UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO
RULE 13a-16 OR 15d-16 UNDER THE SECURITIES
EXCHANGE ACT OF 1934
For August 19, 2003
Harmony Gold Mining Company
Limited
Suite No. 1
Private Bag X1
Melrose Arch, 2076
South Africa
(Address of principal executive offices)
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-
F or Form 40-F.)
Form 20-F X Form 40-F
(Indicate by check mark whether the registrant by
furnishing the information contained in this form
is also thereby furnishing the information to the
Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.)
Yes No X
"This Report on Form 6-K is incorporated by reference into the registration statement on Form F-3
(file no. 333-13516) for Harmony Gold Mining Company Limited, filed on December 23, 2002, and into the prospectus that forms a part of that registration statement."
THIS CIRCULAR IS IMPORTANT AND REQUIRES YOUR IMMEDIATE ATTENTION
Action required
1. If you are in any doubt as to the action that you should take, please consult your stockbroker, banker, accountant, legal adviser or other professional adviser
immediately.
2. If you have sold or otherwise disposed of all your shares in Harmony Gold Mining Company Limited ("Harmony"), this circular, together with the attached
form of proxy (blue), should be handed to the purchaser of such shares, or to the stockbroker, banker or agent through whom the disposal was effected.
3. Certificated shareholders and shareholders who hold dematerialised shares and have elected "own name" registration in the sub-register through a Central
Securities Depository Participant ("CSDP") who are unable to attend the general meeting of shareholders of Harmony, to be held at 09:00 on 1 September 2003 at the corporate office of Harmony, Randfontein Office Park, Corner Main Reef Road and Ward Avenue, Randfontein, but wish to be represented thereat, should complete and return the attached form of proxy (blue) in accordance with the instructions contained therein to the transfer secretaries of Harmony, Ultra Registrars (Pty) Limited, 11 Diagonal Street, Johannesburg, 2001 (PO Box 4844, Johannesburg, 2000) or Capita Registrars, The Registry, 34 Beckenham Road, Beckenham, Kent BR3 4TU, England, so as to be received by not later than 09:00 on 28 August 2003.
4. Shareholders who hold dematerialised shares through a CSDP or broker, other than those who have elected "own name" registration, and who wish to attend
the general meeting must request their CSDP or broker to provide them with a Letter of Representation or should advise their CSDP or broker as to what action they wish to take. This must be done in terms of the agreement entered into between them and the CSDP or broker. Shareholders who have dematerialised their shares, other than those who have elected "own name" registration, must not complete and return the attached form of proxy.
Harmony Gold Mining Company Limited
(Incorporated in the Republic of South Africa) (Registration number 1950/038232/06) Share code: HAR ISIN: ZAE000015228
("Harmony" or the "company")
CIRCULAR TO SHAREHOLDERS
relating to an authority for
- the increase of Harmony's authorised ordinary share capital from 250 000 000 ordinary shares with a par value of
50 cents each to 350 000 000 ordinary shares with a par value of 50 cents each ("Harmony shares");
- the approval of the merger between Harmony and African Rainbow Minerals Gold Limited ("ARMgold"), the
consideration for which will be discharged by the issue of up to 64 000 000 Harmony shares to ARMgold, in the ratio of 2 Harmony shares for every 3 ARMgold shares, to be implemented by way of a scheme arrangement proposed by Harmony between ARMgold and its shareholders, in terms of section 311 of the Companies Act, 1973 (Act 61 of 1973), as amended,
and incorporating
- information relating to Harmony as required for inclusion in a pre-listing statement in compliance with the Listings
Requirements of the JSE Securities Exchange South Africa;
- a notice of a general meeting of shareholders; and
- a form of proxy for certificated and own name dematerialised shareholders.
TM
Financial adviser
Sponsor
Reporting accountants
Technical adviser
Attorneys
Date of issue of this circular: 7 August 2003
Contents
Page
Corporate information
Inside front cover
Important dates and times
3
Definitions
4
Circular to shareholders
1. Introduction
7
2. Increase in authorised ordinary share capital
7
3. Background and rationale for the merger
8
4. Background and information on ARMgold
8
4.1
Introduction
8
4.2
Nature of business
8
4.3
Strategy and prospects
8
4.4
Litigation statement
9
4.5
Financial information on ARMgold
9
4.6
Details of any significant contracts
9
4.7
Material changes
9
5. The merger consideration and salient terms
9
6. Financial effects of the merger on Harmony and ARMgold
10
7. Conditions precedent
11
8. General meeting and shareholder approval
12
8.1
General meeting
12
8.2
Shareholder approvals
12
9. Exchange Control Regulations
12
10. Information on Harmony
12
10.1 Introduction
12
10.2 Nature of business
12
10.3 Strategy and prospects
13
11. Directorate
13
11.1 Directors
13
11.2 Appointment and remuneration of directors
15
11.3 Directors' interests in capital of Harmony
16
11.3.1 Details of Harmony shares held by directors
16
11.3.2 Details of share options held by directors
16
11.4 Directors' responsibility statement
17
1
2
Page
12. Share capital
17
12.1 Capitalisation
17
12.2 Voting rights and rights to dividends
17
12.3 Share issues, consolidation and sub-division of shares
18
12.4 Preferential rights over Harmony shares
18
12.5 Major shareholders
19
13. Financial information of Harmony
19
13.1 Information relating to Harmony
19
13.2 Working capital
19
13.3 Borrowings and material loans
19
13.4 Material inter-company finance
20
13.5 Contingent liabilities and capital commitments
20
13.6 Details of materials loans by Harmony Group
20
14. General
20
14.1 Litigation statement
20
14.2 Expenses
20
14.3 Experts consent
20
14.4 Corporate governance
20
14.5 Significant contracts
22
14.6 Acquisitions and disposals of property
22
15. Documents available for inspection
22
Annexure 1
Extracts from the Memorandum and Articles relating to the directors of Harmony
23
Annexure 2
Report of the independent reporting accountants on the pro forma financial effects of the merger to the shareholders of Harmony
26
Annexure 3
Pro forma financial information of Harmony
28
Annexure 4
Historical financial information of Harmony
30
Annexure 5
Historical information of ARMgold
63
Annexure 6
Significant contracts of ARMgold
74
Annexure 7
Trading history of Harmony shares
76
Annexure 8
Competent Person's Report on Harmony
77
Annexure 9
Acquisitions and disposals of companies, businesses and properties
233
Annexure 10 Schedule of material loans to Harmony Group
235
Annexure 11 Schedule of material loans by Harmony Group
237
Annexure 12 Contingent liabilities and capital commitments
238
Annexure 13 Subsidiary operating companies incorporated in South Africa
239
Annexure 14 Details regarding inter-company finance
240
Annexure 15 Schedule of pending legal proceedings
241
Notice of general meeting
242
Form of proxy (blue)
Attached
Important dates and times
2003
Last day to lodge forms of proxy for the general meeting to be received by 09:00 on
28 August 2003
Forms of proxy for the scheme meeting to be received by
29 August 2003
General meeting to be held at Harmony's corporate office, Randfontein Office Park, Corner of Main Reef Road and Ward Avenue, Randfontein, P.O. Box 2, Randfontein, 1760, South Africa, at 09:00 on
1 September 2003
Announcement regarding results of general meeting of shareholders released on SENS and other relevant exchanges on
1 September 2003
Scheme meeting to be held at 10:00 on
1 September 2003
Announcement regarding results of scheme meeting and declaration of ARMgold dividend released on SENS and other relevant exchanges on
1 September 2003
Announcement regarding results of general meeting published in the South African press on
2 September 2003
Court hearing to sanction the scheme on
9 September 2003
Expected announcement regarding results of scheme released on SENS and other relevant exchanges on
9 September 2003
Expected announcement regarding results of scheme published in the South African press on
10 September 2003
Last day to trade for ARMgold shareholders wishing to receive the consideration shares and the ARMgold dividend on
12 September 2003
Suspension of listing of ARMgold shares at commencement of trading on
15 September 2003
Consideration record date, being the date on which shareholders must be recorded in the register of ARMgold by 17:00 to receive the consideration shares on
19 September 2003
Operative date of the scheme at commencement of trading on
22 September 2003
Termination of listing of the ARMgold shares on the JSE at commencement of trading on
23 September 2003
Notes:
1.
The definitions set out on pages 4 to 6 apply to the information on this page.
2.
All times shown in this circular are South African local times.
3.
4.
Copies of this circular may be obtained from:
- Harmony;
- Ultra Registrars (Pty) Limited; and
- St James's Corporate Services Limited,
at the addresses set out on the inside front cover.
3
4
Definitions
In this circular and its annexures, unless otherwise indicated:
- the words in the first column have the meanings stated opposite them in the second column, words in the singular
include the plural and vice versa, words signifying one gender include the other genders, and references to a person include references to juristic persons and associations of persons and vice versa;
- all monetary values are in South African rands and cents unless otherwise stated; and
- all times indicated are South African local times.
"Act"
the Companies Act, 1973 (Act 61 of 1973), as amended;
"ADRs"
American Depository Receipts;
"ARMgold"
African Rainbow Minerals Gold Limited (registration number 1997/015869/06), incorporated in South Africa and listed on the JSE;
"ARMI"
African Rainbow Minerals and Exploration Investment (Proprietary) Limited (registration number 1997/020158/07), incorporated in South Africa;
"ARMgold shares"
ordinary shares having a par value of 0.1 cents each in the issued share capital of ARMgold;
"ARMgold shareholders"
holders of ARMgold shares;
"Articles"
the articles of association of Harmony;
"Avmin"
Anglovaal Mining Limited (registration number 1933/004580/06), incorporated in South Africa and listed on the JSE;
"board of directors" or "directors"
the board of directors of Harmony;
or "board"
"business day"
any day, excluding Saturday and Sunday, on which banking institutions are generally open for normal banking business in Johannesburg;
"certificated shares"
Harmony shares which have not yet been dematerialised in terms of STRATE, title to which is represented by a share certificate or other document of title;
"certificated shareholders"
holders of certificated shares;
"circular"
this bound document, dated 7 August 2003, including the annexures, the attached notice of general meeting and form of proxy;
"completion date"
the date upon which the merger becomes effective;
"conditions"
the conditions precedent to which the merger is subject as reflected in paragraph 7;
"consideration shares"
"CSDP"
a Central Securities Depository Participant as defined in section 91A of the Act;
"dematerialised shares"
Harmony shares which have been dematerialised through a CSDP or broker;
"dematerialised shareholders"
holders of dematerialised shares;
"Employee Share Schemes"
"Free Gold"
"general meeting"
"Harmony"
"Harmony Group"
Harmony and its subsidiaries;
"Harmony shares"
"Harmony shareholders" or
holders of Harmony shares from time to time;
"shareholders"
"IDC"
Industrial Development Corporation of South Africa Limited;
"JSE"
the JSE Securities Exchange South Africa;
"Kalgold"
"last practicable date"
the last practicable date prior to finalisation of this circular, being 1 August 2003;
"LSE"
the London Stock Exchange plc;
"merger"
"merger agreement'
"NYSE"
the New York Stock Exchange;
"scheme"
"scheme meeting"
5
6
"SENS"
the Securities Exchange News Service;
"Simane"
Simane Security Investments (Pty) Limited;
"South Africa"
the Republic of South Africa;
"SRK"
"SRP"
the Securities Regulation Panel;
"St. Helena"
the St. Helena Mine located in the south-western rim of the Witswatersrand Basin;
"STRATE"
"substitute offer"
"transfer secretaries"
Harmony Gold Mining Company Limited
(Incorporated in the Republic of South Africa) (Registration number 1950/038232/06)
Directors
Adam Fleming*# Bernard Swanepoel Ferdi Dippenaar Frank Abbott Ted Grobicki John Smithies*# Mike Pleming*# Nolitha Fakude*# Lord Renwick of Clifton KCMG*# Simo Lushaba*#
* Independent # Non-executive
Circular to shareholders
PART I
1.
INTRODUCTION
2.
INCREASE IN AUTHORISED ORDINARY SHARE CAPITAL
7
TM
8
PART II
3.
BACKGROUND AND RATIONALE FOR THE MERGER
4.
BACKGROUND INFORMATION ON ARMGOLD
4.1
Introduction
4.2
Nature of business
4.3
Strategy and prospects
4.4
Litigation statement
4.5
Financial information on ARMgold
All financial information on ARMgold is set out in Annexure 5.
4.6
Details of any significant contracts
ARMgold's significant contracts are reflected in Annexure 6.
4.7
Material changes
5.
THE MERGER CONSIDERATION AND SALIENT TERMS
The merger consideration
As consideration for the merger, Harmony will issue the consideration shares to ARMgold shareholders.
In addition:
- prior to the completion date, ARMgold has the right to declare and pay a cash dividend of 500 cents per ARMgold
share to ARMgold shareholders recorded as such on a date prior to the completion date, provided that it shall be entitled to increase the amount of such dividend if the circumstances envisaged below arise;
- Harmony shall be entitled, at any time prior to the date which is not less than 7 days prior to the date of the
scheme meeting, to declare and pay any cash dividend to Harmony shareholders recorded as such on any day prior to the completion date, provided that, upon declaration of such dividend, ARMgold shall be entitled to increase the amount of the dividend it is obliged to declare and pay as aforesaid by an amount equal to two-thirds of the dividend declared per Harmony share or 100 cents per ARMgold share, whichever is the greater.
Harmony has undertaken in favour of ARMgold as follows:
- it will not declare and pay any dividend during the period reckoned from 7 days prior to the scheme meeting and
the completion date; and
- insofar as it is lawfully able, its next dividend following the completion date will be:
- not less than 150 cents per Harmony share, so as to ensure that each ARMgold shareholder who receives
consideration shares pursuant to the merger will, together with the dividend which ARMgold is obliged to declare, receive a minimum dividend of 600 cents per ARMgold share acquired from him;
- declared and paid as soon as possible after the completion date.
9
10
Salient terms
- ARMgold and Harmony intend to integrate their respective boards and executive teams in an effective manner so
as to retain their respective strengths and attributes, particularly ARMgold's strong empowerment credentials and Harmony's international profile and global reach;
- with that objective in mind, ARMgold and Harmony intend to reorganise the board of directors so that on or as
soon as possible after the completion date the board will conform with the following requirements:
- it will consist of not more than 19 (nineteen) directors, of whom not more than 8 (eight) will be executive
directors;
- it will include 10 (ten) directors who will be nominated by ARMgold, of whom not more than 4 (four) will be
executive directors;
- any resignations from the present board which are necessary to permit the appointment of ARMgold's
nominees will be obtained; and
- Mr Patrice Motsepe will be appointed non-executive chairman of the board for a period of at least 3 (three)
years from the completion date.
- In order to retain in Harmony the significant empowerment credentials present in and identified with ARMgold
following the completion date, Mr Patrice Motsepe's functions and responsibilities as the non-executive chairman of Harmony will be broader and more extensive than those normally allocated to a non-executive chairman.
The identities of the directors nominated to the board of directors by ARMgold are as follows:
Executive directors
A J Wilkens P Taljaard W M Gule D V Simelane
Non-executive directors
P T Motsepe Dr M M M M Bakane-Tuoane M W King C M L Savage Dr R V Simelane Dr S P Sibisi
6.
FINANCIAL EFFECTS OF THE MERGER ON HARMONY AND ARMGOLD
Harmony before
Harmony after %
merger
1
merger
Change
Basic earnings per share (cents)2
635
645
1,6
Headline earnings per share (cents)2
622
657
5,6
Net asset value per share (cents)3
4 850
5 858
20,8
Net tangible asset value per share (cents)3
4 850
5 274
8,7
Weighted average number of shares in issue
175 850 256
239 516 923
Number of shares in issue
184 163 265
247 829 932
Notes:
1. The Harmony before merger financial information was extracted from Harmony's published quarterly reports for the nine-month period
ended 31 March 2003.
2. The basic and headline earnings per share effects are based on the assumption that the merger was effective 1 July 2002.
3. The net asset and net tangible asset value per share effects are based on the assumption that the merger was effective 31 March 2003.
4. Earnings and headline earnings per share after the merger are after the following adjustments:
(a) the consolidation of ARMgold's earnings and headline earnings for the nine months ended 31 March 2003, after adjusting for the after
tax effect of the lower interest earned during the period as the result of the payment of a special dividend of 500 cents per ARMgold share, assumed to have been paid at the beginning of the period;
(b) the fair value adjustment, arising on the merger, is amortised over the lives of the mines, resulting in a charge of R105,9 million for the
nine months period (after tax);
(c) goodwill, arising from the merger, is amortised over a period of 17 years and results in a charge of R65,1 million for the nine month
period; and
(d) amortisation of the goodwill arising on the merger is reversed for determination of headline earnings.
5. Net asset and tangible asset values per share after the merger are after the following adjustments:
(a) the consolidation of ARMgold's assets and liabilities, at fair value, as at 31 March 2003, after adjusting for the payment of a special
dividend of 500 cents per ARMgold share;
(b) the issue of 63 666 667 shares at R87,75 per share as consideration.
7.
CONDITIONS PRECEDENT
7.1
The implementation of the scheme is conditional, inter alia, upon:
-
the passing of the special resolution and ordinary resolutions set out in the notice of general meeting attached to this circular by the Harmony shareholders at the general meeting, to enable Harmony to propose and implement the scheme;
-
the approval of the scheme by ARMgold shareholders at the scheme meeting;
-
the sanctioning of the scheme by the High Court of South Africa in accordance with the requirements of the Act;
-
the registration of the High Court's Order sanctioning the scheme by the Registrar of Companies in accordance with the requirements of the Act;
-
the obtaining of all rulings and approvals required from any regulatory authorities and from the JSE and the SRP;
-
the JSE approving the listing of the consideration shares on the JSE; and
- the completion date occurring by no later than 31 December 2003
7.2
The implementation of the substitute offer, which will be deemed to be made if the scheme fails as a result of the non-fulfilment of the conditions which specifically relate to the scheme, is conditional upon:
-
the passing of the special resolution and ordinary resolutions set out in the notice of general meeting attached to this circular by the Harmony shareholders at the general meeting, to enable Harmony to propose and implement the substitute offer;
-
offerees holding at least 90% (or such lesser percentage as Harmony may determine) of the ARMgold shares accepting the substitute offer;
-
the registration of the Harmony shares comprising the substitute offer consideration in the United States of America if and to the extent required by the Securities Exchange Commission; and
-
the substitute offer becoming unconditional by 31 December 2003.
11
12
8.
GENERAL MEETING AND SHAREHOLDER APPROVAL
8.1
General meeting
8.2
Shareholder approvals
9.
EXCHANGE CONTROL REGULATIONS
In terms of the Exchange Control Regulations of the Republic of South Africa:
- the share certificates of non-resident shareholders issued by the transfer secretaries in South Africa will be
endorsed "Non-Resident";
- new share certificates, dividend and residual cash payments based on emigrants' shares controlled in terms of the
Exchange Control Regulations will be forwarded to the Authorised Dealer in foreign exchange controlling their blocked assets. The election by emigrants for the above purpose must be made through the Authorised Dealer in foreign exchange controlling their blocked assets; and
- dividend and residual cash payments due to non-residents are freely transferable from South Africa.
PART III
10. INFORMATION ON HARMONY
10.1 Introduction
10.2 Nature of business
10.3 Strategy and prospects
11. DIRECTORATE
11.1 Directors
The current functions, nationalities and addresses of the directors of Harmony are set out below:
Name
Function
Address
A R Fleming
Non-executive Chairman
Harmony Corporate Office, Randfontein Office Park,
(British)
Corner of Main Reef Road and Ward Avenue, Randfontein, PO. Box 2, Randfontein, 1760, South Africa
Z B Swanepoel
Chief Executive
Harmony Corporate Office, Randfontein Office Park,
(South African)
Corner of Main Reef Road and Ward Avenue, Randfontein, PO Box 2, Randfontein, 1760, South Africa
F Abbott
Financial Director
Harmony Corporate Office, Randfontein Office Park,
(South African)
Corner of Main Reef Road and Ward Avenue, Randfontein, PO Box 2, Randfontein, 1760, South Africa
T S A Grobicki
Executive Director
Harmony Corporate Office, Level 1, 10 Ord Street,
(South African)
West Perth, WA, 6005
F Dippenaar
Marketing Director
Harmony Corporate Office, Randfontein Office Park,
(South African)
Corner of Main Reef Road and Ward Avenue, Randfontein, PO Box 2, Randfontein, 1760, South Africa
V N Fakude
Non-executive Director
1st Floor Block C, Sandhurst Office Park,
(South African)
Corner Katherine Street and Rivonia Road, Sandton, PO Box 781220, Sandton, 2146
Lord Renwick of Clifton
Non-executive Director
JPMorgan plc., 125 London Wall, London EC2Y 6A J,
KCMG
United Kingdom
(British)
13
14
Name
Function
Address
D S Lushaba
Non-executive Director
522 Impala Road, Glenvista, 2058, PO Box 1127,
(South African)
Johannesburg, 2000
M F Pleming
Non-executive Director
30 Hydewoods, Townshend Road, Hyde Park, 2196
(South African)
J G Smithies
Non-executive Director
Point House, Eastford, Knysna 6570, PO Box 930,
(South African)
Knysna, 6570
Further details on the executive directors of Harmony are as follows:
11.2 Appointment and remuneration of directors
The remuneration of directors for the year ended 30 June 2002 was as follows:
Directors'
Salaries
Retirement
Bonuses paid
fees
and benefits
Contributions
during the year
Total
R'000
R'000
R'000
R'000
R'000
Executives:
F Abbott
-
977
81
2 000
3 058
F Dippenaar
-
923
75
2 000
2 998
T S A Grobicki
-
1 279
115
2 000
3 394
Z B Swanepoel
-
1 597
150
3 000
4 747
Total executive _
4 776
421
9 000
14 197
Non-executives:
A R Fleming
100
-
-
-
100
A M Edwards
100
-
-
-
100
M F Pleming
100
-
-
-
100
R W Renwick
100
-
-
-
100
G S Sibiya
100
-
-
-
100
J G Smithies
Total non-executive
500
-
-
-
500
Total
500
4 776
421
9 000
14 697
Remuneration is not expected to change as a result of the transaction.
15
16
- disqualified by any court from acting as a director of a company or from acting in the management or
conduct of the affairs of any company or been the subject of any public criticisms by statutory or regulatory authorities (including recognised professional bodies);
- convicted of an offence resulting from dishonesty, fraud or embezzlement or convicted in any jurisdiction
of any criminal offence or any offence under legislation relating to the Act;
jurisdiction or been a director of any company at the time or within the 12 months preceding any of the following events taking place: receiverships, compulsory liquidations, creditors voluntary liquidations, administrations, company voluntary arrangements or any composition or arrangement with creditors generally or any class of creditors; or
barred from entry into any profession or occupation.
11.3 Directors' interests in capital of Harmony
11.3.1 Details of Harmony shares held by directors at 31 March 2003 are set out below:
31 March 2003
Beneficial
Non beneficial
Share Held Held
schemes
%
directly
%
indirectly
%
F Abbott
-
-
-
-
-
-
F Dippenaar
-
-
-
-
-
-
T S A Grobicki
-
-
10 000
0,003
30 000
0,01
Z B Swanepoel
-
-
-
-
-
-
A R Fleming
-
-
-
-
4 600 000
1,84
A M Edwards
-
-
-
-
-
-
M F Pleming
-
-
-
-
-
-
V N Fakude
-
-
-
-
-
-
D S Lushaba
-
-
-
-
-
-
J G Smithies
-
-
-
-
-
-
11.3.2 Details of share options held by directors at 31 March 2003 are set out below:
% of total
Number of
option in
Issue price
options
issue
Issue date
(Rands)
Expiry date
F Abbott
73 400
0,57
20/11/2001
49,60
20/11/2011
F Dippenaar
20 000
0,16
31/01/2001
35,40
31/01/2010
73 400
0.57
20/11/2001
49,60
20/11/2011
T S A Grobicki
98 000
0,76
21/09/1999
22,90
21/09/2009
40 000
0,31
31/01/2000
35,40
31/01/2010
131 000
1,02
20/11/2001
49,60
20/11/2011
Z B Swanepoel
13 350
0,10
31/01/2000
35,40
31/01/2010
128 800
1,00
20/09/2001
49,60
20/09/2011
A R Fleming
-
-
-
-
-
A M Edwards
-
-
-
-
-
M F Pleming
-
-
-
-
-
J G Smithies
-
-
-
-
-
V N Fakude
-
-
-
-
-
D S Lushaba
-
-
-
-
-
11.4 Directors' responsibility statement
12. SHARE CAPITAL
12.1 Capitalisation
At 31 March 2003
Actual
Pro forma
Authorised ordinary share capital
Ordinary shares
(millions)
250
350
R millions
125
175
Issued ordinary share capital
Ordinary shares
(millions)
184
248
R millions
92
124
Share premium (additional paid-in capital)
R millions
6 760
12 314
Retained earnings
R millions
2 480
2 480
Other
R millions
(400)
(400)
Total shareholders' equity
R millions
8 932
14 518
12.2 Voting rights and rights to dividends
17
18
12.3 Share issues, consolidation, and sub-division of shares
12.3.1
12.3.2
12.3.3
12.3.4
12.3.5
12.3.6
12.3.7
12.3.8
12.3.9
12.4 Preferential rights over Harmony shares
12.4.1 Employee Share Schemes
12.4.2 Listed warrants in respect of Harmony shares
12.5 Major shareholders
Number of shares
Percentage
Name of shareholder
(million)
shareholding
Bank of New York
78,4
42,6
JP Morgan Chase Bank
11,3
6,13
JP Morgan (Pty) Limited
10,9
5,97
Simane Security Investments (Pty) Limited
10,9
5,95
13. FINANCIAL INFORMATION ON HARMONY
13.1 Information relating to Harmony
13.1.1 Financial information relating to Harmony is set out in Annexure 4.
13.1.2 Annexure 2 contains the accountant's report on Harmony
13.1.3 Annexure 7 sets out the trading history of Harmony shares on the JSE since 1 June 2000.
13.1.4 There have been no material changes with regards to the financial or trading position of Harmony since
the quarter ended 31 March 2003.
13.1.5 Pro forma financial effects are set out in Annexure 3.
13.1.6 A competent person's report on the mining assets of Harmony is reflected in Annexure 8.
13.2 Working capital
13.3 Borrowings and material loans
No loan capital is outstanding.
19
20
13.4 Material inter-company finance
All details regarding inter-company finance are set out in Annexure 14.
13.5 Contingent liabilities and capital commitments
Details of contingent liabilities and capital commitments are reflected in Annexure 12.
13.6 Details of material loans by Harmony Group
Details of material loans made by Harmony Group are reflected in Annexure 11.
PART V
14. GENERAL
14.1 Litigation statement
14.2 Expenses
14.3 Experts consent
14.4 Corporate Governance
Board of directors and board committees
Audit Committee
Health Safety and Environmental Audit Committee
Remuneration Committee
Insider trading
Risk management and internal control
21
22
Integrated sustainability
14.5 Significant contracts
14.6 Acquisitions and disposals of property
15. DOCUMENTS AVAILABLE FOR INSPECTION
- a signed copy of this circular;
- the Memorandum of Association and the Articles;
- the merger agreement;
- the significant contracts relating to ARMgold referred to in paragraph 4.6;
- the written consents of advisers to Harmony to the publication of their names in this circular in the form and
context in which they appear;
- copies of service agreements with directors;
- the Competent Person's Report;
- the audited annual reports of Harmony for the three financial years ended 30 June 2002; and
- report of PricewaterhouseCoopers Inc. on the pro forma financial information of Harmony.
Signed by Frank Abbott and Ferdi Dippenaar on 5 August 2003 on behalf of the directors.
Harmony Gold Mining Company Limited
Annexure 1
Extracts from the Memorandum and Articles relating to the directors of Harmony
Extracts from the Articles of Association of Harmony:
1.
Qualification of directors
directors."
2.
Remuneration of directors
"85. The directors shall be entitled to such remuneration as may be determined from time to time by the Company
in general meeting or by a quorum of disinterested directors. In addition, the directors shall be entitled to all reasonable expenses in travelling to and from meetings of the directors."
"86. If any director be called upon to perform extra services or to make any special exertions in going or residing
abroad, or otherwise, for any of the purposes of the Company, the Company in general meeting or a quorum of disinterested directors may determine the remuneration to be paid to any such director for such extra services or special exertions. Such remuneration may be so determined either by way of a salary or a fixed sum or a percentage of profits or otherwise and such remuneration may be either in addition to, or in substitution for any other remuneration determined under article 85. The Company may also refund to such director all reasonable expenses incurred by him while acting in the course of the business of the Company."
3.
Disclosure of interests
"88.(a) Save as set out in sub-paragraph (d), a director shall not vote in respect of any contract or arrangement in
which he is interested (and if he shall do so his vote shall not be counted) nor shall he be counted for the purpose of any resolution regarding the same, in the quorum present at the meeting, but this shall not apply to any of the following matters:
(i)
Any arrangement for giving to him any security or indemnity in respect of money lent by him or obligation undertaken by him for the benefit of the Company.
(ii) Any arrangement for the giving by the Company of any security to a third party in respect of a debt
or obligation of the Company for which he himself has assumed responsibility in whole or in part under a guarantee or indemnity or by the deposit of a security.
(iii) Any contract by him to subscribe for or underwrite shares or debentures of the Company.
(iv) Any contract or arrangement with any other company in which he is interested in shares representing
no more than one per cent of either any class of the equity share capital, or the voting rights of that company.
(v) Any such scheme or fund as is referred to in Article 146, which relates both to directors and to
employees or a class of employees and does not accord to any director as such any privilege or advantage not generally accorded to the employees to which such scheme or fund relates.
(vi) Any contracts, transactions or dealings of any nature whatsoever between the Company and any other
company:
(a) which is its subsidiary, where the director's interest in the contract, transaction or dealing is only
by virtue of the other company being a subsidiary of the Company; or
(b) in which it is a shareholder or is otherwise interested, where the director's interest in the contract,
transaction or dealing is only by virtue of the Company being a shareholder of or otherwise interested in the other company; or
23
24
(c) which is its holding company, where the director's interest in the contract, transaction or dealing
is only by virtue of the other company being the Company's holding company; or
(d) which is a subsidiary of its holding company, where the director's interest in the contract,
transaction or dealing is only by virtue of the other company being a subsidiary of the Company's holding company; or
(e) in which its holding company is a shareholder or is otherwise interested, where the director's
interest in the contract, transaction or dealing is only by virtue of the Company's holding company being a shareholder or otherwise interested in the other company."
"88.(b) The provisions of this Article may by the Company in general meeting at any time be suspended or relaxed
to any extent and either generally or in respect of any particular contract, arrangement or transaction and any particular contract, arrangement or transaction carried out in contravention of this Article may be ratified by the Company in general meeting. Notwithstanding the provisions of article 58, any decision by the Company in general meeting in terms of this article 88(b) shall be decided by a 75% (seventy five percent) majority of votes."
"88.(c) A director, notwithstanding his interest may be counted in the quorum present at any meeting whereat he
or any other director is appointed to hold any office or place of profit under the Company or whereat the directors resolve to exercise any of the rights of the Company (whether by the exercise of voting rights or otherwise) to appoint or concur in the appointment of a director to hold any office or place of profit under any other company or whereat the terms of any such appointment as hereinbefore mentioned are considered or varied, and he may vote on any such matter other than in respect of his own appointment or the arrangement or variation of the terms thereof."
4.
Borrowing powers
"124. Subject to articles 125 and 127 the directors may from time to time at their discretion raise or borrow or
secure the payment of any sum or sums of money for the purposes of the Company as they see fit, and in particular may pass mortgage bonds or issue debentures or debenture stock of the Company whether unsecured or secured by all or any part of the property of the Company, whether present or future."
"125. Where the Company is a listed company and is not a subsidiary of a listed company, the directors shall so
restrict the borrowing of the Company and exercise all voting and other rights or powers of control exercisable by the Company in relation to its subsidiary companies (as regards subsidiary companies in so far as by such exercise they can procure) and that the aggregate principal amount outstanding in respect of monies so raised, borrowed or secured by the Company and any of its subsidiary companies for the time being (hereinafter referred to as "the Group"), as the case may be, exclusive of inter-company borrowings, shall not except with the consent of the Company in general meeting, exceed R40 000 000 (forty million Rand) or the aggregate from time to time of the issued and paid-up capital of the Company, together with the aggregate of the amounts standing to the credit of all distributable and non-distributable reserves (including minority interests in subsidiary companies and provision for deferred taxation), any share premium accounts of the Company and its subsidiaries certified by the Company's auditors and as attached to or forming part of the last annual financial statements of the Company or of the Group, as the case may be, which shall have been drawn up to be laid before the Company in general meeting at the relevant time, whichever is the greater; provided that no such sanction shall be required to the borrowing of any monies intended to be applied and actually applied within 90 (ninety) days in the repayment (with or without any premium) of any monies then already borrowed and outstanding and notwithstanding that such new borrowing may result in the abovementioned limit being exceeded."
"126. For the purposes of article 125 "borrowings" shall:
(a) without limitation, include monetary guarantees executed by the Company or by any controlled
company or subsidiary of the Company other than:
(i) guarantees in respect of the borrowing of moneys, where the amount of such borrowing is already
included in the aggregate referred to in article 125;
(ii) guarantees of the obligations of any subsidiary where such obligations arise from acts which, if they
had been performed by the Company as principal, would not constitute borrowings within the meaning of this Article;
provided that where the guarantees have been executed to secure bank overdraft or other facilities, of a variable nature, such guarantees shall only be deemed to be borrowings to the extent to which such overdraft or other facilities are used from time to time;
(b) not include any borrowing by the Company from any of its subsidiaries or by any of its subsidiaries from
the Company or from any other of its subsidiaries."
"127. In the event that the Company is a subsidiary of a listed holding company, the total amount owing by the
Company in respect of monies so raised, borrowed or secured shall not exceed the amount authorised by its listed holding company."
"128. No lender or person dealing with the Company shall be obliged to see or enquire whether the restrictions
imposed by articles 125 and 127 are observed."
"129. Debentures, debenture stock, bonds and other instruments of debt may be issued at par or at a discount or
at a premium, and with any special privileges as to redemption, surrender and drawings, provided that no special privileges as to allotment of shares or stock, attending and voting at general meetings, appointment of directors or otherwise shall be given save with the sanction of the Company in general meeting."
5.
Appointment of directors and managing directors
"79.
The directors shall have power at any time to appoint any eligible person as a director, either to fill a casual vacancy, or as an addition to the Board, but the total number of the directors shall not at any time exceed the maximum number fixed. Any director so appointed shall hold office only until the next following annual general meeting of the Company and then shall be eligible for election."
"110. The directors may from time to time appoint one or more of their body to any executive office in the
Company, and may from time to time remove or dismiss the person or persons so appointed and appoint another person or persons in his or their place or places. Every such appointment shall be made by a quorum of disinterested directors. No director shall be appointed to any such office for a period in excess of 5 (five) years at any one time."
"111. If a director is appointed to any executive office in the Company the contract under which he is appointed
may provide that he shall not for a period of 5 (five) years or for the period during which he continues to hold that office, whichever period is the shorter, be subject to retirement by rotation. In such case he shall not be taken into account in determining the retirement of directors by rotation. Notwithstanding the foregoing, where the Company is a listed company the number of directors who may be appointed to an executive office on the condition that they shall not be subject to retirement by rotation shall not equal or exceed one-half of the total number of the directors at the time of such appointment."
"112. The remuneration of executive directors appointed in terms of article 110 shall from time to time be fixed by
a quorum of disinterested directors or by the Company in general meeting."
"113. The directors may from time to time entrust to and confer upon a managing director or other executive
director for the time being such of the powers exercisable under these Articles by the directors as they may deem fit, and may confer such powers either collaterally with or to the exclusion of and in substitution for all or any of the powers of the directors in that behalf, and may from time to time revoke, withdraw, alter or vary all or any of such powers."
"114. A person appointed to an executive office in terms of article 110 shall be subject to the like provisions relating
to vacation of office as the other directors of the Company, and if he ceases to hold the office of director from any cause he shall ipso facto cease to hold such executive office."
25
26
Annexure 2
"The Directors Harmony Gold Mining Company Limited PO Box 2 Randfontein 1760
25 July 2003
INTRODUCTION
RESPONSIBILITIES
BASIS OF OPINION
OPINION
In our opinion:
- the unaudited pro forma financial information has been properly compiled on the basis stated;
- such basis is consistent with the accounting policies of Harmony; and
- the adjustments are appropriate for the purposes of the unaudited pro forma financial information in terms of
section 8.29 of the JSE Listings Requirements.
Yours faithfully
PricewaterhouseCoopers Inc. Chartered Accountants (SA) Registered Accountants and Auditors
Sunninghill"
27
28
Annexure 3
Pro forma financial information of Harmony
The report thereon of PricewaterhouseCoopers Inc. is set out in Annexure 2 of this circular.
Specific issue
Harmony
ARMgold
of shares in
before
before Dividend consideration
Harmony
merger
merger
adjustment
of merger
after merger
R'million
R'million
R'million
R'million
R'million
Note 1
Note 2
Note 3
Note 4
BALANCE SHEET
ASSETS
Non-current assets
10 361
1 571
-
4 819
16 751
Tangible assets
8 986
1 571
-
3 371
13 928
Intangible assets
- -
-
1
448
1
448
Investments
1 375
-
-
-
1 375
Current assets
3 899
2 575
(471)
-
6 003
Inventories
449
-
-
449
Trade and other receivables
322
178
-
-
500
Cash and cash equivalents
3 128
2 397
(471)
-
5 054
Total assets
14 260
4 146
(471)
4 819
22 754
EQUITY AND LIABILITIES
Ordinary shareholders' interest
8 932
2 249
(471)
3 808
14 518
Outside shareholders' interest
Total shareholders' interest
8 932
2 249
(471)
3 808
14 518
Long-term borrowings
2 015
529
-
-
2 544
Deferred taxation
851
-
1 011
1 862
Deferred financial liabilities
491 491
Long-term provisions
686 248
-
-
934
Current liabilities
1 285
1 120
-
-
2 405
Trade and other payables
1 008
1 120
-
-
2 128
Taxation
272
-
-
272
Shareholders for dividends
5
-
-
-
5
Total equity and liabilities
14 260
4 146
(471)
4 819
22 754
Shares in issue (`000)
184 163
-
-
-
247 830
Net asset value per shares (cents)
4 850
-
-
-
5 858
Net tangible asset value per share (cents)
4 850
-
-
-
5 274
Notes:
1. Extracted from Harmony's published quarterly report for the period ended 31 March 2003.
2. Extracted from ARMgold's published quarterly report for the period ended 31 March 2003.
3. The net asset value per share has been adjusted to take account of a special dividend of 500 cents per ARMgold share before the merger. This
dividend is a condition of the merger and will be paid prior to the completion date.
4. The purchase price was calculated as 95 500 000 ARMgold shares at R58,50 per share on the date of the transaction (based on a Harmony share
price of R87,75 at close of business on 22 July 2003, being the most recent share price). The difference between the purchase price of R5 587 million and the net asset value at 31 March 2003 of R2 249 million, as well as the decrease in the net asset value due to the special dividend payment, is R3 808 million. After the deferred tax gross up of R1 011 million the total fair value adjustment of R4 819 million was allocated as follows:
- R3 371 million to tangible assets; and
- R1 448 million to intangible assets.
29
30
Annexure 4
Historical financial information of Harmony
Harmony income statement
Unaudited
Audited
Audited
Audited
9 months
Year
Year
Year
ended
ended
ended
ended
31 March
30 June
30 June
30 June
R'million
2003
2002
2001
2000
Revenue
7 152
7 806
4 495
2 996
Cash operating costs
(4 962)
(5 215)
(3 822)
(2 535)
Cash operating profit
2 190
2 591
673
461
Income from associates
24
-
-
-
Interest and dividends
-
138
45
63
Other income - net
141
94
81
54
Employment termination and restructuring costs
(35)
(83)
(36)
(1)
Corporate, administration and other expenses
(90)
(78)
(19)
(12)
Exploration expenditure
(80)
(61)
(27)
(16)
Marketing and benefication development
(89)
(38)
(12)
Profit/(Loss) of sale of listed investments
469
46
(11)
16
Interest paid
(182)
(230)
(114)
(20)
Cash profit
2 437
2 328
554
533
Depreciation and amortisation
(403)
(308)
(237)
(136)
(Provision)/Reversal of provision for rehabilitation costs
(34)
(20)
52
2
Gain/(Loss) on financial instruments
210
48
58
54
Gain on listed investments
(523)
595
-
(9)
Foreign exchange losses
(49)
-
-
-
Impairment of assets
-
(362)
(215)
-
(Provision)/Reversal of provision for former employees' post-retirement benefits
-
(2)
17
25
Profit before tax
1 638
2 279
229
469
Tax (520)
(583)
(111)
(86)
Net profit before minority interests
1 118
1 696
118
383
Minority interests
(16)
(3)
(19)
Net profit
1 118
1 680
115
364
Basic earnings per share (cents)
1 094
112
435
Fully diluted earnings per share (cents)
1 017
108
425
Basic headline earnings per share (cents)
1 316
254
382
Fully diluted headline earnings per share (cents)
1 223
246
373
Interim dividends per share (cents)
75
50
50
Proposed final/final dividends per share (cents)
425
70
70
Total dividends per share (cents)
500
120
120
31
Harmony balance sheet
Unaudited at
Audited at
Audited at
Audited at
31 March
30 June
30 June
30 June
2003
2002
2001
2000
R'million
R'million
R'million
R'million
ASSETS
Non-current assets
10 361
11 502
5 996
4 259
Property, plant and equipment
8 986
9 433
5 424
3 738
Investments
1 375
1 778
572
425
Investment in associate
-
291
-
-
Investments in subsidiaries
-
-
-
-
Other assets
-
-
-
47
Restricted cash
-
-
-
49
Current assets
3 128
2 574
2 258
932
Inventories
-
448
300
189
Receivables
-
685
799
215
Cash and cash equivalents
3 128
1 441
1 159
528
Total assets
13 489
14 076
8 254
5 191
EQUITY AND LIABILITIES
Ordinary shareholders' interest
8 932
7 963
4 594
2 875
Share capital
-
85
72
49
Share premium
-
5 462
3 727
2 021
Options issued
-
-
69
69
Non-distributable reserves
-
88
54
(16)
Retained earnings
-
2 328
672
752
Non-current liabilities
4 043
4 232
2 420
1 299
Long-term borrowings
-
1 771
1 212
316
Preference shares
-
-
6
-
Deferred taxation
-
770
368
330
Deferred financial liability
-
971
397
272
Provision for environmental rehabilitation
-
711
427
356
Provision for post-retirement benefits
-
9
8
25
Minority interests
-
-
2
-
Current liabilities
514
1 881
1 240
1 017
Accounts payable and accrued liabilities
-
1 648
1 083
926
Income and mining taxes
-
228
50
17
Shareholders for dividends
-
5
107
74
Total equity and liabilities
13 489
14 076
8 254
5 191
32
Harmony cash flow statement
Unaudited Audited
Audited
Audited
9 months
year
year
year
ended
ended
ended
ended
31 March
30 June
30 June
30 June
R'million
2003
2002
2001
2000
Cash flow from operations
Cash generated from operations
2 436
473
298
Interest and dividends received
138
45
19
Interest paid
(230)
(114)
(20)
Income and mining tax paid
(88)
(30)
(8)
Net cash inflow from operating activities
1 687
2 256
374
289
Cash flows from investing activities
Net increase in amounts invested in environmental trusts
(61)
(6)
(5)
Decrease in short-term investments
-
-
65
Cash cost to close Randfontein Hedges
(250)
-
-
Restricted cash
-
50
(50)
Cash held by subsidiaries on acquisition
154
-
64
Cash paid for Randfontein
-
-
(349)
Cash paid for West Rand Cons and Kalgold
-
-
-
Cash paid for New Hampton mines
-
(229)
(6)
Cash paid for Elandskraal mines
(210)
(1 053)
-
Cash paid for Free Gold Mines
(900)
-
-
Cash paid for Hill 50 mines
(1 419)
-
-
Investment in associate acquired
(292)
-
-
Investment in Highland Gold acquired
(188)
-
-
Loan repaid by Khumo Bathong
90
-
-
Proceeds on disposal of listed investments
158
-
-
Increase in other non-current investments
(156)
(64)
24
Proceeds on disposal of mining assets
34
87
70
Additions to property plant and equipment
(733)
(422)
(158)
Foreign currency translation adjustments
105
-
-
Net cash utilised in investing activities
(228)
(3 668)
(1 532)
(345)
Cash flow from financing activities
Long term borrowings raised - net
335
468
353
Preference shares issued
-
6
-
Ordinary shares issued net of expenses
1 580
1 435
37
Dividends paid
(221)
(120)
(81)
Net cash generated by financing activities
228
1 694
1 789
309
Net increase in cash and cash equivalents
1 687
282
631
253
Cash and equivalents at beginning of period
1 441
1 159
528
275
Cash and equivalents at end of period
3 128
1 441
1 159
528
33
Harmony statement of changes in equity
Number of
Harmony
ordinary
Number of
listed
Non-
shares
options
Share
Share
options
Retained
distributable
issued
issued
capital
premium
issued
earnings
reserves
Total
R'million
R'million
R'million
R'million
R'million
R'million
Harmony Balance - 30 June 2000
97 310 435
7 579 900
49
2 021
69
752
(16)
2 875
Net income
-
-
-
-
-
115
-
115
Change in accounting policy
-
-
-
-
-
(43)
-
(43)
Dividends declared
-
-
-
-
-
(152)
-
(152)
Issue of shares
- Public offerings
31 784 200
-
16
1 324
-
-
-
1 340
- IDC/Simane offering
10 736 682
-
5
381
-
-
-
386
- Private offering
568 774
-
-
23
-
-
-
23
- Share trust
2 000 000
-
1
34
-
-
-
35
Exercise of employee share options
2 153 200
-
1
52
-
-
-
53
Share issue expenses
-
-
-
(108)
-
-
(108)
Issue of warrants
-
9 027 500
-
-
-
-
-
-
Reversal of marked-to-market Due to sale of Western Areas Limited shares
-
-
-
-
-
-
28
28
Foreign exchange translation reserve
-
-
-
-
-
-
(20)
(20)
Mark-to-market of listed and other investments
-
-
-
-
-
-
80
80
Mark-to-market of hedging instruments
-
-
-
-
-
-
(18)
(18)
Balance - 30 June 2001
144 553 291
16 607 400
72
3 727
69
672
54
4 594
Net income
-
-
-
-
-
1 680
-
1 680
Dividends declared
-
-
-
-
-
(119)
-
(119)
Issue of shares - Public offerings
222 300
-
-
8
-
-
-
8
- International private placement
8 500 000
-
4
1 139
-
-
-
1 143
Exercise of employee share options
3 998 800
-
2
132
-
-
-
134
Conversion of preference shares
10 958 904
-
6
455
-
-
-
461
Share issue expenses
-
-
-
(42)
-
-
-
(42)
Conversion of warrants
1 014 054
(1 014 054)
1
43
-
-
-
44
Listed options expired
-
(7 579 900)
-
-
(69)
95
(26)
-
Foreign exchange translation reserve
-
-
-
-
-
-
83
83
Mark-to-market of listed and other investments
-
-
-
-
-
-
(87)
(87)
Mark-to-market of hedging instruments
-
-
-
-
-
-
64
64
Balance - 30 June 2002
169 247 349
8 013 446
85
5 462
2 328
88
7 963
Currency translation reserve
(489)
Net earnings
1 118
Issue of share capital
1 305
Dividend paid
(965)
Balance - 30 March 2003
8 932
1.
Accounting policies
Basis of preparation
34
Use of estimates
Consolidation
Consolidated entities
Investments in associates
Investments in joint ventures
Foreign currencies
Foreign entities
35
Foreign currency transactions
Financial instruments
Cash and cash equivalents
Investments
Listed investments
Unlisted investments
Inventories
Receivables
Accounts payable
36
Hedging
-
a hedge of the fair value of a recognised asset or liability (fair value hedge);
-
a hedge of a forecasted transaction (cash flow hedge);
-
a hedge of a net investment in a foreign entity; or
-
a derivative to be marked-to-market.
Borrowings
Borrowings are recognised at amortised cost, comprising original debt less principal payments and amortisations.
Exploration costs
Property, plant and equipment
Mining assets
37
Mining operations placed on care and maintenance
Non-mining fixed assets
Depreciation and amortisation
Impairment
Environmental obligations
38
Environmental trust funds
Provisions
Deferred taxation
Pension plans and other employee benefits
Pension plans
Medical plans
Harmony provides medical cover to current employees and certain retirees through one fund.
Equity compensation benefits
Revenue recognition
Revenue
39
Interest income
Dividend income
Dividends declared
Comparatives
Where necessary comparative figures have been adjusted to conform with changes in presentation in the current year.
2.
CASH OPERATING COSTS
R'million
2002
2001
Cash operating costs include mine production, transport and refinery costs, general and administrative costs, movement in inventories and ore stockpiles as well as transfers to and from deferred stripping. These costs, analysed by nature, consist of the following:
Labour costs, including contractors
2 458
2 388
Stores and materials
1 101
912
Water and electricity
475
457
Changes in inventory
(23)
(68)
Other
1 204
133
5 215
3 822
3.
INCOME BEFORE TAX
R'million
2002
2001
The following have been included in income before tax:
Professional fees
32
18
Auditors' remuneration
5
2
Fees current year
2
1
Fees other services
3
1
40
4.
OTHER INCOME NET
R'million
2002
2001
Profit on sale of property, plant and equipment
21
80
Foreign exchange gains
99
9
Other (expenditure)/income - net
(26)
(8)
94
81
5.
EMPLOYMENT TERMINATION AND RESTRUCTURING COSTS
R'million
2002
2001
Free State
16
-
Randfontein and Elandskraal
36
34
Evander
2
1
Kalgold
-
1
Australian operations
32
-
Bissett mine
(3)
-
83
36
6.
PROFIT/(LOSS) ON SALE OF LISTED INVESTMENTS
R'million
2002
2001
Profit/(Loss) on sale of listed investments
46
(11)
7.
GAIN ON LISTED INVESTMENTS
R'million
2002
2001
Gain on mark-to-market of listed investments
595
-
41
8.
IMPAIRMENT/(REVERSAL OF IMPAIRMENT) OF ASSETS
R'million
2002
2001
Free State operations
63
(43)
Randfontein operations
12
(12)
Evander operations
-
(11)
Bissett operations
-
(149)
New Hampton operations
(437)
-
(362)
(215)
9.
TAXATION
R'million
2002
2001
Current income and mining taxes
(265)
(63)
Deferred income and mining taxes
(318)
(48)
Total income and mining taxation (expense)/benefit
(583)
(111)
42
R'million
2002
2001
Tax on net income at estimated mining statutory rate
(659)
(26)
Valuation allowance raised against deferred tax assets
53
(75)
Non-taxable income/additional deductions
40
(4)
Difference between non-mining tax rate and estimated
mining statutory rate on non-mining income
(17)
(6)
Income and mining tax (expense)/benefit
(583)
(111)
Deferred income and mining tax liabilities
Depreciation and amortisation
1 257
653
Product inventory not taxed
33
35
Other
198
30
Gross deferred income and mining tax liability
1 488
718
Net deferred income and mining tax assets
(718)
(350)
Deferred financial liability
(238)
(55)
Unredeemed capital expenditure
(416)
(250)
Provisions, including rehabilitation accruals
(34)
(98)
Tax losses
(30)
(15)
Valuation allowance
68
770
368
The Group's net deferrred tax liability is made up as follows:
Deferred tax assets
(243)
-
Deferred tax liabilities
1 013
368
770
368
43
10. MINORITY INTERESTS
11. EARNINGS PER SHARE
2002
2001
R'million
R'million
Basic earnings per share
Basic earnings per share is calculated by dividing the net income attributable to shareholders by the weighted number of ordinary shares in issue during the year
Net income attributable to shareholders
1 680
115
Weighted average number of ordinary shares in issue
153 509 862
102 997 239
Basic earnings per share (cents)
1 094
112
Fully diluted earnings per share
For the diluted earnings per share, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all share options granted and warrants in issue. The average number of options used in the calculation of diluted earnings per share is calculated by taking the average number of ordinary options allocated in terms of the share option scheme multiplied by the weighted average option price divided by the average price of the ordinary shares on the JSE.
Weighted average number of ordinary shares in issue
153 509 862
102 997 239
Adjustments for share options
7 346 070
3 348 123
Adjustments for warrants in issue
4 361 156
-
Weighted average number of ordinary shares for diluted earnings per share
165 217 088
106 345 362
Fully diluted earnings per share (cents)
1 017
108
Headline earnings per share
The calculation of headline earnings per share is based on the basic earnings per share calculation adjusted for the following items:
Net income attributable to shareholders
1 680
115
Profit on sale of property, plant and equipment
(21)
(80)
Net impairment of assets
362
215
Other
- 11
Headline earnings
2 021
261
Basic headline earnings per share (cents)
1 316
254
Fully diluted headline earnings per share (cents)
1 223
246
44
12. DIVIDENDS DECLARED
2002
2001
R'million
R'million
Dividends declared
Interim dividend no. 74 of 75 cents per share (2001: 50 cents)
119
51
Final dividend (2001: 70 cents per share)
-
101
119 152
Under the previous accounting policy, the dividends proposed would have been as follows:
Dividends proposed
Final dividend no. 75 proposed of 425 cents per share (2001: Nil)
719
-
Dividend cover based on total declared and proposed (times)
Based on attributable income
2,0
0,8
Based on headline earnings
2,4
1,7
13. PROPERTY, PLANT, AND EQUIPMENT
2002
2001
R'million
R'million
Mining properties, mine development costs and mine plant facilities
9 285
5 273
Other non-mining assets
148
151
9 433
5 424
Mining properties, mine development costs and mine plant facilities
2002
2001
R'million
R'million
Cost at beginning of year
8 771
6 614
Acquired through the purchase of subsidiaries
3 843
1 751
Additions
735 411
Disposals
(22)
(5)
Foreign currency translation adjustments
1 060
-
14 387
8 771
Accumulated depreciation and amortisation at beginning of year
3 498
2 972
Acquired through the purchase of subsidiaries
515
93
Impairment of fixed assets
355
202
Disposals
(8)
(2)
Foreign currency translation adjustments
447 -
Charge
295 233
5 102
3 498
Net book value
9 285
5 273
45
Other non-mining assets
2002
2001
R'million
R'million
Cost at beginning of year
189
177
Additions
6 12
Disposals
(3)
-
Foreign currency translation adjustments
1
-
193 189
Accumulated depreciation and amortisation at beginning of year
38
33
Disposals
(3)
-
Foreign currency translation adjustments
2
-
Charge for the year
8
5
45
38
Net book value
148
151
Total net book value
9 433
5 424
Other non-mining assets consist of mineral subscription and participation rights, freehold land, computer equipment and motor vehicles.
14. NON-CURRENT INVESTMENTS
2002
2001
R'million
R'million
Listed investments
Investments in listed shares (a)
988
320
Other investments
Investment in Highland Gold Limited (b)
188
-
Unlisted investments and loans (c)
26
23
Amounts contributed to environmental trust funds (d)
487
193
Loan to Harmony Share Trust (e)
89
36
790 252
Total non-current investments
1 778
572
(a) Listed investments consist of 43 350 992 shares in Aurion Gold Limited (previously Goldfields Australia Limited)
valued at R22,78 per share. The shares are listed on the Australian Stock Exchange. The market value of these shares at the close of business on 30 June 2002 by reference to stock exchange quoted prices and closing exchange rates was R988 million (2001: R320 million). Subsequent to year end this investment was disposed of to Placer Dome (refer to note 34). Dividends received during the year from Aurion Gold amounted to R11 million.
(b) The company has acquired a strategic 32,5% shareholding in Highland Gold Limited on 31 May 2002 for
US$18 million. Highland Gold Limited is a Jersey-based company which holds Russian gold assets, comprising of a producing gold mine together with projects and potential projects at various stages of development.
(c) Unlisted investments comprise of various industry related investments and loans, which have been valued at
book value by the directors. The directors of the Company perform independent valuations of the investments on an annual basis to ensure that no permanent diminution in the value of the investments has occurred. Dividends received from these investments amounted to R2 million in the financial year.
(d) The environmental trust funds are irrevocable trusts under the Group's control. The monies in the trusts are
invested primarily in interest bearing short-term and other investments and opproximate their fair value.
(e) A loan of R89 million was made to the Harmony Share Trust to acquire 2 716 600 shares for employees
participating in the Harmony Share Option Scheme. Refer to note 29 for details on the share option scheme.
46
15. INVESTMENT IN ASSOCIATE AND SUBSIDIARIES
2002
2001
R'million
R'million
Listed investment in associate
Shares, at cost
292
-
Share of results before tax
(14)
-
Costs capitalised
14
-
Net share of results of associate
Exchange differences
(1)
-
Closing carrying amount
291
-
Valued by the directors at book value.
As at 30 June 2002 the Group held 294 222 437 shares in Bendigo Mining NL, a company incorporated in Australia. The investment represent a 31,8% interest in a single project gold company, listed on the Australian Stock Exchange. The company is developing into virgin underground orebodies which have been proved to exist beneath old workings which made up this gold field which closed in the early 1950's after 100 years of continuous production. All pre-production costs are capitalised. The market value of this investment as determined by closing prices on the Australian Stock Exchange at the close of business and closing exchange rates amounted to R503 million. Harmony has also been granted options to acquire 360 million shares in Bendigo any time before 31 December 2003 at Australian $0,30 per share.
The Group's interest of 31,8% in the summarised balance sheet of the associate is as follows:
2002
2001
R'million
R'million
Capital and reserves
79
-
Non-current liabilities
2
-
81
-
Fixed assets
6
-
Net current assets
75
-
81
-
16. INTEREST IN JOINT VENTURE
47
2002
2001
R'million
R'million
Property, plant and equipment
1 079
-
Investments
229 -
Current assets
571
-
1 879
-
Non-current interest-bearing borrowings
517
-
Non-current intergroup borrowings
907
-
Deferred income and mining taxes
(213)
-
Provision for environmental rehabilitation
200
-
Provision for post-retirement benefits
1
-
Current liabilities
181
-
1 593
-
Net assets
286 -
Profit before taxation
422
-
Taxation
(136)
-
Profit after taxation
286 -
Operating cash flows
525
-
Investing cash flows
(922)
-
Financing cash flows
900
-
Total cash flows
503 -
Proportionate interest in joint venture commitments
14
-
17. INVENTORIES
2002
2001
R'million
R'million
Gold in-process
286
195
Stores and materials at average cost
162
105
448 300
18. RECEIVABLES
2002
2001
R'million
R'million
Value-added tax
92
103
Trade receivables
103
70
Amount owing relating to share issue
-
292
Interest and other
490
334
685 799
48
19. SHARE CAPITAL AND SHARE PREMIUM
2002
2001
R'million
R'million
Share capital
Authorised
250 000 000 (2001: 250 000 000) ordinary shares of 50 cents each
10 958 904 (2001: 10 958 904) redeemable convertible preference shares of 50 cents each
Issued
169 247 349 (2001: 144 553 291) ordinary shares of 50 cents each
Ordinary shares of 50 cents each at 1 July 2001
72
49
Issued in terms of the share option scheme
2
2
Issued for cash to repay debt
4
21
Conversion of preference shares
6
-
Warrants converted
1
-
Balance at 30 June 2002
85
72
Share premium
5 462
3 727
20. HARMONY LISTED OPTIONS AND WARRANTS
2002
2001
R'million
R'million
For the acquisition of Vermeulenskraal Noord, 1 125 000 warrants were issued at a fair value of South African Rand 10 per warrant on 3 December 1996
-
11
For the acquisition of Lydex, 6 418 855 warrants were issued at a fair value of South African R8,89 per warrant during the period January through March 1997
-
58
For obtaining the credit facility from NM Rothschild 36 045 warrants were issued at fair value of South African R5,70 per warrant on 6 June 1998
-
0
- 69
49
21. NON-DISTRIBUTABLE RESERVES
2002
2001
R'million
R'million
Foreign exchange translation reserve
64
(19)
Mark-to-market of listed investments
-
86
Mark-to-market of financial instruments
47
(18)
Other
(23)
4
88 54
22. BORROWINGS
Long-term borrowings
2002
2001
R'million
R'million
Unsecured
Senior unsecured fixed rate bonds (a)
1 200
1 200
Fair value adjustment
(21)
9
Less: Amortised discount and bond issue costs
(20)
(25)
Total unsecured long-term borrowings
1 159
1 184
Secured
BAE Systems Plc (b)
37
28
BOE loan (c)
500
-
Less: Short term portion
(125)
-
375 -
Anglo Gold (d)
516
-
Less: Short-term portion
(316)
-
200 -
Total secured long-term borrowings
612 28
Total long-term borrowings
1 771
1 212
50
(a) On 16 June 2001, Harmony launched and priced an issue of senior unsecured fixed rate bonds in an aggregate
principal amount of Rand 1 200 million, with semi-annual interest payable at a rate of 13% per annum. These bonds will be repayable on 14 June 2006, subject to early redemption at Harmony's option. The bonds are listed on the Bond Exchange of South Africa. The bonds were issued to settle existing debt and fund the purchase of Elandskraal and New Hampton. As long as the bonds are outstanding, Harmony will not permit encumbrances on its present or future assets or revenues to secure indebtness for borrowed money, without securing the outstanding bonds equally and ratably with such indebtedness, except for certain specified permitted encumbrances. Including in the amortisation charge as per the income statement is R5 million for amortisation of the bond issue costs.
(b) The loan from BAE Systems Plc is a US dollar denominated term loan of R36 million ($3,5 million) for financing
the design, development and construction of a facility for the manufacture and sale of value-added gold products at Harmony's premises in the Free State. The loan is secured by a notarial covering bond over certain gold proceeds and other assets and is repayable in full on 30 April 2004. The loan bears interest at Libor plus 2% which is accrued daily from the drawdown date and interest is repayable on a quarterly basis.
(c) On 18 April 2002 Harmony entered into a term loan facility of R500 million with BOE Bank Limited for the
purpose of partially funding loans made by Harmony to the Free Gold in connection with the acquisition of mining assets. The facility is collateralised by a pledge of Harmony's shares in the Free Gold Joint Venture Company and is guaranteed by Randfontein, Evander, Kalgold and Lydex. The loan is repayable in full on 23 April 2006 by way of eight semi-annual capital installments which are due beginning 23 October 2002. The loan bears interest at a rate equal to the JIBAR rate for deposits in Rand plus 1,5% plus specified costs, which is accrued daily from the drawdown date and is payable quarterly in arrears commencing 23 July 2002. The following restrictive covenants apply:
(i) a consolidated net worth must be more than R4 600 million;
(ii) the total debt to EBITDA ratio not to exceed 1,5; and
(iii) EBITDA to total debt service ratio should not be less than 3,5.
(d) On 24 December 2001 Free Gold entered into a agreement with Anglogold Limited to purchase its Free Gold
assets for R2 832 million. R1 800 million was payable on 1 January 2002 at the call rate from this date until the 10th business day after the date of fulfilment of the last of the conditions precedent. R400 million is payable on 1 January 2005 at no interest charge. The balance of the consideration is payable five business days before Anglogold is obliged to pay recoupment tax, capital gains tax and any other income tax on the disposal of the assets at no interest charge. Harmony's 50% portion of the outstanding loan balance at 30 June 2002 was R516 million, which was proportionately consolidated.
Other borrowings
23. PREFERENCE SHARES
51
24. DEFERRED FINANCIAL LIABILITY/(ASSET)
2002
2001
R'million
R'million
Mark-to-market of speculative financial instruments at year-end
84
390
Amount owing on close out of derivatives
-
22
Mark-to-market of hedging financial instruments at year-end
887
(15)
971 397
25. PROVISION FOR ENVIRONMENTAL REHABILITATION
2002
2001
R'million
R'million
Provision raised for future rehabilitation
Opening balance
427
356
Acquisition of subsidiaries
264
123
Charge to income statement
20
(52)
Closing balance
711
427
The movements in the investments in the Group Environmental Trust Funds, were as follows:
2002
2001
R'million
R'million
Opening balance
193
124
Transferred from other trust funds
222
55
Interest accrued
23
13
Contributions made
50
3
Reimbursement of costs incurred
(1)
(2)
Closing balance
487
193
Future net obligations
598
462
52
26. PROVISION FOR POST-RETIREMENT BENEFITS
2002
2001
R'million
R'million
The amounts recognised in the balance sheet are as follows:
Present value of unfunded obligation
9
8
The amounts recognised in the income statement are as follows:
Interest cost
2
3
Additional liability raised Elandskraal
1
-
Benefits paid
3
-
Net actuarial gains
(5)
(20)
1 (17)
The movement in the liability recognised in the balance sheet is as follows:
At beginning of year
8
25
Total expenses as above
1
(17)
At end of year
9
8
The principal actuarial assumptions used for accounting purposes were:
Discount rate
12%
-
Assumed medical subsidy inflation
0% - 7%
-
27. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
2002
2001
R'million
R'million
Trade payables
263
220
Short-term portion of long-term borrowings
441
-
Short-term borrowings
36
78
Payroll and leave liabilities
408
253
Other (including accrued liabilities)
500
532
1 648
1 083
Leave liability
53
28. EMPLOYEE BENEFITS
2002
2001
R'million
R'million
Number of permanent employees:
Harmony Free State
12 644
14 671
Evander
7 384
6 909
Kalgold
222 229
Randfontein
7 455
9 700
Elandskraal
7 559
7 200
Australian operations
309
169
Bissett
6 208
Exploration
20 13
35 599
39 099
Free Gold Joint venture (50%)
6 867
-
Total
42 466
39 099
Aggregate earnings:
The aggregate earnings of employees including directors were: Salaries and wages and other benefits
1 780
1 667
Retirement benefit costs
191
123
Medical aid contributions
40
31
2 011
1 821
29. EMPLOYEE BENEFIT PLANS
54
Share option activity was as follows:
Number of
Average
share
exercise
options
price per
granted
share
Rand
Balance at 30 June 2000
6 899 000
-
Share options granted during year
1 728 400
-
Share options exercised during year
(2 835 700)
20,89
Balance at 30 June 2001
5 791 700
-
Share options granted during year
5 968 200
-
Share options exercised during year
(2 682 900)
26,88
Balance at 30 June 2002
9 077 000
-
The number of shares held by the Harmony Share Trust at year end amounted to 2 185 200 (2001: 1 158 800). The following table summarises the status of share options outstanding at 30 June 2002:
Grant
Number of
Option
date
options price
Rand
2 December 1997
18 500
11,70
31 August 1998
5 000
19,50
21 September 1999
1 268 800
22,90
23 February 1999
18 000
25,75
15 November 2000
584 500
27,20
31 January 2000
752 600
35,40
24 April 2001
461 500
36,50
20 November 2001
5 968 100
49,60
9 077 000
30,00
55
30. DERIVATIVE FINANCIAL INSTRUMENTS AND FAIR VALUE AND CREDIT RISK OF FINANCIAL
INSTRUMENTS
Commodity price sensitivity
The Harmony Group's commodity contracts by type as at 30 June 2002
Maturity scheduled for delivery in
2003
2004
2005
2006
2007
2008
2009
Total
Normal sales contracts
Forward Sales Agreements
Ounces
*1
425 792
229 000
205 000
187 500
125 000
100 000
100 000 1 372 292
A$/ounce
514
522
524
523
514
518
518
519
Variable price sales contracts (with "caps")
Ounces
*2
62 425
175 500
130 000
40 000
-
-
-
407 925
A$/ounce
545
544
512
552
-
-
-
535
Variable price sales contracts (with "floors")
Ounces
*3
33 000
-
-
-
-
-
-
33 000
A$/ounce
500
-
-
-
-
-
-
500
521 217
404 500
335 000
227 500
125 000
100 000
100 000 1 813 217
*1 The Group must deliver into these agreements at the prices indicated.
*2 The Group must deliver its production into these agreements subject to the capped price indicated in the table above.
*3 The Group must deliver its production into these agreements subject to the floor price indicated in the table above.
56
Foreign currency sensitivity
Concentration of credit risk
Interest rates and liquidity risk
2003
2004
2005
2006
2007
2008
2009
2010
Ounces
1 906 500 1 879 000 1170 000 1 170 000
900 000
675 000
675 000
-
Lease rate received
1,0%
1,0%
1,2%
1,2%
1,0%
1,1%
1,1%
-
57
31. CASH GENERATED FROM/(UTILISED IN) OPERATIONS
2002
2001
R'million
R'million
Reconciliation of profit before taxation to cash generated from operations:
Income before taxation
2 279
229
Adjustments for:
Interest and dividends received
(138)
(45)
Interest paid
230
114
Loss/(Profit) on sale of other assets and listed investments
(46)
7
Profit on sale of mining assets
(21)
(80)
Depreciation and amortisation
308
237
Impairment of assets
362
215
Gain on financial instruments
(46)
(140)
Mark-to-market of listed investments
(595)
-
Net (decrease)/increase in provision for environmental rehabilitation
20
(52)
Net decrease/(increase) in provision for former employees' post-retirement benefits
2
(17)
Other non cash transactions
(4)
(2)
Effect of changes in operating working capital items:
Receivables
127 (274)
Inventories (93)
(82)
Accounts payable and accrued liabilities
51
363
Cash generated by operations
2 436
473
58
32. ADDITIONAL CASH FLOW INFORMATION
The income and mining taxes paid in the statement of cash flow represents actual cash paid.
(a) Non cash-items
Excluded from the statements of consolidated cash flows are the following for the years ended 30 June 2002 and 30 June 2001:
The minorities' share in the profits of Elandskraal.
(b) Acquisitions of subsidiaries/businesses
(i) For the year ended 30 June 2002
(a) With effect from 3 January 2002, the Company had acquired a 50% shareholding in the ArmGold/Harmony
Free Gold Joint Venture Company (Proprietary) Limited. The aggregate fair value of the assets acquired and the liabilities assumed were as follows:
2002
R'million
Environmental Trust Fund
222
Property, plant and equipment
1 090
Accounts payable and accrued liabilities
(53)
Long-term liabilities
(190)
Deferred tax
347
Total purchase price
1 416
Paid for by way of borrowings
(516)
Paid for by cash
(900)
Cash and cash equivalents at acquisition
(b) With effect from 1 April 2002, Harmony acquired the remaining 10% interest in Elandskraal from Khuma
Bathong. The fair value of assets acquired were as follows:
2002
R'million
Property, plant and equipment
110
Net minority interest in Elandskraal
100
Total purchase price
210
Paid for by cash
(210)
59
(c) With effect from 1 April 2002, Harmony acquired the entire share capital of Hill 50 Gold NL and its
subsidiaries. The aggregate fair value of the assets acquired and the liabilities assumed were as follows:
2002
R'million
Inventories
54
Accounts receivable
29
Property, plant and equipment
2 754
Accounts payable and accrued liabilities
(134)
Long-term liabilities
(52)
Deferred financial liability
(944)
Deferred tax
(442)
Total purchase price
1 265
Paid for by cash
(1 419)
Cash and cash equivalents at acquisition
(154)
(ii) For the year ended 30 June 2001
(a) With effect from 9 April 2001, the Company acquired Elandskraal (Elandsrand and Deelkraal mines) from
Anglogold. The aggregate fair value of the assets required and liabilities assumed were as follows:
2002
R'million
Property, plant and equipment
1 053
Investments
55
Long-term liabilities
(55)
Total purchase price
1 053
Paid for by cash
(1 053)
(b) With effect from 1 April 2001, the Company had acquired a majority shareholding in New Hampton and
during the period to 30 June 2001 increased its shareholding such that as at 30 June 2001, the Company had acquired 100% of the issued share capital of New Hampton. The aggregate fair value of the assets acquired and liabilities assumed were:
2002
R'million
Inventories
44
Accounts receivable
18
Investments
26
Property, plant and equipment
610
Accounts payable and accrued liabilities
(149)
Long-term liabilities
(320)
Total purchase price
229
Paid for by cash
(229)
60
(c) Disposal of subsidiaries/businesses
(i) For the year ended 30 June 2001
(a) With effect from 24 April 2001, Harmony disposed of a 10% interest in Elandskraal to Khuma Bothong. The
book value of assets and liabilities disposed of were:
2002
R'million
Property, plant and equipment
107
Stores
7
Total sales price
114
Paid for by way of receivables
(114)
33. COMMITMENTS AND CONTINGENCIES
2002
2001
R'million
R'million
Capital expenditure commitments
Contracts for capital expenditure
33
123
Authorised by the directors but not contracted for
267
199
300 322
This expenditure will be financed from existing cash resources.
Contingent liabilities
Guarantees and suretyships
5
Environmental guarantees
82
87
34. SUBSEQUENT EVENTS AFTER BALANCE SHEET DATE
(a) On 27 May 2002, Harmony announced that it had entered into a pre-acceptance agreement with Placer Dome,
whereby it agreed to accept Placer Dome's offer for its 9,8% holding in AurionGold. The Company has subsequently accepted Placer Dome's increased, final and unconditional offer on 29 July 2002, which included an Australian $0,35 cash payment per AurionGold share held. Harmony held 43 350 992 shares in AurionGold which were converted into 7 586 422 shares in Placer Dome.
(b) Refer to note 16 for the proposed acquisition of the St Helena assets by Free Gold.
61
35. GEOGRAPHICAL AND SEGMENT INFORMATION
The results of the Free Gold joint venture have been included from 3 January 2002 and Hill 50 from 1 April 2002.
The segmental split on a geographical basis is:
Year ended 30 June 2002
FreeGold
New
Free State
Evander
Kalgold
Randfontein
Elandskraal
Joint Venture
Hampton
Hill 50
(*)
(South Africa)
(South Africa)
(South Africa)
(South Africa)
(South Africa)
(South Africa)
(Australia)
(Australia)
Other
Total
R'million
R'million
R'million
R'million
R'million
R'million
R'million
R'million
R'million
R'million
Profit and loss
Revenue
1 829
1 191
179
1
628
1
365 918 493 185 18
7
806
Production costs
(1 351)
(723)
(130)
(1 013)
(950)
(431)
(474)
(134)
(9)
(5 215)
Cash
operating
profit
478
468 49 615 415 487 19 51 9
2
591
Non-cash items:
Depreciation and amortisation
(82)
(26)
(11)
(51)
(36)
(30)
(25)
(44)
(3)
(308)
Impairment
63
12
(437)
(362)
Mark
to
market
of listed
investment
595
595
Financial
instruments
10
(121)
46
113 48
Operating
profit
before
tax
513
441 36 355 291 422 380 126 475
2
279
Taxation expense
(75)
(150)
43
(140)
(15)
(136)
(5)
(105)
(583)
Net profit/(loss) for the year before
minority
interest
438
291 79 215 276 286 (380) 121 370
1
696
Kilograms gold (**)
19 034
12 920
1 934
17 469
14 807
8 681
5 957
1 912
257
82 971
Tonnes milled (**) ('000)
4 536
2 352
961
4 799
3 279
2 186
3 833
949
39
22 934
Capital expenditure
95
98 25 15 247 32 233 (10)
735
Total assets
5 801
1 222
332
2 233
393
981
1 488
1 496
130
14 076
Total liabilities
2
443
372 (23)
504 133 608 656
1
373 47
6
113
(*)
The Bissett mine in Canada was placed on care and maintenance at the end of the previous financial year, and clean-up results amounting to R18 million revenue (257kg) and R9 million production costs were reflected under "other" for 2002.
(**)
Production statistics are unaudited.
Year ended 30 June 2001
Free State
Evander
Kalgold
Randfontein
Elandskraal
New Hampton
Bissett
(South Africa)
(South Africa)
(South Africa)
(South Africa)
(South Africa)
(Australia)
(Canada)
Other
Total
R'million
R'million
R'million
R'million
R'million
R'million
R'million
R'million
R'million
Profit and loss Revenue
1 431 952 103
1
479 283 137 108 2
4
495
Production costs
(1 385)
(693)
(98)
(1 205)
(195)
(135)
(111)
(3 822)
Cash operating profit
46
259
5
274
88
2
(3)
2
673
Non-cash items:
Depreciation and amortisation
(90)
(15)
(17)
(53)
(26)
(10)
(25)
(1)
(237)
Impairment
(43)
(11)
(12)
(149)
(215)
Financial
instruments
43 15 58
Operating profit/(loss) before tax
(135)
282
(12)
219
37
(1)
(187)
26
229
Taxation
expense
8 (76)
(31)
(16)
4 (111)
Net profit/(loss) for year before minority interest
(127)
206
(12)
188
21
(1)
(187)
30
118
Kilograms gold (**)
21 346
14 251
1 535
22 500
3 822
1 731
1 378
66 563
Tonnes milled (**) ('000)
5 289
2 481
959
6 285
706
1 088
266
17 074
Capital expenditure
120 69 33 53 62 18 49 20 424
Total assets
2 234
876
172
2 175
1 216
1 033
66
482
8 254
Total liabilities
2
035 286 30 697 159 248 23 182
3
660
(**)
Production statistics are unaudited.
63
Annexure 5
Historical information of ARMgold
ARMgold income statement
Unaudited
Audited
Audited
Audited
3 months
12 months
12 months
12 months
ended
ended
ended
ended
31 March
31 December
31 December
31 December
R'000
2003
2002
2001
2000
Revenue
718 480
3 537 791
1 181 947
1 090 791
Cost of sales
560 069
2 052 703
(911 119)
(937 542)
Profit from metals mined
158 411
1 485 088
270 828
153 249
Corporate, administration and other expenditure
14 145
(37 965)
(26 455)
(21 704)
Tribute expenditure
-
-
(53 653)
(124 828)
Profit from operations
144 266
1 447 123
190 720
6 717
Net non-mining income
6 652
31 258
6 000
-
Net finance income
49 560
69 790
19 325
10 333
Profit before tax
200 478
1 548 171
216 045
17 050
Tax
74 924
(565 588)
(83 574)
(3 225)
Net profit attributable to ordinary shareholders
125 554
982 583
132 471
13 825
Profit on sale of mining assets
(5 466)
(8 351)
-
-
Profit on redemption of long-term debt
-
-
(21 000)
-
Headline earnings
120 088
974 232
111 471
13 825
Earnings per share (cents)
131,47
1 222,43
264,94
27,65
Headline earnings per share (cents)
125,75
1 212,05
222,94
27,65
Diluted earnings per share (cents)
131,47
1 222,43
264,94
27,65
Dividends per share (cents)
-
3,60
40 000
-
64
ARMgold balance sheet
Unaudited
Audited
Audited
Audited
31 March
31 December
31 December
31 December
R'000
2003
2002
2001
2000
Assets
Non-current assets
1 868 659
1 855 116
101 172
101 935
Property, plant and equipment
1 095 700
1 103 286
77 219
81 767
Investments and loans
362 423
354 185
18 268
7 280
Deferred taxation
112 500
143 917
-
-
Restricted cash
298 036
253 728
5 685
5 685
Long-term receivables
-
-
-
7 203
Current assets
2 277 524
2 049 232
200 945
205 718
Inventories
34 749
26 502
10 833
6 895
Accounts receivable
143 378
135 687
78 217
54 009
Cash and cash equivalents
2 099 397
1 884 185
111 895
144 814
Short-term portion of deferred tax
-
2 858
-
-
Total assets
4 146 183
3 904 348
302 117
307 653
Equity and liabilities
Capital
Ordinary share capital
96
96
50
50
Share premium
1 132 454
1 132 454
-
-
Retained income
1 116 732
991 178
8 613
76 142
Ordinary shareholders' interest
2 249 282
2 123 728
8 663
76 192
Non-current liabilities
777 671
745 826
51 079
97 366
Long-term borrowings
529 305
503 963
-
51 786
Deferred taxation
-
-
9 539
395
Rehabilitation and closure cost obligations
247 253
240 750
41 540
45 185
Provision for post-retirement liability
1 113
1 113
-
-
Current liabilities
1 119 230
1 034 794
242 375
134 095
Accounts payable
334 519
282 089
144 971
124 296
Short-term portion of borrowings
452 288
450 695
30 786
-
Current tax liability
332 423
302 010
66 618
9 799
Total equity and liabilities
4 146 183
3 904 348
302 117
307 653
Weighed number of shares in issue ('000)
95 500
80 379
50 000
50 000
Net asset value per share (cents)
2 355,27
2 642,14
17,33
152,38
Net tangible asset value per share (cents)
2 355,27
2 642,14
17,33
152,38
65
ARMgold cash flow statement
Cash flow statements
Unaudited
Audited
Audited
Audited
3 months
12 months
12 months
12 months
ended
ended
ended
ended
31 March
31 December
31 December
31 December
R'000
Notes
2003
2002
2001
2000
Cash generated from operating activities
Cash receipts
710 789
3 525 656
1 157 739
1 081 500
Cash paid to suppliers and employees
(490 961)
(1 898 820)
(964 849)
(1 013 566)
Cash generated by operations
1
219 828
1 626 836
192 890
67 934
Net finance income
45 811
81 158
17 859
10 333
Normal taxation paid
2
(5 921)
(81 031)
(17 611)
(6 991)
Dividends paid
3
-
(12 196)
(187 822)
-
Net cash inflow from operating activities
259 718
1 614 767
5 316
71 276
Cash flows from investing activities
Acquisition of businesses
4
-
(960 000)
-
-
Mining and other fixed assets acquired
(23 805)
(115 201)
(39 716)
(14 795)
Proceeds on disposal of mining assets
-
11 469
3 800
54
Costs of acquisitions capitalised
-
(1 881)
-
-
Movement in investments
(8 232)
(75 149)
(2)
Movement in long-term receivables
-
-
7203
1 097
Net increase in investment in
Rehabilitation Trust Fund
(6 503)
(21 583)
(9 522)
(2 858)
Net cash outflow from investing activities
(25 540)
(1 162 345)
(38 235)
(16 504)
Cash flow from financing activities
Proceeds from shares issued - net of expenses
-
1 132 454
-
-
Movement in long-term borrowings
25 342
435 457
-
-
Net cash inflow from financing activities
25 342
1 567 911
-
-
Net movement in cash and cash equivalents
259 520
2 020 333
(32 919)
54 772
Cash and cash equivalents at beginning of period
2 137 913
117 580
150 499
95 727
Cash and cash equivalents at the end of period
2 397 433
2 137 913
117 580
150 499
66
Notes to cash flow statements:
Unaudited
Audited
Audited
Audited
3 months
12 months
12 months
12 months
ended
ended
ended
ended
31 March
31 December
31 December
31 December
R'000
2003
2002
2001
2000
1.
CASH GENERATED FROM OPERATIONS
Profit before taxation
200 478
1 548 171
216 045
17 050
Adjusted for non-cash items:
- Amortisation and depreciation
31 391
121 171
40 464
37 850
- Profit on sale of mining assets
(5 466)
(8 351)
-
-
- Proceeds on loan waived
-
-
(21 000)
-
- Provision for irrevocable loans and debtors
-
15 000
-
- Movement in gold inventory
(1 564)
(7 216)
-
-
- Bad debts
275
-
-
- Movement in provision for
post-retirement benefits
1 113
(3 645)
2 151
- Movement in environmental
rehabilitation obligation
6 502
14 101
-
-
Adjustment for:
Net finance income
(49 569)
(69 790)
(19 325)
(10 333)
Operating profit before working capital changes
181 772
1 599 474
227 539
46 718
Working capital changes
- Movement in accounts receivable
(7 691)
(56 672)
(39 208)
(9 291)
- Movement in inventories
(6 683)
(8 453)
(3 938)
2 571
- Movement in accounts payable
52 430
92 487
8 497
27 936
Cash generated from operations
219 828
1 626 836
192 890
67 934
2.
TAXATION PAID
Charge as per the income statement
(74 924)
(565 588)
(83 574)
(3 225)
Liability - previous period
(302 010)
(66 618)
(9 799)
451
Liability - current period
332 423
302 010
66 618
9 799
Movement in deferred tax liability
38 590
249 165
9 144
(14 016)
Taxation paid
(5 921)
(81 031)
(17 611)
(6 991)
3.
DIVIDENDS PAID
Charge as per the statement of changes in equity
-
-
(200 000)
-
Capitalisation issue of 18 000 000 ordinary shares of R0,001 each
-
(18)
-
-
Shareholders for dividends at beginning of period
-
(12 178)
-
-
Shareholders for dividends at end of period
-
-
12 178
-
Dividends paid
-
(12 196)
(187 822)
-
67
Audited
Audited
Audited
12 months
12 months
12 months
ended
ended
ended
31 December
31 December
31 December
R'000
2002
2001
2000
4.
ACQUISITION OF BUSINESSES
With effect from 1 January 2002, Free Gold purchased the Free Gold assets and liabilities from Anglogold for R2 741 million of which R1 370,5 million relates to ARMgold's 50% portion. The aggregate fair value of the assets acquired and liabilities assumed were as follows:
Environmental trust fund
221 936
-
-
Property, plant and equipment
978 359
-
-
Accounts payable and accrued liabilities
(58 633)
-
-
Long-term borrowings
(158 590)
-
-
Deferred tax
387 457
-
-
Total purchase price
1 370 529
-
-
Paid for by way of borrowings
(470 529)
-
-
Paid for by cash
(900 000)
-
-
Cash and cash equivalents at acquisition
-
-
-
With effect from 30 October 2002, Free Gold purchased the St Helena assets and liabilities from Gold Fields for R120 million of which R60 million relates to ARMgold's 50% portion. The aggregate fair value of the assets acquired and liabilities assumed were as follows:
Environmental trust fund
17 250
-
-
Property, plant and equipment
54 879
-
-
Accounts payable and accrued liabilities
1 073
-
-
Long-term borrowings
(23 772)
-
-
Deferred tax
18 022
-
-
Total purchase price
67 452
-
-
Paid for by way of borrowings
(7 452)
-
-
Paid for by cash
(60 000)
-
-
Cash and cash equivalents at acquisition
-
-
-
68
ARMgold statement of changes in equity
Retained
R'000
Share capital
Share premium
income
Total
Audited movements
Balance at 31 December 1999
50
-
62 317
62 367
Net income for the year
-
-
13 825
13 825
Balance at 31 December 2000
50
-
76 142
76 192
Net income for the year
-
-
132 471
132 471
Dividends paid
-
-
(200 000)
(200 000)
Balance at 31 December 2001
50
-
8 613
8 663
Net income for the year
-
-
982 583
982 583
Dividends paid
-
-
(18)
(18)
Share premium raised during the period
-
1 209 973
-
1 209 973
Expenditure written-off against share premium
-
(77 519)
-
(77 519)
Shares issued during the period
46
-
-
46
Balance at 31 December 2002
96
1 132 454
991 178
2 123 728
Unaudited movements
Net income for the period
-
-
125 554
125 554
Balance at 31 March 2003
96
1 132 454
1 116 732
2 249 282
Accounting policies
Basis of preparation
Use of estimates
Consolidation
69
Goodwill
Foreign currencies
Revenue recognition
- Revenue from the sale of gold and silver is recognised when the risks and rewards of ownership and title passes to the
buyer of the products.
- Interest income is recognised as it accrues (taking into account the effective yield on the asset), unless collectability is
in doubt.
- Dividend income is accrued when ARMgold's right to receive payment, is established.
Exploration expenditure
Property, plant and equipment
Mining assets
Mine development costs
70
Undeveloped properties
Borrowing costs
Non-mining assets
Amortisation and depreciation
Mining assets
Non-mining assets
Office equipment
Vehicle
5 years
Computer equipment
3 years
Impairment property, plant and equipment
Investments
71
Unlisted investments are classified as available for sale financial assets and are measured at fair value.
Changes in the fair values of the investments are recognised in the income statement.
Investment in rehabilitation trust fund
Short-term investments
Short-term investments are measured at fair value and the changes in fair value are recognised in the income statement.
Inventories
Trade and other receivables
Cash and cash equivalents
Environmental expenditure
72
Deferred taxation
Pension obligations
Other post-retirement obligations
Financial liabilities
Provisions
Employee annual leave and holiday leave allowances
73
Leases
Financial instruments
Derivative instruments
AC 133 requires that derivative instruments be treated as follows:
- Commodity based ("normal purchase or normal sale") contracts that meet the requirements of AC 133 are recognised
in earnings when they are settled by physical delivery.
- Where the conditions in AC 133 for special hedge accounting are met the derivative is recognised on the balance sheet
as either a financial asset or financial liability, and recorded at fair value. When ARMgold enters into cash flow hedges, the effective portion of fair value gains or losses are recognised in equity until the underlying transaction occurs, then the gains or losses are recognised in earnings or included in the initial measurement of the asset or liability. The ineffective portion of fair value gains and losses is recorded in earnings in the period to which they relate.
- All other derivative instruments are subsequently measured at their estimated fair value, with the changes in estimated
fair value at each reporting date being reported in earnings in the period to which they relate.
- The estimated fair values of derivative instruments are determined at discrete points in time based on the relevant
market information. These estimates are calculated with reference to the market rates using industry standard valuation techniques.
Business segments
74
Annexure 6
Significant contracts of ARMgold
1.
2.
3.
4.
5.
6.
7.
8.
The purchase price is payable by Free Gold (50% of which is the responsibility of ARMgold) is as follows:
- R1,8 billion plus interest of R54,9 million that was paid on 23 April 2002;
- R400 million is payable on 1 January 2005; and
- tax payable by Anglogold resulting from the sale of the Free Gold Assets is payable five business days before
Anglogold is obliged to make any such tax payments. This amount has now been paid.
9.
75
10.
11.
76
Annexure 7
Trading history of Harmony shares
High
Low
Close
Volume
(cents)
(cents)
(cents)
Quarter ended 31 August 2000
3 900
3 300
3 670
8 610 069
30 November 2000
3 700
2 600
3 525
12 946 300
28 February 2001
4 700
3 080
3 860
12 254 756
31 May 2001
5 100
3 615
4 690
20 690 449
31 August 2001
4 920
3 850
4 900
22 217 718
30 November 2001
9 9700
4 800
7 850
38 280 991
28 February 2002
13 360
7 000
12 740
59 093 052
31 May 2002
18 730
11 000
14 200
86 643 890
31 August 2002
18 150
10 350
16 700
78 034 135
30 November 2002
16 520
11 550
14 700
61 230 817
28 February 2003
15 620
8 650
9 760
68 846 490
31 May 2003
11 750
7 100
9 850
102 654 014
Month ended 30 June 2002
17 400
12 000
14 200
30 361 439
31 July 2002
17 100
10 350
11 810
32 404 342
31 August 2002
15 200
10 400
14 850
15 174 230
30 September 2002
18 150
14 400
16 700
30 455 563
31 October 2002
16 520
11 910
13 500
20 341 047
30 November 2002
15 600
11 550
11 799
15 492 925
31 December 2002
15 800
11 560
14 700
25 396 845
31 January 2003
15 620
13 100
13 100
24 945 829
28 February 2003
13 600
10 540
11 050
23 470 805
31 March 2003
11 390
8 650
9 760
20 429 856
30 April 2003
9 850
7 100
7 700
19 952 328
31 May 2003
11 070
7 900
10 539
62 449 097
30 June 2003
11 750
9 600
9 850
20 252 589
Trading day
1 July 2003
10 280
9 950
10 250
1 642 970
2 July 2003
10 480
10 150
10 350
1 010 884
3 July 2003
10 470
10 150
10 350
782 947
4 July 2003
10 255
10 000
10 165
679 761
7 July 2003
10 050
9 620
9 688
1 759 006
8 July 2003
10 000
9 600
9 900
1 343 626
9 July 2003
9 950
9 700
9 700
664 135
10 July 2003
9 675
9 330
9 400
1 421 818
11 July 2003
9 575
9 360
9 456
856 481
14 July 2003
9 800
9 400
9 551
1 206 263
15 July 2003
9 900
9 275
9 275
1 234 498
16 July 2003
8 990
8 400
8 400
6 975 720
17 July 2003
8 690
8 475
8 580
4 410 245
18 July 2003
8 600
8 370
8 420
1 806 711
21 July 2003
8 699
8 381
8 699
2 390 159
22 July 2003
8 850
8 640
8 775
1 777 358
23 July 2003
8 900
8 650
8 900
2 146 532
24 July 2003
9 060
8 850
9 060
2 440 559
25 July 2003
9 400
9 070
9 270
1 053 470
77
Annexure 8
Competent person's report on Harmony and ARMgold
AN INDEPENDENT COMPETENT PERSON'S REPORT ON CERTAIN MINING ASSETS OF
HARMONY GOLD MINING COMPANY LIMITED
AND
AFRICAN RAINBOW MINERALS GOLD LIMITED
Prepared for:
HARMONY GOLD MINING COMPANY LIMITED AND AFRICAN RAINBOW MINERALS
GOLD LIMITED
Prepared by:
Steffen, Robertson and Kirsten
(South Africa) (Proprietary) Limited
SRK House, 265 Oxford Road
Illovo, Johannesburg
Gauteng Province
Republic of South Africa
Tel: +27-(0)11-441 1111
Fax: +27-(0)11-441 1139
July 2003
Contents
Section
Description
Page
1.
INTRODUCTION
87
1.1
Background
87
1.2
Requirement for the CPR
88
1.3
CPR Structure
88
1.4
Limitations and Reliance on Information
89
1.4.1
Disclaimers and Cautionary Statements for US Investors
89
1.5
Basis of Valuation of the Mining Assets
89
1.5.1
Technical-Economic Appraisal
89
1.5.2
Technical-Economic Models
90
1.5.3
LoM Plans
90
1.6
Qualifications of Consultant
91
2.
MINING ASSETS
92
2.1
Introduction
92
2.2
Companies and Operating Structures
92
2.2.1
Harmony
92
2.2.2
ARMgold
94
2.3
Overview of the Mining Assets
96
2.3.1
Free Gold Operations
96
2.3.2
Harmony Free State Operations
97
2.3.3
ARMgold Welkom Operations
99
2.3.4
West Wits Operations
100
2.3.5
Evander Operations
101
2.3.6
ARMgold Orkney Operations
102
2.3.7
Kalgold Operation
104
2.3.8
International Operations - Harmony Australian Operations
104
2.3.9
International Operations - Harmony Canadian Operations
106
2.4
Significant Exploration Properties
106
2.4.1
Harmony
106
2.5
Mining Authorisations and Mining Leases
107
2.5.1
South African Law: Current Status
107
2.5.2
South African Law: The Minerals and Petroleum Resources Development Act
107
2.5.3
South African Law: Prospecting Permits
108
2.5.4
South African Law: Mining Authorisations
108
2.5.5
Australian Law
109
2.5.6
Harmony: Current Status
109
2.5.7
ARMgold: Current Status
110
78
Section
Description
Page
3.
GEOLOGY
112
3.1
Introduction
112
3.2
Witwatersrand Basin Geology
112
3.2.1
Free State Goldfield
113
3.2.2
West Rand Goldfield
115
3.2.3
Far West Rand Goldfield
115
3.2.4
Evander Goldfield
116
3.2.5
Klerksdorp Goldfield
116
3.3
Deposit Geology
117
3.3.1
Free Gold Operations
117
3.3.2
Harmony Free State Operations
119
3.3.3
ARMgold Welkom Operations
121
3.3.4
West Wits Operations
121
3.3.5
Evander Operations
123
3.3.6
ARMgold Orkney Operations
123
3.3.7
Kalgold Operations
124
3.3.8
Harmony Australian Operations
124
3.3.9
Harmony Canadian Operations
125
3.3.10 Exploration Potential
126
4.
MINERAL RESOURCES AND MINERAL RESERVES
126
4.1
Introduction
126
4.2
SRK Review Procedures
126
4.3
Mineral Resource and Mineral Reserve Estimation Methodology
127
4.3.1
Quality and Quantity of Data
127
4.3.2
Block Definition
129
4.3.3
Grade and Tonnage Estimation
129
4.3.4
Classification
130
4.3.5
Selective Mining Units
131
4.3.6
Grade Control and Reconciliation
131
4.3.7
Reserve Estimation
131
4.4
International Operations
133
4.4.1
Mineral Resource and Mineral Reserve Estimation Methodology
133
4.4.2
Quality and Quantity of Data
133
4.4.3
Block Definition
134
4.4.4
Grade and Tonnage Estimation
134
4.4.5
Grade Control and Reconciliation
134
4.4.6
Reserve Estimation
135
4.5
SRK Mineral Resource and Mineral Reserve Statements
135
4.5.1
Free Gold Operations
136
4.5.2
Harmony Free State Operations
137
79
Section
Description
Page
4.5.3
ARMgold Welkom Operations
138
4.5.4
West Wits Operations
139
4.5.5
Evander Operations
140
4.5.6
ARMgold Orkney Operations
141
4.5.7
Kalgold Operation
142
4.5.8
Harmony Australia Operations
143
4.5.9
Harmony Canadian Operations
144
4.5.10 Harmony
144
4.5.11 ARMgold
145
4.6
Mineral Resource and Mineral Reserve Potential
145
5.
MINING
145
5.1
Introduction
145
5.2
Mine Planning
145
5.3
Overview of Mining Operations
146
5.3.1
Free Gold Operations
146
5.3.2
Harmony Free State Operations
148
5.3.3
ARMgold Welkom Operations
149
5.3.4
West Wits Operations
150
5.3.5
Evander Operations
152
5.3.6
ARMgold Orkney Operations
153
5.3.7
Kalgold Operation
154
5.3.8
Harmony Australian Operations
155
5.3.9
Harmony Canadian Operations
156
5.4
Contribution to LoM Production
157
6.
METALLURGY
158
6.1
Introduction
158
6.2
Processing Facilities
158
6.2.1
Free Gold Operations
158
6.2.2
Harmony Free State Operations
159
6.2.3
West Wits Operations
160
6.2.4
Evander Operations
161
6.2.5
Kalgold Operations
162
6.2.6
Harmony Australian Operations
162
6.3
Sampling, Analysis, Gold Accounting and Security
163
6.4
Plant Clean-Up
163
7.
TAILINGS
164
7.1
Introduction
164
7.2
Free Gold Operations
164
7.3
Harmony Free State Operations
165
80
Section
Description
Page
7.4
West Wits Operations
165
7.5
Evander Operations
165
7.6
Kalgold Operation
166
7.7
Harmony Australian Operations
166
7.8
Mining Assets - LoM Tailings Deposition Assessment
166
8.
ENGINEERING INFRASTRUCTURE AND CAPITAL PROJECTS
167
8.1
Introduction
167
8.2
Engineering Infrastructure of the Mining Assets
167
8.3
LoM Capital Expenditure Programmes
168
9.
HUMAN RESOURCES
169
9.1
Introduction
169
9.2
Legislation
169
9.3
Organisational Structures and Operational Management
170
9.4
Recruitment, Training, Productivity Initiatives and Remuneration Policies
170
9.5
Industrial Relations
171
9.6
Productivity Assumptions
171
9.7
Separation Liability
172
10.
HEALTH AND SAFETY
172
10.1
Introduction
172
10.2
Legislation
173
10.3
Statistics
173
10.4
Health and Safety Management
174
10.5
Future Considerations
175
11.
ENVIRONMENTAL
175
11.1
Introduction
175
11.2
South African Legislation and Compliance
175
11.2.1 Legislation and Environment
175
11.2.2 Compliance
176
11.3
Australian Legislation and Compliance
177
11.3.1 Harmony Australian Operations
177
11.3.2 Harmony Canadian Operations
177
11.4
Environmental Policy and Management
177
11.4.1 Harmony
177
11.4.2 ARMgold
178
11.5
Environmental Issues
178
11.5.1 Free Gold Operations
178
11.5.2 Harmony Free State Operations
178
11.5.3 ARMgold Welkom Operations
179
11.5.4 West Wits Operations
179
81
Section
Description
Page
11.5.5 Evander Operations
179
11.5.6 ARMgold Orkney Operations
179
11.5.7 Kalgold Operation
180
11.5.8 Harmony Australian Operations
180
11.5.9 Harmony Canadian Operations
181
11.6
Liabilities and Risks
181
12.
TECHNICAL-ECONOMIC INPUT PARAMETERS
182
12.1
Introduction
182
12.2
Basis of Valuation and Technical-Economic Parameters
182
12.3
Technical-Economic Parameters
183
12.3.1 Harmony
188
12.3.2 ARMgold
189
12.4
Special Factors
190
12.4.1 General Risks and Opportunities
190
12.4.2 Operational Specific Risks and Opportunities
191
13.
MINING ASSETS VALUATION
192
13.1
Introduction
192
13.2
Basis of Valuation of the Mining Assets
192
13.3
Limitations and Reliance on Information
192
13.4
Valuation Methodology
193
13.5
Post-Tax Pre-Finance Cash Flows
194
13.6
Net Present Values and Sensitivities
207
13.6.1 Free Gold Tax Entity
207
13.6.2 Joel Tax Entity
208
13.6.3 Harmony Free State Operations
208
13.6.4 ARMgold Welkom Operations
209
13.6.5 Randfontein Tax Entity
210
13.6.6 Evander Tax Entity
211
13.6.7 ARMgold Orkney Tax Entity
211
13.6.8 Kalgold Tax Entity
212
13.6.9 Mt. Magnet and Cue Tax Entity
213
13.6.10 South Kalgoorlie Tax Entity
214
13.6.11 Harmony
214
13.6.12 ARMgold
215
14.
SUMMARY EQUITY VALUATION AND CONCLUDING REMARKS
216
14.1
Summary Equity Valuation
216
14.2
Concluding Remarks
217
GLOSSARY, ABBREVIATIONS AND UNITS
218
APPENDIX 1 - Other investments
230
82
Table of tables
Table No.
Description
Page
Table 1.1
Base Case Macro-Economic Parameters
90
Table 2.1
Harmony: company development
93
Table 2.2
Harmony: salient historical and forecast operating statistics
94
Table 2.3
ARMgold: company development
95
Table 2.4
ARMgold: salient historical and forecast operating statistics
95
Table 2.5
Free Gold operations: salient operating statistics
96
Table 2.6
Free Gold Operations: salient historical and forecast operating statistics
97
Table 2.7
Harmony Free State Operations: salient operating statistics
98
Table 2.8
Harmony Free State Operations: salient historical and forecast operating statistics
98
Table 2.9
ARMgold Welkom Operations: salient operating statistics
99
Table 2.10
ARMgold Welkom Operations: salient historical and forecast operating statistics
99
Table 2.11
West Wits Operations: salient operating statistics
100
Table 2.12
West Wits Operations: salient historical and forecast operating statistics
101
Table 2.13
Evander Operations: salient operating statistics
102
Table 2.14
Evander Operations: salient historical and forecast operating statistics
102
Table 2.15
ARMgold Orkney: salient operating statistics
103
Table 2.16
ARMgold Orkney: salient historical and forecast operating statistics
103
Table 2.17
Kalgold Operation: salient operating statistics
104
Table 2.18
Kalgold Operation: salient historical and forecast operating statistics
104
Table 2.19
Harmony Australian Operation: salient operating statistics
105
Table 2.20
Harmony Australian Operation: salient historical and forecast operating statistics
105
Table 2.21
Harmony Canadian Operation: salient historical and forecast operating statistics
106
Table 2.22
Harmony South African Operations land holdings
109
Table 2.23
Harmony Australian Operations
110
Table 4.1
Free Gold Operations: assumed modifying factors
132
Table 4.2
Harmony Free State Operations: assumed modifying factors
132
Table 4.3
ARMgold Welkom Operations: assumed modifying factors
133
Table 4.4
West Wits Operations: assumed modifying factors
133
Table 4.5
Evander Operations: assumed modifying factors
133
Table 4.6
ARMgold Orkney Operations: historical and assumed modifying factors
133
Table 4.7
Free Gold Operations: Mineral Resource and Mineral Reserve statement
136
Table 4.8
Free Gold Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
137
Table 4.9
Harmony Free State Operations: Mineral Resource and Mineral Reserve statement
137
Table 4.10
Harmony Free State Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
138
Table 4.11
ARMgold Welkom Operations: Mineral Resource and Mineral Reserve statement
138
Table 4.12
ARMgold Welkom Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
139
Table 4.13
West Wits Operations: Mineral Resource and Mineral Reserve statement
139
Table 4.14
West Wits Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
140
Table 4.15
Evander Operations: Mineral Resource and Mineral Reserve statement
140
83
Table No.
Description
Page
Table 4.16
Evander Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
141
Table 4.17
ARMgold Orkney Operations: Mineral Resource and Mineral Reserve statement
141
Table 4.18
ARMgold Orkney Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
142
Table 4.19
Kalgold Operations: Mineral Resource and Mineral Reserve statement
142
Table 4.20
Harmony Australia Operations - Mt. Magnet & Cue: Mineral Resource and Mineral Reserve statement
143
Table 4.21
Harmony Australia Operations - South Kalgoorlie: Mineral Resource and Mineral Reserve statement
143
Table 4.22
Harmony Canadian Operations: Mineral Resource and Mineral Reserve statement
144
Table 4.23
Harmony: Mineral Resource and Mineral Reserve statement
144
Table 4.24
ARMgold: Mineral Resource and Mineral Reserve statement
145
Table 5.1
Mining Assets: contribution to LoM plan production
157
Table 6.1
Mining Assets: clean-up gold estimates
164
Table 7.1
Mining Assets: LoM Tailings Storage Facility Assessments
167
Table 8.1
Mining Assets: estimated capital expenditures
169
Table 9.1
Mining Assets: historical and 2004 forecast
170
Table 9.2
Productivity: Historical and assumed productivity initiatives
171
Table 9.3
Mining Assets: separation costs
172
Table 10.1
Mining Assets: historical safety statistics
174
Table 10.2
Companies: historical safety statistics
174
Table 11.1
Liabilities
182
Table 12.1
Free Gold Tax Entity: total assumed TEPs
184
Table 12.2
Joel Tax Entity: total assumed TEPs
184
Table 12.3
Harmony Free State Tax Entity: total assumed TEPs
185
Table 12.4
ARMgold Welkom Tax Entity: total assumed TEPs
185
Table 12.5
Randfontein Tax Entity: total assumed TEPs
186
Table 12.6
Evander Tax Entity: total assumed TEPs
186
Table 12.7
ARMgold Orkney Tax Entity: total assumed TEPs
187
Table 12.8
Kalgold Tax Entity: total assumed TEPs
187
Table 12.9
Harmony Australia - Mt. Magnet & Cue Tax Entity: total assumed TEPs
187
Table 12.10
Harmony Australia - South Kalgoorlie Tax Entity: total assumed TEPs
187
Table 12.11
Harmony: total assumed TEPs
188
Table 12.12
ARMgold: total assumed TEPs
189
Table 13.1
Free Gold Tax Entity: TEM in ZAR nominal terms
195
Table 13.2
Joel Tax Entity: TEM in ZAR nominal terms
196
Table 13.3
Harmony Free State Tax Entity: TEM in ZAR nominal terms
197
Table 13.4
ARMgold Welkom Tax Entity: TEM in ZAR nominal terms
198
Table 13.5
Randfontein Tax Entity: TEM in ZAR nominal terms
199
Table 13.6
Evander Tax Entity: TEM in ZAR nominal terms
200
Table 13.7
ARMgold Orkney Tax Entity: TEM in ZAR nominal terms
201
Table 13.8
Kalgold Tax Entity: TEM in ZAR nominal terms
202
Table 13.9
Mt. Magnet & Cue Tax Entity: TEM in ZAR nominal terms
203
Table 13.10
South Kalgoorlie: TEM in ZAR nominal terms
204
84
Table No.
Description
Page
Table 13.11
Harmony: TEM in ZAR nominal terms
205
Table 13.12
ARMgold: TEM in ZAR nominal terms
206
Table 13.13
Free Gold Tax Entity: variation of NPV with discount factors
207
Table 13.14
Free Gold Tax Entity: NPV - single parameter sensitivity
207
Table 13.15
Free Gold Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
207
Table 13.16
Joel Tax Entity: variation of NPV with discount factors
208
Table 13.17
Joel Tax Entity: NPV - single parameter sensitivity
208
Table 13.18
Joel Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
208
Table 13.19
Harmony Free State Tax Entity: variation of NPV with discount factors
208
Table 13.20
Harmony Free State Tax Entity: NPV - single parameter sensitivity
209
Table 13.21
Harmony Free State Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
209
Table 13.22
ARMgold Welkom Tax Entity: variation of NPV with discount factors
209
Table 13.23
ARMgold Welkom Tax Entity: NPV - single parameter sensitivity
209
Table 13.24
ARMgold Welkom Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
210
Table 13.25
Randfontein Tax Entity: variation of NPV with discount factors
210
Table 13.26
Randfontein Tax Entity: NPV - single parameter sensitivity
210
Table 13.27
Randfontein Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
210
Table 13.28
Evander Tax Entity: variation of NPV with discount factors
211
Table 13.29
Evander Tax Entity: NPV - single parameter sensitivity
211
Table 13.30
Evander Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
211
Table 13.31
ARMgold Orkney Tax Entity: variation of NPV with discount factors
211
Table 13.32
ARMgold Orkney Tax Entity: NPV - single parameter sensitivity
212
Table 13.33
ARMgold Orkney Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
212
Table 13.34
Kalgold Tax Entity: variation of NPV with discount factors
212
Table 13.35
Kalgold Tax Entity: NPV - single parameter sensitivity at 14.5% discount
212
Table 13.36
Kalgold Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
213
Table 13.37
Harmony Australia Mt. Magnet & Cue Tax Entity: variation of NPV with discount factors
213
Table 13.38
Mt. Magnet & Cue Tax Entity: NPV - single parameter sensitivity
213
Table 13.39
Mt. Magnet & Cue Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
213
Table 13.40
South Kalgoorlie Tax Entity: variation of NPV with discount factors
214
Table 13.41
South Kalgoorlie Tax Entity: NPV - single parameter sensitivity
214
Table 13.42
South Kalgoorlie Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
214
Table 13.43
Harmony: variation of NPV with discount factors
214
Table 13.44
Harmony: NPV - single parameter sensitivity
215
Table 13.45
Harmony: NPV - twin parameter sensitivity at 14.5% discount
215
Table 13.46
ARMgold: variation of NPV with discount factors
215
Table 13.47
ARMgold: NPV - single parameter sensitivity
215
Table 13.48
ARMgold: NPV - twin parameter sensitivity at 14.5% discount
216
Table 14.1
Harmony: Summary Equity Valuation
216
Table 14.2
ARMgold: Summary Equity Valuation
217
85
Table of figures
Figure No.
Description
Page
Figure 2.1
Mining Assets - location
111
Figure 12.1
Harmony: assumed LoM recovered gold
188
Figure 12.2
Harmony: assumed LoM tonnes milled
189
Figure 12.3
ARMgold: assumed LoM recovered gold
190
Figure 12.4
ARMgold: assumed LoM tonnes milled
190
86
An independent competent person's report on certain mining assets of Harmony Gold Mining Company Limited and African Rainbow Minerals Gold Limited
1.
INTRODUCTION
1.1
Background
The Mining Assets of Harmony include:
- a 50% interest in ARMgold/Harmony Free Gold Joint Venture Company (Proprietary) Limited ("Free
Gold");
- a 100% interest in Randfontein Estates Limited ("Randfontein");
- a 100% interest in Evander Gold Mining Company Limited ("Evander");
- a 100% interest in Kalahari Goldridge Mining Company Limited ("Kalgold");
- a 100% interest in Harmony Gold (Australia) Pty Limited ("Harmony Australia");
- a 100% interest in Harmony Gold (Canada) Inc ("Harmony Canada");
- a 100% interest in various mining operations situated in the Free State Goldfield, South Africa, hereinafter
defined as Harmony Free State ("Harmony Free State"). Ownership of these assets is held at the Harmony level; and
- a 100% interest in various significant exploration properties, notably the Rolspruit gold project
("Rolspruit"), the Poplar gold project ("Poplar") and the Kalplats PGM project ("Kalplats").
The Mining Assets of ARMgold include:
- a 50 % interest in Free Gold;
- a 100% interest in ARMgolds' mining operations situated in Orkney, South Africa ("ARMgold Orkney");
and
A 100% interest in ARMgolds' mining operations situated in Welkom, South Africa ("ARMgold Welkom").
- a 34.5% interest in Anglovaal Mining Limited ("Avmin") which was recently acquired through an
ARMgold/Harmony joint venture. The principal assets in Avmin include:
- 50.3% of Assmang Limited which operates various manganese ore, iron ore and chrome ore operations
located in the Republic of South Africa ("South Africa"),
- 42% of Avgold Limited ("Avgold") which operates the Target gold mine ("Target") located in the Free
State Province, South Africa,
- 41.3% of Two Rivers Platinum (Proprietary) Limited ("Two Rivers") which is currently developing a
platinum mining operation located in Mpumalanga Province, South Africa,
- 75% of the Nkomati nickel mine ("Nkomati") located in Mpumalanga Province, South Africa;
87
- Harmony's 32.5% interest in Highland Gold Mining Limited ("Highland Gold"), a company listed on the
Alternative Investment Market ("AIM") of the London Stock Exchange plc ("LSE") which owns, operates and has various interests in gold mining assets in the Russian Federation;
- Harmony's 21% interest in High River Gold Mines Limited ("High River"), a company listed on the Toronto
Stock Exchange ("TSE"), Canada which has gold mining assets in the Russian Federation, Canada and West Africa;
- Harmony's 31.8% interest in Bendigo Mining NL ("Bendigo") a company listed on the Australian Stock
Exchange ("ASX") which owns a single gold development project in Australia; and
- Harmony's 87% interest in Abelle Limited ("Abelle") a company listed on the ASX, which operates a gold
mining operation in Australia and has various interests in exploration properties in Australia and Papua New Guinea.
1.2
Requirement for the CPR
1.3
CPR Structure
- ARMgold/Harmony Free Gold Joint Venture Company (Pty) Limited ("Free Gold Tax Entity");
- the tax entity within which Joel is assessed ("Joel Tax Entity");
- Harmony Free State ("Harmony Free State Tax Entity");
- ARMgold Welkom ("ARMgold Welkom Tax Entity");
- Randfontein Estates Limited ("Randfontein Tax Entity");
- Evander Gold Mines Limited ("Evander Tax Entity");
- ARMgold Orkney ("ARMgold Orkney Tax Entity");
- Kalahari Goldridge Mining Company Limited ("Kalgold Tax Entity"); and
- Harmony Gold (Australia) (Pty) Limited comprising:
- Mt. Magnet & Cue Tax Entity,
- South Kalgoorlie Tax Entity.
88
- Free Gold Operations;
- Harmony Free State Operations;
- ARMgold Welkom;
- West Wits Operations (including Randfontein, Elandsrand and Deelkraal);
- Evander Operations;
- ARMgold Orkney;
- Kalgold Operation; and
- International Operations, sub-divided into Harmony Australian Operations and Harmony Canadian
Operations.
1.4
Limitations and Reliance on Information
1.4.1
Disclaimers and Cautionary Statements for US Investors
1.5
Basis of Valuation of the Mining Assets
1.5.1
Technical-Economic Appraisal
The technical-economic appraisals reported herein have been determined according to the following:
- inspection visits to surface and underground operations, processing facilities, surface structures and
associated infrastructure at each of the Mining Assets during May and June 2003;
- access to key mine Business Units ("BU") and head office personnel for discussion and enquiry;
89
- a review and, where considered appropriate by SRK, modification of the Companies' estimates and
their classification of Mineral Resources and Mineral Reserves;
- a review of the Companies' plans and supporting documentation and, where considered appropriate
by SRK, modification of the Companies' LoM plans and the associated TEPs, including assumptions regarding future operating costs, capital expenditures and gold production of the Mining Assets; and
- an examination of historical information and results made available by the Companies in respect of
the Mining Assets in support of, in particular, the forecasts contained in the LoM plans and one-year budgets.
1.5.2
Technical-Economic Models
Table 1.1 Base Case Macro-Economic Parameters
Parameter
Units
2004
2005
2006
2007
2008
Gold Price - Nominal
(US$/oz)
350
357
364
371
379
(ZAR/kg)
93,000
98,580
104,495
110,764
117,410
(AUS$/oz)
547
567
581
595
610
RSA PPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
AUS PPI
(%)
2.50%
2.50%
2.50%
2.50%
2.50%
US PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
Nominal Exchange Rate - PPP
(US$:ZAR)
8.26
8.59
8.93
9.28
9.64
(US$:AUS$)
1.49
1.50
1.51
1.51
1.52
(AUS$:ZAR)
5.54
5.73
5.92
6.12
6.33
1.5.3
LoM Plans
90
1.6
Qualifications of Consultant
- Andrew MacDonald MSc, MBL, C.Eng., Pr.M., MIMMM, MISRM;
- Andrew Pooley, Pr. Eng, MSAIMM, AMIMM, B.Eng (Mining);
- Andrew Smithen, Pr. Eng., MBL, MSAICE, MSAIAE, MSAIMM, MSc;
- Andrew Vigar, FAusIMM, BSc (Applied Geology);
- Awie Swart, MSAIMM, MSANIRE, COM Adv. Rock Eng. Cert. B.Eng.;
- Boet van der Vyfer, FMVS, Adv. Cert. Mine Env. Control;
- Dawood Wepener, BSc Eng., MSAIME, Govt. Cert of Comp.;
- Ian Home, MIAIA, MSc;
- Iestyn Humphreys, AM.I.Min.E, AIME, PhD;
- Jim Williams, ACSM, C.Eng., FAusIMM;
- Jonathan Suthers, B.Eng.;
- John Miles, C. Eng., MIMMM, MSc;
- Kenneth Owen, FSAIMM, MAMMSA, MSc Eng;
- Kirsty Sells, CPEnv, FAuSIMM, BSc, MBS;
- Lee Barnes, B. Eng., MSc;
- Louis Voortman, CPGeo, FAusIMM, MAIG, MGAA, MGASA, SIA(aff), AIM(Aff), Sc MSc;
- Louie Human, COM Adv. Rock Eng. Cert., NHD (Geology);
- Mark Campadonic FGS, AIQ, Msc;
- Michael Boylett, C.Eng, MA (Met.), MSAIMM, MIMMM;
- Michael Harley, Pr. Sci Nat., MSAIMM, MAusIMM, PhD;
- Michael McWha Pr.Sci Nat., FGSSA, MSAIMM, BSc Hons;
- Mike Warren, MAuSIMM, BSc (Mining), MBA;
- Neal Rigby, C. Eng, MIMM. MAIME, PhD;
- Peter Munro, MAuSIMM, B. Appl. Sc., B. Comm, B. Econ;
- Peter Theron, Pr. Eng, MSAICE, BSc., GDEm;
91
- Robert Wilson, Pr. Eng, FSAIMM, B.Sc.Eng.(Mech.);
- Roger Dixon, Pr. Eng, FSAIMM, BSc (Mining);
- Victor Hills, Pr.Eng., MSAIMM, B.Eng.;
- Wally Waldeck, Pr. Eng, MSAIMM, BSc (Mining), MBA; and
- William Schoeman, Pr. Eng, MSAIME, BSc.Eng (Mech).
- the Competent Person with overall responsibility for the compilation of this CPR is Mr. H. G. Waldeck, Pr.
Eng who is an employee of SRK. Mr. Waldeck is a mining engineer with 28 years' experience in the mining industry and has supervised numerous due-diligence reviews and various technical studies on the Witwatersrand Basin during the past five years. In compliance with the SAMREC requirements, Mr. Waldeck also assumes responsibility for the reporting of Mineral Reserves as included in this CPR; and
- in compliance with the SAMREC requirements and definitions, the Competent Person with overall
responsibility for Mineral Resources is Dr. Michael Harley who is an employee of SRK. Dr. Michael Harley is a mining geologist with 14 years' experience in the mining industry and has been responsible for the reporting of Mineral Resources on various properties in South Africa and internationally during the past five years.
- for Harmony: The information with respect to the Mineral Resources and Mineral Reserves has been
prepared under the direction of Mr. Graham Briggs, Pr. Sci. Nat, BSc (Hons) Geology. Mr. Briggs is responsible for ore reserve management, organic growth and capital projects on the executive committee of Harmony. He has 29 years' experience in the gold mining industry and is a registered geological scientist; and
- for ARMgold: The information with respect to the Mineral Resources and Mineral Reserves has been
prepared under the direction of Mr. Chris Lerm, Pr. MS, GDE, FIMSSA, MIMSA, MSc. Mr Lerm is the Strategic Planning Leader for ARMgold and Competent Person for Mineral Resource and Mineral Reserve accounting. He has 24 years' experience in gold mining evaluation and is registered with the South African Council for Professional and Technical Surveyors ("PLATO"). Mr. Lukas Korff also assisted Mr. Chris Lerm. Mr Korff has 24 years' experience in the gold mining industry.
2.
MINING ASSETS
2.1
Introduction
2.2
Companies and Operating Structures
2.2.1
Harmony
92
Table 2.1 Harmony: company development
Date
Activity
August, 1950
Harmony Gold Mining Company Limited incorporated and registered as a public company in South Africa.
1994
Management agreement between Randgold & Exploration Company Limited ("Randgold") and Harmony cancelled and replaced with service agreement.
1997
Service agreement between Randgold and Harmony cancelled resulting in Harmony operating as a completely independent gold mining company.
1997
Acquisition of Lydenburg Exploration Limited ("Lydex") for a consideration of ZAR204m.
June, 1998
Acquisition of Bissett gold mine from the liquidators of Rea Gold corporation for a consideration of ZAR26m.
July, 1998
The acquisition of Evander Gold Mines Limited for a consideration of ZAR545m.
October, 1999
Acquisition of Kalahari GoldRidge Mining Company Limited and West Rand Consolidated Mines Limited for a consideration of ZAR321m.
March, 2000
Acquisition of Randfontein Estates Limited for a consideration of ZAR931m.
April, 2001
Acquisition of the Elandskraal mining operations from Anglogold Limited for a consideration of ZAR1,053m.
April, 2001
Acquisition of New Hampton Goldfields Limited for a consideration of ZAR229m.
September, 2001
Acquisition of 31.8% of the issued share capital of Bendigo Mining NL for a consideration of ZAR292m.
December, 2001 (effective Acquisition of 50% of the issued share capital of Free Gold which purchased the date 3 January 2002)
Free Gold operations and certain other assets for approximately ZAR1,4bn.
April, 2002
Acquisition of Hill 50 Limited for a consideration of ZAR1,419m.
May, 2002
Acquisition of 32.5% of the ordinary share capital of Highland Gold Limited for a consideration of ZAR188m.
93
Date
Activity
October, 2002
Joint acquisition by Free Gold of St Helena BUs from Gold Fields Limited, for a gross sale consideration of ZAR120m.
November, 2002
Harmony lists on the New York Stock Exchange ("NYSE").
November, 2002
Acquisition of 21% of the ordinary share capital of High River Gold Limited for a consideration of ZAR141m.
February, 2003
Harmony announces offer for Abelle Limited ("Abelle") which values Abelle at ZAR689m.
May, 2003
Announcement of merger with ARMgold.
May, 2003
Announcement of an acquisition by Clidet No 454 (Pty) Limited, a 50-50 JV between harmony and ARMgold of 34.5% of the shares of Avmin for a consideration of ZAR1,888m in which Harmony and ARMgold each have 50%.
Table 2.2 Harmony: salient historical and forecast operating statistics
(1), (2)
Statistic
Units
2001
2002
2003
(3)
2004
(4)
Production
Area Mined
(m
2
)
2,027,043
2,286,395
2,444,772
2,816,196
Tonnes Milled
(kt)
17,074
22,934
31,752
27,513
Yield
(g/t)
3.9
3.6
3.4
3.5
Gold Production
(koz)
2,140
2,668
3,431
3,089
Development
(m)
128,625
152,006
167,041
139,808
Productivity
TEC
(No.)
43,448
46,873
46,074
41,164
Centares
(m
2
/TEC/month)
3.9
4.8
5.5
5.7
Milling
(t/TEC/month)
32
41
57
56
Gold Production
(g/TEC/month)
125
147
193
194
Health and Safety
Fatalities
(No.)
26
37
29
-
Fatality Rate
(per mmhrs)
0.28
0.35
0.27
-
LTIFR
(per mmhrs)
28
23
23
-
Expenditures
Cash Operating Costs
(ZARm)
3,822
5,215
7,425
6,746
Capital Expenditure
(ZARm)
424
735
763
1,104
Cost Performance
Cash Operating Costs
(ZAR/t)
224
227
234
245
(ZAR/kg)
57,419
62,853
69,577
70,221
Capital Expenditure
(ZAR/t)
25
32
24
40
(ZAR/kg)
6,370
8,859
7,152
11,492
(1)
TEC and productivity statistics exclude the Canadian operations as TEC figures unavailable.
(2)
Health and Safety statistics for Canadian and Australian operations for 2001 are unavailable.
(3)
2003 incorporates actual results to Q3 and forecast results for Q4 ending June 2003.
(4)
2004 comprises forecasts for the first year of the current LoM plans.
2.2.2
ARMgold
94
Table 2.3 ARMgold: company development
Date
Activity
1994
Future Mining (Pty) Limited was formed and entered into a contractual agreement to undertake mining activities for Vaal Reefs Exploration and Mining Company at BU No. 8 at the Vaal Reef Complex.
November, 1997
African Rainbow Minerals and Exploration (Pty) Limited was registered.
January, 1998
Acquisition of six mining BUs (BUs No's 1 to 7, excluding No. 2) situated in Orkney area, from Vaal Reefs Exploration and Mining Company Limited for a consideration of ZAR38.2m.
September, 1998
Acquisition of six mining BUs (No's 1 to 7, excluding No. 5) and a gold plant in the Welkom area from Free State Consolidated Gold Mines Operations Limited ("Free State Consolidated") for a consideration of ZAR28m.
July, 2001
Acquisition of the Orkney BU No. 2 from Anglogold Limited for a consideration of ZAR10m.
December, 2001 (effective Acquisition of 50% of the issued share capital of Free Gold which purchased the date January, 2002)
Free Gold operations and certain other assets for approximately ZAR1.4bn.
October, 2002
Acquisition by Free Gold of St. Helena from Gold Fields Limited for a gross sale consideration of ZAR120m.
May, 2003
Announcement of merger with Harmony.
May, 2003
Announcement of an acquisition by a new joint venture company between ARMgold and Harmony of 34.5% of the issued share capital of Avmin for a consideration of ZAR844m.
Table 2.4 ARMgold: salient historical and forecast operating statistics
Statistic
Units
2001
2002
(1)
2003
(2)
2004
(3)
Production
Area Mined
(m
2
)
421,523
400,752
899,729
1,018,153
Tonnes Milled
(kt)
2,400
3,352
7,023
7,049
Yield
(g/t)
6.8
5.1
4.6
4.4
Gold Production
(koz)
524
546
1,047
993
Development
(m)
8,240
13,773
34,174
21,207
Productivity
TEC
(No.)
8,071
15,321
15,675
14,445
Centares
(m
2
/TEC/month)
4.4
4.4
4.8
5.9
Milling
(t/TEC/month)
25
36
37
41
Gold Production
(g/TEC/month)
168
185
173
178
Health and Safety
Fatalities
(No.)
14
9
3
-
Fatality Rate
(per mmhrs)
0.63
0.29
0.12
-
LTIFR
(per mmhrs)
26
16
15
-
Expenditures
Cash Operating Costs
(ZARm)
875
949
2,065
2,141
Capital Expenditure
(ZARm)
40
46
123
263
95
Table 2.4 ARMgold: salient historical and forecast operating statistic (continued)
Statistic
Units
2001
2002
(1)
2003
(2)
2004
(3)
Cost Performance
Cash Operating Costs
(ZAR/t)
364
283
294
304
(ZAR/kg)
53,681
55,897
63,414
69,349
Capital Expenditure
(ZAR/t)
17
14
17
37
(ZAR/kg)
2,437
2,708
3,767
8,524
(1)
2002 comprises six months to 30 June 2002.
(2)
2003 incorporates actual results to Q3 and forecast results for Q4 ending June 2003.
(3)
2004 comprises forecasts for the first year of the current LoM plans.
2.3
Overview of the Mining Assets
2.3.1
Free Gold Operations
Table 2.5 Free Gold operations: salient operating statistics
Production Unit
Design Capacity
Operating Capacity 2004
Life
(ktpm)
(ktpm)
(years)
Classification
Business Units
Tshepong BU
165
147
16
long-life
Bambanani BU
195
134
8
medium-life
West BU
80
19
4
short-life
Eland BU
70
36
3
short-life
Kudu & Sable BU
120
22
4
short-life
Nyala BU
280
22
7
medium-life
Joel North and South BU
350
44
11
long-life
Phakisa BU
150
80
8
medium-life
St. Helena 335
48
5
medium-life
Total Hoisting Capacity
1,745
473
18
long-life
Surface Sources
300
296
4
short-life
Processing Plants
FS1 Plant
420
402
18
long-life
FS2 Plant
300
300
4
short-life
Joel Plant
150
72
11
long-life
St. Helena 100
93
3
short-life
Total Processing Capacity
970
867
18
long-life
96
Table 2.6 Free Gold Operations: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Area Mined
(m
2
)
1,045,758
395,496
974,682
1,173,912
Tonnes Milled
(kt)
8,479
4,371
9,371
9,546
Yield
(g/t)
4.4
4.0
3.8
4.1
Gold Production
(koz)
1,199
558
1,155
1,259
Development
(m)
41,455
19,324
48,768
30,727
Productivity
TEC
(No.)
20,368
14,722
15,478
17,211
Centares
(m
2
/TEC/month)
4.3
4.5
5.2
5.7
Milling
(t/TEC/month)
35
49
50
46
Gold Production
(g/TEC/month)
153
197
193
192
Health and Safety
Fatalities
(No.)
11
10
1
-
Fatality Rate
(per mmhrs)
0.35
0.24
0.05
-
LTIFR
(per mmhrs)
17
15
15
-
Expenditures
Cash Operating Costs
(ZARm)
2,409
883
2,167
2,612
Capital Expenditure
(ZARm)
58
32
113
380
Cost Performance
Cash Operating Costs
(ZAR/t)
284
202
231
274
(ZAR/kg)
64,619
50,879
60,300
66,038
Capital Expenditure
(ZAR/t)
7
7
12
40
(ZAR/kg)
1,555
1,827
3,131
9,698
2.3.2
Harmony Free State Operations
97
Table 2.7 Harmony Free State Operations: salient operating statistics
Production Unit
Design Capacity
Operating Capacity 2004
Life
(ktpm)
(ktpm)
(years)
Classification
Business Units
Harmony No. 2 BU
227
46
5
medium-life
Harmony No. 3 BU
90
-
-
non-operational
Harmony No. 4 BU
146
-
-
non-operational
Merriespruit No. 1 BU
129
35
9
medium-life
Merriespruit No. 3 BU
197
60
9
medium-life
Virginia No. 2 BU
103
-
-
non-operational
Unisel BU
137
61
11
long-life
Saaiplaas No. 3 BU
176
25
10
long-life
Brand No. 2 BU
120
-
-
non-operational
Brand No. 3 BU
120
41
5
medium-life
Brand No. 5 BU
151
0
3
short-life
Masimong Complex
149
109
15
long-life
- No. 4 BU
30
10
long-life
- No. 5 BU
80
15
long-life
Total Hoisting Capacity
1,745
378
15
long-life
Surface Sources
200
197
13
long-life
Processing Plants
Central Plant
240
240
11
long-life
Virgina Plant
180
162
9
medium-life
Saaiplaas Plant
220
222
15
long-life
Total Processing Capacity
640
624
15
long-life
Table 2.8 Harmony Free State Operations: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Area Mined
(m
2
)
721,709
738,793
807,334
917,293
Tonnes Milled
(kt)
5,289
4,536
5,351
7,487
Yield
(g/t)
4.0
4.2
3.5
2.9
Gold Production
(koz)
686
612
606
692
Development
(m)
50,027
51,188
58,272
26,513
Productivity
TEC
(No.)
15,668
12,776
12,219
12,896
Centares
(m
2
/TEC/month)
3.8
4.8
5.5
5.9
Milling
(t/TEC/month)
28
30
36
48
Gold Production
(g/TEC/month)
114
124
129
139
Health and Safety
Fatalities
(No.)
9
8
2
-
Fatality Rate
(per mmhrs)
0.26
0.27
0.07
-
LTIFR
(per mmhrs)
35
26
24
-
Expenditures
Cash Operating Costs
(ZARm)
1,385
1,351
1,500
1,617
Capital Expenditure
(ZARm)
120
95
130
63
Cost Performance
Cash Operating Costs
(ZAR/t)
262
298
280
216
(ZAR/kg)
64,883
70,978
79,619
75,162
Capital Expenditure
(ZAR/t)
23
21
24
8
(ZAR/kg)
5,622
4,991
6,912
2,925
98
2.3.3
ARMgold Welkom Operations
Table 2.9 ARMgold Welkom Operations: salient operating statistics
Production Unit
Design Capacity
Operating Capacity 2004
Life
(ktpm)
(ktpm)
(years)
Classification
Business Units
No. 1 BU
68
25
3
short-life
No. 2 BU
54
6
2
short-life
No. 3 BU
55
5
3
short-life
No. 4 BU
55
4
2
short-life
No. 6 BU
68
9
3
short-life
No. 7 BU
68
24
8
medium-life
Total Hoisting Capacity
368
72
8
medium-life
Table 2.10 ARMgold Welkom Operations: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Area Mined
(m
2
)
73,178
38,065
104,571
173,703
Tonnes Milled
(kt)
340
224
575
861
Yield
(g/t)
5.1
4.9
3.4
3.5
Gold Production
(koz)
56
35
63
96
Development
(m)
1,296
1,483
5,168
96
Productivity
TEC
(No.)
1,492
1,786
2,092
2,007
Centares
(m
2
/TEC/month)
4.1
3.6
4.2
7.2
Milling
(t/TEC/month)
19
21
23
36
Gold Production
(g/TEC/month)
97
102
78
124
Health and Safety
Fatalities
(No.)
4
2
1
-
Fatality Rate
(per mmhrs)
0.92
0.35
0.27
-
LTIFR
(per mmhrs)
17
12
13
-
Expenditures
Cash Operating Costs
(ZARm)
144
101
201
241
Capital Expenditure
(ZARm)
10
7
28
-
Cost Performance
Cash Operating Costs
(ZAR/t)
425
449
349
280
(ZAR/kg)
82,737
92,093
102,745
80,927
Capital Expenditure
(ZAR/t)
28
33
49
-
(ZAR/kg)
5,444
6,778
14,508
-
99
2.3.4
West Wits Operations
Table 2.11 West Wits Operations: salient operating statistics
Production Unit
Design Capacity
Operating Capacity 2004
Life
(ktpm)
(ktpm)
(years)
Classification
Business Units
Elandsrand BU
331
128
19
long-life
Deelkraal BU
187
46
6
medium-life
Cooke 1 BU
176
53
5
medium-life
Cooke 2 BU
187
64
16
long-life
Cooke 3 BU
265
85
16
long-life
Cooke 4 BU
149
-
-
non-operational
Doornkop BU
50
39
19
long-life
Total Hoisting Capacity
1,345
415
19
long-life
Surface Sources
200
188
6
medium-life
Processing Plants
Elandsrand Plant
190
156
19
long-life
Deelkraal Plant
135
94
6
medium-life
Cooke Plant
280
235
19
long-life
Doornkop Plant
220
172
2
short-life
Total Processing Capacity
825
657
19
long-life
100
Table 2.12 West Wits Operations: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Area Mined
(m
2
)
870,966
946,311
803,624
889,064
Tonnes Milled
(kt)
6,991
8,078
7,914
7,444
Yield
(g/t)
3.8
4.0
3.5
3.8
Gold Production
(koz)
846
1,038
879
920
Development
(m)
47,738
59,155
56,015
68,886
Productivity
TEC
(No.)
17,640
16,907
15,162
12,250
Centares
(m
2
/TEC/month)
4.1
4.7
4.4
6.0
Milling
(t/TEC/month)
33
40
43
51
Gold Production
(g/TEC/month)
124
159
150
195
Health and Safety
Fatalities
(No.)
12
20
20
-
Fatality Rate
(per mmhrs)
0.32
0.47
0.54
-
LTIFR
(per mmhrs)
24
23
23
-
Expenditures
Cash Operating Costs
(ZARm)
1,400
1,963
1,896
1,901
Capital Expenditure
(ZARm)
115
262
179
335
Cost Performance
Cash Operating Costs
(ZAR/t)
200
243
240
255
(ZAR/kg)
53,187
60,819
69,335
66,409
Capital Expenditure
(ZAR/t)
16
32
23
45
(ZAR/kg)
4,369
8,117
6,542
11,693
2.3.5
Evander Operations
101
Table 2.13 Evander Operations: salient operating statistics
Production Unit
Design Capacity
Operating Capacity 2004
Life
(ktpm)
(ktpm)
(years)
Classification
Business Units
Evander No. 2 BU
69
44
10
long-life
Evander No. 3 BU
20
-
-
long-life
Evander No. 5 BU
94
25
10
long-life
Evander No. 7 BU
106
42
11
long-life
Evander No. 8 BU
147
58
15
long-life
Evander No. 9 BU
83
16
4
short-life
Total Hoisting Capacity
517
185
15
long-life
Surface Sources
-
-
-
-
Processing Plants
Kinross Plant
198
202
15
long-life
Winkelhaak Plant
72
71
10
long-life
Total Processing Capacity
270
273
15
long-life
Table 2.14 Evander Operations: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Area Mined
(m
2
)
434,368
403,543
346,473
422,883
Tonnes Milled
(kt)
2,481
2,352
2,135
2,428
Yield
(g/t)
5.7
5.5
5.2
5.1
Gold Production
(koz)
458
415
354
396
Development
(m)
30,861
32,002
28,371
29,045
Productivity
TEC
(No.)
8,805
8,639
8,261
6,631
Centares
(m
2
/TEC/month)
4.1
3.9
3.5
5.3
Milling
(t/TEC/month)
23
23
22
31
Gold Production
(g/TEC/month)
135
125
111
155
Health and Safety
Fatalities
(No.)
5
6
4
-
Fatality Rate
(per mmhrs)
0.27
0.33
0.23
-
LTIFR
(per mmhrs)
22
24
33
-
Expenditures
Cash Operating Costs
(ZARm)
693
723
801
891
Capital Expenditure
(ZARm)
69
98
99
105
Cost Performance
Cash Operating Costs
(ZAR/t)
279
307
375
367
(ZAR/kg)
48,628
55,960
72,638
72,384
Capital Expenditure
(ZAR/t)
28
42
46
43
(ZAR/kg)
4,842
7,585
8,996
8,505
2.3.6
ARMgold Orkney Operations
102
Table 2.15 ARMgold Orkney: salient operating statistics
Production Unit
Design Capacity
Operating Capacity 2004
Life
(ktpm)
(ktpm)
(years)
Classification
Business Units
No. 1 BU
137
-
-
non-operational
No. 2 BU
142
35
3.0
short-life
No. 3 BU
130
22
4.0
short-life
No. 4 BU
160
36
5.0
medium-life
No. 5 BU
110
-
-
non-operational
No. 6 BU
135
18
8.0
medium-life
No. 7 BU
135
7
8.0
medium-life
Total Hoisting Capacity
949
118
8.0
medium-life
Table 2.16 ARMgold Orkney: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Area Mined
(m
2
)
348,345
164,939
307,817
257,494
Tonnes Milled
(kt)
2,060
942
1,763
1,415
Yield
(g/t)
7.1
7.6
7.2
5.9
Gold Production
(koz)
468
232
407
267
Development
(m)
6,944
2,628
4,622
5,747
Productivity
TEC
(No.)
6,579
6,174
5,845
3,833
Centares
(m
2
/TEC/month)
4.4
4.5
4.4
5.6
Milling
(t/TEC/month)
26
25
25
31
Gold Production
(g/TEC/month)
184
194
180
181
Health and Safety
Fatalities
(No.)
10
7
2
-
Fatality Rate
(per mmhrs)
0.56
0.48
0.27
-
LTIFR
(per mmhrs)
28
24
17
-
Expenditures
Cash Operating Costs
(ZARm)
730
407
781
594
Capital Expenditure
(ZARm)
30
23
38
21
Cost Performance
Cash Operating Costs
(ZAR/t)
355
432
443
420
(ZAR/kg)
50,195
56,450
61,768
71,455
Capital Expenditure
(ZAR/t)
15
24
22
15
(ZAR/kg)
2,076
3,152
3,011
2,496
103
2.3.7
Kalgold Operation
Table 2.17 Kalgold Operation: salient operating statistics
Production Unit
Design Capacity
Operating Capacity 2004
Life
(ktpm)
(ktpm)
(years)
Classification
Business Units
Processing Operations
135
131
4.3
short-life
Table 2.18 Kalgold Operation: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Waste Tonnes Mined
(kt)
8,542
7,323
7,685
9,210
Tonnes Milled
(kt)
959
961
1,089
1,584
Yield
(g/t)
1.6
2.0
2.2
1.8
Gold Production
(koz)
49
62
76
93
Stripping Ratio
(t
waste
:t
ore
)
8.9
7.6
7.1
5.8
Productivity
TEC
(No.)
453
444
511
481
Milling
(t/TEC/month)
176
180
178
275
Gold Production
(g/TEC/month)
282
363
385
499
Health and Safety
Fatalities
(No.)
-
-
-
-
Fatality Rate
(per mmhrs)
-
-
-
-
LTIFR
(per mmhrs)
7
13
4
-
Expenditures
Cash Operating Costs
(ZARm)
98
130
159
220
Capital Expenditure
(ZARm)
33
25
49
0.9
Cost Performance
Cash Operating Costs
(ZAR/t)
102
135
146
139
(ZAR/kg)
63,844
67,218
67,336
76,423
Capital Expenditure
(ZAR/t)
34
26
36
1
(ZAR/kg)
21,498
12,927
16,796
324
2.3.8
International Operations - Harmony Australian Operations
104
Table 2.19 Harmony Australian Operation: salient operating statistics
Production Unit
Design Capacity
Operating Capacity 2004
Life
(ktpm)
(ktpm)
(years)
Classification
Business Units
Mount Magnet and Cue Plant
495
208
7.3
medium-life
Jubilee Plant
110
98
3.0
short-life
New Celebration Plant
138
42
0.3
short-life
Total
743
348
7.3
medium-life
Table 2.20 Harmony Australian Operation: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Tonnes Milled
(kt)
1,088
4,782
7,103
3,798
Yield
(g/t)
1.6
1.6
2.2
2.9
Gold Production
(koz)
56
253
504
355
Productivity
TEC
(No.)
882
882
831
831
Milling
(t/TEC/month)
103
452
712
381
Gold Production
(g/TEC/month)
164
743
1,571
1,108
Health and Safety
Fatalities
(No.)
-
-
-
-
Fatality Rate
(per mmhrs)
n/a
0.00
0.00
-
LTIFR
(per mmhrs)
n/a
15
2
-
Expenditures
Cash Operating Costs
(ZARm)
135
608
1,219
727
Capital Expenditure
(ZARm)
18
233
179
358
Cost Performance
Cash Operating Costs
(ZAR/t)
124
127
172
191
(ZAR/kg)
77,990
77,265
77,799
63,631
Capital Expenditure
(ZAR/t)
17
49
25
94
(ZAR/kg)
10,399
29,610
11,427
31,360
105
2.3.9
International Operations - Harmony Canadian Operations
Table 2.21 Harmony Canadian Operation: salient historical and forecast operating statistics
Statistic
Units
2001
2002
2003
2004
Production
Tonnes Milled
(kt)
266
39
-
-
Yield
(g/t)
5.2
6.6
-
-
Gold Production
(koz)
44
8
-
-
Productivity
TEC
(No.)
n/a
n/a
-
-
Milling
(t/TEC/month)
n/a
n/a
-
-
Gold Production
(g/TEC/month)
n/a
n/a
-
-
Health and Safety
Fatalities
(No.)
-
-
-
-
Fatality Rate
(per mmhrs)
n/a
-
-
-
LTIFR
(per mmhrs)
37
32
-
-
Expenditures
Cash Operating Costs
(ZARm)
111
9
3
-
Capital Expenditure
(ZARm)
49
-10
-
-
Cost Performance
Cash Operating Costs
(ZAR/t)
417
231
-
-
(ZAR/kg)
80,552
35,019
-
-
Capital Expenditure
(ZAR/t)
184
-256
-
-
(ZAR/kg)
35,559
-38,911
-
-
2.4
Significant Exploration Properties
2.4.1
Harmony
Harmony has three significant exploration properties: namely Poplar, Rolspruit and Kalplats.
- Greenfields Option: the installation of a twin shaft system from surface; and
- Brownfields Option: the installation of a twin sub-vertical shaft system at No.8 BU.
106
2.5
Mining Authorisations and Mining Leases
2.5.1
South African Law: Current Status
2.5.2
South African Law: The Minerals and Petroleum Resources Development Act
107
2.5.3
South African Law: Prospecting Permits
2.5.4
South African Law: Mining Authorisations
108
2.5.5
Australian Law
2.5.6
Harmony: Current Status
Table 2.22 Harmony - South African Operations land holdings
(1)
Tax Entity
Existing Mining
Extension
Contiguous
Non-Contiguous
Authorization
Application
Mineral Rights
Mineral Rights
(Ha)
(Ha)
(Ha)
(Ha)
Free Gold and Joel
21,204
9,162
4,877
24,484
Randfontein
24,266
3,006
572
Evander
36,898
2,262
2,837
1,462
Harmony Free State
22,583
1,815
3,256
4,094
Kalgold
615
3,810
Total
105,566
17,049
13,975
30,612
(1)
Evander excludes prospecting rights granted of 162,237Ha.
109
Table 2.23 Harmony - Australian Operations
Tax Entity
Prospecting
Exploration
Mining
Miscellaneous Licence
(No)
(No)
(No)
(No)
Mt. Magnet and Cue
30
9
153
9
South Kalgoorlie
85
33
70
16
Total
115
42
223
25
2.5.7
ARMgold: Current Status
110
Figure 2.1 Mining Assets - location
111
3.
GEOLOGY
3.1
Introduction
3.2
Witwatersrand Basin Geology
112
3.2.1
Free State Goldfield
113
114
3.2.2
West Rand Goldfield
3.2.3
Far West Rand Goldfield
115
3.2.4
Evander Goldfield
3.2.5
Klerksdorp Goldfield
116
117
The whole package dips at angles of between 25 and 45 to the east and is generally 1m to 3m thick.
118
3.3.2
Harmony Free State Operations
119
120
3.3.3
ARMgold Welkom Operations
3.3.4
West Wits Operations
121
122
3.3.5
Evander Operations
3.3.6
ARMgold Orkney Operations
123
3.3.7
Kalgold Operations
3.3.8
Harmony Australian Operations
124
3.3.9
Harmony Canadian Operations
125
3.3.10 Exploration Potential
- the southern extension in Basal Reef at Bambanani BU, the northern extension of certain facies at
Tshepong BU and ongoing surface drilling at Joel BU, which is designed to delineate extensions to the Joel North BU area;
- the development of the Poplar and Rolspruit projects at the Evander Operations, where exploration
has defined significant additional resources and are currently being investigated in the form of pre-feasibility and feasibility studies;
- at Harmony Australian Operations there is significant potential for new discoveries in the vicinity
of the existing areas and an extensive conceptual exploration programme based on detailed regional geological mapping is underway. This potential is enhanced by the consolidation of all available information in the hands of one organisation. The ore in the South Kalgoorlie area can, however be less free-milling than the Mt. Magnet & Cue ores, signalling a potentially higher risk with regard to the maintenance of the current metallurgical recoveries; and
- the tenements in the South Kalgoorlie area are located just north of the well-known Kambalda
nickel sulphide deposits where over a million tonnes of contained Ni metal has been produced to date. Portions of the tenements cover strike extensions of the Kambalda Dome stratigraphy and komatites along the Wildcatter's Shear Zone and are considered highly prospective for nickel sulphide deposits. A number of nickel sulphide deposits have been recognised on the Harmony South Kalgoorlie tenements.
4.
MINERAL RESOURCES AND MINERAL RESERVES
4.1
Introduction
4.2
SRK Review Procedures
126
Further, in presenting the audited Mineral Resource and Mineral Reserve statements the following points apply:
- the Measured and Indicated Mineral Resources are inclusive of those Mineral Resources modified to
produce Mineral Reserves. Accordingly Mineral Resource statements are sub-divided into those Mineral Resources which have been modified to produce Mineral Reserves (designated by the suffix 1) and those which have not (designated by suffix 2);
- Mineral Resources are quoted at an appropriate in-situ economic cut-off grade with tonnages and grades
based on the planned minimum mining width;
- all Mineral Reserves, except where noted, are based on a gold price of US$350/oz and ZAR:US$ exchange
rate of 8.26 (ZAR93,000/kg);
- all Mineral Resources and Mineral Reserves are quoted at 1 July 2003;
- unless otherwise stated all Mineral Reserves and Mineral Resources are quoted as 100% and not attributable
with respect to ownership;
- all Mineral Reserves quoted in terms of RoM grades and tonnage as delivered to the metallurgical
processing facility and are therefore fully diluted;
- Mineral Reserve statements include only those Measured and Indicated Mineral Resources modified to
produce Mineral Reserves and planned for extraction in the LoM plans;
- Mineral Reserve sensitivities have been derived from application of the relevant cut-off-grades to the
underlying block listings. Accordingly, these have not been based on detailed depletion schedules and should be considered as incremental changes to the Base Case; and
- all references to Mineral Resources and Mineral Reserves relate to the SRK estimates stated in accordance
with the SAMREC Code.
4.3
Mineral Resources and Mineral Reserve Estimation Methodology
4.3.1
Quality and Quantity of Data
127
128
4.3.2
Block Definition
4.3.3
Grade and Tonnage Estimation
129
4.3.4
Classification
130
4.3.5
Selective Mining Units
4.3.6
Grade Control and Reconciliation
4.3.7
Reserve Estimation
131
Table 4.1 Free Gold Operations: assumed modifying factors
Business Units
BF
MCF
SW
MW
(%)
(%)
(cm)
(cm)
Tshepong BU
100%
88%
102
143
Phakisa BU
100%
88%
102
143
Bambanani BU
100%
72%
151
233
West BU
100%
72%
160
188
Eland BU
100%
73%
141
209
Kudu and Sable BU
100%
73%
167
214
Nyala BU
100%
80%
134
155
St Helena BU
100%
68%
137
177
Joel BU
100%
84%
139
167
Table 4.2 Harmony Free State Operations: assumed modifying factors
Business Units
BF
MCF
SW
MW
(%)
(%)
(cm)
(cm)
Harmony No. 2 BU
100%
77%
178
188
Harmony No. 3 BU
100%
na
na
na
Harmony No. 4 BU
100%
na
na
na
Merriespruit No. 1 BU
100%
72%
164
188
Merriespruit No. 3 BU
100%
71%
202
217
Virginia No. 2 BU
100%
na
na
na
Unisel BU
100%
77%
179
236
Saaiplaas No. 3 BU
100%
78%
158
175
Brand No. 2 BU
100%
na
na
na
Brand No. 3 BU
100%
78%
193
223
Brand No. 5 BU
100%
75%
201
265
Masimong No. 4 BU
100%
78%
139
179
Masimong No. 5 BU
100%
78%
131
168
132
Table 4.3 ARMgold Welkom Operations: assumed modifying factors
Business Units
BF
MCF
SW
MW
(%)
(%)
(cm)
(cm)
No. 1 BU
100%
64%
119
140
No. 2 BU
100%
64%
140
154
No. 3 BU
100%
70%
151
253
No. 4 BU
100%
60%
150
158
No. 6 BU
100%
65%
130
217
No. 7 BU
100%
75%
150
189
Table 4.4 West Wits Operations: assumed modifying factors
Business Units
BF
MCF
SW
MW
(%)
(%)
(cm)
(cm)
Elandsrand BU
100%
87%
126
152
Deelkraal BU
100%
93%
170
227
Cooke 1 BU
100%
83%
172
205
Cooke 2 BU
100%
72%
144
177
Cooke 3 BU
100%
73%
159
195
Randfontein No. 4 BU
100%
na
na
na
Doornkop BU
100%
70%
244
366
Table 4.5 Evander Operations: assumed modifying factors
Business Units
BF
MCF
SW
MW
(%)
(%)
(cm)
(cm)
No. 2 BU
100%
75%
162
209
No. 5 BU
100%
75%
111
177
No. 7 BU
100%
75%
135
217
No. 8 BU
100%
70%
120
160
No. 9 BU
100%
65%
116
163
Table 4.6 ARMgold Orkney Operations: historical and assumed modifying factors
Business Units
BF
MCF
SW
MW
(%)
(%)
(cm)
(cm)
No. 2 BU
100%
85%
164
210
No. 3 BU
100%
84%
200
210
No. 4 BU
100%
78%
120
181
No. 6 BU
100%
84%
154
193
No. 7 BU
100%
91%
112
152
4.4
International Operations
4.4.1
Mineral Resources and Mineral Reserve Estimation Methodology
4.4.2
Quality and Quantity of Data
133
4.4.3
Block Definition
4.4.4
Grade and Tonnage Estimation
4.4.5
Grade Control and Reconciliation
134
4.4.6
Reserve Estimation
4.5
SRK Mineral Resource and Mineral Reserve Statements
- The Companies present Mineral Resources for the South African assets at an in-situ cut-off grade of
250cmg/t. SRK has reported Mineral Resources at in-situ cut-off grades which are reflective of current parameters at each of the individual BUs;
- Mineral Reserve statements include only those Measured and Indicated Mineral Resources modified to
produce Mineral Reserves and planned for extraction in LoM Plans;
In considering the following Mineral Resource and Mineral Reserve statements SRK note the following:
- With respect to the classification of Mineral Reserves SRK considers that at the majority of the South
African operations that the boundary between Indicated Mineral Resources and Inferred Mineral Resources is conservatively defined and that for primary reef units reclassification would increase Indicated Mineral Resources and potentially the Probable Mineral Reserves;
- The LoM Plans in certain instances rely on significant contribution from the Inferred Mineral Resource
category and reported at RoM tonnage and grades. Given the generally conservative classification potential exists to significantly increase the Indicated Mineral Resource and consequently Probable Mineral Reserves. SRK has on a high level basis and reported as the Proven and Probable NPV (Section 14) , determined the relative impact on value should mining operations extract only the currently defined Mineral Reserves. This assessment assumes that all LoM plans mine Inferred Mineral Resources during the latter part of the operation. The resulting NPVs should be viewed on a comparative basis only and by definition reflect a lower level of technical planning than the LoM plans as presented by the Companies base case projections;
- Mineral Resources classified by the suffix (1) represent those groupings of Mineral Resources which have
been used as a base for modification to produce Mineral Reserves. Conversion in this instance is dependent upon a1l modifying factors inclusive, of Mine Call Factors, Dilution, extraction and other planning considerations. In certain instances, specifically where this grouping of Mineral Resources contains a high portion of remnant pillars, only a relatively small proportion of this Mineral Resource grouping is currently planned for extraction. Where this is the case (Freegold Operations) there is an apparent overall low conversion to Mineral Reserves;.
- The Mineral Resources not modified to produce Mineral Reserves as defined by the suffix (2), generally
include:
- Reef horizons not currently planned to be extracted in the current LoM Plans,
- Groupings of pillars and other resource blocks for which insufficient technical work has been completed
to convert to Mineral Reserves.
135
- Vamping tonnages and grades are not currently included in the following statements SRK consider there to
be insufficient investigations to base continued contribution at current levels of production and hence warrant inclusion in the Mineral Resource and Mineral Reserve statements as presented herein. This represents further potential for increasing both the Mineral Resource and Mineral Reserve statements; and
- The Mineral Resource statements as presented for Harmony Canada Operations has been reviewed by SRK
on a desk top basis alone. SRK, however note that the operation is currently under care and maintenance with no near term intent to recommence operations.
4.5.1
Free Gold Operations
Table 4.7 Free Gold Operations: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
- u/g
(1)
18,241
7.9
4,637
- u/g
(1)
30,447
12.6
12,372
- u/g
(2)
507
11.0
179
- s/f
(1)
2,694
0.5
44
- s/f
(1)
2,694
0.5
44
Subtotal
20,935
7.0
4,681
Subtotal
33,647
11.6
12,595
Probable
Indicated
- u/g
(1)
45,216
6.9
10,037
- u/g
(1)
63,355
10.5
21,391
- u/g
(2)
1,237
7.2
287
- s/f
(1)
9,664
0.8
256
- s/f
(1)
12,066
0.8
292
Subtotal
54,880
5.8
10,293
Subtotal
76,659
8.9
21,970
Total Reserves
75,815
6.1
14,974
Total
110,306
9.7
34,565
Inferred in LoM
- u/g
(1)
7,475
6.5
1,572
- u/g
(1)
122,126
9.1
35,551
- u/g
(2)
83,508
4.8
12,986
Subtotal
7,475
6.5
1,572
Subtotal
205,634
7.3
48,538
Total in LoM Plan
83,290
6.2
16,546
315,940
8.2
83,102
136
Table 4.8 Free Gold Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
Gold Price
(ZAR/kg)
46,500
69,750
93,000
116,250
139,500
186,000
232,500
279,000
Mineral Resources Total
Tonnage
(kt)
96,409
215,905
315,940
371,103
558,645
988,626 1,203,888 1,245,773
Grade
(g/t)
9.1
9.0
8.2
7.6
5.4
3.5
3.1
3.1
Metal
(koz)
28,278
62,609
83,102
90,350
90,421
111,100
120,916
123,182
Mineral Reserves Total
Tonnage
(kt)
33,970
55,976
75,815
82,428
189,251
365,977
370,009
371,623
Grade
(g/t)
8.5
7.4
6.1
5.9
2.8
1.6
1.6
1.6
Metal
(koz)
9,319
13,333
14,974
15,534
16,916
18,800
19,002
19,068
LoM Plan Total
Tonnage
(kt)
34,815
60,799
83,290
91,064
198,439
375,568
389,200
391,229
Grade
(g/t)
8.6
7.4
6.2
5.9
2.9
1.7
1.7
1.7
Metal
(koz)
9,577
14,506
16,546
17,237
18,671
20,587
21,031
21,116
4.5.2
Harmony Free State Operations
Table 4.9 Harmony Free State Operations: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
- u/g
(1)
13,897
4.6
2,039
- u/g
(1)
25,664
7.5
6,195
- u/g
(2)
981
7.6
239
- s/f
(1)
13,412
0.4
151
- s/f
(1)
13,412
0.4
151
Subtotal
27,309
2.5
2,190
Subtotal
40,057
5.1
6,586
Probable
Indicated
- u/g
(1)
12,100
4.6
1,797
- u/g
(1)
15,413
7.3
3,636
- u/g
(2)
174
7.3
41
- s/f
(1)
6,729
0.6
131
- s/f
(1)
6,729
0.6
131
Subtotal
18,829
3.2
1,927
Subtotal
22,317
5.3
3,808
Total Reserves
46,138
2.8
4,118
Total
62,374
5.2
10,394
Inferred in LoM
- u/g
(1)
19,193
4.5
2,781
- u/g
(1)
37,980
6.3
7,645
- u/g
(2)
22,423
6.0
4,348
Subtotal
19,193
4.5
2,781
Subtotal
60,403
6.2
11,992
Total in LoM Plan
65,331
3.3
6,899
122,777
5.7
22,386
137
Table 4.12 ARMgold Welkom Operations: Mineral Resource, Mineral Reserve and LoM plan
sensitivity
Gold Price
(ZAR/kg)
46,500
69,750
93,000
116,250
139,500
186,000
232,500
279,000
Mineral Resources Total
Tonnage
(kt)
4,527
9,285
15,458
23,949
47,625
52,866
65,516
80,476
Grade
(g/t)
12.2
9.5
8.2
6.8
5.4
5.1
4.5
3.9
Metal
(koz)
1,777
2,840
4,058
5,274
8,235
8,722
9,423
10,048
Mineral Reserves Total
Tonnage
(kt)
716
2,433
3,470
3,719
3,893
4,003
4,117
4,128
Grade
(g/t)
5.6
4.2
3.8
3.7
3.6
3.5
3.5
3.5
Metal
(koz)
130
328
424
443
452
457
460
460
LoM Plan Total
Tonnage
(kt)
716
2,433
3,470
3,719
3,893
4,003
4,117
4,128
Grade
(g/t)
5.6
4.2
3.8
3.7
3.6
3.5
3.5
3.5
Metal
(koz)
130
328
424
443
452
457
460
460
4.5.4
West Wits Operations
Table 4.13 West Wits Operations: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
u/g
(1)
12,068
6.3
2,452
u/g(1)
15,046
10.0
4,857
u/g(2)
10,435
9.8
3,288
s/f
(1)
440
2.7
38
s/f
(1)
729
2.4
55
Subtotal
12,508
6.2
2,489
Subtotal
26,209
9.7
8,201
Probable
Indicated
u/g
(1)
14,574
8.2
3,833
u/g(1)
18,947
11.7
7,143
u/g(2)
5,540
9.1
1,624
s/f
(1)
3,681
0.8
95
s/f
(1)
7,990
0.7
176
Subtotal
18,255
6.7
3,928
Subtotal
32,477
8.6
8,943
Total Reserves
30,763
6.5
6,417
Total
58,687
9.1
17,144
Inferred in LoM
u/g (1)
39,712
6.1
7,734
u/g
(1)
66,724
8.3
17,744
u/g
(2)
3,063
4.4
430
Subtotal
39,712
6.1
7,734
Subtotal
69,787
8.1
18,174
Total in LoM Plan
70,475
6.2
14,151
128,474
8.6
35,318
139
Table 4.14 West Wits Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
Gold Price
(ZAR/kg)
46,500
69,750
93,000
116,250
139,500
186,000
232,500
279,000
Mineral Resources - Total
Tonnage
(kt)
24,869
63,526
128,474
378,282
602,871
929,647 1,072,178 1,153,731
Grade
(g/t)
14.6
10.6
8.6
4.5
3.7
2.9
2.7
2.6
Metal
(koz)
11,695
21,662
35,318
55,083
70,839
85,688
93,709
98,095
Mineral Reserves Total
Tonnage
(kt)
9,929
21,793
30,763
54,546
64,791
74,682
82,000
86,432
Grade
(g/t)
10.3
7.7
6.5
4.2
4.0
3.7
3.5
3.3
Metal
(koz)
3,298
5,415
6,417
7,410
8,279
8,833
9,155
9,308
LoM Plan Total
Tonnage
(kt)
16,230
37,327
70,475
133,984
189,641
236,265
270,723
285,008
Grade
(g/t)
9.8
7.5
6.2
4.3
3.7
3.3
3.1
3.0
Metal
(koz)
5,101
8,949
14,151
18,535
22,612
25,172
26,855
27,354
4.5.5
Evander Operations
Table 4.15 Evander Operations: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
u/g(1)
4,030
5.7
740
u/g(1)
5,494
10.7
1,898
u/g(2)
854
11.2
307
Subtotal
4,030
5.7
740
Subtotal
6,348
10.8
2,205
Probable
Indicated
u/g(1)
34,929
7.5
8,440
u/g(1)
37,159
14.2
16,926
u/g(2)
12,889
11.4
4,744
s/f(2)
210,398
0.3
2,259
Subtotal
34,929
7.5
8,440
Subtotal
260,446
2.9
23,929
Total Reserves
38,959
7.3
9,180
Total
266,795
3.0
26,134
Inferred in LoM
u/g(1)
4,559
5.4
786
u/g(1)
17,466
9.9
5,532
u/g(2)
43,337
10.2
14,232
s/f(2)
1,290
0.3
13
Subtotal
4,559
5.4
786
Subtotal
62,093
9.9
19,777
Total in LoM Plan
43,518
7.1
9,966
328,887
4.3
45,912
140
Table 4.16 Evander Operations: Mineral Resource, Mineral Reserve and LoM plan sensitivity
Gold Price
(ZAR/kg)
46,500
69,750
93,000
116,250
139,500
186,000
232,500
279,000
Mineral Resources - Total
Tonnage
(kt)
4,792
61,666
328,887
358,594
398,696
437,200
459,655
526,397
Grade
(g/t)
17.5
12.0
4.3
4.5
4.5
4.4
4.4
4.2
Metal
(koz)
2,694
23,885
45,912
51,572
57,796
62,345
64,957
71,061
Mineral Reserves - Total
Tonnage
(kt)
2,614
12,866
38,959
42,349
49,850
59,223
73,992
82,016
Grade
(g/t)
9.2
8.0
7.3
7.0
6.4
5.6
4.9
4.6
Metal
(koz)
774
3,324
9,180
9,520
10,198
10,756
11,732
12,064
LoM Plan - Total
Tonnage
(kt)
3,054
16,032
43,518
52,655
64,598
77,357
93,736
102,418
Grade
(g/t)
9.1
7.6
7.1
6.4
5.7
5.0
4.5
4.2
Metal
(koz)
892
3,939
9,966
10,826
11,810
12,559
13,611
13,968
4.5.6
ARMgold Orkney Operations
Table 4.17 ARMgold Orkney Operations: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
u/g
(1)
5,181
4.8
802
u/g(1)
6,729
6.8
1,471
u/g(2)
17,294
8.4
4,655
Subtotal
5,181
4.8
802
Subtotal
24,023
7.9
6,126
Probable
Indicated
u/g
(1)
1,192
5.9
227
u/g(1)
1,308
10.2
428
u/g(2)
95,932
3.6
11,219
Subtotal
1,192
5.9
227
Subtotal
97,240
3.7
11,647
Total Reserves
6,373
5.0
1,029
Total
121,263
4.6
17,773
Inferred in LoM
u/g(2)
1,041
8.3
279
Subtotal
Subtotal
1,041
8.3
279
Total in LOM Plan
6,373
5.0
1,029
122,304
4.6
18,052
141
Table 4.18 ARMgold Orkney Operations: Mineral Resource, Mineral Reserve and LoM plan
sensitivity
Gold Price
(ZAR/kg)
46,500
69,750
93,000
116,250
139,500
186,000
232,500
279,000
Mineral Resources Total
Tonnage
(kt)
10,946
38,358
122,304
154,375
212,191
295,541
310,596
337,424
Grade
(g/t)
11.2
7.2
4.6
4.2
3.8
3.4
3.4
3.3
Metal
(koz)
3,940
8,824
18,052
20,938
25,682
32,659
33,577
36,218
Mineral Reserves Total
Tonnage
(kt)
1,265
3,873
6,373
7,849
18,685
22,247
24,594
28,091
Grade
(g/t)
7.6
6.0
5.0
4.6
2.8
2.6
2.5
2.3
Metal
(koz)
308
744
1,029
1,160
1,661
1,856
1,953
2,087
LoM Plan Total
Tonnage
(kt)
1,265
3,873
6,373
7,849
18,685
22,247
24,594
28,091
Grade
(g/t)
7.6
6.0
5.0
4.6
2.8
2.6
2.5
2.3
Metal
(koz)
308
744
1,029
1,160
1,661
1,856
1,953
2,087
4.5.7
Kalgold Operation
Table 4.19 Kalgold Operations: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
s/f
(1)
1,010
1.2
38
s/f(1)
1,113
1.3
45
o/p
(1)
5,762
2.3
421
o/p(1)
13,211
2.1
909
o/p(2)
11,334
1.1
413
Subtotal
6,772
2.1
459
Subtotal
25,658
1.7
1,367
Probable
Indicated
o/p(2)
4,485
1.5
217
Subtotal
Subtotal
4,485
1.5
217
Total Reserves
6,772
2.1
459
Total
30,143
1.6
1,584
Inferred in LoM
o/p(2)
14,804
1.8
851
Subtotal
Subtotal
14,804
1.8
851
Total in LoM Plan
6,772
2.1
459
44,947
1.7
2,435
142
4.5.8
Harmony Australia Operations
Table 4.20 Harmony Australia Operations Mt Magnet and Cue: Mineral Resource and Mineral
Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
u/g
(1)
375
4.7
57
u/g(1)
4,035
3.8
499
s/f
(1)
1,458
1.0
45
s/f
(1)
3,341
1.0
108
o/p(1)
o/p(1)
144
2.8
13
Subtotal
1,834
1.7
102
Subtotal
7,520
2.6
620
Probable
Indicated
u/g
(1)
3,943
5.6
706
u/g
(1)
8,960
5.6
1,603
s/f
(1)
1,236
0.9
37
s/f
(1)
1,330
0.9
38
o/p(1)
1,116
2.8
100
o/p(1)
18,014
2.3
1,311
Subtotal
6,295
4.2
843
Subtotal
28,304
3.2
2,952
Total Reserves
8,129
3.6
945
Total
35,823
3.1
3,572
M + I + INF in LoM
Inferred
u/g(1)
2,927
6.7
628
u/g
(1)
10,310
5.5
1,834
o/p(1)
3,796
2.0
241
o/p(1)
10,798
1.9
663
Subtotal
6,723
4.0
870
Subtotal
21,108
3.7
2,497
Total in LoM Plan
14,852
3.8
1,815
56,932
3.3
6,069
Table 4.21 Harmony Australia Operations South Kalgoorlie: Mineral Resource and Mineral
Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
u/g
(1)
816
4.7
124
u/g
(1)
1,375
4.8
212
s/f
(1)
462
0.8
12
s/f
(1)
2,482
1.0
78
o/p(1)
105
2.1
7
o/p(1)
2,870
2.4
224
Subtotal
1,383
3.2
143
Subtotal
6,727
2.4
514
Probable
Indicated
u/g
(1)
720
4.3
99
u/g
(1)
1,753
4.0
226
s/f
(1)
s/f
(1)
937
0.7
22
o/p(1)
1,183
2.4
91
o/p(1)
35,849
1.7
1,987
Subtotal
1,903
3.1
190
Subtotal
38,539
1.8
2,234
Total Reserves
3,286
3.2
333
Total
45,266
1.9
2,749
M + I + INF in LoM
Inferred
u/g
(1)
277
4.9
43
u/g(1)
3,174
3.4
343
o/p(1)
271
1.9
17
o/p(1)
45,991
1.3
1,888
Subtotal
548
3.4
60
Subtotal
49,341
1.4
2,235
Total in LoM Plan
3,834
3.2
394
94,607
1.6
4,984
143
4.5.9
Harmony Canadian Operations
Table 4.22 Harmony Canadian Operations: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
u/g(1)
u/g
(1)
533
7.3
126
Subtotal
Subtotal
533
7.3
126
Probable
Indicated
u/g(1)
u/g
(1)
755
8.3
202
Subtotal
Subtotal
755
8.3
202
Total Reserves
Total
1,288
7.9
328
M + I + INF in LoM
Inferred
u/g(1)
u/g
(1)
817
9.2
241
Subtotal
Subtotal
817
9.2
241
Total in LoM Plan
2,105
8.4
569
4.5.10 Harmony
Table 4.23 Harmony: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
u/g(1)
40,307
6.0
7,730
u/g(1)
67,371
9.2
19,973
u/g0(2)
12,523
9.7
3,924
s/f(1)
18,129
0.5
306
s/f(1)
22,424
0.6
460
s/f(2)
o/p(1)
5,866
2.3
428
o/p(1)
16,225
2.2
1,146
o/p(2)
11,334
1.1
413
Subtotal
64,303
4.1
8,464
Subtotal
129,876
6.2
25,916
Probable
Indicated
u/g(1)
88,874
7.0
19,894
u/g(1)
114,665
11.0
40,431
u/g(2)
19,222
10.6
6,552
s/f(1)
16,479
0.7
390
s/f(1)
23,020
0.7
513
s/f(2)
210,398
0.3
2,259
o/p(1)
2,299
2.6
191
o/p(1)
53,862
1.9
3,298
o/p(2)
4,485
1.5
217
Subtotal
107,652
5.9
20,475
Subtotal
425,652
3.9
53,271
Total Reserves
171,954
5.2
28,939
Total
555,528
4.4
79,187
M + I + INF in LoM
Inferred
u/g(1)
70,405
5.6
12,758
u/g(1)
197,534
8.0
51,114
u/g(2)
110,578
7.2
25,503
s/f(1)
s/f(1)
176
0.7
4
s/f(2)
1,290
0.3
13
o/p(1)
4,067
2.0
258
o/p(1)
56,789
1.4
2,551
o/p(2)
14,804
1.8
851
Subtotal
74,473
5.4
13,017
Subtotal
381,170
6.5
80,036
Total in LoM Plan
246,427
5.3
41,956
936,699
5.3
159,223
144
4.5.11 ARMgold
Table 4.24 ARMgold: Mineral Resource and Mineral Reserve statement
Mineral Reserve Category
Mineral Resource Category
Tonnage
Grade
Gold
Tonnage
Grade
Gold
(kt)
(g/t)
(koz)
(kt)
(g/t)
(koz)
Proved
Measured
u/g(1)
16,081
6.5
3,370
u/g(1)
23,758
10.7
8,188
u/g(2)
23,372
8.6
6,445
s/f(1)
1,347
0.5
22
s/f(1)
1,347
0.5
22
Subtotal
17,428
6.1
3,392
Subtotal
48,477
9.4
14,655
Probable
Indicated
u/g(1)
25,489
6.6
5,421
u/g(1)
34,571
10.3
11,420
u/g(2)
101,485
3.9
12,595
s/f(1)
4,832
0.8
128
s/f(1)
6,033
0.8
146
Subtotal
30,321
5.7
5,549
Subtotal
142,090
5.3
24,161
Total Reserves
47,750
5.8
8,940
Total
190,567
6.3
38,815
M + I + INF in LoM
Inferred
u/g(1)
3,737
6.5
786
u/g(1)
61,063
9.1
17,776
u/g(2)
44,102
5.0
7,070
Subtotal
3,737
6.5
786
Subtotal
105,165
7.3
24,845
Total in LoM Plan
51,487
5.9
9,726
341,668
295,732
6.7
63,661
4.6
Mineral Resource and Mineral Reserve Potential
exploration into the Jeannette area and the Basal Reef, directly northeast of Tshepong BU; and
further potential for increasing the Mineral Resource tonnage relies on the reductions in cut-off grades.
5.
MINING
5.1
Introduction
5.2
Mine Planning
145
5.3
Overview of Mining Operations
5.3.1
Free Gold Operations
146
147
- the completion of the Phakisa Project;
- remnant extraction at Bambanani; and
- shaft pillar extraction programmes at the Nyala BU;
5.3.2
Harmony Free State Operations
148
Future mining operations at Harmony Free State Operations are dependent upon:
5.3.3
ARMgold Welkom Operations
149
Future mining operations at ARMgold Welkom Operations are dependent upon:
- minimising the impacts of illegal miners and potential fire risks; and
- minimising economic risk through further cost control.
5.3.4
West Wits Operations
150
151
Future mining operations at West Wits Operations are dependent upon:
5.3.5
Evander Operations
152
Future mining operations at Evander Operations are dependent upon:
- improving profitability through the lowering of working costs and improvement in productivity;
5.3.6
ARMgold Orkney Operations
153
Future mining operations at ARMgold Orkney Operations are dependent upon:
5.3.7
Kalgold Operation
154
Future mining operations at Kalgold Operations are dependent upon:
- improvement in working costs and productivity;
- maintenance of slope stability and ensuring a continuous supply of ore at the planned grade; and
- the observance to strict grade control guidelines and ore reserve management.
5.3.8
Harmony Australian Operations
155
Future mining operations at Mt. Magnet & Cue and South Kalgoorlie are dependent upon:
5.3.9
Harmony Canadian Operations
156
5.4
Contribution to LoM Production
Table 5.1 Mining Assets: contribution to LoM plan production
MINING ASSETS
Tonnage
Grade
Content
(kt)
(g/t)
(koz)
Total Free Gold Operations
LoM Ore ug
71,020
7.1
16,257
LoM Vamping
892
4.5
129
LoM SS
12,358
0.8
300
Total to Plant
84,270
6.2
16,686
Total Harmony Free State Operations
LoM Ore ug
45,190
4.6
6,617
LoM Vamping
1,431
3.3
152
LoM SS
20,141
0.4
282
Total to Plant
66,761
3.3
7,051
Total ARMgold Welkom Operations
LoM Ore ug
3,470
3.8
425
LoM Vamping
31
2.5
2
Vamping
97
4.8
15
Total to Plant
3,598
3.8
442
Total West Wits Operations
LoM Ore ug
66,354
6.6
14,019
LoM Reclamation
93
6.0
18
LoM Vamping
5,621
5.2
938
LoM SS
4,121
1.0
133
Total to Plant
76,190
6.2
15,108
Total Evander Operations
LoM Ore ug
17,568
5.9
3,338
LoM Vamping
1,525
6.2
305
LoM SS
1,648
0.9
49
Total to Plant
20,740
5.5
3,691
Total ARMgold Orkney Operations
LoM Ore ug
6,373
5.0
1,029
LoM Reclamation
59
3.7
7
LoM Vamping
31
3.0
3
Total to Plant
6,463
5.0
1,039
Total Kalgold Operations
LoM Ore op
5,762
2.3
421
LoM SS
1,010
1.2
38
Total to Plant
6,772
2.1
459
Total Mt. Magnet & Cue Operations
LoM Ore ug
7,246
6.0
1,391
LoM Ore op
4,912
2.2
341
LoM SS
2,694
0.9
82
Total to Plant
14,852
3.8
1,814
157
Table 5.1 Mining Assets: contribution to LoM plan production (continued)
MINING ASSETS
Tonnage
Grade
Content
(kt)
(g/t)
(koz)
Total South Kalgoorlie Operations
LoM Ore ug
1,813
4.6
267
LoM Ore op
1,559
2.3
115
LoM SS
462
0.8
12
Total to Plant
3,834
3.2
394
6.
METALLURGY
6.1
Introduction
6.2
Processing Facilities
6.2.1
Free Gold Operations
158
6.2.2
Harmony Free State Operations
159
6.2.3
West Wits Operations
160
The plant is required until the final quarter of 2005.
6.2.4
Evander Operations
161
6.2.5
Kalgold Operations
6.2.6
Harmony Australian Operations
162
6.3
Sampling, Analysis, Gold Accounting and Security
6.4
Plant Clean-Up
163
Table 6.1 Mining Assets: clean-up gold estimates
Operation
Clean-up gold
(koz)
Free Gold Operations
103
Harmony Free State Operations
22
ARMgold Welkom Operations
0
West Wits Operations
76
Evander Operations
19
ARMgold Orkney Operations
0
Kalgold Operations
1
Mt. Magnet & Cue Operations
0
South Kalgoorlie Operations
0
Total
217
Harmony
167
ARMgold
50
7.
TAILINGS
7.1
Introduction
7.2
Free Gold Operations
164
7.3
Harmony Free State Operations
7.4
West Wits Operations
7.5
Evander Operations
165
7.6
Kalgold Operation
7.7
Harmony Australian Operations
7.8
Mining Assets - LoM Tailings Deposition Assessment
166
Table 7.1 Mining Assets: LoM Tailings Storage Facility Assessments
Operations
LoM Deposition
Available Capacity
Surplus/Shortfall
Free Gold Operations
FS1 Plant and Active Dams
64.15
86.27
34%
FS2 Plant and Active Dams
14.40
25.59
78%
St Helena Plant and Active Dams
2.47
5.10
106%
Subtotal Free Gold Operations
81.02
116.96
44%
Joel Operations
Joel Plant and Active Dams
12.29
13.72
12%
Subtotal Joel Operations
12.29
13.72
12%
Harmony Free State Operations
Central Plant and Active Dams
23.99
23.26
-3%
Virginia Plant and Active Dams
11.99
26.27
119%
Saaiplaas Plant and Active Dams
30.78
20.05
-35%
Subtotal Harmony Free State Operations
66.76
69.58
4%
West Wits Operations
Cooke Plant and Active Dams
44.27
15.88
-64%
Doornkop Plant and Active Dams
3.49
52.87
1414%
Elandsrand Plant and Active Dams
24.14
22.25
-8%
Deelkraal Plant Active Dams
4.28
18.04
321%
Subtotal West Wits Operations
76.19
109.04
43%
Evander Operations
Kinross Plant and Active Dams
20.74
26.77
29%
Subtotal Evander Operations
20.74
26.77
29%
Kalgold Operation
Kalgold Plant and Active Dams
6.77
7.02
14%
Subtotal Kalgold Operations
6.77
7.02
14%
International Operations
Checker Plant and Active Dams
14.85
14.17
-
Big Bell Plant and Active Dams
na
na
na
Jubilee Plant and Active Dams
3.71
5.70
54%
New Celebration Plant and Active Dams
0.13
0.13
-
8.
ENGINEERING INFRASTRUCTURE AND CAPITAL PROJECTS
8.1
Introduction
8.2
Engineering Infrastructure of the Mining Assets
167
-
the sub-66L project at Tshepong BU will enable access to the deeper levels. It includes the development
of
a
twin decline system to 71L, planned to commence during 2003 and commissioned
at design throughput by 2007,
- At Evander Operations no specific capital projects are planned, however the majority of shafts have
continued ongoing capital provisioned amounting to ZAR608m, which includes provision for the plants of ZAR6.4m. The Roslpruit Project, currently excluded from the Base Case valuation, considers the greenfields development of an extension to the Kimberley Reef, adjacent to No.8 BU, through installation of a twin shaft
system from surface or from underground. The feasibility study as completed by Harmony projects capital expenditure requirements of ZAR5.2billion;
- At ARMgold Orkney Operations capital projections are generally of a routine nature and primarily reflect
capital development and/or provisions for unforeseen expenditures;
- At the Kalgold Operations capital projections are generally of a routine nature and primarily reflect capital
development and/or provisions for unforeseen expenditures;
- At the Harmony Australian Operations capital projections are project related and focused towards
exploration and underground development at the underground operations and also includes certain mine closure related costs; and
- At the Harmony Canadian Operations no capital expenditure is currently forecast with Bisset being placed
on care and maintenance.
Table 8.1 Mining Assets: estimated capital expenditures
Operations
Capital Expenditure
(ZARm)
Free Gold Operations
1,946
Harmony Free State Operations
401
ARMgold Welkom Operations
-
West Wits Operations
1,902
Evander Operations
608
ARMgold Orkney Operations
44
Kalgold Operations
1
M.t Magnet and Cue Operations
227
South Kalgoorlie Operations
36
Total
5,165
Harmony
4,148
ARMgold
1,017
9.
HUMAN RESOURCES
9.1
Introduction
9.2
Legislation
169
- the Basic Conditions of Employment Act which prescribes minimum conditions of employment, excluding
wages;
- the Occupational Diseases in the Mines and Work Act;
- the Compensation of Occupational Injury and Diseases Act which provides a mechanism for compensating
employees who have been incapacitated as a result of injury or disease arising from the performance of work;
- the Occupational Health and Safety Act and Mine Health and Safety Act which impose a duty on employers
to provide a safe and healthy working environment;
- the Employment Equity Act, which prohibits unfair discrimination and places an obligation on employers
to implement affirmative action measures. In this instance Employment Equity forums have been established with all unions in an effort not only to give effect to the Employment Equity Act, but also to address, through appropriate policies and procedures, the total development of human resources; and
- the Skills Development Act, which seeks to enable the development of the skills of the local workforce.
9.3
Organisational Structures and Operational Management
Table 9.1 Mining Assets: historical and 2004 forecast
Mining Operations
2001
2002
2003
2004
(No.)
(No.)
(No.)
(No.)
Free Gold Operations
20,368
14,722
15,478
17,211
Harmony Free State Operations
15,668
12,776
12,219
12,896
ARMgold Welkom Operations
1,492
1,786
2,092
2,007
West Wits Operations
17,640
16,907
15,162
12,250
Evander Operations
8,805
8,639
8,261
6,631
ARMgold Orkney Operations
6,579
6,174
5,845
3,833
Kalgold Operations
453
444
511
481
Harmony Australia Operations
882
882
831
831
Total
71,887
62,330
60,398
56,139
Harmony
53,632
47,009
44,723
41,694
ARM
18,255
15,321
15,675
14,445
9.4
Recruitment, Training, Productivity Initiatives and Remuneration Policies
- Training: Training initiatives have focused on the development of both technical and managerial skills of
senior and middle management. At the operational level, training initiatives include mine managements commitment to the Adult Basic Education and Training ("ABET") initiatives;
- Productivity Initiatives: Mine management continually reviews and implements various productivity
initiatives which reflect the operational conditions and remuneration policies within the individual labour markets; and
170
- Remuneration Policies: Levels generally comply with industry-wide salary scales. In addition to basic
components, employees receive additional entitlements, which are related to accommodation and medical and employee benefit plans in the form of pension/provident schemes.
9.5
Industrial Relations
9.6
Productivity Assumptions
Table 9.2 Productivity: historical and assumed productivity initiatives
Statistic
2001
2002
2003
2004
Centares
Free Gold Operations
(m
2
/TEC/month)
4.3
4.5
5.2
5.7
Harmony Free State Operations
(m
2
/TEC/month)
3.8
4.8
5.5
5.9
ARMgold Welkom Operations
(m
2
/TEC/month)
4.1
3.6
4.2
7.2
West Wits Operations
(m
2
/TEC/month)
4.1
4.7
4.4
6.0
Evander Operations
(m
2
/TEC/month)
4.1
3.9
3.5
5.3
ARMgold Orkney Operations
(m
2
/TEC/month)
4.4
4.5
4.4
5.6
Tonnes Milled
Free Gold Operations
(t/TEC/month)
35
49
50
46
Harmony Free State Operations
(t/TEC/month)
28
30
36
48
ARMgold Welkom Operations
(t/TEC/month)
19
21
23
36
West Wits Operations
(t/TEC/month)
33
40
43
51
Evander Operations
(t/TEC/month)
23
23
22
31
ARMgold Orkney Operations
(t/TEC/month)
26
25
25
31
Kalgold Operations
(t/TEC/month)
176
180
178
275
Harmony Australia Operations
(t/TEC/month)
103
452
712
635
171
Table 9.2 Productivity: historical and assumed productivity initiatives (continued)
Gold Production
2001
2002
2003
2004
Free Gold Operations
(g/TEC/month)
153
197
193
192
Harmony Free State Operations
(g/TEC/month)
114
124
129
139
ARMgold Welkom Operations
(g/TEC/month)
97
102
78
124
West Wits Operations
(g/TEC/month)
124
159
150
195
Evander Operations
(g/TEC/month)
135
125
111
155
ARMgold Orkney Operations
(g/TEC/month)
184
194
180
181
Kalgold Operations
(g/TEC/month)
282
363
385
499
Harmony Australia Operations
(g/TEC/month)
164
743
1,571
1,108
9.7
Separation Liability
Table 9.3 Mining Assets: separation costs
Tax Entities
Terminal Separation Benefits Liability
(ZARm)
Free Gold
200
Joel
18
Harmony Free State
188
ARMgold Welkom
32
Randfontein
272
Evander
104
ARMgold Orkney
72
Kalgold
8
Mt. Magnet & Cue
0
South Kalgoorlie
0
Total
895
Harmony
682
ARMgold
213
10. HEALTH AND SAFETY
10.1 Introduction
172
10.2 Legislation
- to protect the health and safety of persons at mines;
- to require employers and employees to identify hazards and eliminate, control and minimise the risks
relating to health and safety at mines;
- to ensure compliance with both South African and international law and regulations on health and safety
at mines;
- to provide for employee participation in matters of health and safety through health and safety
representatives and health and safety committees at mines;
- to provide for effective monitoring of health and safety conditions at mines;
- to provide for enforcement of health and safety measures at mines;
- to provide for investigations and inquiries to improve health and safety at mines;
- to promote a health and safety culture in the mining industry;
- training in health and safety in the mining industry; and
- co-operation and consultation on health and safety between the regulatory bodies, employers, employees
and their representatives.
10.3 Statistics
173
Table 10.1 Mining Assets: historical safety statistics
Statistics
2001
2002
2003
Fatalities
Free Gold
11
10
1
Harmony Free State
9
8
2
ARMgold Welkom
4
2
1
Randfontein
12
20
20
Evander
5
6
4
ARMgold Orkney
10
7
2
Kalgold
-
-
-
Harmony Australian Operations
-
-
-
Fatality Rate
Free Gold
0.35
0.24
0.05
Harmony Free State
0.26
0.27
0.07
ARMgold Welkom
0.92
0.35
0.27
Randfontein
0.32
0.47
0.54
Evander
0.27
0.33
0.23
ARMgold Orkney
0.56
0.48
0.27
Kalgold
-
-
-
Harmony Australian Operations
n/a
-
-
LTIFR
Free Gold
17
15
15
Harmony Free State
35
26
24
ARMgold Welkom
17
12
13
Randfontein
24
23
23
Evander
22
24
33
ARMgold Orkney
28
24
17
Kalgold
7
13
4
Harmony Australian Operations
n/a
15
2
Table 10.2 companies: historical safety statistics
Statistics
2001
2002
2003
Fatalities
Harmony
26
37
29
ARMgold
14
9
3
Fatality Rate
Harmony 0.28
0.35
0.27
ARMgold
0.63
0.29
0.12
LTIFR
Harmony
28
23
23
ARMgold
26
16
15
10.4 Health and Safety Management
- maintain a consultative process with employees through Health and Safety Representatives and Committees
in all aspects related to safety and occupational health;
- provide employees with information, instruction, training and supervision which is necessary to enable
them to perform their work safely and without risk to health;
- actively practice a comprehensive Risk Management Safety Programme aimed at continuous improvement
of safety and occupational health;
174
- protect property, equipment, materials and natural assets from damage by fires, explosions, pollution,
contamination or any other down grading incident;
- actively participate in the Environmental Management Programmes and compliance with the requirements
of its' Nuclear Licence; and
- keep abreast of new developments and technology.
- awareness programmes in all operating regions;
- company wide wellness programmes;
- medical assistance to repatriated employees; and
- separation packages for employees who wish to return home.
10.5 Future Considerations
- potential increases in the FoG as the proportion of production sourced from remnant mining areas
increases on certain of the older Mining Assets;
- potential increases in seismicity as the mining extent increases and operations progress deeper; and
- the potential impacts of HIV/AIDS on the labour force, should the present rate of industry-wide infection
not be curtailed.
11. ENVIRONMENTAL
11.1 Introduction
The following section includes discussion and comment on the environmental and water management aspects of the Mining Assets. Specifically, detail and comment is included on the status of the environmental issues, environmental legislation and permitting, environmental management systems and environmental liabilities.
11.2 South African Legislation and Compliance
11.2.1 Legislation and Environment
175
11.2.2 Compliance
- Environmental Management Programme: All EMPs at the various operations, apart from the EMPs
at the West Wits Operations' Randfontein No.4 BU, the Kalgold Operation and the Evander Operations' Evander No.10 BU have been approved. The Randfontein No.4 BU and the Kalgold Operations' EMPs have been submitted for approval. Operations at Evander Operations No.10 BU were ceased prior to the approval of the EMP and discussions are currently being held with the DME with regard to the closure. In the interim, it has been agreed that all the outstanding environmental issues at the Evander Operations No.10 BU will be incorporated into existing EMPs and accounted for in the Evander Operations closure liability.
In several instances the Environmental Management Program Reports ("EMPRs") are in the process of being updated;
- Water Use Licences: The recent introduction of the National Water Act has resulted in the necessity
to convert water permits issued under the Water Act to water registrations and water use licenses. All operations, apart from West Wits Operations, have registered water uses and are awaiting instruction from the DWAF on direction regarding submission of applications for water use licenses. Harmony Free State Operations submitted its water use license application in 2002 and to date no license has been received. West Wits Operations is operating, in agreement with the DWAF, under their original water permits and are anticipating the issue of a temporary water use license by July 2003;
- Financial Provision: In accordance with the requirements of the Minerals Act and in line with the
Income Tax Act, trust funds have been set up into which contributions are being made for mine closure. Kalgold Operations is in the process of registering a trust into which contributions can be made and is the only operation that is currently not contributing to a registered trust. The Free Gold
176
Operations' St Helena Environmental Trust has recently been registered;
- Radiation: Certificates of Registration are required under the National Nuclear Regulator Act of 1999.
The registrations are issued by the National Nuclear Regulator ("NNR") and have been issued to all operations apart from the Free Gold Operations' St Helena, which to date not been received; and
- Waste Disposal Sites: Permitted waste disposal sites are operated at the West Wits Operations'
Elandsrand BU and Deelkraal BU and Free Gold Operations' Joel and St Helena BUs. Unlicensed sites
are being used at a second site at Elandsrand BU and at Evander Operations No.8 BU. The Evander
Operations No.8 BU site will be relocated to the regional municipal site, which is in the initial planning stages. All other operations have integrated their waste management into municipal solid waste systems.
11.3 Australian Legislation and Compliance
11.3.1 Harmony Australian Operations
11.3.2 Harmony Canadian Operations
11.4 Environmental Policy and Management
11.4.1 Harmony
- to conduct environmental impact assessments when establishing new operations;
- to monitor and audit environmental progress;
- adopt the best affordable technology to limit impacts on the environment and minimise waste;
177
- to interact with all relevant authorities and all interested and affected parties; and
- conform with environmental and health and safety legislation.
11.4.2 ARMgold
- environmental management as a core corporate activity with appropriate policies, programmes,
practices and financial provision;
- company integration of policies, programmes and practices with the introduction of appropriate
instruments for monitoring and control;
- continuous improvement of environmental performance taking cognisance of technical, scientific
and economic developments;
- liaise with the public and Government to ensure effective and equitable measures to protect the
environment with due regard to social aspects; and
- ensure that employees, contractors and suppliers comply with ARMgold corporate environmental
requirements and co-operatively identify opportunities and improvements.
11.5 Environmental Issues
11.5.1 Free Gold Operations
11.5.2 Harmony Free State Operations
178
11.5.3 ARMgold Welkom Operations
11.5.4 West Wits Operations
11.5.5 Evander Operations
11.5.6 ARMgold Orkney Operations
179
11.5.7 Kalgold Operation
11.5.8 Harmony Australian Operations
- seepage from tailings storage facilities at the Mt. Magnet Hill 50 operation the Cue Big Bell
operation and South Kalgoorlie New Celebration operation. Vegetation deaths and contaminated groundwater plumes have been identified as resulting from such seepage;
- poor rehabilitation of historic waste dumps at South Kalgoorlie and to a lesser extent at the Hill 50
operation. As detailed in the relevant Closure Plans, remedial works are required to bring the rehabilitation to a standard that would be considered acceptable by regulatory authorities;
- inadequate exploration rehabilitation at the New Celebration operation. Substantial amounts of
drill hole capping, sump rehabilitation and track rehabilitation is required for historic exploration programmes. Regulatory officials have indicated that bonds will be levied on all affected tenements unless progress is demonstrated; and
- land Contamination at the Hill 50, Big Bell and South Kalgoorlie operations. Considerable areas at
all three sites may be classified as contaminated with the proposed introduction of the Contaminated Sites Bill 2002. Contaminants are likely to include hydrocarbons (TPH), arsenic, mercury, cyanide and acid (pH). Areas most likely to be classified as contaminated would include tailings areas, contractors lay down areas, processing plants and open-pits containing low pH (acidic) waters. Whilst some contaminated areas can be remediated, others are likely to remain classified as contaminated and future uses restricted. Costs associated with remediation have been included in Closure Plans, but as all three operations have little experience with actual remediation costs, these amounts are not considered to have a high degree of accuracy.
180
11.5.9 Harmony Canadian Operations
11.6 Liabilities and Risks
- the execution of both recently passed legislation and more stringent future legislation which imposes more
costly water management requirements;
- discharge criteria demanding potable water standards as opposed to more lenient general standards; and
- tacit acceptance by various organisations of the concept of desalination and its increasing cost effectiveness
as technology improves.
181
Table 11.1 Liabilities
Tax Entities
Total Liability
Trust Fund
Outstanding Liability
Closure Date
(ZARm)
(ZARm)
(ZARm)
(Financial Year)
Free Gold
680
537
143
2023
Joel
18
18
0
2014
Harmony Free State
370
65
305
2018
ARMgold Welkom
33
23
10
2011
Randfontein
362
206
156
2023
Evander
120
49
70
2018
ARMgold Orkney
25
15
10
2011
Kalgold
13
1
12
2007
Mt. Magnet & Cue
95
0
95
2010
South Kalgoorlie
69
0
69
2006
Bisset
11
0
11
Not operating
Total
1,796
915
881
Harmony
1,389
599
790
ARMgold
407
316
91
12. TECHNICAL-ECONOMIC INPUT PARAMETERS
12.1 Introduction
12.2 Basis of Valuation and Technical-Economic Parameters
Unless otherwise stated, operating costs comprise:
- cash cost components: namely direct mining costs, direct processing costs, direct general and
administration costs, consulting fees, management fees, bullion transport and refining charges;
- the incremental components, including royalties but excluding taxes paid, required to yield total cash costs;
- the incremental components, including terminal separation benefits, reclamation and mine closure costs
(the net difference of the total environmental liability and the current trust fund provision) but excluding non-cash items such as depreciation and amortisation. Incrementally these cash expenditures summate to yield total working costs; and
182
- total costs: which is the summation of total working costs, net movement in working capital and capital
expenditure.
No significant revenue is sourced from by-products or other precious metals.
12.3 Technical-Economic Parameters
- gold production profiles from all ore sources, including surface, underground and plant clean-up gold;
- total working costs profiles as previously defined; and
- capital expenditure profiles.
183
Table 12.1 Free Gold Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
1,180
2,417
380
2,796
2005
1,281
2,566
462
3,027
2006
1,245
2,388
200
2,588
2007
1,214
2,058
70
2,128
2008
1,193
1,803
140
1,943
2009
1,081
1,763
100
1,863
2010
1,087
1,799
60
1,859
2011
934
1,594
100
1,694
2012
736
1,203
100
1,303
2013
728
1,203
80
1,283
2014
685
1,166
60
1,226
2015
657
1,096
20
1,116
2016
637
1,092
20
1,112
2017
612
1,080
20
1,100
2018
568
1,049
10
1,059
2019
449
1,017
10
1,027
2020
268
491
10
501
2021
291
491
-
491
2022
268
493
-
493
2023
268
507
-
507
Total
15,381
27,275
1,841
29,116
Table 12.2 Joel Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
79
203
203
2005
80
189
30
219
2006
78
182
35
217
2007
80
178
10
188
2008
79
174
10
184
2009
77
172
10
182
2010
76
171
10
181
2011
76
171
-
171
2012
74
171
-
171
2013
69
175
-
175
2014
23
91
-
91
Total
800
1,875
105
1,980
184
Table 12.3 Harmony Free State Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
692
1,638
63
1,700
2005
700
1,638
36
1,673
2006
701
1,642
44
1,686
2007
619
1,422
44
1,466
2008
617
1,453
41
1,494
2009
518
1,171
36
1,207
2010
517
1,171
32
1,203
2011
507
1,154
32
1,186
2012
504
1,173
22
1,195
2013
353
817
22
839
2014
279
636
20
656
2015
173
391
10
401
2016
164
382
-
382
2017
160
377
-
377
2018
172
411
-
411
Total
6,675
15,475
401
15,877
Table 12.4 ARMgold Welkom Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
96
243
-
243
2005
110
308
-
308
2006
89
270
-
270
2007
24
66
-
66
2008
24
66
-
66
2009
24
66
-
66
2010
24
66
-
66
2011
24
70
-
70
Total
413
1,156
-
1,156
185
Table 12.5 Randfontein Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
920
1,912
335
2,246
2005
885
1,856
332
2,189
2006
827
1,741
280
2,020
2007
893
1,717
353
2,070
2008
1,000
1,827
225
2,052
2009
1,097
2,023
129
2,152
2010
997
1,742
37
1,779
2011
1,006
1,753
30
1,783
2012
989
1,728
30
1,758
2013
974
1,718
30
1,748
2014
959
1,721
25
1,746
2015
870
1,608
20
1,628
2016
756
1,454
20
1,474
2017
675
1,322
15
1,337
2018
521
1,038
15
1,053
2019
495
1,027
15
1,042
2020
262
533
10
543
2021
271
559
-
559
2022
188
410
-
410
2023
33
67
-
67
Total
14,619
27,754
1,902
29,656
Table 12.6 Evander Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
396
900
105
1,005
2005
386
848
78
926
2006
392
848
83
931
2007
338
742
83
825
2008
288
633
63
696
2009
277
627
58
685
2010
275
625
38
663
2011
266
620
30
650
2012
232
546
30
576
2013
224
545
20
565
2014
148
340
20
360
2015
86
202
-
202
2016
86
202
-
202
2017
86
202
-
202
2018
102
231
-
231
Total
3,581
8,113
608
8,721
186
Table 12.7 ARMgold Orkney Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
267
595
21
616
2005
230
595
13
608
2006
186
534
3
538
2007
113
379
3
382
2008
95
332
2
334
2009
32
128
1
129
2010
31
133
1
134
2011
31
161
1
162
Total
986
2,857
44
2,901
Table 12.8 Kalgold Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
93
224
1
225
2005
89
211
-
211
2006
81
196
-
196
2007
82
156
-
156
2008
31
51
-
51
Total
376
838
1
839
Table 12.9 Harmony Australia Mt. Magnet and Cue Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
234
86
45
131
2005
301
91
50
142
2006
305
88
43
131
2007
290
81
37
119
2008
274
75
26
101
2009
159
59
13
71
2010
77
32
8
40
2011
20
18
4
22
Total
1,661
530
227
756
Table 12.10 Harmony Australia South Kalgoorlie Tax Entity: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
124
50
19
69
2005
117
48
12
60
2006
122
52
5
57
Total
364
150
36
186
187
12.3.1 Harmony
Table
12.11 Harmony: total assumed TEPs
Recovered Total
Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
3,089
6,119
758
6,877
2005
3,159
6,070
754
6,823
2006
3,090
5,851
572
6,424
2007
2,869
5,237
558
5,795
2008
2,847
5,026
431
5,457
2009
2,629
4,847
291
5,138
2010
2,448
4,555
150
4,704
2011
2,304
4,427
146
4,573
2012
2,130
4,134
132
4,266
2013
1,948
3,769
112
3,881
2014
1,740
3,325
95
3,420
2015
1,458
2,750
40
2,790
2016
1,325
2,585
30
2,615
2017
1,226
2,441
25
2,466
2018
1,080
2,204
20
2,224
2019
719
1,536
20
1,556
2020
396
779
15
794
2021
417
804
-
804
2022
322
656
-
656
2023
166
321
-
321
Total
35,362
67,435
4,148
71,583
Figure 12.1 Harmony: assumed LoM recovered gold
188
Figure 12.2 Harmony: assumed LoM tonnes milled
12.3.2 ARMgold
Table
12.12 ARMgold: total assumed TEPs
Recovered
Total Working
Financial
Gold
Costs
Capex
Total
Year
(koz)
(ZARm)
(ZARm)
(ZARm)
2004
993
2,148
211
2,358
2005
1,020
2,280
258
2,538
2006
937
2,089
121
2,210
2007
783
1,563
43
1,606
2008
754
1,386
77
1,463
2009
635
1,162
56
1,218
2010
636
1,184
36
1,220
2011
560
1,113
51
1,164
2012
405
687
50
737
2013
398
689
40
729
2014
354
628
30
658
2015
328
548
10
558
2016
318
546
10
556
2017
306
540
10
550
2018
284
525
5
530
2019
224
509
5
514
2020
134
245
5
250
2021
145
245
-
245
2022
134
246
-
246
Total
9,484
18,588
1,017
19,605
189
Figure 12.3 ARMgold: assumed LoM recovered gold
Figure 12.4 ARMgold: assumed LoM tonnes milled
12.4 Special Factors
12.4.1 General Risks and Opportunities
The Mining Assets are subject to certain inherent risks associated with gold mining, which apply to
some degree to all participants of the gold mining industry. These include:
- changes in the market price for gold which may be influenced, inter alia, by demand for gold in
industry and jewellery, actual or expected sales by central banks, sales by gold producers in forward transactions and production and cost levels for gold in major gold producing countries;
190
- the relative strength of the US dollar, the currency in which gold prices are generally quoted;
- foreign exchange fluctuations;
- inflation rates;
- specific country risk including political and economic stability in the long term;
- changes to future legislation (tenure, mining activity, labour, health and safety and environmental)
within South Africa and Australia;
- exploration risk including the elapsed time between discovery of gold mineralisation, development
of economic feasibility studies to bankable standards and associated uncertainty of outcome;
- the inability of the Mining Assets to fund the balance of their environmental liabilities from
estimated operating cash flows, should operations cease prior to the stated LoM. This would result in an outstanding liability since the estimated rehabilitation expenditure exceeds the amounts available in the respective rehabilitation trust funds at 1 July 2003; and
- mining risks including reserve estimate risks, uninsured risks, industrial accidents, labour disputes,
unanticipated ground water conditions, human resource management, health and safety performance (including the impact of HIV and AIDS) and, particularly for the South African Region, the management of seismicity and ground control at increased depth and increased production from remnant areas.
12.4.2 Operational Specific Risks and Opportunities
Risks:
- A degree of risk associated with non-achievement of production targets as compared to historical
performance. Broadly the impact of non-achievement can be assessed by consideration of the valuation sensitivity tables as presented in Section 13. In this instance SRK consider that the 10% reduction in revenue (production) and the +5% increase in operating expenditures reflects this risk;
- A degree of risk associated with the timely completion of the sub-66L project, the Phakisa project,
and the installation of hoisting facilities at Joel North BU. Should these not materialise they will result in a reduction in life and reduced flexibility at Tshepong BU ; a delay in cash flow from Phakisa BU , and increased operating costs at Joel due to continued use of the triple decline system and Joel South BU for ore transportation;
- A degree of risk associated with seismic activity, specifically with respect to remnant mining
operations and shaft pillar extraction programmes, specifically at West Wits Operations and ARMgold Orkney Operations;
- A degree of risk associated with underground fires at Bambanani BU and ARMgold Welkom
Operations. Should this materialise it is likely to have a direct impact on production;
- A degree of risk associated with the presence of illegal miners in the Free State Goldfield, which may
increase the likelihood of underground fires; and
- A degree of risk associated with the various agreements between ARMgold and VRO. The various
agreements incorporate arrangements for toll processing, shared services and rights of access.
Opportunities:
- The opportunity to increase Mineral Reserves through: re-classification of portions of the Inferred
Mineral Resources (which SRK currently consider to be conservatively based) as Indicated Mineral Resources and consequently Probable Mineral Reserves; future conversion of those Mineral Resources classified by suffix (2) in the SRK statements; future increase in extraction of certain Mineral Resources classified by the suffix (1), specifically where low extraction ratios are current planned
191
- The opportunity to improve the returns on certain projects, namely Rolspruit through further
technical assessments;
- The opportunity to establish the benefits of Conops across the Mining Assets;
- The opportunity to out-source certain marginal operations to low-cost contractors;
- The opportunity to rationalise utilisation of process facilities at the operations in the Free State Gold
Field; and
- The opportunity to rationalise other services across the Business Units should the proposed merger
be approved.
13. MINING ASSETS VALUATION
13.1 Introduction
13.2 Basis of Valuation of the Mining Assets
In generating the TEM's and deriving the Base Case valuations, SRK has:
- incorporated certain macro-economic parameters (Table 1.1) as provided by the Financial Advisors;
- incorporated the gold price forecasts as included in Section 1;
- determined a Base Case nominal discount factor of 14.5% which has been uniformly applied;
- relied upon the Companies and their Financial Advisors for all accounting inputs as required for the
generation of the TEMs;
- relied upon the Companies and their respective Financial Advisors, that the calculation of nominal cash
flows is in accordance with the fiscal regime within which the Tax Entity operates and are accurately reflected in the TEMs;
- reported a discounted cash flow ("DCF") valuation, dated 1 July 2003 for the Base Case LoM plans, which
include Mineral Resources and other material not derived from Mineral Reserves. For comparative and compliance purposes only, SRK also report NPV's which on a simplistic basis, represent cash flows based on Mineral Reserves alone; and
- performed sensitivity analyses to ascertain the impact of discount factors, commodity prices, total working
costs and capital expenditures.
13.3 Limitations and Reliance on Information
192
13.4 Valuation Methodology
In generating the TEMs SRK note the following:
- the TEMs are used solely for the valuation of the Tax Entities;
- TEMs include:
- the saleable product projections of the Tax Entities,
- the total working costs stated in 1 January 2004 real terms, as defined in Section 12, and including direct
mining costs, direct processing costs, direct general and administration costs, consulting fees, management fees, distribution and transportation costs, non-production related sundry income; royalties, terminal separation benefits, reclamation and mine closure costs (the net difference of the total environmental liability and the current trust fund provision),
- the total capital costs stated in 1 January 2004 real terms;
- no salvage value has been included for plant and equipment on cessation of operations;
- the macro-economic parameters as stated in Table 1.1, including RSA CPI, RSA PPI, US PPI and resulting
Base Case exchange rates quoted against the US$ and their use for generation of post-tax pre-finance cash flows;
- the calculation of taxation liabilities is based on the fiscal structure under which the Mining Assets operate.
In this respect the Mining Assets are classified as Tax Entities (Free Gold Tax Entity, Joel Tax Entity, Harmony Free State Tax Entity, ARMgold Welkom Tax Entity, Randfontein Tax Entity, Evander Tax Entity, ARMgold Orkney Tax Entity, Kalgold Tax Entity, Mt. Magnet & Cue Tax Entity and South Kalgoorlie Tax Entity). In South African mining companies are taxed in accordance with the definitions of mining and non-mining income. Consequently, the non-mining income of the Mining Assets is taxed at a rate of 38%. The South African mining tax rate formula is expressed as: y=46-(230/x), where y represents the rate of mining tax and x is expressed as a percentage of the ratio between taxable income and taxable revenue from gold mining. In the case of Harmony Free State tax entity the applicable formula is expressed as y=37- (185/x). The capital expenditure (excluding the cost incurred to acquire and explore mineral rights) is fully deductible against mining income;
- the calculation of tax liabilities for the Harmony Australian Operations is based on a fixed 25% of operating
profit post assessed losses and unredeemed capital expenditure;
- the valuation of the Tax Entities has been undertaken on an un-geared basis and excludes deferred tax
payments;
- the valuations of the Tax Entities exclude the proposed South African mineral royalties;
- the valuation of the Tax Entities is on a stand alone basis and no STC has been incorporated into the
projections;
- the valuation of the Tax Entities does not equate to the valuation of Harmony and ARMgold.
Notwithstanding this aspect the Companies have provided SRK with certain data, which in addition to the valuation of the Tax Entities, represent equity-based valuations of the Companies. These items include:
- the net cash position of the individual companies at 30 June 2003;
- the attributable valuation by assessment of market capitalisation of the various interests in listed
companies;
- the unallocated head office annual operating expenditures as incurred by the Companies are ZAR80m
per annum for Harmony and ZAR49m per annum for ARMgold. These amounts are projected in constant amounts for ten-years and presented at a nominal discount factor of 14.5%;
193
- the assessed losses ("AL") and unredeemed capital expenditure ("UC") for the Tax Entities at 30 June 2003
are as follows:
- Free Gold Tax Entity: AL ZAR40m, UC ZAR 870m,
- Joel Tax Entity: AL ZAR0m, UC ZAR74m,
- Harmony Free State Tax Entity; AL ZAR0m, UC ZAR0m,
- ARMgold Welkom Tax Entity: AL ZAR104m, UC ZAR0m,
- Randfontein Tax Entity: AL ZAR0m, UC ZAR408m,
- Evander Tax Entity: AL ZAR0m, UC ZAR0m,
- ARMgold Orkney Tax Entity: AL ZAR0m, UC ZAR0m,
- Kalgold Tax Entity: AL ZAR17m, UC ZAR 237m,
- Mt. Magnet & Cue Tax Entity: AL ZAR99.7m, UC ZAR0m,
- South Kalgoorlie Tax Entity: AL ZAR0m, UC ZAR0m;
- the monthly operating care and maintenance cost for Bisset Mine amounts to ZAR230k per month.
This has been included on the same basis as the unallocated head office expenditures;
- the selection of a Base Case nominal discount factor of 14.5%. The range of discount factors is provided in
each of the valuation tables;
- results of a sensitivity analysis on the main operating parameters including revenue, operating costs and
capital expenditure;
- no hedging or forward sale components has been included in the valuation; and
- the statement that, at 30 June 2003, there were 184.2 million shares in issue for Harmony and 95.5 million
shares in issue.
13.5 Post-Tax- Pre-Finance Cash Flows
194
Table 13.1 Free Gold Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
78,584
8,688
8,747
7,968
8,180
4,698
4,735
4,758
4,051
3,445
3,418
3,051
2,539
2,539
2,537
2,503
2,088
1,160
1,160
1,160
1,160
Head Grade
(g/t)
6.3
4.5
4.8
5.1
4.8
7.6
7.3
7.3
7.4
6.9
6.8
7.2
8.3
8.0
7.7
7.3
6.9
7.4
7.4
7.4
7.4
Contained Gold
(koz)
15,856
1,256
1,351
1,298
1,259
1,154
1,115
1,121
963
761
752
707
676
656
631
587
464
276
276
276
276
Processing
Feed Tonnage
(kt)
78,584
8,688
8,747
7,968
8,180
4,698
4,735
4,758
4,051
3,445
3,418
3,051
2,539
2,539
2,537
2,503
2,088
1,160
1,160
1,160
1,160
Feed Grade
(g/t)
6.3
4.5
4.8
5.1
4.8
7.6
7.3
7.3
7.4
6.9
6.8
7.2
8.3
8.0
7.7
7.3
6.9
7.4
7.4
7.4
7.4
Feed Metal
(koz)
15,856
1,256
1,351
1,298
1,259
1,154
1,115
1,121
963
761
752
707
676
656
631
587
464
276
276
276
276
Metallurgical Recovery
(%)
96%
94%
95%
96%
96%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
Recovered Gold
(koz)
15,280
1,180
1,281
1,245
1,210
1,120
1,081
1,087
934
736
728
685
657
637
612
568
449
268
268
268
268
Clean-up Gold
(koz)
101
4
73
23
Saleable Metal
(koz)
15,381
1,180
1,281
1,245
1,214
1,193
1,081
1,087
934
736
728
685
657
637
612
568
449
268
291
268
268
Sales
Gold
(koz)
15,381
1,180
1,281
1,245
1,214
1,193
1,081
1,087
934
736
728
685
657
637
612
568
449
268
291
268
268
Commodity Prices
Gold Price
(US$/oz)
404
350
357
364
371
379
386
394
402
410
418
427
435
444
453
462
471
480
490
500
510
(ZAR/kg)
145,986
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228 157,122 166,549 176,542 187,134 198,362 210,264 222,880 236,253 250,428 265,454 281,381
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
11.7
12.1
12.6
13.1
13.6
14.2
14.7
15.3
15.9
16.5
17.2
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Financial - Nominal
Sales Revenue
(ZARm)
69,840
3,413
3,926
4,045
4,183
4,358
4,183
4,460
4,062
3,395
3,557
3,549
3,606
3,706
3,776
3,718
3,112
1,968
2,266
2,211
2,344
Total Working Costs
(ZARm)
-42,757
-2,414
-2,742
-2,695
-2,477
-2,302
-2,340
-2,562
-2,374
-1,893
-2,039
-2,083
-2,086
-2,198
-2,303
-2,363
-2,383
-1,230
-1,341
-1,396
-1,536
Mining
(ZARm)
-34,830
-1,891
-2,160
-2,086
-1,956
-1,928
-2,009
-2,141
-1,980
-1,602
-1,684
-1,720
-1,728
-1,819
-1,894
-1,935
-1,960
-982
-1,041
-1,103
-1,212
Processing
(ZARm)
-3,171
-230
-244
-241
-234
-131
-140
-149
-142
-131
-138
-136
-130
-138
-146
-154
-149
-123
-130
-138
-146
Overheads
(ZARm)
-4,209
-288
-308
-322
-193
-207
-200
-213
-223
-173
-184
-194
-205
-218
-231
-244
-258
-124
-131
-139
-153
Environmental
(ZARm)
-263
-7
-8
-8
-9
-9
-10
-10
-11
-11
-12
-13
-14
-14
-15
-16
-17
-18
-19
-20
-22
Terminal Separation Benefits
(ZARm)
-319
-25
-59
-1
-40
-42
-16
-24
-3
-9
-18
-23
-54
-6
Net Change in Working Capital
(ZARm)
34
3
-23
-12
-26
-26
19
-10
23
24
-6
5
-5
0
1
9
55
16
-20
10
-3
Operating Profit
(ZARm)
27,082
1,000
1,184
1,351
1,706
2,056
1,844
1,898
1,688
1,501
1,518
1,466
1,519
1,508
1,474
1,354
729
738
925
815
808
Tax Liability
(ZARm)
-9,445
-96
-425
-650
-764
-690
-731
-614
-539
-554
-543
-599
-590
-571
-527
-253
-282
-374
-324
-318
Capital Expenditure
(ZARm)
-2,318
-380
-489
-225
-83
-177
-134
-85
-150
-159
-135
-107
-38
-40
-43
-23
-24
-25
Final Net Free Cash
(ZARm)
15,319
620
599
701
972
1,115
1,020
1,082
924
803
829
815
883
878
860
805
452
430
552
491
490
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
88,231
65,648
68,089
68,444
63,109
61,037
69,889
74,008
80,713
83,212
88,565
96,247 101,058 109,815 119,262 131,991 169,502 147,468 143,875 165,695 181,491
Total Cash Costs
(ZAR/kg)
88,231
65,648
68,089
68,444
63,109
61,037
69,889
74,008
80,713
83,212
88,565
96,247 101,058 109,815 119,262 131,991 169,502 147,468 143,875 165,695 181,491
Total Working Costs
(ZAR/kg)
89,375
65,763
68,855
69,606
65,592
62,016
69,606
75,774
81,733
82,676
90,068
97,737 102,140 110,978 120,962 133,658 170,672 147,691 148,183 167,588 184,429
Total Costs
(ZAR/kg)
94,221
76,113
81,138
75,410
67,800
66,778
73,587
78,292
86,909
89,636
96,037 102,780 103,999 113,010 123,202 134,937 172,388 150,741 148,183 167,588 184,429
Table 13.2 Joel Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
5,686
858
858
663
477
470
459
457
457
445
411
131
Head Grade
(g/t)
4.5
3.1
3.1
3.9
5.4
5.5
5.5
5.5
5.5
5.5
5.4
5.2
Contained Gold
(koz)
830
84
85
82
84
82
81
80
80
78
72
22
Processing
Feed Tonnage
(kt)
5,686
858
858
663
477
470
459
457
457
445
411
131
Feed Grade
(g/t)
4.5
3.1
3.1
3.9
5.4
5.5
5.5
5.5
5.5
5.5
5.4
5.2
Feed Metal
(koz)
830
84
85
82
84
82
81
80
80
78
72
22
Metallurgical Recovery
(%)
95%
94%
94%
95%
95%
95%
95%
95%
95%
95%
95%
95%
Recovered Gold
(koz)
788
79
80
78
80
79
77
76
76
74
69
21
Clean-up Gold
(koz)
2
2
Saleable Metal
(koz)
790
79
80
78
80
79
77
76
76
74
69
23
Sales
Gold
(koz)
790
79
80
78
80
79
77
76
76
74
69
23
Commodity Prices
Gold Price
(US$/oz)
384
350
357
364
371
379
386
394
402
410
418
427
435
(ZAR/kg)
123,024
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228 157,122 166,549 176,542
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
11.7
12.1
12.6
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Financial - Nominal
Sales Revenue
(ZARm)
3,016
229
245
253
274
287
297
313
332
343
335
108
Total Working Costs
(ZARm)
-2,492
-203
-201
-204
-213
-220
-231
-243
-258
-272
-294
-153
-2
Mining
(ZARm)
-1,666
-131
-126
-130
-150
-154
-159
-169
-179
-188
-195
-85
Processing
(ZARm)
-533
-42
-44
-43
-42
-45
-47
-50
-53
-56
-58
-53
Overheads
(ZARm)
-268
-30
-30
-31
-20
-21
-22
-23
-25
-26
-28
-14
Environmental
(ZARm)
Terminal Separation Benefits
(ZARm)
-30
-2
0
-1
-2
-15
-10
Net Change in Working Capital
(ZARm)
6
-1
0
-1
-1
0
-1
-1
0
2
10
-2
Operating Profit
(ZARm)
524
26
43
48
61
67
66
71
75
71
41
-45
-2
Tax Liability
(ZARm)
-122
-4
-18
-17
-19
-27
-25
-11
Capital Expenditure
(ZARm)
-123
-32
-39
-12
-13
-13
-14
Final Net Free Cash
(ZARm)
279
26
12
9
45
36
35
38
48
46
30
-45
-2
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
100,683
82,254
80,497
84,415
85,421
89,731
95,761 101,854 107,967 116,683 131,833 236,431
Total Cash Costs
(ZAR/kg)
100,683
82,254
80,497
84,415
85,421
89,731
95,761 101,854 107,967 116,683 131,833 236,431
Total Working Costs
(ZAR/kg)
101,650
82,254
81,090
84,566
85,954
89,943
96,722 102,135 108,450 117,384 137,713 236,398
Total Costs
(ZAR/kg)
106,677
82,254
93,887 100,832
90,766
95,114 102,331 108,108 108,450 117,384 137,713 236,398
Table 13.3 Harmony Free State Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
66,761
7,487
6,926
6,659
6,367
6,366
6,406
6,409
5,701
4,662
2,474
2,474
1,680
1,206
973
973
Head Grade
(g/t)
3.3
3.1
3.3
3.5
3.2
3.2
2.7
2.7
2.9
3.5
4.7
3.6
3.4
4.4
5.3
5.3
Contained Gold
(koz)
7,051
735
746
742
657
655
552
551
539
527
370
289
182
172
167
167
Processing
Feed Tonnage
(kt)
66,761
7,487
6,926
6,659
6,367
6,366
6,406
6,409
5,701
4,662
2,474
2,474
1,680
1,206
973
973
Feed Grade
(g/t)
3.3
3.1
3.3
3.5
3.2
3.2
2.7
2.7
2.9
3.5
4.7
3.6
3.4
4.4
5.3
5.3
Feed Metal
(koz)
7,051
735
746
742
657
655
552
551
539
527
370
289
182
172
167
167
Metallurgical Recovery
(%)
94%
94%
94%
94%
94%
94%
94%
94%
94%
95%
95%
95%
95%
95%
96%
96%
Recovered Gold
(koz)
6,654
692
700
701
619
617
518
517
507
499
353
275
173
164
160
160
Clean-up Gold
(koz)
22
4
4
13
Saleable Metal
(koz)
6,675
692
700
701
619
617
518
517
507
504
353
279
173
164
160
172
Sales
Gold
(koz)
6,675
692
700
701
619
617
518
517
507
504
353
279
173
164
160
172
Commodity Prices
Gold Price
(US$/oz)
388
350
357
364
371
379
386
394
402
410
418
427
435
444
453
462
471
(ZAR/kg)
128,363
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228 157,122 166,549 176,542 187,134 198,362 210,264 222,880
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
11.7
12.1
12.6
13.1
13.6
14.2
14.7
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Financial - Nominal
Sales Revenue
(ZARm)
26,651
2,001
2,146
2,278
2,133
2,254
2,004
2,123
2,205
2,323
1,724
1,447
950
954
984
1,126
Total Working Costs
(ZARm)
-21,284
-1,638
-1,742
-1,848
-1,693
-1,834
-1,564
-1,665
-1,737
-1,870
-1,364
-1,131
-727
-767
-804
-932
31
Mining
(ZARm)
-15,461
-1,227
-1,306
-1,345
-1,255
-1,330
-1,132
-1,200
-1,260
-1,331
-1,003
-788
-532
-554
-582
-617
Processing
(ZARm)
-1,784
-135
-135
-140
-143
-152
-162
-172
-168
-158
-96
-101
-60
-54
-52
-56
Overheads
(ZARm)
-3,328
-255
-273
-283
-272
-288
-246
-261
-276
-293
-220
-173
-112
-118
-126
-133
Environmental
(ZARm)
-474
-20
-22
-23
-24
-26
-27
-29
-31
-32
-34
-36
-39
-41
-43
-46
Terminal Separation Benefits
(ZARm)
-296
-54
0
-39
0
-55
-29
-39
-2
-78
Net Change in Working Capital
(ZARm)
59
0
-6
-3
1
0
3
-4
-2
0
17
8
15
2
0
-2
31
Operating Profit
(ZARm)
5,367
363
405
430
440
420
439
458
468
453
360
316
223
187
180
194
31
Tax Liability
(ZARm)
-1,288
-74
-96
-99
-104
-94
-108
-113
-115
-112
-88
-77
-58
-51
-48
-51
Capital Expenditure
(ZARm)
-523
-63
-38
-49
-52
-52
-48
-45
-48
-35
-37
-36
-19
Final Net Free Cash
(ZARm)
3,556
226
271
282
284
274
283
299
305
306
235
203
146
135
132
143
31
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
99,089
75,162
78,737
81,113
86,694
92,174
95,632 101,421 108,090 113,725 120,142 122,288 130,706 142,481 153,249 150,491
Total Cash Costs
(ZAR/kg)
99,089
75,162
78,737
81,113
86,694
92,174
95,632 101,421 108,090 113,725 120,142 122,288 130,706 142,481 153,249 150,491
Total Working Costs
(ZAR/kg)
102,513
76,112
79,989
84,784
87,902
95,541
97,164 103,450 110,156 119,325 124,311 130,140 135,141 150,488 162,055 173,995
Total Costs
(ZAR/kg)
105,032
79,037
81,720
87,052
90,623
98,237 100,156 106,271 113,207 121,563 127,699 134,263 138,668 150,488 162,055 173,995
Table 13.4 ARMgold Welkom Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
3,598
861
802
695
248
248
248
248
248
Head Grade
(g/t)
3.8
3.7
4.6
4.3
3.2
3.2
3.2
3.2
3.2
Contained Gold
(koz)
442
102
118
95
25
25
25
25
25
Processing
Feed Tonnage
(kt)
3,598
861
802
695
248
248
248
248
248
Feed Grade
(g/t)
3.8
3.7
4.6
4.3
3.2
3.2
3.2
3.2
3.2
Feed Metal
(koz)
442
102
118
95
25
25
25
25
25
Metallurgical Recovery
(%)
93%
94%
93%
93%
93%
93%
93%
93%
93%
Recovered Gold
(koz)
413
96
110
89
24
24
24
24
24
Clean-up Gold
(koz)
Saleable Metal
(koz)
413
96
110
89
24
24
24
24
24
Commodity Prices
Gold Price
(US$/oz)
365
350
357
364
371
379
386
394
402
410
(ZAR/kg)
106,056
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Financial - Nominal
Sales Revenue
(ZARm)
1,362
277
338
290
81
86
91
97
102
Total Working Costs
(ZARm)
-1,318
-243
-325
-301
-79
-84
-89
-94
-105
0
Mining
(ZARm)
-1,229
-227
-304
-262
-77
-82
-87
-92
-98
Processing
(ZARm)
-45
-14
-15
-16
Overheads
(ZARm)
Environmental
(ZARm)
-13
-1
-1
-1
-2
-2
-2
-2
-2
Terminal Separation Benefits
(ZARm)
-37
0
-6
-25
-6
Net Change in Working Capital
(ZARm)
5
1
2
0
0
0
0
0
0
Operating Profit
(ZARm)
43
34
13
-11
2
2
2
3
-2
0
Tax Liability
(ZARm)
Capital Expenditure
(ZARm)
Final Net Free Cash
(ZARm)
43
34
13
-11
2
2
2
3
-2
0
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
99,195
80,927
93,090 100,103 105,644 111,983 118,702 125,824 133,374
Total Cash Costs
(ZAR/kg)
99,195
80,927
93,090 100,103 105,644 111,983 118,702 125,824 133,374
Total Working Costs
(ZAR/kg)
103,038
81,506
95,255 109,453 107,722 114,186 121,037 128,299 143,763
Total Costs
(ZAR/kg)
102,687
81,506
94,872 108,602 107,586 114,242 121,103 128,366 143,195
Table 13.5 Randfontein Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
76,190
7,444
6,484
5,057
4,959
5,166
5,440
4,575
4,588
4,481
4,461
4,436
4,111
3,692
3,300
2,620
2,479
1,101
1,131
624
41
Head Grade
(g/t)
6.2
4.0
4.4
5.3
5.8
6.3
6.5
7.0
7.1
7.1
7.0
7.0
6.8
6.6
6.6
6.4
6.4
7.7
7.7
7.8
8.9
Contained Gold
(koz)
15,108
965
920
865
932
1,042
1,131
1,032
1,041
1,024
1,008
993
901
783
699
540
512
271
281
157
12
Processing
Feed Tonnage
(kt)
76,190
7,444
6,484
5,057
4,959
5,166
5,440
4,575
4,588
4,481
4,461
4,436
4,111
3,692
3,300
2,620
2,479
1,101
1,131
624
41
Feed Grade
(g/t)
6.2
4.0
4.4
5.3
5.8
6.3
6.5
7.0
7.1
7.1
7.0
7.0
6.8
6.6
6.6
6.4
6.4
7.7
7.7
7.8
8.9
Feed Metal
(koz)
15,108
965
920
865
932
1,042
1,131
1,032
1,041
1,024
1,008
993
901
783
699
540
512
271
281
157
12
Metallurgical Recovery
(%)
96%
95%
95%
96%
96%
96%
96%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
Recovered Gold
(koz)
14,543
920
878
827
893
1,000
1,087
997
1,006
989
974
959
870
756
675
521
495
262
271
152
11
Clean-up Gold
(koz)
76
7
11
36
21
Saleable Metal
(koz)
14,619
920
885
827
893
1,000
1,097
997
1,006
989
974
959
870
756
675
521
495
262
271
188
33
Sales
Gold
(koz)
14,619
920
885
827
893
1,000
1,097
997
1,006
989
974
959
870
756
675
521
495
262
271
188
33
Commodity Prices
Gold Price
(US$/oz)
407
350
357
364
371
379
386
394
402
410
418
427
435
444
453
462
471
480
490
500
510
(ZAR/kg)
149,224
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228 157,122 166,549 176,542 187,134 198,362 210,264 222,880 236,253 250,428 265,454 281,381
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
11.7
12.1
12.6
13.1
13.6
14.2
14.7
15.3
15.9
16.5
17.2
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Financial - Nominal
Sales Revenue
(ZARm)
67,851
2,662
2,714
2,687
3,076
3,653
4,247
4,091
4,375
4,559
4,759
4,968
4,778
4,403
4,162
3,410
3,428
1,929
2,113
1,550
285
Total Working Costs
(ZARm)
-44,477
-1,912
-1,969
-1,954
-2,072
-2,337
-2,731
-2,473
-2,618
-2,761
-2,910
-3,087
-3,039
-2,902
-2,806
-2,315
-2,454
-1,303
-1,511
-1,144
-160
Mining
(ZARm)
-31,631
-1,361
-1,410
-1,446
-1,516
-1,697
-1,949
-1,826
-1,941
-2,029
-2,140
-2,256
-2,200
-2,068
-1,952
-1,624
-1,632
-899
-980
-646
-57
Processing
(ZARm)
-3,521
-230
-219
-159
-166
-180
-211
-159
-169
-176
-186
-196
-196
-191
-189
-175
-180
-134
-144
-193
-67
Overheads
(ZARm)
-8,558
-309
-325
-338
-353
-419
-490
-474
-508
-535
-560
-583
-598
-606
-579
-512
-515
-301
-321
-214
-17
Environmental
(ZARm)
-278
-8
-9
-9
-10
-10
-11
-11
-12
-12
-13
-14
-15
-16
-17
-19
-20
-21
-22
-23
-2
Terminal Separation Benefits
(ZARm)
-588
-2
-5
-3
-47
-5
-1
-2
-31
-44
-44
-82
-16
-114
-38
-94
-60
Net Change in Working Capital
(ZARm)
99
0
-1
2
-27
-31
-23
-3
-13
-7
-8
-5
14
23
13
31
8
52
-5
26
43
Operating Profit
(ZARm)
23,373
750
745
733
1,005
1,316
1,516
1,618
1,726
1,798
1,849
1,849
1,739
1,501
1,355
1,095
974
626
602
406
125
Tax Liability
(ZARm)
-8,042
-90
-57
-131
-198
-391
-521
-626
-673
-700
-718
-730
-673
-571
-513
-410
-353
-232
-229
-151
-74
Capital Expenditure
(ZARm)
-2,326
-335
-352
-314
-421
-285
-172
-52
-45
-48
-51
-45
-38
-40
-32
-34
-36
-25
Final Net Free Cash
(ZARm)
13,006
326
336
288
386
641
823
940
1,009
1,050
1,081
1,106
1,029
890
810
651
586
369
374
255
51
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
96,133
66,409
70,967
75,570
73,285
73,785
77,645
79,283
83,693
89,075
95,278 101,760 110,612 121,780 129,662 142,521 151,324 163,431 171,302 180,382 140,083
Total Cash Costs
(ZAR/kg)
96,133
66,409
70,967
75,570
73,285
73,785
77,645
79,283
83,693
89,075
95,278 101,760 110,612 121,780 129,662 142,521 151,324 163,431 171,302 180,382 140,083
Total Working Costs
(ZAR/kg)
98,038
66,779
71,472
76,049
75,636
74,118
79,338
79,658
84,243
89,531
95,813 103,306 112,794 124,344 134,963 144,644 160,051 165,979 178,419 200,450 200,581
Total Costs
(ZAR/kg)
99,602
74,822
81,118
84,344
86,005
80,912
82,568
78,071
83,181
88,236
94,420 101,405 109,794 120,786 130,633 139,795 156,208 157,289 173,087 234,385 444,013
Table 13.6 Evander Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
20,740
2,428
2,330
2,332
2,023
1,673
1,647
1,634
1,592
1,392
1,154
751
446
446
446
446
Head Grade
(g/t)
5.5
5.3
5.3
5.4
5.4
5.6
5.4
5.4
5.4
5.4
6.2
6.3
6.2
6.2
6.2
6.2
Contained Gold
(koz)
3,691
411
401
406
350
299
287
285
276
240
228
153
89
89
89
89
Processing
Feed Tonnage
(kt)
20,740
2,428
2,330
2,332
2,023
1,673
1,647
1,634
1,592
1,392
1,154
751
446
446
446
446
Feed Grade
(g/t)
5.5
5.3
5.3
5.4
5.4
5.6
5.4
5.4
5.4
5.4
6.2
6.3
6.2
6.2
6.2
6.2
Feed Metal
(koz)
3,691
411
401
406
350
299
287
285
276
240
228
153
89
89
89
89
Metallurgical Recovery
(%)
96%
96%
96%
96%
96%
97%
96%
96%
96%
96%
97%
97%
97%
97%
97%
97%
Recovered Gold
(koz)
3,562
396
386
392
338
288
277
275
266
232
221
148
86
86
86
86
Clean-up Gold
(koz)
19
3
16
Saleable Metal
(koz)
3,581
396
386
392
338
288
277
275
266
232
224
148
86
86
86
102
Sales
Gold
(koz)
3,581
396
386
392
338
288
277
275
266
232
224
148
86
86
86
102
Commodity Prices
Gold Price
(US$/oz)
388
350
357
364
371
379
386
394
402
410
418
427
435
444
453
462
471
(ZAR/kg)
128,160
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228 157,122 166,549 176,542 187,134 198,362 210,264 222,880
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
11.7
12.1
12.6
13.1
13.6
14.2
14.7
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Financial - Nominal
Sales Revenue
(ZARm)
14,275
1,145
1,185
1,274
1,163
1,052
1,072
1,127
1,159
1,067
1,093
765
473
501
531
670
Total Working Costs
(ZARm)
-11,203
-900
-903
-957
-879
-796
-838
-888
-931
-867
-919
-602
-375
-408
-433
-527
21
Mining
(ZARm)
-7,922
-672
-669
-701
-638
-576
-603
-636
-656
-608
-620
-407
-260
-276
-292
-310
Processing
(ZARm)
-1,005
-71
-66
-70
-67
-66
-70
-74
-77
-75
-77
-54
-51
-54
-57
-77
Overheads
(ZARm)
-2,033
-149
-155
-165
-162
-151
-159
-168
-175
-175
-182
-109
-65
-69
-73
-77
Environmental
(ZARm)
-109
-5
-5
-5
-6
-6
-6
-7
-7
-7
-8
-8
-9
-9
-10
-11
Terminal Separation Benefits
(ZARm)
-171
-4
-4
-12
-12
-1
-1
-3
-16
-5
-34
-31
-47
Net Change in Working Capital
(ZARm)
36
-3
-4
5
4
1
-1
0
3
2
7
9
-1
-1
-5
21
Operating Profit
(ZARm)
3,072
245
282
317
284
256
234
239
227
200
173
163
97
93
98
143
21
Tax Liability
(ZARm)
-729
-38
-65
-74
-58
-57
-47
-59
-57
-45
-39
-41
-34
-31
-33
-50
Capital Expenditure
(ZARm)
-753
-105
-83
-93
-99
-80
-78
-54
-45
-48
-34
-36
Final Net Free Cash
(ZARm)
1,590
102
135
150
127
120
109
126
125
107
101
86
63
62
65
92
21
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
98,389
72,384
74,065
76,762
82,513
88,441
96,605 102,647 109,607 119,228 126,390 123,996 140,216 148,629 157,547 145,792
Total Cash Costs
(ZAR/kg)
98,389
72,384
74,065
76,762
82,513
88,441
96,605 102,647 109,607 119,228 126,390 123,996 140,216 148,629 157,547 145,792
Total Working Costs
(ZAR/kg)
100,901
73,066
74,813
78,199
84,179
89,224
97,425 103,823 112,438 120,920 132,407 132,611 143,543 152,156 161,285 163,951
Total Costs
(ZAR/kg)
107,338
81,571
81,969
86,150
93,153
97,706 106,346 110,300 117,823 127,085 137,042 138,885 140,166 152,456 161,635 165,447
Table 13.7 ARMgold Orkney Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
6,463
1,415
1,333
1,174
923
698
312
304
305
Head Grade
(g/t)
5.0
6.2
5.7
5.2
4.0
4.4
3.4
3.4
3.4
Contained Gold
(koz)
1,039
282
242
196
119
100
34
33
33
Processing
Feed Tonnage
(kt)
6,463
1,415
1,333
1,174
923
698
312
304
305
Feed Grade
(g/t)
5.0
6.2
5.7
5.2
4.0
4.4
3.4
3.4
3.4
Feed Metal
(koz)
1,039
282
242
196
119
100
34
33
33
Metallurgical Recovery
(%)
95%
95%
95%
95%
95%
95%
95%
95%
95%
Recovered Gold
(koz)
986
267
230
186
113
95
32
31
31
Clean-up Gold
(koz)
Saleable Metal
(koz)
986
267
230
186
113
95
32
31
31
Sales
Gold
(koz)
986
267
230
186
113
95
32
31
31
Commodity Prices
Gold Price
(US$/oz)
364
350
357
364
371
379
386
394
402
410
(ZAR/kg)
104,603
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Financial - Nominal
Sales Revenue
(ZARm)
3,207
773
705
605
389
346
125
128
136
Total Working Costs
(ZARm)
-2,830
-595
-589
-529
-371
-331
-123
-133
-160
1
Mining
(ZARm)
-2,242
-492
-485
-414
-297
-247
-98
-102
-107
Processing
(ZARm)
-358
-69
-69
-64
-53
-42
-19
-20
-21
Overheads
(ZARm)
-173
-33
-33
-31
-26
-20
-10
-10
-11
Environmental
(ZARm)
-12
-1
-1
-1
-1
-2
-2
-2
-2
Terminal Separation Benefits
(ZARm)
-72
-6
-24
-1
-21
0
-20
Net Change in Working Capital
(ZARm)
27
6
5
8
1
5
0
2
1
Operating Profit
(ZARm)
377
178
115
76
18
15
2
-5
-24
1
Tax Liability
(ZARm)
-105
-55
-31
-20
Capital Expenditure
(ZARm)
-44
-21
-13
-3
-3
-2
-1
-1
-1
Final Net Free Cash
(ZARm)
228
103
72
53
15
13
1
-5
-24
1
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
90,445
71,455
82,138
87,869 107,064 105,204 125,959 135,019 143,185
Total Cash Costs
(ZAR/kg)
90,445
71,455
82,138
87,869 107,064 105,204 125,959 135,019 143,185
Total Working Costs
(ZAR/kg)
93,197
71,600
83,223
92,227 107,825 112,755 127,567 136,827 165,695
Total Costs
(ZAR/kg)
93,738
74,096
84,211
91,940 106,540 112,898 122,994 137,567 164,964
Table 13.8 Kalgold Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
5,762
1,363
1,324
1,344
1,320
410
Head Grade
(g/t)
2.3
2.3
2.3
2.1
2.2
2.6
Contained Gold
(koz)
421
103
100
91
93
34
Waste Mined
(kt)
22,631
9,210
7,376
4,838
1,182
25
Stripping Ratio
(kt)
3.9
6.8
5.6
3.6
0.9
0.1
Processing
(g/t)
Feed Tonnage
(koz)
6,772
1,584
1,584
1,581
1,584
439
Feed Grade
(%)
2.1
2.2
2.1
2.0
2.0
2.5
Feed Metal
(koz)
459
113
109
100
101
35
Metallurgical Recovery
(koz)
82%
82%
82%
81%
81%
83%
Recovered Gold
(koz)
375
93
89
81
82
29
Clean-up Gold
(koz)
1
1
Saleable Metal
(koz)
376
93
89
81
82
31
Sales
Gold
(koz)
376
93
89
81
82
31
Commodity Prices
(ZAR/kg)
Gold Price
(US$/oz)
362
350
357
364
371
379
386
(ZAR/kg)
102,688
930,00
98,580 104,495 110,764 117,410 124,455
Macro-Economics
Exchange Rates (US$:ZAR)
8.26
8.59
8.93
9.28
9.64
10.02
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Financial - Nominal
Sales Revenue
(ZARm)
1,202
268
274
264
283
113
-
Total Working Costs
(ZARm)
-910
-214
-224
-220
-190
-58
5
Mining
(ZARm)
-514
-140
-135
-127
-87
-25
-
Processing
(ZARm)
-369
-78
-83
-87
-93
-28
-
Overheads
(ZARm)
-13
-3
-3
-3
-3
-1
-
Environmental
(ZARm)
-13
-3
-3
-3
-3
-1
-
Terminal Separation Benefits
(ZARm)
-10
-1
-
-
-
-9
-
Net Change in Working Capital
(ZARm)
8
-
-1
1
-4
7
5
Operating Profit
(ZARm)
292
44
50
45
93
55
5
Tax Liability
(ZARm)
-12
-
-
-
-
-12
-
Capital Expenditure
(ZARm)
-1
-1
-
-
-
-
-
Final Net Free Cash
(ZARm)
278
43
50
45
93
43
5
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
76,460
76,423
79,291
85,855
71,548
56,684
Total Cash Costs
(ZAR/kg)
76,460
76,423
79,291
85,855
71,548
56,684
Total Working Costs
(ZAR/kg)
78,462
77,864
80,366
87,107
72,862
66,874
Total Costs
(ZAR/kg)
77,850
78,185
80,583
86,864
74,287
59,965
Table 13.9 Mt. Magnet & Cue Tax Entity: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
14,852
2,497
2,497
2,497
2,497
2,503
1,887
378
98
Head Grade
(g/t)
3.8
3.2
4.1
4.1
3.9
3.7
2.9
6.8
6.8
Contained Gold
(koz)
1,815
258
327
332
317
300
176
83
21
Processing
Feed Tonnage
(kt)
14,852
2,497
2,497
2,497
2,497
2,503
1,887
378
98
Feed Grade
(g/t)
3.8
3.2
4.1
4.1
3.9
3.7
2.9
6.8
6.8
Feed Metal
(koz)
1,815
258
327
332
317
300
176
83
21
Metallurgical Recovery
(%)
92%
91%
92%
92%
92%
91%
90%
94%
94%
Recovered Gold
(koz)
1,661
234
301
305
290
274
159
77
20
Clean-up Gold
(koz)
Saleable Metal
(koz)
1,661
234
301
305
290
274
159
77
20
Sales
Gold
(koz)
1,661
234
301
305
290
274
159
77
20
Commodity Prices
Gold Price
(US$/oz)
369
350
357
364
371
379
386
394
402
410
(ZAR/kg)
108,643
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
(US$:AUS$)
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
(ZAR:AUS$)
5.3
5.5
5.7
5.8
6.0
6.3
6.5
6.7
6.9
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
AUS PPI
(%)
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
Financial - Nominal
Sales Revenue
(ZARm)
5,558
671
912
983
991
991
610
314
86
Total Working Costs
ZARm)
-3,271
-456
-528
-526
-514
-499
-389
-226
-131
-2
Mining
(ZARm)
-1,788
-275
-313
-312
-294
-268
-169
-112
-44
Processing
(ZARm)
-1,307
-157
-169
-177
-186
-197
-222
-110
-87
Overheads
(ZARm)
-63
-6
-7
-7
-8
-8
-8
-9
-10
Royalty
(ZARm)
-139
-17
-23
-25
-25
-25
-15
-8
-2
Terminal Separation Benefits
(ZARm)
Net Change in Working Capital
(ZARm)
27
-16
-5
-1
-1
26
13
13
-2
Operating Profit
(ZARm)
2,287
216
384
456
477
493
220
88
-45
-2
Tax Liability
(ZARm)
-285
-2
-38
-61
-76
-86
-22
Capital Expenditure
(ZARm)
-1,367
-239
-282
-256
-236
-174
-90
-57
-33
Final Net Free Cash
(ZARm)
635
-26
64
139
166
232
109
31
-78
-2
Statistics - Nominal
Cash Operating Costs
(ZAR/kg)
61,737
60,794
52,847
52,804
54,529
56,043
81,680
97,368 229,408
Total Cash Costs
(ZAR/kg)
61,737
60,794
52,847
52,804
54,529
56,043
81,680
97,368 229,408
Total Working Costs
(ZAR/kg)
64,453
63,119
55,311
55,416
57,298
58,978
84,792 100,666 232,904
Total Costs
(ZAR/kg)
82,181
86,536
79,556
75,714
76,065
72,126
87,525 110,379 246,870
Table 13.10 South Kalgoorlie: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
3,834
1,301
1,246
1,287
Head Grade
(g/t)
3.2
3.2
3.2
3.2
Contained Gold
(koz)
394
135
127
132
Processing
Feed Tonnage
(kt)
3,834
1,301
1,246
1,287
Feed Grade
(g/t)
3.2
3.2
3.2
3.2
Feed Metal
(koz)
394
135
127
132
Metallurgical Recovery
(%)
92%
92%
92%
93%
Recovered Gold
(koz)
364
124
117
122
Clean-up Gold
(koz)
Saleable Metal
(koz)
364
124
117
122
Sales
Gold
(koz)
364
124
117
122
Commodity Prices
Gold Price
(US$/oz)
357
350
357
364
371
(ZAR/kg)
98,657
93,000
98,580 104,495 110,764
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
(US$:AUS$)
1.6
1.6
1.6
1.6
(ZAR:AUS$)
5.3
5.5
5.7
5.8
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
AUS PPI
(%)
2.50%
2.50%
2.50%
2.50%
Financial - Nominal
Sales Revenue
(ZARm)
1,105
356
356
393
Total Working Costs
ZARm)
-829
-264
-270
-308
13
Mining
(ZARm)
-531
-167
-171
-193
Processing
(ZARm)
-259
-83
-84
-92
Overheads
(ZARm)
-25
-6
-7
-12
Royalty
(ZARm)
-28
-9
-9
-10
Terminal Separation Benefits
(ZARm)
Net Change in Working Capital
(ZARm)
13
0
-1
13
Operating Profit
(ZARm)
275
92
85
85
13
Tax Liability
(ZARm)
-20
-5
-15
Capital Expenditure
(ZARm)
-197
-103
-66
-29
Final Net Free Cash
(ZARm)
58
-11
15
41
13
Statistics - Nominal
Cash Operating Costs
(ZAR/kg)
72,746
66,663
72,613
79,070
Total Cash Costs
(ZAR/kg)
72,746
66,663
72,613
79,070
Total Working Costs
(ZAR/kg)
75,212
68,988
75,078
81,682
Total Costs
(ZAR/kg)
83,889
87,561
85,157
82,125
Table 13.11 Harmony: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
230,274
27,291
25,609
23,491
21,495
18,702
17,977
15,603
14,232
12,480
10,004
9,251
7,507
6,613
5,988
5,291
3,523
1,681
1,711
1,204
621
Head Grade
(g/t)
5.0
3.7
4.1
4.3
4.4
4.9
4.7
5.1
5.2
5.5
6.3
6.1
6.3
6.5
6.6
6.4
6.6
7.6
7.6
7.6
7.5
Contained Gold
(koz)
36,823
3,277
3,338
3,258
3,020
2,948
2,743
2,551
2,399
2,210
2,019
1,800
1,510
1,372
1,270
1,089
744
410
419
295
150
Processing
Feed Tonnage
(kt)
231,284
27,513
25,869
23,727
21,759
18,731
17,977
15,603
14,232
12,480
10,004
9,251
7,507
6,613
5,988
5,291
3,523
1,681
1,711
1,204
621
Feed Grade
(g/t)
5.0
3.7
4.0
4.3
4.3
4.9
4.7
5.1
5.2
5.5
6.3
6.1
6.3
6.5
6.6
6.4
6.6
7.6
7.6
7.6
7.5
Feed Metal
(koz)
36,860
3,287
3,348
3,268
3,028
2,949
2,743
2,551
2,399
2,210
2,019
1,800
1,510
1,372
1,270
1,089
744
410
419
295
150
Metallurgical Recovery
(%)
95%
94%
94%
95%
95%
95%
95%
96%
96%
96%
96%
96%
97%
97%
97%
96%
97%
97%
97%
97%
97%
Recovered Gold
(koz)
35,193
3,089
3,151
3,090
2,867
2,809
2,619
2,448
2,304
2,125
1,946
1,734
1,458
1,325
1,226
1,051
12
36
21
Clean-up Gold
(koz)
168
7
2
38
11
4
3
4
29
12
36
21
Saleable Metal
(koz)
35,361
3,089
3,159
3,090
2,869
2,847
2,629
2,448
2,304
2,130
1,948
1,739
1,458
1,325
1,226
1,080
719
396
417
322
166
Sales
Gold
(koz)
35,361
3,089
3,159
3,090
2,869
2,847
2,629
2,448
2,304
2,130
1,948
1,739
1,458
1,325
1,226
1,080
719
396
417
322
166
Commodity Prices
Gold Price
(US$/oz)
398
350
357
364
371
379
386
394
402
410
418
427
435
444
453
462
471
480
490
500
510
(ZAR/kg)
98,657
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228 157,122 166,549 176,542 187,134 198,362 210,264 222,880 236,253 250,428 265,454 281,381
Macro-Economics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
11.7
12.1
12.6
13.1
13.6
14.2
14.7
15.3
15.9
16.5
17.2
(US$:AUS$)
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.7
1.7
1.7
1.7
1.7
1.7
1.7
1.7
1.7
1.7
1.7
(ZAR:AUS$)
5.3
5.5
5.7
5.8
6.0
6.3
6.5
6.7
6.9
7.2
7.4
7.7
7.9
8.2
8.5
8.8
9.1
9.4
9.7
10.0
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
AUS PPI
(%)
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
Financial - Nominal
Sales Revenue
(ZARm)
153,070
8,925
9,673
10,027
9,875
10,386
10,172
10,042
10,021
9,818
9,521
9,008
8,004
7,712
7,565
7,064
4,984
2,913
3,246
2,656
1,457
Total Working Costs
(ZARm)
-104,600
-6,702
-7,107
-7,263
-6,679
-6,784
-6,803
-6,655
-6,763
-6,583
-6,359
-5,937
-5,185
-5,177
-5,194
-4,955
-3,594
-1,918
-2,181
-1,842
-928
Mining
(ZARm)
-76,095
-4,853
-5,147
-5,233
-4,842
-4,936
-4,938
-4,929
-4,981
-4,863
-4,703
-4,354
-3,856
-3,807
-3,773
-3,519
-2,612
-1,390
-1,500
-1,197
-664
Processing
(ZARm)
-10,096
-889
-901
-868
-794
-711
-758
-613
-598
-503
-456
-446
-372
-368
-372
-385
-254
-196
-209
-263
-141
Overheads
(ZARm)
-16,258
-888
-938
-984
-903
-980
-1,014
-1,029
-1,094
-1,103
-1,067
-969
-877
-902
-893
-845
-644
-363
-387
-284
-94
Environmental
(ZARm)
-1,006
-40
-42
-45
-47
-48
-49
-52
-55
-59
-62
-66
-70
-74
-79
-83
-28
-30
-32
-34
-12
Royalty
(ZARm)
-167
-26
-32
-34
-25
-25
-15
-8
-2
Terminal Benefits
(ZARm)
-1,239
-7
-9
-82
-42
-49
-49
-23
-42
-62
-80
-119
-45
-50
-91
-152
-141
-38
-97
-60
Net Change in Working Capital
(ZARm)
262
1
-39
-16
-26
-35
21
0
9
6
9
17
34
24
13
29
86
60
-15
32
42
Operating Profit
(ZARm)
48,470
2,223
2,566
2,765
3,196
3,602
3,370
3,387
3,259
3,236
3,162
3,071
2,819
2,535
2,371
2,109
1,390
995
1,065
814
529
Tax Liability
(ZARm)
-15,160
-204
-308
-592
-763
-1,032
-1,051
-1,174
-1,165
-1,139
-1,127
-1,120
-1,064
-948
-880
-775
-479
-373
-415
-313
-235
Capital Expenditure
(ZARm)
-6,388
-1,035
-1,081
-874
-856
-685
-462
-258
-247
-210
-189
-170
-76
-60
-53
-45
-48
-38
Final Net Free Cash
(ZARm)
26,922
984
1,177
1,299
1,577
1,885
1,857
1,955
1,847
1,886
1,846
1,781
1,679
1,526
1,437
1,289
863
584
650
500
296
Statistics - Nominal Cash Operating Costs
(ZAR/kg)
93,149
69,005
71,101
73,729
73,276
74,855
82,047
86,305
93,097
97,653 102,739 106,664 112,594 123,211 132,092 141,331 156,999 158,039 161,729 174,268 173,386
Total Cash Costs
(ZAR/kg)
93,149
69,005
71,101
73,729
73,276
74,855
82,047
86,305
93,097
97,653 102,739 106,664 112,594 123,211 132,092 141,331 156,999 158,039 161,729 174,268 173,386
Total Working Costs
(ZAR/kg)
95,342
69,762
71,945
75,409
74,549
76,227
83,431
87,401
94,491
99,474 105,089 110,080 115,130 126,215 136,531 148,340 164,566 160,464 167,105 187,281 187,320
Total Costs
(ZAR/kg)
100,912
80,526
83,336
84,677
84,430
84,352
88,828
90,792
97,802 102,556 108,059 112,919 116,048 127,090 137,601 148,833 162,860 158,660 168,272 184,127 179,228
Table 13.12 ARMgold: TEM in ZAR nominal terms
Financial Year
Units
Totals/
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Project Year
Averages
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Production
Mining
RoM Tonnage
(kt)
52,197
7,049
6,938
6,184
5,500
3,530
3,157
3,159
2,807
1,945
1,915
1,591
1,270
1,270
1,269
1,252
1,044
580
580
580
580
Head Grade
(g/t)
5.9
4.7
4.8
4.9
4.6
6.6
6.5
6.5
6.4
6.7
6.7
7.1
8.3
8.0
7.7
7.3
6.9
7.4
7.4
7.4
7.4
Contained Gold
(koz)
9,824
1,054
1,078
982
816
743
657
659
580
419
412
364
338
328
316
293
232
138
138
138
138
Processing
Feed Tonnage
(kt)
52,197
7,049
6,938
6,184
5,500
3,530
3,157
3,159
2,807
1,945
1,915
1,591
1,270
1,270
1,269
1,252
1,044
580
580
580
580
Feed Grade
(g/t)
5.9
4.7
4.8
4.9
4.6
6.6
6.5
6.5
6.4
6.7
6.7
7.1
8.3
8.0
7.7
7.3
6.9
7.4
7.4
7.4
7.4
Feed Metal
(koz)
9,824
1,054
1,078
982
816
743
657
659
580
419
412
364
338
328
316
293
232
138
138
138
138
Metallurgical Recovery
(%)
96%
94%
95%
95%
96%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
Recovered Gold
(koz)
9,433
993
1,020
937
781
717
635
636
560
405
398
353
328
318
306
284
224
134
134
134
134
Clean-up Gold
(koz)
50
2
37
12
Saleable Metal
(koz)
9,483
993
1,020
937
783
754
635
636
560
405
398
353
328
318
306
284
224
134
145
134
134
Sales
Gold
(koz)
9,483
993
1,020
937
783
754
635
636
560
405
398
353
328
318
306
284
224
134
145
134
134
Commodity Prices
Gold Price
(US$/oz)
397
350
357
364
371
379
386
394
402
410
418
427
435
444
453
462
471
480
490
500
510
(ZAR/kg)
98,657
93,000
98,580 104,495 110,764 117,410 124,455 131,922 139,838 148,228 157,122 166,549 176,542 187,134 198,362 210,264 222,880 236,253 250,428 265,454 281,381
MacroEconomics
Exchange Rates (US$:ZAR)
8.3
8.6
8.9
9.3
9.6
10.0
10.4
10.8
11.2
11.7
12.1
12.6
13.1
13.6
14.2
14.7
15.3
15.9
16.5
17.2
(US$:AUS$)
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.7
1.7
1.7
1.7
1.7
1.7
1.7
1.7
1.7
1.7
1.7
(ZAR:AUS$)
5.3
5.5
5.7
5.8
6.0
6.3
6.5
6.7
6.9
7.2
7.4
7.7
7.9
8.2
8.5
8.8
9.1
9.4
9.7
10.0
RSA CPI
(%)
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
USA PPI
(%)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
AUS PPI
(%)
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
Financial - Nominal
Sales Revenue
(ZARm)
40,996
2,871
3,128
3,044
2,699
2,754
2,456
2,612
2,435
1,869
1,946
1,828
1,803
1,853
1,888
1,859
1,556
984
1,133
1,106
1,172
Total Working Costs
(ZARm)
-26,773
-2,146
-2,386
-2,280
-1,794
-1,675
-1,497
-1,629
-1,580
-1,081
-1,166
-1,118
-1,044
-1,099
-1,151
-1,182
-1,191
-615
-671
-698
-768
Mining
(ZARm)
-21,719
-1,730
-1,932
-1,784
-1,427
-1,370
-1,269
-1,348
-1,284
-895
-939
-903
-864
-910
-947
-968
-980
-491
-520
-551
-606
Processing
(ZARm)
-2,255
-219
-228
-222
-191
-130
-113
-119
-118
-93
-98
-95
-65
-69
-73
-77
-74
-61
-65
-69
-73
Overheads
(ZARm)
-2,411
-192
-202
-207
-132
-134
-121
-128
-134
-100
-106
-104
-103
-109
-115
-122
-129
-62
-66
-70
-76
Environmental
(ZARm)
-156
-6
-6
-7
-7
-8
-8
-9
-9
-6
-6
-6
-7
-7
-8
-8
-9
-9
-10
-10
-11
Royalty
(ZARm)
Terminal Separation Benefits
(ZARm)
-283
0
-13
-61
-31
-21
-1
-20
-47
-1
-15
-17
-2
-4
-9
-11
-27
-3
Net Change in Working Capital
(ZARm)
52
1
-5
1
-6
-12
15
-5
13
13
-2
7
-4
0
0
5
27
8
-10
5
-1
Operating Profit
(ZARm)
14,223
725
742
764
904
1,079
960
982
855
788
780
711
759
754
737
677
364
369
463
408
404
Tax Liability
(ZARm)
-4,888
-55
-79
-232
-327
-391
-354
-375
-320
-282
-283
-272
-299
-295
-286
-264
-126
-141
-187
-162
-159
Capital Expenditure
(ZARm)
-1,265
-211
-273
-135
-51
-96
-74
-50
-76
-80
-68
-54
-19
-20
-21
-11
-12
-13
Final Net Free Cash
(ZARm)
8,070
460
390
397
526
591
531
557
459
426
429
385
441
439
430
402
226
215
276
246
245
Statistics - Nominal
Cash Operating Costs
(ZAR/kg)
89,456
69,349
74,441
75,984
71,854
69,664
76,118
80,593
88,270
86,284
92,290 100,371 101,059 109,816 119,263 131,992 169,504 147,469 143,876 165,696 181,492
Total Cash Costs
(ZAR/kg)
89,456
69,349
74,441
75,984
71,854
69,664
76,118
80,593
88,270
86,284
92,290 100,371 101,059 109,816 119,263 131,992 169,504 147,469 143,876 165,696 181,492
Total Working Costs
(ZAR/kg)
90,946
69,560
75,038
78,314
73,421
70,898
76,585
82,038
91,484
86,804
94,019 102,488 101,878 110,982 121,002 134,194 174,594 149,652 146,006 168,817 184,092
Total Costs
(ZAR/kg)
95,057
76,336
83,813
82,913
75,744
75,523
79,602
84,845
95,099
92,078
99,625 106,711 104,087 113,011 123,203 134,938 172,389 150,742 148,184 167,589 184,430
13.6 Net Present Values and Sensitivities
The following Tables present the Net Present Values ("NPV") of the real terms cash flow as derived from the TEM for each Tax Entity. In summary they include the following:
- the variation in NPV with discount factors;
- variation in NPV based on single parameter sensitivities; and
- variation in NPV based on twin (revenue and operating expenditure) sensitivities.
13.6.1 Free Gold Tax Entity
Table 13.13 Free Gold Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
9,377
8.1%
8,093
11.3%
6,632
14.5%
5,559
16.6%
4,997
18.7%
4,526
21.9%
3,952
Table 13.14 Free Gold Tax Entity: NPV - single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
Valuation at 6% Discount Factor Revenue
5,591
6,876
8,111
9,377
10,586
11,806
13,081
Total Working Cost
11,541
10,806
10,091
9,377
8,645
7,862
7,142
Capital
9,523
9,474
9,425
9,377
9,328
9,279
9,230
Valuation at 14.5% Discount Factor Revenue
3,198
4,008
4,774
5,559
6,295
7,038
7,833
Total Working Cost
6,898
6,440
6,000
5,559
5,104
4,601
4,149
Capital
5,673
5,635
5,597
5,559
5,522
5,484
5,446
Table 13.15 Free Gold Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
4,647
5,409
6,145
6,898
7,681
8,412
9,142
-10%
4,164
4,969
5,704
6,440
7,210
7,978
8,708
TWC Sensitivity
-5%
3,712
4,460
5,264
6,000
6,735
7,521
8,274
0%
3,198
4,008
4,774
5,559
6,295
7,038
7,833
5%
2,729
3,510
4,304
5,104
5,854
6,590
7,350
10%
2,199
3,030
3,852
4,601
5,414
6,149
6,885
15%
1,711
2,534
3,330
4,149
4,901
5,709
6,445
207
13.6.2 Joel Tax Entity
Table 13.16 Joel Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
211
8.1%
193
11.3%
169
14.5%
150
16.6%
139
18.7%
129
21.9%
116
Table 13.17 Joel Tax Entity: NPV - single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
Valuation at 6% Discount Factor Revenue
-37
59
141
211
279
349
414
Total Working Cost
377
322
265
211
153
90
18
Capital
220
217
214
211
208
206
201
Valuation at 14.5% Discount Factor Revenue
-29
39
99
150
199
248
293
Total Working Cost
267
229
188
150
108
62
10
Capital
157
155
152
150
148
145
142
Table 13.18 Joel Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
121
170
219
267
311
356
404
-10%
78
131
179
229
276
320
365
TWC Sensitivity
-5%
30
88
141
188
238
285
329
0%
-29
39
99
150
199
248
293
5%
-92
-15
52
108
159
209
258
10%
-154
-78
-2
62
117
167
217
15%
-217
-140
-64
10
73
126
176
13.6.3 Harmony Free State Operations
Table 13.19 Harmony Free State Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
2,467
8.1%
2,205
11.3%
1,888
14.5%
1,641
16.6%
1,506
18.7%
1,389
21.9%
1,242
208
Table 13.20 Harmony Free State Tax Entity: NPV - single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
Valuation at 6% Discount Factor Revenue
553
1,255
1,861
2,467
3,074
3,680
4,286
Total Working Cost
3,884
3,412
2,940
2,467
1,995
1,523
1,032
Capital
2,504
2,492
2,480
2,467
2,455
2,443
2,431
Valuation at 14.5% Discount Factor Revenue
344
826
1,234
1,641
2,049
2,456
2,864
Total Working Cost
2,597
2,278
1,960
1,641
1,323
1,004
669
Capital
1,668
1,659
1,650
1,641
1,632
1,624
1,615
Table 13.21 Harmony Free State Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
1,374
1,781
2,189
2,597
3,004
3,412
3,819
-10%
1,055
1,463
1,871
2,278
2,686
3,093
3,501
TWC Sensitivity
-5%
737
1,144
1,552
1,960
2,367
2,775
3,182
0%
344
826
1,234
1,641
2,049
2,456
2,864
5%
-159
456
915
1,323
1,730
2,138
2,545
10%
-664
-36
565
1,004
1,412
1,819
2,227
15%
-1,170
-542
86
669
1,093
1,501
1,909
13.6.4 ARMgold Welkom Operations
Table 13.22 ARMgold Welkom Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
41
8.1%
40
11.3%
39
14.5%
38
16.6%
38
18.7%
37
21.9%
37
Table 13.23 ARMgold Welkom Tax Entity: NPV single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
Valuation at 6% Discount Factor Revenue
-132
-74
-17
41
95
146
185
Total Working Cost
179
140
93
41
-15
-71
-127
Capital
41
41
41
41
41
41
41
Valuation at 14.5% Discount Factor Revenue
-104
-56
-9
38
84
126
159
Total Working Cost
154
121
82
38
-7
-53
-99
Capital
38
38
38
38
38
38
38
209
Table 13.24 ARMgold Welkom Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
33
78
119
154
181
208
236
-10%
-12
35
80
121
156
183
210
TWC Sensitivity
-5%
-58
-11
37
82
124
158
185
0%
-104
-56
-9
38
84
126
159
5%
-150
-102
-55
-7
40
85
128
10%
-195
-148
-101
-53
-6
42
87
15%
-241
-194
-146
-99
-51
-4
44
13.6.5 Randfontein Tax Entity
Table 13.25 Randfontein Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
7,658
8.1%
6,491
11.3%
5,164
14.5%
4,195
16.6%
3,692
18.7%
3,275
21.9%
2,773
Table 13.26 Randfontein Tax Entity: NPV - single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
Valuation at 6% Discount Factor Revenue
4,111
5,356
6,473
7,658
8,784
9,886
10,988
Total Working Cost
9,699
9,021
8,340
7,658
6,945
6,174
5,349
Capital
7,808
7,758
7,708
7,658
7,606
7,549
7,491
Valuation at 14.5% Discount Factor Revenue
2,072
2,830
3,487
4,195
4,854
5,491
6,128
Total Working Cost
5,389
4,993
4,594
4,195
3,773
3,299
2,782
Capital
4,312
4,273
4,234
4,195
4,155
4,111
4,066
Table 13.27 Randfontein Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
3,342
4,010
4,698
5,389
6,026
6,663
7,300
-10%
2,943
3,611
4,299
4,993
5,635
6,273
6,910
TWC Sensitivity
-5%
2,521
3,234
3,900
4,594
5,245
5,882
6,519
0%
2,072
2,830
3,487
4,195
4,854
5,491
6,128
5%
1,537
2,365
3,072
3,773
4,459
5,101
5,738
10%
1,009
1,816
2,569
3,299
4,021
4,696
5,347
15%
325
1,221
2,013
2,782
3,543
4,230
4,915
210
13.6.6 Evander Tax Entity
Table 13.28 Evander Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
1,104
8.1%
987
11.3%
848
14.5%
739
16.6%
680
18.7%
629
21.9%
565
Table 13.29 Evander Tax Entity: NPV - single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
(ZARm)
Valuation at 6% Discount Factor Revenue
103
526
821
1,104
1,386
1,669
1,951
Total Working Cost
1,741
1,528
1,316
1,104
891
677
407
Capital
1,151
1,136
1,120
1,104
1,088
1,072
1,056
Valuation at 14.5% Discount Factor Revenue
60
348
549
739
930
1,121
1,312
Total Working Cost
1,167
1,025
882
739
597
453
271
Capital
776
764
752
739
727
715
703
Table 13.30 Evander Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
595
786
977
1,167
1,358
1,549
1,740
-10%
453
643
834
1,025
1,215
1,406
1,597
TWC Sensitivity
-5%
293
501
691
882
1,073
1,264
1,454
0%
60
348
549
739
930
1,121
1,312
5%
-203
133
401
597
788
978
1,169
10%
-467
-129
205
453
645
836
1,026
15%
-731
-393
-54
271
502
693
884
13.6.7 ARMgold Orkney Tax Entity
Table 13.31 ARMgold Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
216
8.1%
211
11.3%
205
14.5%
199
16.6%
195
18.7%
191
21.9%
185
211
Table 13.32 ARMgold Tax Entity: NPV - single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
Valuation at 6% Discount Factor Revenue
-107
15
119
216
302
384
463
Total Working Cost
428
360
291
216
130
40
-66
Capital
218
217
217
216
215
214
213
Valuation at 14.5% Discount Factor Revenue
-63
37
120
199
269
336
402
Total Working Cost
370
315
259
199
131
59
-26
Capital
201
200
199
199
198
197
196
Table 13.33 ARMgold Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
168
238
305
370
436
501
566
-10%
100
178
248
315
381
447
512
TWC Sensitivity
-5%
24
110
188
259
326
391
457
0%
-63
37
120
199
269
336
402
5%
-156
-51
48
131
209
279
346
10%
-256
-141
-38
59
141
219
290
15%
-356
-241
-126
-26
70
151
230
13.6.8 Kalgold Tax Entity
Table 13.34 Kalgold Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
239
8.1%
227
11.3%
211
14.5%
196
16.6%
188
18.7%
180
21.9%
169
Table 13.35 Kalgold Tax Entity: NPV - single parameter sensitivity at 14.5% discount
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
Valuation at 6% Discount Factor Revenue
90
143
195
239
275
306
337
Total Working Cost
315
291
268
239
207
167
126
Capital
239
239
239
239
239
238
238
Valuation at 14.5% Discount Factor Revenue
69
114
158
196
229
257
286
Total Working Cost
267
245
223
196
168
134
99
Capital
196
196
196
196
196
196
196
212
Table 13.36 Kalgold Tax Entity: NPV twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
174
207
239
267
298
325
351
-10%
139
183
215
245
273
304
331
TWC Sensitivity
-5%
104
149
190
223
251
279
310
0%
69
114
158
196
229
257
286
5%
35
79
124
168
203
235
263
10%
0
44
89
134
178
209
242
15%
-35
10
54
99
143
186
218
13.6.9 Mt. Magnet & Cue Tax Entity
Table 13.37 Harmony Australia Mt. Magnet & Cue Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
516
8.1%
481
11.3%
434
14.5%
392
16.6%
367
18.7%
345
21.9%
314
Table 13.38 Mt. Magnet & Cue Tax Entity: NPV - single parameter sensitivity
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Currency
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
Valuation at 6% Discount Factor Revenue
2
178
348
516
676
837
998
Total Working Cost
799
705
610
516
417
316
215
Capital
676
623
569
516
462
409
355
Valuation at 14.5% Discount Factor Revenue
-15
124
259
392
518
644
771
Total Working Cost
613
539
466
392
315
235
155
Capital
526
481
437
392
348
303
259
Table 13.39 Mt. Magnet & Cue Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-
15%
228
361
487
613
739
865
989
-10%
148
283
413
539
666
792
917
TWC Sensitivity
-5%
68
204
339
466
592
718
844
0%
-15
124
259
392
518
644
771
5%
-104
43
179
315
445
571
697
10%
-192
-42
100
235
370
497
623
15%
-284
-131
17
155
290
424
550
213
13.6.10 South Kalgoorlie Tax Entity
Table 13.40 South Kalgoorlie Tax Entity: variation of NPV with discount factors
Discount Factor
NPV
(ZARm)
6.0%
43
8.1%
40
11.3%
37
14.5%
34
16.6%
32
18.7%
30
21.9%
28
Table 13.41 South Kalgoorlie Tax Entity: NPV - single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
Valuation at 6% Discount Factor Revenue
-80
-37
5
43
75
108
140
Total Working Cost
116
92
68
43
14
-16
-48
Capital
60
54
48
43
37
31
25
Valuation at 14.5% Discount Factor Revenue
-76
-37
0
34
63
92
120
Total Working Cost
100
78
56
34
9
-19
-47
Capital
50
45
39
34
29
23
18
Table 13.42 South Kalgoorlie Tax Entity: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
9
42
71
100
128
157
185
-10%
-18
17
49
78
106
135
164
TWC Sensitivity
-5%
-46
-9
26
56
85
113
142
0%
-76
-37
0
34
63
92
120
5%
-107
-66
-28
9
41
70
99
10%
-138
-97
-56
-19
17
48
77
15%
-169
-128
-87
-47
-10
25
55
13.6.11 Harmony
Table 13.43 Harmony: variation of NPV with discount factors
Discount Factor
NPV
Value per Share
(ZARm)
(ZAR)
6.0%
16,820
91.31
8.1%
14,574
79.12
11.3%
11,982
65.05
14.5%
10,053
54.58
16.6%
9,034
49.04
18.7%
8,176
44.39
21.9%
7,126
38.68
214
Table 13.44 Harmony: NPV - single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
Valuation at 6% Discount Factor Revenue
7,556
10,888
13,830
16,820
19,703
22,562
25,446
Total Working Cost
22,513
20,613
18,719
16,820
14,870
12,817
10,662
Capital
17,310
17,146
16,983
16,820
16,655
16,484
16,312
Valuation at 14.5% Discount Factor Revenue
4,038
6,229
8,123
10,053
11,890
13,705
15,544
Total Working Cost
13,715
12,493
11,275
10,053
8,790
7,437
6,008
Capital
10,442
10,312
10,183
10,053
9,922
9,787
9,651
Table 13.45 Harmony: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
8,105
9,977
11,842
13,715
15,550
17,354
19,157
-10%
6,840
8,751
10,623
12,493
14,324
16,152
17,956
TWC Sensitivity
-5%
5,548
7,497
9,401
11,275
13,099
14,934
16,754
0%
4,038
6,229
8,123
10,053
11,890
13,705
15,544
5%
2,317
4,759
6,841
8,790
10,672
12,492
14,315
10%
569
3,033
5,397
7,437
9,409
11,264
13,094
15%
-1,317
1,234
3,662
6,008
8,049
9,976
11,841
13.6.12 ARMgold
Table 13.46 ARMgold: variation of NPV with discount factors
Discount Factor
NPV
Value per Share
(ZARm)
(ZAR)
6.0%
5,051
52.89
8.1%
4,395
46.02
11.3%
3,645
38.17
14.5%
3,092
32.37
16.6%
2,800
29.32
18.7%
2,556
26.76
21.9%
2,256
23.62
Table 13.47 ARMgold: NPV single parameter sensitivity
Sensitivity Range
-15%
-10%
-5%
0%
5%
10%
15%
Currency
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
ZAR
Valuation at 6% Discount Factor Revenue
2,537
3,408
4,228
5,051
5,830
6,606
7,396
Total Working Cost
6,567
6,065
5,562
5,051
4,514
3,945
3,387
Capital
5,131
5,104
5,077
5,051
5,024
4,997
4,970
Valuation at 14.5% Discount Factor Revenue
1,417
2,004
2,548
3,092
3,599
4,105
4,624
Total Working Cost
4,107
3,771
3,434
3,092
2,729
2,337
1,955
Capital
3,154
3,134
3,113
3,092
3,071
3,050
3,029
215
Table 13.48 ARMgold: NPV - twin parameter sensitivity at 14.5% discount
NPV (ZARm)
-15%
-10%
-5%
0%
5%
10%
15%
Revenue Sensitivity Range
-15%
2,585
3,106
3,605
4,107
4,614
5,093
5,575
-10%
2,209
2,763
3,270
3,771
4,279
4,778
5,259
TWC Sensitivity
-5%
1,837
2,373
2,928
3,434
3,936
4,452
4,943
0%
1,417
2,004
2,548
3,092
3,599
4,105
4,624
5%
1,013
1,594
2,171
2,729
3,256
3,764
4,279
10%
571
1,188
1,787
2,337
2,901
3,420
3,928
15%
150
763
1,361
1,955
2,506
3,065
3,583
14. SUMMARY EQUITY VALUATION AND CONCLUDING REMARKS
14.1 Summary Equity Valuation
Table 14.1 Harmony: Summary Equity Valuation
Company/Tax Entity
LoM Valuation
P&P Valuation
NPV
NPV
@14.5% DCF
@14.5% DCF
(ZARm)
(ZARm)
HARMONY
Wholly-owned
Harmony Free State
1,641
1,101
Randfontein Estates Limited
4,195
2,722
Evander Gold Mining Company Limited
739
580
Kalahari Goldridge Mining Company Limited
196
196
Mt. Magnet
392
136
South Kalgoorlie
34
15
Joint Ventures
ARMgold/Harmony Free Gold Joint Venture Company (Proprietary) Limited
2,780
2,681
ARMgold/Harmony Joel Joint Venture Company (Proprietary) Limited
75
45
Subtotal
10,052
7,474
Interests In Listed Entities
Anglovaal
756
756
Abelle
1,053
1,053
Bendigo
279
279
High River
201
201
Highlands
840
840
Total Asset Valuation
13,181
10,603
Unallocated Corporate Expenses
-561
-561
Net (debt)/cash at 30 June 2003
-919
-919
Mark-to-market of Hedge Book
-284
-284
Equity Value
11,417
8,839
Shares in Issue (millions)
184
184
Value per Share (ZAR)
62
48
216
Table 14.2 ARMgold: Summary Equity Valuation
Company/Tax Entity
LoM Valuation
P&P Valuation
NPV
NPV
@14.5% DCF
@14.5% DCF
(ZARm)
(ZARm)
ARMgold
Wholly-owned
ARM Welkom
38
38
ARM Orkney
199
199
Joint Ventures
ARMgold/Harmony Free Gold Joint Venture Company (Proprietary) Limited
2,780
2,681
ARMgold/Harmony Joel Joint Venture Company (Proprietary) Limited
75
45
Subtotal
3,092
2,963
Interests In Listed Entities
Anglovaal
756
756
Total Asset Valuation
3,848
3,719
Unallocated Corporate Expenses
-332
-332
Net (debt)/cash at 30 June 2003
579
579
Equity Value
4,095
3,966
Shares in Issue (millions)
96
96
Value per Share (ZAR)
43
41
14.2 Concluding Remarks
Dr. Iestyn Humphreys,
Dr. Mike Harley,
Director,
Director,
SRK Consulting.
SRK Consulting.
Dr. Neal Rigby,
Mr. H. G. Waldeck,
Director,
Director,
SRK Consulting.
SRK Consulting.
217
Glossary, abbreviations and units
GLOSSARY
Abelle
Aliquot
a known formation of a whole used in analysis as a sample
alluvial
water transported, sedimentary deposit
Anglogold
Anglogold Limited
Archaean
arenaceous
term describing sedimentary rocks with a modal grain size in the sand fraction
argillaceous
term describing sedimentary rocks with a modal grain size in the silt fraction
ARMgold
African Rainbow Minerals Gold Limited
ARMgold Orkney operations
ARMgold Welkom Operations
assay
the chemical analysis of mineral samples to determine the metal content
atomic absorption
Avmin
Anglovaal Mining Limited
Aztec
backfill
Bambanani
Bambanani Gold Mine
Bayesian
Bendigo
braided
divergence of stream channels into complex system of smaller channels
breast mining
a mining method whereby the direction of mining is in the direction of strike
Carbon-in-Leach
218
Carbon-in-Pulp
capital expenditure
cash costs
channel
chert
granular silica
clast
rock fragments formed in a sequence of sedimentary rocks
clean-up gold
gold recovered as part of a plant closure and demolition
co-kriging
kriging using more than one type of sampling data
comminution
composite
concentrate
conglomerate
detrital sedimentary rock
Conops
Continuous Operations
crosscut
crushing
cut-off grade
decline
desalination
chemical process of removing salt from contaminated water
dextral
right hand displacement on a fault plane
diabase
rock type of basaltic composition
dilution
waste which is unavoidably mined with ore
dip
angle of inclination of a geological feature/rock from the horizontal
distal
distant from source
dor
downcast
drill-hole
method of sampling rock that has not been exposed
219
dyke
elution
the chemical process of desorbing gold from activated carbon
epigenetic
feature being described had a separate genesis to the host material
Evander Operations
extrusion
rock solidified from magma on the earth's surface
exploration capital
capital associated with continued gold production but not project specific
facies
fault
the surface of a fracture along which movement has occurred
filtration
process of separating usually valuable solid material from a liquid
flotation
fluvial
pertaining to the processes and actions of a river/stream
flux
substance used to promote the melting of another substance to which it is added
fold
plastic deformation of previously horizontal rock strata
footwall
the underlying side of an orebody or stope
Free Gold
Free Gold Proprietary Limited
FS1 Plant
Free Gold No. 1 Gold Plant
FS2 Plant
Free Gold No. 2 Gold Plant
gangue
non-valuable components of the ore
graben
grade
the measure of concentration of gold within mineralised rock
gravimetric finish
hangingwall
the overlying side of an orebody or slope
Harmony
Harmony Gold Mining Company Limited
Harmony Australian Operations
Harmony Canadian Operations
the Bisset asset owned by Harmony and located in Canada
Harmony Free State Operations
haulage
a horizontal underground excavation which is used to transport mined ore
High River
220
Highland Gold
horst
hydrocyclone
hydrothermal
igneous
primary crystalline rock formed by the solidification of magma
Indicated Mineral Resource
Inferred Mineral Resource
International Operations
intrusive
inverse distance
Joint Venture
ARMgold's joint venture with Harmony
Kaapvaal Craton
the ancient, proto-continental crystalline basement of South Africa
Kalgold Operations
an open-pit mine owned by Harmony and located near Mafikeng, North West Province, South Africa
kriging
leaching
dissolution of gold from crushed and ground material
Level
lithological
geological description pertaining to different rock types
lock-up gold
log-kurtosis
log-mean
arithmetic average of the log values of the population
221
log-skewness
lognormal
log-variance
the square of the standard deviation of the log values of the population
LoM plans
Life-of-Mine plans
longwall mining
macro kriging
type of kriging used for long range estimation where sampling information is sparse
Measured Mineral Resource
Merrill Crowe Process
Mesozoic
era of geological time between 240 x 10 and 63 x 10 6 years ago
metamorphism
milling
mill lock-up
Mine Health and Safety Act
Mine Health and Safety Act, No. 29 of 1996
Mineral Resource
Mineral Reserve
Minerals Act
the Minerals Act 50 of 1999
mini-longwall mining method
222
Mining Assets
normal fault
fault in which the hangingwall moves downward relative to the footwall
nugget effect
a measure of the randomness of the grade distribution within a mineralised zone
on-going capital
ordinary kriging
a common type of kriging used when sampling information is relatively dense
palaeocurrent
ancient water course direction
palaeotopographic
pertaining to ancient topography
payshoot
pillar
rock left behind to help support the excavations in an underground mine
placer
concentration of heavy minerals in a fluvial system
polymictic
describing clastic feel rock composed of more than one rock type
pre-concentration
processing of the ore, usually screening, before treatment at the plant
President Steyn
President Steyn Gold Mine
Probable Mineral Reserve
project capital
capital expenditure which is associated with specific projects of a non-routine nature
Proterozoic
era of geological time between 2.5 x 109 and 570 x 106 years ago
Proved Mineral Reserve
proximal
near to a source
pyrite
iron sulphide mineral (FeS2)
pyrrhotite
iron sulphide mineral (Fe1-xS)
quartzite
metamorphic rock composed of quartz
reef
gold bearing sedimentary horizon in the Witwatersrand Basin
remnant
ore blocks left behind as a result of the underground mining method
reverse/thrust fault
fault in which hangingwall moves upwards relative to the footwall
223
SAMREC Code
South African Code for reporting of Mineral Resources and Mineral Reserves
scattered mining
conventional mining method which is applied in a non-systematic configuration
sedimentary
sequential grid mining
mining method incorporating dip pillars and mined on a grid system
shaft
Roslpruit gold project, the Poplar gold project and the Kalplats PGM project
sill
simple kriging
a type of kriging, which uses a known area mean value as well as sample values
sinistral
left hand displacement on a fault plane
slimes dams
storage facility for metallurgical plant waste product
slope reef
reef comprising of a single pebble lag or with no conglomerate developed
smelting
South Africa
the Republic of South Africa
SRK Group
SRK Global Limited
stope
underground void created by mining
strike
sub-crop
describing a rock stratum that unconformably underlies another rock stratum
sub-vertical shaft
an opening cut below the surface downwards from an established surface shaft
sulphide
sulphur bearing mineral
surface sources
ore sources, usually dumps, tailings dams and stockpiles, located at the surface
syncline
concave fold in stratified rock in which the strata dip down to meet in a trough
syngenetic
feature being described had a common genesis as its host material
Terrace Reef
reef formed as a conglomerate package representing higher grade areas
tertiary shaft
an opening cut below the surface downwards from an established sub-vertical shaft
the Base Case
the Base Case as established by RMB as part of the Financial Model
the Financial Model
the financial model as developed by RMB
the Mine Health and Safety Act
the Mine Health and Safety Act, No. 29 of 1996
the Minerals Act
the Minerals Act 50 of 1991
thickening
process of concentrating solid particles in suspension
224
thrust fault
see reverse fault
total cash costs
total expenditure
all expenditures including those of a operating and capital nature
Trust Fund
unconformity
upcast
Vaal Reefs
Vaal Reefs Gold Mining Company Limited
vamping
a mining method used to recover higher grade ore left in mined stopes
variogram
statistical representation of the characteristics (usually grade)
virgin ground
ground that has had no previous mining activity within it
West Wits Operations
Witwatersrand Basin
sedimentary basin in South Africa
225
ABBREVIATIONS
AARL
Anglo American Research Laboratory
ABET
Adult Basic Education and Training
ADS
American Depository Shares
AIM
Alternative Investment Market of the LSE
ARM
African Rainbow Minerals
ASAC
Anglo South Africa Capital (Proprietary) Limited
ASX
Australian Stock Exchange
BCF
Black Chert Facies
BF
Block Factor
BIF
Banded Ironstone Formation
BR
Basal Reef
BRP
Basal Reef Package
BRZ
Basal Reef Zone
BSX
Berlin Stock Exchange
BU
Business Units
CCT
Classified Cemented Tailings
CIL
Carbon-in-leach
CIP
Carbon-in-pulp
CIS
Carbon-in solution
CoP
Code-of-Practice
CPI
Consumer Price Index
CPR
Competent Person's Report
DCF
Discounted Cash Flow
DEP
The Australian Department of Environmental Protection
DIR
The Australian Department of Industry and Resources
DME
Department of Minerals and Energy
DRD
Durban Roodepoort Deep, Limited
DWAF
Department of Water Affairs and Forestry
EIA
Environmental Impact Assessment
EL
Elsburg Reef
EMP
Environmental Management Programme
EMPR
Environmental Management Programme Report
ERR
Energy Release Rate
ESH
Environmental, Safety and Health
FoG
Fall of Ground
FSG
Free State Goldfield
FSO
Free State Operations
GAF
Gold Accounted For
GCF
Gold Called For
GoS
Gold on Surface
HIV
Human Immunodeficiency Virus
IDR
International Depositary Receipts
IER
Independent Engineers Report
ISMS
Integrated Security Management System
ISSI
Integrated Seismic Systems International
226
JMS
Joint Metallurgical Scheme
JORC Code
1999 Australasian Code for Reporting of Mineral Resources and Ore Reserves
JSE
JSE Securities Exchange South Africa
JV
Joint Venture
KGF
Klerksdorp Goldfield
L
Level
LF
Lorraine Facies
LHD
Load Haul Dump (underground mechanised mining machine)
LoM Plan
Life-of-Mine Plan
LR
Leader Reef
LSE
London Stock Exchange plc
LTA
Lenders Technical Advisor
LTIFR
Lost Time Injury Frequency Rate
NYSE
New York Stock Exchange
MCF
Mine Call Factor
MF
Modifying Factors
MoU
Memorandum of Understanding
NNR
National Nuclear Regulator
MRF
Metallurgical Recovery Factor
No
Number
NPV
Net Present Value
NUM
National Union of Mineworkers
PCF
Plant Call Factor
PGE
Platinum Group Elements
PLATO
South African Council for Professional and Technical Surveyors
PPI
Purchase Price Index
PPP
Purchase Price Parity
QIB
Qualified Institutional Buyer
RC
Reverse Circulation
RMB
Rand Merchant Bank
RoM
Run-of-Mine
RSA
Republic of South Africa
SAG
Semi-autogenous grinding
SAIMM
South African Institute of Mining and Metallurgy
SAMREC
South African Code for Reporting of Mineral Resources and Mineral Reserves
SARS
South African Revenue Services
SEC
United States Securities and Exchange Commission
SBU
Strategic Business Unit
SCF
Shaft Call Factor
SEC
United States Securities Exchange Commission
SF
Steyn Facies
SG
Specific Gravity
SIFR
Severe Injury Frequency Rate
SLFR
Shifts Lost Frequency Rate
SMU
Selective Mining Unit
SRK
Steffen, Robertson and Kirsten (South Africa) (Pty) Limited
227
SSO
Surface Sources Operations
STD
Sexually transmitted disease
SW
Stoping width
sf
Surface
TEC
Total Employees Costed
TEIS
Total Employees in Service
TEMs
Technical Economic Models
TEPs
Technical Economic Projections
ToR
Terms of Reference
TSX
Toronto Stock Exchange
ug
Underground
US
United States of America
VCR
Ventersdorp Contact Reef
VRO
Vaal River Operations
VRT
Virgin Rock Temperature
WBQ
Waxy Brown Quartzite
WRCM
West Rand Consolidated Mines Limited
WRD
Waste Rock Dump
YTD
Year to Date
228
UNITS
AUS$
Australian Dollar
cm
a centimetre
g
grammes
g/t
grammes per metric tonne gold concentration
Ha
a Hectare
kg
a kilogram
km
a kilometre
km
2
a square kilometre
koz
a thousand ounces
kt
a thousand metric tonnes
ktpm
a thousand tonnes per month
m
a metre
m
2
a square metre
m
3
a cubic metre
Ml
a million litres
Moz
a million ounces
oz
a fine troy ounce equalling 31.10348 grammes
t
a metric tonne
tm-
3
density measured as metric tonnes per cubic metre
o
degrees
`
minutes
%
percentage
US$
United States Dollar
US$k
thousand United States Dollar
US$m
million United States Dollar
US$/oz
United Sates Dollar per ounce
ZAR
South African Rand
ZAR/kg
South African Rand per kilogram
ZARm
million South African Rand
ZAR/t
South African Rand per metric tonne
ZAR:US$
South African Rand per United States Dollar
229
231
Highland Gold Mining Limited (32.5%)
Highland Gold Mining Limited ("Highland Gold") is listed on the LSE AIM has three projects in Russia, comprising: -
-
-
High River Gold Mines limited (21%)
-
50% direct interest in the New Britannia Mine ("NBM") located in Manitoba Province, Canada;
-
A fully diluted 51% equity interest in Buryatzoloto located in Russia;
-
A 100% interest in the Berezitovoye Project located in Russia; and
-
An 80% interest in the Taparko gold project located in Burkina Faso, west Africa (the Burkina Faso Government holds the remaining 20%).
Bendigo Mining NL (31.8%)
232
Abelle limited (87%)
-
A 50% interest in the Morobe Project in Papua New Guinea with an option to acquire the balance;
-
A 100% interest in the Wafi Project Papua New Guinea; and
-
A 100% interest in the Gidgee Gold Mine, Western Australia.
233
Annexure 9
Acquisitions and disposals of companies, businesses and properties
Local acquisitions
1.
2.
3.
4.
5.
6.
Global acquisitions
1.
2.
234
3.
235
Annexure 10
Schedule of material loans to Harmony Group
At 31 March
At 30 June
2003
2002
R'million
R'million
Unsecured
Senior unsecured fixed rate bonds (a)
1 200
1 200
Fair value adjustment
(2)
(21)
Less: Amortised discount and bond issue costs
(17)
(20)
Total unsecured long term borrowings
1 181
1 159
Secured
BAE Systems Plc (b)
73
36
BOE loan (c)
438
500
Less: Short-term portion
(125)
(125)
313
375
Anglo Gold (d)
497
516
Less: Short-term portion
(56)
(316)
441
200
Goldfields Limited (e)
7
-
Less: Short-term portion0
-
7
-
Total secured long-term borrowings
834
612
Total long-term borrowings
2 015
1 771
1.
2.
3.
236
(a) a consolidated net worth must be more than R4 600 million;
(b) the total debt to EBITDA ratio not to exceed 1,5; and
(c) EBITDA to total debt service ratio should not be less than 3,5.
4.
5.
237
Annexure 11
Schedule of material loans by Harmony Group
At 31 March
At 30 June
2003
2002
R'million
R'million
Interest-bearing Loans
Loans from Evander Gold Mines Limited to:
Brendan Village CC
9,6
9,6
9,6
9,6
Date of Loan: 30 June 1999.
Interest: 12% per annum.
Repayment terms: 120 equal monthly installments of R137 732,11 from 15 June 2003 (Date of registration of transfer of property sold) Security: Portion 5 and Portion 2 of Farm Randfontein 130 I.S.
Interest free loans
Loans from Harmony to:
H Taute Pharmacy (Pty) Limited
1,3
1,3
1,3
1,3
Date of loan: June, 1999.
Interest: Interest free.
Repayment terms: No fixed terms of repayment.
Security: Pharmacy stock sold by Harmony hospital.
238
Annexure 12
Contingent liabilities and capital commitments
At 31 March
At 30 June
2003
2002
R'million
R'million
Capital expenditure commitments
Contracts for capital expenditure
25
33
Authorised by the directors but not contracted for
1 980
267
2 006
300
This expenditure will be financed from existing cash resources.
Contingent liabilities
Guarantees and suretyships
5
5
Environmental guarantees
107
82
112
87
Annexure 13
Subsidiary operating companies incorporated in South Africa
Issued
Issued
ordinary
ordinary
Effective date
Reg.
Date of
share capital
share capital
%
of becoming
Principal
Companies
No.
incorporation
R
R
holdings
a subsidiary
business
Lydenburg Exploration Limited
1988/001853/06
28/03/1988
14 264 132
42 792
100
27/03/1997
Exploration
Evander Gold Mines Limited
1963/006226/06
06/11/1963
39 271 599
39 272
100
01/07/1998
Gold mining
Randfontein Estates Limited
1889/000251/06
16/03/1889
99 410 000
19 882
100
01/03/2000
Gold mining
West Rand Consolidated Mines Limited
1903/001978/06
10/08/1903
17 967 476
17 967
100
01/10/1999
Investment holding
Harmony Gold (Management Services) (Pty) Limited
1999/004358/07
02/03/1999
1 000
1
100
Management services
Harmony Gold (Marketing) (Pty) Limited
1999/026547/07
30/11/1999
100
Marketing
INDIRECT SUBSIDIARIES
Harmony Gold (Exploration) (Pty) Limited
1987/006530/07
18/12/1987
5 625
10
100
Exploration
Kalahari Goldridge Mining Company Limited
1982/002818/07
19/03/1982
122 709 500
1 275
100
01/10/1999
Gold mining
Evander Stone Holdings (Pty) Limited
1971/005180/07
28/04/1971
100
01/07/1998
Investment holding
Potchefstroom Gold Areas Limited
1985/004450/06
24/09/1985
42 035 456
8 407
100
Investment holding
Harmony Precision Casting Company (Pty) Limited
1998/010345/07
29/05/1998
358 000
358
100
Benefication
Portions 1 and 3 Wildebeesfontein (Pty) Limited
1989/005182/07
01/09/1989
1 000
2
100
27/03/1997
Holding of mineral rights
Remaining Extent and Portion 15 Wildebeesfontein (Pty) Limited
1989/005181/07
01/09/1989
1 000
1
90
27/03/1997
Holding of mineral rights
Trodex Platinum (Pty) Limited
1990/001971/07
05/04/1990
4 000
4
100
27/03/1997
Holding of mineral rights
Evander Township Limited
1955/003607/06
07/12/1955
1 340 000
1 340
100
01/07/1998
Property
Evander Township Development Limited
1899/001642/06
17/05/1899
250 000
3
100
01/07/1998
Property
Salt Holdings Limited
1948/031164/06
13/09/1948
59 800
60
100
01/07/1998
Property
JOINT VENTURE COMPANY - DIRECT
ARMgold/Harmony Free Gold Joint Venture Company (Pty) Limited
2001/029602/07
11/12/2001
20 000
20
50
11/01/2002
Gold mining
Clidet W 454 (Pty) Limited
2002/032163/07
24/12/2002
2
2
50
Investment holding
#Indicates share capital of less than R1 000.
240
Annexure 14
Details regarding inter-company finance
At 31 March
At 30 June
2003
2002
R'million
R'million
INTEREST BEARING LOANS
Loans from Harmony to:
Randfontein Estates Limited
988
988
Armgold/Harmony Freegold Joint Venture Company (Pty) Limited
787
915
1 775
1 903
INTEREST FREE LOANS
Loans from Harmony Gold Mining Company to:
Harmony Gold (Australia) (Pty) Limited
1 084
1 843
Harmony Precious Metals Services SAS
75
76
Harmony Gold (Canada) Inc.
16
10
Harmony Gold (Marketing) (Pty) Limited
48
46
West Rand Consolidated Mines Limited
1
5
1 224
1 980
Loans to Harmony from:
Evander Gold Mines Limited
178
320
Unisel Gold Mines Limited
92
92
Lydenburg Exploration Limited
31
42
Randfontein Estates Limited
490
492
791
946
241
Annexure 15
Schedule of pending legal proceedings
1.
2.
242
Harmony Gold Mining Company Limited
Incorporated in the Republic of South Africa) (Registration number 1950/038232/06)
("Harmony" or "the Company")
Notice of general meeting
1.
SPECIAL RESOLUTION NUMBER 1
2.
ORDINARY RESOLUTION NUMBER 1
3.
ORDINARY RESOLUTION NUMBER 2
TM
243
4.
ORDINARY RESOLUTION NUMBER 3
5.
ORDINARY RESOLUTION NUMBER 4
VOTING AND PROXIES
HARMONY GOLD MINING COMPANY LIMITED
Marian van der Walt Secretary
7 August 2003
244
Harmony Gold Mining Company Limited
Incorporated in the Republic of South Africa) (Registration number 1950/038232/06)
("Harmony" or "the Company")
Form of proxy for certificated and "own name" dematerialised shareholders
I/We
(NAME IN BLOCK LETTERS)
being the holder/s of
1.
or failing him/her
2.
or failing him/her
3. the chairman of the general meeting,
Number of votes on a poll (one vote per share)
For
Against
Abstain
Special resolution number 1
Ordinary resolution number 1
Ordinary resolution number 2
Ordinary resolution number 3
Ordinary resolution number 4
Signed at
on
2003
Signature
Assisted by me (where applicable)
Please read the notes on the reverse side hereof.
TM
ince
NOTES
2.
3.
4.
5.
6.
Any alteration or correction made to this form of proxy must be initialled by the signatory/ies.
7.
247
248
PRINTED BY INCE (PTY) LTD
Corporate information
Company secretary
Marian van der Walt B.Com (Law) LLB; H Dip Tax; Dip (Ins Law) Randfontein Office Park Corner of Main Reef Road and Ward Avenue Randfontein, 1759 (PO Box 2, Randfontein, 1760)
Registered office
Remaining extent of portion 3 of the farm Harmony Farm 222 Private Road, Glen Harmony Virginia, 9430
Sponsor
J.P. Morgan Equities Limited (Registration number 1995/011815/06) 1 Fricker Road, corner Hurlingham Road Illovo, 2196 (PO Box 934, Johannesburg, 2000)
Financial adviser
JPMorgan Chase Bank 1 Fricker Road, corner Hurlingham Road Illovo, 2196 (PO Box 934, Johannesburg, 2000)
Attorneys
Cliffe Dekker Inc. (Registration number 1998/018173/21) 1 Protea Place Sandown, 2196 (Private Bag X7, Benmore, 2010)
Commercial bankers
ABSA Bank Limited (Registration number 1986/004794/06) 2nd Floor, ABSA Towers North 180 Commissioner Street Johannesburg, 2001 (PO Box 7735, Johannesburg, 2000)
Reporting accountants and auditors
PricewaterhouseCoopers Inc. (Registration number 1998/012055/21) 2 Eglin Road Sunninghill, 2157 (Private Bag X36, Sunninghill, 2157)
Transfer secretaries
In South Africa
Ultra Registrars (Pty) Limited (Registration number 2000/007239/07) 11 Diagonal Street Johannesburg, 2001 (PO Box 4844, Johannesburg, 2000)
In England
Capita Registrars The Registry 34 Beckenham Road Beckenham Kent BR3 4TU
Competent Person
Steffen, Robertson and Kirsten (South Africa) (Pty) Limited (Registration number 1995/012890/07) SRK House 265 Oxford Road Illovo, 2196 (PO Box 55291, Northlands, 2116)
United Kingdom secretaries
St James's Corporate Services Limited 6 St James's Place London SW1A 1NP
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Dated: August 19, 2003
Harmony Gold Mining Company Limited
By:
/s/ Frank Abbott
Name: Frank Abbott
Title: Chief Financial Officer