The principal accounting policies applied in the preparation of these group and company financial statements are set out below. Accounting policies that refer to "consolidated or group", apply equally to the company financial statements where relevant.
The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) of the International Accounting Standards Board (IASB), requirements of the South African Companies Act and regulations of the JSE Limited.
The consolidated financial statements have been prepared under the historical cost convention except for the following:
The principal accounting policies used by the group are consistent with those of the previous year, unless otherwise stated.
The preparation of financial statements in conformity with International Financial Reporting Standards (IFRS) requires the use of certain critical accounting estimates. It also requires management and the board to exercise its judgement in the process of applying the group's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the consolidated financial statements, are disclosed in note 3.
These consolidated financial statements are presented in South African rands, which is the company's functional currency. All financial information is presented in rand millions, unless otherwise stated.
The following new interpretations of IFRS have become effective or have been early adopted:
The following standards and amendments to standards have become effective or have been early adopted:
The following standards, amendments to standards and interpretations are not effective yet and have not been early adopted:
The consolidated financial statements include those of Impala Platinum Holdings Limited, its subsidiaries, associates, joint ventures and special purpose entities, using uniform accounting policies.
Subsidiary undertakings, are those companies (including special purpose entities) in which the group, directly or indirectly, has an interest of more than one half of the voting rights or otherwise has power to exercise control over the operations. Subsidiaries are consolidated from the date on which effective control is transferred to the group and are no longer consolidated from the date that control ceases.
The purchase method of accounting is used to account for the acquisition of subsidiaries by the group. The cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the acquisition. Identifiable assets acquired, liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date, irrespective of the extent of any non-controlling interest.
The excess of the cost of acquisition over the fair value of the group's share of the identifiable net assets acquired is recorded as goodwill. If the cost of acquisition is less than the fair value of the net assets of the subsidiary acquired, the difference is recognised directly in the income statement (Refer note 1.8).
Inter-company transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Special purpose entities (SPEs) are those undertakings that are created to satisfy the specific business needs of the group, which has the right to the majority of the benefits of the SPE, and/or is exposed to the majority of the risks inherent in the activities thereof.
SPEs are consolidated when the substance of the relationship indicates that the SPE is controlled by the group.
Transactions with non-controlling interest holders, where the group already has control over the entity, are accounted for using the 'economic entity model'. In terms of this accounting model, any surplus or deficit arising from such transactions, compared to the carrying amount of the non-controlling interest, is adjusted against other reserves.
Associates are undertakings in which the group has a long-term interest and over which it exercises significant influence but not control, generally accompanying a shareholding of between 20% and 50% of the voting rights. Investments in associated undertakings are accounted for by the equity method of accounting in the group. The group's investment in associates includes goodwill (net of any accumulated impairment loss) identified on acquisition (Refer note 1.8).
The purchase method of accounting is used to account for the acquisition of associates by the group. The cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the acquisition.
Equity accounting involves recognising in the income statement the group's share of the associate's post-acquisition profit or loss for the year, and, its share of post-acquisition movements in other comprehensive income. Under the equity method, the investment in the associate is initially recognised at cost and the carrying amount is increased or decreased to recognise the investor's share of profit or loss and movement in reserves of the investee, after the date of acquisition. Dividends and other equity receipts received reduce the carrying amount of the investment.
When the group's share of losses in an associate equals or exceeds its interest in the associate, including any other unsecured receivables, the group does not recognise further losses, unless it has incurred obligations or made payments on behalf of the associate.
Unrealised gains on transactions between the group and its associates are eliminated to the extent of the group's interest in the associates. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
The group's interest in jointly controlled entities is accounted for by proportionate consolidation.
The group combines its share of the joint ventures' individual total comprehensive income, assets and liabilities and cash flows on a line-by-line basis with similar items in the group's financial statements. The group recognises the portion of gains or losses on the sale of assets by the group to the joint venture that is attributable to the other venturers. The group does not recognise its share of profits or losses from the joint venture that result from the purchase of assets by the group from the joint venture until it re-sells the assets to an independent party. However, if a loss on the transaction provides evidence of a reduction in the net realisable value of current assets or an impairment loss, the loss is recognised immediately.
Items included in the financial statements of each entity in the group are measured using the currency of the primary economic environment in which the entity operates. For South African operations the functional currency is South African rands and for Zimbabwean operations it is the US dollar. The consolidated financial statements are presented in South African rands, which is the functional and presentation currency of Impala Platinum Holdings Limited.
Total comprehensive income of foreign subsidiaries, associates and joint ventures are translated into South African rands at the actual exchange rate on transaction date. Where appropriate, the average exchange rate is used as an approximation of the actual rate at transaction date. Assets and liabilities are translated at rates ruling at the reporting date. The exchange differences arising on translation of assets and liabilities of foreign subsidiaries and associates are transferred directly to the foreign currency translation reserve. On disposal of the foreign entity such translation differences are recognised in the income statement as part of the gain or loss on sale.
Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at the closing rate.
Foreign currency transactions are accounted for at the rates of exchange ruling at the date of the transaction. Monetary assets and liabilities are translated at year-end exchange rates. Gains and losses arising on settlement of such transactions and from the translation of foreign currency monetary assets and liabilities are recognised in the income statement, except when deferred in equity as qualifying cash flow hedges or qualifying net investment hedges.
Translation differences on non-monetary items, such as equities held at fair value through profit or loss, are reported as part of the fair value gain or loss. Translation differences on non-monetary items, such as equities classified as available-for-sale financial assets, are included in the fair value reserve in equity.
Property, plant and equipment are recorded at cost less accumulated amortisation and less any accumulated impairment losses. Pre-production expenditure, including evaluation costs, incurred to establish or expand productive capacity, to support and maintain that productive capacity incurred on mines are capitalised to property plant and equipment. The recognition of costs in the carrying amount of an asset ceases when the item is in the location and condition necessary to operate as intended by management. Any net income earned while the item is not yet capable of operating as intended reduces the capitalised amount. Interest on borrowings, specifically to finance the establishment of mining assets, is capitalised during the construction phase.
The present value of decommissioning cost, which is the dismantling and removal of the asset included in the environmental rehabilitation obligation, is included in the cost of the related assets and changes in the liability resulting from changes in the estimates are accounted for as follows:
Subsequent costs are included in the asset's carrying amount only when it is probable that future economic benefits associated with the item will flow to the group and the cost of the item can be reliably measured. All repairs and maintenance are charged to the income statement during the financial period in which they are incurred.
Assets are not depreciated while the residual value equals or exceeds the carrying value of the asset. Amortisation is calculated on the carrying amount less residual value of the assets or components of the assets where applicable. Amortisation methods and amortisation rates are applied consistently within each asset class except where significant individual assets have been identified which have different amortisation patterns. Residual values are reviewed at least annually. The amortisation calculation is adjusted prospectively for changes in the residual amount.
Other assets consist mainly of information technology equipment and vehicles.
Individual mining assets are amortised using the units-of-production method based on their respective estimated economically recoverable proved and probable mineral reserves.
Metallurgical and refining assets are amortised using the units of production method based on the expected estimated economically recoverable proved and probable mineral reserves to be concentrated or refined by that asset.
Assets in this category, excluding land which is not depreciated, are depreciated over life of mine using the units of production method and the economically recoverable proved and probable mineral reserves.
Assets in this category are not depreciated.
These assets are depreciated using the straight line method over the useful life of the asset limited to life of mine as follows:
| Asset type | Estimated useful life |
|---|---|
| – Information technology | 3 years |
| – Mobile equipment | 5 and 10 years |
| – Sundry assets | 1 – 5 years |
Amortisation rates are reassessed annually.
The group expenses all exploration and evaluation expenditures until the directors conclude that a future economic benefit is more likely than not of being realised, i.e. probable. In evaluating if expenditures meet this criterion to be capitalised, the directors utilise several different sources of information depending on the level of exploration. While the criteria for concluding that expenditure should be capitalised is always the "probability" of future benefits, the information that the directors use to make that determination depends on the level of exploration.
The pre-feasibility study, when combined with existing knowledge of the mineral property that is adjacent to mineral deposits that are already being mined or developed, allows the directors to conclude that it is more likely than not that the group will obtain future economic benefit from the expenditures.
Exploration and evaluation assets acquired in a business combination are initially recognised at fair value, and are subsequently adjusted for impairment provision when applicable. Once commercial reserves are found, exploration and evaluation assets are transferred to assets under construction. No amortisation is charged during the exploration and evaluation phase.
For the purposes of assessing impairment, the exploration and evaluation assets subject to testing are grouped with existing cash-generating units of operating mines that are located in the same geographical region. Where the assets are not associated with a specific cash generating unit, the recoverable amount is assessed using fair value less cost to sell for the specific exploration area.
Prepaid royalty is recorded initially at cost and subsequently at cost less accumulated depreciation.
The royalty is amortised using the units-of-production method based on the relevant estimated economically recoverable proved and probable minerals reserves of the Rustenburg operation.
Goodwill represents the excess of the cost of an acquisition over the fair value of the group's share of the net identifiable assets of the acquired subsidiary/associate at the date of acquisition. Goodwill on acquisitions of subsidiaries is included in intangible assets. Goodwill on acquisitions of associates is included in investments in associates. Separately recognised goodwill is tested annually for impairment and carried at cost less accumulated impairment loss. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.
Goodwill is allocated to cash-generating units for the purpose of impairment testing (Refer note 1.9).
Impairment write downs on goodwill may not be reversed.
Assets that have an indefinite useful life which are not subject to amortisation, are tested annually for impairment. Assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Assets are considered to be impaired when the higher of the asset's fair value less cost to sell and its value in use is less than the carrying amount. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds the recoverable amount.
The recoverability of the long-lived assets is based on estimates of future discounted cash flows and, where applicable, in situ resources values. These estimates are subject to risks and uncertainties including future metal prices and exchange rates. It is therefore possible that changes can occur which may affect the recoverability of the mining assets. The recoverable amounts of non-mining assets are generally determined by reference to fair value less cost to sell. Where the recoverable amount is less than the carrying amount, the impairment is charged against income to reduce the carrying amount to the recoverable amount of the asset. The revised carrying amounts are amortised over the remaining lives of such affected assets. For the purpose of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units).
An impairment previously recognised will be reversed when changes in circumstances, that have an impact on estimates, occur after the impairment was recognised. The reversal of an impairment will be limited to the lower of the newly calculated recoverable amount or the book value that would have existed if the impairment was not recognised. The reversal of an impairment is recognised in the income statement.
Determining whether an arrangement is, or contains a lease, is based on the substance of the arrangement, and requires an assessment of whether fulfilment of the arrangement is dependent on the use of a specific asset or assets and whether the arrangement conveys the right to control the asset.
Leases where the lessee assumes substantially all of the benefits and risks of ownership are classified as finance leases. Finance leases are capitalised at the lower of the estimated present value of the underlying lease payments and the fair value of the asset. Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate on the balance outstanding. The corresponding rental obligations, net of finance charges, are included in other long-term and short-term payables respectively. The interest element is expensed to the income statement, as a finance charge, over the lease period.
The property, plant and equipment acquired under finance leasing contracts is amortised in terms of the group accounting policy limited to the lease contract term (Refer note 1.5).
Leases of assets under which substantially all the benefits and risks of ownership are effectively retained by the lessor are classified as operating leases. Payments made under operating leases are charged to the income statement on the straight line basis over the life of the lease. When an operating lease is terminated before the lease period has expired, any payment required to be made to the lessor by way of penalty is recognised as an expense in the period in which termination takes place.
Platinum, palladium and rhodium are treated as main products and other platinum group and base metals produced as by-products. Metals mined by the group, including in-process metal contained in ore, concentrate and matte produced by the smelter and precious metal concentrate in the base and precious metal refineries, are valued at the lower of average cost of production and net realisable value. Quantities of in-process metals are based on latest available assays. The average cost of production is taken as total costs incurred on mining and refining, including amortisation, less net revenue from the sale of by-products, allocated to main products on a units produced basis. Refined by-products are valued at net realisable value. Stocks of metals purchased by the group are valued at the lower of cost or net realisable value. Metals subject to toll-refining agreements are not included in the group's inventory.
Stores and materials are valued at the lower of cost or net realisable value, on a weighted average basis. Obsolete, redundant and slow moving stores are identified and written down to net realisable values. Net realisable value is the estimated selling price in the ordinary course of business, less selling expenses.
The recognition and measurement methods adopted are disclosed in the individual policy statements associated with each item.
The group assesses at each reporting date whether there is objective evidence that a financial asset or a group of financial assets is impaired:
The carrying amount of the trade receivables and advances is reduced through the use of a provision account, and the amount of the loss is recognised in the income statement within other operating expenses. When a trade receivable is uncollectible, it is written off against the provision account for trade receivables.
Subsequent recoveries of amounts previously written off are credited against other operating expenses in the income statement.
The group classifies its financial assets in the following categories: financial assets held for trading at fair value through profit and loss, loans and receivables, held-to-maturity investments, and available-for-sale financial assets. No financial instruments were designated at fair value through profit and loss on initial recognition. The classification is dependent on the purpose for which the investments were acquired.
Management determines the classification of its investments at the time of the purchase and re-evaluates such designation on a regular basis. Purchases and sales of investments are recognised on the trade date – the date on which the group commits to purchase or sell the asset. Investments are initially recognised at fair value plus transaction costs except financial assets at fair value through profit or loss which are recognised at fair value. Investments are derecognised when the rights to receive cash flows from the investments have expired or have been transferred and the group has transferred substantially all risks and rewards of ownership.
Investments that are acquired principally for the purpose of generating a profit from short-term fluctuations in price are classified as financial assets held for trading at fair value through profit and loss and are included in current assets. These investments are measured at fair value. Movements in fair value is recognised in the income statement.
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for those with maturities greater than 12 months after the reporting date which are classified as non-current assets. Loans and receivables include trade and other receivables, advances and cash and cash equivalents in the statement of financial position. Loans and receivables are initially recognised at fair value and subsequently carried at amortised cost using the effective interest method less any accumulated impairment loss.
For the purposes of the cash flow statement, cash and cash equivalents comprise cash on hand, bank overdrafts, deposits held on call with banks, other short-term highly liquid investments with original maturities of three months or less. Bank overdrafts are included within cash and cash equivalents in current liabilities in the statement of financial position.
Held-to-maturity investments are non-derivative financial assets with fixed or determinable payments and fixed maturities that the group's management has the positive intention and ability to hold to maturity, and are included in non-current assets, except for those with maturities within 12 months from the reporting date which are classified as current assets.
Held-to-maturity investments are subsequently carried at amortised cost using the effective interest method less any accumulated impairment loss.
Available-for-sale financial assets are non-derivatives that are either designated in this category or not classified in any of the other categories. They are included in non-current assets unless management intends to dispose of the investment within 12 months of the reporting date. Available-for-sale financial assets are subsequently carried at fair value which is determined using period end bid rates.
Unrealised gains and losses arising from changes in the fair value of non-monetary securities classified as available-for-sale are recognised in equity. When securities classified as available-for-sale are sold or impaired, the accumulated fair value adjustments are included in the income statement as gains and losses from investment securities.
The fair values of listed investments are based on current closing bid market prices. If the market for a financial asset is not active (and for unlisted securities), the group establishes fair value by using valuation techniques. These include the use of recent arm's length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, and option pricing models refined to reflect the issuer's specific circumstances.
Forward sales, forward purchases and metal options are entered into from time to time to preserve and enhance future cash flow streams. Forward exchange contracts are from time to time entered into to hedge anticipated future transactions.
Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently remeasured at their fair value. The method of recognising the resulting gain or loss depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged. The group designates certain derivatives as either:
The group documents, at the inception of the transaction, the relationship between hedging instruments and hedged items, as well as its risk management objectives and strategy for undertaking various hedging transactions. The group also documents its assessment, both at hedge inception and on an ongoing basis, of whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items.
The full fair value of a hedging derivative is classified as a non-current asset or liability when the remaining hedged item is more than 12 months; it is classified as a current asset or liability when the remaining maturity of the hedged item is less than 12 months. Trading derivatives are classified as current assets or liabilities.
Borrowings are recognised initially at fair value, net of transaction costs incurred. Borrowings are subsequently stated at amortised cost; any difference between the proceeds (net of transaction costs) and the redemption value is recognised in the income statement over the period of the borrowings using the effective interest method.
When borrowings are utilised to fund qualifying capital expenditure, such borrowing costs that are directly attributable to capital expenditure are capitalised from the point at which the capital expenditure and related borrowing cost are incurred until completion of construction. All other borrowing costs are charged to finance costs in the income statement.
Trade payables are recognised initially at fair value and subsequently measured at amortised cost.
The group's risk management policy on hedging is not prescriptive regarding the available financial instruments to be used, but financial limits and exposures are set by the Board. Due to the limited extent of these hedges, hedge accounting is generally not applied and therefore changes in the fair value of any derivative instruments are recognised in the income statement immediately.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recorded in the income statement, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges are recognised in equity. The gain or loss relating to the ineffective portion is recognised immediately in the income statement within other income or expenses.
Amounts accumulated in equity are recycled in the income statement in the periods when the hedged item affects profit or loss. When the hedge of a forecast transaction subsequently results in the recognition of a non-financial asset or a non-financial liability, or a forecast transaction for a non-financial asset or non-financial liability becomes a firm commitment for which hedge accounting is applied, then the associated gains and losses that were recognised directly in equity are included in the initial cost or other carrying amount of the asset or liability.
When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recognised when the forecast transaction is ultimately recognised in the income statement. When a forecast transaction is no longer expected to occur, the cumulative gain or loss that was reported in equity is immediately transferred to the income statement within other income or other expenses.
Certain derivative instruments do not qualify for hedge accounting and are accounted for at fair value through profit or loss. Changes in the fair value of these derivative instruments that do not qualify for hedge accounting are recognised immediately in the income statement within other income and expenses.
The fair value of financial instruments traded in active markets is based on quoted market prices at the reporting date. The listed market price used for financial assets held by the group is the current bid price; the appropriate quoted market price for financial liabilities is the current ask price at reporting date.
The fair value of forward foreign exchange contracts is determined using forward exchange market rates at the reporting date.
The nominal value less estimated credit adjustments of trade receivables and payables are assumed to approximate their fair values. The fair value of financial liabilities for disclosure purposes is estimated by discounting the future contractual cash flows at the current market interest rate that is available to the group for similar financial instruments.
The carrying amounts of current financial assets and current liabilities approximate their fair values.
Provisions are recognised when the group has a present legal or constructive obligation as a result of past events where it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation, and a reliable estimate of the amount of the obligation can be made. Provisions are not recognised for future operating losses.
Provisions are recognised as the best estimate of the expenditure required to settle the present obligation at reporting date taking into account the time value of money where relevant.
These long-term obligations result from environmental disturbances associated with the group's mining operations. Estimates are determined by independent environmental specialists in accordance with environmental regulations.
This cost will arise from rectifying damage caused before production commences. The net present value of future decommissioning cost estimates as at year-end is recognised and provided for in full in the financial statements. The estimates are reviewed annually to take into account the effects of changes in the estimates. Estimated cash flows have been adjusted to reflect risks and timing specific to the rehabilitation liability. Discount rates that reflect the time value of money are utilised in calculating the present value.
Changes in the measurement of the liability, apart from unwinding the discount, which is recognised in the income statement as a finance cost, are capitalised to the environmental rehabilitation asset (Refer note 1.5).
Depreciation of the environmental rehabilitation asset is charged to the income statement as a cost of production.
The cost of the ongoing current programmes to prevent and control pollution is charged against income as incurred.
Contributions are made to this trust fund, created in accordance with statutory requirements, to provide for the estimated cost of rehabilitation during and at the end of the life of Impala Platinum Limited's mines. Income earned on monies paid to the trust is accounted for as investment income. The trust investments are included under held-to-maturity-investments and cash and cash equivalents.
The group has control over the trust and it is consolidated as a special purpose entity.
Remuneration to employees is charged to the income statement on an ongoing basis. Provision is made for accumulated leave, incentive bonuses and other short-term employee benefits.
Employee benefit schemes are funded through payments to insurance companies or trustee-administered funds, determined by periodic actuarial calculations.
A defined benefit plan is a pension plan that defines an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation. A defined contribution plan is a pension scheme under which the group pays fixed contributions into a separate entity. The group has no legal or constructive obligations to pay further contributions if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
The group operates or participates in a number of retirement plans for its employees. The defined contribution plans are funded by payments from employees and by the relevant group company to insurance companies, and contributions to these funds are expensed as incurred. The defined benefit plan is a multi-employer plan in Zimbabwe. Sufficient information is not available to account for it as a defined benefit plan. It is in substance accounted for as a defined contribution plan.
The group provides post-retirement healthcare benefits to qualifying employees and retirees. The expected costs of these benefits are accrued over the period of employment. Valuations of these obligations are carried out annually by independent qualified actuaries. Actuarial gains or losses as a result of these valuations are recognised in the income statement as incurred.
Termination benefits are payable when employment is terminated before the normal retirement date, or whenever an employee accepts voluntary redundancy in exchange for these benefits. The group recognises termination benefits when it is demonstrably committed to either terminating the employment of current employees according to a detailed formal plan without possibility of withdrawal or providing termination benefits as a result of an offer made to encourage voluntary redundancy. Benefits falling due more than 12 months after reporting date are discounted to present value.
The group recognises a liability and an expense for bonuses based on a formula that takes into consideration production and safety performance. The group recognises a provision when contractually obliged or where there is a past practice that has created a constructive obligation.
Implats Share Incentive Scheme
This group share option plan provides for the granting of options to key employees who are able to purchase shares in the holding company at a price equal to the average market price of the five trading days preceding the trading day preceding the date upon which the Remuneration Committee approved the granting of the options.
The scheme is administrated by the Implats Share Incentive Trust. Shares are issued to the trust as required. Employees are entitled to exercise their options at the option price.
The maximum number of share options outstanding in terms of the share scheme may not exceed 3.5% of the issued share capital of Impala Platinum Holdings Limited.
Vesting of options first occurs two years after the granting of the options, equal to 25% of the total options granted. In subsequent years an additional 25% vests per year. All outstanding options lapse after 10 years from the date of granting the options.
The fair value of the employee services received in exchange for the grant of options is recognised as an expense. The total amount to be expensed over the vesting period is determined with reference to the fair value of the options granted, excluding non-market vesting conditions, on grant date and is expensed on a straight line basis over the vesting period. The fair value is determined by using the binomial option valuation model and assumptions used to determine the fair value is detailed in note 3.
At each reporting date, the group revises its estimates of the number of options that are expected to become exercisable. It recognises the impact of the revision of original estimates, if any, in the income statement and a corresponding adjustment to equity over the remaining vesting period.
Share appreciation rights scheme
The group allocates to selected executives and employees notional shares in the holding company. These notional shares will confer the conditional right on a participant to be paid a cash bonus equal to the appreciation in the share price from the date of allocation to the date of surrender of the notional share. Notional shares are first surrenderable after two years of allocation to a maximum of 25% of the allocation. In subsequent years an additional 25% becomes exercisable per year. All outstanding notional shares lapse after 10 years from date of allocation.
Employee Share Ownership Programme (ESOP)
The ESOP for the South African operations provides for participation in the Morokotso Trust and is for employees in the A,B and C Paterson bands who were in the employment of the company before 4 July 2008. The trust acquired 16.4 million shares on behalf of employees.
The Trust will hold the shares on behalf of these employees for a maximum period of ten years. After five years, 40% of the shares will be sold by the Trust and the profit made from the sale, less costs, will be distributed among employees in these bands. After another five years, 60% of the shares will be sold on the same basis.
The fair value of employee services received in exchange for cash settled share-based payments is recognised as an expense. A liability equal to the portion of the services received is determined and recognised at each reporting date. The Binomial option valuation model is used to determine the fair value (excluding non-market vesting conditions) and the assumptions are detailed in note 3.
Deferred income tax is provided in full, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements. However, if the deferred income tax arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss, it is not accounted for. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantively enacted by the reporting date and are expected to apply when the related deferred income tax asset is realised or the deferred income tax liability is settled.
Deferred income tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised.
Deferred income tax is provided on temporary differences arising on investments in subsidiaries and associates, except where the timing of the reversal of the temporary difference is controlled by the group and it is probable that the temporary difference will not reverse in the foreseeable future.
Deferred income tax assets and deferred income tax liabilities of the same taxable entity are offset when they relate to taxes levied by the same taxation authority and the entity has a legally enforceable right to set off current tax assets against current tax liabilities.
The principal temporary differences arise from amortisation and depreciation on property, plant and equipment, provisions, post-retirement medical benefits, tax losses carried forward and fair value adjustments on assets acquired from business combinations.
Revenue comprises the fair value of the consideration received or receivable, in respect of the sale of metals produced and metals purchased and toll income received by the group. Revenue, net of indirect taxes and trade discounts, is recognised when the risks and rewards of ownership are transferred.
The group recognises revenue when the amount of revenue and costs associated with the transaction can be reliably measured and it is probable that future economic benefits will flow to the entity.
Revenue is recognised when the risk and reward of ownership is transferred and when the entity has no longer any managerial involvement or control over goods that would constitute control.
Consequently sales are recognised when a group entity has delivered products to the customer and collectability of the related receivables is reasonably assured.
Toll refining income is recognised at date of declaration or dispatch of metal from the refinery in accordance with the relevant agreements with customers.
Interest income is recognised on a time-proportion basis using the effective interest method.
Dividend income is recognised at the accrual date when the shareholder's right to receive payment is established.
An operating segment is a component of an entity:
The group is an integrated PGM and associated base metal producer. The operating segments are:
Dividend distribution to the company's shareholders is recognised as a liability in the group's financial statements in the period in which the dividends are approved by the board of directors.
This accounting policy relates to transactions where the group grants or sells equity instruments to people in context of empowerment in terms of the Broad-Based Black Empowerment Act no 53 of 2003. The difference between the fair value and the selling price of the equity instruments granted or sold is accounted for as an expense through the income statement as a share-based compensation charge. Refer note 1.17 for discussion of share-based payments.
The fair value of the equity instruments for non-listed entities is determined using the main assumptions as described in note 3 'Critical accounting estimates and judgments' for impairment of assets.
The group's activities expose it to a variety of financial risks: market risk (including currency risk, fair value interest risk and price risk), credit risk, liquidity risk and cash flow interest rate risk. The group's overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the group's financial performance. The group, from time to time, uses derivative financial instruments to hedge certain risk exposures.
Financial risk management is carried out by a central treasury department. Policies are approved by the board of directors, which set guidelines to identify, evaluate and hedge financial risks in close cooperation with the group's operating units. The Treasury Committee approves written principles for overall financial risk management, as well as written policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investing excess liquidity.
The group operates internationally and is exposed to foreign exchange risk arising from various currency exposures, primarily with respect to the US dollar. Foreign exchange risk arises from future commercial transactions, recognised financial assets and liabilities and net investments in foreign operations.
To manage foreign exchange risk arising from future commercial transactions, recognised financial assets and liabilities, the group, from time to time, uses forward contracts within board approved limits. The Treasury Committee is responsible for managing the net position in each foreign currency.
Foreign exchange risk sensitivity analysis presents the effect of a 10% change in the year-end exchange rate on financial instruments denominated in foreign currency in the income statement and other comprehensive income.
| Year-end $ exposure | Income statement effect | |||
|---|---|---|---|---|
| Millions | 2009 USD | 2008 USD | 2009 Rand | 2008 Rand |
| Financial assets | ||||
| Receivables and prepayments | 174 | – | ±135 | – |
| Trade and other receivables | 187 | 430 | ±145 | ±341 |
| Derivative financial instruments | 8 | – | ±6 | – |
| Cash and cash equivalents | 97 | 317 | ±75 | ±251 |
| Financial liabilities | ||||
| Derivative financial instruments | (8) | – | ±6 | – |
| Trade and other payables | (123) | (140) | ±96 | ±111 |
| Forward commitments | (5) | – | ±4 | – |
| 330 | 556 | ±192 | ±441 | |
± Refers to an inflow or outflow of economic resources. Figures are calculated before tax and non-controlling interest therein.
The group is exposed to equity securities price risk because of investments held by the group and classified in the consolidated statement of financial position as available-for-sale financial assets.
These investments were acquired as strategic investments and were not actively managed with reference only to securities price risk.
The calculation of a 20% change in the carrying value of available-for-sale investments would have resulted in a R4 million movement in other comprehensive income in 2009 (2008: R11 million).
Commodity price risk refers to the risk of changes in fair value or cash flow of financial instruments as a result of commodity prices. Where the group holds forward sales contracts, metal purchase commitments, sales debtors or receivables from related parties which are determined with reference to commodity prices, this exposes the group to commodity price risk.
From time to time, the group enters into metal forward sales contracts, options or lease contracts to manage the fluctuations in metal prices, thereby preserving and enhancing its cash flow streams.
Commodity price risk sensitivity analysis presents the effect of a 10% change in the commodity prices on commodity based financial instruments in the statement of financial position, income statement and other comprehensive income.
| Year-end commodity exposure | Income statement effect | |||
|---|---|---|---|---|
| R millions | 2009 | 2008 | 2009 | 2008 |
| Financial assets | ||||
| Derivative financial instruments | 63 | – | ±6 | – |
| Financial liabilities | ||||
| Trade and other payables | (1 041) | (3 974) | ±104 | ±397 |
| Derivative financial instruments | (63) | – | ±6 | – |
| (1 041) | (3 974) | ±104 | ±397 | |
± Refers to an inflow or outflow of economic resources. Figures are calculated before tax and non-controlling interest therein.
The group is exposed to insignificant fair value interest rate risk in respect of fixed rate financial assets and liabilities.
Credit risk arises from the risk that the financial asset counterparty may default or not meet its obligations timeously. The group minimises credit risk by ensuring that the exposure is spread over a number of counterparties.
The maximum exposure to the credit risk is represented by the carrying value of all the financial assets and the maximum amount the group could have to pay if guarantees are called on (note 35).
The potential concentration of credit risk could arise in cash and cash equivalents, trade receivables, advances and other financial assets.
The group has policies that limit the amount of credit exposure related to cash and cash equivalents and rehabilitation trust investments to any single financial institution by only dealing with well-established financial institutions of high credit quality standing. The credit exposure to any one of the counterparties is managed by setting exposure limits which are regularly reviewed by the Treasury Committee.
Financial institutions credit rating by exposure:
| Credit rating | Exposure | |
|---|---|---|
| R millions | 2009 | 2008 |
| South African operations | ||
| AAA (zaf) | 455 | 1 829 |
| AA+ (zaf) | – | 4 603 |
| AA (zaf) | 1 435 | 2 775 |
| AA- (zaf) | 1 028 | 500 |
| AA- | 200 | – |
| A+ | 200 | – |
| Overseas operations | ||
| AA | 30 | 686 |
| 3 348 | 10 393 | |
Credit risk on cash and cash equivalents is further analysed in note 14.
The group has policies in place to ensure that the sales of products are made to customers with an appropriate credit history. Trade receivables comprise a number of customers, dispersed across different geographical areas. Credit evaluations are performed on the financial condition of these and other receivables. Trade receivables are presented in the statement of financial position net of impairment.
Advances are made to customers based on toll refining 'in-process metal'. Credit risk on advances where sufficient in-process metal serves as collateral is low.
The table below provides an analysis of the group's customer mix:
| New customers | 2 years and less | From 2-5 years | Longer than 5 years* | Total | |
|---|---|---|---|---|---|
| Financial year 2009 | |||||
| Number of customers | 10 | 3 | 4 | 62 | 79 |
| Number of defaults | – | – | – | 1 | 1 |
| Value at year-end (R million) | 52 | 0 | 12 | 3 211 | 3 275 |
| Financial year 2008 | |||||
| Number of customers | 7 | 7 | 7 | 60 | 81 |
| Number of defaults | – | – | – | – | – |
| Value at year-end (R million) | 99 | 7 | 990 | 3 482 | 4 578 |
* Included in the value at year-end are non-current advances to customers.
Credit risk exposure in respect of trade receivables and advances is analysed further in note 11 and 13.
Included in advances (customers longer than 5 years) was an amount receivable of R1 782 million by a customer of which R1 354 million (2008: Rnil) was past due. The fair value of the in-process metal collateral against the total outstanding balance amounted to R1 036 million at year-end. Additional collateral (refer note 11) amounted to R388 million at year-end. Payment terms on this amount are being renegotiated and the amount is being transferred to non-current assets. (refer note 11).
Subsequent to year-end, the fair value of total collateral increased to R1 697 million.
| R millions | Less than 6 months | Between 6 and 8 months | Total |
|---|---|---|---|
| Advance | 1 223 | 559 | 1 782 |
| Less transferred to non-current receivables | (795) | (559) | (1 354) |
| Current | 428 | – | 428 |
Credit risk relating to other financial assets consisting of loans to BEE companies is secured by a guarantee from Lonmin PLC (note 11).
The group is exposed to credit related losses in the event of non-performance by counterparties to derivative instruments. The counterparties to these contracts are major financial institutions and metal customers. The group continually monitors its positions and the credit ratings of its counterparties and limits the amount of contracts it enters into with one party.
Employee receivables consist mainly of vehicle loans for which the vehicles serve as collateral.
Prudent liquidity risk management implies maintaining sufficient cash and cash equivalents, the availability of funding through an adequate amount of committed credit facilities and the ability to close out market positions. Due to the global financial crisis, all facilities were consolidated under committed facilities to ensure liquidity over the short to medium term. A R3 billion facility which relates to the Afplats transaction was cancelled during the financial year.
| South African banks | Credit limit facilities | |||||
|---|---|---|---|---|---|---|
| (R millions) | 2009 | 2008 | ||||
| Credit rating | Credit limits | Committed | Not committed | Credit limits | Committed | Not committed |
| AAA (zaf) | – | – | – | 1 000 | 1 000 | – |
| AA+ (zaf) | – | – | – | 5 013 | 3 863 | 1 150 |
| AA (zaf) | 3 584 | 3 584 | – | 500 | 250 | 250 |
| AA- (zaf) | 1 000 | 1 000 | – | 500 | 500 | – |
| 4 584 | 4 584 | – | 7 013 | 5 613 | 1 400 | |
None of these facilities had been drawn down at year-end. These facilities are renewed annually.
| Overseas operations | Credit limit facilities | |||||
|---|---|---|---|---|---|---|
| (US dollar millions) | 2009 | 2008 | ||||
| Credit rating | Credit limits | Committed | Not committed | Credit limits | Committed | Not committed |
| AA (zaf) | 86 | 86 | – | 80 | 51 | 29 |
Management monitors rolling forecasts of the group's liquidity reserve comprising undrawn borrowing facilities (note 16) and cash and cash equivalents (note 14) on the basis of expected cash flows.
The table below analyses the group's financial liabilities and derivative financial liabilities into the relevant maturity groupings based on the remaining period at the reporting date to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows.
Balances due within a year equal their carrying amount as the impact of discounting is not significant.
| Total carrying amount | Total cash flow | Less than 1 year | Between 1 and 2 years | Between 2 and 5 years | Over 5 years | |
|---|---|---|---|---|---|---|
| At June 2009 (R million) | ||||||
| Borrowings (note 16) | 1 985 | 2 809 | 235 | 738 | 501 | 1 335 |
| Lease liabilities (note 16) | 277 | 533 | 50 | 50 | 172 | 261 |
| Trade and other payables (note 19) | 4 508 | 4 508 | 4 508 | – | – | – |
| Financial guarantee contracts (note 35) | 508 | 508 | 61 | 7 | – | 440 |
| At June 2008 (R million) | ||||||
| Borrowings (note 16) | 1 510 | 1 641 | 340 | 340 | 760 | 201 |
| Lease liabilities (note 16) | 294 | 581 | 50 | 59 | 177 | 295 |
| Trade and other payables (note 19) | 6 791 | 6 791 | 6 791 | – | – | – |
| Financial guarantee contracts (note 35) | 542 | 542 | 44 | 68 | – | 430 |
The group is exposed to cash flow interest rate risk in respect of its floating rate financial assets and liabilities.
The group monitors its exposure to fluctuating interest rates. Cash and cash equivalents and rehabilitation trust investments are primarily invested with short term maturity dates, which expose the group to cash flow interest rate risk.
Exposure of the group's borrowings to interest rate charges and contractual repricing dates is analysed further in note 16.
Interest rate risk sensitivity analysis presents the effect of a 100 basis points up and down in the interest rate in the income statement.
| Floating interest rate exposure |
Income statement effect | |||
|---|---|---|---|---|
| R millions | 2009 | 2008 | 2009 | 2008 |
| Financial assets | ||||
| Receivables and prepayments (note 11) | 1 354 | – | ±14 | – |
| Trade and other receivables (note 13) | 657 | 2 724 | ±7 | ±27 |
| Cash and cash equivalents (note 14) | 3 348 | 10 393 | ±33 | ±104 |
| Financial liabilities | ||||
| Borrowings (note 16) | (1 985) | (1 510) | ±20 | ±15 |
| Forward commitment (note 19) | (38) | – | 0 | – |
| 3 336 | 11 607 | ±34 | ±116 | |
± Refers to an inflow or outflow of economic resources. Figures are calculated before tax and non-controlling interest therein.
Sovereign risk arises from foreign government credit risk, the risk that a foreign central bank or government will impose exchange regulations and the risk associated with negative events relating to taxation policy or other changes in the business climate of a country. These risks are monitored by management by actively engaging with both local and foreign government officials and by operating within the set frameworks to ensure favourable outcomes.
The group defines total capital as 'equity' in the consolidated statement of financial position plus debt. The group's objectives when managing capital are to safeguard the group's ability to continue as a going concern in order to provide returns for shareholders and benefits to other stakeholders and to maintain an optimal capital structure to reduce cost of capital.
In order to maintain or improve the capital structure, the group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue or repurchase shares.
The group monitors capital on a basis of the gearing ratio.
Implats has an International long-term issuer Default Rating (IDR) of 'BBB+', and a short term IDR of 'F2', as well as national rating of long-term 'AA (zaf)' and short-term 'F1+ (zaf)'. The outlook has been revised from stable to negative, given Fitch's current negative view of the short-term prospects of the automobile sector.
The preparation of the financial statements requires the group's management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. The determination of estimates requires the exercise of judgement based on various assumptions and other factors such as historical experience, current and expected economic conditions, and in some cases actuarial techniques. Actual results may differ from these estimates.
The more significant areas requiring the use of management estimates and assumptions are discussed below.
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below:
Various units-of-production (UOP) depreciation methodologies are available to management e.g. centares mined, tonnes mined, tonnes milled or ounces produced. Management elected to depreciate all mining and processing assets using the centares mined methodology.
For mobile and other equipment, the straight-line method is applied over the estimated useful life of the asset which does not exceed the estimated mine life based on proved and probable mineral reserves as the useful lives of these assets are considered to be limited to the life of the relevant mine.
The calculation of the UOP rate of amortisation will be impacted to the extent that actual production in the future is different from current forecast production based on proved and probable mineral reserves. This will generally result from changes in any of the factors or assumptions used in estimating mineral reserves. Changes in mineral reserves will similarly impact the useful lives of assets depreciated on a straight-line basis, where those lives are limited to the life of the mine.
The recoverable amounts of cash generating units and individual assets have been determined based on the higher of value-in-use calculations and fair values less costs to sell. The group reviews and tests the carrying value of assets when events or changes in circumstances suggest that the carrying amount may not be recoverable. In addition, goodwill is tested on an annual basis for impairment (note 1.9).
Assets are grouped at the lowest level for which identifiable cash flows are largely independent of cash flows of other assets. If there are indications that impairment may have occurred, estimates are prepared of expected future cash flows for each group of assets. Expected future cash flows used to determine the recoverable amount of goodwill and tangible assets are inherently uncertain and may materially change over time. They are significantly affected by a number of factors including published reserves, resources, exploration potential and production estimates, together with economic factors such as spot and future metal prices, discount rates, foreign currency exchange rates, estimates of costs to produce reserves and future capital expenditure.
The key financial assumptions used in the impairment calculations are:
The group assesses the stage of each mine construction project to determine when a mine moves into the production stage. The criteria used to assess the start date are determined based on the unique nature of each mine construction project, such as the complexity of a plant and its location. The group considers various relevant criteria to assess when the mine is substantially complete, ready for its intended use and moves into the production stage. Some of the criteria will include, but are not limited to the following:
When a mine construction project moves into the production stage, the capitalisation of certain mine construction costs ceases and costs are either regarded as inventory or expensed, except for capitalisable costs related to mining asset additions or improvements, underground mine development or mineable reserve development.
The group is subject to income taxes in numerous jurisdictions. Significant judgment is required in determining the provision for income taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of business. The Group recognises liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due.
Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made.
Costs that are incurred in or benefit the production process are accumulated as metal in ore, metal in process and product inventories. Net realisable value tests are performed at least annually and represent the estimated future sales price of the product based on prevailing metal prices, less estimated costs to complete production and bring the product to sale.
Although the quantities of recoverable metal are reconciled by comparing the grades of ore to the quantities of metal actually recovered (metallurgical balancing), the nature of the process inherently limits the ability to precisely monitor recoverability levels. As a result, the metallurgical balancing process is constantly monitored and the engineering estimates are refined based on actual results over time.
Due to the time involved in toll refining metals, certain customers are granted advances based on a contractually agreed percentage of the fair value of their in-process metal, which serves as collateral for the advances.
The contractually agreed percentage generally provides a sufficient safety margin for normal price fluctuations not to expose the group to undue credit risk. However, in times of significant price decreases, as was experienced in the current year, there is a risk that the fair value of the in-process metal that serves as collateral, could decrease below the carrying amount of the advance.
In cases where the carrying value of advances are not fully supported by the fair value of in-process metal that serves as collateral, management uses judgment to determine the recoverability of the advances.
Items considered by management include the ability of the customer to continue to deliver metals to the group, the estimated levels of future deliveries and the estimated movements in PGM prices. Recent levels of deliveries and short-term price forecasts were used in managements' assumptions. If customer deliveries or actual PGM prices differ significantly from estimates, there is a possibility of an impairment. Based on management assessments, no impairment provisions against any advances were considered necessary.
The estimation of reserves impacts the amortisation of property, plant and equipment, the recoverable amount of property, plant and equipment, the timing of rehabilitation expenditure and purchase price allocation.
Factors impacting the determination of proved and probable reserves are:
In testing whether goodwill is impaired the following critical assumptions and judgements were used:
The group's mining and exploration activities are subject to various laws and regulations governing the protection of the environment. The group recognises management's best estimate for asset retirement obligations in the period in which they are incurred. Actual costs incurred in future periods can differ materially from the estimates. Additionally, future changes to environmental laws and regulations, life of mine estimates and discount rates can affect the carrying amount of this provision.
Estimated long-term environmental provisions, comprising pollution control, rehabilitation and mine closure, are based on the group's environmental policy taking into account current technological, environmental and regulatory requirements.
Provisions for future rehabilitation costs were determined, using calculations which required the use of estimates.
Assumptions used in calculating the provision
The interest rate is the long-term risk free rate as indicated by the government bonds which ranged between 8.5% and 8.9% at the time of calculation. The net present value of current rehabilitation estimates is based on the assumption of a long-term real interest rate of 2.5% (2008: 2.4%).
As the functional currency used by both the group's Zimbabwean operations is the US dollar, the US inflation and US long-term risk-free interest rates are utilised:
| US inflation rates | 3% (2008: 3%) |
| US interest rates | 5% (2008: 5%) |
The determination of Implats' obligation and expense for pension and provident funds, as well as post-retirement health care liabilities, depends on the selection of certain assumptions used by actuaries to calculate amounts. These assumptions include, among others, the discount rate, the expected long-term rate of return of plan assets, health care inflation costs, rates of increase in compensation costs and the number of employees who reach retirement age before the mine reaches the end of its life. Whilst Implats believes that these assumptions are appropriate, significant changes in the assumptions may materially affect pension and other post-retirement obligations as well as future expenses, which may result in an impact on earnings in the periods that the changes in the assumptions occur.
As at 30 June 2009, actuarial parameters used by independent valuators assumed 7.1% (2008: 9.1%) as the long-term medical inflation rate and an 9.25% (2008: 11.25%) risk-free interest rate corresponding to the yields on long-dated high-quality bonds.
A 1% increase in the real discount rate results in a R6 million reduction in the provision and a decrease of 1% results in an increase in the provision of R3.5 million.
Provisions for post-retirement medical liability cost have been determined, based on calculations which require the use of estimates.
The group issues equity-settled and cash-settled share-based payments to employees. Equity-settled share-based payments are measured at fair value (excluding the effect of non-market based vesting conditions) at the date of grant. The fair value determined at the grant date of the equity-settled share-based payments is expensed as services are rendered over the vesting period, based on the group's estimate of the shares that will eventually vest and adjusted for the effect of non-market based vesting conditions. Cash-settled share-based payments are valued on reporting date and recognised over the vesting period.
The fair value of share-based payments is calculated using the binomial option pricing model.
The average inputs into this model are as follows:
| Employee share option participation scheme (5) | Equity-settled share option scheme (7) | Cash- settled share appreciation scheme (5) | ||||
|---|---|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | 2009 | 2008 | |
| Weighted average | ||||||
| option value (Rand) (1) | 64.40 | 188.65 | 190.75 | 190.75 | 59.61 | 166.16 |
| Weighted average | ||||||
| share price on | ||||||
| valuation date (Rand) (2) | 170.45 | 309.00 | 70.26 | 70.26 | 170.45 | 309.00 |
| Weighted average | ||||||
| exercise | ||||||
| price (Rand) (3) (6) | 159.18 | 159.18 | 61.03 | 61.03 | 155.88 | 147.86 |
| Volatility (4) | 70.42 | 57.48 | 42.03 | 42.03 | 70.42 | 57.48 |
| Dividend yield (%) | 7.60 | 3.23 | 5.75 | 5.75 | 7.60 | 3.23 |
| Risk-free interest rate (%) | 8.59 | 11.25 | 10.43 | 10.43 | 8.59 | 11.25 |
| (1) | The weighted average option value for cash settled shares is calculated on reporting date. The weighted average option value of equity settled shares is calculated on grant date. |
| (2) | Weighted average share price for valuation of equity settled shares is calculated taking into account the market price on all grant dates. The value of cash settled share appreciation rights is calculated at year-end based on the year-end closing price. |
| (3) | The weighted average exercise price for equity settled and cash settled shares is calculated taking into account the exercise price on each grant date. |
| (4) | Volatility for equity- and cash settled shares is the four hundred day moving average historical volatility on Implats shares on each valuation date. |
| (5) | Cash-settled share-based payments. |
| (6) | The weighted average market price of the share on date of issue approximates the weighted average exercise price. Options are granted based on the market price at the date of issue. |
| (7) | The share option scheme, equity settled, was closed to future grants with effect from October 2004. |
The calculation pertains to non-vested shares. Vested cash-settled shares are valued at their intrinsic value.
By their nature, contingencies will only be resolved when one or more future events occur or fail to occur. The assessment of such contingencies inherently involves the exercise of significant judgement and estimates of the outcome of future events.
The following exchange rates were used:
| Year-end rate: | R7.76 | (2008: R7.93) |
| Annual average rate: | R9.08 | (2008: R7.26) |
For the year ended 30 June
| R millions | Total mining segment | Impala Refining Services | Other | Inter- segment adjustment | Total |
|---|---|---|---|---|---|
| Segment profit | |||||
| Revenue from: | |||||
| Platinum | 11 521 | 5 954 | | (1 479) | 15 996 |
| Palladium | 1 211 | 834 | | (266) | 1 779 |
| Rhodium | 3 014 | 2 142 | | 84 | 5 240 |
| Nickel | 903 | 755 | | (158) | 1 500 |
| Other metal sales | 962 | 517 | | (116) | 1 363 |
| Treatment income | | 305 | | (62) | 243 |
| Revenue | 17 611 | 10 507 | | (1 997) | 26 121 |
| On-mine operations | (7 214) | | | | (7 214) |
| Processing operations | (1 812) | (150) | | | (1 962) |
| Refining operations | (363) | (229) | | | (592) |
| Treatment charge | (62) | | | 62 | |
| Amortisation | (979) | | | | (979) |
| Metals purchased | | (5 822) | | 1 955 | (3 867) |
| Increase/(decrease) in inventories | 221 | (3 041) | | 1 075 | (1 745) |
| Cost of sales | (10 209) | (9 242) | | 3 092 | (16 359) |
| Gross profit | 7 402 | 1 265 | | 1 095 | 9 762 |
| Other operational expenses | (467) | (30) | | | (497) |
| Royalty expense | (442) | | | | (442) |
| Profit from operations | 6 493 | 1 235 | | 1 095 | 8 823 |
| Other (expense)/income | (180) | 675 | 30 | 4 | 529 |
| Profit from metals purchased | 18 | | | (18) | |
| Share of profit of associates | | | 41 | | 41 |
| Profit before tax | 6 331 | 1 910 | 71 | 1 081 | 9 393 |
| Income tax expense | (1 780) | (535) | (857) | (217) | (3 389) |
| Profit for the year | 4 551 | 1 375 | (786) | 864 | 6 004 |
| External revenue* | 25 454 | 667 | | | 26 121 |
* External revenue excludes intergroup sales and is calculated as actual sales outside the group.
Refer to note 40 for further details.
| R millions | Total mining segment | Impala Refining Services | Other | Total |
|---|---|---|---|---|
| Segment assets and liabilities | ||||
| Non-current segment assets | 43 843 | 1 354 | 983 | 46 180 |
| Property, plant and equipment | 26 224 | | | 26 224 |
| Exploration and evaluation assets | 4 294 | | | 4 294 |
| Intangible assets | 1 018 | | | 1 018 |
| Investment in associates | | | 983 | 983 |
| Available-for-sale financial assets | 18 | | | 18 |
| Held-to-maturity financial assets | 51 | | | 51 |
| Receivables and prepayments | 12 238 | 1 354 | | 13 592 |
| Current segment assets | 8 892 | 2 423 | 185 | 11 500 |
| Inventories | 2 394 | 1 854 | | 4 248 |
| Trade and other receivables | 2 871 | 939 | 94 | 3 904 |
| Cash and cash equivalents | 3 627 | (370) | 91 | 3 348 |
| Total assets | 52 735 | 3 777 | 1 168 | 57 680 |
| Non-current segment liabilities | 9 753 | 1 | 31 | 9 785 |
| Long-term borrowings | 1 778 | | | 1 778 |
| Deferred tax liability | 6 908 | 1 | | 6 909 |
| Long-term provisions | 1 067 | | 31 | 1 098 |
| Current segment liabilities | 3 566 | 1 440 | 86 | 5 092 |
| Trade and other payables | 3 158 | 1 407 | 69 | 4 634 |
| Current tax payable | (11) | 33 | 14 | 36 |
| Short-term borrowings | 207 | | | 207 |
| Current portion of long-term provision | 212 | | 3 | 215 |
| Total liabilities | 13 319 | 1 441 | 117 | 14 877 |
| Segmental cash flow | ||||
| Net increase/(decrease) in cash and cash | ||||
| equivalents | 2 216 | (503) | (8 872) | (7 159) |
| Net cash used from operating activities | 7 491 | (616) | (368) | 6 507 |
| Net cash used in investing activities | (5 838) | 113 | (1) | (5 726) |
| Net cash used in financing activities | 563 | | (8 503) | (7 940) |
| Capital expenditure | 6 923 | | | 6 923 |
For the year ended 30 June
| R millions | Total mining segment | Impala Refining Services | Other | Inter- segment adjustment | Total |
|---|---|---|---|---|---|
| Segment profit | |||||
| Revenue from: | |||||
| Platinum | 14 392 | 7 522 | | (1 526) | 20 388 |
| Palladium | 1 642 | 1 194 | | (318) | 2 518 |
| Rhodium | 6 558 | 4 862 | | (1 379) | 10 041 |
| Nickel | 2 006 | 1 160 | | (433) | 2 733 |
| Other metal sales | 1 208 | 739 | | (190) | 1 757 |
| Treatment income | | 227 | | (45) | 182 |
| Revenue | 25 806 | 15 704 | | (3 891) | 37 619 |
| On-mine operations | (7 303) | | | | (7 303) |
| Processing operations | (1 362) | (116) | | | (1 478) |
| Refining operations | (476) | (194) | | | (670) |
| Treatment charge | (45) | | | 45 | |
| Amortisation | (1 013) | | | | (1 013) |
| Metals purchased | | (14 911) | | 3 899 | (11 012) |
| Increase/(decrease) in inventories | 770 | 1 400 | | (582) | 1 588 |
| Cost of sales | (9 429) | (13 821) | | 3 362 | (19 888) |
| Gross profit | 16 377 | 1 883 | | (529) | 17 731 |
| Other operational expenses | (507) | (26) | | | (533) |
| Royalty expense | (648) | | | | (648) |
| Profit from operations | 15 222 | 1 857 | | (529) | 16 550 |
| Other income/(expense) | 183 | 695 | 4 711 | | 5 589 |
| Profit from metals purchased | 54 | | | (54) | |
| Share of profit of associates | | | 678 | | 678 |
| Profit before tax | 15 459 | 2 552 | 5 389 | (583) | 22 817 |
| Income tax expense | (4 685) | (852) | 304 | 121 | (5 112) |
| Profit for the year | 10 774 | 1 700 | 5 693 | (462) | 17 705 |
| External revenue* | 36 806 | 813 | | | 37 619 |
* External revenue excludes intergroup sales and is calculated as actual sales outside the group.
Refer to note 40 for further details.
| R millions | Total mining segment | Impala Refining Services | Other | Total |
|---|---|---|---|---|
| Segment assets and liabilities | ||||
| Non-current segment assets | 38 567 | | 1 038 | 39 605 |
| Property, plant and equipment | 20 601 | | | 20 601 |
| Exploration and evaluation assets | 4 294 | | | 4 294 |
| Intangible assets | 1 018 | | | 1 018 |
| Investment in associates | | | 1 038 | 1 038 |
| Available-for-sale financial assets | 56 | | | 56 |
| Held-to-maturity financial assets | 47 | | | 47 |
| Receivables and prepayments | 12 551 | | | 12 551 |
| Current segment assets | 14 305 | 8 053 | 146 | 22 504 |
| Inventories | 998 | 4 895 | | 5 893 |
| Trade and other receivables | 2 903 | 3 239 | 76 | 6 218 |
| Cash and cash equivalents | 10 404 | (81) | 70 | 10 393 |
| Total assets | 52 872 | 8 053 | 1 184 | 62 109 |
| Non-current segment liabilities | 8 613 | 3 | (357) | 8 259 |
| Long-term borrowings | 1 464 | | | 1 464 |
| Deferred tax liability | 5 601 | 3 | (357) | 5 247 |
| Long-term provisions | 1 548 | | | 1 548 |
| Current segment liabilities | 4 218 | 4 262 | 67 | 8 547 |
| Trade and other payables | 2 884 | 3 995 | 35 | 6 914 |
| Current tax payable | 884 | 267 | 32 | 1 183 |
| Short-term borrowings | 46 | | | 46 |
| Current portion of long-term provision | 404 | | | 404 |
| Total liabilities | 12 831 | 4 265 | (290) | 16 806 |
| Segmental cash flow | ||||
| Net increase/(decrease) in cash and cash equivalents | 6 769 | 409 | (113) | 7 065 |
| Net cash used from operating activities | 11 003 | 238 | | 11 241 |
| Net cash used in investing activities | (4 898) | 171 | 6 006 | 1 279 |
| Net cash used in financing activities | 664 | | (6 119) | (5 455) |
| Capital expenditure | 5 368 | | | 5 368 |
The group distinguishes its segments between mine-to-market operations and refining services which include metals purchased and toll refined. Apart from Impala, none of the other mining segments exceeded 10% of revenue, profit or assets, hence the mine-to-market operations were aggregated.
Operating segments have consistently adopted the consolidated basis of accounting and there are no differences in measurement applied.
Capital expenditure comprises additions to property, plant and equipment (note 5), including additions resulting from acquisitions through business combinations.
Sales to two customers in the Impala mining segment comprised 8% and 6% (2008: 10% and 12%) of total sales.
Metals mined
Reflect the mine-to-market sales primarily from the Impala Rustenburg mining operation.
Metals purchased
Revenue from metals purchased is recognised within two separate legal entities:
Treatment income
Fees earned by Impala Refining Services for the treatment of metals from third party refining customers.
Inter-company
Comprises sales of concentrate from Marula, Mimosa and Zimplats mining operations to Impala Refining Services.
Gross cost
Comprises total costs associated with the mining, refining and purchase of metals.
Inter-segment adjustments
Elimination of inter-segment sales, purchases, interest, administration fees and unrealised profit in the group.
Inter-segment transfers
Inter-segment transfers are based on market-related prices.
For the year ended 30 June
| R millions | 2009 | 2008 |
|---|---|---|
| Analysis of sales by destination | ||
| Main products | ||
| Asia | 9 767 | 13 352 |
| North America | 6 546 | 7 563 |
| Europe | 4 067 | 5 620 |
| South Africa | 2 635 | 6 412 |
| 23 015 | 32 947 | |
| By-products | ||
| Europe | 1 276 | 365 |
| South Africa | 830 | 2 032 |
| Asia | 474 | 789 |
| North America | 283 | 1 304 |
| 2 863 | 4 490 | |
| Treatment income | ||
| South Africa | 151 | 100 |
| North America | 92 | 82 |
| 243 | 182 | |
| 26 121 | 37 619 | |
| Analysis of sales by category | ||
| Sales of goods | ||
| Precious metals | ||
| Platinum | 15 995 | 20 388 |
| Rhodium | 5 241 | 10 041 |
| Palladium | 1 779 | 2 518 |
| Gold | 475 | 379 |
| Ruthenium | 336 | 746 |
| Iridium | 200 | 199 |
| Silver | 7 | 10 |
| 24 033 | 34 281 | |
| Base metals | ||
| Nickel | 1 501 | 2 733 |
| Copper | 277 | 360 |
| Cobalt | 37 | 36 |
| Chrome | 30 | 27 |
| 1 845 | 3 156 | |
| Revenue from services | ||
| Toll refining | 243 | 182 |
| 26 121 | 37 619 |
For the year ended 30 June
| Sales | Capital expenditure | Non-current assets | ||||
|---|---|---|---|---|---|---|
| R millions | 2009 | 2008 | 2009 | 2008 | 2009 | 2008 |
| Other segment information | ||||||
| South Africa | 24 391 | 34 529 | 5 287 | 3 905 | 40 014 | 34 940 |
| Zimbabwe | 1 730 | 3 090 | 1 636 | 1 463 | 5 183 | 3 627 |
| Investment in associates | | | | | 983 | 1 038 |
| 26 121 | 37 619 | 6 923 | 5 368 | 46 180 | 39 605 | |
Non-current assets and capital expenditure are allocated according to the location of the asset.
Sales are allocated based on the country from which the sale originates.
| R millions | Shafts, mining development and infrastructure | Metal- lurgical and refining plants | Land and buildings | Assets under construc- tion | Other assets | Total |
|---|---|---|---|---|---|---|
| Cost | ||||||
| Balance at 30 June 2007 | 10 519 | 4 832 | 1 528 | 3 471 | 1 012 | 21 362 |
| Additions | 1 128 | 595 | 339 | 2 908 | 303 | 5 273 |
| Interest capitalised (note 26) | | | | 95 | | 95 |
| Transfer from assets under | ||||||
| construction | 5 | 76 | | (96) | 15 | |
| Disposals | (19) | (36) | (9) | | (14) | (78) |
| Exchange adjustment | 84 | 104 | 49 | 135 | 58 | 430 |
| Balance at 30 June 2008 | 11 717 | 5 571 | 1 907 | 6 513 | 1 374 | 27 082 |
| Cost (continued) | ||||||
| Additions | 1 876 | 1 703 | 156 | 2 737 | 367 | 6 839 |
| Interest capitalised (note 26) | | | | 84 | | 84 |
| Disposals | (10) | | (35) | (5) | (8) | (58) |
| Exchange adjustment | (110) | (26) | (14) | (150) | (30) | (330) |
| Balance at 30 June 2009 | 13 473 | 7 248 | 2 014 | 9 179 | 1 703 | 33 617 |
| Accumulated amortisation and impairment | ||||||
| Balance at 30 June 2007 | 3 550 | 1 148 | 51 | | 584 | 5 333 |
| Charge for the year | ||||||
| (note 22) | 560 | 261 | 10 | | 182 | 1 013 |
| Impairment of assets | ||||||
| (note 27) | | 84 | | | | 84 |
| Disposals | (4) | (23) | | | (8) | (35) |
| Exchange adjustment | 28 | 34 | 3 | | 21 | 86 |
| Balance at 30 June 2008 | 4 134 | 1 504 | 64 | | 779 | 6 481 |
| Charge for the year (note 22) | 441 | 220 | 48 | | 270 | 979 |
| Disposals | (8) | | | | (6) | (14) |
| Exchange adjustment | 18 | (12) | (37) | | (22) | (53) |
| Balance at 30 June 2009 | 4 585 | 1 712 | 75 | | 1 021 | 7 393 |
| Carrying value at 30 June 2009 | 8 888 | 5 536 | 1 939 | 9 179 | 682 | 26 224 |
| Carrying value at 30 June 2008 | 7 583 | 4 067 | 1 843 | 6 513 | 595 | 20 601 |
| R millions | 2009 | 2008 |
|---|---|---|
| Assets under construction consist mainly of (carrying value) | ||
| Impala (16, 17 and 20 shafts) | 5 057 | 3 226 |
| Marula (Accommodation) | 132 | 57 |
| Afplats (Leeuwkop) | 1 843 | 1 744 |
| Zimplats (Ngezi phase 1 and underground mine project) | 1 825 | 1 351 |
| Other assets consist of the following: | 2009 Carrying value | 2008 Carrying value |
| Mobile equipment | 590 | 505 |
| Information technology | 79 | 77 |
| Sundry assets | 13 | 13 |
| 682 | 595 | |
| Commitments in respect of property, plant and equipment | 2009 | 2008 |
| Commitments contracted for | 2 871 | 3 892 |
| Approved expenditure not yet contracted | 19 184 | 16 712 |
| 22 055 | 20 604 | |
| Not later than 1 year | 4 608 | 6 730 |
| Later than 1 year not later than 5 years | 11 041 | 10 267 |
| Later than 5 years | 6 406 | 3 607 |
| 22 055 | 20 604 |
This expenditure will be funded internally and from borrowings, where necessary. Apart from finance leases, assets are not encumbered by loans. No assets were pledged as collateral.
Included in property, plant and equipment are assets with a carrying amount of R196 million (2008: R213 million) which is a result of finance leases capitalised.
| Cost | 4 318 | 4 318 |
| Accumulated impairment | (24) | (24) |
| Carrying value | 4 294 | 4 294 |
For the year ended 30 June
| R millions | 2009 | 2008 |
|---|---|---|
7 Intangible assets | ||
| Goodwill | ||
| Goodwill at cost less impairment | 1 018 | 1 018 |
| The goodwill originated from the deferred taxation provided on the fair value of the assets over carrying amount of an acquired subsidiary. | ||
| A summary of the goodwill allocation is as follows: | ||
| Leeuwkop project | 179 | 179 |
| Evaluation and exploration projects | 839 | 839 |
| 1 018 | 1 018 | |
| Impairment test for goodwill | ||
| Goodwill is allocated to the groups cash generating units (CGUs) identified in accordance with business operations. | ||
| The recoverable amount of the goodwill is based on fair value less cost-to-sell derived from reserve and resource ounce valuation, based on the UG2 3PGE+Au ounces. Most of these resource ounces are in the inferred resource category. | ||
8 Investment in associates | ||
| i) Two Rivers Platinum (Proprietary) Limited | ||
| Beginning of the year | 1 038 | 777 |
| Share of profit (note 29) | 41 | 250 |
| Shareholders loan movement (note 36) | (96) | 11 |
| End of the year | 983 | 1 038 |
| Shares beneficially owned in the company involved in the business of mining and marketing of PGMs. | ||
| Impala Platinum Holdings Limited has provided a guarantee to Nedbank Limited for its share of the borrowings by Two Rivers Platinum (Proprietary) Limited. At 30 June 2009, the exposure under the guarantee to Nedbank Limited amounted to R64 million (2008:R70 million) (refer to note 35). | ||
| The shareholders loan of R539 million (2008: R635 million) bears interest at 9% (2008: 12%) per annum and has no fixed term of repayment (refer to note 36). | ||
| Shareholding | ||
| Number of shares | ||
| Ordinary shares | 270 | 270 |
| Effective holding | 45% | 45% |
| Summarised financial information as at 30 June and for the year then ended: | ||
| Capital and reserves | 985 | 1 367 |
| Non-current liabilities | 1 756 | 2 139 |
| Current liabilities | 426 | 263 |
| 3 167 | 3 769 | |
| Non-current assets | 2 523 | 2 406 |
| Current assets | 644 | 1 363 |
| 3 167 | 3 769 | |
| Sales | 972 | 2 298 |
| (Loss)/profit for the year | (395) | 773 |
| The results of the associate are based on audited financial statements. | ||
| There were no unrecognised losses in the associate for which the group had not accounted. | ||
| Unrealised profit on sales from Two Rivers to Implats were eliminated in the share of profit recognised above. | ||
| ii) Aquarius Platinum (South Africa) (Proprietary) Limited | ||
| Beginning of the year | | 640 |
| Share of profit (note 29) | | 428 |
| Dividends received | | (33) |
| Repayment of shareholders loan | | (160) |
| Repayment of capital | | (42) |
| Disposal of investment (note 28) | | (833) |
| End of the year | | |
| During the 2008 financial year, the group disposed of its entire interest in Aquarius Platinum (South Africa) (Proprietary) Limited. | ||
| iii) Silplat (Proprietary) Limited | ||
| Transferred from available-for-sale financial assets (note 9) | | 15 |
| Acquisition of additional shareholding | 0 | 9 |
| Acquisition date fair value adjustment | (0) | (24) |
| End of the year | | |
| Shares beneficially owned in the company which is involved in the manufacturing of gold and platinum jewellery for local and export markets and operates principally in South Africa. | ||
| During the 2009 financial year, an additional shareholding of 1.7% (2008: 5.7%) was acquired resulting in a 25% (2008: 23%) interest. | ||
| Shareholding | ||
| Number of shares | ||
| Ordinary shares | 249 | 232 |
| Effective holding | 25% | 23% |
| Summarised financial information as at 30 June 2009 for the year then ended: | ||
| Capital and reserves | 20 | 33 |
| Non-current liabilities | 6 | 1 |
| Current liabilities | 40 | 23 |
| 66 | 57 | |
| Non-current assets | 29 | 34 |
| Current assets | 37 | 23 |
| 66 | 57 | |
| Sales | 70 | 56 |
| Loss for the year | (30) | (11) |
| Summary | ||
| Two Rivers Platinum (Proprietary) Limited | 983 | 1 038 |
| Silplat (Proprietary) Limited | | |
| Total investment in associates | 983 | 1 038 |
9 Available-for-sale financial assets | ||
| Investment in listed shares | ||
| Aquarius Platinum Limited | ||
| Beginning of the year | | 1 543 |
| Net gains transferred to equity | | 650 |
| Net book value | | 2 193 |
| Disposal of investment (note 28) | | (2 193) |
| End of the year | | |
| During the 2008 financial year, the group disposed of its entire interest of 7 141 966 shares in Aquarius Platinum Limited, which amounted to approximately 8.6% of the issued share capital of that company. | ||
| Other listed shares | ||
| Beginning of the year | 56 | |
| Acquisition | 6 | 39 |
| Net (loss)/gains transferred to equity | (47) | 11 |
| Exchange adjustment | 3 | 6 |
| 18 | 56 | |
| The group holds various shares listed on the Zimbabwean stock exchange. The fair value of these shares as at the close of business on 30 June 2009 is the stock exchange quoted prices at the closing exchange rate. | ||
| Investment in unlisted shares | ||
| Silplat (Proprietary) Limited | ||
| Beginning of year | | 15 |
| Transferred to investments in associates (note 8 (iii)) | | (15) |
| | | |
| Total available-for-sale-financial assets | ||
| Available-for-sale investments are denominated in the following currencies: | ||
| $2 million (2008: $7 million) | 18 | 56 |
10 Held-to-maturity financial assets | ||
| Investment in interest-bearing instruments | 51 | 47 |
| The investment is held through the Impala Pollution, Rehabilitation and Closure Trust Fund. The fund is an irrevocable trust under the groups control. The funds are invested in interest-bearing instruments. | ||
11 Receivables and prepayments | ||
| Loans | ||
| BEE companies | ||
| Beginning of the year | 672 | 610 |
| Amortisation of fair value adjustment (note 25) | 17 | 16 |
| Repayment received | (64) | |
| Interest charged | 56 | 46 |
| 681 | 672 | |
| Less: current portion of loan (note 13) | (505) | |
| End of the year | 176 | 672 |
| Black economic empowerment companies (BEE) | ||
| As an integral part of the sale of the groups share in Lonplats, an amount of R618 million was made available as loans in 2005 to the following BEE companies in equal amounts: | ||
| Thelo Incwala Investments (Proprietary) Limited, | ||
| Dema Incwala Investments (Proprietary) Limited and | ||
| Vantage Capital Incwala Investments (Proprietary) Limited. | ||
| These loans are repayable within 1 to 2 years (2008: 2 to 3 years) and are structured into interest-free and interest-bearing. The interest-bearing loans bear interest at JIBAR plus 200 basis points and at JIBAR plus 300 basis points from September 2010. The capital portion of the loans are secured by a guarantee from Lonmin PLC. In terms of the groups accounting policy, these loans were fair valued on initial recognition. | ||
| The effective interest rate for the loans is 8.8% (2008: 12.1%). | ||
| Royalty prepayments | ||
| Beginning of the year | 12 208 | 12 537 |
| Charged to the income statement during the year (note 24) | (316) | (329) |
| 11 892 | 12 208 | |
| Less: current portion of prepayment (note 13) | (316) | (329) |
| End of the year | 11 576 | 11 879 |
| In March 2007, the group finalised a deal with the Royal Bafokeng Nation. In terms of this transaction Impala Platinum agreed to pay the Royal Bafokeng Nation (RBN) all future royalties due to them, thus effectively discharging any further obligation to pay royalties. In turn, the RBN purchased, through Royal Bafokeng Impala Investment Company (Proprietary) Limited and Royal Bafokeng Tholo Investment Holding Company (Proprietary) Limited, giving them a 13.2% (2008: 13.2%) holding in the company. | ||
| Advances | ||
| Transfer from current assets | 1 354 | |
| This advance bears interest at LIBOR plus 150 basis points per annum. The advance is secured by toll refining in-process metal to the value of R608 million at year-end. In terms of an agreement, additional collateral to the value of R388 million, not under the control of the group, is in place. | ||
| Reserve Bank of Zimbabwe | ||
| Transfer from current assets | 486 | |
| No fixed terms of repayment or interest payable have been finalised. | ||
| Total receivables and prepayments | 13 592 | 12 551 |
12 Inventories | ||
| Refined metal | ||
| At cost | 558 | 362 |
| At realisable value | 158 | 120 |
| 716 | 482 | |
| In-process metal | ||
| At cost | 2 902 | 5 042 |
| At realisable value | 143 | |
| Metal inventories | 3 761 | 5 524 |
| Stores and materials inventories | 487 | 369 |
| 4 248 | 5 893 | |
| As a result of the decline in metal prices, main products with a cost of R263 million was valued at net realisable value amounting to R115 million (2008: Rnil), and in-process metal of main products with a cost of R348 million was valued at net realisable value amounting to R143 million (2008: Rnil). | ||
13 Trade and other receivables | ||
| Trade receivables and advances | 1 943 | 4 894 |
| Receivables from related parties (note 36) | | 7 |
| Other receivables | 393 | 239 |
| Employee receivables | 179 | 189 |
| Prepayments | 132 | 245 |
| Derivative financial instruments (1) | 63 | |
| Receivables and prepayments current portion (note 11) | 505 | |
| Royalties prepayments current portion (note 11) | 316 | 329 |
| South African Revenue Services (Value Added Taxation) | 373 | 315 |
| 3 904 | 6 218 | |
| Advances of R886 million (2008: R2 756 million) to customers are secured by toll refining in-process metal held as collateral against these advances. | ||
| The uncovered foreign currency denominated balances, included above, were as follows: | ||
| Trade and other receivables (US$ million) | 257 | 430 |
| The credit exposures of trade receivables and advances by country are as follows: | ||
| North America | 935 | 2 431 |
| South Africa | 736 | 1 733 |
| Asia | 34 | 320 |
| Europe | 166 | 136 |
| Zimbabwe | 72 | 274 |
| 1 943 | 4 894 | |
| Other receivables represent primarily a South African exposure. | ||
| (1) At 30 June 2009, the group had forward purchase and sale contracts of 39 000oz of platinum. These contracts are entered into back to back for a period of five months to hedge commodity price movements. (Refer note 19). | ||
14 Cash and cash equivalents | ||
| Short-term bank deposits | 2 907 | 5 206 |
| Cash at bank | 441 | 5 187 |
| 3 348 | 10 393 | |
| The weighted average effective interest rate on short-term bank deposits was 11.6% (2008: 10.7%) and these deposits have a maximum maturity of 60 days (2008: 30 days). | ||
| The net exposure to foreign currency denominated balances as at 30 June was as follows: | ||
| Bank balances (US$ million) | 112 | 317 |
| The exposures by country are as follows: | ||
| South Africa | 3 214 | 9 431 |
| Europe | 127 | 276 |
| Zimbabwe | 3 | 670 |
| Asia | 4 | 6 |
| Mauritius | 0 | 10 |
| 3 348 | 10 393 | |
| The following cash and cash equivalents are restricted for use by the group by virtue of contractual agreements: | ||
| ABSA deposit account for guarantees | 1 | 6 |
| Deposit with the Zimbabwean Reserve Bank | | 343 |
| Commitments to Tau Mining (Afplats) | | 15 |
| Insurance cell captive | 62 | 64 |
| Impala Pollution, Rehabilitation and Closure Trust Fund | 93 | 83 |
| 156 | 511 | |
| The carrying amount of the cash and cash equivalents approximates its fair value. | ||
15 Share capital | ||
| Share capital and share premium | ||
| The authorised share capital of the holding company is as follows: | ||
| 844 008 000 (2008: 844 008 000) ordinary shares with a par value of 2.5 cents each | 21 | 21 |
| The issued share capital of the holding company is as follows (millions): | ||
| Number of shares issued | 631.58 | 631.58 |
| Treasury shares | (16.23) | (10.67) |
| Morokotso Trust | (15.39) | (15.61) |
| Share Incentive Trust | (0.13) | (0.27) |
| Number of shares issued outside the group | 599.83 | 605.03 |
| Adjusted for weighted number of shares in issue during the year | 1.29 | (0.38) |
| Weighted average number of ordinary shares in issue (note 32) | 601.12 | 604.65 |
| Adjustment for share option scheme (note 32) | 0.67 | 0.59 |
| Weighted average number of ordinary shares for diluted earnings per share (note 32) | ||
| 601.79 | 605.24 | |
The table below excludes the treasury shares, Morokotso Trust and the Implats share incentive scheme as these special purpose vehicles are consolidated.
| Number of shares issued (millions) | Ordinary shares (R millions) | Share premium (R millions) | Share- based payment reserve (R millions) | Total (R millions) | |
|---|---|---|---|---|---|
| Balance at 30 June 2007 | 604.09 | 15 | 12 808 | 1 986 | 14 809 |
| Issued by the share option scheme | 0.94 | 59 | 59 | ||
| Issued by the Employee Share | |||||
| Ownership Programme | 0.83 | 131 | 131 | ||
| Cost of equity compensation plan | 5 | 5 | |||
| Shares purchased | (0.83) | (254) | (254) | ||
| Balance at 30 June 2008 | 605.03 | 15 | 12 744 | 1 991 | 14 750 |
| Issued by the share option scheme | 0.14 | 9 | 9 | ||
| Issued by the Employee Share | |||||
| Ownership Programme | 0.22 | 34 | 0 | 34 | |
| Shares purchased | (5.56) | (724) | (724) | ||
| Balance at 30 June 2009 | 599.83 | 15 | 12 063 | 1 991 | 14 069 |
The group acquired, through a subsidiary, 5 562 545 (2008: 826 473) of its own shares in this financial year in terms of an approved share buy-back scheme. This was done through purchases on the JSE Limited for an amount of R724 million (2008: R254 million) and through the exercising of its right of first refusal.
| 2009 | 2009 | 2008 | 2008 | |
|---|---|---|---|---|
| Number (000) | Weighted average exercise price (Rand) | Number (000) | Weighted average exercise price (Rand) | |
| Share options | ||||
| Movement in the number of share | ||||
| options outstanding was as follows: | ||||
| Beginning of the year | 1 020 | 66 | 2 014 | 68 |
| Exercised | (142) | 66 | (942) | 69 |
| Forfeited | (31) | 67 | (52) | 68 |
| End of the year | 847 | 66 | 1 020 | 66 |
| Exercisable | 727 | 66 | 528 | 66 |
| Not yet exercisable | 120 | 62 | 492 | 65 |
| 847 | 66 | 1 020 | 66 |
Refer to the Directors report for the details on share options held by key management personnel (executive directors and senior management).
Share options outstanding (number in thousands) at the end of the year have the following terms:
For the calendar year ended 31 December
| Options price | Vesting years | Total | |||||
|---|---|---|---|---|---|---|---|
| Rand per share | 2001 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | Number |
| 25.00 | 7.8 | 7.8 | |||||
| 47.63 | 1.1 | 1.1 | 3.0 | 15.8 | 21.0 | ||
| 53.79 | 14.0 | 24.5 | 25.0 | 25.0 | 88.5 | ||
| 57.71 | 2.7 | 13.5 | 16.2 | ||||
| 59.41 | 4.0 | 9.4 | 9.4 | 22.8 | |||
| 60.44 | 11.3 | 11.3 | 22.6 | ||||
| 60.51 | 4.0 | 4.0 | 8.1 | 19.0 | 35.1 | ||
| 63.16 | 19.0 | 19.0 | 38.0 | ||||
| 63.38 | 6.0 | 8.0 | 56.5 | 70.5 | |||
| 63.39 | 8.9 | 55.1 | 55.8 | 119.8 | |||
| 64.48 | 2.6 | 7.8 | 10.4 | ||||
| 67.05 | 23.6 | 29.4 | 32.8 | 85.8 | |||
| 67.43 | 7.7 | 7.7 | |||||
| 68.03 | 7.7 | 7.7 | 15.4 | ||||
| 69.50 | 1.4 | 8.8 | 10.2 | ||||
| 71.12 | 4.2 | 4.2 | |||||
| 72.38 | 11.9 | 11.9 | |||||
| 73.38 | 31.4 | 75.3 | 106.7 | ||||
| 73.75 | 5.5 | 5.5 | |||||
| 74.28 | 2.7 | 2.3 | 35.5 | 40.5 | |||
| 75.00 | 91.7 | 91.7 | |||||
| 76.44 | 1.1 | 8.2 | 5.2 | 14.5 | |||
| Total 2009 | 18.9 | 31.2 | 113.2 | 333.5 | 256.3 | 93.7 | 846.8 |
| Total 2008 | 19.3 | 41.4 | 137.8 | 410.4 | 316.4 | 94.8 | 1 020.1 |
| Actual remaining contractual life (years): | |||||||
| 2009 | 15 | 35 | 36 | 46 | 56 | 6 | |
| 2008 | 15 | 36 | 47 | 57 | 67 | 7 | |
The Share Option Scheme was closed to future grants with effect from October 2004.
For the year ended 30 June
| R millions | 2009 | 2008 |
|---|---|---|
16 Borrowings | ||
| Current | ||
| Standard Bank of South Africa Ltd | 147 | 30 |
| ABC Bank (Botswana) | 3 | |
| Nedbank South Africa Ltd | 39 | |
| Lease liabilities | 18 | 16 |
| 207 | 46 | |
| Non-current | ||
| Standard Bank of South Africa Ltd | 1 519 | 1 186 |
| Lease liabilities | 259 | 278 |
| 1 778 | 1 464 | |
| Total borrowings | 1 985 | 1 510 |
Borrowings from Standard Bank Limited:
The effective interest rates for the year were as follows:
| 2009 % | 2008 % | |
|---|---|---|
| Bank loans rand | 10 | 11 |
| Bank loans US dollar | 10 | 13 |
| 2009 | 2008 | |||||
|---|---|---|---|---|---|---|
| R millions | Minimum lease payments | Interest | Principal | Minimum lease payments | Interest | Principal |
| Lease liabilities | ||||||
| Less than one year | 50 | 32 | 18 | 50 | 34 | 16 |
| Between 1 and 5 years | 218 | 125 | 93 | 236 | 137 | 99 |
| More than five years | 261 | 95 | 166 | 295 | 116 | 179 |
| 529 | 252 | 277 | 581 | 287 | 294 | |
The interest rates applicable are 12.2% (2008: 10.5%) for Zimbabwean US dollar denominated liabilities and 11.5% (2008: 11.5%) for South African rand-denominated liabilities.
In terms of the articles of association of the companies in the group, the borrowing powers of the group are determined by the directors but are limited to equity attributable to owners of the parent.
| R millions | 2009 | 2008 |
|---|---|---|
| Equity attributable to owners of the parent | 40 939 | 43 418 |
| Currently utilised | 1 985 | 1 510 |
17 Deferred tax liability | ||
| Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income taxes relate to the same fiscal authority. The offset amounts are as follows: | ||
| Deferred tax assets | ||
| Deferred tax assets to be recovered within 12 months | (34) | (662) |
| Deferred tax assets to be recovered after 12 months | (359) | (339) |
| Deferred tax liabilities | ||
| Deferred tax liabilities to be settled within 12 months | 85 | 146 |
| Deferred tax liabilities to be settled after 12 months | 7 217 | 6 102 |
| Deferred tax liabilities net | 6 909 | 5 247 |
| There are unrecognised temporary differences of R499 million (2008: R396 million) in the group. | ||
| Deferred income taxes are calculated at the prevailing tax rates of the different fiscal authorities where the asset or liability originates. | ||
| The movement on the deferred income tax account is as follows: | ||
| Beginning of the year | 5 247 | 5 048 |
| Income statement charge (note 31) | 1 664 | 399 |
| Prior year adjustment (note 31) | (8) | |
| Rate change (note 31) | | (174) |
| Transfer from current tax payable (note 20) | 13 | |
| Taxation charge to equity | 5 | (60) |
| Exchange adjustment | (12) | 34 |
| End of the year | 6 909 | 5 247 |
| Deferred tax assets and liabilities are attributable to the following items: | ||
| Deferred tax liabilities | ||
| Recognised directly in income statement: | ||
| Property plant and equipment | 5 242 | 4 220 |
| Royalty prepayment | 170 | 135 |
| Other | 49 | 11 |
| Recognised directly in equity: | ||
| Translation differences of foreign subsidiaries | 83 | 114 |
| Revalued assets | 1 759 | 1 768 |
| 7 303 | 6 248 | |
| Deferred tax assets | ||
| Recognised directly in income statement: | ||
| Rehabilitation and post-retirement medical provisions | (46) | (66) |
| Lease liabilities | (11) | (8) |
| Share-based payments | (80) | (163) |
| Leave pay | (104) | (88) |
| Unrealised profit in metal inventories | (10) | (288) |
| Uncertain revenue | (120) | |
| Secondary tax on companies credit* | (23) | (351) |
| Other | | (37) |
| (394) | (1 001) | |
| Net deferred tax liability | 6 909 | 5 247 |
| * Represents the future tax benefit on dividends receivable that will be realised when future dividends are declared. | ||
| The aggregate amount for deferred tax liabilities relating to subsidiaries, associates and interest in a joint venture is R6 909 million (2008: R5 604 million). | ||
18 Long-term provisions | ||
| i) Pension and provident plans | ||
| Independent funds provide pension and other benefits to all permanent employees and their dependants. | ||
| At the end of the financial year the following funds were in existence | ||
| Impala Provident Fund | ||
| Impala Platinum Refineries Provident Fund | ||
| Impala Workers Provident Fund | ||
| Impala Supplementary Pension Fund | ||
| Sentinel Pension Fund (industry fund) | ||
| Mine Employees Pension Fund (industry fund) | ||
| Mining Industry Pension Fund Zimbabwe (industry fund) | ||
| National Social Security Scheme Zimbabwe (industry fund)(1) | ||
| Novel Platinum Pension Fund | ||
| Old Mutual Zimasco Pension Fund | ||
| (1) This is the only defined benefit plan. Information for the Zimbabwean multi employer defined benefit plan is not readily available or cannot be obtained and therefore the assets or liabilities of the funds are not accounted for in the statement of financial position. The number of employees that contribute to these funds represents approximately 6% (2008: 8%) of employees in the group. The group accounts in substance for this multi-employer benefit plan as a defined contribution plan (note 1.17). | ||
| ii) Post-employment medical benefits | ||
| The amounts recognised in the income statement were as follows: | ||
| Movement in the liability recognised in the statement of financial position: | ||
| Beginning of the year | 55 | 56 |
| Raised (note 21) | 4 | 3 |
| Redeemed | (6) | (4) |
| End of the year | 53 | 55 |
| Comprises: | ||
| Current | 5 | – |
| Non-current | 48 | 55 |
| 53 | 55 | |
| Post-employment medical benefits are an unfunded liability | ||
| iii) Cash-settled share appreciation rights liability | ||
| Beginning of the year | 1 457 | 598 |
| (Write back)/charged to income statement (note 21) | (717) | 1 055 |
| Paid to employees during the year | (40) | (198) |
| Exchange adjustment | (1) | 2 |
| End of the year | 699 | 1 457 |
| Comprises: | ||
| Current | 197 | 387 |
| Non-current | 502 | 1 070 |
| 699 | 1 457 | |
| Share appreciation rights, net of options forfeited, were granted to employees during the year at an average exercise price of R147.22 per share (2008: R240.14) and expire during 2019 (2008: 2018). |
| Movement in the number of share appreciation rights outstanding was as follows: | 000 | 000 |
|---|---|---|
| Beginning of the year | 21 433 | 22 307 |
| Granted | 5 530 | 1 295 |
| Lapsed during the year | (869) | (499) |
| Paid to employees during the year | (530) | (1 670) |
| End of the year | 25 564 | 21 433 |
| Exercisable | 1 505 | 697 |
| Not yet exercisable | 24 059 | 20 736 |
| 25 564 | 21 433 |
Cash-settled share-based payment rights outstanding (number in thousands) at the end of the year have the following terms:
| Calendar vesting years | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Price per share | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2016 | Total number |
| 57.7 | 13.2 | 13.2 | 26.4 | ||||||||
| 62.4 | 6.6 | 6.6 | 6.6 | 6.6 | 26.4 | ||||||
| 63.4 | 19.4 | 19.4 | |||||||||
| 63.7 | 279.6 | 386.5 | 553.0 | 1 219.1 | |||||||
| 75.4 | 2.7 | 2.7 | 5.4 | ||||||||
| 88.8 | 2.9 | 5.2 | 5.2 | 13.3 | |||||||
| 110.1 | 20.0 | 59.1 | 92.4 | 92.4 | 263.9 | ||||||
| 102.2 | 1.6 | 1.6 | 3.2 | ||||||||
| 110.1 | 2.6 | 2.6 | 5.2 | ||||||||
| 119.2 | 4.2 | 4.2 | 4.2 | 12.6 | |||||||
| 128.6 | 0.7 | 0.7 | 0.7 | 0.7 | 2.8 | ||||||
| 130.8 | 1.3 | 1.3 | 1.3 | 3.9 | |||||||
| 149.4 | 93.9 | 135.0 | 176.0 | 176.0 | 580.9 | ||||||
| 140.1 | 81.4 | 106.4 | 134.4 | 134.4 | 456.6 | ||||||
| 159.9 | 1.4 | 1.4 | 1.4 | 1.4 | 5.6 | ||||||
| 160.1 | 17.0 | 17.0 | 17.0 | 17.0 | 68.0 | ||||||
| 160.2 | 4.7 | 4.7 | 4.7 | 4.7 | 18.8 | ||||||
| 167.2 | 90.8 | 90.8 | 90.8 | 90.8 | 363.2 | ||||||
| 172.1 | 4.2 | 4.2 | 4.2 | 4.2 | 16.8 | ||||||
| 174.5 | 5.8 | 5.8 | 5.8 | 5.8 | 23.2 | ||||||
| 177.4 | 0.8 | 0.8 | 0.8 | 0.8 | 3.2 | ||||||
| 186.5 | 5.9 | 5.9 | 5.9 | 5.9 | 23.6 | ||||||
| 195.2 | 1.5 | 1.5 | 1.5 | 1.5 | 6.0 | ||||||
| 205.9 | 22.3 | 22.3 | 22.3 | 22.3 | 89.2 | ||||||
| 205.4 | 2.5 | 2.5 | 2.5 | 2.5 | 10.0 | ||||||
| 233.7 | 183.6 | 183.6 | 183.6 | 183.6 | 734.4 | ||||||
| 208.3 | 3.5 | 3.5 | 3.5 | 3.5 | 14.0 | ||||||
| 229.0 | 0.8 | 0.8 | 0.8 | 0.8 | 3.2 | ||||||
| 229.2 | 8.0 | 8.0 | 8.0 | 8.0 | 32.0 | ||||||
| 325.1 | 0.8 | 0.8 | 0.8 | 0.8 | 3.2 | ||||||
| 228.3 | 0.7 | 0.7 | 0.7 | 0.7 | 2.8 | ||||||
| 226.6 | 0.6 | 0.6 | 0.6 | 0.6 | 2.4 | ||||||
| 224.2 | 1.3 | 1.3 | 1.3 | 1.3 | 5.2 | ||||||
| 226.2 | 6.2 | 6.2 | 6.2 | 6.2 | 24.8 | ||||||
| 227.5 | 0.7 | 0.7 | 0.7 | 0.7 | 2.8 | ||||||
| 223.2 | 12.0 | 12.0 | 12.0 | 12.0 | 48.0 | ||||||
| 199.4 | 1.4 | 1.4 | 1.4 | 1.4 | 5.6 | ||||||
| 199.0 | 9.9 | 9.9 | 9.9 | 9.9 | 39.6 | ||||||
| 197.2 | 1.5 | 1.5 | 1.5 | 1.5 | 6.0 | ||||||
| 199.8 | 0.7 | 0.7 | 0.7 | 0.7 | 2.8 | ||||||
| 203.5 | 0.7 | 0.7 | 0.7 | 0.7 | 2.8 | ||||||
| 213.3 | 1.6 | 1.6 | 1.6 | 1.6 | 6.4 | ||||||
| 214.6 | 2.4 | 2.4 | 2.4 | 2.4 | 9.6 | ||||||
| 242.2 | 64.0 | 64.0 | 64.0 | 64.0 | 256.0 | ||||||
| 243.4 | 4.4 | 4.4 | 4.4 | 4.4 | 17.6 | ||||||
| 236.0 | 6.2 | 6.2 | 6.2 | 6.2 | 24.8 | ||||||
| 232.6 | 4.6 | 4.6 | 4.6 | 4.7 | 18.5 | ||||||
| 246.4 | 9.3 | 9.3 | 9.3 | 9.3 | 37.2 | ||||||
| 282.1 | 8.9 | 8.9 | 8.9 | 8.9 | 35.6 | ||||||
| 320.8 | 8.6 | 8.6 | 8.6 | 8.6 | 34.4 | ||||||
| 317.8 | 8.6 | 8.6 | 8.6 | 8.6 | 34.4 | ||||||
| 333.9 | 98.8 | 98.8 | 98.8 | 98.8 | 395.2 | ||||||
| 333.7 | 0.5 | 0.5 | 0.5 | 0.5 | 2.0 | ||||||
| 258.1 | 9.1 | 9.1 | 9.1 | 9.1 | 36.4 | ||||||
| 222.1 | 7.9 | 7.9 | 7.9 | 7.9 | 31.6 | ||||||
| 191.2 | 13.4 | 13.4 | 13.4 | 13.4 | 53.6 | ||||||
| 116.8 | 444.9 | 444.9 | 444.9 | 444.9 | 1 779.6 | ||||||
| 109.1 | 23.9 | 23.9 | 23.9 | 23.9 | 95.6 | ||||||
| 116.9 | 26.2 | 26.2 | 26.2 | 26.2 | 104.8 | ||||||
| 131.9 | 13.4 | 13.4 | 13.4 | 13.4 | 53.6 | ||||||
| 127.0 | 11.5 | 11.5 | 11.5 | 11.5 | 46.0 | ||||||
| 127.0 | 4.2 | 4.2 | 4.2 | 4.2 | 16.8 | ||||||
| 162.9 | 718.0 | 718.0 | 718.0 | 718.0 | 2 872.0 | ||||||
| 161.2 | 3.0 | 3.0 | 3.0 | 3.0 | 12.0 | ||||||
| 159.2 | 6 157.3 | 9 236.7 | 15 394.0 | ||||||||
| Total 2009 | 6.6 | 482.2 | 1 072.1 | 1 620.5 | 8 461.1 | 1 882.7 | 1 526.6 | 1 275.5 | 9 236.7 | 25 564.0 | |
| Total 2008 | 6.6 | 689.2 | 1 391.9 | 1 684.8 | 7 334.4 | 669.7 | 292.9 | 9 363.6 | 21 433.1 | ||
| Actual remaining contractual life (years): | |||||||||||
| 2009 | 6 | 6-7 | 6-8 | 6-9 | 7-10 | 7-10 | 9-10 | 10 | 7 | ||
| 2008 | 7 | 7-8 | 7-9 | 7-9 | 8-9 | 9-10 | 10 | | 8 | ||
The Employee Share Ownership Programme (ESOP) for broad-based economic empowerment was introduced in 2007.
For the year ended 30 June
| R millions | 2009 | 2008 | |
|---|---|---|---|
| The total intrinsic value was R1 996 million (2008: R2 338 million) as determined by the year-end share price of R170 (2008: R309). | |||
| The input parameters were the same as for the calculation of the share option scheme (note 3). | |||
| iv) Provision for future commitments | |||
| Beginning of the year | 116 | 120 | |
| Amortisation of fair value through income statement (note 26) | 14 | 10 | |
| Payments for the year (note 34) | (5) | (14) | |
| End of the year | 125 | 116 | |
| Comprises: | |||
| Current | 13 | 17 | |
| Non-current | 112 | 99 | |
| 125 | 116 | ||
| Future commitments consist of: | |||
| |||
| v) Provision for future rehabilitation | |||
| Beginning of the year | 324 | 330 | |
| Change in estimate | 132 | 17 | |
| Charge to income statement (note 26) | 29 | 20 | |
| Fair value adjustment on rehabilitation provision (note 27) | (8) | | |
| Utilised during the year (note 34) | (29) | (51) | |
| Exchange adjustment | (12) | 8 | |
| End of the year | 436 | 324 | |
| Current cost rehabilitation estimate is R741 million (2008:R745 million). | |||
| Cash flows relating to rehabilitation costs will mostly occur at the end of the life of the mine. | |||
| The movement of the investment in the Impala Pollution, Rehabilitation and Closure Trust Fund is as follows: | |||
| Beginning of year | 130 | 121 | |
| Interest accrued (note 25) | 13 | 9 | |
| End of the year | 143 | 130 | |
| Guarantees have been provided to the various Minerals and Energy Departments (DME) to satisfy the Petroleum Resources Development Act with respect to environmental requirements of the Mineral and rehabilitation (note 35). Refer to note 3 for assumptions used in calculating the provision. | |||
| Summary | |||
| Cost-employment medical benefits | 53 | 55 | |
| Cash settled share appreciation rights liability | 699 | 1 457 | |
| Future commitments | 125 | 116 | |
| Provision for future rehabilitation | 436 | 324 | |
| 1 313 | 1 952 | ||
| Current | 215 | 404 | |
| Non-current | 1 098 | 1 548 | |
| 1 313 | 1 952 | ||
19 Trade and other payables | |||
| Trade payables | 3 268 | 5 221 | |
| Leave liability (1) | 408 | 314 | |
| Forward commitments (2) | 38 | 318 | |
| Royalties payable | 303 | 314 | |
| Payables related parties (note 36) | 390 | 581 | |
| Derivative financial instrument (3) | 63 | | |
| South African Revenue Services (Value added tax) | 126 | 123 | |
| Other payables | 38 | 43 | |
| 4 634 | 6 914 | ||
| The uncovered foreign currency denominated balances as at 30 June were as follows: | |||
| Trade and other payables (US$ million) | 180 | 100 | |
| Forward commitments (2)(US$ million) | 5 | 40 | |
| 185 | 140 | ||
| (1) | Leave liability | ||
| Employee entitlements to annual leave are recognised on an ongoing basis. The liability for annual leave as a result of services rendered by employees is accrued up to the reporting date. | |||
| (2) | Forward commitments | ||
| From time to time, in order to finance third party refining, Impala Refining Services Limited sells refined metal, held on behalf of third parties, into the market with a commitment to repurchase at a later date. | |||
| (3) | At 30 June 2009, the group had forward purchase and sale contracts of 39 000oz of platinum. These contracts were entered into back-to-back for a period of five months to hedge commodity price movements (refer note 13). | ||
20 Current tax payable | |||
| Beginning of the year | 1 183 | 1 373 | |
| Charge from the income statement (note 31) | 1 733 | 4 887 | |
| Transfer to deferred tax liabilities (note 17) | (13) | | |
| Payments made during the year | (2 867) | (5 080) | |
| Exchange adjustment | 0 | 3 | |
| End of the year | 36 | 1 183 | |
21 Employee benefit expense | |||
| Employment costs | |||
| Wages and salaries | 4 827 | 3 762 | |
| Post-employment medical benefits (note 18) | 4 | 3 | |
| Pension costs defined contribution plans | 312 | 312 | |
| Share-based compensation | (717) | 1 060 | |
| Equity-settled (note 15) | 0 | 5 | |
| Cash-settled (note 18) | (717) | 1 055 | |
| 4 426 | 5 137 | ||
22 Cost of sales | |||
| Included in cost of sales: | |||
| On mine operations | 7 214 | 7 303 | |
| Labour | 4 234 | 3 459 | |
| Cash-settled share appreciation rights (note 21) | (604) | 850 | |
| Materials and other mining costs | 3 260 | 2 757 | |
| Utilities | 324 | 237 | |
| Concentrating and smelting operations | 1 962 | 1 478 | |
| Labour | 401 | 310 | |
| Materials and other costs | 1 148 | 858 | |
| Utilities | 413 | 310 | |
| Refining operations | 592 | 670 | |
| Labour | 292 | 286 | |
| Cash-settled share appreciation rights (note 21) | (53) | 84 | |
| Materials and other costs | 298 | 253 | |
| Utilities | 55 | 47 | |
| Amortisation of operating assets (note 5) | 979 | 1 013 | |
| Metals purchased | 3 867 | 11 012 | |
| Decrease/(increase) in inventories | 1 745 | (1 588) | |
| 16 359 | 19 888 | ||
23 Other operating expenses | |||
| Other costs comprise the following principal categories: | |||
| Corporate costs | 306 | 429 | |
| Cash-settled share appreciation rights (note 21) | (60) | 108 | |
| Other | 366 | 321 | |
| Selling and promotional expenses | 191 | 104 | |
| 497 | 533 | ||
| R millions | 2009 | 2008 |
|---|---|---|
24 Royalty expense | ||
| Royalties | 126 | 319 |
| Amortisation of royalty prepayment (note 11) | 316 | 329 |
| 442 | 648 | |
25 Finance income | ||
| Short-term bank deposits | 627 | 321 |
| Associate loan (note 36) | 70 | 74 |
| Amortisation of fair value adjustment (note 11) | 17 | 16 |
| Rehabilitation and closure trust fund (note 18) | 13 | 9 |
| Employee loans | 15 | 12 |
| Dividends received | | 42 |
| South African Revenue Services | 7 | 32 |
| Loans and advances | 172 | 120 |
| Other | 15 | 15 |
| 936 | 641 | |
| Metal lease fees | 27 | 41 |
| Fair value profit on forward metal sales | | 7 |
| 963 | 689 | |
26 Finance cost | ||
| Bank borrowings | 183 | 183 |
| Interest paid finance leases | 27 | 37 |
| Future commitments unwinding of discount (note 18 (iv)) | 14 | 10 |
| Rehabilitation obligation unwinding of the discount (note 18 (v)) | 29 | 20 |
| Finance costs | 253 | 250 |
| Less: borrowing cost capitalised (note 5) (1) | (84) | (95) |
| 169 | 155 | |
| Borrowing cost was capitalised during the year. The average rate calculated for the capitalisation was 10% (2008: 12%). | ||
27 Other net expenses | ||
| Exploration expenditure (note 34) | 83 | 91 |
| Impairment of property, plant and equipment (note 5) (1) | | 84 |
| Profit on disposal of property, plant and equipment (note 34) | (7) | (6) |
| Fair value adjustment on rehabilitation provision (note 18 (v)) | (8) | |
| Other | (14) | 46 |
| 54 | 215 | |
| (1) This impairment charge relates to the BMR at Zimplats. Based on the current expansion plan, it has become evident that the current BMR does not have the capacity to accommodate the smelting off-take. | ||
28 Profit on sale of investments | ||
| Sale of investment in Aquarius Platinum Limited | ||
| Proceeds from disposal of available-for-sale financial assets | | 2 193 |
| Transaction costs | | (10) |
| Carrying value of available-for-sale financial asset (note 9) | | (2 193) |
| Net gains transferred from equity | | 2 164 |
| Profit on sale of available-for-sale investments | | 2 154 |
| Sale of investment in Aquarius Platinum (South Africa) | ||
| (Proprietary) Limited | ||
| Proceeds from disposal of investment in associate | | 3 509 |
| Carrying value of investment (note 8 (ii)) | | (833) |
| Profit on sale of investment in associate | | 2 676 |
| Sale of property | ||
| Proceeds from disposal of property | | 3 |
| Carrying value of property | | (2) |
| Profit on sale of property | | 1 |
| Total profit on sale | | 4 831 |
| For the year ended 30 June | ||
29 Share of profit of associates | ||
| Two Rivers Platinum (Proprietary) Limited (note 8 (i)) | 41 | 250 |
| Aquarius Platinum (South Africa) (Proprietary) Limited (note 8 (ii)) | | 428 |
| 41 | 678 | |
30 Profit before tax | ||
| The following disclosure items have been charged in arriving | ||
| at profit before tax: | ||
| Auditor remuneration | 12 | 8 |
| Fees for audit | 10 | 7 |
| Fees for other services | 2 | 1 |
| Amortisation of property, plant and equipment (note 5) | 979 | 1 013 |
| Repairs and maintenance expenditure on property, | ||
| plant and equipment | 720 | 525 |
| Operating lease rentals | 77 | 70 |
| Professional fees | 90 | 101 |
| Employee benefit expense (note 21) | 4 426 | 5 137 |
| R millions | 2009 | 2008 |
|---|---|---|
31 Income tax expense | ||
| Current tax | ||
| South Africa company tax | ||
| Mining | 587 | 3 258 |
| Non-mining | 842 | 927 |
| Prior year over provision | (178) | (6) |
| 1 251 | 4 179 | |
| Other countries company tax | ||
| Foreign tax | 30 | 2 |
| 1 281 | 4 181 | |
| Secondary tax on companies (STC) | 452 | 706 |
| 1 733 | 4 887 | |
| Deferred tax (note 17) | ||
| Income statement charge | 1 664 | 399 |
| Prior year adjustment | (8) | |
| Rate change | | (174) |
| Tax for the year | 3 389 | 5 112 |
| 2009 % | 2008 % | |
|---|---|---|
| The tax of the groups profit differs as follows from the theoretical | ||
| charge that would arise using the basic tax rate for South African | ||
| companies: | ||
| Normal tax rate for companies | 28.0 | 28.0 |
| Adjusted for: | ||
| Disallowable expenditure | 1.4 | 0.8 |
| Profit on disposal of assets | | (5.9) |
| Change in tax rate | | (0.5) |
| Capital gains tax | | 0.1 |
| Prior year (under)/overprovision | (1.5) | 0.1 |
| Effect of after tax share of profit from associates | (0.1) | (0.8) |
| Effect of different tax rates of foreign subsidiaries | | (1.1) |
| Secondary tax on companies | 4.8 | 3.1 |
| Secondary tax on companies credits | 3.5 | (1.5) |
| Effective tax rate | 36.1 | 22.3 |
| R millions | 2009 | 2008 |
|---|---|---|
32 Earnings per share | ||
| Basic earnings per share is calculated by dividing the profit for the year by the weighted average number of ordinary shares in issue during the year | ||
| Profit attributable to the owners of the parent (R millions) | 6 020 | 17 596 |
| Weighted average number of ordinary | ||
| shares in issue (millions) (note 15) | 601.12 | 604.65 |
| Basic earnings per share (cents) | 1 001 | 2 910 |
| Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares as a result of share options granted and the Employee Share Ownership Programme (ESOP). A calculation is done to determine the number of shares that could have been acquired at fair value (determined as the average annual market price of the company's shares) based on the monetary value of the subscription rights attached to outstanding share options and ESOP. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share options and the issue price of the ESOP. | ||
| Profit attributable to owners of the parent | 6 020 | 17 596 |
| Weighted average number of ordinary shares in issue (millions) | ||
| (note 15) | 601.12 | 604.65 |
| Adjustments for equity compensation plans (millions) (note 15) | 0.67 | 0.59 |
| Weighted average number of ordinary shares for diluted earnings | ||
| per share (millions) (note 15) | 601.79 | 605.24 |
| Diluted earnings per share (cents) | 1 000 | 2 907 |
| Headline earnings per share is disclosed as required by the | ||
| JSE Limited. | ||
| The calculation for headline earnings per share is based on the | ||
| earnings per share calculation adjusted for the following items: | ||
| Profit attributable to owners of the parent | 6 020 | 17 596 |
| Adjustments net of tax: | ||
| Profit on disposal of property, plant and equipment | (5) | (4) |
| Impairment of Zimplats BMR | | 74 |
| Profit on sale of investments | | (5 181) |
| Headline earnings | 6 015 | 12 485 |
| Headline earnings per share (cents) | ||
| Basic | 1 001 | 2 065 |
| Diluted | 1 000 | 2 062 |
33 Dividends per share | ||
| On 27 August 2009, a sub-committee of the board declared a final dividend in respect of 2009 of 200 cents per share amounting to R1.2 billion. Secondary Tax on Companies (STC) on the dividend will amount to R120 million. | ||
| These financial statements do not reflect this dividend and related STC payable. The dividend will be accounted for in shareholders equity as an appropriation of retained earnings in the year ending 30 June 2010. | ||
| Dividends paid | ||
| Final dividend No. 81 for 2008 of 1 175 (2007: 700) cents per share | 7110 | 4237 |
| Interim dividend No 82 for 2009 of 120 (2008: 300) cents per share | 712 | 1818 |
| 7822 | 6055 | |
| R millions | 2009 | 2008 |
|---|---|---|
34 Cash generated from operations | ||
| Adjustment to profit before tax: | ||
| Exploration costs (note 17) | 83 | 91 |
| Amortisation (note 5, 30) | 979 | 1 013 |
| Finance income (note 25) | (936) | (641) |
| Finance cost (note 26) | 169 | 155 |
| Share of results of associates (note 29) | (41) | (678) |
| Retirement benefit obligations (note 18 (ii)) | 4 | 3 |
| Payments made for employee benefit obligations (note 18 (ii), (iii)) | (46) | (202) |
| Payments made for rehabilitation (note 18 (v)) | (29) | (51) |
| Share-based compensation (note 18 (iii)) | (717) | 1 055 |
| Payments made for future commitments (note 18 (iv)) | (5) | (14) |
| Equity compensation (note 15) | | 5 |
| Amortisation of prepaid royalty (note 11) | 316 | 329 |
| Profit on disposal of investment (note 28) | | (4 831) |
| Derivative financial instruments | | (54) |
| Unrealised profit in inventories | (1 075) | 582 |
| Foreign currency adjustment | 53 | (96) |
| Acquisition-date fair value adjustment (note 8) | | 24 |
| Impairment of fixed assets (note 27) | | 84 |
| Exploration expenditure written off (note 6) | | 24 |
| Profit on disposal of property, plant and equipment (note 27) | (7) | (6) |
| Rehabilitation provision (note 18 (v)) | (8) | |
| Operating cash flow | (1 260) | (3 208) |
| Changes in working capital (excluding the effects of acquisition and | ||
| disposal of subsidiaries): | ||
| Trade and other receivables | 1 002 | (578) |
| Per the statement of financial position | 2 314 | (682) |
| Movement in short-term portion of receivables and pre-payments | 492 | (79) |
| Transfer to receivables and pre-payments | (1 840) | |
| Exchange adjustment | 36 | 183 |
| Inventories | 2 677 | (2 437) |
| Per the statement of financial position | 1 645 | (1 895) |
| Unrealised profit in inventories | 1 075 | (582) |
| Exchange adjustment | (43) | 40 |
| Trade and other payables | (2 233) | (90) |
| Per the statement of financial position | (2 280) | (56) |
| Forward commitments (note 25) | | 7 |
| Exchange adjustment | 47 | (41) |
| Cash from changes in working capital | 1 446 | (3 105) |
| R millions | 2009 | 2008 |
|---|---|---|
35 Contingent liabilities and guarantees | ||
| Guarantees | ||
| At year end the group had contingent liabilities in respect of bank | ||
| and other guarantees and other matters arising in the ordinary | ||
| course of business from which it is anticipated that no material | ||
| liabilities will arise. | ||
| Two Rivers Platinum (Proprietary) Limited (related party) (note 8, 36) | 64 | 70 |
| Collateral security for employee housing and loans | 4 | 42 |
| Department of Minerals and Energy (note 18) | 397 | 391 |
| Eskom | 38 | 34 |
| Registrar of medical aids | 5 | 5 |
| Total guarantees | 508 | 542 |
| Contingencies | ||
| The Zimbabwe Revenue Authority (ZIMRA) has issued an amended assessment to the value of R217 million (US$28 million) for additional profits tax on Zimbabwe Platinum Mines (Pvt) Ltd. An objection has been lodged on the basis that additional profits tax is not payable in terms of an agreement entered into with the Zimbabwean government. | ||
36 Related party transactions | ||
| The following transactions were carried out with related parties: | ||
| Equity accounted entities | ||
| Refining fees | 13 | 9 |
| Interest received (note 25) | 70 | 74 |
| Dividends received | | 33 |
| Capital repayments received | 96 | 42 |
| Purchases of goods from equity accounted entities | ||
| Purchases of mineral concentrates | 337 | 6 331 |
| Key management compensation | ||
| Key management compensation and options granted have been | ||
| disclosed in the Directors’ Report, as directors and senior | ||
| management remuneration. | ||
| Year-end balances arising from sales/purchases of goods/services | ||
| Payables to associates (note 19) | 390 | 581 |
| Loans to related parties | ||
| Advances to associates: | ||
| Beginning of the year | 7 | 177 |
| Loans advanced during year | | 2 357 |
| Loan repayments received | (7) | (2 531) |
| Interest charged | | 36 |
| Interest received | | (32) |
| End of the year (note 13) | | 7 |
| Shareholders loans to associates: | ||
| Beginning of the year | 635 | 785 |
| Payments received | (166) | (224) |
| Interest charges (note 25) | 70 | 74 |
| End of the year | 539 | 635 |
| Contingencies | ||
| Guarantees provided (note 35) | 64 | 70 |
37 Principal subsidiaries | ||
| The principal subsidiaries of the group are set out in the notes of the company financial statements. | ||
38 Interest in joint venture | ||
| The group has a 50% interest in a joint venture, Mimosa Investments Limited, which is involved in the business of mining PGMs. The following amounts represent the groups 50% share of the assets, liabilities, sales and results of the joint venture and are included in the consolidated statement of financial position and income statement: | ||
| Property, plant and equipment | 836 | 644 |
| Receivables and prepayments | 222 | |
| Available-for-sale financial investments | 12 | 35 |
| Current assets | 373 | 608 |
| 1 443 | 1 287 | |
| Provisions for liabilities and charges | (101) | (45) |
| Current liabilities | (192) | (59) |
| (293) | (104) | |
| Net assets | 1 150 | 1 183 |
| Sales | 631 | 958 |
| Profit before tax | (77) | 534 |
| Income tax expense | (89) | (17) |
| Profit after tax | (166) | 517 |
| Inter-group sales and profit are eliminated on consolidation. | ||
| Capital commitments approved expenditure not yet contracted | 34 | 257 |
| Capital commitments commitments contracted for | 51 | 162 |
| 85 | 419 | |
| There are no contingent liabilities relating to the groups interest in the joint venture. | ||
| R million | Carrying value | Fair value | Finance income/ expense | Fair value adjustment | Settlement discount |
|---|---|---|---|---|---|
Financial assets | |||||
| Loans and receivables | |||||
| Loans BEE companies | 176 | 176 | 56 | 17 | |
| Non-current advances | 1 354 | 1 354 | 116 | ||
| Trade and other receivables | 3 020 | 3 020 | 15 | ||
| Cash and cash equivalents | 3 348 | 3 348 | 624 | ||
| Financial instruments at fair value | |||||
| through profit and loss (held for | |||||
| trading) | |||||
| Trade and other receivables (2) | 63 | 63 | 63 | ||
| Held-to-maturity financial assets | 51 | 51 | 3 | ||
| Available-for-sale financial assets(1) | 18 | 18 | (47) | ||
| Total | 8 030 | 8 030 | 814 | 33 | |
Financial liabilities | |||||
| Financial liabilities at amortised | |||||
| cost | |||||
| Borrowings | 1 708 | 1 708 | (183) | ||
| Trade and other payables | 4 445 | 4 445 | 15 | ||
| Financial instruments at fair value | |||||
| through profit and loss (held for | |||||
| trading) | |||||
| Trade and other payables (2) | 63 | 63 | (63) | ||
| Total | 6 216 | 6 216 | (183) | (63) | 15 |
| (1) Available for sale financial instruments carried at fair value are in Level 1 of the fair value hierarchy. | |||||
| (2) Derivative financial instruments carried at fair value are in Level 2 of the fair value hierarchy. | |||||
| Fair value hierarchy: | |||||
| Level 1 Quoted prices in active markets for the same instrument. | |||||
| Level 2 Valuation techniques for which significant inputs are based on observable market data. | |||||
| Level 3 Valuation techniques for which any significant input is not based on observable market data. | |||||
| R million | Carrying value | Fair value | Finance income/ expense |
Fair value adjustment | Settlement discount |
|---|---|---|---|---|---|
Financial assets | |||||
| Loans and receivables | |||||
| Loans BEE companies | 672 | 645 | 46 | 16 | |
| Trade and other receivables | 5 329 | 5 329 | 86 | ||
| Cash and cash equivalents | 10 393 | 10 393 | 319 | ||
| Held-to-maturity financial assets | 47 | 47 | 3 | ||
| Available-for-sale financial assets(1) | 56 | 56 | 11 | ||
| Total | 16 497 | 16 470 | 454 | 27 | - |
Financial liabilities | |||||
| Financial liabilities at amortised | |||||
| cost | |||||
| Borrowings | 1 216 | 1 216 | (183) | ||
| Trade and other payables | 6 473 | 6 473 | 15 | ||
| Financial instruments at fair value | |||||
| through profit and loss (held for | |||||
| trading) | |||||
| Forward commitments (2) | 318 | 318 | 7 | ||
| Total | 8 007 | 8 007 | (183) | 7 | 15 |
| (1) Available for sale financial instruments carried at fair value are in Level 1 of the fair value hierarchy. | |||||
| (2) Derivative financial instruments carried at fair value are in Level 2 of the fair value hierarchy. | |||||
| Fair value hierarchy: | |||||
| Level 1 Quoted prices in active markets for the same instrument. | |||||
| Level 2 Valuation techniques for which significant inputs are based on observable market data. | |||||
| Level 3 Valuation techniques for which any significant input is not based on observable market data. | |||||
| R million | Impala | Marula | Zimplats | Mimosa | Afplats | Total mining segment |
|---|---|---|---|---|---|---|
Segment profit | ||||||
| Revenue from: | ||||||
| Platinum | 9 875 | 543 | 749 | 354 | 11 521 | |
| Palladium | 930 | 112 | 118 | 51 | 1 211 | |
| Rhodium | 3 067 | (69) | (18) | 34 | 3 014 | |
| Nickel | 640 | 16 | 135 | 112 | 903 | |
| Other metal sales | 738 | 29 | 115 | 80 | 962 | |
| Revenue | 15 250 | 631 | 1 099 | 631 | 17 611 | |
| On-mine operations | (5 428) | (700) | (795) | (291) | (7 214) | |
| Processing operations | (1 349) | (132) | (224) | (107) | (1 812) | |
| Refining operations | (363) | (363) | ||||
| Treatment charge | (2) | (60) | (62) | |||
| Amortisation | (630) | (98) | (210) | (40) | (1) | (979) |
| Increase/(decrease) in | ||||||
| inventories | 106 | 121 | (6) | 221 | ||
| Cost of sales | (7 664) | (932) | (1 108) | (504) | (1) | (10 209) |
| Gross profit | 7 586 | (301) | (9) | 127 | (1) | 7 402 |
| Other operational expenses | (325) | (108) | (34) | (467) | ||
| Royalty expense | (373) | (27) | (20) | (22) | (442) | |
| Profit from operations | 6 888 | (328) | (137) | 71 | (1) | 6 493 |
| Other income/(expense) | 181 | (71) | (101) | (122) | (67) | (180) |
| Profit from metals purchased | 18 | 18 | ||||
| Profit before tax | 7 087 | (399) | (238) | (51) | (68) | 6 331 |
| Income tax expense | (1 741) | 66 | 9 | (89) | (25) | (1 780) |
| Profit for the year | 5 346 | (333) | (229) | (140) | (93) | 4 551 |
| External revenue* | 25 310 | | | 144 | | 25 454 |
| Capital expenditure | 4 782 | 398 | 1 358 | 277 | 108 | 6 923 |
| * External revenue excludes intergroup sales and is calculated as actual sales outside the group. | ||||||
| R million | Impala | Marula | Zimplats | Mimosa | Afplats | Total mining segment |
|---|---|---|---|---|---|---|
Segment profit | ||||||
| Revenue from: | ||||||
| Platinum | 12 087 | 774 | 1 107 | 424 | 14 392 | |
| Palladium | 1 173 | 185 | 204 | 80 | 1 642 | |
| Rhodium | 5 179 | 795 | 444 | 140 | 6 558 | |
| Nickel | 1 506 | 28 | 238 | 234 | 2 006 | |
| Other metal sales | 944 | 45 | 139 | 80 | 1 208 | |
| Revenue | 20 889 | 1 827 | 2 132 | 958 | 25 806 | |
| On-mine operations | (5 860) | (591) | (669) | (183) | (7 303) | |
| Processing operations | (1 057) | (101) | (152) | (52) | (1 362) | |
| Refining operations | (476) | | | | (476) | |
| Treatment charge | | (2) | | (43) | (45) | |
| Amortisation | (691) | (83) | (208) | (31) | (1 013) | |
| Increase/(decrease) in | ||||||
| inventories | 739 | | 19 | 12 | 770 | |
| Cost of sales | (7 345) | (777) | (1 010) | (297) | (9 429) | |
| Gross profit | 13 544 | 1 050 | 1 122 | 661 | 16 377 | |
| Other operating expenses | (426) | | (48) | (33) | (507) | |
| Royalty expense | (548) | (36) | (41) | (23) | (648) | |
| Profit from operations | 12 570 | 1 014 | 1 033 | 605 | 15 222 | |
| Other income/(expense) | 173 | 6 | (61) | (71) | 136 | 183 |
| Profit from metals purchased | 54 | | | | 54 | |
| Profit before tax | 12 797 | 1 020 | 972 | 534 | 136 | 15 459 |
| Income tax expense | (4 275) | (265) | (153) | (17) | 25 | (4 685) |
| Profit for the year | 8 522 | 755 | 819 | 517 | 161 | 10 774 |
| External revenue* | 36 526 | | | 280 | | 36 806 |
| Capital expenditure | 3 415 | 345 | 1 319 | 144 | 145 | 5 368 |
| * External revenue excludes intergroup sales and is calculated as actual sales outside the group. | ||||||