EX-1 3 a04-2816_2ex1.htm EX-1

Exhibit 1

 

DURBAN ROODEPOORT DEEP, LIMITED

 

(Incorporated in the Republic of South Africa)

Registration No.1895/000926/06

ARBN 086 277616

JSE trading symbol: DUR

ISIN Code: ZAE 000015079

Issuer code: DUSM

NASDAQ trading symbol: DROOY

 

 

 

REPORT TO SHAREHOLDERS FOR THE 2nd QUARTER ENDED 31 DECEMBER 2003
OF THE 2004 FINANCIAL YEAR

 

Group Results

(Unaudited)

 

 

Highlights

 

Cash operating margin back to 20%

 

Cash costs reduced by 13% to US$ 330 per ounce

 

Production increased by 20%

 

Blyvoor Slimes Dam project commissioned

 

Inclusion of 20% of Porgera Joint Venture results for the full quarter

 

Split roles of Chairman and CEO

 

 

 

 

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months to
Dec 2003

 

 

 

 

 

 

 

 

 

 

 

Gold production (attributable)

 

oz

 

237 307

 

198 493

 

435 800

 

 

 

kg

 

7 381

 

6 174

 

13 555

 

 

 

 

 

 

 

 

 

 

 

Cash costs

 

US$/oz

 

330

 

378

 

352

 

 

 

R/kg

 

71 766

 

90 520

 

80 173

 

 

 

 

 

 

 

 

 

 

 

Gold price received

 

US$/oz

 

396

 

362

 

381

 

 

 

R/kg

 

86 032

 

86 625

 

86 298

 

 

 

 

 

 

 

 

 

 

 

Capital expenditure

 

US$ m

 

8.1

 

4.7

 

12.8

 

 

 

R m

 

55.4

 

35.0

 

90.4

 

 

Stock

 

ISSUED CAPITAL

 

STOCK TRADED

 

JSE

 

ASX

 

NASDAQ

 

FRANKFURT

 

 

 

 

 

 

 

 

 

 

 

 

 

221 326 608 ordinary no par value shares

 

Avg. volume for the quarter per day (000)

 

140

 

6

 

4 527

 

151

 

 

 

 

 

 

 

 

 

 

 

 

 

5 000 000 cumulative preference shares

 

% of issued stock traded (annualised)

 

16

%

1

%

534

%

18

%

 

 

 

 

 

 

 

 

 

 

 

 

Total ordinary no par value shares issued and committed : 256 793 988

 

Price

High

 

R

21.60

 

A$

4.49

 

USD

3.24

 

Euro

2.59

 

 

 

 

Low

 

R

14.50

 

A$

3.30

 

USD

2.30

 

Euro

2.01

 

 

 

 

Close

 

R

20.60

 

A$

4.25

 

USD

3.17

 

Euro

2.53

 

 

Address details

 

REGISTERED OFFICE :

45 Empire Road, Parktown,
South Africa
PO Box 390,
Maraisburg 1700,
South Africa

 

SHARE TRANSFER SECRETARIES :

Ultra Registrars (Pty) Ltd,
PO Box 4844,
Johannesburg 2000,
South Africa
New York, NY 10296

 

UNITED KINGDOM REGISTRARS :

St. James’ Corporate Services Ltd,
6 St. James’ Place,
London
SW IA INP

 

DEPOSITORY BANK :

American Depository Receipts,
The Bank of New York,
Shareholders Relations Department,
101 Barclay Street,

 



 

FORWARD LOOKING STATEMENTS

 

Some of the information in this voluntary announcement, contain projections or other forward looking statements regarding future events or other future performance. We wish to caution you that these statements are only projections and those actual events or results may differ materially due to such risks as difficulties in being a marginal producer of gold, changes and reliability of ore reserve estimates, gold price volatility, currency fluctuations and mining risks. We undertake no obligation to publicly release results of any of these forward looking statements, which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unexpected results.

 

1



 

LETTER TO SHAREHOLDERS

 

Dear shareholder

 

Gold reached a 14-year high of US$ 417.25 on 31 December 2003, highlighting the current pressures in the global economic system. Quarter on quarter, the Dollar gold price received was 9% higher at US$ 396 per ounce, while the Rand gold price was 1% lower (R 86 032 per kilogram) due to the continued effect of the stronger South African currency. Gold production increased by 20% during the quarter as a result of the successful acquisition of a 20% interest in the Porgera Joint Venture in Papua New Guinea and a strong performance from other operations, except for the North West Operations which experienced a decline in production - this is in line with the objectives of the restructuring exercise undertaken during the previous quarter.

 

The restructure of the North West Operations and the acquisition of the 20% interest in the Porgera Joint Venture resulted in unit cash operating costs reducing by 13% (21% in Rand terms) from US$ 378 per ounce (R 90 520 per kilogram) to US$ 330 per ounce (R 71 766 per kilogram). Cash operating profit was US$ 14.1 million (R 94.7 million) due to the combined effect of an increase in production and lower unit cash operating costs. This compares with a cash operating loss of US$ 2.7 million (R 21.0 million) in the previous quarter and represents a positive turnaround of US$ 16.8 million (R 115.7 million) quarter on quarter.

 

South African Operations

 

The restructure of the North West Operation was our principle focus of the South Africa operations during the quarter. Cash operating costs (in absolute terms) reduced by 23% in Rand terms and production decreased by 11%. Unit cash operating costs reduced by 6% in Dollar terms to US$ 399 per ounce and 14% in Rand terms to R 86 738 per kilogram. The treatment of ore at the High Grade Gold Plant has ceased and all underground ore is treated at the Low Grade Gold Plant and South Plant. Quarter on quarter, the underground grade improved from 4.74 grams per tonne to 5.72 grams per tonne. In the December cost month, gold production of 30 125 ounces (937 kilograms) was on budget and the cash operating unit cost of US$ 364 per ounce (R 76 393 per kilogram) was lower than the average for the quarter under review.

 

Production at Blyvoor increased by 5% compared to the previous quarter. Cash operating unit costs remained unchanged at US$ 346 per ounce and were down 9% to R 75 273 per kilogram. The Slimes Dam project - funded from a portion of the proceeds of the US$ 66 million senior convertible note issue in 2002 - was commissioned at the end of the quarter. During the quarter under review, US$ 4.0 million (R 27.1 million) was spent on completing this capital project.

 

Overall, the South African operations produced 145 677 ounces (previous quarter: 152 235 ounces). Average cash operating cost were US$ 376 per ounce or R 81 697 per kilogram compared to the previous quarter of US$ 392 per ounce or R 93 822 per kilogram respectively. This generated a cash operating profit of US$ 2.3 million (R 15.4 million) compared to a loss in the previous quarter of US$ 4.5 million (R 34.4 million).

 

Australasian Operations

 

Tolukuma has become DRD’s flagship for consistency and improvement. Over the past ten consecutive months, Tolukuma has produced in excess of 7 000 ounces per month at an average cash operating cost of US$ 263 per ounce. This quarter a total of 21 767 ounces (previous quarter: 21 283 ounces) were produced. Cash operating costs were reduced by 10% to US$ 253 per ounce from US$ 280 per ounce. During the quarter US$ 1.4 million (R 9.5 million) was spent on mobile plant and equipment, the Milaihamba project and a new drill rig.

 

The acquisition of 20% of the Porgera Joint Venture was completed with effective from 1 October 2003 at an investment of US$ 75.9 million. This added 46 136 ounces to the company’s Australasian production portfolio for the quarter at a cash operating cost of US$ 222 per ounce (R 48 226 per kilogram), with cash operating profit of US$ 8.8 million (R 58.9 million). DRD’s attributable portion of the Joint Venture’s capital expenditure was US$ 1.8 million (R 12.3 million) for the quarter.

 

The Australasian operations accounted for 67 903 ounces of quarterly production or just under one third of the company’s production. Average cash operating cost were US$ 232 per ounce (R 50 460 per kilogram) and cash operating profit US$ 11.8 million (R 79.3 million) for the quarter. Our stated strategy is to grow the Australasian operations to 100 000 ounces of quarterly production at an average cash operating cost below US$ 250 per ounce.

 

Crown/ERPM Joint Venture

 

DRD has a 40% interest in these entities, and manages and operates them on behalf of the shareholders. Attributable production decreased marginally to 23 727 ounces (previous quarter: 24 975 ounces) at an average cash operating cost of US$ 365 per ounce (R 79 486 per kilogram). Capital expenditure for the quarter of US$ 4.1 million (R 27.8 million) - primarily funded from a loan by the Industrial Development Corporation - was directed towards the Cason Dump reclamation project and the Far East Vertical shaft new pumping facility.

 

Capital raising

 

During the quarter an option was issued to Investec Bank (Mauritius) Limited to acquire 10.2 million new DRD ordinary shares at a 4.5% discount to the 10 day weighted average share price. If exercised, part of the proceeds will be used to close out 50% of the remaining 315 000 ounces Eskom “gold for electricity” swap.

 

Financial

 

The cash operating margin for the company has increased to 20% from a loss in the previous quarter. This was achieved as a result of delivering on the stated strategy and reducing the average cash operating unit cost to US$ 330 per ounce (R 71 766 per kilogram) from US$ 378 per ounce (R 90 520 per kilogram). Stockholders’ equity has increased to US$ 85.6 million (R 570.5 million) from US$ 53.8 million (R 376.9 million) in the previous quarter with the ratio of interest-bearing debt to stockholders’ equity down to 82% from 134% in the previous quarter. The company has a strong balance sheet to fund further acquisitions.

 

Compliance

 

In line with corporate governance guidelines, the roles of Chairman and Chief Executive Officer were split and a new position of Senior Independent Non-Executive Director was created. Mark Wellesley-Wood remains as Executive Chairman and will retain responsibility for operations and the strategic direction of the company. Ian Murray, formerly Deputy CEO, has been appointed CEO and will also retain responsibility for the financial function. Geoff Campbell has been appointed Senior Independent Non-Executive Director.

 

Outlook

 

As reported previously, we have offered a direct interest of 5% in the Porgera Joint Venture for a consideration of approximately US$ 23.4 million to the Enga people of Papua New Guinea, through their investment vehicle Mineral Investment Enga (MRE). The acceptance date of the offer has been extended to 2 February 2004 and the date for completion of the transaction to 30 April 2004.

 

DRD intends to further the use of gold in its traditional role as a form of currency. This we believe will be achieved through our investment in GoldMoney.com, a digital currency backed by gold.

 

With almost a third of the company’s production from low cost operations in Australasia, attributable gold production of 237 307 ounces and an average cash operating cost of US$ 330 per ounces (R 71 766 per kilogram) the margin has been restored to the business.

 

2



 

DRD’s investment in eight operating gold mines and significant diversification of earnings in various currencies, provides the platform to deliver consistent results. Our stock market value of approximately US$ 750 million today, is substantially higher than the US$ 80 million of three years ago. This demonstrates our commitment to increasing shareholder value.

 

MARK WELLESLEY-WOOD

IAN MURRAY

Executive Chairman

Chief Executive Officer and Chief Financial Officer

 

29 January 2004

 

3



 

Incorporating the results of all Durban Roodepoort Deep, Limited subsidiaries, including Blyvooruitzicht Gold Mining Company Limited, Buffelsfontein Gold Mines Limited, West Witwatersrand Gold Holdings Limited, Hartebeestfontein Gold Mine (a division of Buffelsfontein Gold Mines Limited), Tolukuma Gold Mines Limited, 20% of the Porgera Joint Venture, and DRD Australasia on a consolidated basis.

 

The results of Crown Gold Recoveries (Pty) Ltd which include the East Rand Proprietary Mines Limited are accounted for on the Equity basis.

 

The financial statements below are prepared in accordance to Generally Accepted Accounting Principles in the United States of America (US GAAP). The accounting policies are, in all material respects, consistent with the annual financial statements for the year ended 30 June 2003.

 

GROUP INCOME STATEMENTS - US GAAP

 


* The US GAAP financial information for the September 2003 has been restated as the result of certain audit adjustments for the fiscal year ended June 30, 2003.

 

FINANCIAL RESULTS

(Unaudited)

 

(US$ m)

 

 

 

(R m)

 

6 months to
Dec 2003

 

Quarter
Sep 2003

 

Quarter
Dec 2003

 

 

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months to
Dec 2003

 

* Restated

 

 

 

* Restated

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

147.5

 

62.8

 

84.7

 

Product sales (Gold revenue)

 

571.5

 

467.5

 

1 039.0

 

(142.9

)

(68.4

)

(74.5

)

Cost and expenses

 

(502.9

)

(509.1

)

(1 012.0

)

(139.8

)

(66.8

)

(73.0

)

Production costs

 

(493.4

)

(497.5

)

(990.9

)

(2.3

)

(1.2

)

(1.1

)

Movement in gold in process

 

(6.6

)

(8.9

)

(15.5

)

(0.8

)

(0.4

)

(0.4

)

Movement in rehabilitation provision

 

(2.9

)

(2.7

)

(5.6

)

 

 

 

 

 

 

Other operating expenses

 

 

 

 

 

 

 

(15.4

)

(9.7

)

(5.7

)

Depreciation and amortization

 

(39.0

)

(72.7

)

(111.7

)

0.1

 

0.1

 

 

Impairment of assets

 

 

0.7

 

0.7

 

(6.2

)

(5.4

)

(0.8

)

Employment termination costs

 

(5.3

)

(39.5

)

(44.8

)

(1.0

)

(0.5

)

(0.5

)

Management and consulting fees

 

(3.4

)

(3.4

)

(6.8

)

(3.0

)

(2.8

)

(0.2

)

(Loss)/profit on derivative instruments

 

10.2

 

(29.7

)

(19.5

)

(5.4

)

(3.1

)

(2.3

)

Administration and general charges

 

(23.2

)

(14.8

)

(38.0

)

(1.1

)

(0.5

)

(0.6

)

Stock based compensation costs

 

(4.0

)

(3.6

)

(7.6

)

(4.3

)

(2.6

)

(1.7

)

Administration and general charges

 

(19.2

)

(11.2

)

(30.4

)

(26.3

)

(27.0

)

0.7

 

Net operating income/(loss)

 

7.9

 

(201.0

)

(193.1

)

 

 

 

 

 

 

Non-operating income

 

 

 

 

 

 

 

3.3

 

1.6

 

1.7

 

Interest and dividends

 

11.4

 

11.7

 

23.1

 

1.3

 

0.8

 

0.5

 

Other income

 

3.4

 

6.2

 

9.6

 

 

 

 

 

 

 

Finance cost

 

 

 

 

 

 

 

(5.6

)

(2.3

)

(3.3

)

Interest expense

 

(22.1

)

(17.2

)

(39.3

)

(27.3

)

(26.9

)

(0.4

)

Profit/(loss) before taxation and other items

 

0.6

 

(200.3

)

(199.7

)

(0.7

)

 

(0.7

)

Income and mining tax expense

 

(4.6

)

 

(4.6

)

4.8

 

5.1

 

(0.3

)

Deferred taxation (expense)/benefit

 

(3.1

)

38.2

 

35.1

 

(23.2

)

(21.8

)

(1.4

)

Net loss applicable to stockholders

 

(7.1

)

(162.1

)

(169.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11.3

)

(11.5

)

(0.7

)

Basic loss per share (cents)

 

(3.3

)

(85.1

)

(82.2

)

(11.3

)

(11.5

)

(0.7

)

Diluted loss per share (cents)

 

(3.3

)

(85.1

)

(82.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONVERSION FACTORS

 

US/SA GAAP RECONCILIATION

 

 

 

Balance Sheet : 31 Dec 03

US$ 1 =

R 6.6518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(R m)

 

 

 

Income Statement average:

Quarter Dec 03

 

 

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months to
Dec 2003

 

 

 

 

 

 

 

 

 

 

 

* Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oct-03

US$ 1 =

 

R 6.9892

 

 

 

 

 

 

 

 

 

 

Nov-03

US$ 1 =

 

R 6.7366

 

Net loss determined under US GAAP

 

(7.1

)

(162.1

)

(169.2

)

 

Dec-03

US$ 1 =

 

R 6.5620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted for:

 

 

 

 

 

 

 

 

Quarter

US$ 1 =

 

R 6.7629

 

Financial instruments

 

4.9

 

(5.2

)

(0.3

)

 

 

 

 

 

 

Depreciation of mineral rights and assets

 

(2.8

)

45.3

 

42.5

 

 

 

Quarter Sep 03

 

Accounting for business combinations

 

0.3

 

0.4

 

0.7

 

 

 

 

 

 

 

Stock based compensation costs

 

4.0

 

3.6

 

7.6

 

 

Jul-03

US$ 1 =

 

R 7.5654

 

Fair value adjustment on investments

 

1.1

 

26.4

 

27.5

 

 

Aug-03

US$ 1 =

 

R 7.4048

 

Deferred taxation on adjustments

 

8.1

 

45.8

 

53.9

 

 

Sep-03

US$ 1 =

 

R 7.3472

 

Effect of US GAAP adjustments

 

15.6

 

116.3

 

131.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter

US$ 1 =

 

R 7.4402

 

Net profit/(loss determined under SA GAAP)

 

8.5

 

(45.8

)

(37.3

)

 



 

The financial statements below are prepared in accordance to Generally Accepted Accounting Principles in the United States of America (US GAAP). The accounting policies are, in all material respects, consistent with the annual financial statements for the year ended 30 June 2003.

 

GROUP BALANCE SHEETS - US GAAP

 

ABRIDGED

(Unaudited)

 

(US$ m)

 

 

 

(R m)

 

Quarter
Sep 2003

 

 

 

Quarter
Dec 2003

 

 

 

Quarter
Dec 2003

 

 

 

Quarter
Sep 2003

 

* Restated

 

 

 

 

 

 

 

 

 

 

 

* Restated

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

105.8

 

 

 

57.9

 

Current assets

 

384.6

 

 

 

756.9

 

85.5

 

 

 

21.9

 

Cash and cash equivalents

 

145.4

 

 

 

611.6

 

13.5

 

 

 

19.2

 

Receivables

 

127.4

 

 

 

96.8

 

6.8

 

 

 

16.8

 

Inventories

 

111.8

 

 

 

48.5

 

81.6

 

 

 

157.6

 

Mining assets

 

1 048.7

 

 

 

583.5

 

234.4

 

 

 

460.6

 

Cost

 

3 064.0

 

 

 

1 676.6

 

(152.8

)

 

 

(303.0

)

Accumulated depreciation & amortization

 

(2 015.3

)

 

 

(1 093.1

)

51.2

 

 

 

72.7

 

Other assets

 

483.8

 

 

 

366.8

 

10.7

 

 

 

 

Deferred income and mining tax

 

 

 

 

76.8

 

40.5

 

 

 

72.7

 

Non-current assets

 

483.8

 

 

 

290.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

238.6

 

 

 

288.2

 

Total assets

 

1 917.1

 

 

 

1 707.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

57.1

 

 

 

63.3

 

Current liabilities

 

420.4

 

408.1

 

 

 

0.4

 

 

 

3.4

 

Bank overdraft

 

22.3

 

2.6

 

 

 

51.1

 

 

 

53.4

 

Accounts payable and accrued liabilities

 

355.0

 

365.5

 

 

 

5.6

 

 

 

6.5

 

Short-term portion of long-term loans

 

43.1

 

40.0

 

 

 

5.6

 

 

 

3.5

 

Long-term loans

 

23.4

 

39.8

 

 

 

60.9

 

 

 

60.2

 

Convertible loan note

 

400.3

 

445.1

 

 

 

35.1

 

 

 

34.6

 

Derivative instruments (Eskom)

 

230.1

 

250.8

 

 

 

 

 

 

8.8

 

Deferred income and mining tax

 

58.3

 

 

 

 

26.1

 

 

 

32.2

 

Provision-environmental rehabilitation

 

214.1

 

186.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53.8

 

 

 

85.6

 

Stockholders’ equity

 

570.5

 

376.9

 

 

 

 

 

 

 

 

 

Authorised

 

 

 

 

 

 

 

 

 

 

 

 

 

300 000 000 ordinary no par value shares

 

 

 

 

 

 

 

 

 

 

 

 

 

5 000 000 cumulative preference shares

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

221 326 608 ordinary no par value shares

 

 

 

 

 

 

 

 

 

 

 

 

 

5 000 000 cumulative preference shares

 

 

 

 

 

 

 

424.3

 

 

 

448.3

 

Stated capital and share premium

 

2 846.3

 

2 684.5

 

 

 

38.2

 

 

 

38.8

 

Additional paid in capital

 

94.3

 

90.3

 

 

 

0.1

 

 

 

0.1

 

Cumulative preference shares

 

0.5

 

0.5

 

 

 

(362.2

)

 

 

(363.6

)

Accumulated loss

 

(2 424.1

)

(2 417.0

)

 

 

(46.6

)

 

 

(38.0

)

Other comprehensive (loss)/income

 

53.5

 

18.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

238.6

 

 

 

288.2

 

Total liabilities & stockholders’ equity

 

1 917.1

 

1 707.2

 

 

 

 

CHANGES IN STOCKHOLDERS’ EQUITY - US GAAP

(Unaudited)

 

(US$ m)

 

 

 

(R m)

 

6 months to
Dec 2003

 

Quarter
Sep 2003

 

Quarter
Dec 2003

 

 

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months to
Dec 2003

 

* Restated

 

 

 

* Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5.2

 

5.2

 

53.8

 

Stockholders’ equity at the beginning of the

 

376.9

 

39.1

 

39.1

 

 

 

 

 

 

 

period as restated

 

 

 

 

 

 

 

89.1

 

64.5

 

24.6

 

Share capital issued

 

165.8

 

487.2

 

653.0

 

87.8

 

63.8

 

24.0

 

- for acquisition finance

 

162.1

 

482.9

 

645.0

 

0.2

 

0.2

 

 

- for share options exercised & issue expenses

 

(0.3

)

0.7

 

0.4

 

1.1

 

0.5

 

0.6

 

- for stock based compensation

 

4.0

 

3.6

 

7.6

 

(8.7

)

(15.9

)

7.2

 

Movement in retained income

 

27.8

 

(149.4

)

(121.6

)

(23.2

)

(21.8

)

(1.4

)

- loss applicable to stockholders

 

(7.1

)

(162.1

)

(169.2

)

3.8

 

3.6

 

0.2

 

- mark-to-market on investments

 

1.1

 

26.4

 

27.5

 

10.7

 

2.3

 

8.4

 

- foreign currency adjustments and other

 

33.8

 

(13.7

)

20.1

 

85.6

 

53.8

 

85.6

 

Stockholders’ equity at the end of the period

 

570.5

 

376.9

 

570.5

 

 

GROUP CASH FLOW STATEMENTS

 

ABRIDGED

(Unaudited)

 

(US$ m)

 

 

 

(R m)

 

6 months to
Dec 2003

 

Quarter
Sep 2003

 

Quarter
Dec 2003

 

 

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months to
Dec 2003

 

(5.3

)

(11.9

)

6.6

 

Net cash generated/(utilized) from operating activities

 

44.9

 

(88.5

)

(43.6

)

0.4

 

5.5

 

(5.1

)

Working capital changes

 

(34.8

)

40.6

 

5.8

 

(82.2

)

1.4

 

(83.6

)

Net cash (used in)/realized from investing activities

 

(565.7

)

10.5

 

(555.2

)

59.4

 

44.0

 

15.4

 

Net cash generated from financing activities

 

104.2

 

327.2

 

431.4

 

(27.7

)

39.0

 

(66.7

)

Net (decrease)/increase in cash & equivalents

 

(451.4

)

289.8

 

(161.6

)

5.2

 

2.1

 

3.1

 

Effect of exchange rate changes on cash

 

(14.8

)

(10.0

)

(24.8

)

44.4

 

44.4

 

85.5

 

Cash and equivalents at beginning of period

 

611.6

 

331.8

 

331.8

 

21.9

 

85.5

 

21.9

 

Cash and equivalents at end of period

 

145.4

 

611.6

 

145.4

 

 



 

NON-US GAAP FINANCIAL DATA

 

 

 

Quarter Dec 03

 

Quarter Sep 03

 

6 months to Dec 03

 

 

 

US$ Per ounce

 

US$ million

 

US$ Per ounce

 

US$ million

 

US$ Per ounce

 

US$ million

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash cost per ounce

 

330

 

70.5

 

378

 

65.7

 

352

 

136.2

 

Total cost per ounce

 

398

 

85.1

 

517

 

89.7

 

452

 

174.8

 

 

Total Costs and Cash Costs

 

Total costs is a non-U.S. GAAP measurement that represents the full amount of costs incurred and represents the difference between revenues from gold bullion and related by-products delivered to refineries and profits or losses before taxation and includes the effects of any changes in accounting policy. Total costs per ounce are calculated by dividing total costs by ounces of gold produced.

 

Cash costs are costs incurred directly in the production of gold and include labor costs, contractor and other related costs, inventory costs and electricity costs. Although described as “cash” costs, this measure is computed under the accrual method of accounting required under U.S. GAAP, but excludes certain non-cash amounts, such as depletion, depreciation and amortization, which are required to be included in measures computed under U.S. GAAP. Cash costs have been calculated on a consistent basis for all periods presented.

 

Cash costs should not be considered by investors as an alternative to net operating income or net profit applicable to common stockholders or as an alternative to other U.S. GAAP measures and may not be comparable to other similarly titled measures of other companies. However, we believe that cash costs and cash costs per ounce are useful indicators to investors and management of the performance of individual mines and our operations as a whole, as they provide:

 

an indication of a mine’s profitability and efficiency;

the trend in costs as the mine matures;

a measure of a mine’s gross margin per ounce, by comparison of the cash costs per ounce by mine to the price of gold;

an internal benchmark of performance to allow for comparison against other mines; and

a basis for benchmarking against other mining companies with similar assets.

 

During the annual planning process, cash cost per ounce targets are set for each month by our board of directors. These targets are adjusted for changes in exchange rates on a monthly basis. Variances are analyzed monthly, taking into account volume changes, production and labor efficiencies, price variances and changes of scope. For negative variances, a plan of action is agreed upon by management to address the situation.

 

The following table lists the components of cash costs for each of the years set forth below:

 

Cash Costs

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months
to Dec 2003

 

 

 

 

 

 

 

 

 

Labor

 

48

%

51

%

50

%

Contractor Services

 

21

%

18

%

19

%

Inventory

 

21

%

19

%

20

%

Electricity

 

10

%

12

%

11

%

 

Cash costs do not include certain factors that bear on our overall financial performance, including gains and losses on financial instruments, depreciation and amortization and selling, administration and general charges.

 

A reconciliation of cash costs to total costs for each of the periods included in the table above is presented below. In addition, the table below also provides a reconciliation of cash costs per ounce to total costs per ounce for each of those periods.

 

RECONCILIATION OF CASH COSTS TO TOTAL COSTS

 

 

 

Quarter Dec 2003

 

Quarter Sep 2003

 

6 Months to Dec 2003

 

 

 

US$ million

 

US$/oz

 

US$ million

 

US$/oz

 

US$ million

 

US$/oz

 

 

 

* Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before tax and other items

 

(0.4

)

 

 

(26.9

)

 

 

(27.3

)

 

 

Add back: Product sales (Gold revenue)

 

(84.7

)

 

 

(62.8

)

 

 

(147.5

)

 

 

Total costs

 

85.1

 

398

 

89.7

 

517

 

174.8

 

452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance costs

 

(3.3

)

(15

)

(2.3

)

(13

)

(5.6

)

(14

)

Non-operating income

 

2.2

 

10

 

2.4

 

14

 

4.6

 

12

 

Administration and general charges

 

(2.3

)

(11

)

(3.1

)

(18

)

(5.4

)

(14

)

Other operating costs

 

(11.2

)

(52

)

(21.0

)

(122

)

(32.2

)

(83

)

Cash operating costs

 

70.5

 

330

 

65.7

 

378

 

136.2

 

352

 

 



 

Incorporating the results of all Durban Roodepoort Deep, Limited subsidiaries, including Blyvooruitzicht Gold Mining Company Limited, Buffelsfontein Gold Mines Limited, West Witwatersrand Gold Holdings Limited, Hartebeestfontein Gold Mine (a division of Buffelsfontein Gold Mines Limited), Tolukuma Gold Mines Limited, 20% of the Porgera Joint Venture, and DRD Australasia on a consolidated basis.

 

The results of Crown Gold Recoveries (Pty) Ltd which include the East Rand Proprietary Mines Limited are accounted for on the Equity basis.

 

The financial statements below are prepared on the historical cost basis and in accordance with South African Statements of Generally Accepted Accounting Practice (SA GAAP). The accounting policies are, in all material respects, consistent with the annual financial statements for the year ended 30 June 2003.

 

GROUP INCOME STATEMENTS - SA GAAP

 

FINANCIAL RESULTS

(Unaudited)

 

 

 

(R m)

 

 

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months to
Dec 2003

 

 

 

 

 

 

 

 

 

Gold revenue

 

571.5

 

467.5

 

1 039.0

 

Cash operating costs

 

(476.8

)

(488.5

)

(965.3

)

Cash operating profit/(loss)

 

94.7

 

(21.0

)

73.7

 

Other expenses - net

 

(23.5

)

(20.9

)

(44.4

)

Business development

 

(1.1

)

(1.5

)

(2.6

)

Care and maintenance costs

 

(2.2

)

(2.5

)

(4.7

)

Cash profit/(loss) from operations

 

67.9

 

(45.9

)

22.0

 

Retrenchment costs

 

(5.3

)

(39.5

)

(44.8

)

Investment income

 

11.4

 

11.7

 

23.1

 

Interest paid

 

(13.0

)

(13.6

)

(26.6

)

Net cash operating profit/(loss)

 

61.0

 

(87.3

)

(26.3

)

Rehabilitation

 

(2.9

)

(2.7

)

(5.6

)

Depreciation

 

(41.5

)

(27.0

)

(68.5

)

Loss on derivative instruments

 

(1.9

)

(4.6

)

(6.5

)

Gold in process

 

(6.6

)

(8.9

)

(15.5

)

Profit/(loss) before taxation

 

8.1

 

(130.5

)

(122.4

)

Loss from associate

 

 

 

 

Taxation

 

(4.6

)

 

(4.6

)

Deferred taxation benefit

 

5.0

 

84.0

 

89.0

 

Profit/(loss) after taxation

 

8.5

 

(46.5

)

(38.0

)

Exceptional items

 

 

0.7

 

0.7

 

Net profit/(loss)

 

8.5

 

(45.8

)

(37.3

)

 

 

 

 

 

 

 

 

Headline earnings/(loss) per share-cents

 

3.9

 

(24.4

)

(18.5

)

Basic earnings/(loss) per share-cents

 

4.0

 

(24.1

)

(18.1

)

 

 

 

 

 

 

 

 

Calculated on the weighted average ordinary shares issued of :

 

216 388 899

 

190 437 051

 

205 906 945

 

 

 

 

 

 

 

 

 

Diluted headline loss per share-cents

 

(0.4

)

(24.4

)

(19.6

)

Diluted basic loss per share-cents

 

(0.4

)

(24.1

)

(19.3

)

 

CHANGES IN SHAREHOLDERS’ INTEREST - SA GAAP

 

 

 

(R m)

 

(Unaudited)

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months to
Dec 2003

 

Shareholders’ interest at the

 

 

 

 

 

 

 

beginning of the period

 

891.2

 

456.1

 

456.1

 

 

 

 

 

 

 

 

 

Share capital issued

 

161.0

 

483.4

 

644.4

 

for acquisition finance

 

162.1

 

482.9

 

645.0

 

for share options exercised and costs

 

(0.3

)

0.7

 

0.4

 

for equity portion of convertible note

 

(0.8

)

(0.2

)

(1.0

)

Movement in retained income

 

8.5

 

(45.8

)

(37.3

)

Currency adjustments and other

 

31.9

 

(2.5

)

29.4

 

Shareholders’ interest at the end of the period

 

1 092.6

 

891.2

 

1 092.6

 

 

INVESTOR RELATIONS

 

For further information, contact Ilja Graulich at :

 

Tel: (+27-11) 381-7800, Fax: (+27-11) 482-4641,

e-mail: graulich@drd.co.za,

web site: http://www.durbans.com

45 Empire Road,

Parktown, South Africa.

 

P O Box 390,

Maraisburg 1700,

South Africa.

 

GROUP BALANCE SHEETS - SA GAAP

 

ABRIDGED
(Unaudited)

 

 

 

(R m)

 

 

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

 

 

 

 

 

 

Employment of Capital

 

 

 

 

 

 

 

 

 

 

 

Net mining assets

 

1 048.5

 

585.8

 

Investments

 

154.7

 

154.2

 

Environmental Trust funds

 

137.6

 

135.7

 

Deferred mining and income taxes

 

372.0

 

498.3

 

Other non-current assets

 

191.4

 

 

Current assets

 

384.6

 

756.9

 

Inventories

 

111.8

 

48.5

 

Trade and other receivables

 

127.4

 

96.8

 

Cash and equivalents

 

145.4

 

611.6

 

 

 

 

 

 

 

 

 

2 288.8

 

2 130.9

 

Capital employed

 

 

 

 

 

Shareholders’ equity

 

1 092.6

 

891.2

 

Borrowings

 

331.6

 

394.2

 

Derivative instruments (Eskom)

 

230.1

 

250.8

 

Rehabilitation

 

214.1

 

186.5

 

Other non-current liabilities

 

71.5

 

74.0

 

Current liabilities

 

348.9

 

334.2

 

Trade and other payables

 

305.8

 

294.2

 

Current portion of borrowings

 

43.1

 

40.0

 

 

 

 

 

 

 

 

 

2 288.8

 

2 130.9

 

 

SHARE OPTION SCHEME

 

The following summary provides information in respect of the Durban Roodepoort Deep (1996) Share Option Scheme as at 31/12/2003:

 

 

 

No. of options

 

% of issued
Capital

 

In issue :

 

7 667 380

 

3.5

 

Options currently vested :

 

2 428 180

 

1.1

 

 

GROUP CASH FLOW STATEMENTS - SA GAAP

 

ABRIDGED

(Unaudited)

 

 

 

(R m)

 

 

 

Quarter
Dec 2003

 

Quarter
Sep 2003

 

6 months to
Dec 2003

 

 

 

 

 

 

 

 

 

Net cash in/(out) flow from operating

 

 

 

 

 

 

 

activities before working capital changes

 

44.9

 

(88.5

)

(43.6

)

Working capital changes

 

(34.8

)

40.6

 

5.8

 

Net cash (out)/in flow from investing activities

 

(565.7

)

10.5

 

(555.2

)

Net cash in flow from financing activities

 

104.2

 

327.2

 

431.4

 

(Decrease)/increase in cash & equivalents

 

(451.4

)

289.8

 

(161.6

)

Translation adjustment

 

(14.8

)

(10.0

)

(24.8

)

 

 

 

 

 

 

 

 

Opening cash and equivalents

 

611.6

 

331.8

 

331.8

 

Closing cash and equivalents

 

145.4

 

611.6

 

145.4

 

 

DIRECTORS - (*British)(**Australian)

 

Executives :

MM Wellesley-Wood (Executive Chairman)*

IL Murray (Chief Executive Officer and Chief Financial Officer)

 

Non-executives :

MP Ncholo ; RP Hume ; GC Campbell* ; DC Baker** ; D Blackmur**

 

Alternates :

A Lubbe ; D van der Mescht

 

Group Company Secretary : AI Townsend

 



 

KEY OPERATING AND FINANCIAL RESULTS

 

 

 

 

 

Crown Gold Recoveries

 

Attributable
to DRD
(40%)

 

Blyvoor

 

North West

 

South African
Operations

 

Tolukuma

 

Porgera
Joint Venture
(20%)

 

Australasian
Operations

 

Total
DRD
attributable

 

 

 

 

 

Crown
Section

 

ERPM
Section

Under-
ground

 

Surface

 

Total

 

Under-
ground

 

Surface

 

Total

US$/Imperial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ore milled - t’000

 

Dec 03 Qtr

 

2 819

 

150

 

1 189

 

213

 

474

 

687

 

422

 

730

 

1 152

 

1 839

 

56

 

326

 

382

 

3 410

 

 

 

Sep 03 Qtr

 

2 791

 

172

 

1 184

 

245

 

428

 

673

 

532

 

812

 

1 344

 

2 017

 

48

 

 

48

 

3 249

 

 

 

6 Mths to Dec 03

 

5 610

 

322

 

2 373

 

458

 

902

 

1 360

 

954

 

1 542

 

2 496

 

3 856

 

104

 

326

 

430

 

6 659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gold produced - ounces

 

Dec 03 Qtr

 

34 080

 

25 239

 

23 727

 

54 914

 

9 131

 

64 045

 

70 411

 

11 221

 

81 632

 

145 677

 

21 767

 

46 136

 

67 903

 

237 307

 

 

 

Sep 03 Qtr

 

32 794

 

29 643

 

24 975

 

51 796

 

9 227

 

61 023

 

73 657

 

17 555

 

91 212

 

152 235

 

21 283

 

 

21 283

 

198 493

 

 

 

6 Mths to Dec 03

 

66 874

 

54 882

 

48 702

 

106 710

 

18 358

 

125 068

 

144 068

 

28 776

 

172 844

 

297 912

 

43 050

 

46 136

 

89 186

 

435 800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield - ounces per ton

 

Dec 03 Qtr

 

0.012

 

0.168

 

0.020

 

0.258

 

0.019

 

0.093

 

0.167

 

0.015

 

0.071

 

0.079

 

0.389

 

0.142

 

0.178

 

0.070

 

 

 

Sep 03 Qtr

 

0.012

 

0.172

 

0.021

 

0.211

 

0.022

 

0.091

 

0.138

 

0.022

 

0.068

 

0.075

 

0.443

 

 

0.443

 

0.061

 

 

 

6 Mths to Dec 03

 

0.012

 

0.170

 

0.021

 

0.233

 

0.020

 

0.092

 

0.151

 

0.019

 

0.069

 

0.077

 

0.414

 

0.142

 

0.207

 

0.065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating cost - US$/oz

 

Dec 03 Qtr

 

348

 

388

 

na

 

336

 

408

 

346

 

416

 

294

 

399

 

376

 

253

 

222

 

232

 

330

 

 

 

Sep 03 Qtr

 

323

 

352

 

na

 

346

 

342

 

346

 

466

 

242

 

423

 

392

 

280

 

 

280

 

378

 

 

 

6 Mths to Dec 03

 

336

 

368

 

na

 

341

 

375

 

346

 

442

 

262

 

412

 

384

 

266

 

222

 

244

 

352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating cost - US$/ton

 

Dec 03 Qtr

 

4

 

65

 

na

 

87

 

8

 

32

 

69

 

5

 

28

 

30

 

98

 

31

 

41

 

32

 

 

 

Sep 03 Qtr

 

4

 

61

 

na

 

73

 

7

 

31

 

65

 

5

 

29

 

30

 

124

 

 

124

 

32

 

 

 

6 Mths to Dec 03

 

4

 

63

 

na

 

79

 

8

 

32

 

67

 

5

 

29

 

30

 

110

 

31

 

51

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating profit/(loss) - US$m

 

Dec 03 Qtr

 

1.5

 

 

na

 

3.0

 

(0.2

)

2.8

 

(1.8

)

1.3

 

(0.5

)

2.3

 

3.0

 

8.8

 

11.8

 

14.1

 

 

 

Sep 03 Qtr

 

1.3

 

0.3

 

na

 

0.8

 

0.3

 

1.1

 

(7.6

)

2.0

 

(5.6

)

(4.5

)

1.8

 

 

1.8

 

(2.7

)

 

 

6 Mths to Dec 03

 

2.8

 

0.3

 

na

 

3.8

 

0.1

 

3.9

 

(9.4

)

3.3

 

(6.1

)

(2.2

)

4.8

 

8.8

 

13.6

 

11.4

 

ZAR/Metric

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ore milled - t’000

 

Dec 03 Qtr

 

2 558

 

136

 

1 078

 

193

 

430

 

623

 

383

 

662

 

1 045

 

1 668

 

50

 

295

 

345

 

3 091

 

 

 

Sep 03 Qtr

 

2 532

 

156

 

1 075

 

222

 

388

 

610

 

483

 

737

 

1 220

 

1 830

 

44

 

 

44

 

2 949

 

 

 

6 Mths to Dec 03

 

5 090

 

292

 

2 153

 

415

 

818

 

1 233

 

866

 

1 399

 

2 265

 

3 498

 

94

 

295

 

389

 

6 040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gold produced - kg

 

Dec 03 Qtr

 

1 060

 

785

 

738

 

1 708

 

284

 

1 992

 

2 190

 

349

 

2 539

 

4 531

 

677

 

1 435

 

2 112

 

7 381

 

 

 

Sep 03 Qtr

 

1 020

 

922

 

777

 

1 611

 

287

 

1 898

 

2 291

 

546

 

2 837

 

4 735

 

662

 

 

662

 

6 174

 

 

 

6 Mths to Dec 03

 

2 080

 

1 707

 

1 515

 

3 319

 

571

 

3 890

 

4 481

 

895

 

5 376

 

9 266

 

1 339

 

1 435

 

2 774

 

13 555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield - g/tonne

 

Dec 03 Qtr

 

0.41

 

5.77

 

0.68

 

8.85

 

0.66

 

3.20

 

5.72

 

0.53

 

2.43

 

2.72

 

13.54

 

4.86

 

6.12

 

2.39

 

 

 

Sep 03 Qtr

 

0.40

 

5.91

 

0.72

 

7.26

 

0.74

 

3.11

 

4.74

 

0.74

 

2.33

 

2.59

 

15.05

 

 

15.05

 

2.09

 

 

 

6 Mths to Dec 03

 

0.41

 

5.85

 

0.70

 

8.00

 

0.70

 

3.15

 

5.17

 

0.64

 

2.37

 

2.65

 

14.24

 

4.86

 

7.13

 

2.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating cost - R/kg

 

Dec 03 Qtr

 

75 625

 

84 699

 

na

 

73 068

 

88 532

 

75 273

 

90 384

 

63 857

 

86 738

 

81 697

 

55 195

 

48 226

 

50 460

 

71 766

 

 

 

Sep 03 Qtr

 

77 185

 

84 185

 

na

 

82 853

 

81 937

 

82 714

 

111 531

 

58 126

 

101 253

 

93 822

 

66 905

 

 

66 905

 

90 520

 

 

 

6 Mths to Dec 03

 

76 390

 

84 422

 

na

 

77 817

 

85 217

 

78 904

 

101 196

 

60 361

 

94 398

 

87 893

 

60 984

 

48 226

 

54 384

 

80 173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating cost - R/tonne

 

Dec 03 Qtr

 

31

 

489

 

na

 

647

 

58

 

241

 

517

 

34

 

211

 

222

 

747

 

235

 

309

 

237

 

 

 

Sep 03 Qtr

 

31

 

498

 

na

 

601

 

61

 

257

 

529

 

43

 

235

 

243

 

1 007

 

 

1 007

 

261

 

 

 

6 Mths to Dec 03

 

31

 

494

 

na

 

622

 

59

 

249

 

524

 

39

 

224

 

233

 

869

 

235

 

388

 

248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating profit/(loss) - R m

 

Dec 03 Qtr

 

10.0

 

(0.3

)

na

 

20.3

 

(1.0

)

19.3

 

(11.3

)

7.4

 

(3.9

)

15.4

 

20.4

 

58.9

 

79.3

 

94.7

 

 

 

Sep 03 Qtr

 

9.6

 

2.5

 

na

 

6.1

 

1.3

 

7.4

 

(57.3

)

15.5

 

(41.8

)

(34.4

)

13.4

 

 

13.4

 

(21.0

)

 

 

6 Mths to Dec 03

 

19.6

 

2.2

 

na

 

26.4

 

0.3

 

26.7

 

(68.6

)

22.9

 

(45.7

)

(19.0

)

33.8

 

58.9

 

92.7

 

73.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditure

 

Quarter

 

Crown Gold Recoveries

 

 

 

Blyvoor

 

North West

 

Tolukuma

 

Porgera JV

 

 

 

Total DRD

 

 

 

 

 

US$ m

 

R m

 

 

 

US$ m

 

R m

 

US$ m

 

R m

 

US$ m

 

R m

 

US$ m

 

R m

 

 

 

US$ m

 

R m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Outflow

 

Dec 03 Qtr

 

4.1

 

27.8

 

 

 

4.4

 

29.3

 

0.6

 

4.2

 

1.4

 

9.5

 

1.8

 

12.3

 

 

 

8.1

 

55.4

 

 

 

Sep 03 Qtr

 

1.5

 

10.9

 

 

 

2.4

 

18.1

 

1.6

 

11.8

 

0.6

 

4.7

 

 

 

 

 

4.7

 

35.0

 

 

 

6 Mths to Dec 03

 

5.6

 

38.7

 

 

 

6.8

 

47.4

 

2.2

 

16.0

 

2.0

 

14.2

 

1.8

 

12.3

 

 

 

12.8

 

90.4