|
Dec 2016 |
|
27 |
|
62 |
|
3 |
|
44 |
|
65 |
|
1 |
|
87 |
|
9 |
|
|
|
|
|
Jun 2016 |
|
24 |
|
49 |
|
1 |
|
42 |
|
69 |
|
1 |
|
|
|
|
|
Operating margin |
|
% |
|
Dec 2016 |
|
11 |
|
8 |
|
35 |
|
16 |
|
23 |
|
39 |
|
1 |
|
33 |
|
|
|
|
|
Jun 2016 |
|
10 |
|
11 |
|
1 |
|
11 |
|
16 |
|
1 |
|
|
|
|
|
Operating cost(3) |
|
R/4Eoz |
|
Dec 2016 |
|
10,260 |
|
10,639 |
|
6,411 |
|
9,388 |
|
10,028 |
|
5,569 |
|
12,185 |
|
6,923 |
|
|
|
|
|
Jun 2016 |
|
10,268 |
|
10,256 |
|
10,660 |
|
9,683 |
|
11,482 |
|
10,660 |
|
|
|
|
|
|
|
US$/4Eoz |
|
Dec 2016 |
|
734 |
|
762 |
|
459 |
|
672 |
|
718 |
|
399 |
|
872 |
|
496 |
|
|
|
|
|
Jun 2016 |
|
683 |
|
682 |
|
707 |
|
642 |
|
766 |
|
707 |
|
|
|
|
|
Total capital expenditure |
|
Rm |
|
Dec 2016 |
|
356.8 |
|
356.3 |
|
0.5 |
|
108.5 |
|
99.1 |
|
0.5 |
|
148.7 |
|
|
|
|
|
|
|
Jun 2016 |
|
128.8 |
|
128.0 |
|
0.8 |
|
67.3 |
|
60.7 |
|
0.8 |
|
|
|
|
|
|
|
US$ mil |
|
Dec 2016 |
|
24.8 |
|
24.8 |
|
|
|
7.7 |
|
7.0 |
|
|
|
10.1 |
|
|
|
|
|
|
|
Jun 2016 |
|
8.3 |
|
8.2 |
|
0.1 |
|
4.3 |
|
3.9 |
|
0.1 |
|
|
|
|
|
(1) Platinum Division includes the attributable operations of Kroondal (50%), Mimosa (50%), Platinum Mile surface operation and Rustenburg. Kroondal, Mimosa and Platinum Mile are included in the six months ended 30 June 2016 for three months since acquisition, and Rustenburg is included in the six months ended 31 December 2016 for two months since acquisition.
(2) Production per product
|
|
Six months ended |
| ||
|
|
Dec 2016 |
|
Jun 2016 |
|
Platinum |
|
187,316 |
|
51,346 |
|
Palladium |
|
105,134 |
|
31,022 |
|
Rhodium |
|
27,586 |
|
7,996 |
|
Gold |
|
7,954 |
|
2,409 |
|
PGM4E production (4Eoz) |
|
327,990 |
|
92,773 |
|
Ruthenium |
|
43,172 |
|
12,186 |
|
Iridium |
|
10,085 |
|
3,079 |
|
Total |
|
381,247 |
|
108,038 |
|
(3) Operating costs are all mining related costs before amortisation and depreciation, royalties, taxation and non-recurring items.
FINANCIAL AND OPERATING REVIEW OF THE GROUP
For the six months ended 31 December 2016 compared with the six months ended 31 December 2015
REVENUE
Revenue increased by 33% to R16,536 million from R12,472 million. This included first time revenue from the newly acquired Platinum Division of R3,052 million. The balance of the increase of R1,012 million represents an increase of 8% for the Gold Division. This increase was due to a 17% increase in the rand gold price, offsetting the decrease in gold sales partly due to the cessation of mining at Cooke 4.
OPERATING COSTS
Operating costs, including R2,748 million at the Platinum Division, increased by 34% to R11,397 million. Costs at the Gold Division were well controlled and showed an increase of 2% to R8,650 million from R8,501 million, despite above inflation increases on electricity and labour costs. These increases were partly offset by the cessation of mining at Cooke 4. Gold production of 129kg was unsold at year end due to timing differentials, resulting in a credit to operating costs of R43 million.
OPERATING PROFIT
Operating profit for the Group was 29% higher at R5,139 million, from R3,971 million for the comparable period in 2015. The Group operating margin remains robust at 31%, while the operating margin at the Gold Division increased from 32% to 36%.
CAPITAL EXPENDITURE
Capital expenditure of R2,131 million at the Gold Division was 19% higher year-on-year largely due to expenditure of R461 million on Burnstone and other projects, approved in 2015.
Sustaining capital expenditure at the Gold Division was higher at R418 million due to the timing of winder and technical upgrades as well as energy saving projects. Ore reserve development capital (ORD) was similar year-on-year at R1,252 million.
Attributable capital expenditure at the Platinum Division was R259 million for the six months ended 31 December 2016 of which the majority was spent on conveyor installations.
AMORTISATION AND DEPRECIATION
Amortisation and depreciation of R2,097 million was marginally higher than for the comparable period in 2015. This included an attributable R171 million from the consolidation of the Platinum Division, partly offset by lower amortisation and depreciation from the Gold Division, primarily due to the impairment of Cooke 4.
FINANCE EXPENSES
Finance expenses increased from R299 million to R518 million. This increase was due to a R132 million increase in interest paid following an increase in gross debt required to fund the acquisition of the Aquarius and Rustenburg Operations. Sibanyes average gross debt outstanding (excluding the Burnstone Debt) was approximately R6,300 million during the second half of 2016, compared with R3,600 million for the comparable period in 2015.
In addition, there was a R48 million increase in the environmental rehabilitation obligation accretion expenses mainly due to the acquisition of Aquarius and the Rustenburg Operations, which added R35 million, and new disturbances.
SHARE OF RESULTS OF EQUITY-ACCOUNTED INVESTMENTS
The R98 million gain from share of results of equity-accounted investments, was primarily due to Sibanyes share of losses of R41 million relating to its 33.1% interest in Rand Refinery, and share of gains of R144 million from its attributable share in Mimosa.
For additional information of Sibanyes equity-accounted investments see note 9 of the condensed consolidated preliminary financial statements included elsewhere in this report.
GAIN AND LOSS ON FINANCIAL INSTRUMENTS
The R144 million net gain for the six months ended 31 December 2016 compares with a R255 million net loss on financial instruments for the six months ended 31 December 2015. This primarily consists of a R105 million fair value gain (31 December 2015: R96 million fair value loss) related to the share-based payment obligations, a R45 million fair value gain (31 December 2015: Rnil) on the Cooke hedges, a R21 million fair value gain (31 December 2015: Rnil) on the purchase of concentrate debtor acquired on acquisition of the Rustenburg Operations, and a R29 million loss (31 December 2015: R163 million loss) on revised estimated cash flows of the Burnstone Debt.
For additional information of the gain and loss on financial instruments see note 4 of the condensed consolidated preliminary financial statements included elsewhere in this report.
GAIN AND LOSS ON FOREIGN EXCHANGE DIFFERENCES
The gain on foreign exchange differences of R182 million was mainly due to exchange rate gains of R124 million on the Burnstone Debt and R98 million on the US$350 million revolving credit facility, partly offset by the effect of exchange rate fluctuations on other financial assets and financial liabilities of R40 million.
NON-RECURRING ITEMS
GAIN ON ACQUISITION
A gain on acquisition of R2.4 billion arose on the acquisition of the Rustenburg Operations.
For additional information on the gain on acquisition see note 8 of the condensed consolidated financial statements included elsewhere in this report.
IMPAIRMENTS
As a result of a decrease in the gold price from 30 June 2016, a decision was taken during the six months ended 31 December 2016, to impair the goodwill allocated to the Cooke CGU by R201 million and the Cooke 1, 2 and 3 mining assets by R355 million.
For additional information on the impairments see note 5 of the condensed consolidated financial statements included elsewhere in this report.
SHARE-BASED PAYMENT ON BEE TRANSACTION
An expense of R240 million relating to share-based payment on BEE transaction was recognised as part of the Rustenburg Operations acquisition. This represents the BEE shareholders attributable value over the expected life of mine.
For additional information on the impairments see note 8 of the condensed consolidated financial statements included elsewhere in this report.
RESTRUCTURING COSTS
Restructuring costs, including voluntary separation packages, of R149 million (31 December 2015: R74 million) were incurred at Driefontein, Kloof, Beatrix, Cooke and Corporate Services.
TRANSACTION COSTS
Transaction costs of R43 million primarily related to the acquisition of the Rustenburg Operations.
MINING AND INCOME TAX
Mining and income tax increased from R383 million to R738 million. Current tax increased by R83 million to R618 million due to an increase in taxable mining income for the period. Deferred tax increased from a credit of R153 million to a charge of R120 million.
CASH FLOW ANALYSIS
Sibanye defines free cash flow as cash from operating activities before dividends, less additions to property, plant and equipment.
Free cash flow of R330 million compares with R438 million for the six months ended 31 December 2015. This was largely due to the R832 million increase in cash generated from the operating activities, a R41 million increase in investment in working capital, a R129 million increase in net interest paid, a R150 million increase in royalties and taxation paid, and a R602 million increase in capital expenditure.
Available cash at 31 December 2016 (after net loans raised of R2,075 million) increased to R968 million from R871 million at 30 June 2016.
DIVIDEND DECLARATION
The Sibanye Board approved a final dividend, number 8, of 60 cents per share (ZAR) (gross) resulting in a total dividend of 145 cents per share (ZAR) (gross) for the year ended 31 December 2016.
Sibanyes dividend policy is to return at least 25% to 35% of normalised earnings to shareholders and after due consideration of future requirements the dividend may be increased beyond these levels. Normalised earnings are defined as: basic earnings excluding gains and losses on foreign exchange differences and financial instruments, non-recurring items and share of results of equity-accounted investees. After due consideration of the Group cash position and future requirements, the Board has determined the final dividend at 60 cents per share (ZAR).
The final dividend is subject to the Dividends Withholding Tax. In accordance with paragraphs 11.17 (a) (i) and 11.17 (c) of the JSE Listings Requirements the following additional information is disclosed:
· The dividend has been declared out of income reserves
· The local Dividends Withholding Tax rate is 15% (fifteen per centum). The implications of Minister Gordhans announcement of an increase in the dividend withholding tax from 15% to 20% in his budget speech of 22 February 2017 will be evaluated and communicated to shareholders once clarity on implementation has been secured
· The gross local dividend amount is 60 cents per ordinary share (ZAR) for shareholders exempt from the Dividends Tax
· Dividend Withholding Tax of 15% will be applicable to this dividend
· The net local dividend amount is 51 cents (85% of 60 cents) per ordinary share (ZAR) for shareholders liable to pay the Dividends Withholding Tax
· Sibanye currently has 929,004,342 ordinary shares in issue
· Sibanyes income tax reference number is 9431292151
· Sibanyes Auditors are KPMG Inc. and the individual auditor is Jacques Erasmus
Shareholders are advised of the following dates in respect of the final dividend:
· Final dividend number 8: 60 cents per share (ZAR)
· Last date to trade cum dividend: Tuesday, 4 April 2017
· Sterling and US dollars conversion date: Wednesday, 5 April 2017
· Shares commence trading ex-dividend: Wednesday, 5 April 2017
· Record date: Friday, 7 April 2017
· Payment of dividend: Monday, 10 April 2017
Please note that share certificates may not be dematerialised or rematerialised between Wednesday, 5 April 2017, and Friday, 7 April 2017, both dates inclusive.
CONDENSED CONSOLIDATED PRELIMINARY FINANCIAL STATEMENTS
Condensed consolidated income statement
Figures are in millions unless otherwise stated
United States Dollars |
|
|
|
|
|
South African Rand |
| ||||||||||||||||
Year |
|
Six months ended |
|
|
|
|
|
Six months ended |
|
Year |
| ||||||||||||
Dec |
|
Dec |
|
Dec |
|
Jun |
|
Dec |
|
|
|
Notes |
|
Dec |
|
Reviewed |
|
Dec |
|
Reviewed |
|
Audited |
|
1,781.8 |
|
2,128.1 |
|
920.1 |
|
956.1 |
|
1,172.0 |
|
Revenue |
|
|
|
16,536.0 |
|
14,704.7 |
|
12,471.9 |
|
31,240.7 |
|
22,717.4 |
|
(1,284.8 |
) |
(1,410.7 |
) |
(622.1 |
) |
(605.4 |
) |
(805.3 |
) |
Operating costs |
|
2 |
|
(11,397.3 |
) |
(9,311.8 |
) |
(8,500.9 |
) |
(20,709.1 |
) |
(16,380.4 |
) |
497.0 |
|
717.4 |
|
298.0 |
|
350.7 |
|
366.7 |
|
Operating profit |
|
|
|
5,138.7 |
|
5,392.9 |
|
3,971.0 |
|
10,531.6 |
|
6,337.0 |
|
(285.2 |
) |
(275.3 |
) |
(149.9 |
) |
(126.5 |
) |
(148.8 |
) |
Amortisation and depreciation |
|
|
|
(2,096.5 |
) |
(1,945.4 |
) |
(2,028.0 |
) |
(4,041.9 |
) |
(3,636.6 |
) |
211.8 |
|
442.1 |
|
148.1 |
|
224.2 |
|
217.9 |
|
Net operating profit |
|
|
|
3,042.2 |
|
3,447.5 |
|
1,943.0 |
|
6,489.7 |
|
2,700.4 |
|
20.2 |
|
22.6 |
|
10.4 |
|
10.5 |
|
12.1 |
|
Interest income |
|
|
|
169.6 |
|
161.8 |
|
140.1 |
|
331.4 |
|
257.0 |
|
(44.1 |
) |
(61.5 |
) |
(22.0 |
) |
(25.0 |
) |
(36.5 |
) |
Finance expense |
|
|
|
(517.9 |
) |
(385.2 |
) |
(298.9 |
) |
(903.1 |
) |
(561.8 |
) |
(6.1 |
) |
(24.1 |
) |
(0.8 |
) |
(5.6 |
) |
(18.5 |
) |
Net other costs |
|
|
|
(269.5 |
) |
(85.1 |
) |
(15.5 |
) |
(354.6 |
) |
(78.6 |
) |
(1.9 |
) |
(0.3 |
) |
(0.8 |
) |
|
|
(0.3 |
) |
Exploration and feasibility costs |
|
|
|
(4.0 |
) |
(0.1 |
) |
(10.7 |
) |
(4.1 |
) |
(23.6 |
) |
9.1 |
|
0.9 |
|
6.7 |
|
(5.5 |
) |
6.4 |
|
Share of results of equity-accounted investees after tax |
|
|
|
98.2 |
|
(84.9 |
) |
87.2 |
|
13.3 |
|
116.0 |
|
(21.5 |
) |
(17.4 |
) |
(9.3 |
) |
(8.9 |
) |
(8.5 |
) |
Share-based payments |
|
3 |
|
(118.5 |
) |
(137.4 |
) |
(129.4 |
) |
(255.9 |
) |
(274.4 |
) |
(18.1 |
) |
(70.4 |
) |
(20.2 |
) |
(76.5 |
) |
6.1 |
|
(Loss)/gain on financial instruments |
|
4 |
|
144.2 |
|
(1,177.0 |
) |
(254.5 |
) |
(1,032.8 |
) |
(229.5 |
) |
(27.3 |
) |
15.0 |
|
(23.1 |
) |
2.5 |
|
12.5 |
|
Gain/(loss) on foreign exchange differences |
|
|
|
181.7 |
|
37.9 |
|
(309.6 |
) |
219.6 |
|
(359.4 |
) |
122.1 |
|
306.9 |
|
89.0 |
|
115.7 |
|
191.2 |
|
Profit before non-recurring items |
|
|
|
2,726.0 |
|
1,777.5 |
|
1,151.7 |
|
4,503.5 |
|
1,546.1 |
|
4.6 |
|
6.5 |
|
3.4 |
|
3.5 |
|
3.0 |
|
Gain on disposal of property, plant and equipment |
|
|
|
42.3 |
|
53.1 |
|
44.5 |
|
95.4 |
|
58.7 |
|
|
|
(94.1 |
) |
|
|
(53.3 |
) |
(40.8 |
) |
Impairments |
|
5 |
|
(562.0 |
) |
(819.1 |
) |
|
|
(1,381.1 |
) |
|
|
|
|
(16.4 |
) |
|
|
|
|
(16.4 |
) |
Share-based payment on BEE transaction |
|
8 |
|
(240.3 |
) |
|
|
|
|
(240.3 |
) |
|
|
|
|
165.4 |
|
|
|
|
|
165.4 |
|
Gain on acquisition |
|
8 |
|
2,428.0 |
|
|
|
|
|
2,428.0 |
|
|
|
(8.2 |
) |
(12.8 |
) |
(5.6 |
) |
(2.5 |
) |
(10.3 |
) |
Restructuring costs |
|
|
|
(148.8 |
) |
(38.9 |
) |
(73.6 |
) |
(187.7 |
) |
(104.8 |
) |
(2.0 |
) |
(10.7 |
) |
(2.0 |
) |
(7.4 |
) |
(3.3 |
) |
Transaction costs |
|
|
|
(43.4 |
) |
(113.6 |
) |
(25.7 |
) |
(157.0 |
) |
(25.7 |
) |
(13.3 |
) |
|
|
|
|
|
|
|
|
Net loss on derecognition of financial guarantee asset and liability |
|
|
|
|
|
|
|
|
|
|
|
(158.3 |
) |
103.2 |
|
344.8 |
|
84.8 |
|
56.0 |
|
288.8 |
|
Profit before royalties and tax |
|
|
|
4,201.8 |
|
859.0 |
|
1,096.9 |
|
5,060.8 |
|
1,316.0 |
|
(31.4 |
) |
(37.2 |
) |
(19.7 |
) |
(17.3 |
) |
(19.9 |
) |
Royalties |
|
|
|
(281.1 |
) |
(265.5 |
) |
(261.2 |
) |
(546.6 |
) |
(400.6 |
) |
71.8 |
|
307.6 |
|
65.1 |
|
38.7 |
|
268.9 |
|
Profit before tax |
|
|
|
3,920.7 |
|
593.5 |
|
835.7 |
|
4,514.2 |
|
915.4 |
|
(29.6 |
) |
(84.7 |
) |
(30.0 |
) |
(32.9 |
) |
(51.8 |
) |
Mining and income tax |
|
|
|
(737.8 |
) |
(505.4 |
) |
(382.5 |
) |
(1,243.2 |
) |
(377.2 |
) |
(54.6 |
) |
(75.7 |
) |
(41.0 |
) |
(32.1 |
) |
(43.6 |
) |
- Current tax |
|
|
|
(618.1 |
) |
(493.7 |
) |
(535.0 |
) |
(1,111.8 |
) |
(696.7 |
) |
25.0 |
|
(9.0 |
) |
11.0 |
|
(0.8 |
) |
(8.2 |
) |
- Deferred tax |
|
|
|
(119.7 |
) |
(11.7 |
) |
152.5 |
|
(131.4 |
) |
319.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42.2 |
|
222.9 |
|
35.1 |
|
5.8 |
|
217.1 |
|
Profit for the period |
|
|
|
3,182.9 |
|
88.1 |
|
453.2 |
|
3,271.0 |
|
538.2 |
|
|
|
|
|
|
|
|
|
|
|
Profit for the period attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
56.2 |
|
252.2 |
|
41.1 |
|
21.7 |
|
230.5 |
|
- Owners of Sibanye |
|
|
|
3,368.6 |
|
333.0 |
|
537.1 |
|
3,701.6 |
|
716.9 |
|
(14.0 |
) |
(29.3 |
) |
(6.0 |
) |
(15.9 |
) |
(13.4 |
) |
- Non-controlling interests |
|
|
|
(185.7 |
) |
(244.9 |
) |
(83.9 |
) |
(430.6 |
) |
(178.7 |
) |
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary share (cents) |
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
27 |
|
4 |
|
2 |
|
25 |
|
Basic earnings per share |
|
|
|
364 |
|
36 |
|
59 |
|
402 |
|
79 |
|
6 |
|
27 |
|
4 |
|
2 |
|
25 |
|
Diluted earnings per share |
|
|
|
364 |
|
36 |
|
58 |
|
401 |
|
78 |
|
912,038 |
|
921,733 |
|
914,771 |
|
919,089 |
|
924,379 |
|
Weighted average number of shares (000) |
|
|
|
924,379 |
|
919,089 |
|
914,771 |
|
921,733 |
|
912,038 |
|
917,709 |
|
923,894 |
|
920,442 |
|
924,760 |
|
926,540 |
|
Diluted weighted average number of shares (000) |
|
|
|
926,540 |
|
924,760 |
|
920,442 |
|
923,894 |
|
917,709 |
|
|
|
|
|
|
|
|
|
|
|
Headline earnings per ordinary share (cents) |
|
6 |
|
|
|
|
|
|
|
|
|
|
|
6 |
|
18 |
|
4 |
|
8 |
|
10 |
|
Headline earnings per share |
|
|
|
148 |
|
121 |
|
55 |
|
270 |
|
74 |
|
6 |
|
18 |
|
4 |
|
8 |
|
10 |
|
Diluted headline earnings per share |
|
|
|
148 |
|
120 |
|
55 |
|
269 |
|
74 |
|
12.75 |
|
14.68 |
|
13.61 |
|
15.38 |
|
13.97 |
|
Average R/US$rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
The condensed consolidated financial statements for the year ended 31 December 2016 have been prepared by Sibanye Gold Limiteds Group financial reporting team headed by Alicia Brink. This process was supervised by the Groups Chief Financial Officer, Charl Keyter and approved by the board of Sibanye Gold Limited.
Condensed consolidated statement of other comprehensive income
Figures are in millions unless otherwise stated
United States Dollars |
|
|
|
South African Rand |
| ||||||||||||||||
Year |
|
Six months ended |
|
|
|
Six months ended |
|
Year |
| ||||||||||||
Dec |
|
Dec |
|
Dec |
|
Jun |
|
Dec |
|
Notes |
|
Dec |
|
Reviewed |
|
Dec |
|
Reviewed |
|
Audited |
|
42.2 |
|
222.9 |
|
35.1 |
|
5.8 |
|
217.1 |
|
Profit for the period |
|
3,182.9 |
|
88.1 |
|
453.2 |
|
3,271.0 |
|
538.2 |
|
(329.3 |
) |
130.8 |
|
(265.2 |
) |
54.4 |
|
76.4 |
|
Other comprehensive income, net of tax |
|
(140.9 |
) |
9.5 |
|
|
|
(131.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
(140.9 |
) |
9.5 |
|
|
|
(131.4 |
) |
|
|
(329.3 |
) |
130.8 |
|
(265.2 |
) |
54.4 |
|
76.4 |
|
Currency translation adjustments(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(287.1 |
) |
353.7 |
|
(230.1 |
) |
60.2 |
|
293.5 |
|
Total comprehensive income |
|
3,042.0 |
|
97.6 |
|
453.2 |
|
3,139.6 |
|
538.2 |
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
(268.9 |
) |
382.5 |
|
(221.1 |
) |
76.6 |
|
305.9 |
|
- Owners of Sibanye |
|
3,227.7 |
|
342.5 |
|
537.1 |
|
3,570.2 |
|
716.9 |
|
(18.2 |
) |
(28.8 |
) |
(9.0 |
) |
(16.4 |
) |
(12.4 |
) |
- Non-controlling interests |
|
(185.7 |
) |
(244.9 |
) |
(83.9 |
) |
(430.6 |
) |
(178.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.75 |
|
14.68 |
|
13.61 |
|
15.38 |
|
13.97 |
|
Average R/US$rate |
|
|
|
|
|
|
|
|
|
|
|
(1) The currency translation adjustments arise on the convenience translation of the South African Rand amount to the United States Dollars. These gains and losses will never be reclassified to profit and loss.
Condensed consolidated statement of financial position
Figures are in millions unless otherwise stated
United States Dollars |
|
|
|
|
|
South African Rand |
| ||||||||
Dec |
|
Revised |
|
Dec |
|
|
|
Notes |
|
Reviewed |
|
Revised |
|
Audited |
|
1,641.9 |
|
1,986.6 |
|
2,485.0 |
|
Non-current assets |
|
|
|
34,018.1 |
|
29,203.5 |
|
25,515.0 |
|
1,424.2 |
|
1,562.5 |
|
1,989.8 |
|
Property, plant and equipment |
|
|
|
27,240.7 |
|
22,968.0 |
|
22,132.4 |
|
47.4 |
|
77.4 |
|
68.4 |
|
Goodwill |
|
|
|
936.0 |
|
1,137.3 |
|
736.7 |
|
10.8 |
|
149.1 |
|
157.6 |
|
Equity-accounted investments |
|
9 |
|
2,157.4 |
|
2,192.2 |
|
167.5 |
|
155.3 |
|
180.6 |
|
226.5 |
|
Environmental rehabilitation obligation funds |
|
|
|
3,100.5 |
|
2,655.5 |
|
2,413.9 |
|
0.1 |
|
7.6 |
|
26.0 |
|
Non-current financial assets |
|
|
|
355.3 |
|
111.6 |
|
1.3 |
|
4.1 |
|
9.4 |
|
16.7 |
|
Deferred tax |
|
|
|
228.2 |
|
138.9 |
|
63.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
177.0 |
|
241.9 |
|
562.7 |
|
Current assets |
|
|
|
7,703.2 |
|
3,555.6 |
|
2,750.7 |
|
26.1 |
|
37.5 |
|
49.4 |
|
Inventories |
|
|
|
676.8 |
|
550.8 |
|
405.9 |
|
104.7 |
|
145.2 |
|
419.9 |
|
Trade and other receivables |
|
|
|
5,747.9 |
|
2,134.1 |
|
1,627.4 |
|
|
|
|
|
22.7 |
|
Current financial assets |
|
|
|
310.6 |
|
|
|
|
|
46.2 |
|
59.2 |
|
70.7 |
|
Cash and cash equivalents |
|
|
|
967.9 |
|
870.7 |
|
717.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,818.9 |
|
2,228.5 |
|
3,047.7 |
|
Total assets |
|
|
|
41,721.3 |
|
32,759.1 |
|
28,265.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
964.3 |
|
976.3 |
|
1,219.7 |
|
Shareholders equity |
|
|
|
16,697.4 |
|
14,352.1 |
|
14,984.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
510.5 |
|
696.5 |
|
1,372.3 |
|
Non-current liabilities |
|
|
|
18,787.3 |
|
10,238.1 |
|
7,933.6 |
|
229.2 |
|
244.9 |
|
343.8 |
|
Deferred tax liabilities |
|
|
|
4,707.1 |
|
3,599.6 |
|
3,561.4 |
|
116.4 |
|
221.0 |
|
600.5 |
|
Borrowings |
|
10 |
|
8,221.5 |
|
3,248.6 |
|
1,808.3 |
|
155.1 |
|
227.2 |
|
290.9 |
|
Environmental rehabilitation obligation |
|
11 |
|
3,982.2 |
|
3,340.4 |
|
2,411.0 |
|
1.0 |
|
1.1 |
|
1.2 |
|
Post-retirement healthcare obligation |
|
|
|
16.3 |
|
16.3 |
|
16.3 |
|
8.8 |
|
|
|
18.0 |
|
Share-based payment obligations |
|
3 |
|
246.5 |
|
|
|
136.6 |
|
|
|
2.3 |
|
117.9 |
|
Non-current financial liabilities |
|
7,8 |
|
1,613.7 |
|
33.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
344.1 |
|
555.7 |
|
455.7 |
|
Current liabilities |
|
|
|
6,236.6 |
|
8,168.9 |
|
5,347.3 |
|
177.6 |
|
264.1 |
|
378.5 |
|
Trade and other payables |
|
|
|
5,180.5 |
|
3,881.7 |
|
2,759.4 |
|
8.3 |
|
10.9 |
|
5.0 |
|
Tax and royalties payable |
|
|
|
68.6 |
|
160.8 |
|
129.6 |
|
128.4 |
|
257.2 |
|
55.0 |
|
Current borrowings |
|
10 |
|
752.3 |
|
3,780.3 |
|
1,995.3 |
|
29.8 |
|
23.5 |
|
17.2 |
|
Current share-based payment obligations |
|
3 |
|
235.2 |
|
346.1 |
|
463.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,818.9 |
|
2,228.5 |
|
3,047.7 |
|
Total equity and liabilities |
|
|
|
41,721.3 |
|
32,759.1 |
|
28,265.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87.6 |
|
300.2 |
|
459.7 |
|
Net debt(1) |
|
|
|
6,292.8 |
|
4,412.7 |
|
1,361.9 |
|
15.54 |
|
14.70 |
|
13.69 |
|
Closing R/US$rate |
|
|
|
|
|
|
|
|
|
(1) Net debt represents borrowings and bank overdraft less cash and cash equivalents. Borrowings are only those borrowings that have recourse to Sibanye and therefore exclude the Burnstone Debt. Net debt excludes Burnstone cash and cash equivalents.
Condensed consolidated statement of changes in equity
Figures are in millions unless otherwise stated
United States Dollars |
|
|
|
South African Rand |
| ||||||||||||||||
Stated |
|
Other |
|
Accumulated |
|
Non- |
|
Total |
|
|
|
Total |
|
Non- |
|
Accumulated |
|
Other |
|
Stated |
|
2,388.6 |
|
550.2 |
|
(1,671.0 |
) |
28.5 |
|
1,296.3 |
|
Balance at 31 December 2014 (Audited) |
|
14,985.9 |
|
329.6 |
|
(9,897.4 |
) |
2,819.1 |
|
21,734.6 |
|
|
|
(325.1 |
) |
56.2 |
|
(18.2 |
) |
(287.1 |
) |
Total comprehensive income for the period |
|
538.2 |
|
(178.7 |
) |
716.9 |
|
|
|
|
|
|
|
|
|
56.2 |
|
(14.0 |
) |
42.2 |
|
Profit for the period |
|
538.2 |
|
(178.7 |
) |
716.9 |
|
|
|
|
|
|
|
(325.1 |
) |
|
|
(4.2 |
) |
(329.3 |
) |
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(54.2 |
) |
|
|
(54.2 |
) |
Dividends paid |
|
(658.4 |
) |
|
|
(658.4 |
) |
|
|
|
|
|
|
9.3 |
|
|
|
|
|
9.3 |
|
Share-based payments |
|
119.1 |
|
|
|
|
|
119.1 |
|
|
|
|
|
|
|
3.2 |
|
(3.2 |
) |
|
|
Transactions with non-controlling interests |
|
|
|
(41.1 |
) |
41.1 |
|
|
|
|
|
2,388.6 |
|
234.4 |
|
(1,665.8 |
) |
7.1 |
|
964.3 |
|
Balance at 31 December 2015 (Audited) |
|
14,984.8 |
|
109.8 |
|
(9,797.8 |
) |
2,938.2 |
|
21,734.6 |
|
|
|
130.3 |
|
252.2 |
|
(28.8 |
) |
353.7 |
|
Total comprehensive income for the period |
|
3,139.6 |
|
(430.6 |
) |
3,701.6 |
|
(131.4 |
) |
|
|
|
|
|
|
252.2 |
|
(29.3 |
) |
222.9 |
|
Profit for the period |
|
3,271.0 |
|
(430.6 |
) |
3,701.6 |
|
|
|
|
|
|
|
130.3 |
|
|
|
0.5 |
|
130.8 |
|
Other comprehensive income, net of tax |
|
(131.4 |
) |
|
|
|
|
(131.4 |
) |
|
|
|
|
|
|
(110.7 |
) |
(0.1 |
) |
(110.8 |
) |
Dividends paid |
|
(1,611.9 |
) |
(1.3 |
) |
(1,610.6 |
) |
|
|
|
|
|
|
11.7 |
|
|
|
|
|
11.7 |
|
Share-based payments |
|
172.0 |
|
|
|
|
|
172.0 |
|
|
|
|
|
|
|
(22.3 |
) |
22.3 |
|
|
|
Transactions with non-controlling interests(1) |
|
|
|
326.9 |
|
(326.9 |
) |
|
|
|
|
|
|
|
|
|
|
0.8 |
|
0.8 |
|
Acquisition of subsidiary with non-controlling interests |
|
12.9 |
|
12.9 |
|
|
|
|
|
|
|
2,388.6 |
|
376.4 |
|
(1,546.6 |
) |
1.3 |
|
1,219.7 |
|
Balance at 31 December 2016 (Reviewed) |
|
16,697.4 |
|
17.7 |
|
(8,033.7 |
) |
2,978.8 |
|
21,734.6 |
|
(1) On acquisition of the Cooke Operations, the amount recognised as non-controlling interests represented the BEE consortiums proportionate share of the net assets at acquisition date after considering the loan amount due and payable to Sibanye. As the recoverable amount of the Cooke cash generating units (CGU) is lower than its carrying value, the BEE consortiums proportionate share of the net fair value at 31 December 2016 is not sufficient to fund the BEE consortiums attributable loss, and therefore the non-controlling interest was limited to zero.
Condensed consolidated statement of cash flows
Figures are in millions unless otherwise stated
United States Dollars |
|
|
|
South African Rand |
| ||||||||||||||||
Year |
|
Six months ended |
|
|
|
Six months ended |
|
Year |
| ||||||||||||
Dec |
|
Dec |
|
Dec |
|
Jun |
|
Dec |
|
|
|
Dec |
|
Reviewed |
|
Dec |
|
Reviewed |
|
Audited |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
480.8 |
|
669.9 |
|
291.3 |
|
333.3 |
|
336.6 |
|
Cash generated by operations |
|
4,708.6 |
|
5,126.5 |
|
3,877.2 |
|
9,835.1 |
|
6,130.3 |
|
(3.3) |
|
(103.4 |
) |
(2.8 |
) |
(96.9 |
) |
(6.5 |
) |
Cash-settled share-based payments paid |
|
(28.8 |
) |
(1,489.8 |
) |
(35.8 |
) |
(1,518.6 |
) |
(42.2 |
) |
(52.4) |
|
(16.2 |
) |
(55.5 |
) |
33.1 |
|
(49.3 |
) |
Change in working capital |
|
(746.6 |
) |
509.0 |
|
(705.3 |
) |
(237.6 |
) |
(668.0 |
) |
425.1 |
|
550.3 |
|
233.0 |
|
269.5 |
|
280.8 |
|
|
|
3,933.2 |
|
4,145.7 |
|
3,136.1 |
|
8,078.9 |
|
5,420.1 |
|
(9.2) |
|
7.6 |
|
5.4 |
|
4.1 |
|
3.5 |
|
Interest received |
|
48.8 |
|
63.4 |
|
72.2 |
|
112.2 |
|
117.3 |
|
(20.4) |
|
(30.0 |
) |
(10.4 |
) |
(11.1 |
) |
(18.9 |
) |
Interest paid |
|
(270.9 |
) |
(170.2 |
) |
(141.7 |
) |
(441.1 |
) |
(260.2 |
) |
(31.0) |
|
(37.9 |
) |
(22.0 |
) |
(16.7 |
) |
(21.2 |
) |
Royalties paid |
|
(299.6 |
) |
(256.3 |
) |
(288.9 |
) |
(555.9 |
) |
(395.4 |
) |
(51.5) |
|
(80.2 |
) |
(42.7 |
) |
(31.5 |
) |
(48.7 |
) |
Tax paid |
|
(691.8 |
) |
(484.9 |
) |
(552.0 |
) |
(1,176.7 |
) |
(656.3 |
) |
(54.2) |
|
(109.8 |
) |
(6.6 |
) |
(53.7 |
) |
(56.1 |
) |
Dividends paid |
|
(786.5 |
) |
(825.4 |
) |
(91.3 |
) |
(1,611.9 |
) |
(658.4 |
) |
(4.4) |
|
|
|
|
|
|
|
|
|
Guarantee release fee paid |
|
|
|
|
|
|
|
|
|
(51.8 |
) |
272.8 |
|
300.0 |
|
156.7 |
|
160.6 |
|
139.4 |
|
Net cash from operating activities |
|
1,933.2 |
|
2,472.3 |
|
2,134.4 |
|
4,405.5 |
|
3,515.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
(262.3) |
|
(282.8 |
) |
(131.4 |
) |
(114.5 |
) |
(168.3 |
) |
Additions to property, plant and equipment |
|
(2,389.7 |
) |
(1,761.4 |
) |
(1,787.9 |
) |
(4,151.1 |
) |
(3.344.8 |
) |
5.1 |
|
6.8 |
|
3.6 |
|
3.6 |
|
3.2 |
|
Proceeds on disposal of property, plant and equipment |
|
44.4 |
|
55.0 |
|
47.2 |
|
99.4 |
|
65.1 |
|
(6.1) |
|
(5.1 |
) |
(6.1 |
) |
(0.2 |
) |
(4.9 |
) |
Contributions to funds and payment of environmental rehabilitation obligation |
|
(71.4 |
) |
(3.3 |
) |
(77.8 |
) |
(74.7 |
) |
(78.1 |
) |
|
|
(395.2 |
) |
|
|
(294.0 |
) |
(101.2 |
) |
Investment in subsidiaries |
|
(1,500.0 |
) |
(4,301.5 |
) |
|
|
(5,801.5 |
) |
|
|
|
|
33.7 |
|
|
|
33.7 |
|
|
|
Cash acquired on acquisition of subsidiaries |
|
0.1 |
|
494.1 |
|
|
|
494.2 |
|
|
|
(0.2) |
|
(0.7 |
) |
(0.2 |
) |
(1.0 |
) |
|
|
Loan advanced to equityaccounted investee |
|
|
|
(15.5 |
) |
(3.0 |
) |
(10.1 |
) |
(3.0 |
) |
1.4 |
|
|
|
1.4 |
|
|
|
0.3 |
|
Loan repaid by equityaccounted investee |
|
5.4 |
|
|
|
20.9 |
|
|
|
20.9 |
|
(262.1) |
|
(643.3 |
) |
(132.7 |
) |
(372.4 |
) |
(270.9 |
) |
Net cash used in investing activities |
|
(3,911.2 |
) |
(5,532.6 |
) |
(1,800.6 |
) |
(9,443.8 |
) |
(3,339.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
130.5 |
|
1,177.1 |
|
|
|
346.3 |
|
830.8 |
|
Loans raised |
|
11,955.0 |
|
5,325.5 |
|
|
|
17,280.5 |
|
1,552.0 |
|
(122.0) |
|
(806.2 |
) |
(29.3 |
) |
(127.1 |
) |
(679.1 |
) |
Loans repaid |
|
(9,879.8 |
) |
(1,954.9 |
) |
(470.9 |
) |
(11,834.7 |
) |
(1,572.9 |
) |
8.5 |
|
370.9 |
|
(29.3 |
) |
219.2 |
|
151.7 |
|
Net cash from/(used in) financing activities |
|
2,075.2 |
|
3,370.6 |
|
(470.9 |
) |
5,445.8 |
|
(20.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.2 |
|
27.6 |
|
(5.3 |
) |
7.4 |
|
20.2 |
|
Net increase/(decrease) in cash and cash equivalent |
|
97.2 |
|
310.3 |
|
(137.1 |
) |
407.5 |
|
154.5 |
|
(21.7) |
|
(3.1 |
) |
(18.7 |
) |
5.6 |
|
(8.7 |
) |
Effect of exchange rate fluctuations on cash held |
|
|
|
(157.0 |
) |
|
|
(157.0 |
) |
|
|
48.7 |
|
46.2 |
|
70.2 |
|
46.2 |
|
59.2 |
|
Cash and cash equivalents at beginning of period |
|
870.7 |
|
717.4 |
|
854.5 |
|
717.4 |
|
562.9 |
|
46.2 |
|
70.7 |
|
46.2 |
|
59.2 |
|
70.7 |
|
Cash and cash equivalents at end of period |
|
967.9 |
|
870.7 |
|
717.4 |
|
967.9 |
|
717.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.75 |
|
14.68 |
|
13.61 |
|
15.38 |
|
13.97 |
|
Average R/US$rate |
|
|
|
|
|
|
|
|
|
|
|
15.54 |
|
13.69 |
|
15.54 |
|
14.70 |
|
13.69 |
|
Closing R/US$rate |
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE CONDENSED CONSOLIDATED PRELIMINARY FINANCIAL STATEMENTS
1. Basis of accounting and preparation
The condensed consolidated preliminary financial statements are prepared in accordance with the requirements of the JSE Listings Requirements for preliminary reports and the requirements of the Companies Act of South Africa. The JSE Listings Requirements require preliminary reports to be prepared in accordance with the framework concepts and the measurement and recognition requirements of International Financial Reporting Standards (IFRS) and the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Pronouncements as issued by Financial Reporting Standards Council and to also, as a minimum, contain the information required by IAS 34 Interim Financial Reporting. The accounting policies applied in the preparation of the condensed consolidated preliminary financial statements are in terms of IFRS and are consistent with those applied in the previous consolidated annual financial statements. The accounting policies (including significant accounting judgements and estimates), however, have been expanded for the PGM assets (due to the Aquarius and the Rustenburg Operations acquisitions) mainly relating to:
· Revenue arising from PGM concentrate sales is recognised when risks and rewards of ownership of the mine product has passed to the buyer pursuant to a sales contract. The sales price is determined on a provisional basis at the date of delivery. Adjustments to the sales price occur based on movements in the metal market price up to the date of final pricing. Revenue on provisionally priced sales is initially recorded at the estimated fair value of the consideration receivable, determined with reference to estimated forward prices using consensus forecasts. The fair value of the final sales price adjustment is re-estimated continuously and changes in fair value recognised as an adjustment to revenue in profit or loss and trade receivables in the statement of financial position.
· Judgement is required to determine when the Group has joint control, which requires an assessment of the relevant activities and when the decisions in relation to those activities require unanimous consent. The Group has determined that the relevant activities for its joint arrangements are those relating to the operating and capital decisions of the arrangement. The considerations made in determining joint control are similar to those necessary to determine control over subsidiaries. Judgement is also required to classify a joint arrangement as either a joint operation or a joint venture. Classifying the arrangement requires the Group to assess their rights and obligations arising from the arrangement.
· The consideration transferred for the acquisition of a business includes any liability resulting from a contingent arrangement. The contingent consideration for the Rustenburg Operations acquisition includes a deferred payment and is measured at fair value.
In terms of the Groups accounting policies:
· Joint ventures are accounted for using the equity method; and
· Joint operations are accounted for by recognising the proportionate share of assets, liabilities and transactions incurred jointly.
The condensed consolidated statement of financial position as at 30 June 2016 has been revised to reflect the adjustment of the initial accounting in respect of Aquarius acquired on 12 April 2016. The impact of these adjustments is presented in note 7.
The condensed consolidated income statement and statements of other comprehensive income and cash flows for the six months ended 31 December 2015 were not reviewed by the Companys auditor and were prepared by subtracting the reviewed condensed consolidated financial statements for the period ended 30 June 2015 from the audited comprehensive consolidated financial statements for the year ended 31 December 2015. The condensed consolidated income statement and statements of other comprehensive income and cash flows for the six months ended 31 December 2016 have not been reviewed and were prepared by subtracting the reviewed condensed consolidated financial statements for the six months ended 30 June 2016 from the reviewed condensed consolidated preliminary financial statements for the year ended 31 December 2016. The US dollars consolidated income statements, and statements of comprehensive income, financial position, changes in equity, and cash flows have not been audited.
The translation of the financial statements into US Dollars is based on the average exchange rate for the period for the income statement, statement of other comprehensive income and statement of cash flows and the period-end closing exchange rate for the statement of financial position items. Exchange differences on translation are accounted for in the statement of other comprehensive income. This information is provided as supplementary information only.
2. Operating costs
A net realisable value write down on uranium finished goods and uranium-in-process has been recognised in operating costs as follows:
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Net realisable value write down |
|
(55.6 |
) |
(37.7 |
) |
(24.0 |
) |
(93.3 |
) |
(24.0 |
) |
3. Share-based payments
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Sibanye Gold Limited 2013 Share Plan |
|
(89.9 |
) |
(82.2 |
) |
(59.2 |
) |
(172.1 |
) |
(119.1 |
) |
Sibanye Gold Limited Phantom Share Scheme |
|
(28.6 |
) |
(55.2 |
) |
(70.2 |
) |
(83.8 |
) |
(155.3 |
) |
Total share-based payments |
|
(118.5 |
) |
(137.4 |
) |
(129.4 |
) |
(255.9 |
) |
(274.4 |
) |
Sibanye Gold Limited Phantom Share Scheme
On 14 May 2013 Sibanyes Remuneration Committee limited the issuance of share options for the 2013 allocation under the Sibanye Gold Limited 2013 Share Plan (SGL Share Plan) to senior management only. Middle and certain senior management, who previously participated in the equity-settled share option scheme, now participate in a cash-settled share scheme, the Sibanye Gold 2013 Phantom Share Scheme (SGL Phantom Scheme).
The fair value of the cash-settled instruments at reporting date, used to value the share-based payment obligation, is determined using the same assumptions as for the grant date valuation. However, the respective models take into account the actual share data of the peer group for the period from the grant date to the reporting date.
Reconciliation of the share-based payment obligations:
|
|
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Note |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Balance at beginning of the period |
|
|
|
346.1 |
|
599.6 |
|
468.8 |
|
599.6 |
|
399.2 |
|
Share-based payments expensed |
|
|
|
28.6 |
|
55.2 |
|
70.2 |
|
83.8 |
|
155.3 |
|
Share-based payment on BBE transaction |
|
8 |
|
240.3 |
|
|
|
|
|
240.3 |
|
|
|
Fair value adjustment of obligation(1) |
|
4 |
|
(104.5 |
) |
1,181.1 |
|
96.4 |
|
1,076.6 |
|
87.3 |
|
Cash-settled share-based payments paid(2) |
|
|
|
(28.8 |
) |
(1,489.8 |
) |
(35.8 |
) |
(1,518.6 |
) |
(42.2 |
) |
Balance at end of the period |
|
|
|
481.7 |
|
346.1 |
|
599.6 |
|
481.7 |
|
599.6 |
|
Current share-based payment obligations |
|
|
|
(235.2 |
) |
(346.1 |
) |
(463.0 |
) |
(235.2 |
) |
(463.0 |
) |
Non-current share-based payment obligations |
|
|
|
246.5 |
|
|
|
136.6 |
|
246.5 |
|
136.6 |
|
(1) The fair value adjustment at reporting date is included in loss on financial instruments in profit or loss and not as part of share-based payments expense. The appreciation in Sibanyes share price for the six month period ended 30 June 2016 of approximately 120%, resulted in a fair value loss of R1,181.1 million. The depreciation in share price for the six month period ended 31 December 2016 of approximately 49% resulted in a fair value gain of R110.7 million.
(2) Payments made during the period relate to vesting of shares to employees and proportionate vesting of shares to employees that have left the Group in good faith. Bonus Share (BS) options under the SGL Share Plan are issued on grant date and thus dividends are paid when the Company declares a dividend. Similarly, the BS holders under the SGL Phantom Scheme receive share-based payments to the equivalent of dividends paid, which were also paid during the period.
4. (Loss)/gain on financial instruments
|
|
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Note |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Fair value adjustment of share-based payment obligations |
|
3 |
|
104.5 |
|
(1,181.1 |
) |
(96.4 |
) |
(1,076.6 |
) |
(87.3 |
) |
Loss on revised cash flows of the Burnstone Debt |
|
8 |
|
(29.3 |
) |
|
|
(162.5 |
) |
(29.3 |
) |
(162.5 |
) |
Other(1) |
|
|
|
69.0 |
|
4.1 |
|
4.4 |
|
73.1 |
|
20.3 |
|
Total (loss)/gain on financial instruments |
|
|
|
144.2 |
|
(1,177.0 |
) |
(254.5 |
) |
(1,032.8 |
) |
(229.5 |
) |
(1) The other gain on financial instruments for the year ended 31 December 2016 includes fair value gains of R40.8 million of the Cooke hedges and R21.0 million on the purchase of concentrate debtor acquired on acquisition of the Rustenburg Operations.
5. Impairments
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Impairment of goodwill(1) |
|
(201.3 |
) |
|
|
|
|
(201.3 |
) |
|
|
Impairment of property, plant and equipment(1),(2) |
|
(355.0 |
) |
(816.7 |
) |
|
|
(1,171.7 |
) |
|
|
Impairment of loan to equity-accounted investee |
|
(5.7 |
) |
(2.4 |
) |
|
|
(8.1 |
) |
|
|
Total impairments |
|
(562.0 |
) |
(819.1 |
) |
|
|
(1,381.1 |
) |
|
|
(1) The gold price decreased from R628,000/kg at 30 June 2016 to R510,000/kg at 31 December 2016. As a result a decision was taken during the six months ended 31 December 2016, to impair the goodwill allocated to the Cooke CGU by R201.3 million and the Cooke 1, 2 and 3 mining assets by R355.0 million. The impairment was based on the estimated fair value less cost to sale over the life of mine calculated as expected discounted cash flows from the expected gold reserves and costs to extract the gold.
(2) Despite intense monitoring and interventions, the Cooke 4 Operation continued to fall short of production targets and losses continued to accumulate. As a result a decision was taken during the six months ended 30 June 2016 to impair the Cooke 4 Operations mining assets by R816.7 million. This impairment was based on negative cash flow projections for the remainder of the life of mine.
6. Reconciliation of headline earnings with profit for the period
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Profit attributable to owners of Sibanye |
|
3,368.6 |
|
333.0 |
|
537.1 |
|
3,701.6 |
|
716.9 |
|
Gain on disposal of property, plant and equipment |
|
(42.3 |
) |
(53.1 |
) |
(44.5 |
) |
(95.4 |
) |
(58.7 |
) |
Impairments |
|
562.0 |
|
819.1 |
|
|
|
1,381.1 |
|
|
|
Gain on acquisition |
|
(2,428.0 |
) |
|
|
|
|
(2,428.0 |
) |
|
|
Taxation effect of re-measurement items |
|
(87.6 |
) |
14.9 |
|
12.4 |
|
(72.7 |
) |
16.4 |
|
Headline earnings |
|
1,372.7 |
|
1,113.9 |
|
505.0 |
|
2,486.6 |
|
674.6 |
|
7. Aquarius acquisition
On 6 October 2015 Sibanye announced a cash offer of US$0.195 per share for the entire issued share capital of Aquarius Platinum Limited (Aquarius) (the Aquarius Transaction), valuing Aquarius at US$294 million. The transaction was subject to the fulfilment of various conditions precedent which were completed on 12 April 2016.
On 12 April 2016, Sibanye paid R4,302 million to the Aquarius shareholders and obtained control (100%) of Aquarius.
The acquisition has a strong strategic and financial rationale for Sibanye, both as a stand-alone transaction and when considered in conjunction with the announcement on 9 September 2015 of the conditional acquisition of the Rustenburg PGM operations from Anglo American Platinum Limited. These acquisitions will result in significant value creation through the realisation of synergies between the PGM assets in the Rustenburg area, thereby enhancing Sibanyes platinum portfolio.
The Aquarius operations are efficiently managed, mechanised and low-cost operations that will consolidate Sibanyes position in the South African PGM sector and also provide Sibanye with additional PGM operational experience.
For the nine months ended 31 December 2016, Aquarius contributed revenue of R2,104.4 million and a profit of R223.6 million to the Groups results.
At 30 June 2016 the purchase price allocation (PPA) was prepared on a provisional basis in accordance with IFRS 3 Business Combinations (IFRS 3). If new information obtained within one year of the acquisition date, about facts and circumstances that existed at the acquisition date identifies adjustments to the below amounts, or any additional provisions that existed at the date of acquisition, then the accounting for the acquisition will be revised.
Subsequently, the Group received new information relating to probable PGM reserves that existed at acquisition date and adjustments were made to the provisional calculation of the fair values resulting in a decrease of R243.0 million in the fair value of property, plant and equipment, and decrease of R68.1 million to the net deferred tax liability, and an increase of R174.9 million in the reported value of goodwill. Accordingly, the PPA has been restated as required by IFRS 3.
Consideration
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Cash |
|
4,301.5 |
|
Total consideration |
|
4,301.5 |
|
Acquisition-related costs
The Group incurred acquisition-related costs of R93.1 million on advisory and legal fees. These costs are recognised as transaction costs in profit or loss.
Identifiable assets acquired and liabilities assumed
The following table summarises the recognised amounts of assets acquired and liabilities assumed at the acquisition date:
Figures are in South African Rand millions unless otherwise stated |
|
Notes |
|
Revised |
|
Property, plant and equipment |
|
|
|
1,680.8 |
|
Equity-accounted investments |
|
9 |
|
2,066.7 |
|
Environmental rehabilitation obligation funds |
|
|
|
151.9 |
|
Non-current financial assets |
|
|
|
108.4 |
|
Inventories |
|
|
|
155.0 |
|
Trade and other receivables |
|
|
|
908.9 |
|
Cash and cash equivalents |
|
|
|
494.1 |
|
Deferred tax |
|
|
|
49.2 |
|
Environmental rehabilitation obligation |
|
11 |
|
(630.0 |
) |
Non-current financial liabilities |
|
|
|
(32.4 |
) |
Trade and other payables |
|
|
|
(1,025.6 |
) |
Tax and royalties payable |
|
|
|
(13.2 |
) |
Total fair value of identifiable net assets acquired |
|
|
|
3,913.8 |
|
The fair value of assets and liabilities excluding property plant and equipment, and environmental rehabilitation obligation approximate their carrying value. The fair value of property, plant and equipment was based on the expected discounted cash flows of the expected (PGM) reserves and costs to extract the PGMs discounted at a discount rate of 9% for Kroondal and Platinum Mile, and 15% for Mimosa, and an average PGM (4E) basket price of R14,700/kg.
Goodwill
Goodwill arising from the acquisition has been recognised as follows:
Figures are in South African Rand millions unless otherwise stated |
|
Revised |
|
Consideration paid |
|
4,301.5 |
|
Fair value of identifiable net assets |
|
(3,913.8 |
) |
Non-controlling interests, based on their proportionate interest in the recognised amounts of the assets and liabilities |
|
12.9 |
|
Goodwill |
|
400.6 |
|
The goodwill is attributable to the synergies between the PGM assets in the Rustenburg area. The allocation of goodwill has been provisionally allocated to the Kroondal and Rustenburg Operations cash-generating units. None of the goodwill recognised is expected to be deducted for tax purposes.
8. Rustenburg Platinum Mines acquisition
On 9 September 2015, Sibanye announced that it had entered into written agreements with Rustenburg Platinum Mines Limited (RPM), a wholly owned subsidiary of Anglo American Platinum Limited (Anglo Platinum) to acquire the Bathopele, Siphumelele (including Khomanani), and Thembelani (including Khuseleka) mining operations, two concentrating plants, an on-site chrome recovery plant, the Western Limb Tailings Retreatment Plant, associated surface infrastructure and related assets and liabilities on a going concern basis (the Rustenburg Operations) (the Rustenburg Operations Transaction).
The purchase consideration comprises an upfront payment of R1.5 billion at the closing of the Rustenburg Operation Transaction (Closing) and a deferred payment calculated as being equal to 35% of the distributable free cash flow generated by the Rustenburg Operations over a six-year period from the later of Closing or 1 January 2017 (Deferred Payment), subject to a minimum payment of R3.0 billion. In addition to the Deferred Payment, which allows for a favourable extended payment period; should the Rustenburg Operations generate negative distributable free cash flows in any of 2016, 2017 or 2018, RPM will be required to pay up to R267 million per annum to ensure that the free cash flows for the relevant year is equal to zero.
On 19 October 2016, Sibanye obtained consent in terms of section 11 of the Mineral and Petroleum Resources Development Act for the transfer of the mining right and prospecting right pursuant to the Rustenburg Operations Transaction. Sibanye obtained control (88.4%) of the Rustenburg Operations on this date.
For the two months ended 31 December 2016, the Rustenburg Operations contributed revenue of R1,656.0 million and a loss of R242.6 million to the Groups results.
The purchase price allocation has been prepared on a provisional basis in accordance with IFRS 3. The values measured on a provisional basis include, inter alia, deferred tax and the process to determine the effective date tax valuations.
If new information obtained within one year of the acquisition date, about facts and circumstances that existed at the acquisition date, identifies adjustments to the below amounts, or any additional provisions that existed at the date of acquisition, then the accounting for the acquisition will be revised.
Consideration
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Cash |
|
1,500.0 |
|
Deferred Payment (included in non-current financial liabilities) |
|
1,553.3 |
|
True-up amount |
|
65.1 |
|
Total consideration |
|
3,118.4 |
|
Acquisition-related costs
The Group incurred acquisition-related costs of R72.4 million on advisory and legal fees. These costs are recognised as transaction costs in profit or loss.
Identifiable assets acquired and liabilities assumed
The following table summarises the provisional fair value of assets acquired and liabilities assumed at the acquisition date:
Figures are in South African Rand millions unless otherwise stated |
|
|
|
Dec |
|
Property, plant and equipment |
|
|
|
4,021.5 |
|
Environmental rehabilitation obligation funds |
|
|
|
280.7 |
|
Non-current financial assets |
|
|
|
220.9 |
|
Inventories |
|
|
|
80.4 |
|
Trade and other receivables |
|
|
|
2,991.6 |
|
Current financial assets |
|
|
|
242.0 |
|
Cash and cash equivalents |
|
|
|
0.1 |
|
Deferred tax |
|
|
|
(898.5 |
) |
Environmental rehabilitation obligation |
|
11 |
|
(79.8 |
) |
Trade and other payables |
|
|
|
(1,312.5 |
) |
Total fair value of identifiable net assets acquired |
|
|
|
5,546.4 |
|
The fair value of assets and liabilities excluding property, plant and equipment, and environmental rehabilitation obligation approximate their carrying value. The fair value of property, plant and equipment was based on the expected discounted cash flows of the expected PGM reserves and costs to extract the PGMs discounted at a discount rate of 9.2% and an average PGM (4E) basket price of R14,725/kg.
Share-based payment on BEE transaction
The share-based payment on BEE transaction amounted to R240.3 million. In terms of the Rustenburg Operations Transaction a 26% equity stake in Sibanye Rustenburg Platinum Mines Proprietary Limited (SRPM) was acquired by the BBBEE SPV (the BBBEE Transaction) by a vendor financed facility from Sibanye Platinum Proprietary Limited (Sibanye Platinum), on the following terms:
· Interest at up to 0.2% above Sibanyes highest cost of debt;
· Post payment of the annual Deferred Payment to RPM and in respect of any repayment by SRPM of shareholder loans or the distribution of dividends, 74% will be paid to Sibanye Platinum and 26% to BBBEE SPV;
· Of the 26% payment to BBBEE SPV, 85% will be used to service the facility owing by BBBEE SPV to Sibanye Platinum;
· The remaining 15% of any such payment or 100%, once the facility owing by BBBEE SPV to Sibanye Platinum is repaid, will be declared by BBBEE SPV as a dividend to the BBBEE SPV shareholders; and
· The facility will be capped at R3,500 million.
The IFRS 2 Share-based Payment expense has been limited to 44.8% of the 26% interest relating to the Bakgatla-Ba-Kgafela Investment Holdings, as the Rustenburg Mine Community Trust and Rustenburg Mine Employees Trust are controlled and consolidated by Sibanye. The 44.8% interest was based on the expected discounted future cash flows of the expected PGM reserves and costs to extract the PGMs.
Gain on acquisition
Gain on acquisition has been recognised as follows:
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Consideration |
|
3,118.4 |
|
Fair value of net identifiable assets |
|
(5,546.4 |
) |
Gain on acquisition |
|
(2,428.0 |
) |
The excess of the fair value of the net assets acquired over the consideration is recognised immediately in profit or loss as a gain on acquisition. The gain on acquisition is attributable to the fact the Rustenburg Operations were considered non-core operations by Anglo Platinum.
9. Equity-accounted investments
The Group holds the following equity-accounted investments:
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Rand Refinery |
|
72.4 |
|
93.9 |
|
148.7 |
|
72.4 |
|
148.7 |
|
Mimosa |
|
2,049.3 |
|
2,046.8 |
|
|
|
2,049.3 |
|
|
|
Other equity-accounted investments |
|
35.7 |
|
51.5 |
|
18.8 |
|
35.7 |
|
18.8 |
|
Total equity-accounted investments |
|
2,157.4 |
|
2,192.2 |
|
167.5 |
|
2,157.4 |
|
167.5 |
|
Rand Refinery
Sibanye has a 33.1% interest in Rand Refinery Proprietary Limited (Rand Refinery) which is accounted for using the equity method.
Rand Refinery recognised losses during the period as a result of inefficiencies in processing by-product stockpiles.
The carrying value of Rand Refinery remains an area of estimation and uncertainty.
The equity-accounted investment in Rand Refinery movement for the period is as follows:
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Balance at beginning of the period |
|
93.9 |
|
148.7 |
|
83.6 |
|
148.7 |
|
55.1 |
|
Share of results of equity-accounted investee after tax |
|
(41.0 |
) |
(75.5 |
) |
86.0 |
|
(116.5 |
) |
114.5 |
|
Interest on the loan to equity-accounted investee capitalised |
|
19.5 |
|
20.7 |
|
|
|
40.2 |
|
|
|
Loan repaid by equity-accounted investee |
|
|
|
|
|
(20.9 |
) |
|
|
(20.9 |
) |
Balance at end of the period |
|
72.4 |
|
93.9 |
|
148.7 |
|
72.4 |
|
148.7 |
|
Mimosa
Sibanye has a 50% interest in Mimosa Investments Limited, which owns and operates the Mimosa mine.
The equity-accounted investment in Mimosa movement for the period is as follows:
|
|
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Note |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Balance at beginning of the period |
|
|
|
2,046.8 |
|
|
|
|
|
|
|
|
|
Share of results of equity-accounted investee after tax |
|
|
|
143.9 |
|
(29.0 |
) |
|
|
114.9 |
|
|
|
Foreign currency translation |
|
|
|
(141.4 |
) |
9.1 |
|
|
|
(132.3 |
) |
|
|
Equity-accounted investment on acquisition of subsidiaries |
|
7 |
|
|
|
2,066.7 |
|
|
|
2,066.7 |
|
|
|
Balance at end of the period |
|
|
|
2,049.3 |
|
2,046.8 |
|
|
|
2,049.3 |
|
|
|
10. Borrowings
|
|
Six month periods ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Balance at beginning of the period |
|
7,028.9 |
|
3,803.6 |
|
3,716.3 |
|
3,803.6 |
|
3,170.0 |
|
Loans raised |
|
11,955.0 |
|
5,325.5 |
|
|
|
17,280.5 |
|
1,552.0 |
|
- R6.0 billion facilities |
|
5,100.0 |
|
|
|
|
|
5,100.0 |
|
|
|
- R4.5 billion facilities |
|
|
|
1,936.4 |
|
|
|
1,936.4 |
|
1,000.0 |
|
- US$350 million revolving credit facility |
|
554.0 |
|
2,217.5 |
|
|
|
2,771.5 |
|
|
|
- Other uncommitted facilities |
|
6,301.0 |
|
1,171.6 |
|
|
|
7,472.6 |
|
552.0 |
|
Loans repaid |
|
(9,879.8 |
) |
(1,954.9 |
) |
(470.9 |
) |
(11,834.7 |
) |
(1,527.9 |
) |
- R4.5 billion facilities |
|
(3,250.0 |
) |
(650.0 |
) |
(470.9 |
) |
(3,900.0 |
) |
(1,020.9 |
) |
- US$350 million revolving credit facility |
|
(558.3 |
) |
(653.3 |
) |
|
|
(1,211.6 |
) |
|
|
- Other uncommitted facilities |
|
(6,071.5 |
) |
(651.6 |
) |
|
|
(6,723.1 |
) |
(552.0 |
) |
Franco-Nevada settlement (non-cash) |
|
(7.8 |
) |
(21.3 |
) |
(20.2 |
) |
(29.1 |
) |
(34.6 |
) |
Unwinding of loans recognised at amortised cost |
|
69.0 |
|
72.4 |
|
55.1 |
|
141.4 |
|
102.3 |
|
Loss on revised estimated cash flows(1) |
|
29.3 |
|
|
|
162.5 |
|
29.3 |
|
162.5 |
|
(Gain)/loss on foreign exchange difference |
|
(220.8 |
) |
(196.4 |
) |
360.8 |
|
(417.2 |
) |
424.3 |
|
Balance at end of the period |
|
8,973.8 |
|
7,028.9 |
|
3,803.6 |
|
8,973.8 |
|
3,803.6 |
|
Borrowings consist of: |
|
|
|
|
|
|
|
|
|
|
|
- R6.0 billion facilities |
|
5,100.0 |
|
|
|
|
|
5,100.0 |
|
|
|
- US$350 million revolving credit facility |
|
1,369.0 |
|
1,470.0 |
|
|
|
1,369.0 |
|
|
|
- R4.5 billion facilities |
|
|
|
3,249.2 |
|
1,961.6 |
|
|
|
1,961.6 |
|
- Franco Nevada |
|
2.7 |
|
11.1 |
|
33.7 |
|
2.7 |
|
33.7 |
|
- Burnstone Debt |
|
1,752.6 |
|
1,778.6 |
|
1,808.3 |
|
1,752.6 |
|
1,808.3 |
|
- Other borrowings |
|
749.5 |
|
520.0 |
|
|
|
749.5 |
|
|
|
Borrowings |
|
8,973.8 |
|
7,028.9 |
|
3,803.6 |
|
8,973.8 |
|
3,803.6 |
|
Current portion of borrowings |
|
(752.3 |
) |
(3,780.3 |
) |
(1,995.3 |
) |
(752.3 |
) |
(1,995.3 |
) |
Non-current borrowings |
|
8,221.5 |
|
3,248.6 |
|
1,808.3 |
|
8,221.5 |
|
1,808.3 |
|
(1) At 31 December 2016, the expected free cash flows expected to repay the Burnstone loan was revised as a result of revised cash flows over the life of mine plan updated for revised gold prices, exchange rates, forecast cost and capital expenditure. In terms of IAS 39 AG8 the carrying value of the Burnstone Debt increased by R29.3 million, disclosed as part of loss on financial instruments in profit or loss.
11. Environmental rehabilitation obligation
|
|
|
|
Six months ended |
|
Year ended |
| ||||||
Figures are in South African Rand millions unless otherwise stated |
|
Note |
|
Dec |
|
Jun |
|
Dec |
|
Dec |
|
Dec |
|
Balance at beginning of the period |
|
|
|
3,340.4 |
|
2,411.0 |
|
2,583.1 |
|
2,411.0 |
|
2,486.8 |
|
Interest charge |
|
|
|
149.4 |
|
142.0 |
|
101.3 |
|
291.4 |
|
197.9 |
|
Payment of environmental rehabilitation obligation |
|
|
|
|
|
|
|
|
|
|
|
(0.3 |
) |
Change in estimates(1) |
|
|
|
411.5 |
|
157.4 |
|
(273.4 |
) |
568.9 |
|
(273.4 |
) |
Charge to profit or loss |
|
|
|
1.1 |
|
|
|
|
|
1.1 |
|
|
|
Environmental rehabilitation obligation assumed on acquisition of subsidiaries |
|
7,8 |
|
79.8 |
|
630.0 |
|
|
|
709.8 |
|
|
|
Balance at end of the period |
|
|
|
3,982.2 |
|
3,340.4 |
|
2,411.0 |
|
3,982.2 |
|
2,411.0 |
|
(1) Changes in estimates are defined as changes in reserves and corresponding changes in life of mine, changes in discount rates, and changes in laws and regulations governing environmental matters. At acquisition the environmental rehabilitation obligation acquired was calculated based on the weighted average cost of capital in terms of IFRS 3 for acquisition purposes. Subsequent to initial recognition the provision was recalculated based on the risk free rate of interest in terms of IAS 37. The resulting change in estimate for Aquarius and Rustenburg Operations was R157.4 million and R197.6 million, respectively.
12. Fair value of financial assets and financial liabilities
The fair value of financial instruments is estimated based on ruling market prices, volatilities and interest rates at 31 December 2016.
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments:
Level 1: unadjusted quoted prices in active markets for identical assets or liabilities;
Level 2: inputs other than quoted prices in level 1 that are observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and
Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The following tables set out the Groups significant financial instruments measured at fair value by level within the fair value hierarchy:
|
|
Dec 2016 |
|
Jun 2016 |
|
Dec 2015 |
| ||||||||||||
Figures are in South African Rand millions unless otherwise stated |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Financial assets measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Environmental rehabilitation obligation funds |
|
3,100.5 |
|
|
|
|
|
2,655.5 |
|
|
|
|
|
2,413.9 |
|
|
|
|
|
Financial assets |
|
|
|
|
|
665.9 |
|
|
|
|
|
111.6 |
|
|
|
|
|
1.3 |
|
Financial liabilities measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current financial liabilities |
|
|
|
|
|
(1,613.7 |
) |
|
|
|
|
(33.2 |
) |
|
|
|
|
|
|
13. Contingent liabilities
As previously indicated, the claims relating to silicosis and other occupational lung diseases are being defended.
On 13 May, 2016, the High Court ruled in favour of the applicants and found that there were sufficient common issues to certify two industry-wide classes: (i) a silicosis class comprising current and former mine workers who have contracted silicosis and the dependents of mine workers who have died of silicosis; and (ii) a tuberculosis class comprising current and former mine workers who have worked on the mines for a period of not less than two years and who have contracted pulmonary tuberculosis and the dependents of deceased mine workers who died of pulmonary tuberculosis. The High Court ordered a two-stage process in the class action: (i) resolve common issues and allow individuals to opt out, and (ii) allow the individuals to opt in to the class to make claims against the Respondents. The High Court also decided that claims for general damages will transmit to the estate of any deceased mine worker who dies after the date of filing of the certification application.
On 3 June 2016, Sibanye and the other Respondents filed an application with the High Court for leave to appeal to the Supreme Court of Appeal. Arguments in the application for leave to appeal were heard on 23 June 2016. On 24 June 2016, leave to appeal was (i) granted in respect of the transferability of general damages claims but (ii) denied in respect of certification of silicosis and tuberculosis classes. On 15 July 2016, Sibanye and the other Respondents each filed petitions with the Supreme Court of Appeal for leave to appeal against the certification of the two separate classes for silicosis and tuberculosis.
At this stage, Sibanye can neither quantify the potential liability from the action due to the inherent legal and factual uncertainties with respect to the pending claims and other claims not yet filed against the Group nor can the length of time until finalisation be estimated.
14. Events after the reporting date
There were no events that could have a material impact on the financial results of the Group after 31 December 2016, other than those disclosed below:
Dividend declared
A final dividend in respect of the six months ended 31 December 2016 of 60 cents per share (ZAR) was approved by the Board. This dividend is not reflected in these financial statements. The final dividend will be subject to Dividend Withholding Tax.
Stillwater
Good progress has been made regarding the proposed acquisition of Stillwater Mining Company Limited (Stillwater), which was announced on 9 December 2016. Ultimately, this transaction will attractively position Sibanyes Platinum Division on the global cost curve, enhancing Sibanyes ability to sustain and pay industry-leading dividends.
15. Mineral Reserves and Resources
Reserves and Resources as at 31 December 2016 are in the process of being updated and reviewed. Included in this update will be added 4E reserves and resources from the recent Platinum acquisitions.
16. Review Report of the Independent Auditor
These condensed consolidated preliminary financial statements for the year ended 31 December 2016, have been reviewed by the Companys auditor, KPMG Inc., who expressed an unmodified review conclusion.
The auditors report does not necessarily report on all of the information contained in these financial results. Shareholders are therefore advised that in order to obtain a full understanding of the nature of the auditors engagement they should obtain a copy of the auditors report together with the accompanying financial information from the Companys registered office.
Segment financial results
Figures are in millions unless otherwise stated
|
|
For the six month ended 31 Dec 2016 |
| ||||||||||||||||||||||||
South African Rand |
|
Group |
|
Total |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
Total(1) |
|
Kroondal |
|
Platinum |
|
Mimosa |
|
Rustenburg |
|
Corporate |
|
Revenue |
|
16,536.0 |
|
13,484.3 |
|
4,649.0 |
|
4,433.1 |
|
2,957.5 |
|
1,483.7 |
|
(39.0 |
) |
3,051.7 |
|
1,315.0 |
|
101.7 |
|
803.6 |
|
1,656.0 |
|
(824.6 |
) |
Underground |
|
14,855.8 |
|
12,096.0 |
|
4,051.2 |
|
4,003.0 |
|
2,831.3 |
|
1,249.5 |
|
(39.0 |
) |
2,759.8 |
|
1,315.0 |
|
|
|
803.6 |
|
1,465.8 |
|
(824.6 |
) |
Surface |
|
1,680.2 |
|
1,388.3 |
|
597.8 |
|
430.1 |
|
126.2 |
|
234.2 |
|
|
|
291.9 |
|
|
|
101.7 |
|
|
|
190.2 |
|
|
|
Operating costs |
|
(11,397.3 |
) |
(8,649.7 |
) |
(2,799.2 |
) |
(2,522.2 |
) |
(1,925.3 |
) |
(1,403.0 |
) |
|
|
(2,747.6 |
) |
(1,103.3 |
) |
(61.8 |
) |
(617.5 |
) |
(1,582.5 |
) |
617.5 |
|
Underground |
|
(10,340.1 |
) |
(7,781.1 |
) |
(2,420.4 |
) |
(2,294.1 |
) |
(1,838.7 |
) |
(1,227.9 |
) |
|
|
(2,559.0 |
) |
(1,103.3 |
) |
|
|
(617.5 |
) |
(1,455.7 |
) |
617.5 |
|
Surface |
|
(1,057.2 |
) |
(868.6 |
) |
(378.8 |
) |
(228.1 |
) |
(86.6 |
) |
(175.1 |
) |
|
|
(188.6 |
) |
|
|
(61.8 |
) |
|
|
(126.8 |
) |
|
|
Operating profit |
|
5,138.7 |
|
4,834.6 |
|
1,849.8 |
|
1,910.9 |
|
1,032.2 |
|
80.7 |
|
(39.0 |
) |
304.1 |
|
211.7 |
|
39.9 |
|
186.1 |
|
73.5 |
|
(207.1 |
) |
Underground |
|
4,515.7 |
|
4,314.9 |
|
1,630.8 |
|
1,708.9 |
|
992.6 |
|
21.6 |
|
(39.0 |
) |
200.8 |
|
211.7 |
|
|
|
186.1 |
|
10.1 |
|
(207.1 |
) |
Surface |
|
623.0 |
|
519.7 |
|
219.0 |
|
202.0 |
|
39.6 |
|
59.1 |
|
|
|
103.3 |
|
|
|
39.9 |
|
|
|
63.4 |
|
|
|
Amortisation and depreciation |
|
(2,096.5 |
) |
(1,925.2 |
) |
(518.6 |
) |
(625.2 |
) |
(426.7 |
) |
(345.1 |
) |
(9.6 |
) |
(171.3 |
) |
(90.3 |
) |
(0.8 |
) |
(155.8 |
) |
(58.6 |
) |
134.2 |
|
Net operating profit |
|
3,042.2 |
|
2,909.4 |
|
1,331.2 |
|
1,285.7 |
|
605.5 |
|
(264.4 |
) |
(48.6 |
) |
132.8 |
|
121.4 |
|
39.1 |
|
30.3 |
|
14.9 |
|
(72.9 |
) |
Investment income |
|
169.6 |
|
144.5 |
|
34.6 |
|
30.6 |
|
16.8 |
|
15.9 |
|
46.6 |
|
25.1 |
|
7.8 |
|
(9.3 |
) |
|
|
(2,918.8 |
) |
2,945.4 |
|
Finance expenses |
|
(517.9 |
) |
(452.5 |
) |
(72.5 |
) |
(85.5 |
) |
(39.4 |
) |
(35.8 |
) |
(219.3 |
) |
(65.4 |
) |
(0.7 |
) |
|
|
(7.7 |
) |
(26.2 |
) |
(30.8 |
) |
Share-based payments |
|
(118.5 |
) |
(118.5 |
) |
(5.6 |
) |
(4.3 |
) |
(2.4 |
) |
|
|
(106.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Exploration and feasibility costs |
|
(4.0 |
) |
(4.0 |
) |
|
|
|
|
(4.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other costs |
|
154.6 |
|
98.1 |
|
(0.7 |
) |
(5.7 |
) |
(14.7 |
) |
(110.0 |
) |
229.2 |
|
56.5 |
|
(61.2 |
) |
(0.4 |
) |
189.3 |
|
(92.2 |
) |
21.0 |
|
Non-recurring items |
|
1,475.8 |
|
(633.4 |
) |
(15.9 |
) |
(14.1 |
) |
(15.0 |
) |
(603.5 |
) |
15.1 |
|
2,109.2 |
|
(0.3 |
) |
|
|
|
|
2,354.6 |
|
(245.1 |
) |
Royalties |
|
(281.1 |
) |
(265.3 |
) |
(102.8 |
) |
(94.4 |
) |
(60.9 |
) |
(7.2 |
) |
|
|
(15.8 |
) |
|
|
|
|
(55.8 |
) |
(8.3 |
) |
48.3 |
|
Current tax |
|
(618.1 |
) |
(617.7 |
) |
(269.3 |
) |
(213.7 |
) |
(137.5 |
) |
(0.3 |
) |
3.1 |
|
(0.4 |
) |
|
|
|
|
(22.8 |
) |
|
|
22.4 |
|
Deferred tax |
|
(119.7 |
) |
(148.6 |
) |
(51.2 |
) |
(142.8 |
) |
10.3 |
|
42.9 |
|
(7.8 |
) |
28.9 |
|
|
|
(11.3 |
) |
10.6 |
|
27.0 |
|
2.6 |
|
Profit for the period |
|
3,182.9 |
|
912.0 |
|
847.8 |
|
755.8 |
|
358.7 |
|
(962.4 |
) |
(87.9 |
) |
2,270.9 |
|
67.0 |
|
18.1 |
|
143.9 |
|
(649.0 |
) |
2,690.9 |
|
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of Sibanye |
|
3,368.6 |
|
1,100.0 |
|
847.8 |
|
755.8 |
|
358.7 |
|
(773.5 |
) |
(88.8 |
) |
2,268.6 |
|
67.0 |
|
15.8 |
|
143.9 |
|
(649.0 |
) |
2,690.9 |
|
Non-controlling interests |
|
(185.7 |
) |
(188.0 |
) |
|
|
|
|
|
|
(188.9 |
) |
0.9 |
|
2.3 |
|
|
|
2.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenditure |
|
(2,389.8 |
) |
(2,130.9 |
) |
(583.4 |
) |
(764.4 |
) |
(339.2 |
) |
(136.0 |
) |
(307.9 |
) |
(258.9 |
) |
(108.5 |
) |
(0.5 |
) |
(99.1 |
) |
(148.7 |
) |
97.9 |
|
Sustaining capital |
|
(676.5 |
) |
(417.6 |
) |
(147.0 |
) |
(175.3 |
) |
(52.8 |
) |
(27.1 |
) |
(15.4 |
) |
(258.9 |
) |
(108.5 |
) |
(0.5 |
) |
(99.1 |
) |
(148.7 |
) |
97.9 |
|
Ore reserve development |
|
(1,252.1 |
) |
(1,252.1 |
) |
(399.2 |
) |
(494.3 |
) |
(285.9 |
) |
(72.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth projects |
|
(461.2 |
) |
(461.2 |
) |
(37.2 |
) |
(94.8 |
) |
(0.5 |
) |
(36.2 |
) |
(292.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended 31 Dec 2016 |
| ||||||||||||||||||||||||
United Sates Dollars(2) |
|
Group |
|
Total |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
Total(1) |
|
Kroondal |
|
Platinum |
|
Mimosa |
|
Rustenburg |
|
Corporate |
|
Revenue |
|
1,172.0 |
|
962.0 |
|
331.4 |
|
315.8 |
|
210.5 |
|
107.0 |
|
(2.6 |
) |
210.0 |
|
91.6 |
|
7.0 |
|
56.0 |
|
112.9 |
|
(57.5 |
) |
Underground |
|
1,052.8 |
|
862.7 |
|
288.5 |
|
285.1 |
|
201.5 |
|
90.3 |
|
(2.6 |
) |
190.0 |
|
91.6 |
|
|
|
56.0 |
|
99.9 |
|
(57.5 |
) |
Surface |
|
119.3 |
|
99.3 |
|
42.9 |
|
30.7 |
|
9.0 |
|
16.7 |
|
|
|
20.0 |
|
|
|
7.0 |
|
|
|
13.0 |
|
|
|
Operating costs |
|
(805.3 |
) |
(616.2 |
) |
(199.3 |
) |
(179.7 |
) |
(136.8 |
) |
(100.5 |
) |
|
|
(189.1 |
) |
(77.0 |
) |
(4.3 |
) |
(43.1 |
) |
(107.8 |
) |
43.1 |
|
Underground |
|
(730.6 |
) |
(554.4 |
) |
(172.4 |
) |
(163.5 |
) |
(130.6 |
) |
(88.0 |
) |
|
|
(176.2 |
) |
(77.0 |
) |
|
|
(43.1 |
) |
(99.2 |
) |
43.1 |
|
Surface |
|
(74.7 |
) |
(61.8 |
) |
(26.9 |
) |
(16.2 |
) |
(6.2 |
) |
(12.5 |
) |
|
|
(12.9 |
) |
|
|
(4.3 |
) |
|
|
(8.6 |
) |
|
|
Operating profit |
|
366.7 |
|
345.8 |
|
132.1 |
|
136.1 |
|
73.7 |
|
6.5 |
|
(2.6 |
) |
20.9 |
|
14.6 |
|
2.7 |
|
12.9 |
|
5.1 |
|
(14.4 |
) |
Underground |
|
322.2 |
|
308.3 |
|
116.1 |
|
121.6 |
|
70.9 |
|
2.3 |
|
(2.6 |
) |
13.8 |
|
14.6 |
|
|
|
12.9 |
|
0.7 |
|
14.4 |
|
Surface |
|
44.6 |
|
37.5 |
|
16.0 |
|
14.5 |
|
2.8 |
|
4.2 |
|
|
|
7.1 |
|
|
|
2.7 |
|
|
|
4.4 |
|
|
|
Amortisation and depreciation |
|
(148.8 |
) |
(136.9 |
) |
(36.9 |
) |
(44.3 |
) |
(30.3 |
) |
(24.8 |
) |
(0.6 |
) |
(11.9 |
) |
(6.3 |
) |
(0.1 |
) |
(10.8 |
) |
(4.0 |
) |
9.3 |
|
Net operating profit |
|
217.9 |
|
208.9 |
|
95.2 |
|
91.8 |
|
43.4 |
|
(18.3 |
) |
(3.2 |
) |
9.0 |
|
8.3 |
|
2.6 |
|
2.1 |
|
1.1 |
|
(5.1 |
) |
Investment income |
|
12.1 |
|
10.3 |
|
2.4 |
|
2.1 |
|
1.2 |
|
1.1 |
|
3.5 |
|
1.8 |
|
0.5 |
|
(0.6 |
) |
|
|
(198.8 |
) |
200.7 |
|
Finance expenses |
|
(36.5 |
) |
(31.9 |
) |
(5.1 |
) |
(6.0 |
) |
(2.8 |
) |
(2.6 |
) |
(15.4 |
) |
(4.6 |
) |
(0.1 |
) |
|
|
(0.6 |
) |
(1.8 |
) |
(2.1 |
) |
Share-based payments |
|
(8.5 |
) |
(8.5 |
) |
(0.4 |
) |
(0.3 |
) |
(0.2 |
) |
|
|
(7.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Exploration and feasibility costs |
|
(0.3 |
) |
(0.3 |
) |
|
|
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other costs |
|
6.5 |
|
3.0 |
|
(0.7 |
) |
(1.1 |
) |
(1.4 |
) |
(7.5 |
) |
13.7 |
|
3.5 |
|
(4.1 |
) |
|
|
12.9 |
|
(6.3 |
) |
1.0 |
|
Non-recurring items |
|
97.6 |
|
(46.1 |
) |
(1.1 |
) |
(0.8 |
) |
(1.1 |
) |
(43.7 |
) |
0.6 |
|
143.7 |
|
|
|
|
|
|
|
160.4 |
|
(16.7 |
) |
Royalties |
|
(19.9 |
) |
(18.8 |
) |
(7.4 |
) |
(6.7 |
) |
(4.2 |
) |
(0.5 |
) |
|
|
(1.1 |
) |
|
|
|
|
(3.8 |
) |
(0.6 |
) |
3.3 |
|
Current tax |
|
(43.6 |
) |
(43.5 |
) |
(19.0 |
) |
(15.2 |
) |
(9.6 |
) |
|
|
0.3 |
|
(0.1 |
) |
|
|
|
|
(1.6 |
) |
|
|
1.5 |
|
Deferred tax |
|
(8.2 |
) |
(10.1 |
) |
(3.5 |
) |
(9.7 |
) |
0.7 |
|
2.9 |
|
(0.5 |
) |
1.9 |
|
|
|
(0.8 |
) |
0.7 |
|
1.8 |
|
0.2 |
|
Profit for the period |
|
217.1 |
|
63.0 |
|
60.4 |
|
54.1 |
|
25.7 |
|
(68.6 |
) |
(8.6 |
) |
154.1 |
|
4.6 |
|
1.2 |
|
9.7 |
|
(44.2 |
) |
182.8 |
|
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of Sibanye |
|
230.5 |
|
76.6 |
|
60.4 |
|
54.1 |
|
25.7 |
|
(54.9 |
) |
(8.7 |
) |
153.9 |
|
4.6 |
|
1.0 |
|
9.7 |
|
(44.2 |
) |
182.8 |
|
Non-controlling interests |
|
(13.4 |
) |
(13.6 |
) |
|
|
|
|
|
|
(13.7 |
) |
0.1 |
|
0.2 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenditure |
|
(168.3 |
) |
(150.4 |
) |
(41.2 |
) |
(53.8 |
) |
(24.0 |
) |
(9.6 |
) |
(21.8 |
) |
(17.9 |
) |
(7.7 |
) |
|
|
(7.0 |
) |
(10.1 |
) |
6.9 |
|
Sustaining capital |
|
(47.2 |
) |
(29.3 |
) |
(10.3 |
) |
(12.2 |
) |
(3.7 |
) |
(1.9 |
) |
(1.2 |
) |
(17.9 |
) |
(7.7 |
) |
|
|
(7.0 |
) |
(10.1 |
) |
6.9 |
|
Ore reserve development |
|
(88.8 |
) |
(88.8 |
) |
(28.3 |
) |
(35.0 |
) |
(20.3 |
) |
(5.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth projects |
|
(32.3 |
) |
(32.3 |
) |
(2.6 |
) |
(6.6 |
) |
|
|
(2.5 |
) |
(20.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Platinum Divisions results for the six months ended 31 December 2016 include the Rustenburg Operations for two months since acquisition.
(2) The average exchange rate for the six months ended 31 December 2016 was R13.97/US$.
|
|
For the six months ended 30 June 2016 |
| ||||||||||||||||||||||
South African Rand |
|
Group |
|
Total |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
Total(1) |
|
Kroondal |
|
Platinum |
|
Mimosa |
|
Corporate |
|
Revenue |
|
14,704.7 |
|
14,017.0 |
|
4,752.1 |
|
4,457.8 |
|
2,926.4 |
|
1,878.5 |
|
2.2 |
|
687.7 |
|
658.3 |
|
29.4 |
|
419.6 |
|
(419.6 |
) |
Underground |
|
13,170.7 |
|
12,512.4 |
|
4,054.1 |
|
4,009.6 |
|
2,795.6 |
|
1,650.9 |
|
2.2 |
|
658.3 |
|
658.3 |
|
|
|
419.6 |
|
(419.6 |
) |
Surface |
|
1,534.0 |
|
1,504.6 |
|
698.0 |
|
448.2 |
|
130.8 |
|
227.6 |
|
|
|
29.4 |
|
|
|
29.4 |
|
|
|
|
|
Operating costs |
|
(9,311.8 |
) |
(8,696.3 |
) |
(2,767.4 |
) |
(2,518.8 |
) |
(1,828.1 |
) |
(1,582.0 |
) |
|
|
(615.5 |
) |
(586.5 |
) |
(29.0 |
) |
(351.5 |
) |
351.5 |
|
Underground |
|
(8,460.5 |
) |
(7,874.0 |
) |
(2,431.7 |
) |
(2,315.3 |
) |
(1,728.7 |
) |
(1,398.3 |
) |
|
|
(586.5 |
) |
(586.5 |
) |
|
|
(351.5 |
) |
351.5 |
|
Surface |
|
(851.3 |
) |
(822.3 |
) |
(335.7 |
) |
(203.5 |
) |
(99.4 |
) |
(183.7 |
) |
|
|
(29.0 |
) |
|
|
(29.0 |
) |
|
|
|
|
Operating profit |
|
5,392.9 |
|
5,320.7 |
|
1,984.7 |
|
1,939.0 |
|
1,098.3 |
|
296.5 |
|
2.2 |
|
72.2 |
|
71.8 |
|
0.4 |
|
68.1 |
|
(68.1 |
) |
Underground |
|
4,710.6 |
|
4,638.4 |
|
1,622.4 |
|
1,694.3 |
|
1,066.9 |
|
252.6 |
|
2.2 |
|
71.8 |
|
71.8 |
|
|
|
68.1 |
|
(68.1 |
) |
Surface |
|
682.3 |
|
682.3 |
|
362.3 |
|
244.7 |
|
31.4 |
|
43.9 |
|
|
|
0.4 |
|
|
|
0.4 |
|
|
|
|
|
Amortisation and depreciation |
|
(1,945.4 |
) |
(1,889.5 |
) |
(494.3 |
) |
(565.5 |
) |
(391.3 |
) |
(425.7 |
) |
(12.7 |
) |
(55.9 |
) |
(45.9 |
) |
(0.4 |
) |
(67.9 |
) |
58.3 |
|
Net operating profit |
|
3,447.5 |
|
3,431.2 |
|
1,490.4 |
|
1,373.5 |
|
707.0 |
|
(129.2 |
) |
(10.5 |
) |
16.3 |
|
25.9 |
|
|
|
0.2 |
|
(9.8 |
) |
Investment income |
|
161.8 |
|
145.1 |
|
36.2 |
|
31.7 |
|
17.3 |
|
16.6 |
|
43.3 |
|
16.7 |
|
4.2 |
|
0.3 |
|
0.5 |
|
11.7 |
|
Finance expenses |
|
(385.2 |
) |
(353.7 |
) |
(70.6 |
) |
(70.5 |
) |
(38.2 |
) |
(40.0 |
) |
(134.4 |
) |
(31.5 |
) |
(0.7 |
) |
|
|
(3.5 |
) |
(27.3 |
) |
Share-based payments |
|
(137.4 |
) |
(137.4 |
) |
(10.9 |
) |
(9.4 |
) |
(6.7 |
) |
|
|
(110.4 |
) |
|
|
|
|
|
|
|
|
|
|
Exploration and feasibility costs |
|
(0.1 |
) |
(0.1 |
) |
|
|
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other costs |
|
(1,309.1 |
) |
(1123.3 |
) |
(225.4 |
) |
(182.2 |
) |
(151.7 |
) |
(5.0 |
) |
(559.0 |
) |
(185.8 |
) |
(4.6 |
) |
(0.2 |
) |
(1.6 |
) |
(179.4 |
) |
Non-recurring items |
|
(918.5 |
) |
(915.1 |
) |
(4.9 |
) |
29.8 |
|
2.4 |
|
(820.4 |
) |
(122.0 |
) |
(3.4 |
) |
(1.0 |
) |
|
|
|
|
(2.4 |
) |
Royalties |
|
(265.5 |
) |
(262.7 |
) |
(102.0 |
) |
(99.9 |
) |
(52.3 |
) |
(8.5 |
) |
|
|
(2.8 |
) |
|
|
|
|
(27.1 |
) |
24.3 |
|
Current tax |
|
(493.7 |
) |
(493.6 |
) |
(203.0 |
) |
(208.3 |
) |
(85.5 |
) |
(0.8 |
) |
4.0 |
|
(0.1 |
) |
|
|
|
|
|
|
(0.1 |
) |
Deferred tax |
|
(11.7 |
) |
(15.9 |
) |
(13.1 |
) |
(5.7 |
) |
9.1 |
|
(7.6 |
) |
1.4 |
|
4.2 |
|
|
|
(0.3 |
) |
2.5 |
|
2.0 |
|
Profit for the period |
|
88.1 |
|
274.5 |
|
896.7 |
|
859.0 |
|
401.3 |
|
(994.9 |
) |
(887.6 |
) |
(186.4 |
) |
23.8 |
|
(0.2 |
) |
(29.0 |
) |
(181.0 |
) |
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of Sibanye |
|
333.0 |
|
519.3 |
|
896.7 |
|
859.0 |
|
401.3 |
|
(750.0 |
) |
(887.6 |
) |
(186.4 |
) |
23.8 |
|
(0.2 |
) |
(29.0 |
) |
(181.0 |
) |
Non-controlling interests |
|
(244.9 |
) |
(244.9 |
) |
|
|
|
|
|
|
(244.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenditure |
|
(1,761.4 |
) |
(1,693.3 |
) |
(468.2 |
) |
(539.8 |
) |
(289.2 |
) |
(113.2 |
) |
(282.9 |
) |
(68.1 |
) |
(67.3 |
) |
(0.8 |
) |
(60.7 |
) |
60.7 |
|
Sustaining capital |
|
(334.0 |
) |
(265.9 |
) |
(71.5 |
) |
(85.9 |
) |
(32.0 |
) |
(21.8 |
) |
(54.7 |
) |
(68.1 |
) |
(67.3 |
) |
(0.8 |
) |
(60.7 |
) |
60.7 |
|
Ore reserve development |
|
(1,142.3 |
) |
(1,142.3 |
) |
(379.8 |
) |
(418.6 |
) |
(257.0 |
) |
(86.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Growth projects |
|
(285.1 |
) |
(285.1 |
) |
(16.9 |
) |
(35.3 |
) |
(0.2 |
) |
(4.5 |
) |
(228.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended 30 June 2016 |
| ||||||||||||||||||||||
United States Dollars(2) |
|
Group |
|
Total |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
Total(1) |
|
Kroondal |
|
Platinum |
|
Mimosa |
|
Corporate |
|
Revenue |
|
956.1 |
|
911.4 |
|
309.0 |
|
289.8 |
|
190.3 |
|
122.1 |
|
0.1 |
|
44.7 |
|
42.8 |
|
1.9 |
|
27.3 |
|
(27.3 |
) |
Underground |
|
856.3 |
|
813.6 |
|
263.6 |
|
260.7 |
|
181.8 |
|
107.3 |
|
0.1 |
|
42.8 |
|
42.8 |
|
|
|
27.3 |
|
(27.3 |
) |
Surface |
|
99.7 |
|
97.8 |
|
45.4 |
|
29.1 |
|
8.5 |
|
14.8 |
|
|
|
1.9 |
|
|
|
1.9 |
|
|
|
|
|
Operating costs |
|
(605.4 |
) |
(565.4 |
) |
(179.9 |
) |
(163.7 |
) |
(118.9 |
) |
(102.8 |
) |
|
|
(40.0 |
) |
(38.1 |
) |
(1.9 |
) |
(22.9 |
) |
22.9 |
|
Underground |
|
(550.1 |
) |
(512.0 |
) |
(158.1 |
) |
(150.5 |
) |
(112.4 |
) |
(90.9 |
) |
|
|
(38.1 |
) |
(38.1 |
) |
|
|
(22.9 |
) |
22.9 |
|
Surface |
|
(55.3 |
) |
(53.4 |
) |
(21.8 |
) |
(13.2 |
) |
(6.5 |
) |
(11.9 |
) |
|
|
(1.9 |
) |
|
|
(1.9 |
) |
|
|
|
|
Operating profit |
|
350.7 |
|
346.0 |
|
129.1 |
|
126.1 |
|
71.4 |
|
19.3 |
|
0.1 |
|
4.7 |
|
4.7 |
|
|
|
4.4 |
|
(4.4 |
) |
Underground |
|
306.3 |
|
301.3 |
|
105.5 |
|
110.2 |
|
69.4 |
|
16.4 |
|
0.1 |
|
4.7 |
|
4.7 |
|
|
|
4.4 |
|
(4.4 |
) |
Surface |
|
44.4 |
|
44.4 |
|
23.6 |
|
15.9 |
|
2.0 |
|
2.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortisation and depreciation |
|
(126.5 |
) |
(122.9 |
) |
(32.1 |
) |
(36.8 |
) |
(25.4 |
) |
(27.7 |
) |
(0.9 |
) |
(3.6 |
) |
(3.0 |
) |
|
|
(4.4 |
) |
3.8 |
|
Net operating profit |
|
224.2 |
|
223.1 |
|
97.0 |
|
89.3 |
|
46.0 |
|
(8.4 |
) |
(0.8 |
) |
1.1 |
|
1.7 |
|
. |
|
|
|
(0.6 |
) |
Investment income |
|
10.5 |
|
9.4 |
|
2.4 |
|
2.1 |
|
1.1 |
|
1.1 |
|
2.7 |
|
1.1 |
|
0.3 |
|
|
|
|
|
0.8 |
|
Finance expenses |
|
(25.0 |
) |
(23.0 |
) |
(4.6 |
) |
(4.6 |
) |
(2.5 |
) |
(2.6 |
) |
(8.7 |
) |
(2.0 |
) |
|
|
|
|
(0.2 |
) |
(1.8 |
) |
Share-based payments |
|
(8.9 |
) |
(8.9 |
) |
(0.7 |
) |
(0.6 |
) |
(0.4 |
) |
|
|
(7.2 |
) |
|
|
|
|
|
|
|
|
|
|
Exploration and feasibility costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other costs |
|
(85.1 |
) |
(73.0 |
) |
(14.7 |
) |
(11.8 |
) |
(9.9 |
) |
(0.3 |
) |
(36.3 |
) |
(12.1 |
) |
(0.3 |
) |
|
|
(0.1 |
) |
(11.7 |
) |
Non-recurring items |
|
(59.7 |
) |
(59.4 |
) |
(0.3 |
) |
1.9 |
|
0.2 |
|
(53.3 |
) |
(7.9 |
) |
(0.3 |
) |
(0.1 |
) |
|
|
|
|
(0.2 |
) |
Royalties |
|
(17.3 |
) |
(17.1 |
) |
(6.6 |
) |
(6.5 |
) |
(3.4 |
) |
(0.6 |
) |
|
|
(0.2 |
) |
|
|
|
|
(1.8 |
) |
1.6 |
|
Current tax |
|
(32.1 |
) |
(32.1 |
) |
(13.2 |
) |
(13.5 |
) |
(5.6 |
) |
(0.1 |
) |
0.3 |
|
|
|
|
|
|
|
|
|
|
|
Deferred tax |
|
(0.8 |
) |
(1.1 |
) |
(0.9 |
) |
(0.4 |
) |
0.6 |
|
(0.5 |
) |
0.1 |
|
0.3 |
|
|
|
|
|
0.2 |
|
0.1 |
|
Profit for the period |
|
5.8 |
|
17.9 |
|
58.4 |
|
55.9 |
|
26.1 |
|
(64.7 |
) |
(57.8 |
) |
(12.1 |
) |
1.6 |
|
|
|
(1.9 |
) |
(11.8 |
) |
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of Sibanye |
|
21.7 |
|
33.8 |
|
58.4 |
|
55.9 |
|
26.1 |
|
(48.8 |
) |
(57.8 |
) |
(12.1 |
) |
1.6 |
|
|
|
(1.9 |
) |
(11.8 |
) |
Non-controlling interests |
|
(15.9 |
) |
(15.9 |
) |
|
|
|
|
|
|
(15.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenditure |
|
(114.5 |
) |
(110.1 |
) |
(30.4 |
) |
(35.1 |
) |
(18.8 |
) |
(7.4 |
) |
(18.4 |
) |
(4.4 |
) |
(4.3 |
) |
(0.1 |
) |
(3.9 |
) |
3.9 |
|
Sustaining capital |
|
(21.7 |
) |
(17.3 |
) |
(4.6 |
) |
(5.6 |
) |
(2.1 |
) |
(1.4 |
) |
(3.6 |
) |
(4.4 |
) |
(4.3 |
) |
(0.1 |
) |
(3.9 |
) |
3.9 |
|
Ore reserve development |
|
(74.3 |
) |
(74.3 |
) |
(24.7 |
) |
(27.2 |
) |
(16.7 |
) |
(5.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Growth projects |
|
(18.5 |
) |
(18.5 |
) |
(1.1 |
) |
(2.3 |
) |
|
|
(0.3 |
) |
(14.8 |
) |
|
|
|
|
|
|
|
|
|
|
(1) The Platinum Divisions results for the six months ended 30 June 2016 include Aquarius for three months since acquisition.
(2) The average exchange rate for the six and three months ended 30 June 2016 was R15.38/US$ and R14.97/US$, respectively.
|
|
For the six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
United States Dollars(1) |
|
31 December 2015 |
|
South African Rand |
| ||||||||||||||||||||
Corporate |
|
Cooke |
|
Beatrix |
|
Kloof |
|
Driefontein |
|
Group |
|
|
|
Group |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
|
|
122.4 |
|
202.9 |
|
269.0 |
|
325.8 |
|
920.1 |
|
Revenue |
|
12,471.9 |
|
4,429.0 |
|
3,650.2 |
|
2,736.3 |
|
1,656.4 |
|
|
|
|
|
109.3 |
|
194.4 |
|
247.1 |
|
288.2 |
|
839.0 |
|
Underground |
|
11,358.6 |
|
3,917.8 |
|
3,349.1 |
|
2,618.7 |
|
1,473.0 |
|
|
|
|
|
13.1 |
|
8.5 |
|
21.9 |
|
37.6 |
|
81.1 |
|
Surface |
|
1,113.3 |
|
511.2 |
|
301.1 |
|
117.6 |
|
183.4 |
|
|
|
|
|
(117.4 |
) |
(130.7 |
) |
(181.5 |
) |
(192.5 |
) |
(622.1 |
) |
Operating costs |
|
(8,500.9 |
) |
(2,641.2 |
) |
(2,479.9 |
) |
(1,782.6 |
) |
(1,597.2 |
) |
|
|
|
|
(105.3 |
) |
(123.4 |
) |
(169.9 |
) |
(171.1 |
) |
(569.7 |
) |
Underground |
|
(7,780.5 |
) |
(2,349.3 |
) |
(2,321.0 |
) |
(1,681.3 |
) |
(1,428.9 |
) |
|
|
|
|
(12.1 |
) |
(7.3 |
) |
(11.6 |
) |
(21.4 |
) |
(52.4 |
) |
Surface |
|
(720.4 |
) |
(291.9 |
) |
(158.9 |
) |
(101.3 |
) |
(168.3 |
) |
|
|
|
|
5.0 |
|
72.2 |
|
87.5 |
|
133.3 |
|
298.0 |
|
Operating profit |
|
3,971.0 |
|
1,787.8 |
|
1,170.3 |
|
953.7 |
|
59.2 |
|
|
|
|
|
4.0 |
|
71.0 |
|
77.2 |
|
117.1 |
|
269.3 |
|
Underground |
|
3,578.1 |
|
1,568.5 |
|
1,028.1 |
|
937.4 |
|
44.1 |
|
|
|
|
|
1.0 |
|
1.2 |
|
10.3 |
|
16.2 |
|
28.7 |
|
Surface |
|
392.9 |
|
219.3 |
|
142.2 |
|
16.3 |
|
15.1 |
|
|
|
(0.7 |
) |
(29.0 |
) |
(35.0 |
) |
(39.8 |
) |
(45.4 |
) |
(149.9 |
) |
Amortisation and depreciation |
|
(2,028.0 |
) |
(617.5 |
) |
(543.8 |
) |
(464.6 |
) |
(392.3 |
) |
(9.8 |
) |
(0.7 |
) |
(24.0 |
) |
37.2 |
|
47.7 |
|
87.9 |
|
148.1 |
|
Net operating profit |
|
1,943.0 |
|
1,170.3 |
|
626.5 |
|
489.1 |
|
(333.1 |
) |
(9.8 |
) |
2.9 |
|
0.9 |
|
1.5 |
|
2.1 |
|
3.0 |
|
10.4 |
|
Investment income |
|
140.1 |
|
39.9 |
|
27.7 |
|
19.8 |
|
13.3 |
|
39.4 |
|
(7.8 |
) |
(0.5 |
) |
(2.3 |
) |
(6.0 |
) |
(5.4 |
) |
(22.0 |
) |
Finance expenses |
|
(298.9 |
) |
(73.8 |
) |
(80.2 |
) |
(31.6 |
) |
(10.1 |
) |
(103.2 |
) |
(28.8 |
) |
(0.7 |
) |
(2.8 |
) |
(2.8 |
) |
(3.2 |
) |
(38.3 |
) |
Net other costs |
|
(492.4 |
) |
(42.5 |
) |
(37.2 |
) |
(38.0 |
) |
(10.1 |
) |
(364.6 |
) |
(6.5 |
) |
|
|
(0.8 |
) |
(0.9 |
) |
(1.1 |
) |
(9.3 |
) |
Share-based payments |
|
(129.4 |
) |
(16.0 |
) |
(12.0 |
) |
(11.3 |
) |
|
|
(90.1 |
) |
(0.1 |
) |
|
|
(0.1 |
) |
(0.1 |
) |
(0.5 |
) |
(0.8 |
) |
Exploration costs |
|
(10.7 |
) |
(7.3 |
) |
(0.6 |
) |
(0.4 |
) |
(0.1 |
) |
(2.3 |
) |
(1.1 |
) |
(1.1 |
) |
(0.6 |
) |
(0.1 |
) |
(0.4 |
) |
(3.3 |
) |
Non-recurring items |
|
(54.8 |
) |
(4.3 |
) |
(1.8 |
) |
(6.8 |
) |
(14.9 |
) |
(27.0 |
) |
|
|
(0.6 |
) |
(5.0 |
) |
(5.3 |
) |
(8.8 |
) |
(19.7 |
) |
Royalties |
|
(261.2 |
) |
(117.9 |
) |
(69.7 |
) |
(65.4 |
) |
(8.2 |
) |
|
|
(1.3 |
) |
|
|
(11.4 |
) |
(7.3 |
) |
(21.0 |
) |
(41.0 |
) |
Current tax |
|
(535.0 |
) |
(278.3 |
) |
(94.2 |
) |
(145.7 |
) |
|
|
(16.8 |
) |
1.6 |
|
4.5 |
|
1.7 |
|
1.5 |
|
1.7 |
|
11.0 |
|
Deferred tax |
|
152.5 |
|
23.8 |
|
17.8 |
|
21.5 |
|
60.1 |
|
29.3 |
|
(41.8 |
) |
(21.5 |
) |
17.4 |
|
28.8 |
|
52.2 |
|
35.1 |
|
Profit for the period |
|
453.2 |
|
693.9 |
|
376.3 |
|
231.2 |
|
(303.1 |
) |
(545.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
(41.8 |
) |
(15.5 |
) |
17.4 |
|
28.8 |
|
52.2 |
|
41.1 |
|
Owners of Sibanye |
|
537.1 |
|
693.9 |
|
376.3 |
|
231.2 |
|
(219.2 |
) |
(545.1 |
) |
|
|
(6.0 |
) |
|
|
|
|
|
|
(6.0 |
) |
Non-controlling interests |
|
(83.9 |
) |
|
|
(83.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11.4 |
) |
(11.2 |
) |
(21.8 |
) |
(43.9 |
) |
(43.1 |
) |
(131.4 |
) |
Total expenditure |
|
(1,787.9 |
) |
(579.1 |
) |
(598.7 |
) |
(300.7 |
) |
(154.8 |
) |
(154.6 |
) |
(0.5 |
) |
(2.7 |
) |
(2.8 |
) |
(8.3 |
) |
(12.5 |
) |
(26.8 |
) |
Sustaining capital |
|
(363.5 |
) |
(165.1 |
) |
(114.4 |
) |
(39.4 |
) |
(38.0 |
) |
(6.6 |
) |
|
|
(7.4 |
) |
(19.0 |
) |
(30.8 |
) |
(29.6 |
) |
(86.8 |
) |
Ore reserve development |
|
(1,186.8 |
) |
(400.1 |
) |
(422.5 |
) |
(261.3 |
) |
(102.9 |
) |
|
|
(10.9 |
) |
(1.1 |
) |
|
|
(4.8 |
) |
(1.0 |
) |
(17.8 |
) |
Growth projects |
|
(237.6 |
) |
(13.9 |
) |
(61.8 |
) |
|
|
(13.9 |
) |
(148.0 |
) |
(1) The average exchange rate for the six months ended 31 December 2015 was R13.61/US$.
Segment operating and financial results
Figures are in millions unless otherwise stated
|
|
For the year ended 31 Dec 2016 |
| |||||||||||||||||||||||||
South African Rand |
|
Group |
|
Total |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
Total(1) |
|
Kroondal |
|
Platinum |
|
Mimosa |
|
Rustenburg |
|
Corporate |
| |
Operating results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ore milled |
000t |
|
|
|
20,181 |
|
5,971 |
|
4,676 |
|
4,333 |
|
5,201 |
|
|
|
11,611 |
|
2,732 |
|
5,669 |
|
1,012 |
|
2,198 |
|
|
|
Underground |
|
|
|
|
8,084 |
|
2,055 |
|
2,009 |
|
2,862 |
|
1,158 |
|
|
|
4,948 |
|
2,732 |
|
|
|
1,012 |
|
1,204 |
|
|
|
Surface |
|
|
|
|
12,097 |
|
3,916 |
|
2,667 |
|
1,471 |
|
4,043 |
|
|
|
6,663 |
|
|
|
5,669 |
|
|
|
994 |
|
|
|
Yield |
g/t |
|
|
|
2.33 |
|
2.70 |
|
3.25 |
|
2.32 |
|
1.09 |
|
|
|
1.72 |
|
2.48 |
|
3.57 |
|
0.65 |
|
2.69 |
|
|
|
Underground |
|
|
|
|
5.21 |
|
6.77 |
|
6.82 |
|
3.35 |
|
4.19 |
|
|
|
2.99 |
|
2.48 |
|
|
|
0.65 |
|
3.65 |
|
|
|
Surface |
|
|
|
|
0.41 |
|
0.56 |
|
0.56 |
|
0.30 |
|
0.20 |
|
|
|
0.78 |
|
|
|
3.57 |
|
|
|
1.53 |
|
|
|
Gold produced/PGMs |
Kg |
|
|
|
47,034 |
|
16,130 |
|
15,210 |
|
10,041 |
|
5,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underground |
|
|
|
|
42,078 |
|
13,920 |
|
13,704 |
|
9,601 |
|
4,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surface |
|
|
|
|
4,956 |
|
2,210 |
|
1,506 |
|
440 |
|
800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold sold/PGMs |
kg |
|
|
|
46,905 |
|
16,046 |
|
15,176 |
|
10,041 |
|
5,642 |
|
|
|
13,087 |
|
5,543 |
|
425 |
|
2,833 |
|
4,286 |
|
|
|
Underground |
|
|
|
|
41,960 |
|
13,836 |
|
13,670 |
|
9,601 |
|
4,853 |
|
|
|
12,092 |
|
5,543 |
|
|
|
2,833 |
|
3,716 |
|
|
|
Surface |
|
|
|
|
4,945 |
|
2,210 |
|
1,506 |
|
440 |
|
789 |
|
|
|
995 |
|
|
|
425 |
|
|
|
570 |
|
|
|
Revenue |
R/kg |
|
|
|
586,319 |
|
585,884 |
|
585,853 |
|
585,997 |
|
595,923 |
|
|
|
287,339 |
|
355,999 |
|
308,471 |
|
431,768 |
|
386,374 |
|
|
|
Total cash cost |
R/kg |
|
|
|
377,034 |
|
355,416 |
|
340,762 |
|
381,625 |
|
527,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in-cost |
R/kg |
|
|
|
472,585 |
|
424,872 |
|
435,609 |
|
453,232 |
|
595,959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in-cost margin |
% |
|
|
|
19 |
|
28 |
|
26 |
|
23 |
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating cost |
R/t |
|
|
|
862 |
|
937 |
|
1,080 |
|
866 |
|
575 |
|
|
|
373 |
|
619 |
|
16 |
|
958 |
|
720 |
|
|
|
Underground |
|
|
|
|
1,941 |
|
2,374 |
|
2,300 |
|
1,246 |
|
2,268 |
|
|
|
832 |
|
619 |
|
|
|
958 |
|
1,209 |
|
|
|
Surface |
|
|
|
|
140 |
|
182 |
|
162 |
|
126 |
|
90 |
|
|
|
33 |
|
|
|
16 |
|
|
|
128 |
|
|
|
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 |
|
|
|
Operating costs |
|
|
(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 |
) |
|
|
Operating profit |
|
|
10,531.6 |
|
10,155.3 |
|
3,834.5 |
|
3,849.9 |
|
2,130.5 |
|
377.2 |
|
(36.8 |
) |
376.3 |
|
283.5 |
|
40.3 |
|
254.2 |
|
73.5 |
|
(275.2 |
) |
Underground |
|
|
9,225.9 |
|
8,953.3 |
|
3,253.2 |
|
3,403.2 |
|
2,059.5 |
|
274.2 |
|
(36.8 |
) |
272.6 |
|
283.5 |
|
|
|
254.2 |
|
10.1 |
|
(275.2 |
) |
Surface |
|
|
1,305.7 |
|
1,202.0 |
|
581.3 |
|
446.7 |
|
71.0 |
|
103.0 |
|
|
|
103.7 |
|
|
|
40.3 |
|
|
|
63.4 |
|
|
|
Amortisation and depreciation |
|
|
(4,041.9 |
) |
(3,814.7 |
) |
(1,012.9 |
) |
(1,190.7 |
) |
(818.0 |
) |
(770.8 |
) |
(22.3 |
) |
(227.2 |
) |
(136.2 |
) |
(1.2 |
) |
(223.7 |
) |
(58.6 |
) |
192.5 |
|
Net operating profit |
|
|
6,489.7 |
|
6,340.6 |
|
2,821.6 |
|
2,659.2 |
|
1,312.5 |
|
(393.6 |
) |
(59.1 |
) |
149.1 |
|
147.3 |
|
39.1 |
|
30.5 |
|
14.9 |
|
(82.7 |
) |
Investment income |
|
|
331.4 |
|
289.6 |
|
70.8 |
|
62.3 |
|
34.1 |
|
32.5 |
|
89.9 |
|
41.8 |
|
12.0 |
|
(9.0 |
) |
0.5 |
|
(2,918.8 |
) |
2,957.1 |
|
Finance expenses |
|
|
(903.1 |
) |
(806.2 |
) |
(143.1 |
) |
(156.0 |
) |
(77.6 |
) |
(75.8 |
) |
(353.7 |
) |
(96.9 |
) |
(1.4 |
) |
|
|
(11.2 |
) |
(26.2 |
) |
(58.1 |
) |
Share-based payments |
|
|
(255.9 |
) |
(255.9 |
) |
(16.5 |
) |
(13.7 |
) |
(9.1 |
) |
|
|
(216.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Exploration and feasibility costs |
|
|
(4.1 |
) |
(4.1 |
) |
|
|
|
|
(4.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other costs |
|
|
(1,154.5 |
) |
(1,025.2 |
) |
(226.1 |
) |
(187.9 |
) |
(166.4 |
) |
(115.0 |
) |
(329.8 |
) |
(129.3 |
) |
(65.8 |
) |
(0.6 |
) |
187.7 |
|
(92.2 |
) |
(158.4 |
) |
Non-recurring items |
|
|
557.3 |
|
(1,548.5 |
) |
(20.8 |
) |
15.7 |
|
(12.6 |
) |
(1,423.9 |
) |
(106.9 |
) |
2,105.8 |
|
(1.3 |
) |
|
|
|
|
2,354.6 |
|
(247.5 |
) |
Royalties |
|
|
(546.6 |
) |
(528.0 |
) |
(204.8 |
) |
(194.3 |
) |
(113.2 |
) |
(15.7 |
) |
|
|
(18.6 |
) |
|
|
|
|
(82.9 |
) |
(8.3 |
) |
72.6 |
|
Current tax |
|
|
(1,111.8 |
) |
(1,111.3 |
) |
(472.3 |
) |
(422.0 |
) |
(223.0 |
) |
(1.1 |
) |
7.1 |
|
(0.5 |
) |
|
|
|
|
(22.8 |
) |
|
|
22.3 |
|
Deferred tax |
|
|
(131.4 |
) |
(164.5 |
) |
(64.3 |
) |
(148.5 |
) |
19.4 |
|
35.3 |
|
(6.4 |
) |
33.1 |
|
|
|
(11.6 |
) |
13.1 |
|
27.0 |
|
4.6 |
|
Profit for the period |
|
|
3,271.0 |
|
1,186.5 |
|
1,744.5 |
|
1,614.8 |
|
760.0 |
|
(1,957.3 |
) |
(975.5 |
) |
2,084.5 |
|
90.8 |
|
17.9 |
|
114.9 |
|
(649.0 |
) |
2,509.9 |
|
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of Sibanye |
|
|
3,701.6 |
|
1,619.4 |
|
1,744.5 |
|
1,614.8 |
|
760.0 |
|
(1,523.5 |
) |
(976.4 |
) |
2,082.2 |
|
90.8 |
|
15.6 |
|
114.9 |
|
(649.0 |
) |
2,509.9 |
|
Non-controlling interests |
|
|
(430.6 |
) |
(432.9 |
) |
|
|
|
|
|
|
(433.8 |
) |
0.9 |
|
2.3 |
|
|
|
2.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total 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 |
|
Sustaining capital |
|
|
(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 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Platinum Divisions results for the year ended 31 December 2016 include Aquarius for nine months since acquisition and the Rustenburg Operations for two months since acquisition.
Segment financial results (continued)
Figures are in millions unless otherwise stated
|
|
For the year ended 31 Dec 2016 |
| ||||||||||||||||||||||||
United State Dollars(2) |
|
Group |
|
Total |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
Total(1) |
|
Kroondal |
|
Platinum |
|
Mimosa |
|
Rustenburg |
|
Corporate |
|
Revenue |
|
2,128.1 |
|
1,873.4 |
|
640.4 |
|
605.6 |
|
400.8 |
|
229.1 |
|
(2.5 |
) |
254.7 |
|
134.4 |
|
8.9 |
|
83.3 |
|
112.9 |
|
(84.8 |
) |
Underground |
|
1,909.1 |
|
1,676.3 |
|
552.1 |
|
545.8 |
|
383.3 |
|
197.6 |
|
(2.5 |
) |
232.8 |
|
134.4 |
|
|
|
83.3 |
|
99.9 |
|
(84.8 |
) |
Surface |
|
219.0 |
|
197.1 |
|
88.3 |
|
59.8 |
|
17.5 |
|
31.5 |
|
|
|
21.9 |
|
|
|
8.9 |
|
|
|
13.0 |
|
|
|
Operating costs |
|
(1,410.7 |
) |
(1,181.6 |
) |
(379.2 |
) |
(343.4 |
) |
(255.7 |
) |
(203.3 |
) |
|
|
(229.1 |
) |
(115.1 |
) |
(6.2 |
) |
(66.0 |
) |
(107.8 |
) |
66.0 |
|
Underground |
|
(1,280.7 |
) |
(1,066.4 |
) |
(330.5 |
) |
(314.0 |
) |
(243.0 |
) |
(178.9 |
) |
|
|
(214.3 |
) |
(115.1 |
) |
|
|
(66.0 |
) |
(99.2 |
) |
66.0 |
|
Surface |
|
(130.0 |
) |
(115.2 |
) |
(48.7 |
) |
(29.4 |
) |
(12.7 |
) |
(24.4 |
) |
|
|
(14.8 |
) |
|
|
(6.2 |
) |
|
|
(8.6 |
) |
|
|
Operating profit |
|
717.4 |
|
691.8 |
|
261.2 |
|
262.2 |
|
145.1 |
|
25.8 |
|
(2.5 |
) |
25.6 |
|
19.3 |
|
2.7 |
|
17.3 |
|
5.1 |
|
(18.8 |
) |
Underground |
|
628.4 |
|
609.9 |
|
221.6 |
|
231.8 |
|
140.3 |
|
18.7 |
|
(2.5 |
) |
18.5 |
|
19.3 |
|
|
|
17.3 |
|
0.7 |
|
(18.8 |
) |
Surface |
|
89.0 |
|
81.9 |
|
39.6 |
|
30.4 |
|
4.8 |
|
7.1 |
|
|
|
7.1 |
|
|
|
2.7 |
|
|
|
4.4 |
|
|
|
Amortisation and depreciation |
|
(275.3 |
) |
(259.8 |
) |
(69.0 |
) |
(81.1 |
) |
(55.7 |
) |
(52.5 |
) |
(1.5 |
) |
(15.5 |
) |
(9.3 |
) |
(0.1 |
) |
(15.2 |
) |
(4.0 |
) |
13.1 |
|
Net operating profit |
|
442.1 |
|
432.0 |
|
192.2 |
|
181.1 |
|
89.4 |
|
(26.7 |
) |
(4.0 |
) |
10.1 |
|
10.0 |
|
2.6 |
|
2.1 |
|
1.1 |
|
(5.7 |
) |
Investment income |
|
22.6 |
|
19.7 |
|
4.8 |
|
4.2 |
|
2.3 |
|
2.2 |
|
6.2 |
|
2.9 |
|
0.8 |
|
(0.6 |
) |
|
|
(198.8 |
) |
201.5 |
|
Finance expenses |
|
(61.5 |
) |
(54.9 |
) |
(9.7 |
) |
(10.6 |
) |
(5.3 |
) |
(5.2 |
) |
(24.1 |
) |
(6.6 |
) |
(0.1 |
) |
|
|
(0.8 |
) |
(1.8 |
) |
(3.9 |
) |
Share-based payments |
|
(17.4 |
) |
(17.4 |
) |
(1.1 |
) |
(0.9 |
) |
(0.6 |
) |
|
|
(14.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Exploration and feasibility costs |
|
(0.3 |
) |
(0.3 |
) |
|
|
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net other costs |
|
(78.6 |
) |
(70.0 |
) |
(15.4 |
) |
(12.9 |
) |
(11.3 |
) |
(7.8 |
) |
(22.6 |
) |
(8.6 |
) |
(4.4 |
) |
|
|
12.8 |
|
(6.3 |
) |
(10.7 |
) |
Non-recurring items |
|
37.9 |
|
(105.5 |
) |
(1.4 |
) |
1.1 |
|
(0.9 |
) |
(97.0 |
) |
(7.3 |
) |
143.4 |
|
(0.1 |
) |
|
|
|
|
160.4 |
|
(16.9 |
) |
Royalties |
|
(37.2 |
) |
(35.9 |
) |
(14.0 |
) |
(13.2 |
) |
(7.6 |
) |
(1.1 |
) |
|
|
(1.3 |
) |
|
|
|
|
(5.6 |
) |
(0.6 |
) |
4.9 |
|
Current tax |
|
(75.7 |
) |
(75.6 |
) |
(32.2 |
) |
(28.7 |
) |
(15.2 |
) |
(0.1 |
) |
0.6 |
|
(0.1 |
) |
|
|
|
|
(1.6 |
) |
|
|
1.5 |
|
Deferred tax |
|
(9.0 |
) |
(11.2 |
) |
(4.4 |
) |
(10.1 |
) |
1.3 |
|
2.4 |
|
(0.4 |
) |
2.2 |
|
|
|
(0.8 |
) |
0.9 |
|
1.8 |
|
0.3 |
|
Profit for the period |
|
222.9 |
|
80.9 |
|
118.8 |
|
110.0 |
|
51.8 |
|
(133.3 |
) |
(66.4 |
) |
142.0 |
|
6.2 |
|
1.2 |
|
7.8 |
|
(44.2 |
) |
171.0 |
|
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of Sibanye |
|
252.2 |
|
110.4 |
|
118.8 |
|
110.0 |
|
51.8 |
|
(103.7 |
) |
(66.5 |
) |
141.8 |
|
6.2 |
|
1.0 |
|
7.8 |
|
(44.2 |
) |
171.0 |
|
Non-controlling interests |
|
(29.3 |
) |
(29.5 |
) |
|
|
|
|
|
|
(29.6 |
) |
0.1 |
|
0.2 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenditure |
|
(282.8 |
) |
(260.5 |
) |
(71.6 |
) |
(88.9 |
) |
(42.8 |
) |
(17.0 |
) |
(40.2 |
) |
(22.3 |
) |
(12.0 |
) |
(0.1 |
) |
(10.9 |
) |
(10.1 |
) |
10.8 |
|
Sustaining capital |
|
(68.9 |
) |
(46.6 |
) |
(14.9 |
) |
(17.8 |
) |
(5.8 |
) |
(3.3 |
) |
(4.8 |
) |
(22.3 |
) |
(12.0 |
) |
(0.1 |
) |
(10.9 |
) |
(10.1 |
) |
10.8 |
|
Ore reserve development |
|
(163.1 |
) |
(163.1 |
) |
(53.0 |
) |
(62.2 |
) |
(37.0 |
) |
(10.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth projects |
|
(50.8 |
) |
(50.8 |
) |
(3.7 |
) |
(8.9 |
) |
|
|
(2.8 |
) |
(35.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Platinum Divisions results for the year ended 31 December 2016 include Aquarius for nine months since acquisition and the Rustenburg Operations for two months since acquisition.
(2) The average exchange rate for the year ended 31 December 2016 was R14.68/US$.
Segment operating and financial results (continued)
Figures are in millions unless otherwise stated
United States Dollars(1) |
|
For the year ended |
|
South African Rand |
| ||||||||||||||||||||||||
Corporate |
|
Cooke |
|
Beatrix |
|
Kloof |
|
Driefontein |
|
Group |
|
|
|
|
|
|
|
Group |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,793 |
|
4,319 |
|
3,977 |
|
5,772 |
|
19,861 |
|
000t |
|
Ore milled |
|
000t |
|
19,861 |
|
5,772 |
|
3,977 |
|
4,319 |
|
5,793 |
|
|
|
|
|
1,470 |
|
2,723 |
|
1,979 |
|
2,412 |
|
8,584 |
|
|
|
Underground |
|
|
|
8,584 |
|
2,412 |
|
1,979 |
|
2,723 |
|
1,470 |
|
|
|
|
|
4,323 |
|
1,596 |
|
1,998 |
|
3,360 |
|
11,277 |
|
|
|
Surface |
|
|
|
11,277 |
|
3,360 |
|
1,998 |
|
1,596 |
|
4,323 |
|
|
|
|
|
1.08 |
|
2.34 |
|
3.54 |
|
3.01 |
|
2.41 |
|
g/t |
|
Yield |
|
g/t |
|
2.41 |
|
3.01 |
|
3.54 |
|
2.34 |
|
1.08 |
|
|
|
|
|
3.65 |
|
3.51 |
|
6.50 |
|
6.36 |
|
5.02 |
|
|
|
Underground |
|
|
|
5.02 |
|
6.36 |
|
6.49 |
|
3.51 |
|
3.65 |
|
|
|
|
|
0.21 |
|
0.34 |
|
0.61 |
|
0.60 |
|
0.41 |
|
|
|
Surface |
|
|
|
0.41 |
|
0.60 |
|
0.61 |
|
0.34 |
|
0.21 |
|
|
|
|
|
201.0 |
|
324.9 |
|
452.3 |
|
557.8 |
|
1,536.0 |
|
000oz |
|
Gold produced/sold |
|
kg |
|
47,775 |
|
17,350 |
|
14,068 |
|
10,105 |
|
6,252 |
|
|
|
|
|
172.3 |
|
307.3 |
|
413.1 |
|
493.3 |
|
1,386.0 |
|
|
|
Underground |
|
|
|
43,109 |
|
15,345 |
|
12,848 |
|
9,557 |
|
5,359 |
|
|
|
|
|
28.7 |
|
17.6 |
|
39.2 |
|
64.5 |
|
150.0 |
|
|
|
Surface |
|
|
|
4,666 |
|
2,005 |
|
1,220 |
|
548 |
|
893 |
|
|
|
|
|
1,161 |
|
1,163 |
|
1,160 |
|
1,158 |
|
1,160 |
|
$/oz |
|
Gold price |
|
R/kg |
|
475,508 |
|
474,697 |
|
475,647 |
|
476,546 |
|
475,768 |
|
|
|
|
|
1,158 |
|
831 |
|
836 |
|
756 |
|
848 |
|
$/oz |
|
Total cash cost |
|
R/kg |
|
347,613 |
|
309,764 |
|
342,764 |
|
340,792 |
|
474,584 |
|
|
|
|
|
1,329 |
|
996 |
|
1,051 |
|
914 |
|
1,051 |
|
$/oz |
|
All-in-cost |
|
R/kg |
|
430,746 |
|
374,790 |
|
430,751 |
|
408,422 |
|
544,658 |
|
|
|
|
|
(14 |
) |
14 |
|
9 |
|
21 |
|
9 |
% |
|
|
All-in-cost margin% |
|
|
|
9 |
|
21 |
|
9 |
|
14 |
|
(14 |
) |
|
|
|
|
40 |
|
62 |
|
94 |
|
71 |
|
65 |
|
$/t |
|
Operating cost |
|
R/t |
|
825 |
|
907 |
|
1,201 |
|
785 |
|
514 |
|
|
|
|
|
140 |
|
92 |
|
177 |
|
152 |
|
137 |
|
|
|
Underground |
|
|
|
1,741 |
|
1,941 |
|
2,251 |
|
1,169 |
|
1,782 |
|
|
|
|
|
7 |
|
10 |
|
13 |
|
13 |
|
10 |
|
|
|
Surface |
|
|
|
128 |
|
165 |
|
161 |
|
129 |
|
83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
233.3 |
|
377.7 |
|
524.8 |
|
646.0 |
|
1,781.8 |
|
|
|
Revenue |
|
|
|
22,717.4 |
|
8,236.0 |
|
6,691.4 |
|
4,815.5 |
|
2,974.5 |
|
|
|
|
|
201.0 |
|
357.3 |
|
479.5 |
|
571.3 |
|
1,609.1 |
|
|
|
Underground |
|
|
|
20,515.0 |
|
7,284.1 |
|
6,112.8 |
|
4,555.7 |
|
2,562.4 |
|
|
|
|
|
32.3 |
|
20.4 |
|
45.3 |
|
74.7 |
|
172.7 |
|
|
|
Surface |
|
|
|
2,202.4 |
|
951.9 |
|
578.6 |
|
259.8 |
|
412.1 |
|
|
|
|
|
(233.5 |
) |
(266.0 |
) |
(374.7 |
) |
(410.6 |
) |
(1,284.8 |
) |
|
|
Operating costs |
|
|
|
(16,380.4 |
) |
(5,234.2 |
) |
(4,777.2 |
) |
(3,391.0 |
) |
(2,978.0 |
) |
|
|
|
|
(205.5 |
) |
(249.8 |
) |
(349.4 |
) |
(367.2 |
) |
(1,171.9 |
) |
|
|
Underground |
|
|
|
(14,940.8 |
) |
(4,681.2 |
) |
(4,454.9 |
) |
(3,184.5 |
) |
(2,620.2 |
) |
|
|
|
|
(28.0 |
) |
(16.2 |
) |
(25.3 |
) |
(43.4 |
) |
(112.9 |
) |
|
|
Surface |
|
|
|
(1,439.6 |
) |
(553.0 |
) |
(322.3 |
) |
(206.5 |
) |
(357.8 |
) |
|
|
|
|
(0.2 |
) |
111.7 |
|
150.1 |
|
235.4 |
|
497.0 |
|
|
|
Operating profit |
|
|
|
6,337.0 |
|
3,001.8 |
|
1,914.2 |
|
1,424.5 |
|
(3.5 |
) |
|
|
|
|
(4.5 |
) |
107.5 |
|
130.1 |
|
204.1 |
|
437.2 |
|
|
|
Underground |
|
|
|
5,574.2 |
|
2,602.9 |
|
1,657.9 |
|
1,371.2 |
|
(57.8 |
) |
|
|
|
|
4.3 |
|
4.2 |
|
20.0 |
|
31.3 |
|
59.8 |
|
|
|
Surface |
|
|
|
762.8 |
|
398.9 |
|
256.3 |
|
53.3 |
|
54.3 |
|
|
|
(1.6 |
) |
(55.3 |
) |
(58.0 |
) |
(80.7 |
) |
(89.6 |
) |
(285.2 |
) |
|
|
Amortisation and depreciation |
|
|
|
(3,636.6 |
) |
(1,142.6 |
) |
(1,029.3 |
) |
(739.4 |
) |
(704.6 |
) |
(20.7 |
) |
(1.6 |
) |
(55.5 |
) |
53.7 |
|
69.4 |
|
145.8 |
|
211.8 |
|
|
|
Net operating profit |
|
|
|
2,700.4 |
|
1,859.2 |
|
884.9 |
|
685.1 |
|
(708.1 |
) |
(20.7 |
) |
6.3 |
|
2.1 |
|
2.5 |
|
4.0 |
|
5.3 |
|
20.2 |
|
|
|
Investment income |
|
|
|
257.0 |
|
67.5 |
|
50.6 |
|
31.3 |
|
27.1 |
|
80.5 |
|
(11.4 |
) |
(4.8 |
) |
(4.5 |
) |
(11.8 |
) |
(11.6 |
) |
(44.1 |
) |
|
|
Finance expenses |
|
|
|
(561.8 |
) |
(147.7 |
) |
(150.1 |
) |
(57.2 |
) |
(61.3 |
) |
(145.5 |
) |
(27.8 |
) |
(2.2 |
) |
(3.6 |
) |
(4.7 |
) |
(5.0 |
) |
(43.3 |
) |
|
|
Net other costs |
|
|
|
(551.5 |
) |
(64.0 |
) |
(59.8 |
) |
(46.4 |
) |
(28.2 |
) |
(353.1 |
) |
(14.8 |
) |
|
|
(1.8 |
) |
(2.2 |
) |
(2.7 |
) |
(21.5 |
) |
|
|
Share-based payments |
|
|
|
(274.4 |
) |
(35.1 |
) |
(27.6 |
) |
(23.5 |
) |
|
|
(188.2 |
) |
(0.4 |
) |
(0.2 |
) |
(0.1 |
) |
(0.1 |
) |
(1.1 |
) |
(1.9 |
) |
|
|
Exploration/feasibility costs |
|
|
|
(23.6 |
) |
(13.9 |
) |
(0.6 |
) |
(0.9 |
) |
(1.9 |
) |
(6.3 |
) |
(15.1 |
) |
(2.5 |
) |
(0.7 |
) |
0.6 |
|
(0.3 |
) |
(18.0 |
) |
|
|
Non-recurring items |
|
|
|
(230.1 |
) |
(2.9 |
) |
7.2 |
|
(8.4 |
) |
(31.8 |
) |
(194.2 |
) |
|
|
(1.3 |
) |
(7.0 |
) |
(7.7 |
) |
(15.4 |
) |
(31.4 |
) |
|
|
Royalties |
|
|
|
(400.6 |
) |
(196.8 |
) |
(98.4 |
) |
(88.7 |
) |
(16.7 |
) |
|
|
(1.2 |
) |
|
|
(12.0 |
) |
(7.6 |
) |
(33.8 |
) |
(54.6 |
) |
|
|
Current tax |
|
|
|
(696.7 |
) |
(430.8 |
) |
(97.4 |
) |
(153.4 |
) |
|
|
(15.1 |
) |
9.7 |
|
9.6 |
|
1.4 |
|
0.1 |
|
4.2 |
|
25.0 |
|
|
|
Deferred tax |
|
|
|
319.5 |
|
53.4 |
|
0.9 |
|
18.0 |
|
122.0 |
|
125.2 |
|
(56.3 |
) |
(54.8 |
) |
27.9 |
|
40.0 |
|
85.4 |
|
42.2 |
|
|
|
Profit for the period |
|
|
|
538.2 |
|
1,088.9 |
|
509.7 |
|
355.9 |
|
(698.9 |
) |
(717.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(56.3 |
) |
(40.8 |
) |
27.9 |
|
40.0 |
|
85.4 |
|
56.2 |
|
|
|
Owners of Sibanye |
|
|
|
716.9 |
|
1,088.9 |
|
509.7 |
|
355.9 |
|
(519.9 |
) |
(717.7 |
) |
|
|
(14.0 |
) |
|
|
|
|
|
|
(14.0 |
) |
|
|
Non-controlling interests |
|
|
|
(178.7 |
) |
|
|
|
|
|
|
(179.0 |
) |
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22.5 |
) |
(26.5 |
) |
(46.7 |
) |
(88.6 |
) |
(78.0 |
) |
(262.3 |
) |
|
|
Total expenditure |
|
|
|
(3,344.8 |
) |
(994.2 |
) |
(1,129.9 |
) |
(596.5 |
) |
(337.4 |
) |
(286.8 |
) |
(1.2 |
) |
(7.3 |
) |
(6.7 |
) |
(17.7 |
) |
(19.6 |
) |
(52.5 |
) |
|
|
Sustaining capital |
|
|
|
(668.9 |
) |
(249.2 |
) |
(225.6 |
) |
(86.1 |
) |
(92.9 |
) |
(15.1 |
) |
|
|
(17.8 |
) |
(40.0 |
) |
(65.9 |
) |
(57.1 |
) |
(180.8 |
) |
|
|
Ore reserve development |
|
|
|
(2,304.9 |
) |
(727.0 |
) |
(840.6 |
) |
(510.4 |
) |
(226.9 |
) |
|
|
(21.3 |
) |
(1.4 |
) |
|
|
(5.0 |
) |
(1.3 |
) |
(29.0 |
) |
|
|
Growth projects |
|
|
|
(371.0 |
) |
(18.0 |
) |
(63.7 |
) |
|
|
(17.6 |
) |
(271.7 |
) |
(1) The average exchange rate for the year ended 31 December 2015 was R12.75/US$.
GOLD DIVISION UNIT COST BENCHMARKING METRICS
Cost benchmarks for the six months ended 31 December 2016, compared with the six months ended 30 June 2016 and the six months ended 31 December 2015
Figures are in rand millions unless otherwise stated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold Division |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
Operating cost(1) |
|
|
|
Dec 2016 |
|
8,649.7 |
|
2,799.2 |
|
2,522.2 |
|
1,925.3 |
|
1,403.0 |
|
|
|
|
|
|
|
Jun 2016 |
|
8,696.3 |
|
2,767.4 |
|
2,518.8 |
|
1,828.1 |
|
1,582.0 |
|
|
|
|
|
|
|
Dec 2015 |
|
8,500.9 |
|
2,641.2 |
|
2,479.9 |
|
1,782.6 |
|
1,597.2 |
|
|
|
Less: General and admin |
|
|
|
Dec 2016 |
|
(95.3 |
) |
(34.3 |
) |
(32.4 |
) |
(18.0 |
) |
(10.6 |
) |
|
|
|
|
|
|
Jun 2016 |
|
(94.0 |
) |
(34.1 |
) |
(31.5 |
) |
(16.8 |
) |
(11.6 |
) |
|
|
|
|
|
|
Dec 2015 |
|
(93.1 |
) |
(28.3 |
) |
(26.7 |
) |
(18.4 |
) |
(19.7 |
) |
|
|
Plus: Royalty |
|
|
|
Dec 2016 |
|
265.3 |
|
102.8 |
|
94.4 |
|
60.9 |
|
7.2 |
|
|
|
|
|
|
|
Jun 2016 |
|
262.7 |
|
102.0 |
|
99.9 |
|
52.3 |
|
8.5 |
|
|
|
|
|
|
|
Dec 2015 |
|
261.2 |
|
117.9 |
|
69.7 |
|
65.4 |
|
8.2 |
|
|
|
Total cash cost(2) |
|
|
|
Dec 2016 |
|
8,819.7 |
|
2,867.7 |
|
2,584.2 |
|
1,968.2 |
|
1,399.6 |
|
|
|
|
|
|
|
Jun 2016 |
|
8,865.0 |
|
2,835.3 |
|
2,587.2 |
|
1,863.6 |
|
1,578.9 |
|
|
|
|
|
|
|
Dec 2015 |
|
8,669.0 |
|
2,730.8 |
|
2,522.9 |
|
1,829.6 |
|
1,585.7 |
|
|
|
Plus: General and admin |
|
|
|
Dec 2016 |
|
95.3 |
|
34.3 |
|
32.4 |
|
18.0 |
|
10.6 |
|
|
|
|
|
|
|
Jun 2016 |
|
94.0 |
|
34.1 |
|
31.5 |
|
16.8 |
|
11.6 |
|
|
|
|
|
|
|
Dec 2015 |
|
93.1 |
|
28.3 |
|
26.7 |
|
18.4 |
|
19.7 |
|
|
|
Community costs |
|
|
|
Dec 2016 |
|
60.8 |
|
8.5 |
|
13.1 |
|
23.0 |
|
16.2 |
|
|
|
|
|
|
|
Jun 2016 |
|
19.7 |
|
8.0 |
|
7.2 |
|
4.0 |
|
0.5 |
|
|
|
|
|
|
|
Dec 2015 |
|
23.8 |
|
8.7 |
|
5.9 |
|
13.7 |
|
(4.5 |
) |
|
|
Share-based payments(3) |
|
|
|
Dec 2016 |
|
12.3 |
|
5.6 |
|
4.3 |
|
2.4 |
|
|
|
|
|
|
|
|
|
Jun 2016 |
|
27.0 |
|
10.9 |
|
9.4 |
|
6.7 |
|
|
|
|
|
|
|
|
|
Dec 2015 |
|
129.4 |
|
16.0 |
|
12.0 |
|
11.3 |
|
|
|
90.1 |
|
Rehabilitation |
|
|
|
Dec 2016 |
|
58.8 |
|
(18.4 |
) |
19.7 |
|
10.4 |
|
46.0 |
|
1.1 |
|
|
|
|
|
Jun 2016 |
|
82.0 |
|
(10.6 |
) |
24.4 |
|
13.1 |
|
54.1 |
|
1.0 |
|
|
|
|
|
Dec 2015 |
|
74.6 |
|
12.9 |
|
12.4 |
|
9.8 |
|
40.2 |
|
(0.7 |
) |
Ore reserve development |
|
|
|
Dec 2016 |
|
1,252.1 |
|
399.2 |
|
494.3 |
|
285.9 |
|
72.7 |
|
|
|
|
|
|
|
Jun 2016 |
|
1,142.3 |
|
379.8 |
|
418.6 |
|
257.0 |
|
86.9 |
|
|
|
|
|
|
|
Dec 2015 |
|
1,186.8 |
|
400.1 |
|
422.5 |
|
261.3 |
|
102.9 |
|
|
|
Sustaining capital |
|
|
|
Dec 2016 |
|
402.2 |
|
147.0 |
|
175.3 |
|
52.8 |
|
27.1 |
|
|
|
expenditure |
|
|
|
Jun 2016 |
|
211.2 |
|
71.5 |
|
85.9 |
|
32.0 |
|
21.8 |
|
|
|
|
|
|
|
Dec 2015 |
|
356.9 |
|
165.1 |
|
114.4 |
|
39.4 |
|
38.0 |
|
|
|
On-mine exploration |
|
|
|
Dec 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jun 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 2015 |
|
8.4 |
|
7.3 |
|
0.6 |
|
0.4 |
|
0.1 |
|
|
|
Less: By-product credit |
|
|
|
Dec 2016 |
|
(15.0 |
) |
(5.0 |
) |
(3.8 |
) |
(4.1 |
) |
(2.1 |
) |
|
|
|
|
|
|
Jun 2016 |
|
(13.2 |
) |
(4.6 |
) |
(3.0 |
) |
(3.5 |
) |
(2.1 |
) |
|
|
|
|
|
|
Dec 2015 |
|
(12.0 |
) |
(4.4 |
) |
(2.7 |
) |
(3.4 |
) |
(1.5 |
) |
|
|
Total All-in sustaining cost(4) |
|
|
|
Dec 2016 |
|
10,686.2 |
|
3,438.9 |
|
3,319.5 |
|
2,356.6 |
|
1,570.1 |
|
1.1 |
|
|
|
|
|
Jun 2016 |
|
10,428.0 |
|
3,324.4 |
|
3,161.2 |
|
2,189.7 |
|
1,751.7 |
|
1.0 |
|
|
|
|
|
Dec 2015 |
|
10,530.0 |
|
3,364.8 |
|
3,114.7 |
|
2,180.5 |
|
1,780.6 |
|
89.4 |
|
Plus: Corporate cost, growth and capital expenditure |
|
|
|
Dec 2016 |
|
601.9 |
|
37.2 |
|
94.7 |
|
4.5 |
|
36.2 |
|
429.3 |
|
|
|
|
|
Jun 2016 |
|
395.6 |
|
16.9 |
|
35.3 |
|
0.3 |
|
4.5 |
|
338.6 |
|
|
|
|
|
Dec 2015 |
|
249.4 |
|
13.9 |
|
61.8 |
|
|
|
13.9 |
|
159.8 |
|
Total All-in cost(5) |
|
|
|
Dec 2016 |
|
11,288.1 |
|
3,476.1 |
|
3,414.2 |
|
2,361.1 |
|
1,606.3 |
|
430.4 |
|
|
|
|
|
Jun 2016 |
|
10,823.6 |
|
3,341.3 |
|
3,196.5 |
|
2,190.0 |
|
1,756.2 |
|
339.6 |
|
|
|
|
|
Dec 2015 |
|
10,779.4 |
|
3,378.7 |
|
3,176.5 |
|
2,180.5 |
|
1,794.5 |
|
249.2 |
|
Gold sold |
|
kg |
|
Dec 2016 |
|
23,676 |
|
8,173 |
|
7,788 |
|
5,197 |
|
2,518 |
|
|
|
|
|
|
|
Jun 2016 |
|
23,229 |
|
7,873 |
|
7,388 |
|
4,844 |
|
3,124 |
|
|
|
|
|
|
|
Dec 2015 |
|
25,571 |
|
9,093 |
|
7,471 |
|
5,604 |
|
3,403 |
|
|
|
|
|
000ozs |
|
Dec 2016 |
|
761.3 |
|
262.8 |
|
250.4 |
|
167.1 |
|
81.0 |
|
|
|
|
|
|
|
Jun 2016 |
|
746.8 |
|
253.1 |
|
237.5 |
|
155.7 |
|
100.4 |
|
|
|
|
|
|
|
Dec 2015 |
|
822.1 |
|
292.3 |
|
240.2 |
|
180.2 |
|
109.4 |
|
|
|
Total cash cost |
|
R/kg |
|
Dec 2016 |
|
372,504 |
|
350,875 |
|
331,818 |
|
378,718 |
|
555,838 |
|
|
|
|
|
|
|
Jun 2016 |
|
381,635 |
|
360,130 |
|
350,189 |
|
384,723 |
|
505,410 |
|
|
|
|
|
|
|
Dec 2015 |
|
339,017 |
|
300,319 |
|
337,692 |
|
326,481 |
|
465,971 |
|
|
|
|
|
US$/oz |
|
Dec 2016 |
|
829 |
|
781 |
|
739 |
|
843 |
|
1,238 |
|
|
|
|
|
|
|
Jun 2016 |
|
772 |
|
728 |
|
708 |
|
778 |
|
1,022 |
|
|
|
|
|
|
|
Dec 2015 |
|
775 |
|
686 |
|
772 |
|
746 |
|
1,065 |
|
|
|
All-in sustaining cost |
|
R/kg |
|
Dec 2016 |
|
451,352 |
|
420,763 |
|
426,233 |
|
453,454 |
|
623,550 |
|
|
|
|
|
|
|
Jun 2016 |
|
448,922 |
|
422,253 |
|
427,883 |
|
452,044 |
|
560,723 |
|
|
|
|
|
|
|
Dec 2015 |
|
411,795 |
|
370,043 |
|
416,905 |
|
389,097 |
|
523,244 |
|
|
|
|
|
US$/oz |
|
Dec 2016 |
|
1,005 |
|
937 |
|
949 |
|
1,010 |
|
1,388 |
|
|
|
|
|
|
|
Jun 2016 |
|
908 |
|
854 |
|
865 |
|
914 |
|
1,134 |
|
|
|
|
|
|
|
Dec 2015 |
|
941 |
|
846 |
|
953 |
|
889 |
|
1,196 |
|
|
|
All-in cost |
|
R/kg |
|
Dec 2016 |
|
476,774 |
|
425,315 |
|
438,392 |
|
454,320 |
|
637,927 |
|
|
|
|
|
|
|
Jun 2016 |
|
465,952 |
|
424,400 |
|
432,661 |
|
452,106 |
|
562,164 |
|
|
|
|
|
|
|
Dec 2015 |
|
421,548 |
|
371,572 |
|
425,177 |
|
389,097 |
|
527,329 |
|
|
|
|
|
US$/oz |
|
Dec 2016 |
|
1,062 |
|
947 |
|
976 |
|
1,012 |
|
1,420 |
|
|
|
|
|
|
|
Jun 2016 |
|
942 |
|
858 |
|
875 |
|
914 |
|
1,137 |
|
|
|
|
|
|
|
Dec 2015 |
|
963 |
|
849 |
|
972 |
|
889 |
|
1,205 |
|
|
|
The average exchange rates for the six months ended 31 December 2016, 30 June 2016 and 31 December 2015 were R13.97/US$, R15.38/US$ and R13.61/US$, respectively.
Figures may not add as they are rounded independently.
Total cash costs are calculated in accordance with the Gold Institute Industry standard.
(1) Operating costs All gold mining related costs before amortisation/depreciation, tax, non-recurring items.
(2) Total cash cost Operating costs less off-mine costs, which include general and administration costs, as detailed in the table above
All-in costs are calculated in accordance with the World Gold Council guidance
(1) Operating cost As published and includes all mining and processing costs, third party refining costs, permitting costs and corporate G&A charges.
(3) Share-based payments are calculated based on the fair value at initial recognition fair value and does not include the fair valuing adjustment of the cash-settled share-based payment liability to the reporting date fair value.
(4) Total All-in sustaining costs includes operating costs and costs detailed above, including sustaining capital expenditure, based on managed gold sales.
(5) Total All-in costs includes sustaining and Group costs, excluding income tax, M&A activity, working capital, impairments, financing costs, one-time severance charges and items needed to normalise earnings.
Cost benchmarks for the year ended 31 December 2016 compared with the year ended 31 December 2015
Figures are in rand millions unless otherwise stated
|
|
|
|
|
|
Gold Division |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
|
Corporate |
|
Operating cost(1) |
|
|
|
Dec 2016 |
|
17,346.0 |
|
5,566.6 |
|
5,041.0 |
|
3,753.4 |
|
2,985.0 |
|
|
|
|
|
|
|
Dec 2015 |
|
16,380.4 |
|
5,234.2 |
|
4,777.2 |
|
3,391.0 |
|
2,978.0 |
|
|
|
Less: General and admin |
|
|
|
Dec 2016 |
|
(189.3 |
) |
(68.4 |
) |
(63.9 |
) |
(34.8 |
) |
(22.2 |
) |
|
|
|
|
|
|
Dec 2015 |
|
(173.8 |
) |
(56.6 |
) |
(53.6 |
) |
(36.0 |
) |
(27.6 |
) |
|
|
Plus: Royalty |
|
|
|
Dec 2016 |
|
528.1 |
|
204.8 |
|
194.3 |
|
113.3 |
|
15.7 |
|
|
|
|
|
|
|
Dec 2015 |
|
400.6 |
|
196.8 |
|
98.4 |
|
88.7 |
|
16.7 |
|
|
|
Total cash cost(2) |
|
|
|
Dec 2016 |
|
17,684.8 |
|
5,703.0 |
|
5,171.4 |
|
3,831.9 |
|
2,978.5 |
|
|
|
|
|
|
|
Dec 2015 |
|
16,607.2 |
|
5,374.4 |
|
4,822.0 |
|
3,443.7 |
|
2,967.1 |
|
|
|
Plus: General and admin |
|
|
|
Dec 2016 |
|
189.3 |
|
68.4 |
|
63.9 |
|
34.8 |
|
22.2 |
|
|
|
|
|
|
|
Dec 2015 |
|
173.8 |
|
56.6 |
|
53.6 |
|
36.0 |
|
27.6 |
|
|
|
Community costs |
|
|
|
Dec 2016 |
|
80.4 |
|
16.5 |
|
20.3 |
|
27.0 |
|
16.6 |
|
|
|
|
|
|
|
Dec 2015 |
|
40.7 |
|
13.9 |
|
8.9 |
|
15.0 |
|
2.9 |
|
|
|
Share-based payments(3) |
|
|
|
Dec 2016 |
|
39.3 |
|
16.5 |
|
13.7 |
|
9.1 |
|
|
|
|
|
|
|
|
|
Dec 2015 |
|
274.4 |
|
35.1 |
|
27.6 |
|
23.5 |
|
|
|
188.2 |
|
Rehabilitation |
|
|
|
Dec 2016 |
|
141.0 |
|
(28.9 |
) |
44.1 |
|
23.2 |
|
100.1 |
|
2.5 |
|
|
|
|
|
Dec 2015 |
|
138.3 |
|
23.1 |
|
22.9 |
|
17.3 |
|
75.0 |
|
|
|
Ore reserve development |
|
|
|
Dec 2016 |
|
2,394.4 |
|
779.0 |
|
912.9 |
|
542.9 |
|
159.6 |
|
|
|
|
|
|
|
Dec 2015 |
|
2,304.9 |
|
727.0 |
|
840.6 |
|
510.4 |
|
226.9 |
|
|
|
Sustaining capital expenditure |
|
|
|
Dec 2016 |
|
613.4 |
|
218.5 |
|
261.2 |
|
84.8 |
|
48.9 |
|
|
|
|
|
|
|
Dec 2015 |
|
653.8 |
|
249.2 |
|
225.6 |
|
86.1 |
|
92.9 |
|
|
|
On-mine exploration |
|
|
|
Dec 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 2015 |
|
17.3 |
|
13.9 |
|
0.6 |
|
0.9 |
|
1.9 |
|
|
|
Less: By-product credit |
|
|
|
Dec 2016 |
|
(28.2 |
) |
(9.6 |
) |
(6.8 |
) |
(7.6 |
) |
(4.2 |
) |
|
|
|
|
|
|
Dec 2015 |
|
(26.8 |
) |
(8.6 |
) |
(5.7 |
) |
(5.8 |
) |
(6.7 |
) |
|
|
Total All-in sustaining cost(4) |
|
|
|
Dec 2016 |
|
21,114.4 |
|
6,763.4 |
|
6,480.7 |
|
4,546.1 |
|
3,321.7 |
|
2.5 |
|
|
|
|
|
Dec 2015 |
|
20,183.6 |
|
6,484.6 |
|
5,996.1 |
|
4,127.1 |
|
3,387.6 |
|
188.2 |
|
Plus: Group exploration growth and other capital exploration |
|
|
|
Dec 2016 |
|
1,052.2 |
|
54.1 |
|
130.1 |
|
4.8 |
|
40.7 |
|
822.5 |
|
|
|
|
|
Dec 2015 |
|
395.3 |
|
18.0 |
|
63.7 |
|
|
|
17.6 |
|
296.0 |
|
Total All-in cost(5) |
|
|
|
Dec 2016 |
|
22,166.6 |
|
6,817.5 |
|
6,610.8 |
|
4,550.9 |
|
3,362.4 |
|
827.0 |
|
|
|
|
|
Dec 2015 |
|
20,578.9 |
|
6,502.6 |
|
6,059.8 |
|
4,127.1 |
|
3,405.2 |
|
484.2 |
|
Gold sold |
|
Kg |
|
Dec 2016 |
|
46,905 |
|
16,046 |
|
15,176 |
|
10,041 |
|
5,642 |
|
|
|
|
|
|
|
Dec 2015 |
|
47,775 |
|
17,350 |
|
14,068 |
|
10,105 |
|
6,252 |
|
|
|
|
|
000ozs |
|
Dec 2016 |
|
1,508 |
|
515.9 |
|
487.9 |
|
322.8 |
|
181.4 |
|
|
|
|
|
|
|
Dec 2015 |
|
1,536.0 |
|
557.8 |
|
452.3 |
|
324.9 |
|
201.0 |
|
|
|
Total cash cost |
|
R/kg |
|
Dec 2016 |
|
377,034 |
|
355,416 |
|
340,762 |
|
381,625 |
|
527,916 |
|
|
|
|
|
|
|
Dec 2015 |
|
347,613 |
|
309,764 |
|
342,764 |
|
340,792 |
|
474,584 |
|
|
|
|
|
US$/oz |
|
Dec 2016 |
|
799 |
|
753 |
|
722 |
|
809 |
|
1,119 |
|
|
|
|
|
|
|
Dec 2015 |
|
848 |
|
756 |
|
836 |
|
831 |
|
1,158 |
|
|
|
All-in sustaining cost |
|
R/kg |
|
Dec 2016 |
|
450,152 |
|
421,501 |
|
427,036 |
|
452,754 |
|
588,745 |
|
|
|
|
|
|
|
Dec 2015 |
|
422,472 |
|
373,752 |
|
426,223 |
|
408,422 |
|
541,843 |
|
|
|
|
|
US$/oz |
|
Dec 2016 |
|
954 |
|
893 |
|
905 |
|
960 |
|
1,248 |
|
|
|
|
|
|
|
Dec 2015 |
|
1,031 |
|
912 |
|
1,040 |
|
996 |
|
1,322 |
|
|
|
All-in cost |
|
R/kg |
|
Dec 2016 |
|
472,585 |
|
424,872 |
|
435,609 |
|
453,232 |
|
595,959 |
|
|
|
|
|
|
|
Dec 2015 |
|
430,746 |
|
374,790 |
|
430,751 |
|
408,422 |
|
544,658 |
|
|
|
|
|
US$/oz |
|
Dec 2016 |
|
1,002 |
|
901 |
|
923 |
|
961 |
|
1,263 |
|
|
|
|
|
|
|
Dec 2015 |
|
1,051 |
|
914 |
|
1,051 |
|
996 |
|
1,329 |
|
|
|
The average exchange rates for the year ended 31 December 2016 and 31 December 2015 were R14.68/US$, and R12.75/US$, respectively.
Figures may not add as they are rounded independently.
Total cash costs are calculated in accordance with the Gold Institute Industry standard.
(1) Operating costs All gold mining-related costs before amortisation/depreciation, tax, non-recurring items.
(2) Total cash cost Operating costs less off-mine costs, which include general and administration costs, as detailed in the table above
All-in costs are calculated in accordance with the World Gold Council guidance
(1) Operating cost As published and includes all mining and processing costs, third party refining costs, permitting costs and corporate G&A charges.
(3) Share-based payments are calculated based on the fair value at initial recognition fair value and does not include the fair valuing adjustment of the cash-settled share-based payment liability to the reporting date fair value.
(4) Total All-in sustaining costs includes operating costs and costs detailed above, including sustaining capital expenditure, based on managed gold sales.
(5) Total All-in costs includes sustaining and Group costs, excluding income tax, M&A activity, working capital, impairments, financing costs, one-time severance charges and items needed to normalise earnings.
GOLD DIVISION QUARTERLY SALIENT FEATURES
Salient features and cost benchmarks for the quarters ended 31 December 2016 and 30 September 2016
|
|
|
|
|
|
Gold Division |
|
Driefontein |
|
Kloof |
|
Beatrix |
|
Cooke |
| ||||||||||||
|
|
|
|
|
|
Total |
|
Underground |
|
Surface |
|
Underground |
|
Surface |
|
Underground |
|
Surface |
|
Underground |
|
Surface |
|
Underground |
|
Surface |
|
Tonnes milled/treated |
|
000t |
|
Dec 2016 |
|
4,936 |
|
1,952 |
|
2,984 |
|
516 |
|
919 |
|
517 |
|
789 |
|
701 |
|
361 |
|
218 |
|
915 |
|
|
|
|
|
Sept 2016 |
|
5,238 |
|
2,066 |
|
3,172 |
|
506 |
|
1,098 |
|
555 |
|
687 |
|
743 |
|
359 |
|
262 |
|
1,028 |
|
Yield |
|
g/t |
|
Dec 2016 |
|
2,41 |
|
5.48 |
|
0.40 |
|
7.25 |
|
0.54 |
|
6.66 |
|
0.51 |
|
3.62 |
|
0.30 |
|
4.50 |
|
0.22 |
|
|
|
|
|
Sept 2016 |
|
2.27 |
|
5.15 |
|
0.39 |
|
6.85 |
|
0.50 |
|
6.52 |
|
0.53 |
|
3.28 |
|
0.32 |
|
4.30 |
|
0.22 |
|
Gold produced |
|
kg |
|
Dec 2016 |
|
11,908 |
|
10,703 |
|
1,205 |
|
3,740 |
|
499 |
|
3,445 |
|
399 |
|
2,537 |
|
107 |
|
981 |
|
200 |
|
|
|
|
|
Sept 2016 |
|
11,897 |
|
10,649 |
|
1,248 |
|
3,468 |
|
550 |
|
3,617 |
|
361 |
|
2,438 |
|
115 |
|
1,126 |
|
222 |
|
|
|
000oz |
|
Dec 2016 |
|
382.9 |
|
344.3 |
|
38.8 |
|
120.3 |
|
16.0 |
|
110.8 |
|
12.8 |
|
81.5 |
|
3.5 |
|
31.5 |
|
6.5 |
|
|
|
|
|
Sept 2016 |
|
382.5 |
|
342.4 |
|
40.1 |
|
111.5 |
|
17.7 |
|
116.3 |
|
11.6 |
|
78.4 |
|
3.7 |
|
36.2 |
|
7.1 |
|
Gold price received |
|
R/kg |
|
Dec 2016 |
|
541,082 |
|
|
|
|
|
540,842 |
|
539,790 |
|
540,998 |
|
570,000 |
| ||||||||
|
|
|
|
Sept 2016 |
|
597,705 |
|
|
|
|
|
597,760 |
|
597,386 |
|
598,198 |
|
606,009 |
| ||||||||
|
|
US$/oz |
|
Dec 2016 |
|
1,212 |
|
|
|
|
|
1,212 |
|
1,209 |
|
1,212 |
|
1,277 |
| ||||||||
|
|
|
|
Sept 2016 |
|
1,322 |
|
|
|
|
|
1,323 |
|
1,322 |
|
1,324 |
|
1,341 |
| ||||||||
Operating cost |
|
R/t |
|
Dec 2016 |
|
833 |
|
1,893 |
|
140 |
|
2,312 |
|
189 |
|
2,090 |
|
147 |
|
1,324 |
|
109 |
|
2,265 |
|
96 |
|
|
|
|
|
Sept 2016 |
|
874 |
|
1,996 |
|
144 |
|
2,479 |
|
187 |
|
2,207 |
|
164 |
|
1,226 |
|
131 |
|
2,802 |
|
89 |
|
Total cash cost |
|
R/kg |
|
Dec 2016 |
|
346,439 |
|
|
|
|
|
324,260 |
|
310,630 |
|
368,684 |
|
491,538 |
| ||||||||
|
|
|
|
Sept 2016 |
|
398,319 |
|
|
|
|
|
378,372 |
|
352,086 |
|
389,111 |
|
611,573 |
| ||||||||
|
|
US$/oz |
|
Dec 2016 |
|
776 |
|
|
|
|
|
726 |
|
696 |
|
826 |
|
1,101 |
| ||||||||
|
|
|
|
Sept 2016 |
|
881 |
|
|
|
|
|
837 |
|
779 |
|
861 |
|
1,353 |
| ||||||||
Operating margin |
|
% |
|
Dec 2016 |
|
36 |
|
36 |
|
36 |
|
41 |
|
35 |
|
42 |
|
46 |
|
32 |
|
31 |
|
13 |
|
18 |
|
|
|
|
|
Sept 2016 |
|
36 |
|
35 |
|
40 |
|
39 |
|
38 |
|
43 |
|
48 |
|
38 |
|
34 |
|
(10 |
) |
35 |
|
All-in sustaining cost |
|
R/kg |
|
Dec 2016 |
|
427,091 |
|
|
|
|
|
393,333 |
|
409,843 |
|
445,045 |
|
562,308 |
| ||||||||
|
|
|
|
Sept 2016 |
|
479,785 |
|
|
|
|
|
449,154 |
|
441,956 |
|
462,162 |
|
676,632 |
| ||||||||
|
|
US$/oz |
|
Dec 2016 |
|
957 |
|
|
|
|
|
881 |
|
918 |
|
997 |
|
1,260 |
| ||||||||
|
|
|
|
Sept 2016 |
|
1,062 |
|
|
|
|
|
994 |
|
978 |
|
1,023 |
|
1,497 |
| ||||||||
All-in cost |
|
R/kg |
|
Dec 2016 |
|
455,370 |
|
|
|
|
|
397,882 |
|
423,491 |
|
446,710 |
|
577,692 |
| ||||||||
|
|
|
|
Sept 2016 |
|
497,794 |
|
|
|
|
|
453,708 |
|
452,690 |
|
462,201 |
|
690,134 |
| ||||||||
|
|
US$/oz |
|
Dec 2016 |
|
1,020 |
|
|
|
|
|
891 |
|
949 |
|
1,001 |
|
1,294 |
| ||||||||
|
|
|
|
Sept 2016 |
|
1,102 |
|
|
|
|
|
1,004 |
|
1,002 |
|
1,023 |
|
1,527 |
| ||||||||
All-in cost margin |
|
% |
|
Dec 2016 |
|
16 |
|
|
|
|
|
26 |
|
22 |
|
17 |
|
(6) |
| ||||||||
|
|
|
|
Sept 2016 |
|
17 |
|
|
|
|
|
24 |
|
24 |
|
23 |
|
(16) |
| ||||||||
Ore reserve development |
|
Rmil |
|
Dec 2016 |
|
591,1 |
|
|
|
|
|
184.9 |
|
231.6 |
|
140.4 |
|
34.2 |
| ||||||||
|
|
|
|
Sept 2016 |
|
661.1 |
|
|
|
|
|
214.4 |
|
262.8 |
|
145.5 |
|
38.4 |
| ||||||||
Sustaining capital |
|
|
|
Dec 2016 |
|
258.1 |
|
|
|
|
|
93.4 |
|
115.5 |
|
35.6 |
|
13.6 |
| ||||||||
|
|
|
|
Sept 2016 |
|
144.1 |
|
|
|
|
|
53.7 |
|
59.8 |
|
17.2 |
|
13.4 |
| ||||||||
Corporate and project |
|
|
|
Dec 2016 |
|
257.7 |
|
|
|
|
|
18.8 |
|
52.0 |
|
0.4 |
|
18.1 |
| ||||||||
expenditure(1) |
|
|
|
Sept 2016 |
|
79.3 |
|
|
|
|
|
18.3 |
|
42.7 |
|
0.1 |
|
18.2 |
| ||||||||
Total capital expenditure |
|
Rmil |
|
Dec 2016 |
|
1,106.9 |
|
|
|
|
|
297.1 |
|
399.1 |
|
176.4 |
|
65.9 |
| ||||||||
|
|
|
|
Sept 2016 |
|
1,024.0 |
|
|
|
|
|
286.4 |
|
365.3 |
|
162.8 |
|
70.0 |
| ||||||||
Total capital expenditure |
|
US$mil |
|
Dec 2016 |
|
79.7 |
|
|
|
|
|
21.4 |
|
28.8 |
|
12.7 |
|
4.7 |
| ||||||||
|
|
|
|
Sept 2016 |
|
71.7 |
|
|
|
|
|
20.1 |
|
25.2 |
|
11.5 |
|
4.9 |
|
The average exchange rates for the quarters ended 31 December 2016 and 30 September 2016 were R13.88/US$ and R14.06/US$, respectively.
Figures may not add as they are rounded independently.
(1) Corporate and project expenditure for the quarters ended 31 December 2016 and 30 September 2016 amounted to R168.4 million (US$12.1 million) and R139.5 million
(US$10.0 million), respectively.
PLATINUM DIVISION QUARTERLY SALIENT FEATURES
Platinum Division Salient features and cost benchmarks for the quarters ended 31 December 2016 and 30 September 2016
|
|
|
|
|
|
Platinum Division attributable(1) |
|
Kroondal |
|
Mimosa |
|
Plat Mile |
|
Rustenburg |
| ||||||
|
|
|
|
|
|
Total |
|
Underground |
|
Surface |
|
Attributable |
|
Attributable |
|
Surface |
|
Underground |
|
Surface |
|
Tonnes milled/treated |
|
000t |
|
Dec 2016 |
|
5,808 |
|
2,448 |
|
3,360 |
|
904 |
|
340 |
|
2,366 |
|
1,204 |
|
994 |
|
|
|
|
|
Sep 2016 |
|
3,112 |
|
1,242 |
|
1,870 |
|
897 |
|
345 |
|
1,870 |
|
|
|
|
|
Plant head grade |
|
g/t |
|
Dec 2016 |
|
1.88 |
|
3.20 |
|
0.92 |
|
2.44 |
|
3.61 |
|
0.67 |
|
3.65 |
|
1.53 |
|
|
|
|
|
Sep 2016 |
|
1.49 |
|
2.79 |
|
0.63 |
|
2.51 |
|
3.53 |
|
0.63 |
|
|
|
|
|
Plant recoveries |
|
% |
|
Dec 2016 |
|
66.37 |
|
82.93 |
|
24.66 |
|
82.29 |
|
78.28 |
|
12.38 |
|
84.54 |
|
37.42 |
|
|
|
|
|
Sep 2016 |
|
63.60 |
|
80.75 |
|
12.77 |
|
81.97 |
|
78.50 |
|
12.77 |
|
|
|
|
|
PGM 4E production(2) |
|
4Eoz |
|
Dec 2016 |
|
233,199 |
|
208,586 |
|
24,613 |
|
58,252 |
|
30,863 |
|
6,297 |
|
119,471 |
|
18,316 |
|
|
|
|
|
Sep 2016 |
|
94,791 |
|
89,990 |
|
4,801 |
|
59,268 |
|
30,722 |
|
4,801 |
|
|
|
|
|
Average PGM 4E basket price |
|
R/4Eoz |
|
Dec 2016 |
|
11,900 |
|
11,872 |
|
12,133 |
|
11,688 |
|
12,228 |
|
11,754 |
|
11,870 |
|
12,263 |
|
|
|
|
|
Sep 2016 |
|
12,726 |
|
12,711 |
|
13,015 |
|
12,949 |
|
12,252 |
|
13,015 |
|
|
|
|
|
|
|
US$/4Eoz |
|
Dec 2016 |
|
857 |
|
855 |
|
874 |
|
842 |
|
881 |
|
847 |
|
855 |
|
883 |
|
|
|
|
|
Sep 2016 |
|
901 |
|
899 |
|
925 |
|
914 |
|
871 |
|
925 |
|
|
|
|
|
Operating cost |
|
R/t |
|
Dec 2016 |
|
424 |
|
945 |
|
45 |
|
604 |
|
917 |
|
11 |
|
1,209 |
|
128 |
|
|
|
|
|
Sep 2016 |
|
290 |
|
703 |
|
16 |
|
625 |
|
907 |
|
16 |
|
|
|
|
|
|
|
US$/t |
|
Dec 2016 |
|
31 |
|
68 |
|
3 |
|
44 |
|
66 |
|
1 |
|
87 |
|
9 |
|
|
|
|
|
Sep 2016 |
|
21 |
|
50 |
|
1 |
|
44 |
|
64 |
|
1 |
|
|
|
|
|
Operating margin |
|
% |
|
Dec 2016 |
|
8 |
|
5 |
|
36 |
|
7 |
|
19 |
|
47 |
|
1 |
|
33 |
|
|
|
|
|
Sep 2016 |
|
25 |
|
24 |
|
39 |
|
23 |
|
26 |
|
39 |
|
|
|
|
|
Operating cost(3) |
|
R/4Eoz |
|
Dec 2016 |
|
10,571 |
|
11,090 |
|
6,176 |
|
9,368 |
|
10,103 |
|
4,002 |
|
12,185 |
|
6,923 |
|
|
|
|
|
Sep 2016 |
|
9,532 |
|
9,701 |
|
6,361 |
|
9,453 |
|
10,179 |
|
6,361 |
|
|
|
|
|
|
|
US$/4Eoz |
|
Dec 2016 |
|
762 |
|
799 |
|
445 |
|
675 |
|
728 |
|
288 |
|
878 |
|
499 |
|
|
|
|
|
Sep 2016 |
|
678 |
|
690 |
|
452 |
|
672 |
|
724 |
|
452 |
|
|
|
|
|
Total capital expenditure |
|
Rm |
|
Dec 2016 |
|
269.3 |
|
269.1 |
|
0.2 |
|
67.0 |
|
53.4 |
|
0.2 |
|
148.7 |
|
|
|
|
|
|
|
Sep 2016 |
|
87.5 |
|
87.2 |
|
0.3 |
|
41.5 |
|
45.7 |
|
0.3 |
|
|
|
|
|
|
|
US$mil |
|
Dec 2016 |
|
19.3 |
|
19.3 |
|
|
|
4.8 |
|
3.8 |
|
|
|
10.7 |
|
|
|
|
|
|
|
Sep 2016 |
|
6.2 |
|
6.2 |
|
|
|
2.9 |
|
3.3 |
|
|
|
|
|
|
|
Figures may not add as they are rounded independently.
(1) Platinum Division includes the attributable operations of Kroondal (50%), Mimosa (50%), Platinum Mile surface operation and Rustenburg since acquisition on 1 November 2016.
(2) Production per product
|
|
Quarter ended |
| ||
|
|
Dec 2016 |
|
Sep 2016 |
|
Platinum |
|
134,836 |
|
52,480 |
|
Palladium |
|
73,437 |
|
31,697 |
|
Rhodium |
|
19,457 |
|
8,129 |
|
Gold |
|
5,469 |
|
2,485 |
|
PGM4E production (4Eoz) |
|
233,199 |
|
94,791 |
|
Ruthenium |
|
30,804 |
|
12,368 |
|
Iridium |
|
7,047 |
|
3,038 |
|
Total |
|
271,050 |
|
110,197 |
|
(3) Operating costs are all mining related costs before amortisation and depreciation, royalties, taxation and non-recurring items.
DEVELOPMENT RESULTS
Development values represent the actual results of sampling and no allowance has been made for any adjustments which may be necessary when estimating ore reserves. All figures below exclude shaft sinking metres, which are reported separately where appropriate.
|
|
Quarter ended |
|
Quarter ended |
|
Year ended |
| ||||||||||||||
Driefontein |
|
Reef |
|
Carbon |
|
Main |
|
VCR |
|
Carbon |
|
Main |
|
VCR |
|
Carbon |
|
Main |
|
VCR |
|
Advanced |
|
(m) |
|
1,512 |
|
974 |
|
845 |
|
1,237 |
|
963 |
|
771 |
|
6,111 |
|
3,480 |
|
3,866 |
|
Advanced on reef |
|
(m) |
|
237 |
|
378 |
|
131 |
|
130 |
|
214 |
|
109 |
|
874 |
|
1040 |
|
482 |
|
Channel width |
|
(cm) |
|
36 |
|
50 |
|
116 |
|
78 |
|
41 |
|
96 |
|
56 |
|
60 |
|
96 |
|
Average value |
|
(g/t) |
|
33.8 |
|
11.6 |
|
27.2 |
|
13.7 |
|
16.3 |
|
41.5 |
|
21.6 |
|
9.5 |
|
36.4 |
|
|
|
(cmg/t) |
|
1,218 |
|
578 |
|
3,141 |
|
1,067 |
|
669 |
|
3,980 |
|
1,203 |
|
567 |
|
3,511 |
|
|
|
Quarter ended |
|
Quarter ended |
|
Year ended |
| ||||||||||||||||||||
Kloof |
|
Reef |
|
Kloof |
|
Main |
|
Libanon |
|
VCR |
|
Kloof |
|
Main |
|
Libanon |
|
VCR |
|
Kloof |
|
Main |
|
Libanon |
|
VCR |
|
Advanced |
|
(m) |
|
681 |
|
768 |
|
170 |
|
2,425 |
|
617 |
|
782 |
|
226 |
|
2,330 |
|
2,824 |
|
3,064 |
|
696 |
|
9,583 |
|
Advanced on reef |
|
(m) |
|
206 |
|
69 |
|
|
|
454 |
|
292 |
|
116 |
|
|
|
476 |
|
992 |
|
422 |
|
32 |
|
1,949 |
|
Channel width |
|
(cm) |
|
115 |
|
48 |
|
|
|
102 |
|
142 |
|
50 |
|
|
|
110 |
|
156 |
|
82 |
|
117 |
|
111 |
|
Average value |
|
(g/t) |
|
11.6 |
|
18.9 |
|
|
|
25.4 |
|
5.6 |
|
13.8 |
|
|
|
22.9 |
|
7.8 |
|
8.7 |
|
11.0 |
|
22.8 |
|
|
|
(cmg/t) |
|
1,331 |
|
907 |
|
|
|
2,584 |
|
794 |
|
696 |
|
|
|
2,514 |
|
1,220 |
|
714 |
|
1,286 |
|
2,526 |
|
|
|
Quarter ended |
|
Quarter ended |
|
Year ended |
| ||||||||
Beatrix |
|
Reef |
|
Beatrix |
|
Kalkoenkrans |
|
Beatrix |
|
Kalkoenkrans |
|
Beatrix |
|
Kalkoenkrans |
|
Advanced |
|
(m) |
|
4,613 |
|
723 |
|
4,503 |
|
756 |
|
17,986 |
|
3,294 |
|
Advanced on reef |
|
(m) |
|
1,289 |
|
138 |
|
1,354 |
|
85 |
|
5,168 |
|
675 |
|
Channel width |
|
(cm) |
|
145 |
|
102 |
|
128 |
|
118 |
|
129 |
|
130 |
|
Average value |
|
(g/t) |
|
5.9 |
|
13.3 |
|
7.7 |
|
16.9 |
|
7.2 |
|
13.5 |
|
|
|
(cmg/t) |
|
861 |
|
1,361 |
|
992 |
|
1,998 |
|
932 |
|
1,522 |
|
|
|
Quarter ended |
|
Quarter ended |
|
Year ended |
| ||||||||||||||||||||
Cooke |
|
Reef |
|
VCR |
|
Elsburgs |
|
Elsburg |
|
Kimberley |
|
VCR |
|
Elsburgs |
|
Elsburg |
|
Kimberley |
|
VCR |
|
Elsburgs |
|
Elsburg |
|
Kimberley |
|
Advanced |
|
(m) |
|
203 |
|
831 |
|
|
|
184 |
|
268 |
|
1,124 |
|
|
|
226 |
|
1,155 |
|
5,002 |
|
173 |
|
785 |
|
Advanced on reef |
|
(m) |
|
45 |
|
142 |
|
|
|
27 |
|
129 |
|
434 |
|
|
|
71 |
|
534 |
|
1,758 |
|
125 |
|
201 |
|
Channel width |
|
(cm) |
|
73 |
|
88 |
|
|
|
119 |
|
248 |
|
232 |
|
|
|
213 |
|
241 |
|
243 |
|
352 |
|
223 |
|
Average value |
|
(g/t) |
|
5.4 |
|
10.6 |
|
|
|
4.7 |
|
3.8 |
|
3.5 |
|
|
|
2.9 |
|
3.0 |
|
4.0 |
|
4.7 |
|
3.6 |
|
|
|
(cmg/t) |
|
392 |
|
933 |
|
|
|
559 |
|
954 |
|
816 |
|
|
|
628 |
|
725 |
|
982 |
|
1,654 |
|
807 |
|
|
|
Quarter ended |
|
Period ended |
| ||||||||||||||||||
Kroondal(1) |
|
Reef |
|
Kopaneng |
|
Simunye |
|
Bambanani |
|
Kwezi |
|
K6 |
|
Kopaneng |
|
Simunye |
|
Bambanani |
|
Kwezi |
|
K6 |
|
Advanced |
|
(m) |
|
701 |
|
552 |
|
1,160 |
|
767 |
|
974 |
|
1,925 |
|
1,540 |
|
3,133 |
|
2,094 |
|
2,529 |
|
Advanced on reef |
|
(m) |
|
300 |
|
477 |
|
294 |
|
694 |
|
971 |
|
1,409 |
|
1,417 |
|
1,777 |
|
1,587 |
|
2,492 |
|
Channel width |
|
(cm) |
|
102 |
|
183 |
|
45 |
|
104 |
|
193 |
|
159 |
|
189 |
|
71 |
|
85 |
|
178 |
|
Height |
|
(cm) |
|
260 |
|
244 |
|
224 |
|
240 |
|
254 |
|
250 |
|
235 |
|
224 |
|
231 |
|
241 |
|
Average value |
|
(g/t) |
|
1.26 |
|
2.16 |
|
0.81 |
|
2.45 |
|
2.46 |
|
1.75 |
|
2.2 |
|
1.57 |
|
2.03 |
|
2.65 |
|
|
|
(cmg/t) |
|
326 |
|
528 |
|
182 |
|
587 |
|
627 |
|
439 |
|
517 |
|
352 |
|
470 |
|
640 |
|
(1) Development data since acquisition on 12 April 2016.
|
|
|
|
Period ended |
| ||||||
Rustenburg(2) |
|
Reef |
|
Bathopele |
|
Thembelani |
|
Khuseleka |
|
Siphumelele |
|
Advanced |
|
(m) |
|
190 |
|
1,387 |
|
1,254 |
|
1,291 |
|
Advanced waste |
|
(m) |
|
|
|
942 |
|
1,018 |
|
986 |
|
Advanced on reef |
|
(m) |
|
190 |
|
445 |
|
236 |
|
305 |
|
Channel width |
|
(cm) |
|
73 |
|
|
|
|
|
|
|
Height (SW) |
|
(cm) |
|
219 |
|
119 |
|
117 |
|
122 |
|
Average value |
|
(g/t) |
|
2.61 |
|
4.06 |
|
4.14 |
|
5.55 |
|
|
|
(cmg/t) |
|
570 |
|
483 |
|
485 |
|
677 |
|
(2) Development data since acquisition on 1 November 2016.
FORWARD LOOKING STATEMENTS
This document includes forward-looking statements within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as target, will, would, expect, anticipate, plans, potential, can, may and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters.
These forward-looking statements, including, among others, those relating to Sibanyes future business prospects, revenues and income, expected timings of the Stillwater transaction (the Transaction) (including completion), potential Transaction benefits (including statements regarding growth and cost savings) or information related to the Blitz Project, wherever they may occur in this document and the exhibits to this document, are necessarily estimates reflecting the best judgment of the senior management and directors of Sibanye, and involve a number of known and unknown risks and uncertainties that could cause actual results, performance or achievements of the Group to differ materially from those suggested by the forward-looking statements. As a consequence, these forward-looking statements should be considered in light of various important factors, including those set forth in this document. Important factors that could cause the actual results to differ materially from estimates or projections contained in the forward-looking statements include, without limitation, economic, business, political and social conditions in South Africa, Zimbabwe and elsewhere; changes in assumptions underlying Sibanyes estimation of its current Mineral Reserves and Resources; the ability to achieve anticipated efficiencies and other cost savings in connection with past and future acquisitions, as well as at existing operations; the ability of Sibanye to successfully integrate acquired businesses and operations (whether in the gold mining business or otherwise) into its existing businesses; Sibanyes or Stillwaters ability to complete the proposed Transaction; the inability to complete the proposed Transaction due to failure to obtain approval of the shareholders of Sibanye or Stillwater or other conditions in the merger agreement; Sibanyes ability to achieve anticipated efficiencies and other cost savings in connection with the Transaction; the success of Sibanyes business strategy and changes thereto, exploration and development activities; the ability of Sibanye to comply with requirements that it operate in a sustainable manner; changes in the market price of gold, platinum group metals (PGMs) and/or uranium; the occurrence of hazards associated with underground and surface gold, PGMs and uranium mining; the occurrence of labour disruptions and industrial action; the availability, terms and deployment of capital or credit; changes in relevant government regulations, particularly environmental tax health and safety regulations and new legislation affecting water, mining, mineral rights and business ownership, including any interpretations thereof which may be subject to dispute; the outcome and consequence of any potential or pending litigation or regulatory proceedings or other environmental, health and safety issues; power disruptions, constraints and cost increases; supply chain shortages and increases in the price of production inputs; fluctuations in exchange rates, currency devaluations, inflation and other macro-economic monetary policies; the occurrence of temporary stoppages of mines for safety incidents and unplanned maintenance; Sibanyes ability to hire and retain senior management or sufficient technically skilled employees, as well as its ability to achieve sufficient representation of historically disadvantaged South Africans in its management positions; failure of Sibanyes information technology and communications systems; the adequacy of Sibanyes insurance coverage; any social unrest, sickness or natural or man-made disaster at informal settlements in the vicinity of some of Sibanyes operations; and the impact of HIV, tuberculosis and other contagious diseases. Further details of potential risks and uncertainties affecting Sibanye are described in Sibanyes filings with the JSE and the SEC, including in Sibanyes Annual Report on Form 20-F, for the fiscal year ended 31 December 2015 and the Integrated Annual Report 2015. These forward-looking statements speak only as of the date of this document.
The Group undertakes no obligation to update publicly or release any revisions to these forward-looking statements to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events.
ADDITIONAL INFORMATION AND WHERE TO FIND IT
This document does not constitute the solicitation of any vote, proxy or approval. In connection with the proposed Transaction, Sibanye intends to post to its shareholders a JSE Limited (JSE) Category 1 circular subject to the approval of the circular by the JSE and Stillwater has filed with the Securities and Exchange Commission (the SEC) relevant materials, including a proxy statement. The JSE Category 1 circular and other relevant documents will be sent or otherwise disseminated to Sibanyes shareholders and will contain important information about the proposed Transaction and related matters. SHAREHOLDERS OF SIBANYE ARE ADVISED TO READ THE JSE CATEGORY 1 CIRCULAR AND OTHER RELEVANT DOCUMENTS WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. The proxy statement and other relevant documents will be sent or otherwise disseminated to Stillwaters shareholders and will contain important information about the proposed Transaction and related matters. SHAREHOLDERS OF STILLWATER ARE ADVISED TO READ THE PROXY STATEMENT THAT HAS BEEN FILED AND OTHER RELEVANT DOCUMENTS FILED WITH THE SEC WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. When available, Sibanye shareholders may obtain free copies of the JSE Category 1 circular by going to Sibanyes website at www.sibanye.co.za. The proxy statement and other relevant documents may also be obtained, free of charge, on the SECs website (http://www.sec.gov). Stillwater shareholders may obtain free copies of the proxy statement from Stillwater by going to Stillwaters website at www.stillwatermining.com.
PARTICIPANTS IN THE SOLICITATION
Sibanye, Stillwater and their respective directors and officers may be deemed participants in the solicitation of proxies of Sibanyes and Stillwaters respective shareholders in connection with the proposed Transaction. Sibanyes shareholders and other interested persons may obtain, without charge, more detailed information regarding the directors and officers of Sibanye in Sibanyes Annual Report on Form 20-F, for the fiscal year ended 31 December 2015, which was filed with the SEC on 21 March 2016. Stillwaters shareholders and other interested persons may obtain, without charge, more detailed information regarding the directors and officers of Stillwater in Stillwaters Annual Report on Form 10-K for the fiscal year ended 31 December 2015, which was filed with the SEC on 22 February 2016. Additional information regarding the interests of participants in the solicitation of proxies in connection with the proposed Transaction is included in the proxy statement that Stillwater has filed with the SEC.
NO OFFER OR SOLICITATION
This document is for informational purposes only and does not constitute an offer to sell, or a solicitation of offers to purchase or subscribe for, securities in the United States or any other jurisdiction. Any securities referred to herein that are being offered outside of the United States have not been, and will not be, registered under the U.S. Securities Act of 1933 and may not be offered, exercised or sold in the United States absent registration or an applicable exemption from registration requirements. The public offering of securities currently
intended by the issuer to be made in the United States will be made by means of a prospectus that may be obtained from the issuer and that will contain detailed information about the company, its management and financial statements.
ADMINISTRATION AND CORPORATE INFORMATION
Sibanye Gold Limited Incorporated in the Republic of South Africa Registration number 2002/031431/06 Share code: SGL Issuer code: SGL ISIN: ZAE E000173951
Listings JSE: SGL NYSE: SBGL
Website www.sibanyegold.co.za
Registered Office Libanon Business Park 1 Hospital Street, (Off Cedar Ave), Libanon, Westonaria, 1780 South Africa (Private Bag X5, Westonaria, 1780, South Africa) Tel: +27 11 278 9600 Fax: +27 11 278 9863
Investor Enquiries James Wellsted Senior Vice President: Sibanye Gold Limited Tel: +27 83 453 4014 +27 11 278 9656 E-mail: james.wellsted@sibanyegold.co.za
|
Corporate Secretary Cain Farrel Tel: +27 10 001 1122 Fax: +27 11 278 9863 E-mail: cain.farrel@sibanyegold.co.za
Directors Sello Moloko(1) (Chairman) Neal Froneman (CEO) Charl Keyter (CFO) Chris Chadwick(2) Robert Chan(2) Timothy Cumming(1) Barry Davison(1) Rick Menell(1) Nkosemntu Nika(1) Keith Rayner(1) Susan van der Merwe(1) Jerry Vilakazi(1) Jiyu Yuan(2)
(1) Independent non-executive (2) Non-independent non-executive |
JSE Sponsor JP Morgan Equities South Africa Proprietary Limited (Registration number : 1995/011815/07) 1 Fricker Road Illovo, Johannesburg 2196 South Africa (Private Bag X9936, Sandton, 2196, South Africa)
Office of the United Kingdom Secretaries London St Jamess Corporate Services Limited Suite 31, Second Floor 107 Cheapside London EC2V 6DN United Kingdom Tel: +44 20 7796 8644 Fax: +44 20 7796 8645
American Depository Receipts Transfer Agent BNY Mellon Shareowner Services PO Box 358516 Pittsburgh PA15252-8516 US toll-free: +1 888 269 2377 Tel: +1 201 680 6825 e-mail: shrrelations@bnymellon.com
Tatyana Vesselovskaya Relationship Manager BNY Mellon Depositary Receipts Direct Line: +1 212 815 2867 Mobile: +1 203 609 5159 Fax: +1 212 571 3050 Email: tatyana.vesselovskaya@bnymellon.com |
Transfer Secretaries South Africa Computershare Investor Services Proprietary Limited Rosebank Towers 15 Biermann Avenue Rosebank 2196 (PO Box 61051, Marshalltown, 2107, South Africa) Tel: +27 11 370 5000 Fax: +27 11 688 5248
Transfer Secretaries United Kingdom Capita Asset Services The Registry 34 Beckenham Road Beckenham Kent BR3 4TU England Tel: 0871 664 0300 [calls cost 10p a minute plus network extras, lines are open 8.30am 5pm Mon-Fri] or +44 20 8639 3399 (from overseas) Fax: +44 20 8658 3430 e-mail: ssd@capitaregistrars.com
Auditors KPMG Inc. KPMG Crescent 85 Empire Road Parktown 2193 Johannesburg South Africa Tel: +27 11 647 7111 |
Exhibit 99.2
1 Operating and financial results 23 February 2017 For the six months and year ended 31 Dec 2016
Disclaimer Additional Information and Where to Find It This presentation does not constitute the solicitation of any vote, proxy or approval. In connection with the proposed transaction, Sibanye Gold (Sibanye) intends to post to its shareholders a JSE Limited (JSE) Category 1 circular subject to the approval of the circular by the JSE and Stillwater Mining Company (Stillwater)has filed with the Securities and Exchange Commission (the SEC) relevant materials, including a proxy statement. The JSE Category 1 circular and other relevant documents will be sent or otherwise disseminated to Sibanyes shareholders and will contain important information about the proposed transaction and related matters. SHAREHOLDERS OF SIBANYE ARE ADVISED TO READ THE JSE CATEGORY 1 CIRCULAR AND OTHER RELEVANT DOCUMENTS WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. The proxy statement and other relevant documents will be sent or otherwise disseminated to Stillwaters shareholders and will contain important information about the proposed transaction and related matters. SHAREHOLDERS OF STILLWATER ARE ADVISED TO READ THE PROXY STATEMENT AND OTHER RELEVANT DOCUMENTS THAT HAVE BEEN FILED WITH THE SEC, BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. When available, Sibanye shareholders may obtain free copies of the JSE Category 1 circular by going to Sibanyes website at www.sibanyegold.co.za. The proxy statement and other relevant documents may also be obtained, free of charge, on the SEC's website (http://www.sec.gov). Stillwater shareholders may obtain free copies of the proxy statement from Stillwater by going to Stillwaters website at www.stillwatermining.com. Participants in the Solicitation Sibanye, Stillwater and their respective directors and officers may be deemed participants in the solicitation of proxies of Sibanyes and Stillwaters respective shareholders in connection with the proposed transaction. Sibanyes shareholders and other interested persons may obtain, without charge, more detailed information regarding the directors and officers of Sibanye in Sibanyes Annual Report on Form 20-F, for the fiscal year ended December 31, 2015, which was filed with the SEC on March 21, 2016. Stillwaters shareholders and other interested persons may obtain, without charge, more detailed information regarding the directors and officers of Stillwater in Stillwaters Annual Report on Form 10-K for the fiscal year ended December 31, 2015, which was filed with the SEC on February 22, 2016. Additional information regarding the interests of participants in the solicitation of proxies in connection with the proposed transaction is included in the proxy statement that Stillwater has filed with the SEC. No Offer or Solicitation This presentation is for informational purposes only and does not constitute an offer to sell, or a solicitation of offers to purchase or subscribe for, securities in the United States or any other jurisdiction. Any securities referred to herein have not been, and will not be, registered under the U.S. Securities Act of 1933 and may not be offered, exercised or sold in the United States absent registration or an applicable exemption from registration requirements. Forward Looking Statements This presentation includes forward-looking statements within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as target, will, forecast, expect, potential, intend, estimate, anticipate, can and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. In this presentation, for example, statements related to expected timings of the transactions (including completion), potential transaction benefits (including financial re-ratings), pricing expectations, levels of output, supply and demand, information related to the Blitz Project, and estimations or expectations of enterprise value, EBTIDA and net asset values, are forward-looking statements. The forward-looking statements set out in this presentation involve a number of known and unknown risks, uncertainties and other factors, many of which are difficult to predict and generally beyond the control of Sibanye and Stillwater, that could cause Sibanyes or Stillwaters actual results and outcomes to be materially different from historical results or from any future results expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors include, without limitation: Sibanyes or Stillwaters ability to complete the proposed transaction; the inability to complete the proposed transaction due failure to obtain approval of the shareholders of Sibanye or Stillwater or other conditions in the Merger Agreement; Sibanyes ability to successfully integrate the acquired assets with its existing operations; Sibanyes ability to achieve anticipated efficiencies and other cost savings in connection with the transaction; Sibanyes ability to implement its strategy and any changes thereto; Sibanyes future financial position, plans, strategies, objectives, capital expenditures, projected costs and anticipated cost savings and financing plans; changes in the market price of gold, platinum group metals (PGMs) and/or uranium. These forward-looking statements speak only as of the date of this presentation. Neither Sibanye nor Stillwater undertake any obligation to update publicly or release any revisions to these forward-looking statements to reflect events or circumstances after the date of this presentation or to reflect the occurrence of unanticipated events. 2
Agenda 3 1. Results overview - Neal Froneman 2 Gold Division - Wayne Robinson 3. Platinum Division - Robert van Niekerk 4. Financial overview - Charl Keyter 5. Strategic update Neal Froneman 6. The Stillwater transaction - Neal Froneman 7. Conclusion - Neal Froneman
Results overview Neal Froneman 4
Salient points Safety improved after proactive intervention in August 2016 Gold Division: 50% improvement in FIFR and 27% improvement in SIFR Platinum Division safety strategy roll-out underway Record annual Group operating profit of R10.5 billion (US$717 million) Gold Division operating profit 60% higher to R10.2 billion (US$692 million) Platinum Division operating profit of R376 million (US$26 million)* Rustenburg Operations turnaround - operating profit of R74 million (US$5 million) for November and December 2016 Kroondal and Mimosa Operations maintain excellent operating performance 5 *Excludes R254million (US$17million) equity accounted operating profit from Mimosa
Salient points continued Headline earnings of R2.5 billion (US$169 million) for 2016; 269% higher year-on-year Normalised earnings1 increased by 196% to 397 cps (ZAR) (27cps (US)) Balance sheet remains robust - Net Debt: EBITDA of 0.6x at year end Final dividend of 60 cps - total for 2016 of 145 cps, a 5.1% yield 6 Robust financial result Source: Factset and company filings. Share price data as of 20 February 2017 Note: 1. Normalised earnings are defined as: basic earnings excluding gains and losses on foreign exchange differences and financial instruments, non- recurring items and share of results of equity-accounted investees. 2. Analysis based on dividends declared in the last twelve months Current dividend yield (last twelve months dividends declared)2 5.1% 2.8% 2.6% 1.6% 1.1% 0.8% 0.8% 0.6% 0.6% 0.5% 0.4% 0.4% 0% 1% 2% 3% 4% 5% 6%
Lowest UG gold cost producer in SA Sibanye is the most cost effective miner at its SA underground gold mines 1. Source for Annual Peers information at 31 December 2016: Nedbank 7 2. Source: Company reports for twelve months ended 31 December 2016 1,068 986 980 954 800 900 1,000 1,100 Harmony AngloGold Gold Fields Sibanye US$/ oz AISC US$/ oz (Gold operations) 2 3,235 2,249 2,094 1,941 1,500 2,000 2,500 3,000 3,500 Anglo Gold Gold Fields Harmony Sibanye R/t R/tonne operating costs (SA underground) 1
Gold and PGM prices in rand and US dollars 8 Source: iNet as at 14 February 2017 Strong rand affecting industry margins in South Africa -10 -5 0 5 10 15 20 25 30 35 PGM (R/oz) PGM (US$/oz) Gold (US$/oz) Gold (R/oz)
Gold Division Wayne Robinson 9
Solid results for the Gold Division 10 Record operating profit - 60% higher to R10.2 billion (US$692 million) AlSC of R450,152/kg (US$954/oz) - margin doubled to 23% Gold production stable year on year at 47,034kg (1.5Moz) infrastructure maintenance at Driefontein during H2 2016 closure of Cooke 4 after August 2016 R/tonne costs well contained increasing 4% y-o-y lowest SA underground operating cost producer at R1,941/tonne Profitability boosted by rand gold price 300 000 340 000 380 000 420 000 460 000 500 000 0 500 1 000 1 500 2 000 2 500 3 000 Mar-14 June-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 Mar-16 Jun-16 Sep-16 Dec 16 R/kg Rm Gold Division operating profit and AISC Operating profit AISC
Gold division production profile for 2016 11 Decline in average yield due to lower volumes from higher grade Beatrix 4 shaft 7% lower due to infrastructure issues and power outages during the year Improved throughput and yield driven by 16% higher MCF Closure of unprofitable Cooke 4 shaft after August 2016 47,775 47,034 1,142 64 1220 599 30,000 35,000 40,000 45,000 50,000 C2015 Beatrix Driefontein Kloof Cooke C2016 kg Annual gold production variance
2017 Guidance Gold Division * Estimates are converted at an exchange rate of R13.50/US$ 12 Gold production: 47,000kg - 48,000kg (1.51Moz -1.54Moz) Total cash costs (TCC): R385,000/kg - R395,000/kg (US$890/oz - US$910/oz) All-in sustaining costs (AISC): R470,000/kg - R480,000/kg (US$1,080/oz - US$1,105/oz)* Total capital expenditure for 2017: R4 billion (US$300 million)*
Platinum Division Robert van Niekerk 13
Established the Platinum Division 14 Took ownership of Aquarius on 12 April 2016 and the Rustenburg Operations on 1 November 2016 Positive production trend under Sibanye management Integration now progressed to building a cohesive Platinum Division Re-planned the Rustenburg Operations to achieve near term profitability through: development aligned to maintaining current production levels operational and cost efficiency improvements previously identified synergies Commenced with merger related S189 R400m worth of synergies by end 2017
A strong start 15 Good operational results Kroondal, Platinum Mile and Mimosa delivered record H2 production Turnaround of Rustenburg Operations Platinum Division generated operating profit in 2016 of R376 million¹ (US$26 million) Chrome contribution to revenue above expectation Wage negotiations strike All sections contributing to operating profit ¹ Excludes R254million (US$17million) equity accounted operating profit from Mimosa 2 Estimated Rustenburg historic 4E production based on Anglo American public disclosure of refined Pt production at Rustenburg operations ,0 50,000 100,000 150,000 200,000 250,000 300,000 350,000 400,000 2012 - Q1 2012 - Q2 2012 - Q3 2012 - Q4 2013 - Q1 2013 - Q2 2013 - Q3 2013 - Q4 2014 - Q1 2014 - Q2 2014 - Q3 2014 - Q4 2015 - Q1 2015 - Q2 2015 - Q3 2015 - Q4 2016 - Q1 2016 - Q2 2016 - Q3 2016 - Q4 oz 4E Attributable 4E production (Calendar quarters) 2 Kroondal Mimosa Platinum Mile Rustenburg Wildcat strike
2017 Guidance1 1. Estimates are converted at an exchange rate of R13.50/US$ 2. Platinum Group Metals of which 4E represents platinum, palladium, rhodium and gold 16 4E PGM2 production: 1.05Moz -1.10Moz flat year on year Marketable (saleable) chrome production: ~400,000 tonnes Operating costs: R11 150/4Eoz to R11 450/4Eoz (US$825/4Eoz US$850/4Eoz) 0 to 2% nominal terms reduction year on year Total capital expenditure: R900 million (US$67 million)
Financial overview Charl Keyter 17
Comparative performance 2016 2015 % Change Sibanye Group Operating profit (Rm) 10,532 6,337 66 Free cash flow (Rm)* 1,866 829 125 Normalised earnings (Rm) 3,657 1,220 200 Gold Division Gold price received (R/kg) 586,319 475,508 23 Operating profit (Rm) 10,155 6,337 60 Operating margin (%) 37 28 32 All-in sustaining cost (R/kg) 450,152 422,472 7 Platinum Division Average basket price (R/4Eoz) 12,209 Operating profit (Rm) 376 Operating margin (%) 10 Operating cost (R/4Eoz) 10,296 18 * Free cash flow Cash flow from operating activities, pre-dividend after capital expenditure
Income statement 19 Impairment The recoverable amount of the Cooke cash-generating unit (CGU) is lower than its carrying value and as a result the Cooke CGU is impaired by R556 million. Six months ended 31 December 2016 Rand million US$ million Net operating profit 3,042.2 217.9 Finance expenses (517.9) (36.5) Net other costs 201.7 9.8 Profit before non-recurring items 2,726.0 191.2 Gain on acquisition 2,428.0 165.4 Share-based payment on BEE transaction (240.3) (16.4) Impairment (562.0) (40.8) Other non-recurring items (149.9) (10.6) Profit before royalties and taxation 4,201.8 288.8 Gain on acquisition of the Rustenburg Operation, recognised as follows: Rand million Consideration (3,118.4) Fair value of net identifiable assets 5,546.4 Gain on acquisition 2,428.0 Share-based payment on BEE transaction An expense of R240 million was recognised as part of the Rustenburg Operations acquisition, which represents the BEE shareholders attributable value over the expected life of mine.
Gearing and facilities Figures are in Rm unless otherwise stated1 31 December 2016 31 December 2015 Gross debt 7,222 1,995 Cash and cash equivalents 929 633 Net debt 6,293 1,362 Net debt:EBITDA 0.60:1 0.21:1 20 Long term internal target Net Debt:EBITDA < 1 2. Exchange rate R13.69/US$ 1. Excludes Burnstone 900 3,423 420 Undrawn facilities (Rm) As at 31 December 2016 2 R6.0 billion RCF $350 million RCF Uncommitted facilities
Strategic update Neal Froneman 21
Our vision SUPERIOR VALUE CREATION FOR ALL OUR STAKEHOLDERS Through mining our multi-commodity resources in a safe and healthy environment Sibanye cares 22
Value creation focus 23 Continue to drive operational excellence on existing asset base A proven operating model Robust cash flow Strong balance sheet Investing in organic growth in the Gold Division Sustainable growth through value accretive transactions PGM sector a logical step Aquarius acquisition (2016) Rustenburg acquisition (2016) Proposed Stillwater acquisition (2017) Utilising operational excellence to drive cash flow in complementary Gold-PGM platform
Sibanyes strategic progress Value accretive growth sustaining industry leading dividend 24 Gold operations turned around Cooke & Wits Gold acquisitions- provide organic growth options Rustenburg & Aquarius acquisitions establish Sibanye as a leading PGM producer Proposed acquisition of Stillwater potentially creating a globally competitive precious metals major Future mine to market PGM business in SA Further gold acquisitions
The Stillwater Transaction Neal Froneman 25
Strong transaction rationale Value accretive on a NAV basis and cash flow accretive as Blitz ramps up Positioning the Platinum Division further down the global cost curve, with potential for further cost reductions Improving access to lower-cost global financing Balancing the portfolio operationally and geographically with the addition of world class assets in an attractive mining jurisdiction Enhancing the investment case 26 Source: Company filings Note: Production profile, SWM and EB held at current production and company guidance on Blitz used to extrapolate to full production in 2022 Stillwater Mine East Boulder Mine Blitz Project 0. 200,000. 400,000. 600,000. 800,000. 1,000,000. 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2E oz Stillwater Mined Production (2E oz)
World class assets in an attractive mining jurisdiction High grade (20g/t), palladium biased (78% palladium), long life (+25 years), low-cost (< $500/2E oz), mechanised operations Near term, organic and low-cost growth through the Blitz Project A mine-to-market PGM business Large PGM recycling business provides a steady margin and strategic insight into the market Positions Sibanye as a premier global gold and PGM mining company 27 Cross section across Stillwater operations
Cost reduction drivers; No exchange rate benefits Increased mechanisation Further infrastructure development Improved safety and productivity Staffing reorganization Supplier negotiations Sibanye recognised the turnaround at Stillwater early-on 28 Stillwater All-in Sustaining Costs (AISC)1 and realised prices c.21% AISC improvement Mid-to-high $500s/oz Positive AISC margin Source: Company filings Note: 1. Non-GAAP financial measure, please refer to appendix for definition; 2 Q4 AISC includes $15 per PGM mined ounce spend on productivity enhancement projects (after Blitz ramp-up) Track record of continuous operating efficiency in-line with Sibanyes culture of cost management 2 500 550 600 650 700 750 800 850 900 950 1,000 Q3 2014 Q4 2014 Q1 2015 Q2 2015 Q3 2015 Q4 2015 Q1 2016 Q2 2016 Q3 2016 Q4 2016 Mid-term target US$/ oz AISC Realised basket price (Pt/Pd)
Building a premier global gold and PGM mining company 2015A Palladium Production (moz) 2015A 4E Production1 (moz) Source: Company filings Notes: Platinum, palladium, rhodium and gold (together referred to as 3E+Au or 4E). Stillwater data on a 2E basis Exclusive of Rustenburg Mine Includes PGM by-products only Rustenburg + Aquarius + Stillwater. Rustenburg as publicly disclosed in December 2015; Aquarius Platinum as publicly disclosed in June 2015 and depleted based on actual production to reach December 2015 figures Pro forma for Rustenburg and Aquarius acquisitions Excludes Gold Division Prill split assumed to be same as 9m16 for Stillwaters current mining operations 2015A Gold Production (moz) Includes Blitz at full ramp-up by 2021/22 (270-330koz 2E)7 By-product only By-product only By-product only Sibanye PGM Division Ranking Sibanye Gold Division Ranking 5, 6 5 Positioned globally as a top 5 PGM producer and top 10 gold producer 29 0.3 0.4 1.1 1.2 1.7 2.2 3.3 3.6 2.0 RBPlats Northam Sibanye (pre-transaction) Lonmin Sibanye (Pro Forma) ? Impala Norilsk ³ Amplats ² 0.1 0.1 0.4 0.4 0.8 0.8 1.3 2.7 1.0 RBPlats Northam Lonmin Sibanye (pre-transaction) Impala Sibanye (Pro Forma) ? Amplats ² Norilsk ³ 6.1 5.0 4.0 3.5 2.6 2.4 2.1 1.8 1.7 1.5 Barrick Newmont AngloGold Gold Corp Kinross Newcrest Gold Fields Polyus Agnico-Eagle Sibanye
Quality growth and sustainability Expected Gold and PGM LoM production plan (next 20 years) Source: Company guidance ounces Gold Fields plan Complementary gold and PGM production profiles 30 0 500,000 1,000,000 1,500,000 2,000,000 2,500,000 3,000,000 3,500,000 4,000,000 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 Sibanye, Gold Rustenburg + Aquarius, PGM Stillwater ex. Blitz, PGM Blitz first 5 years, PGM Blitz ramped up, PGM Gold Fields plan, Gold
Rights offering supports capital structure flexibility Net Debt1 / Last twelve months EBITDA1 Source: Company filings, FactSet Note: Yamana, Goldcorp, Barrick, Newmont, Kinross, Agnico-Eagle, Acacia and Randgold LTM as of 30 September 2016. AngloGold, Newcrest, Gold Fields, Sibanye and Harmony LTM as of 30 June 2016 Non-GAAP financial measure, please refer to appendix for definition Pro forma 2016 net debt excludes Burnstone debt and cash as well as fees and expenses related to the Transaction. Sibanye EBITDA annualised for the year ended 30 June 2016 and Pro forma for full year Rustenburg contribution Excludes Burnstone debt and cash, as per mid year 2016 results presentation YTD average price based on January 1st to February 17th 2017, PF net debt as of year end 2016 excludes Burnstone debt and cash and pro forma for transaction. PF2017E EBITDA pro forma for full year transaction impact Funding plan focused on reaching long-term net leverage targets of <1.0x 31 2 2 3 PF Net Debt / 2017E EBITDA w/ $1.3bn RO at YTD 2017 Average Spot Price and FX4 PF Net Debt / 2017E EBITDA w/ $750m RO at YTD 2017 Average Spot Price and FX4 2.5x Sibanye Pro Forma w/o Rights Offering Yamana Goldcorp Sibanye Pro Forma with $750m Rights Offering AngloGold Newcrest Gold Fields Barrick Newmont Sibanye Long-Term Target Kinross Sibanye Agnico-Eagle Harmony Acacia Randgold ~2.9x 2.3x 2.1x ~2.0x 1.9x 1.6x 1.6x 1.5x 1.1x <1.0x 0.9x 0.6x 0.5x 0.3x NM NM Sibanye Pro Forma w/o Rights Offering Yamana Goldcorp Sibanye Pro Forma with $750m Rights Offering AngloGold Newcrest Gold Fields Barrick Newmont Sibanye Long-Term Target Kinross Sibanye Agnico-Eagle Harmony Acacia Randgold 1.8x Sibanye Pro Forma w/o Rights Offering Yamana Goldcorp Sibanye Pro Forma with $750m Rights Offering AngloGold Newcrest Gold Fields Barrick Newmont Sibanye Long-Term Target Kinross Sibanye Agnico-Eagle Harmony Acacia Randgold
Conclusion Neal Froneman 32
Conclusion Renewed focus on safety delivering noticeable results Industry leading dividend maintained Gold Division outlook stable Platinum Division performing strongly integration on track Realisation of synergies to unlock significant value Stillwater transaction will transform Sibanye to a premier, global precious metal company 33 ¹ Platinum Group Metals of which 4E represents platinum, palladium, rhodium and gold
Questions 34
GXT ><^)-3\9Z1-)INN:C?H)%.5,N4D7V(ZBIOAQ=^)K?59T\+P
MQS[D!N(YN(\=B3D8/IBO9_%OAZT\7>&I;=MKL4\VVF'.UL9!!]#_ "KA?@6I
M1=;5AAE>,$>A^:@#F?B<_BJ66U?Q/!!##\PMTMV!3..>^<].M>[Z;_R#+3_K
MBG_H(KS#X\?\@_1_^NDO_H(KT_3O^07:?]<4_P#010!X?_PJ[Q#KNJWUVD4-
MK;R7$C(UP^"PW'D* 3CZU4UCX4^)-)MVG6&*\B09;[,^6 _W2 3^%>E^*/BK
MI/AO4FL$@FO;F(XF$1"K&?3)ZGVKH?#/B?3_ !7IOVS37;:K;9(W&&C;T(H
M^8*ZO0/AKX@\1627EM#%!;2/4 G%;7QC\-0Z5K-OJ=I&(X;X$2JH
MP!(._P"(/Z5?T3XM7%MX?L--L-#EO+VVB$3[2=N%X4\ GD4 9LGP5\0JF8[F
MP=O3>P_I7*:]X4UCPRZC5;-HD $992!&DV6)]-Z5WFC>(]-UZ:[CTN?STM&5'D0?(21G"GOC%>8?'1O^)GHP
M!PPBD/';YEH ]B<*R,KC']7N# >
MP@C5V>&S0JN\KY X'U!JLD5C-.((XK-Y#V5"/US4O$QDKV+5&2ZG(:@,1QIN
M#% 9%_TMICF.0QAL!>A7/7/-
M9/V>PT?3K&:^LC?SWT9F"F9HTB0,5P,
"A]0$)I I#!)I!7J.H]
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M4C%NB*]H=6IP#0R0S0.\2AOM+1K^US;!A"\E1 [.!=SI]0-0'1L(4"T1)R:
M6L1<*:0 ,B@$>W_\WNHR8;XYJ;&B7<:/;F /"BTXP(YYG)8(F()6JHA!@@H
MA7BXC(I,V*I!VG;E0F6:('YSGC:<1.A9Q<,4.Q"U00Q@N=;-(QA3N#.>+T"%
M9I0Z8_IXQA^@!] ,0(*Y^-,B0RK'U$,]0\@)D0 45.%IK06[#Q#&R:*W_>EM
MJ*(0._B68BDM%4O3"A4Q$ @$JPW49CB!Q "=9;Q.O;^SNK/57UQ&$^ -T U<
M.GC;Z,,%\*R!0K2Q<.] A*8-(@ = &]6^ 50X+XXUM!&Y09\,,U\*VN=Q0"
M QMV";?^1PY4 VXBJT VA"31ZS254[@LW?;!'$!AJ#E
M@4O<*>S?$[2 Q,/"W@_S:>Y,Y'K]'XTIG!H!+VHZW3*F*,/H1#GKTN[P!<#
MG$7NYIXUNN>D'A/;Z1(/UB ,J6 *J'!'D76O53.X*,UTL@WJ!6'E@9E\QAY
M^0IZL@3^[<$3J=I6[_0^#UW"Q07M=C2D.?'T?.H;+YO]?#,@I,S7Y#ON<%UT
M*X']!_>PHAQ/$+1V?>A,$.5"BG!STVR2*2'?[Y] .X?MP!.[ #,, E_0*#_I($$I2$/2H""./( 3, 2W@Y
MC+Q/T6F&"Y!/K*!!;0"\+N0\AI !.Y/(C="S_^2P5Y%)JL)#O8 "C:#)3=A(
M@Z!*2]"('0@,R^N<+NP''70"O9@'JS2*!K"&,QG1-!2,(]2((+N\@V@ _2D$
M):FT0V3^B#_0"QFM"Z]TT8W(/ ?RT)MH 5ZYP='3AA5EDLI21&6C*W-HMIGI
M/MI[(?'X2RK]2WH8AW8(AL5DS,+\A<0T3&3(!O\0#N(8 ^:;+#(H@^=S!,KX
M('/ !LY,F%23AW(H![19AXLYS8^)AW/@$;?ID5D@$COH@S!@B@_H I@@ 0P
M@ 00P.M2N'G,+G]4N 1DP.&DQQ9PQ^+\S80[N(<[N(6[SG4L 1=0 7G$ !,X
M@1+8I.@$3OJS3GE !"!)RH4YE ,ZG .1DD,ZR1,\U5?!,2F3OB1+HH)^)8+"809G[.2 70;$
MF8501L(J?* K^(K%M8LN.$,PX((S.,,TW$(S"&(\",,=W,$ 9RI-$DS!9U+!'_B!$]2 !F3 B20!
MT^" V26!% #!"(B "/2 #P"!;0:>G@&!> ZGD6S +0'GN:Y-/Q0"C4:>']7-
MET!: B)WV)#*2"OCI)-U!!-\Y:
MY;76-4;)/!0"EA1 -/%#[&5 2:".+'VC5L@ +/BFDT@LPQ;2,3+).W"?1AS
M(2#L)BJ)-NR 9HU2*14$0CI$ Q@"PB)$)8HK4!CB=G470(%IN[1&L Q+.NC;
M7YR#/!0I;/#H>+V&.(B# 4["?;W^I"\\J4O.Y-;.I(9EPDTF@N#EDY5JP8!Q
MUP:BQ6@DF+J,PKO9PH*!5\6Q!2[@ ION09SN0=["8 +L0"D00@Z0!Z-BP(K9
M %>U0)KY(.&RF$Z10 ,,0#_RD Q\@ B$0&16R ;<0 J8C ,4P'N4X B(FO1< F'8AXA8(
M7I8>\I[^!67:MEMI=$(G )1^ <0H@:-JA;(#YDX;&"! *!B1)E*D1%)TV&@R
M14K&)DF2Z-#1 D-("R,M7# QDL0)%2Y (B
M[!$*_N 1%H$,O. ' .F/8ZA8H(-2K0_*?9(=T-=\:8&2#2H"P._=74XIZ]WP
M#]\V0MVY$MY 674)C% %GO -B+&?KY+@#R&[17E9LMM >V$2%!"^4DU;&H$1
M%C,0T^>GQD[1Y^ZHQA'210%19+ 9;+B&;;_D!QS3&;<9G,&&IX$;IB$8
M!F$*X._^!FV JSKVVI5SYXAS(!T;"MU@2H4^=67I2C&@!&P$"O=UV*F@BRDX
M^I& @MV L2'8_"$X"@\N"<2T8F8S!9HD AK@241[C*44";18V%V/2Q7OR7B3
ML)8/(.A$23+%D"-!9\8(^?%CC)E$CB*-8F5+ERYJU;"5.W =B3@-5 Q"LI(=A*"-P%R41]30L2,""K1H A38
MG(L>_9SH1F2B$O$[Z_JLXB'N\;[\<0TO\K!6;M0F;.F6AW/@!FP(
M<!#, <"'X[B#P @-WA!:O!5O0A6H !VQ(!^E.AW+ !D/(@>^ <#5+J2F^
M3'U0B357S.0>
H
MS0QPZ[TWW_NBC'*1#05;]D)9*8R//4OSU@VTKH R;=7%#3&&&5A'\MR%V(#S
MZ75@$Q3HX"8;)." B..V#SJGA)'!BGUS]&*,=LO.7C 9N'X[[KGO^#?@IPI:
M-O!2#7HD0LB&C<\\]81UCC;4Z#+^J2-31YX]A@&KHA'K0!-\Y*?
/[EZ0;$
M[0ZD78!-'Q0D*T$G'X"C'.)!KZK@@ON<#:A!N+.A-UA0-XQUVX@U0F(Q5B0$?-^\#5VT:[
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M.8$*8F *,T '=J#>+6X#I, 3XEX;R-X)X,0 ZG@4ZIYI$(&^2ZF 0H17K5K/RO+X&['C,$/[2AOZ%2? %7Y"$7FB&4WB$1$@^+Y"LR3(V!8Z,YU@V&CZ8
MC>Z&
>N:)1YYY%D>G
MF\C;>:>=9V!YY1567&%EE$XZ&>667\3SA0]HT6NC#6M1;P,/0AXQ<,#[]/-"
MW'+[>^*)_O*[3T S $'C=P,+?!=>!(UOT!$''3$D#C"64 )@@9-_)!-$I&B"
MBC*HH&,**))HPF$C#*AI=.0HFFJU"JN4<>+6A2J9$PB.$&&VP@8DP+C#(A
MA;'P9YD%7SE+2(!H6S"1'PIA
M"%$<@@0">( !5Z #*:R@:B42PJFP4!PT+$@Q R$;=:I1#6S^D"$R>WN- /RP
M#[C]$(AMT\8&=%A$(QX1B4E48F4 (YPGE.$2MPC&,V;5C7C,XQWO0)SC].&X
M*SJN&\V88C.8D8I1G"(8VNC&+WSABSI 2SWG6<][Y- &^!P"=F;(SQBPH 5S
M8:%
R'-DN !292B9<@-:=TB9?8+HIX
MS-BTR;Q01F+" E+ 8*54LHJ7C:O23I-@"327"D8693$@M"S^KK3 APZVI?G$
MI285HSEL@1ILR/K(UWQ_%GUU(0,J<8D& HR$7Z/(7']VS&F8<"; 1?X
M>YE'0< )?!IT 1NJ01N"@><.!EU1 [ZP _^@&23X-1W#@YP5Y^9^ QG+V%-
ML]Z*,+([-L-7O(L!^W-Y&K!C[PT$M(V+P-U>;)I">R$A