Schedule of segment reporting | Figures in million - SA rand Group Total US PGM operations Stillwater Total Southern Africa Total Rusten- Marikana 1 Kroondal Platinum Mimosa Corporate 2 Total Drie-fontein Kloof Beatrix Cooke DRD-GOLD Corporate 2 Group 2019 Revenue 72,925.4 26,864.5 46,222.6 27,578.4 10,499.5 11,187.9 5,590.4 300.6 2,342.6 (2,342.6) 18,644.2 3,303.1 6,808.5 3,798.2 828.4 3,621.0 285.0 (161.7) Underground 51,528.2 12,343.3 39,346.6 26,616.5 9,901.1 11,125.0 5,590.4 - 2,342.6 (2,342.6) 12,730.1 3,301.4 5,552.4 3,576.9 21.2 - 278.2 (161.7) Surface 6,876.0 - 6,876.0 961.9 598.4 62.9 - 300.6 - - 5,914.1 1.7 1,256.1 221.3 807.2 3,621.0 6.8 - Recycling 14,521.2 14,521.2 - - - - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (56,100.4) (19,569.4) (36,531.0) (18,196.7) (6,466.9) (8,439.9) (3,076.3) (213.6) (1,336.3) 1,336.3 (18,334.3) (4,438.6) (6,872.9) (3,669.2) (617.3) (2,736.3) - - Underground (36,520.3) (5,600.8) (30,919.5) (17,207.9) (5,691.7) (8,439.9) (3,076.3) - (1,336.3) 1,336.3 (13,711.6) (4,428.6) (5,741.1) (3,525.3) (16.6) - - - Surface (5,611.5) - (5,611.5) (988.8) (775.2) - - (213.6) - - (4,622.7) (10.0) (1,131.8) (143.9) (600.7) (2,736.3) - - Recycling (13,968.6) (13,968.6) - - - - - - - - - - - - - - - - Net other cash costs 3 (1,869.0) (4.2) (1,864.8) (585.5) (156.1) (299.9) (103.4) (25.3) (8.0) 7.2 (1,279.3) (197.6) (152.7) (179.8) (568.6) (30.7) (149.9) - Adjusted EBITDA 14,956.0 7,290.9 7,826.8 8,796.2 3,876.5 2,448.1 2,410.7 61.7 998.3 (999.1) (969.4) (1,333.1) (217.1) (50.8) (357.5) 854.0 135.1 (161.7) Amortisation and depreciation (7,214.1) (2,285.6) (4,928.5) (1,919.0) (914.4) (500.4) (494.8) (4.8) (218.7) 214.1 (3,009.5) (920.5) (1,200.9) (640.0) (15.1) (172.1) (60.9) - Interest income 560.4 145.2 415.2 145.8 44.6 30.9 67.1 1.3 2.2 (0.3) 269.4 60.1 53.0 31.4 39.8 64.5 20.6 - Finance expense (3,302.5) (920.7) (2,381.8) (704.2) (1,407.5) (282.4) (146.9) - (21.8) 1,154.4 (1,677.6) (242.8) (242.9) (141.1) (73.7) (73.0) (904.1) - Share-based payments (363.3) (53.4) (309.9) - - - - - - - (309.9) - - - - (64.2) (245.7) - Net other 4 (4,925.8) 8.3 (4,934.1) (1,513.2) (11,381.8) 12.9 (0.3) 1.1 (137.2) 9,992.1 (3,420.9) 17.5 31.0 13.4 (113.9) 81.6 (3,450.5) - Non-underlying items 5 (567.0) (74.6) (492.4) 258.8 2.4 212.7 44.8 - (27.5) 26.4 (751.2) (169.5) (35.1) (112.4) (6.9) 4.3 (431.6) - Royalties and carbon tax (443.9) - (443.9) (358.2) (296.1) (54.5) (7.6) - (77.1) 77.1 (85.7) (16.6) (34.2) (30.8) (4.1) - - - Current taxation (1,848.7) (481.3) (1,367.4) (1,303.7) (780.3) 13.3 (536.0) - (135.5) 134.8 (63.7) (22.7) (5.5) (13.3) - (69.1) 46.9 - Deferred taxation 3,581.7 1,436.3 2,145.4 14.1 30.0 - (0.7) (16.5) (5.6) 6.9 2,131.3 74.8 150.4 89.9 - (129.9) 1,946.1 - Profit/(loss) for the year 432.8 5,065.1 (4,470.6) 3,416.6 (10,826.6) 1,880.6 1,336.3 42.8 377.1 10,606.4 (7,887.2) (2,552.8) (1,501.3) (853.7) (531.4) 496.1 (2,944.1) (161.7) Attributable to: Owners of the parent 62.1 5,065.1 (4,841.3) 3,355.0 (10,826.6) 1,821.6 1,336.3 39.3 377.1 10,607.3 (8,196.3) (2,552.8) (1,501.3) (853.7) (531.4) 188.7 (2,945.8) (161.7) Non-controlling interest holders 370.7 - 370.7 61.6 - 59.0 - 3.5 - (0.9) 309.1 - - - - 307.4 1.7 - Sustaining capital expenditure (2,039.3) (321.7) (1,717.6) (1,203.2) (316.3) (660.4) (212.8) (13.3) (343.1) 342.7 (514.4) (163.0) (238.1) (70.5) - (42.8) - - Ore reserve development (3,401.9) (1,036.2) (2,365.7) (1,029.2) (500.6) (528.6) - - - - (1,336.5) (512.9) (590.4) (233.2) - - - - Growth projects (2,264.9) (2,035.0) (229.9) (15.2) (1.8) - - (13.4) - - (214.7) - (108.9) (2.1) - (39.0) (64.7) - Total capital expenditure (7,706.1) (3,392.9) (4,313.2) (2,247.6) (818.7) (1,189.0) (212.8) (26.7) (343.1) 342.7 (2,065.6) (675.9) (937.4) (305.8) (81.8) (64.7) - 1 The SA PGM operations’ results for the year ended 31 December 2019 include Marikana for the seven months since acquisition (refer to note 14.1) 2 Corporate and reconciling items represents the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue. Corporate includes net revenue generated through the Wheaton Stream settlement mechanism 3 Net other cash costs consist of care and maintenance, strike cost and other costs as detailed in profit or loss. Lease payments are included in net other cash costs to conform with the adjusted EBITDA reconciliation disclosed in note 26.9 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 of 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, occupational healthcare expense, restructuring costs and transaction costs as detailed in profit or loss Figures in million - SA rand Group Total US PGM operations Stillwater Total Southern Africa Total Kroondal Platinum Mimosa Rusten- Corporate 2 Total Drie-fontein Kloof Beatrix Cooke DRD-GOLD 1 Corporate 2 Group 2018 Revenue 50,656.4 15,872.8 34,810.3 15,153.6 3,584.4 196.7 1,857.5 11,372.5 (1,857.5) 19,656.7 5,111.2 8,131.7 4,601.3 841.8 1,047.5 (76.8) (26.7) Underground 38,605.7 8,430.1 30,202.3 14,045.1 3,584.4 - 1,857.5 10,460.7 (1,857.5) 16,157.2 4,782.4 6,937.9 4,467.8 45.9 - (76.8) (26.7) Surface 4,608.0 - 4,608.0 1,108.5 - 196.7 - 911.8 - 3,499.5 328.8 1,193.8 133.5 795.9 1,047.5 - - Recycling 7,442.7 7,442.7 - - - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (41,515.2) (11,720.9) (29,794.3) (12,096.0) (2,739.4) (152.7) (1,235.7) (9,203.9) 1,235.7 (17,698.3) (5,709.3) (6,364.8) (3,910.8) (693.4) (1,020.0) - - Underground (30,248.7) (4,524.4) (25,724.3) (11,131.4) (2,739.4) - (1,235.7) (8,392.0) 1,235.7 (14,592.9) (5,386.7) (5,352.2) (3,841.0) (13.0) - - - Surface (4,070.0) - (4,070.0) (964.6) - (152.7) - (811.9) - (3,105.4) (322.6) (1,012.6) (69.8) (680.4) (1,020.0) - - Recycling (7,196.5) (7,196.5) - - - - - - - - - - - - - - - Net other cash costs 3 (771.8) - (771.8) (175.8) (52.7) (1.2) (6.7) (121.1) 5.9 (596.0) (50.2) (44.8) (37.2) (573.4) 8.7 100.9 - Adjusted EBITDA 8,369.4 4,151.9 4,244.2 2,881.8 792.3 42.8 615.1 2,047.5 (615.9) 1,362.4 (648.3) 1,722.1 653.3 (425.0) 36.2 24.1 (26.7) Amortisation and depreciation (6,613.8) (2,234.4) (4,379.4) (1,074.4) (370.4) (3.0) (191.6) (697.1) 187.7 (3,305.0) (1,200.9) (1,378.8) (635.3) (5.7) (57.9) (26.4) - Interest income 482.1 83.2 398.9 83.5 60.3 1.3 0.1 20.2 1.6 315.4 94.3 72.0 40.0 41.7 26.1 41.3 - Finance expense (3,134.7) (1,797.1) (1,177.3) (422.4) (130.5) - (13.0) (1,890.6) 1,611.7 (754.9) (234.9) (245.9) (143.6) (78.1) (33.0) (19.4) (160.3) Share-based payments (299.4) (35.7) (263.7) - - - - - - (263.7) (0.2) - - - (3.2) (260.3) - Net other 4 3,284.0 68.8 3,215.2 726.3 137.6 0.7 (9.2) 4,348.0 (3,750.8) 2,488.9 (362.8) (110.3) (57.8) (106.2) (419.1) 3,545.1 - Non-underlying items 5 (3,311.9) (210.7) (3,101.2) (29.7) 0.4 - - (30.7) 0.6 (3,071.5) (2,157.6) 27.2 (156.6) (50.6) (4.6) (729.3) - Royalties (212.6) - (212.6) (162.0) (5.5) - (57.6) (156.5) 57.6 (50.6) 1.4 (29.0) (18.8) (4.2) - - - Current taxation (95.3) 238.3 (333.6) (278.5) - - (103.4) (277.4) 102.3 (55.1) 63.9 (75.3) 5.5 0.8 (3.0) (47.0) - Deferred taxation (988.5) (1,795.7) 807.2 (192.6) (168.9) (9.2) (29.9) (15.5) 30.9 999.8 922.9 313.1 127.8 - (132.0) (232.0) - (Loss)/profit for the year (2,520.7) (1,531.4) (802.3) 1,532.0 315.3 32.6 210.5 3,347.9 (2,374.3) (2,334.3) (3,522.2) 295.1 (185.5) (627.3) (590.5) 2,296.1 (187.0) Attributable to: Owners of the parent (2,499.6) (1,531.4) (781.2) 1,529.3 315.3 29.9 210.5 3,347.9 (2,374.3) (2,310.5) (3,522.2) 295.1 (185.5) (627.3) (565.8) 2,295.2 (187.0) Non-controlling interest holders (21.1) - (21.1) 2.7 - 2.7 - - - (23.8) - - - - (24.7) 0.9 - Sustaining capital expenditure (1,271.2) (260.2) (1,011.0) (464.4) (141.4) (9.5) (170.9) (313.5) 170.9 (546.6) (228.1) (220.6) (82.6) - (14.5) (0.8) Ore reserve development (3,530.4) (998.9) (2,531.5) (477.9) - - - (477.9) - (2,053.6) (817.1) (839.6) (396.9) - - - - Growth projects (2,279.2) (1,574.0) (705.2) (57.7) - (57.1) - (0.6) - (647.5) (0.4) (141.8) (1.7) - (303.3) (200.3) - Total capital expenditure (7,080.8) (2,833.1) (4,247.7) (1,000.0) (141.4) (66.6) (170.9) (792.0) 170.9 (3,247.7) (1,045.6) (1,202.0) (481.2) - (317.8) (201.1) - 1 DRDGOLD’s performance is for five months ended 31 December 2018 since acquisition 2 Corporate and reconciling items represents the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue. Corporate includes net revenue generated through the Wheaton Stream settlement mechanism 3 Net other cash costs consist of care and maintenance, strike costs and other costs as detailed in profit or loss 4 Net other costs consists of gain on financial instruments, gain on foreign exchange differences, change in estimate of environmental rehabilitation obligation, and right of recovery receivable and payable, and other income. Corporate and reconciling items net other costs includes the share of results of 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 derecognition of borrowings and derivative financial instrument, occupational healthcare expense, restructuring costs, and transaction costs as detailed in profit or loss Figures in million - SA rand Group Total US PGM operations 2 Stillwater Total Southern Africa Total Kroondal Platinum Mimosa Rusten- Corporate and re- conciling items 1 Total Driefontein Kloof Beatrix Cooke Corporate and re- conciling items 1 2017 Revenue 45,911.6 9,161.6 36,750.0 13,276.4 2,861.5 194.1 1,687.7 10,220.8 (1,687.7) 23,473.6 8,076.9 8,845.1 4,875.8 1,676.5 (0.7) Underground 37,790.3 4,622.3 33,168.0 12,024.8 2,861.5 - 1,687.7 9,163.3 (1,687.7) 21,143.2 7,148.1 7,985.3 4,753.1 1,257.4 (0.7) Surface 3,582.0 - 3,582.0 1,251.6 - 194.1 - 1,057.5 - 2,330.4 928.8 859.8 122.7 419.1 - Recycling 4,539.3 4,539.3 - - - - - - - - - - - - - Cost of sales, before amortisation and depreciation (36,482.7) (7,011.7) (29,471.0) (11,591.8) (2,395.9) (129.8) (1,200.5) (9,066.1) 1,200.5 (17,879.2) (6,203.5) (5,762.7) (3,952.5) (1,960.5) - Underground (29,345.3) (2,634.8) (26,710.5) (10,678.3) (2,395.9) - (1,200.5) (8,282.4) 1,200.5 (16,032.2) (5,488.9) (5,109.5) (3,852.1) (1,581.7) - Surface (2,760.5) - (2,760.5) (913.5) - (129.8) - (783.7) - (1,847.0) (714.6) (653.2) (100.4) (378.8) - Recycling (4,376.9) (4,376.9) - - - - - - - - - - - - - Net other cash costs 3 (383.8) (7.3) (376.5) (90.6) (34.7) (12.6) 34.2 (41.8) (35.7) (285.9) (32.4) (37.9) (13.3) (243.4) 41.1 Adjusted EBITDA 9,045.1 2,142.6 6,902.5 1,594.0 430.9 51.7 521.4 1,112.9 (522.9) 5,308.5 1,841.0 3,044.5 910.0 (527.4) 40.4 Amortisation and depreciation (5,699.7) (1,431.4) (4,268.3) (760.8) (239.0) (2.6) (211.7) (514.7) 207.2 (3,507.5) (1,126.5) (1,404.5) (696.2) (256.4) (23.9) Interest income 415.5 51.8 363.7 158.0 57.0 2.1 8.8 96.6 (6.5) 205.7 77.6 71.1 18.4 12.5 26.1 Finance expense (2,971.8) (1,454.1) (1,517.7) (335.5) (90.7) - (10.0) (244.9) 10.1 (1,182.2) (220.9) (246.9) (128.4) (76.7) (509.3) Share-based payments (231.9) (4.9) (227.0) - - - - - - (227.0) (2.8) (1.8) (1.3) - (221.1) Net other 4 (779.1) (23.1) (756.0) (1,052.5) (181.7) 0.7 (11.0) (893.1) 32.6 296.5 24.1 23.4 (34.7) (76.9) 360.6 Non-underlying items 5 (6,759.1) (70.9) (6,688.2) (152.4) (9.0) - - (134.9) (8.5) (6,535.8) (74.9) (50.4) (675.3) (3,664.7) (2,070.5) Royalties (398.5) - (398.5) (73.2) (5.6) - (60.4) (67.6) 60.4 (325.3) (77.8) (189.3) (44.5) (13.7) - Current taxation (504.2) (98.9) (405.3) (19.9) - (9.3) (59.3) (10.0) 58.7 (385.4) (14.8) (350.1) (12.4) - (8.1) Deferred taxation 3,450.8 2,917.0 533.8 (15.4) (24.8) (4.3) (2.8) 12.7 3.8 549.2 (12.0) 61.4 245.3 1.5 253.0 Loss for the year (4,433.1) 2,028.1 (6,461.2) (657.7) (62.9) 38.3 175.0 (643.0) (165.1) (5,803.5) 412.8 957.4 (419.1) (4,601.8) (2,152.8) Attributable to: Owners of the parent (4,437.4) 2,028.1 (6,465.5) (660.9) (62.9) 35.1 175.0 (643.0) (165.1) (5,804.6) 412.8 957.4 (419.1) (4,601.8) (2,153.9) Non-controlling interest holders 4.3 - 4.3 3.2 - 3.2 - - - 1.1 - - - - 1.1 Sustaining capital expenditure (1,325.6) (226.9) (1,098.7) (567.6) (190.5) (11.0) (222.5) (366.1) 222.5 (531.1) (235.0) (210.2) (63.1) (8.5) (14.3) Ore reserve development (3,291.6) (538.6) (2,753.0) (465.0) - - - (465.0) - (2,288.0) (876.1) (876.2) (482.0) (53.7) - Growth projects (1,481.6) (888.3) (593.3) (2.3) - (2.3) - - - (591.0) (44.4) (147.1) (0.5) (11.7) (387.3) Total capital expenditure (6,098.8) (1,653.8) (4,445.0) (1,034.9) (190.5) (13.3) (222.5) (831.1) 222.5 (3,410.1) (1,155.5) (1,233.5) (545.6) (73.9) (401.6) 1 Corporate and reconciling items represents the items to reconcile segment data to consolidated financial statement totals. This does not represent a separate segment as it does not generate mining revenue 2 Stillwater’s performance is for eight months ended 31 December 2017 since acquisition 3 Net other cash costs consist of care and maintenance and other costs as detailed in profit or loss 4 Net other costs consists of loss on financial instruments, gain on foreign exchange differences, change in estimate of environmental rehabilitation obligation, and right of recovery receivable and payable, and other income. Corporate and reconciling items net other costs includes the share of results of 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, occupational healthcare expense, restructuring costs, and transaction costs as detailed in profit or loss |