XML 142 R125.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 32 - Operating Segments - Financial Statements (Details) - USD ($)
$ in Thousands
 12 Months Ended
Jun. 23, 2017
May 16, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Statement Line Items [Line Items]          
Revenue     $ 69,762 $ 61,992 $ 48,977
Royalties     (3,498) (2,923) (2,455)
Production costs     (36,180) (32,086) (30,019)
Depreciation     (3,763) (3,491) (3,322)
Management fee*     [1] [1]
Other income     2,594 1,330 110
Other expenses     (195) (55)
Administrative expenses     (5,911) (7,263) (7,622)
Cash settled share-based payment expense     (976) (618)
Equity-settled share-based payment expense $ (806)   (835) (170) (24)
Net Foreign exchange gain     (380) (505) 2,850
Net finance cost     (31) (176)  
Profit before tax     20,587 18,802 7,960
Tax expense     (8,691) (7,717) (2,370)
Profit for the year     11,896 11,085 5,590
Current (excluding intercompany)     27,913 25,792  
Non-current (excluding intercompany)     82,143 64,917  
Additions other than through business combinations, property, plant and equipment     20,949 19,159  
Intercompany balances     110,056 90,709  
Current (excluding intercompany)     (15,602) (9,832)  
Non-current (excluding intercompany)     (25,243) (21,560)  
Intercompany balances     (40,845) (31,392)  
Share-based payment expenses       (788)  
Net Foreign exchange gain     (380) (505) 2,850
Margin call on hedge     (435)
Sale of Blanket Mine treasury   $ 3,202 3,202
Finance income     38 16 1
Finance expense     (69) (192) (536)
Corporate and other reconciling amounts [member]          
Statement Line Items [Line Items]          
Revenue    
Royalties    
Production costs    
Depreciation    
Management fee*     [1] [1]
Other income     31 120 9
Other expenses      
Administrative expenses     (3,613) (4,690) (5,802)
Cash settled share-based payment expense     (395)    
Equity-settled share-based payment expense     (29)   (24)
Net Foreign exchange gain     (212) 22 431
Net finance cost     28  
Profit before tax     (4,376) (5,848) 3,767
Tax expense     522
Profit for the year     (4,376) (5,848) 4,289
Current (excluding intercompany)       5,050  
Non-current (excluding intercompany)       40  
Additions other than through business combinations, property, plant and equipment        
Current (excluding intercompany)       (313)  
Non-current (excluding intercompany)        
Share-based payment expenses       (340)  
Net Foreign exchange gain     (212) 22 431
Margin call on hedge       (435)  
Sale of Blanket Mine treasury        
Finance income        
Finance expense         (344)
Elimination of intersegment amounts [member]          
Statement Line Items [Line Items]          
Revenue     (15,061) (11,348) (26,514)
Royalties    
Production costs     15,324 11,180 13,110
Depreciation     309 289 279
Management fee*     [1] [1]
Other income    
Other expenses      
Administrative expenses     674 7,183
Cash settled share-based payment expense        
Equity-settled share-based payment expense      
Net Foreign exchange gain    
Net finance cost      
Profit before tax     572 795 (5,942)
Tax expense    
Profit for the year     572 795 (5,942)
Current (excluding intercompany)     (60) (375)  
Non-current (excluding intercompany)     (1,076) (1,335)  
Additions other than through business combinations, property, plant and equipment     (51) 123  
Intercompany balances     (58,087) (49,951)  
Current (excluding intercompany)      
Non-current (excluding intercompany)     293  
Intercompany balances     58,087 49,951  
Share-based payment expenses        
Net Foreign exchange gain    
Margin call on hedge        
Sale of Blanket Mine treasury        
Finance income        
Finance expense        
Corporate and other reconciling amounts, elimination of intersegment amounts [member]          
Statement Line Items [Line Items]          
Revenue     (186) (525) 9,497
Current (excluding intercompany)     4,839    
Non-current (excluding intercompany)     40    
Additions other than through business combinations, property, plant and equipment        
Intercompany balances     50,066 42,871  
Current (excluding intercompany)     (357)    
Non-current (excluding intercompany)     (1,781)    
Intercompany balances     (22,643) (14,900)  
Zimbabwean operations [member]          
Statement Line Items [Line Items]          
Revenue     69,762 61,992 48,977
Royalties     (3,498) (2,923) (2,455)
Production costs     (36,753) (33,081) (30,955)
Depreciation     (4,019) (3,733) (3,559)
Management fee*     (3,960) [1] (3,960) [1] (4,140)
Other income     2,358 1,194 55
Other expenses     (55)  
Administrative expenses     (40) (128) (118)
Cash settled share-based payment expense     (581)    
Equity-settled share-based payment expense     (806)  
Net Foreign exchange gain     (375) 2
Net finance cost     (69) (191)  
Profit before tax     22,019 21,977 7,615
Tax expense     (7,587) (6,795) (2,616)
Profit for the year     14,432 15,182 4,999
Current (excluding intercompany)     20,368 19,501  
Non-current (excluding intercompany)     82,798 65,824  
Additions other than through business combinations, property, plant and equipment     21,007 19,000  
Current (excluding intercompany)     (13,969) (8,801)  
Non-current (excluding intercompany)     (23,041) (21,043)  
Share-based payment expenses       (342)  
Net Foreign exchange gain     (375) 2
Margin call on hedge        
Sale of Blanket Mine treasury       3,202  
Finance income        
Finance expense         (190)
Zimbabwean operations [member] | Elimination of intersegment amounts [member]          
Statement Line Items [Line Items]          
Revenue    
Intercompany balances      
Intercompany balances     (2,720) (2,184)  
South African operations [member]          
Statement Line Items [Line Items]          
Revenue    
Royalties    
Production costs     (14,751) (10,185) (12,174)
Depreciation     (53) (47) (42)
Management fee*     3,960 [1] 3,960 [1] 4,140
Other income     205 16 46
Other expenses     (195)  
Administrative expenses     (2,258) (3,119) (8,135)
Cash settled share-based payment expense        
Equity-settled share-based payment expense      
Net Foreign exchange gain     207 (529) 2,419
Net finance cost     10 15  
Profit before tax     2,372 1,878 3,270
Tax expense     (1,104) (922) (276)
Profit for the year     1,268 956 2,994
Current (excluding intercompany)     2,766 1,616  
Non-current (excluding intercompany)     381 388  
Additions other than through business combinations, property, plant and equipment     (7) 36  
Current (excluding intercompany)     (1,276) (718)  
Non-current (excluding intercompany)     (714) (517)  
Share-based payment expenses       (106)  
Net Foreign exchange gain     207 (529) 2,419
Margin call on hedge        
Sale of Blanket Mine treasury        
Finance income         1
Finance expense         (2)
South African operations [member] | Elimination of intersegment amounts [member]          
Statement Line Items [Line Items]          
Revenue     15,247 11,873 17,017
Intercompany balances     8,021 7,080  
Intercompany balances     $ (32,724) $ (32,867)  
Zambian operations [member]          
Statement Line Items [Line Items]          
Revenue        
Royalties        
Production costs        
Depreciation        
Management fee*        
Other income        
Administrative expenses         (750)
Equity-settled share-based payment expense        
Net Foreign exchange gain        
Profit before tax         (750)
Tax expense        
Profit for the year         (750)
Net Foreign exchange gain        
Finance income        
Finance expense        
[1] Of the management fee $561 was receivable and payable at year end (2016: $641).