Schedule of segment reporting | Figures in million For the six months ended 30 Jun 2019 GROUP US OPERA- TIONS SA OPERATIONS GROUP SA rand Total Stillwater Total SA Opera-tions Total SA PGM Rusten- Mari-kana 1 Kroondal Platinum Mimosa Cor- porate 2 Total SA gold Drie- Kloof Beatrix Cooke DRD- Cor- porate 2 Cor- 2 Revenue 23,534.9 11,323.4 12,257.3 6,239.0 2,448.8 1,369.2 2,272.2 148.8 1,111.5 (1,111.5) 6,018.3 296.9 2,708.0 1,049.4 376.6 1,509.6 77.8 (45.8) Underground 14,427.3 5,214.4 9,258.7 5,943.0 2,301.6 1,369.2 2,272.2 - 1,111.5 (1,111.5) 3,315.7 295.2 2,063.3 870.0 9.4 - 77.8 (45.8) Surface 2,998.6 - 2,998.6 296.0 147.2 - 148.8 - - 2,702.6 1.7 644.7 179.4 367.2 1,509.6 - - Recycling 6,109.0 6,109.0 - - - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (20,662.1) (8,332.7) (12,329.4) (4,117.1) (1,334.3) (1,220.2) (1,458.7) (103.9) (686.6) 686.6 (8,212.3) (1,864.4) (3,128.6) (1,646.8) (280.2) (1,292.3) - - Underground (12,188.9) (2,528.6) (9,660.3) (3,748.9) (1,070.0) (1,220.2) (1,458.7) - (686.6) 686.6 (5,911.4) (1,851.2) (2,532.3) (1,518.8) (9.1) - - - Surface (2,669.1) - (2,669.1) (368.2) (264.3) - - (103.9) - - (2,300.9) (13.2) (596.3) (128.0) (271.1) (1,292.3) - - Recycling (5,804.1) (5,804.1) - - - - - - - - - - - - - - - - Net other cash costs 3 (803.4) (31.6) (771.8) (61.0) (44.7) 39.4 (42.0) (12.9) (8.0) 7.2 (710.8) (141.0) (108.9) (133.0) (267.4) (7.3) (53.2) - Adjusted EBITDA 2,069.4 2,959.1 (843.9) 2,060.9 1,069.8 188.4 771.5 32.0 416.9 (417.7) (2,904.8) (1,708.5) (529.5) (730.4) (171.0) 210.0 24.6 (45.8) Amortisation and depreciation (2,924.7) (1,092.3) (1,832.4) (717.4) (442.0) (22.2) (248.6) (2.3) (98.9) 96.6 (1,115.0) (215.5) (564.9) (209.1) (7.5) (87.9) (30.1) - Interest income 287.3 58.3 229.0 117.4 41.7 44.2 30.6 0.1 0.8 - 111.6 20.9 21.6 7.5 20.8 30.1 10.7 - Finance expense (1,571.3) (779.2) (642.7) (268.1) (704.5) (58.8) (73.0) - (11.5) 579.7 (374.6) (139.2) (138.9) (83.5) (36.8) (41.8) 65.6 (149.4) Share-based payments (163.0) (22.8) (140.2) - - - - - - - (140.2) - - - - (18.2) (122.0) - Net other 4 (166.9) 0.4 (167.3) (7.5) (4.1) (90.5) (4.3) 0.4 (94.2) 185.2 (159.8) 10.8 11.5 6.9 (31.9) 70.8 (227.9) - Non-underlying items 5 263.8 (43.1) 306.9 820.8 1.1 820.9 (0.1) - (18.9) 17.8 (513.9) (192.2) (41.3) (123.4) (2.1) 4.1 (159.0) - Royalties (117.3) - (117.3) (93.6) (83.1) (7.3) (3.2) - (37.7) 37.7 (23.7) (1.9) (14.1) (5.7) (2.0) - - - Current taxation (656.3) (191.3) (465.0) (293.8) (155.9) (38.2) (99.4) - (47.2) 46.9 (171.2) - - - - 4.8 (176.0) - Deferred taxation 2,797.8 1,548.0 1,249.8 (37.1) 5.4 0.2 (36.9) (8.5) (1.3) 4.0 1,286.9 467.2 313.6 249.6 - (20.5) 277.0 - Loss for the period (181.2) 2,437.1 (2,423.1) 1,581.6 (271.6) 836.7 336.6 21.7 108.0 550.2 (4,004.7) (1,758.4) (942.0) (888.1) (230.5) 151.4 (337.1) (195.2) Attributable to: Owners of Sibanye-Stillwater (265.2) 2,437.1 (2,507.1) 1,592.0 (271.6) 848.9 336.6 19.9 108.0 550.2 (4,099.1) (1,758.4) (942.0) (888.1) (230.5) 57.6 (337.7) (195.2) Non-controlling interests 84.0 - 84.0 (10.4) - (12.2) - 1.8 - - 94.4 - - - - 93.8 0.6 - Sustaining capital expenditure (451.3) (66.2) (385.1) (307.8) (128.1) (95.4) (76.5) (7.8) (165.6) 165.6 (77.3) (18.5) (27.7) (21.0) - (10.1) - - Ore reserve development (1,110.8) (586.1) (524.7) (250.8) (250.8) - - - - (273.9) (81.4) (148.8) (43.7) - - - - Growth projects (1,021.1) (942.2) (78.9) (3.9) - (0.7) - (3.2) - - (75.0) - (29.0) (0.7) - (28.1) (17.2) - Total capital expenditure (2,583.2) (1,594.5) (988.7) (562.5) (378.9) (96.1) (76.5) (11.0) (165.6) 165.6 (426.2) (99.9) (205.5) (65.4) - (38.2) (17.2) - For the six months ended 30 Jun 2019 GROUP US OPERA- TIONS SA OPERATIONS GROUP US dollars 6 Total Stillwater Total SA Opera-tions Total SA PGM Rusten- Mari-kana 1 Kroondal Platinum Mimosa Cor- porate 2 Total SA gold Drie- Kloof Beatrix Cooke DRD- Cor- porate 2 Cor- 2 Revenue 1,657.4 797.4 863.2 439.4 172.5 96.4 160.0 10.5 78.3 (78.3) 423.8 20.9 190.7 73.9 26.6 106.3 5.4 (3.2) Underground 1,016.0 367.2 652.0 418.5 162.1 96.4 160.0 - 78.3 (78.3) 233.5 20.8 145.3 61.3 0.7 - 5.4 (3.2) Surface 211.2 - 211.2 20.9 10.4 - - 10.5 - - 190.3 0.1 45.4 12.6 25.9 106.3 - - Recycling 430.2 430.2 - - - - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (1,455.1) (586.8) (868.3) (289.9) (94.0) (85.9) (102.7) (7.3) (48.4) 48.4 (578.4) (131.3) (220.4) (116.0) (19.7) (91.0) - - Underground (858.5) (178.1) (680.4) (264.0) (75.4) (85.9) (102.7) - (48.4) 48.4 (416.4) (130.4) (178.4) (107.0) (0.6) - - - Surface (187.9) - (187.9) (25.9) (18.6) - - (7.3) - - (162.0) (0.9) (42.0) (9.0) (19.1) (91.0) - - Recycling (408.7) (408.7) - - - - - - - - - - - - - - - - Net other cash costs (56.5) (2.2) (54.3) (4.3) (3.2) 2.8 (3.0) (0.9) (0.5) 0.5 (50.0) (9.9) (7.6) (9.3) (18.9) (0.5) (3.8) - Adjusted EBITDA 145.8 208.4 (59.4) 145.2 75.3 13.3 54.3 2.3 29.4 (29.4) (204.6) (120.3) (37.3) (51.4) (12.0) 14.8 1.6 (3.2) Amortisation and depreciation (206.0) (76.9) (129.1) (50.6) (31.1) (1.6) (17.5) (0.2) (7.0) 6.8 (78.5) (15.2) (39.8) (14.7) (0.5) (6.2) (2.1) - Interest income 20.2 4.1 16.1 8.3 2.9 3.1 2.2 - 0.1 - 7.8 1.5 1.5 0.5 1.5 2.1 0.7 - Finance expense (110.7) (54.9) (45.3) (18.8) (49.6) (4.1) (5.1) - (0.8) 40.8 (26.5) (9.8) (9.8) (5.9) (2.6) (2.9) 4.5 (10.5) Share-based payments (11.5) (1.6) (9.9) - - - - - - - (9.9) - - - - (1.3) (8.6) - Net other (11.8) - (11.8) (0.6) (0.3) (6.4) (0.3) - (6.6) 13.0 (11.2) 0.8 0.8 0.5 (2.2) 5.0 (16.1) - Non-underlying items 18.5 (3.0) 21.5 57.9 0.1 57.8 - - (1.3) 1.3 (36.4) (13.5) (2.9) (8.7) (0.1) 0.3 (11.5) - Royalties (8.3) - (8.3) (6.6) (5.9) (0.5) (0.2) - (2.7) 2.7 (1.7) (0.1) (1.0) (0.4) (0.2) - - - Current taxation (46.2) (13.5) (32.7) (20.7) (11.0) (2.7) (7.0) - (3.3) 3.3 (12.0) - - - - 0.3 (12.3) - Deferred taxation 197.0 109.0 88.0 (2.6) 0.4 - (2.6) (0.6) (0.1) 0.3 90.6 32.9 22.1 17.6 - (1.4) 19.4 - Loss for the period (13.0) 171.6 (170.9) 111.5 (19.2) 58.9 23.8 1.5 7.7 38.8 (282.4) (123.7) (66.4) (62.5) (16.1) 10.7 (24.4) (13.7) Attributable to: - Owners of Sibanye-Stillwater (18.9) 171.6 (176.8) 112.3 (19.2) 59.8 23.8 1.4 7.7 38.8 (289.1) (123.7) (66.4) (62.5) (16.1) 4.0 (24.4) (13.7) Non-controlling interests 5.9 - 5.9 (0.8) - (0.9) - 0.1 - - 6.7 - - - - 6.7 - - Sustaining capital expenditure (31.8) (4.7) (27.1) (21.6) (9.0) (6.7) (5.4) (0.5) (11.7) 11.7 (5.5) (1.3) (2.0) (1.5) - (0.7) - - Ore reserve development (78.5) (41.3) (37.2) (17.7) (17.7) - - - - - (19.5) (5.8) (10.6) (3.1) - - - - Growth projects (71.8) (66.4) (5.4) (0.2) - - - (0.2) - - (5.2) - (2.0) - - (2.0) (1.2) - Total capital expenditure (182.1) (112.4) (69.7) (39.5) (26.7) (6.7) (5.4) (0.7) (11.7) 11.7 (30.2) (7.1) (14.6) (4.6) - (2.7) (1.2) - 1 The SA PGM operations’ results for the six months ended 30 June 2019 include the Marikana operations for one month since acquisition (refer to note 7.1) 2 Corporate and reconciling items represent the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue 3 Net other cash costs consist of care and maintenance and other costs as detailed in profit or loss 4 Net other consists of gain on financial instruments, gain on foreign exchange differences, and change in estimate of environmental rehabilitation obligation, and right of recovery receivable and payable as detailed in profit or loss. Corporate and reconciling items net other includes the share of results equity-accounted investees after tax as detailed in profit or loss 5 Non-underlying items consists of gain on disposal of property, plant and equipment, impairments, gain on acquisition, restructuring costs and transaction costs as detailed in profit or loss 6 The average exchange rate for the six months ended 30 June 2019 was R14.20/US$ Figures are in millions For the six months ended 31 Dec 2018 GROUP US OPERA- TIONS SA OPERATIONS GROUP SA rand Total Stillwater Total SA Operations Total SA PGM Rusten- burg Kroondal Platinum Mile Mimosa Cor- porate 1 Total SA gold 2 Drie- Kloof Beatrix Cooke DRD- Cor- porate 1 Cor- porate 1 Revenue 26,746.4 8,431.7 18,341.4 8,364.9 6,167.4 2,085.3 112.2 940.8 (940.8) 9,976.5 2,093.8 4,010.1 2,295.8 549.9 1,047.5 (20.6) (26.7) Underground 20,320.7 4,898.6 15,448.8 7,812.7 5,727.4 2,085.3 - 940.8 (940.8) 7,636.1 1,994.7 3,403.4 2,216.6 42.0 - (20.6) (26.7) Surface 2,892.6 - 2,892.6 552.2 440.0 - 112.2 - - 2,340.4 99.1 606.7 79.2 507.9 1,047.5 - - Recycling 3,533.1 3,533.1 - - - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (21,872.8) (6,167.3) (15,705.5) (6,379.9) (4,807.2) (1,483.7) (89.0) (651.8) 651.8 (9,325.6) (2,731.9) (3,199.2) (1,945.0) (429.5) (1,020.0) - - Underground (15,891.6) (2,757.7) (13,133.9) (5,866.2) (4,382.5) (1,483.7) - (651.8) 651.8 (7,267.7) (2,654.4) (2,698.3) (1,905.7) (9.3) - - - Surface (2,571.6) - (2,571.6) (513.7) (424.7) - (89.0) - - (2,057.9) (77.5) (500.9) (39.3) (420.2) (1,020.0) - - Recycling (3,409.6) (3,409.6) - - - - - - - - - - - - - - - Net other cash costs 3 (399.8) 0.1 (399.9) (104.3) (71.4) (31.7) (0.7) - (0.5) (295.6) (26.3) (24.7) (27.2) (299.4) 8.7 73.3 - Adjusted EBITDA 4,473.8 2,264.5 2,236.0 1,880.7 1,288.8 569.9 22.5 289.0 (289.5) 355.3 (664.4) 786.2 323.6 (179.0) 36.2 52.7 (26.7) Amortisation and depreciation (3,519.1) (1,209.6) (2,309.5) (573.0) (379.1) (190.2) (1.7) (101.1) 99.1 (1,736.5) (614.1) (719.0) (330.5) (2.7) (57.9) (12.3) - Interest income 290.8 45.9 244.9 46.9 12.7 33.2 - - 1.0 198.0 48.8 39.9 26.5 25.5 26.1 31.2 - Finance expense (1,750.5) (1,011.1) (579.1) (211.4) (1,742.6) (67.5) - (8.2) 1,606.9 (367.7) (117.1) (122.8) (73.0) (41.0) (33.0) 19.2 (160.3) Share-based payments (164.7) (19.1) (145.6) - - - - - - (145.6) - - - - (3.2) (142.4) - Net other 4 2,165.2 (1.2) 2,166.4 640.0 4,403.8 109.9 0.7 (7.5) (3,866.9) 1,526.4 (326.4) (74.7) (40.9) (70.4) (419.1) 2,457.9 - Non-underlying items 5 (2,986.5) (33.2) (2,953.3) (9.2) (9.4) 0.2 - - - (2,944.1) (2,159.5) 15.3 (160.2) (16.9) (4.6) (618.2) - Royalties (108.9) - (108.9) (141.1) (138.0) (3.1) - (28.7) 28.7 32.2 16.5 19.4 (0.9) (2.7) - (0.1) - Current taxation 58.9 238.1 (179.2) (250.7) (249.9) - - (49.9) 49.1 71.5 - (101.2) 1.6 - (3.0) 174.1 - Deferred taxation (1,058.0) (1,838.9) 780.9 (115.1) 37.0 (148.5) (4.1) (18.8) 19.3 896.0 736.3 291.4 110.2 - (132.0) (109.9) - Profit for the period (2,599.0) (1,564.6) (847.4) 1,267.1 3,223.3 303.9 17.4 74.8 (2,352.3) (2,114.5) (3,079.9) 134.5 (143.6) (287.2) (590.5) 1,852.2 (187.0) Attributable to: Owners of Sibanye-Stillwater (2,576.3) (1,564.6) (824.7) 1,265.7 3,223.3 303.9 16.0 74.8 (2,352.3) (2,090.4) (3,079.9) 134.5 (143.6) (287.2) (565.8) 1,851.6 (187.0) Non-controlling interests (22.7) - (22.7) 1.4 - - 1.4 - - (24.1) - - - - (24.7) 0.6 - Sustaining capital expenditure (832.6) (149.5) (683.1) (320.9) (224.7) (91.5) (4.7) (105.2) 105.2 (362.2) (144.0) (145.2) (58.4) - (14.5) (0.1) - Ore reserve development (1,833.8) (559.3) (1,274.5) (251.2) (251.2) - - - - (1,023.3) (398.0) (441.7) (183.6) - - - - Growth projects (1,361.9) (906.3) (455.6) (23.7) - - (23.7) - - (431.9) (0.1) (69.1) (1.4) - (303.3) (58.0) - Total capital expenditure (4,028.3) (1,615.1) (2,413.2) (595.8) (475.9) (91.5) (28.4) (105.2) 105.2 (1,817.4) (542.1) (656.0) (243.4) - (317.8) (58.1) - For the six months ended 31 Dec 2018 GROUP US OPERA- TIONS SA OPERATIONS GROUP US dollars 6 Total Stillwater Total SA Operations Total SA PGM Rusten- burg Kroondal Platinum Mile Mimosa Cor- porate 1 Total SA gold 2 Drie- Kloof Beatrix Cooke DRD- Cor- porate 1 Cor- porate 1 Revenue 1,883.7 594.3 1,291.4 593.1 436.2 148.9 8.0 65.8 (65.8) 698.3 140.8 279.4 160.2 39.9 79.1 (1.1) (2.0) Underground 1,430.5 349.8 1,082.7 554.5 405.6 148.9 - 65.8 (65.8) 528.2 134.7 236.9 154.5 3.2 - (1.1) (2.0) Surface 208.7 - 208.7 38.6 30.6 - 8.0 - - 170.1 6.1 42.5 5.7 36.7 79.1 - - Recycling 244.5 244.5 - - - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (1,540.0) (434.1) (1,105.9) (449.1) (337.9) (104.9) (6.3) (45.9) 45.9 (656.8) (189.5) (223.5) (135.7) (31.0) (77.1) - - Underground (1,118.4) (198.2) (920.2) (413.0) (308.1) (104.9) - (45.9) 45.9 (507.2) (185.0) (188.6) (132.9) (0.7) - - - Surface (185.7) - (185.7) (36.1) (29.8) - (6.3) - - (149.6) (4.5) (34.9) (2.8) (30.3) (77.1) - - Recycling (235.9) (235.9) - - - - - - - - - - - - - - - Net other cash costs 3 (28.1) 0.1 (28.2) (7.7) (5.3) (2.3) (0.1) 0.1 (0.1) (20.5) (1.6) (1.8) (2.0) (21.0) 0.7 5.2 - Adjusted EBITDA 315.6 160.3 157.3 136.3 93.0 41.7 1.6 20.0 (20.0) 21.0 (50.3) 54.1 22.5 (12.1) 2.7 4.1 (2.0) Amortisation and depreciation (248.1) (85.6) (162.5) (40.5) (26.9) (13.4) (0.1) (7.1) 7.0 (122.0) (43.0) (50.5) (23.2) (0.2) (4.4) (0.7) - Interest income 20.9 3.3 17.6 3.4 0.9 2.4 - - 0.1 14.2 3.4 2.8 1.9 1.8 2.0 2.3 - Finance expense (124.4) (71.8) (40.5) (14.9) (130.8) (4.8) - (0.6) 121.3 (25.6) (8.1) (8.6) (5.1) (2.9) (2.5) 1.6 (12.1) Share-based payments (11.7) (1.4) (10.3) - - - - - - (10.3) - - - - (0.2) (10.1) - Net other 4 157.1 (0.5) 157.6 47.8 332.9 8.1 0.1 (0.6) (292.7) 109.8 (24.4) (5.4) (3.0) (5.1) (31.7) 179.4 - Non-underlying items 5 (223.8) (1.5) (222.3) (0.6) (0.6) - - - - (221.7) (163.2) 1.1 (12.1) (1.1) (0.3) (46.1) - Royalties (7.7) - (7.7) (10.5) (10.3) (0.2) - (2.1) 2.1 2.8 1.3 1.7 - (0.2) - - - Current taxation 5.3 18.0 (12.7) (18.9) (18.8) - - (3.5) 3.4 6.2 (0.4) (7.8) 0.1 - (0.2) 14.5 - Deferred taxation (80.3) (139.1) 58.8 (8.3) 3.1 (11.1) (0.3) (1.4) 1.4 67.1 54.5 21.8 8.3 - (10.0) (7.5) - Profit for the period (197.1) (118.3) (64.7) 93.8 242.5 22.7 1.3 4.7 (177.4) (158.5) (230.2) 9.2 (10.6) (19.8) (44.6) 137.5 (14.1) Attributable to: Owners of Sibanye-Stillwater (195.4) (118.3) (63.0) 93.7 242.5 22.7 1.2 4.7 (177.4) (156.7) (230.2) 9.2 (10.6) (19.8) (42.7) 137.4 (14.1) Non-controlling interests (1.7) - (1.7) 0.1 - - 0.1 - - (1.8) - - - - (1.9) 0.1 - Sustaining capital expenditure (60.4) (10.7) (49.7) (23.4) (16.5) (6.6) (0.3) (7.6) 7.6 (26.3) (10.4) (10.6) (4.2) - (1.1) - - Ore reserve development (128.7) (39.7) (89.0) (17.7) (17.7) - - - - (71.3) (27.6) (31.0) (12.7) - - - - Growth projects (97.6) (64.7) (32.9) (1.6) - - (1.6) - - (31.3) - (4.8) (0.1) - (22.9) (3.5) - Total capital expenditure (286.7) (115.1) (171.6) (42.7) (34.2) (6.6) (1.9) (7.6) 7.6 (128.9) (38.0) (46.4) (17.0) - (24.0) (3.5) - 1 Corporate and reconciling items represent the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue 2 The SA gold operations’ results for the six months ended 31 December 2018 include DRDGOLD for the five months since acquisition 3 Net other cash costs consist of care and maintenance and other costs as detailed in profit or loss 4 Net other consists of gain on financial instruments, gain on foreign exchange differences, and change in estimate of environmental rehabilitation obligation, and right of recovery receivable and payable as detailed in profit or loss. Corporate and reconciling items net other includes the share of results equity-accounted investees after tax as detailed in profit or loss. Driefontein, Kloof, DRDGOLD and SA gold corporate and reconciling items net other includes the gain and loss on exchange of Far West Gold Recoveries, which are eliminated 5 Non-underlying items consists of gain on disposal of property, plant and equipment, impairments, gain on derecognition of borrowings and derivative financial instrument, occupational healthcare expense, restructuring costs and transaction costs as detailed in profit or loss 6 The average exchange rate for the six months ended 31 December 2018 was R14.18/US$ Figures are in millions For the six months ended 30 Jun 2018 GROUP US OPERA- TIONS SA OPERATIONS SA rand Total Stillwater Total SA Operations Total SA PGM Rusten- burg Kroondal Platinum Mile Mimosa Cor- porate 1 Total SA gold Drie- Kloof Beatrix Cooke Cor- 1 Revenue 23,910.0 7,441.1 16,468.9 6,788.7 5,205.1 1,499.1 84.5 916.7 (916.7) 9,680.2 3,017.4 4,121.6 2,305.5 291.9 (56.2) Underground 18,285.0 3,531.5 14,753.5 6,232.4 4,733.3 1,499.1 - 916.7 (916.7) 8,521.1 2,787.7 3,534.5 2,251.2 3.9 (56.2) Surface 1,715.4 - 1,715.4 556.3 471.8 - 84.5 - - 1,159.1 229.7 587.1 54.3 288.0 - Recycling 3,909.6 3,909.6 - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (19,642.4) (5,553.6) (14,088.8) (5,716.1) (4,396.7) (1,255.7) (63.7) (583.9) 583.9 (8,372.7) (2,977.4) (3,165.6) (1,965.8) (263.9) - Underground (14,357.1) (1,766.7) (12,590.4) (5,265.2) (4,009.5) (1,255.7) - (583.9) 583.9 (7,325.2) (2,732.3) (2,653.9) (1,935.3) (3.7) - Surface (1,498.4) - (1,498.4) (450.9) (387.2) - (63.7) - - (1,047.5) (245.1) (511.7) (30.5) (260.2) - Recycling (3,786.9) (3,786.9) - - - - - - - - - - - - - Net other cash costs 2 (372.0) (0.1) (371.9) (71.5) (49.7) (21.0) (0.5) (6.7) 6.4 (300.4) (23.9) (20.1) (10.0) (274.0) 27.6 Adjusted EBITDA 3,895.6 1,887.4 2,008.2 1,001.1 758.7 222.4 20.3 326.1 (326.4) 1,007.1 16.1 935.9 329.7 (246.0) (28.6) Amortisation and depreciation (3,094.7) (1,024.8) (2,069.9) (501.4) (318.0) (180.2) (1.3) (90.5) 88.6 (1,568.5) (586.8) (659.8) (304.8) (3.0) (14.1) Interest income 191.3 37.3 154.0 36.6 7.5 27.1 1.3 0.1 0.6 117.4 45.5 32.1 13.5 16.2 10.1 Finance expense (1,384.2) (786.0) (598.2) (211.0) (148.0) (63.0) - (4.8) 4.8 (387.2) (117.8) (123.1) (70.6) (37.1) (38.6) Share-based payments (134.7) (16.6) (118.1) - - - - - - (118.1) (0.2) - - - (117.9) Net other 3 1,118.8 70.0 1,048.8 86.3 (55.8) 27.7 - (1.7) 116.1 962.5 (36.4) (35.6) (16.9) (35.8) 1,087.2 Non-underlying items 4 (325.4) (177.5) (147.9) (20.5) (21.3) 0.2 - - 0.6 (127.4) 1.9 11.9 3.6 (33.7) (111.1) Royalties (103.7) - (103.7) (20.9) (18.5) (2.4) - (28.9) 28.9 (82.8) (15.1) (48.4) (17.9) (1.5) 0.1 Current taxation (154.2) 0.2 (154.4) (27.8) (27.5) - - (53.5) 53.2 (126.6) 63.9 25.9 3.9 0.8 (221.1) Deferred taxation 69.5 43.2 26.3 (77.5) (52.5) (20.4) (5.1) (11.1) 11.6 103.8 186.6 21.7 17.6 - (122.1) Profit for the period 78.3 33.2 45.1 264.9 124.6 11.4 15.2 135.7 (22.0) (219.8) (442.3) 160.6 (41.9) (340.1) 443.9 Attributable to: Owners of Sibanye-Stillwater 76.7 33.2 43.5 263.6 124.6 11.4 13.9 135.7 (22.0) (220.1) (442.3) 160.6 (41.9) (340.1) 443.6 Non-controlling interests 1.6 - 1.6 1.3 - - 1.3 - - 0.3 - - - - 0.3 Sustaining capital expenditure (438.6) (110.7) (327.9) (143.5) (88.8) (49.9) (4.8) (65.7) 65.7 (184.4) (84.1) (75.4) (24.2) - (0.7) Ore reserve development (1,696.6) (439.6) (1,257.0) (226.7) (226.7) - - - - (1,030.3) (419.1) (397.9) (213.3) - - Growth projects (917.3) (667.7) (249.6) (34.0) (0.6) - (33.4) - - (215.6) (0.3) (72.7) (0.3) - (142.3) Total capital expenditure (3,052.5) (1,218.0) (1,834.5) (404.2) (316.1) (49.9) (38.2) (65.7) 65.7 (1,430.3) (503.5) (546.0) (237.8) - (143.0) For the six months ended 30 Jun 2018 GROUP US OPERA- TIONS SA OPERATIONS US dollars 5 Total Stillwater Total SA Operations Total SA PGM Rusten- burg Kroondal Platinum Mile Mimosa Cor- porate 1 Total SA gold Drie- Kloof Beatrix Cooke Cor- 1 Revenue 1,942.3 604.5 1,337.8 551.5 422.8 121.8 6.9 74.5 (74.5) 786.3 245.2 334.8 187.3 23.7 (4.7) Underground 1,485.3 286.9 1,198.4 506.3 384.5 121.8 - 74.5 (74.5) 692.1 226.5 287.1 182.9 0.3 (4.7) Surface 139.4 - 139.4 45.2 38.3 - 6.9 - - 94.2 18.7 47.7 4.4 23.4 - Recycling 317.6 317.6 - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (1,595.6) (451.1) (1,144.5) (464.4) (357.2) (102.0) (5.2) (47.4) 47.4 (680.1) (241.8) (257.2) (159.7) (21.4) - Underground (1,166.2) (143.5) (1,022.7) (427.7) (325.7) (102.0) - (47.4) 47.4 (595.0) (221.9) (215.6) (157.2) (0.3) - Surface (121.8) - (121.8) (36.7) (31.5) - (5.2) - - (85.1) (19.9) (41.6) (2.5) (21.1) - Recycling (307.6) (307.6) - - - - - - - - - - - - - Net other cash costs 2 (30.3) (0.1) (30.2) (5.8) (4.0) (1.7) (0.1) (0.6) 0.6 (24.4) (2.1) (1.6) (0.8) (22.3) 2.4 Adjusted EBITDA 316.4 153.3 163.1 81.3 61.6 18.1 1.6 26.5 (26.5) 81.8 1.3 76.0 26.8 (20.0) (2.3) Amortisation and depreciation (251.4) (83.2) (168.2) (40.7) (25.8) (14.6) (0.1) (7.4) 7.2 (127.5) (47.7) (53.6) (24.8) (0.2) (1.2) Interest income 15.5 3.0 12.5 2.9 0.6 2.2 0.1 - - 9.6 3.7 2.6 1.1 1.3 0.9 Finance expense (112.4) (63.9) (48.5) (17.1) (12.0) (5.1) - (0.4) 0.4 (31.4) (9.6) (10.0) (5.7) (3.0) (3.1) Share-based payments (10.9) (1.3) (9.6) - - - - - - (9.6) - - - - (9.6) Net other 3 91.0 5.7 85.3 7.1 (4.5) 2.3 - (0.1) 9.4 78.2 (3.0) (2.9) (1.4) (2.9) 88.4 Non-underlying items 4 (26.4) (14.4) (12.0) (1.7) (1.7) - - - - (10.3) 0.2 1.0 0.3 (2.7) (9.1) Royalties (8.4) - (8.4) (1.7) (1.5) (0.2) - (2.3) 2.3 (6.7) (1.2) (3.9) (1.5) (0.1) - Current taxation (12.5) - (12.5) (2.2) (2.2) - - (4.3) 4.3 (10.3) 5.2 2.1 0.3 0.1 (18.0) Deferred taxation 5.6 3.5 2.1 (6.4) (4.3) (1.7) (0.4) (0.9) 0.9 8.5 15.2 1.8 1.4 - (9.9) Profit for the period 6.5 2.7 3.8 21.5 10.2 1.0 1.2 11.1 (2.0) (17.7) (35.9) 13.1 (3.5) (27.5) 36.1 Attributable to: - - - - Owners of Sibanye-Stillwater 6.4 2.7 3.7 21.4 10.2 1.0 1.1 11.1 (2.0) (17.7) (35.9) 13.1 (3.5) (27.5) 36.1 Non-controlling interests 0.1 - 0.1 0.1 - - 0.1 - - - - - - - - Sustaining capital expenditure (35.7) (9.0) (26.7) (11.7) (7.2) (4.1) (0.4) (5.3) 5.3 (15.0) (6.8) (6.1) (2.0) - (0.1) Ore reserve development (137.9) (35.7) (102.2) (18.4) (18.4) - - - - (83.8) (34.1) (32.4) (17.3) - - Growth projects (74.4) (54.2) (20.2) (2.7) - - (2.7) - - (17.5) - (5.9) - - (11.6) Total capital expenditure (248.0) (98.9) (149.1) (32.8) (25.6) (4.1) (3.1) (5.3) 5.3 (116.3) (40.9) (44.4) (19.3) - (11.7) 1 Corporate and reconciling items represent the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue 2 Net other cash costs consist of care and maintenance and other costs as detailed in profit or loss 3 Net other consists of gain on financial instruments and gain on foreign exchange differences. Corporate and reconciling items net other includes the share of results equity-accounted investees after tax as detailed in profit or loss 4 Non-underlying items consists of gain on disposal of property, plant and equipment, impairments, occupational healthcare expense, restructuring costs and transaction costs as detailed in profit or loss 5 The average exchange rate for the six months ended 30 June 2018 was R12.31/US$ |