{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Cognos TB","JSE Handbook info","Analysis BS","Publish IS (R)","Publish SOCI and SOCE (R)","Publish BS (R)","Cash Flow Statement (R)","Publish - Notes to result ","Segment Report (R)","Publish IS (US$)","Publish Com IS (US$)","Publish BS (US$)","Publish - Cash flow (US$)","Segment Report (US$)","Sheet 5","December Quarter IS","Sheet2","Group Cognos IS new","IFRIC 20 Aus","IFRIC 20 Rand adjustments","IFRIC 20 Kalgold","WS-Weighted Ave share - Dec 16","Publish CIE (R)","Profit on sale","Publish CIE (US$)","WS- Weighted ave share - Serame"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":75,"defined_names":4455,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cognos TB","index":0,"n_rows":283,"n_cols":49,"rows_kept":283,"cut":false,"hidden":true,"merged":[]}
[null,"Consolidated Trial balance"]
[null,"April - 2011"]
[null,"Company","Harmony Company (Consolidated)","Harmony Company (Consolidated) GAC","Gold Marketing (Consolidated)","Avgold (Consolidated)","Randfontein operations (Consolidated)","Evander (Consolidation)","Lydenburg Exploration (Consolidated)","West Rand Cons Mines  (Consolidated)","ARMgold (Consolidated)","Freegold (Consolidated)","Harmony Gold (Australia) (Pty) Ltd (Consolidated)","Harmony Netherlands","Harmony Isle of Man Company","Harmony Gold Peru","Musuku Benefication","Management Services","Au-Thentic Beverages","Engineering","Investment Company","La Riveria","Unisel","Virginia Salvage","HIV Company","Harmony Pharmacies","Coreland Management","Coreland Development","Coreland Investment","Kalgold","Harmony Company","Avgold (Consolidated) GAC","Avgold","Loraine Gold Mines","Randfontein operations (Consolidated) GAC","Harmony Gold (FIS)","Quarrytown","Randfontein operations","Evander (Consolidation) GAC","Evander Township (Consolidated)","Evander","Salt Holdings","Evander Stone Holdings","Bracken","Leslie","Winkelhaak","Freegold","Ernest Oppenheimer Hospital","Freegold GAC"]
[null,null,"C001","C001GA","C007","C025","C030","C040","C060","C070","C081","C090","C501","E301","E302","S003","S004","S005","S008","S009","S010","S011","S012","S013","S017","S018","S055","S056","S057","S080","T001","C025GA","S025","S027","C030GA","E037","S035","T030","C040GA","C042","S040","S044","S045","S046","S047","S048","S090","S091","T090GA"]
[null,null,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["AA000000     ","TOTAL ASSETS",41006257174.375015,116124974.62,-1572874.19,8075599488.7600002,6417547093.0300007,1258310943.02,90566288.290000007,1004.66,77854017.790000007,13878948345.550005,5799043203.2850018,0,0.08,0,498.48,0,293687.12,1903341.46,235090064.31999999,794300,50628.19,0,0,6012317.79,0,0,0,243784021.00999999,4805905831.1100006,0,3308270231.4199991,0,0,0,1423119.64,5821467356.3600016,0,-33192653.649999999,1648587502.3099999,268167.63,0,0,0,0,7738724951.8600035,317749348.38,0]
["AB000000     ","Non-current assets",37801338667.080002,325955477.30000001,-2823430,7919499807.3299999,6089046809.2000008,1219116028.8599999,2.48,953.84,55417511.5,13669762203.980005,5189707426.1700001,0,0,0,0,0,0,0,61778528.619999997,794300,0,0,0,1312591.82,0,0,0,161155885.65000001,3110614570.329998,0,3152170549.9899988,0,0,0,1406494.64,5492983697.5300016,0,-33337858.539999999,1609596992.96,208967.71,0,0,0,0,7543493205.2800007,303794953.38999999,0]
["AB100000     ","Property,  plant and equipment",30778520000.050999,97919339.620000005,-2823430,7863975488.7100019,5844130264.250001,1014943134.6900001,0.28000000000000003,953.84,-0.11,9296859983,3833459227.2309999,0,0,0,0,0,0,0,0,794300,0,0,0,109270.68,0,0,0,129710878.72,2699440589.1400008,0,3072840434.8699999,0,0,0,1396041,5844917339.000001,0,-36493561.560000002,1051227728.549999,208967.7,0,0,0,0,5423335614.2500029,0,0]
["AB110000     ","PPE : Cost",45156118050.977005,136142254.91999999,11023565.960000001,9433514226.210001,7223371951.4100008,3621913651.1500001,116067059.33,9717349.7599999998,38860148.530000001,12463900994.740002,5680806077.2770004,0,0,0,0,0,0,0,753918.35,794300,0,0,0,203550.68,0,0,0,448251470.89999998,5970797531.7600002,0,4642379172.3699999,0,0,0,1396041,7224159026.1600008,0,-36434686.100000001,3658139369.5500002,208967.7,0,0,0,0,8590376625.9899998,0,0]
["AB110100     ","Cost : Mining assets",33545180590.620003,136142254.91999999,0,4277878506.3000002,5595176644.5600004,3524879841.0500002,1638324.5,8418349.9399999995,38860148.530000001,10972485038.740002,3100242662.960001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,371944006.81,5517514812.3100004,0,4277878506.3000002,0,0,0,0,5597359760.3100004,0,-40194000,3565073841.0500002,0,0,0,0,0,8286027669.9900007,0,0]
["AB110110     ","Cost : Mine assets",25159184036.151997,136142254.91999999,0,3991851899.0999999,3738238561.440001,2491656241.0500002,1638324.5,8418349.9399999995,38859166.530000001,8309185102.8400002,2676123915.8920012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,351568716.04000002,3415501503.9000001,0,3991851899.0999999,0,0,0,0,3740421677.190001,0,0,2491656241.0500002,0,0,0,0,0,5622727734.0900002,0,0]
["AB110120     ","Cost : Rehab assets",692763281.65999997,0,0,50561221.280000001,27719753.940000001,37609873.439999998,0,0,982,251584366.27000001,98997622.269999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8024098.4800000004,218265363.97999999,0,50561221.280000001,0,0,0,0,27719753.940000001,0,0,37609873.439999998,0,0,0,0,0,251584366.27000001,0,0]
["AB110130     ","Cost : Capital development and AE's",7725412596.934,0,0,235465385.91999999,1829218329.1800001,1035807726.5599999,0,0,0,2411715569.6300001,317106448.92400002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12351192.289999999,1883747944.4300001,0,235465385.91999999,0,0,0,0,1829218329.1800001,0,0,1035807726.5599999,0,0,0,0,0,2411715569.6300001,0,0]
["AB110190     ","Cost : Other",-32179324.125999998,0,0,0,0,-40194000,0,0,0,0,8014675.8739999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40194000,0,0,0,0,0,0,0,0,0]
["AB110200     ","Cost : Mining assets under construction",3221352210.9369998,0,0,0,598864736.64999998,76291891.170000002,0,0,0,347178423.14999998,2199017159.967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,598864736.64999998,0,0,76291891.170000002,0,0,0,0,0,347178423.14999998,0,0]
["AB110300     ","Cost : Undeveloped property",7802091292.283,0,0,5153188927.8400011,848104403.76999998,0,0,0,0,1136585178,276785387.023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14045008.529999999,401472404.18000001,0,362053874,0,0,0,0,848104403.76999998,0,0,0,0,0,0,0,0,-50481822,0,0]
["AB110400     ","Cost : Deferred stripping",159943336.90400001,0,0,0,0,0,0,0,0,0,95352385.283999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64590951.619999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB110800     ","Cost : Other non-mining",427550620.23299998,0,11023565.960000001,2446792.0699999998,181226166.43000001,20741918.93,114428734.83,1298999.82,0,7652354.8499999996,9408482.0429999996,0,0,0,0,0,0,0,753918.35,794300,0,0,0,203550.68,0,0,0,25761521,51810315.270000003,0,2446792.0699999998,0,0,0,1396041,179830125.43000001,0,3759313.9,16773637.33,208967.7,0,0,0,0,7652354.8499999996,0,0]
["AB110900     ","Clearing accounts",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB120000     ","PPE : Accumulated depreciation",-14377598050.926003,-38222915.299999997,-13846995.960000001,-1569538737.5,-1379241687.1600001,-2606970516.460001,-116067059.05,-9716395.9199999999,-38860148.640000001,-3167041011.7399998,-1847346850.046,0,0,0,0,0,0,0,-753918.35,0,0,0,0,-94280,0,0,0,-318540592.18000001,-3271356942.6199999,0,-1569538737.5,0,0,0,0,-1379241687.1600001,0,-58875.46,-2606911641,0,0,0,0,0,-3167041011.7399998,0,0]
["AB120100     ","Acc depr : Mining assets",-13895786093.725002,-38222915.299999997,0,-1569217834.6400001,-1211798185.3,-2606865761,-1634449,-8418349.9399999995,-38860148.640000001,-3130847677.5500002,-1834804863.0450001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-228584786.22,-3226531123.0900002,0,-1569217834.6400001,0,0,0,0,-1211798185.3,0,0,-2606865761,0,0,0,0,0,-3130847677.5500002,0,0]
["AB120110     ","Acc depr : Mine assets",-8326695271.5369997,-38222915.299999997,0,-1447321236.6500001,-560075347.13999999,-1708593162.1600001,-1634449,-8418349.9399999995,-38859166.640000001,-2025243117.8299999,-323162345.92699999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-218067091.59,-1957098089.3599999,0,-1447321236.6500001,0,0,0,0,-560075347.13999999,0,0,-1708593162.1600001,0,0,0,0,0,-2025243117.8299999,0,0]
["AB120120     ","Acc depr : Rehab assets",-187374628.03400001,0,0,-12101875.02,-10570545.25,-23452573.170000002,0,0,-982,-24757858.440000001,-8440766.6740000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4530126.91,-103519900.56999999,0,-12101875.02,0,0,0,0,-10570545.25,0,0,-23452573.170000002,0,0,0,0,0,-24757858.440000001,0,0]
["AB120130     ","Acc depr : Capital development",-5373712634.0750008,0,0,-109794722.97,-641152292.90999997,-874820025.66999996,0,0,0,-1080846701.28,-1495198190.365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5987567.7199999997,-1165913133.1600001,0,-109794722.97,0,0,0,0,-641152292.90999997,0,0,-874820025.66999996,0,0,0,0,0,-1080846701.28,0,0]
["AB120190     ","Acc depr : Other",-8003560.0789999999,0,0,0,0,0,0,0,0,0,-8003560.0789999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB120200     ","Acc depr : Mining assets under construction",-5677748.7489999998,0,0,0,0,0,0,0,0,0,-5677748.7489999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB120300     ","Acc depr : Undeveloped property",-47392921.299999997,0,0,0,-14630629.1,0,0,0,0,-32762292.199999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14630629.1,0,0,0,0,0,0,0,0,-32762292.199999999,0,0]
["AB120400     ","Acc depr : Deferred stripping",-64590951.619999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-64590951.619999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB120800     ","Acc depr : Other non-mining",-364150335.53200001,0,-13846995.960000001,-320902.86,-152812872.75999999,-104755.46,-114432610.05,-1298045.98,0,-3431041.99,-6864238.2520000003,0,0,0,0,0,0,0,-753918.35,0,0,0,0,-94280,0,0,0,-25364854.34,-44825819.530000001,0,-320902.86,0,0,0,0,-152812872.75999999,0,-58875.46,-45880,0,0,0,0,0,-3431041.99,0,0]
["AB200000     ","Intangible assets",2184851758.0700002,0,0,0,0,0,0,0,0,2162103250.77,0,0,0,0,0,0,0,0,0,0,0,0,0,1203321.1399999999,0,0,0,0,21545186.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-210102158.08000001,0,0]
["AB210000     ","Intangible Assets : Cost",2504232770.7600002,0,0,0,0,0,0,0,0,2372205408.8499999,0,0,0,0,0,0,0,0,0,0,0,0,0,1203321.1399999999,0,0,0,0,130824040.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB210100     ","Cost : Goodwill",2373408729.9899998,0,0,0,0,0,0,0,0,2372205408.8499999,0,0,0,0,0,0,0,0,0,0,0,0,0,1203321.1399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB210900     ","Cost : Other",130824040.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130824040.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB220000     ","Intangible Assets : Acccumulated depreciation",-319381012.69,0,0,0,0,0,0,0,0,-210102158.08000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-109278854.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-210102158.08000001,0,0]
["AB220100     ","Acc depr : Goodwill",-210102158.08000001,0,0,0,0,0,0,0,0,-210102158.08000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-210102158.08000001,0,0]
["AB220900     ","Acc depr : Other",-109278854.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-109278854.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB310000     ","Restricted cash",25805438.780000001,0,0,0,0,0,0,0,0,0,3759474.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22045964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB320000     ","Restricted investments",1897192433.8499999,0,0,50725394.32,175473821.47999999,173056547.77000001,0,0,55417510.609999999,1135703080.1500001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25591316.129999999,281224763.38999999,0,50725394.32,0,0,0,0,175473821.47999999,0,0,173056547.77000001,0,0,0,0,0,1135703080.1500001,0,0]
["AB320100     ","Environmental trust",1862415694.8699999,0,0,50725394.32,175473821.47999999,173056547.77000001,0,0,55417510.609999999,1135703080.1500001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25591316.129999999,246448024.41,0,50725394.32,0,0,0,0,175473821.47999999,0,0,173056547.77000001,0,0,0,0,0,1135703080.1500001,0,0]
["AB320900     ","Other : Restricted investments",34776738.979999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34776738.979999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB511000     ","Investments in financial assets",243646778.34999999,0,0,4552881.2,370394.2,200011.2,2,0,0,235886842.59999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,392.8,2636254.35,0,4552881.2,0,0,0,0,370394.2,0,0,200011.2,0,0,0,0,0,235886842.59999999,0,0]
["AB511100     ","Listed investments",235876856.59999999,0,0,0,0,0,0,0,0,235876856.59999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235876856.59999999,0,0]
["AB511200     ","Unlisted investments",7769921.75,0,0,4552881.2,370394.2,200011.2,2,0,0,9986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,392.8,2636254.35,0,4552881.2,0,0,0,0,370394.2,0,0,200011.2,0,0,0,0,0,9986,0,0]
["AB512000     ","Investments in associates - other",9.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB512010     ","Rand Uranium",9.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB512990     ","Other : Investment in associates",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB513000     ","Investments in joint ventures - other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB514000     ","Investment in subsidiaries",53342.134999000002,0,0,0.2,0,0.2,0.2,0,-1,0.2,53342.135000000002,0,0,0,0,0,0,0,0.2,0,0,0,0,0,0,0,0,0,0,0,0.2,0,0,0,0,0,0,0,0.2,0,0,0,0,0,0.2,0,0]
["AB521000     ","Loans to subsidiaries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23805796.5,0,0,0,10453.64,-596850186.41999996,0,3155703.02,354196370.24000001,0.01,0,0,0,0,119460778.90000001,303794953.38999999,0]
["AB711000     ","Deferred income tax",2375869110.1440001,0,0,0,69072330.269999996,28161495.27,0,0,2,839209047.25999999,1352435382.0239999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5853298,81137555.319999993,0,0,0,0,0,0,69072330.269999996,0,0,28161495.27,0,0,0,0,0,839209047.25999999,0,0]
["AB911000     ","Trade and other receivables",67363658.5,0,0,246042.9,-1,2754839.73,0,0,0,0,0,0,0,0,0,0,0,0,61778518.899999999,0,0,0,0,0,0,0,0,0,2584257.9700000002,0,246042.9,0,0,0,0,-1,0,0,2754839.73,0,0,0,0,0,0,0,0]
["AB911100     ","Sub-ordinated loan Rand Uranium",61778518.899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61778518.899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB911200     ","Provisions for irrecoverable loans",-116345960.8,0,0,0,0,-410391.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-115935569.65000001,0,0,0,0,0,0,0,0,-410391.15,0,0,0,0,0,0,0,0,0]
["AB911900     ","Other : Trade and receivables",121931100.40000001,0,0,246042.9,-1,3165230.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118519827.62,0,246042.9,0,0,0,0,-1,0,410391.15,2754839.73,0,0,0,0,0,0,0,0]
["AB921000     ","Inventories",228036137.68000001,228036137.68000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AB921900     ","Other : Inventories",228036137.68000001,228036137.68000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC000000     ","Current assets",3204918507.295001,-209830502.68000001,1250555.81,156099681.43000001,328500283.82999998,39194914.159999996,90566285.810000002,50.82,22436506.289999999,209186141.56999999,609335777.11500001,0,0.08,0,498.48,0,293687.12,1903341.46,173311535.69999999,0,50628.19,0,0,4699725.97,0,0,0,82628135.359999999,1695291260.78,0,156099681.43000001,0,0,0,16625,328483658.82999998,0,145204.89000000001,38990509.350000001,59199.92,0,0,0,0,195231746.58000001,13954394.99,0]
["AC100000     ","Inventories",905610387.22899997,-311256790.68000001,503832.22,135731321.31,163692971.52000001,99116834.329999998,0,0,0,125826686.77,345002658.97899997,0,0,0,0,0,170014.38,0,0,0,0,0,0,4476469.16,0,0,0,74951886.780000001,267394502.46000001,0,135731321.31,0,0,0,0,163692971.52000001,0,16500,99100334.329999998,0,0,0,0,0,122916190.48,2910496.29,0]
["AC110000     ","Gold stock",436343462.45499998,-311256790.68000001,503832.22,95365717.489999995,112829510.77,75679220.569999993,0,0,0,122709860.2,159185598.02500001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59995834.460000001,121330679.40000001,0,95365717.489999995,0,0,0,0,112829510.77,0,0,75679220.569999993,0,0,0,0,0,122709860.2,0,0]
["AC110100     ","Gold in lockup",-23437813.16,-228036137.68000001,0,103953.60000000001,49670168.719999999,64682723.68,0,0,0,63399286.859999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1578385.73,25163805.93,0,103953.60000000001,0,0,0,0,49670168.719999999,0,0,64682723.68,0,0,0,0,0,63399286.859999999,0,0]
["AC110200     ","Gold in process",322392938.25099999,-83220653,503832.22,95261763.890000001,63159342.049999997,10996496.890000001,0,0,0,59310573.340000004,21797260.660999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58417448.729999997,96166873.469999999,0,95261763.890000001,0,0,0,0,63159342.049999997,0,0,10996496.890000001,0,0,0,0,0,59310573.340000004,0,0]
["AC110300     ","Bullion on hand",57708726.847999997,0,0,0,0,0,0,0,0,0,57708726.847999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC120000     ","Byproducts stock",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC120100     ","Silver stock",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC120200     ","Copper stock",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC120300     ","Uranium stock",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC130000     ","Stores",469266924.77399999,0,0,40365603.82,50863460.75,23437613.760000002,0,0,0,3116826.57,185817060.954,0,0,0,0,0,170014.38,0,0,0,0,0,0,4476469.16,0,0,0,14956052.32,146063823.06,0,40365603.82,0,0,0,0,50863460.75,0,16500,23421113.760000002,0,0,0,0,0,206330.28,2910496.29,0]
["AC130100     ","Stores : cost",522016302.37800002,0,0,62294833.82,62804387.75,28175628.760000002,0,0,0,3116826.57,187531316.18799999,0,0,0,0,0,170014.38,0,0,0,0,0,0,4476469.16,0,0,0,17132625.32,156314200.43000001,0,62294833.82,0,0,0,0,62804387.75,0,16500,28159128.760000002,0,0,0,0,0,206330.28,2910496.29,0]
["AC130200     ","Provisions of obsolete stock",-52749377.604000002,0,0,-21929230,-11940927,-4738015,0,0,0,0,-1714255.2339999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2176573,-10250377.369999999,0,-21929230,0,0,0,0,-11940927,0,0,-4738015,0,0,0,0,0,0,0,0]
["AC310000     ","Trade and other receivables",1028611997.992,101426288,262.81,20355902.670000002,118754838.98,-69867647.609999999,399047.05,50.82,8521921.3100000005,68009359.650000006,97912777.752000004,0,0.08,0,498.48,0,65800.17,0,0,0,0,0,0,219926.81,0,0,0,2729109.91,680083861.11000001,0,20355902.670000002,0,0,0,0,118754838.98,0,560,-69868207.609999999,0,0,0,0,0,56970955.659999996,11038403.99,0]
["AC310100     ","Metals",316990299.45999998,101426288,0,-25876274.59,1950663.72,-324311.99,0,0,0,-57757003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11425300.65,308996237.97000003,0,-25876274.59,0,0,0,0,1950663.72,0,0,-324311.99,0,0,0,0,0,-57757003,0,0]
["AC310110     ","Gold debtor",316990299.45999998,101426288,0,-25876274.59,1950663.72,-324311.99,0,0,0,-57757003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11425300.65,308996237.97000003,0,-25876274.59,0,0,0,0,1950663.72,0,0,-324311.99,0,0,0,0,0,-57757003,0,0]
["AC310120     ","Silver debtor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC310130     ","Copper debtor",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC310140     ","Osmiridium debtors",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC310200     ","VAT",213088158.71900001,0,262.81,30730443.379999999,57611798.740000002,19021027.969999999,399047.05,50.82,88950.54,97791648.730000004,356934.549,0,0,0,498.48,0,0,0,0,0,0,0,0,227801.49,0,0,0,6859558.5,135.66,0,30730443.379999999,0,0,0,0,57611798.740000002,0,560,19020467.969999999,0,0,0,0,0,96649344.670000002,1142304.06,0]
["AC310300     ","Other trade",206728245.93099999,0,0,1618532.24,57073658.549999997,5409554.0800000001,0,0,70921589.459999993,12085971.74,26056823.851,0,0,0,0,0,65800.17,0,0,0,0,0,0,0,0,0,0,6657438.4199999999,26838877.420000002,0,1618532.24,0,0,0,0,57073658.549999997,0,0,5409554.0800000001,0,0,0,0,0,12085971.74,0,0]
["AC310400     ","Provision for bad debt",-124315482.90800001,0,0,-287595.75,-25579986.949999999,-1143483.1000000001,0,0,-62212763.969999999,-10515129.060000001,-5180304.2879999997,0,0,0,0,0,0,0,0,0,0,0,0,-57777.66,0,0,0,0,-19338442.129999999,0,-287595.75,0,0,0,0,-25579986.949999999,0,0,-1143483.1000000001,0,0,0,0,0,-8056279.3200000003,-2458849.7400000002,0]
["AC310500     ","Prepayments",52726225.982000001,0,0,3670315.97,1687285.17,7300812.4000000004,0,0,-14152.2,14031594.050000001,16440859.252,0,0,0,0,0,0,0,0,0,0,0,0,2211.87,0,0,0,768486.51,8838812.9600000009,0,3670315.97,0,0,0,0,1687285.17,0,0,7300812.4000000004,0,0,0,0,0,14031594.050000001,0,0]
["AC310600     ","Interest receivable",1506973.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1506973.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC310980     ","Other : Trade and other receivables",361887577.67799997,0,0,10500481.42,26011419.75,-100131246.97,0,0,-261702.52,12372277.189999999,60238464.387999997,0,0.08,0,0,0,0,0,0,0,0,0,0,47691.11,0,0,0,-131072.87,353241266.10000002,0,10500481.42,0,0,0,0,26011419.75,0,0,-100131246.97,0,0,0,0,0,17327.52,12354949.67,0]
["AC310990     ","Project controle accounts",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC320000     ","Income and mining tax",119525517.79000001,0,746460.78,0,45414025.359999999,9203878.4800000004,0,0,13914584.98,15220915.65,0,0,0,0,0,0,57872.57,1903341.46,0,0,50628.19,0,0,0,0,0,0,4850431.72,28163378.600000001,0,0,0,0,0,16625,45397400.359999999,0,128144.89,9016533.6699999999,59199.92,0,0,0,0,15220915.65,0,0]
["AC510000     ","Restricted cash",829827.00399999996,0,0,0,0,0,0,0,0,0,829827.00399999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AC710000     ","Cash and cash equivalents",977029241.58000004,0,0,12457.45,638447.97,741848.96,90167238.760000005,0,0,129179.5,165590513.38,0,0,0,0,0,0,0,0,0,0,0,0,3330,0,0,0,96706.95,719649518.61000001,0,12457.45,0,0,0,0,638447.97,0,0,741848.96,0,0,0,0,0,123684.79,5494.71,0]
["AC910000     ","Non-current assets classified as held-for-sale",173311535.69999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173311535.69999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BA000000     ","TOTAL EQUITY AND LIABILITIES",-41006257174.364998,-116124974.62,1572874.19,-8075599488.7600002,-6417547093.0299997,-1258310943.02,-90566288.290000007,-1004.66,-77854017.790000007,-13878948345.550003,-5799043203.2850037,0,-0.08,0,-498.48,0,-293687.12,-1903341.46,-235090064.31999999,-794300,-50628.19,0,0,-6012317.79,0,0,0,-243784021.00999999,-4805905831.1000061,0,-3308270231.4200001,0,0,0,-1423119.64,-5821467356.3599977,0,33192653.649999999,-1648587502.3099999,-268167.63,0,0,0,0,-7738724951.8599997,-317749348.38,0]
["BB000000     ","Share capital and reserves",-29864443786.079975,-86749173.620000005,2902958.98,-7822586660.71,-5156753862.4000015,-849796274.19000006,-89238729.400000006,940081.66,-5617776.2599999998,-9601766696.9000015,-4180869291.5609999,0,-0.08,0,-498.48,19048.57,-134626.98000000001,-1903341.46,-234771075.80000001,-794300,-50628.19,0,0,-491939.08899999998,0,0,0,-183033970.53999999,-1653747029.629997,0,-2065010659.319999,0,0,0,-1417306.74,-3049511091.1600008,0,33229614.690000001,-983884496.35000002,-46742.01,52.63,0,0,0,-3065294606.9299998,36733101.240000002,0]
["BB100000     ","Share capital",-28300225096.880997,0,0,0,-0.2,0,0,0,0,0,81.759000999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28300225178.439999,0,-2253944191.5599999,0,0,0,0,-590871001.57000005,0,0,-869616215.63999999,0,0,0,0,0,-20000,0,0]
["BB110000     ","Share capital",-215014721.94100001,0,0,0,-0.2,0,0,0,0,0,81.759000999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-215014803.5,0,-6827343.8700000001,0,0,0,0,-19882246.800000001,0,0,-39271599,0,0,0,0,0,-20000,0,0]
["BB150000     ","Share premium",-28085210374.939999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-28085210374.939999,0,-2247116847.6900001,0,0,0,0,-570988754.76999998,0,0,-830344616.63999999,0,0,0,0,0,0,0,0]
["BB210000     ","Other reserves",-428903020.56099898,-364761281.81999999,-55781200.420000002,-7926753553.7799997,-3400580894.6799998,-500287327.50999999,-110621937.37,-46258283.909999996,-862911845.96000004,-6683925296.670002,-5604217369.5290012,-0.01,-0.08,0,-25133435.460000001,-109088.36,-58642.22,-191388.78,-1305460624.5899999,25591.72,-182407.22,-3296,-9720979.9299999997,-1157657.602,-2230617.35,0,0,208928577.24000001,26262489939.730003,0,-36143538.829999998,0,0,0,71270,-455501698.81,0,112273170.84,-173964309.08000001,5445456.8399999999,-19822.36,0,0,0,-147433206.69999999,36733101.240000002,0]
["BB210100     ","Translation reserve",71952911.152999997,-236509505.25999999,0,0,0,0,0,0,0,0,308462416.43300003,-0.01,-0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BB210200     ","Mark to market reserve",34130454.280000001,0,0,-14.2,17404.8,14939.8,76828.28,0,0,39125017.399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-32.799999999999997,-5103689,0,-14.2,0,0,0,0,17404.8,0,0,14939.8,0,0,0,0,0,39125017.399999999,0,0]
["BB210300     ","Equity portion of bond",-276502779.99000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-276502779.99000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BB210400     ","Revaluation reserve",381324000,0,0,0,0,0,0,0,0,0,381324000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BB210500     ","Deferred share based compensation reserve",-639010106.01999998,0,0,-36143524.630000003,-111838735.15000001,-56280443.560000002,0,-231640.24,-7197822.6299999999,-149825122.86000001,-55775483.340000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12893633.449999999,-208823700.16,0,-36143524.630000003,0,0,0,0,-111838735.15000001,0,0,-56280443.560000002,0,0,0,0,0,-149825122.86000001,0,0]
["BB210600     ","Captalisation issue reserve",0.09,0,0,0,0,0,0,0.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BB210900     ","Other fair value reserves",-797512.57700000005,-128251776.56,0,0,130485901.54000001,0,0,0,0,0,-1.9370000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3031635.62,0,0,0,0,0,0,-343609098.45999998,0,0,0,0,0,0,0,0,0,0,0]
["BB210999     ","Offset account - Acquisition Logic",4.9220030000000001,0,-100,-6924169067.3999996,-1311236885.6199999,-544927120.60000002,-204051875,-88530312.239999995,-1990154238.0899999,-5108026777.6000013,-6018238637.1860008,0,-7.0000000000000007E-2,0,-1,-1000,-1,-2773145,-753920.35,-11400,-89393704,-2000,-1,-100.012,-1,-1,-1,-232209253.63999999,22514479547.73,0,7,-7,0,0,-1,1,0,-2272532.5,2676086.75,-402951.7,-600,-0.9,-0.65,-1,0,0,0]
["BB500000     ","Retained earnings/(accumulated loss)",-1135315668.638005,278012108.19999999,58684159.399999999,104166893.06999999,-1756172967.52,-349508946.68000001,21383207.969999999,47198365.57,857294069.70000005,-2917841400.2300038,1423347996.2090001,0.01,0,0,25132936.98,128136.93,-75984.759999999995,-1711952.68,1070689548.79,-819891.72,131779.03,3296,9720979.9299999997,665718.51300000004,2230617.35,0,0,-391962547.77999997,383988209.080001,0,225077071.06999999,0,0,0,-1488576.74,-2003138390.7800009,0,-79043556.150000006,59696028.369999997,-5492198.8499999996,19874.990000000002,0,0,0,-2917841400.2300019,0,0]
["BB510000     ","Opening retained earnings - Total",-690939349.25300002,146337905.19,58855713.390000001,90362182.739999995,-1557970328.6300001,-440094646.26999998,33979199.170000002,47237084.789999999,842553119.49000001,-2149048500.52,1392873874.5469999,0.01,0,0,25105126.600000001,128136.93,-68192.95,-1711952.68,863304559.91999996,-819891.72,131779.03,3296,9720979.9299999997,1.19,2230617.35,0,0,-368324153.93000001,314274741.17000002,0,211272360.74000001,0,0,0,-1488576.74,-1804935751.8900001,0,-79043556.150000006,-30887073.399999999,-5494796.6699999999,19874.990000000002,0,0,0,-2149048500.52,0,0]
["BB510100     ","Opening retained earnings from repo and g/journals",-313712760.81300002,146337905.19,58855713.390000001,211272360.74000001,-1806424328.6300001,-155400055.43000001,60912431.170000002,-18786273.210000001,47419119.490000002,-2149048500.52,2500641697.1469998,0.01,0,0,25105126.600000001,128136.93,-68192.95,-4485096.68,863304559.91999996,-819891.72,-66125924.969999999,3296,9720979.9299999997,1.19,2230617.35,0,0,-352761182.93000001,314274741.17000002,0,211272360.74000001,0,0,0,-1488576.74,-1804935751.8900001,0,-119011313.65000001,-30887073.399999999,-5521543.3700000001,19874.990000000002,0,0,0,-2149048500.52,0,0]
["BB510200     ","Opening retained earnings from acquisition jnls",-346037733.25999999,0,0,-120910178,248454000,-284694590.83999997,-26933232,66023358,795134000,0,-1076578967.4200001,0,0,0,0,0,0,2773144,0,0,66257704,0,0,0,0,0,0,-15562971,0,0,0,0,0,0,0,0,0,39967757.5,0,26746.7,0,0,0,0,0,0,0]
["BB510300     ","Opening retained earnings - prior year adjustment",-31188855.18,0,0,0,0,0,0,0,0,0,-31188855.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BB530000     ","Current year retained earnings",-658794707.64499998,131674203.01000001,-171553.99,13804710.330001,-198202638.88999999,90585699.590000004,-12595991.199999999,-38719.22,14740950.210000001,-768792899.71000004,30474121.662,0,0,0,27810.38,0,-7791.81,0,207384988.87,0,0,0,0,665717.32299999997,0,0,0,-23638393.850000001,-144704920.34999999,0,13804710.33,0,0,0,0,-198202638.88999999,0,0,90583101.769999996,2597.8200000000002,0,0,0,0,-768792899.70999897,0,0]
["BB550000     ","Dividends declared and paid",214418388.25999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214418388.25999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BC100000     ","Minority Interest",6724.4290000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6724.4290000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BD000000     ","Non-current liabilities",-9154052250.9500008,-29375801,0,-107822937.18000001,-953613531.71000004,-315366875.5,-115891,0,-72030573.409999996,-3903477348.0300002,-1310924940.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-33213163.879999999,-2428111188.7600002,0,-107822937.18000001,0,0,0,0,-953613531.71000004,0,0,-315366875.5,0,0,0,0,0,-2765754348.0299988,0,0]
["BD100000     ","Borrowings",-1484768085.1989999,0,0,0,0.01,0,100,0,0,0,-26580033.309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1458188151.9000001,0,0,0,0,0,0,0.01,0,0,0,0,0,0,0,0,0,0,0]
["BD101000     ","Secured loans",-1484768185.1989999,0,0,0,0.01,0,0,0,0,0,-26580033.309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1458188151.9000001,0,0,0,0,0,0,0.01,0,0,0,0,0,0,0,0,0,0,0]
["BD101010     ","Secured loans : Westpack",-26580033.335999999,0,0,0,0,0,0,0,0,0,-26580033.335999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BD101990     ","Secured loans : Other",-1458188151.8629999,0,0,0,0.01,0,0,0,0,0,2.7E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1458188151.9000001,0,0,0,0,0,0,0.01,0,0,0,0,0,0,0,0,0,0,0]
["BD102000     ","Unsecured loans",100,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BD102990     ","Unsecured Loans : Other",100,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BD103000     ","Bonds",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BD103010     ","Bond : Convertible",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BD300000     ","Deferred tax",-5690691099.1719999,-29375801,0,0,-846627277.58000004,-170148447,0,0,-1.62,-3031489243.5999999,-1170495368.372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13575547,-428979413,0,0,0,0,0,0,-846627277.58000004,0,0,-170148447,0,0,0,0,0,-1893766243.5999999,0,0]
["BD500000     ","Provisions for other liabilities and charges",-1978593066.579,0,0,-107822937.18000001,-106986254.14,-145218428.5,-115991,0,-72030571.790000007,-871988104.42999995,-113849538.79899999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19637616.879999999,-540943623.86000001,0,-107822937.18000001,0,0,0,0,-106986254.14,0,0,-145218428.5,0,0,0,0,0,-871988104.42999995,0,0]
["BD501000     ","Environmental",-1799018747.2130001,0,0,-99696073.989999995,-106986254.14,-144267046.97,-115991,0,-72030571.790000007,-735435101.49000001,-113849541.59299999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19637616.879999999,-507000549.36000001,0,-99696073.989999995,0,0,0,0,-106986254.14,0,0,-144267046.97,0,0,0,0,0,-735435101.49000001,0,0]
["BD502000     ","CAWMS",-161308945.74000001,0,0,-8126863.1900000004,0,-951381.53,0,0,0,-136553002.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15677698.08,0,-8126863.1900000004,0,0,0,0,0,0,0,-951381.53,0,0,0,0,0,-136553002.94,0,0]
["BD503000     ","Social plan",-18265376.420000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18265376.420000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BD509000     ","Other : provision and liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BE000000     ","Current liabilities",-1987767861.7639999,0,-1330084.79,-145189890.87,-307179698.92000002,-93147793.329999998,-1211667.8899999999,-941086.32,-205668.12,-373704300.62,-307248971.24400002,0,0,0,0,-19048.57,-159060.14000000001,0,-318988.52,0,0,0,0,-5527103.1299999999,0,0,0,-27536886.59,-724047612.70999897,0,-1135436634.9200001,0,0,0,-5812.9,-1818342733.49,0,-36961.040000000001,-349336130.45999998,-221425.62,-52.63,0,0,0,-1907675996.9000001,-354482449.62,0]
["BE110000     ","Trade and other payables",-1638922086.388,0,-100,-131557879.28,-307179698.92000002,-93146471.700000003,0,0,-205668.12,-373704300.62,-276129696.17799997,0,0,0,0,0,-159060.14000000001,0,0,0,0,0,0,-5527103.1299999999,0,0,0,-27536886.59,-423775221.70999998,0,-131557879.28,0,0,0,-5812.9,-307173886.01999998,0,0,-93141804.280000001,-4667.42,0,0,0,0,-365975438.44,-7728862.1799999997,0]
["BE110100     ","Trade",-432439747.366,0,0,-59210181.140000001,-129252501.66,-37369163.299999997,0,0,161321.54999999999,-148875949.50999999,-199335404.22600001,0,0,0,0,0,-159060.14000000001,0,0,0,0,0,0,-3009629.03,0,0,0,-17676717.629999999,162287537.72,0,-59210181.140000001,0,0,0,0,-129252501.66,0,0,-37364495.880000003,-4667.42,0,0,0,0,-146885290.49000001,-1990659.02,0]
["BE110200     ","Payroll",-159421424.558,0,0,0,-10783.98,0,0,0,0,0,-26661438.307999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5451.17,-132743751.09999999,0,0,0,0,0,0,-10783.98,0,0,0,0,0,0,0,0,0,0,0]
["BE110210     ","Pension and provident funds",-62629416.713,0,0,0,0,0,0,0,0,0,-769864.48300000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-61859552.229999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BE110220     ","Medical aids",5710.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5710.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BE110230     ","SARS PAYE",-59063850.019000001,0,0,0,0,0,0,0,0,0,-3891233.5189999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-55172616.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BE110290     ","Other : Payroll creditors",-37733868.615999997,0,0,0,-10783.98,0,0,0,0,0,-22000340.306000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5451.17,-15717293.16,0,0,0,0,0,0,-10783.98,0,0,0,0,0,0,0,0,0,0,0]
["BE110300     ","Leave",-425974409.38499999,0,0,-41512444.299999997,-75956104.310000002,-27900316.309999999,0,0,0,-142173922.06999999,-26288458.655000001,0,0,0,0,0,0,0,0,0,0,0,0,-1238922.75,0,0,0,-4095692.52,-106808548.47,0,-41512444.299999997,0,0,0,0,-75956104.310000002,0,0,-27900316.309999999,0,0,0,0,0,-142173922.06999999,0,0]
["BE110400     ","VAT",-78498733.048999995,0,0,0,-5812.9,0,0,0,0,0,-446092.37900000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-78046827.769999996,0,0,0,0,0,-5812.9,0,0,0,0,0,0,0,0,0,0,0,0]
["BE110500     ","Shaft accruals",-136223609.83000001,0,0,-16946715.93,-25358450.77,-13300783.640000001,0,0,0,-42672410.619999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1749134.79,-36196114.079999998,0,-16946715.93,0,0,0,0,-25358450.77,0,0,-13300783.640000001,0,0,0,0,0,-42672410.619999997,0,0]
["BE110600     ","Power accrual",-79849344.5,0,0,-10146437.720000001,-40600228.710000001,-8853418.2799999993,0,0,-238195.22,-99440.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19911623.969999999,0,-10146437.720000001,0,0,0,0,-40600228.710000001,0,0,-8853418.2799999993,0,0,0,0,0,-99440.6,0,0]
["BE110900     ","Other : Trade and other payables",-326514817.69999999,0,-100,-3742100.19,-35995816.590000004,-5722790.1699999999,0,0,-128794.45,-39882577.82,-23398302.609999999,0,0,0,0,0,0,0,0,0,0,0,0,-1278551.3500000001,0,0,0,-4009890.48,-212355894.03999999,0,-3742100.19,0,0,0,0,-35995816.590000004,0,0,-5722790.1699999999,0,0,0,0,0,-34144374.659999996,-5738203.1600000001,0]
["BE120000     ","Income tax",-17454109.309999999,0,-1329984.79,-13632011.59,0,-1321.63,-1211667.8899999999,-941086.32,0,0,0,0,0,0,0,-19048.57,0,0,-318988.52,0,0,0,0,0,0,0,0,0,0,0,-13632011.59,0,0,0,0,0,0,-1321.63,0,0,0,0,0,0,0,0,0]
["BE201000     ","Loans from subsidiaries",1E-3,0,0,0,0,0,0,0,0,0,1E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999995E-7,0,-990246744.04999995,0,0,0,0,-1511168847.47,0,-35639.410000000003,-256194326.18000001,-216758.2,-52.63,0,0,0,-1541700558.46,-346753587.44,0]
["BE202000     ","Borrowings",-331391666.06699997,0,0,0,0,0,0,0,0,0,-31119275.067000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-300272391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BE500000     ","Liabilities classified as held-for-sale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CA100000     ","Revenue",-10106400351.962999,-101426288,0,-851555321.38,-2048587847.46,-654104122.98000002,0,0,0,-3236884522.9499998,-756289547.29299998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-312089293.17000002,-2145463408.73,0,-851555321.38,0,0,0,0,-2048587847.46,0,0,-654104122.98000002,0,0,0,0,0,-3236884522.9499998,0,0]
["CA101000     ","Revenue : Gold sales",-10106400351.962999,-101426288,0,-851555321.38,-2048587847.46,-654104122.98000002,0,0,0,-3236884522.9499998,-756289547.29299998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-312089293.17000002,-2145463408.73,0,-851555321.38,0,0,0,0,-2048587847.46,0,0,-654104122.98000002,0,0,0,0,0,-3236884522.9499998,0,0]
["CA102000     ","Revenue : Co-products",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA100000     ","Production cost",7521508568.414999,83220653,0,635614276.87,1597613518.4300001,558654976.91999996,0,0,0,2388147196.4699998,555368837.02499998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249149671.06999999,1453739438.6300001,0,635614276.87,0,0,0,0,1597613518.4300001,0,0,558654976.91999996,0,0,0,0,0,2388147196.4699998,0,0]
["DA101000     ","Labour",3657964738.5869999,0,0,399432541.91000003,747439651.21000004,306165519.44999999,0,0,0,1333125321.5999999,95331969.437000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43082328.799999997,733387406.17999995,0,399432541.91000003,0,0,0,0,747439651.21000004,0,0,306165519.44999999,0,0,0,0,0,1333125321.5999999,0,0]
["DA101100     ","Payroll 1 Cost",1626235917.977,0,0,258384301.87,290370248.61000001,120894107.40000001,0,0,0,534318111.43000001,95331969.437000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29180915.739999998,297756263.49000001,0,258384301.87,0,0,0,0,290370248.61000001,0,0,120894107.40000001,0,0,0,0,0,534318111.43000001,0,0]
["DA101101     ","Payroll 1 : Cost to company",1418238977.756,0,0,228764511.61000001,252851065.00999999,108491579.45999999,0,0,0,453556824.33999997,89098967.486000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25774927.969999999,259701101.88,0,228764511.61000001,0,0,0,0,252851065.00999999,0,0,108491579.45999999,0,0,0,0,0,453556824.33999997,0,0]
["DA101105     ","Payroll 1 : Bonus",138456378.56099999,0,0,19182037.350000001,20911593.390000001,12813958.560000001,0,0,0,51484473.310000002,6233001.9510000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1671356.68,26159957.32,0,19182037.350000001,0,0,0,0,20911593.390000001,0,0,12813958.560000001,0,0,0,0,0,51484473.310000002,0,0]
["DA101110     ","Payroll 1 : Overtime",71936067.280000001,0,0,10322252.199999999,16201112.689999999,4805562.45,0,0,0,27565748.190000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1734631.09,11306760.66,0,10322252.199999999,0,0,0,0,16201112.689999999,0,0,4805562.45,0,0,0,0,0,27565748.190000001,0,0]
["DA101115     ","Payroll 1 : Retrenchment",-2395505.62,0,0,115500.71,406477.52,-5216993.07,0,0,0,1711065.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,588443.63,0,115500.71,0,0,0,0,406477.52,0,0,-5216993.07,0,0,0,0,0,1711065.59,0,0]
["DA101200     ","Payroll 2 Cost",2031728820.6099999,0,0,141048240.03999999,457069402.60000002,185271412.05000001,0,0,0,798807210.16999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13901413.060000001,435631142.69,0,141048240.03999999,0,0,0,0,457069402.60000002,0,0,185271412.05000001,0,0,0,0,0,798807210.16999996,0,0]
["DA101201     ","Payroll 2 : Cost to company",1805062178.53,0,0,126672334.52,393889348.24000001,167672811.25999999,0,0,0,711849568.73000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11969304.59,393008811.19,0,126672334.52,0,0,0,0,393889348.24000001,0,0,167672811.25999999,0,0,0,0,0,711849568.73000002,0,0]
["DA101205     ","Payroll 2 : Bonus",134591286.63999999,0,0,6242298.6399999997,37309601.340000004,8996746.5500000007,0,0,0,55721857.329999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,845457.94,25475324.84,0,6242298.6399999997,0,0,0,0,37309601.340000004,0,0,8996746.5500000007,0,0,0,0,0,55721857.329999998,0,0]
["DA101210     ","Payroll 2 : Overtime",71231860.790000007,0,0,7052360.46,16822610.859999999,11005485.720000001,0,0,0,22674591.960000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,988276.5,12688535.289999999,0,7052360.46,0,0,0,0,16822610.859999999,0,0,11005485.720000001,0,0,0,0,0,22674591.960000001,0,0]
["DA101215     ","Payroll 2 : Retrenchment",20843494.649999999,0,0,1081246.42,9047842.1600000001,-2403631.48,0,0,0,8561192.1500000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98374.03,4458471.37,0,1081246.42,0,0,0,0,9047842.1600000001,0,0,-2403631.48,0,0,0,0,0,8561192.1500000004,0,0]
["DA102000     ","Stores",1871220117.951,0,0,222653084.96000001,343992142.51999998,83221133.659999996,0,0,0,520943999.04000002,308024300.78100002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78475034.510000005,313910422.48000002,0,222653084.96000001,0,0,0,0,343992142.51999998,0,0,83221133.659999996,0,0,0,0,0,520943999.04000002,0,0]
["DA102010     ","Provision for obsolete cost",105768.71,0,0,-798.82,84947.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21619.79,0,-798.82,0,0,0,0,84947.74,0,0,0,0,0,0,0,0,0,0,0]
["DA102020     ","Drilling and consumables",36852229.215999998,0,0,877519.92,7689623.6799999997,1435038.16,0,0,0,10891489.5,9438671.6860000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6519886.2699999996,0,877519.92,0,0,0,0,7689623.6799999997,0,0,1435038.16,0,0,0,0,0,10891489.5,0,0]
["DA102030     ","Blasting",33209551.739999998,0,0,5283212.5,9086264.3900000006,2205888.81,0,0,0,5215179.1100000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8563836.9700000007,2855169.96,0,5283212.5,0,0,0,0,9086264.3900000006,0,0,2205888.81,0,0,0,0,0,5215179.1100000003,0,0]
["DA102040     ","Explosive accessories",80500407.384000003,0,0,3436534.52,15100250.039999999,2125452.96,0,0,0,29952437.809999999,13787506.804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16098225.25,0,3436534.52,0,0,0,0,15100250.039999999,0,0,2125452.96,0,0,0,0,0,29952437.809999999,0,0]
["DA102050     ","Stores and materials",908469345.59000003,0,0,84077729.700000003,212601198.69999999,55789385.960000001,0,0,0,331632930.79000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32184423.710000001,192183676.72999999,0,84077729.700000003,0,0,0,0,212601198.69999999,0,0,55789385.960000001,0,0,0,0,0,331632930.79000002,0,0]
["DA102060     ","Support",185190688.78999999,0,0,8806554.1699999999,45157795.289999999,5997974.04,0,0,0,84267431.189999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40960934.100000001,0,8806554.1699999999,0,0,0,0,45157795.289999999,0,0,5997974.04,0,0,0,0,0,84267431.189999998,0,0]
["DA102070     ","Electrical",30981048.436999999,0,0,11485657.289999999,982236.51,494.72,0,0,0,4144636.66,1120395.027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1569392.39,11678235.84,0,11485657.289999999,0,0,0,0,982236.51,0,0,494.72,0,0,0,0,0,4144636.66,0,0]
["DA102080     ","Mechanical",26824142.155000001,0,0,13697842,2012470.8,271522.2,0,0,0,2499485.33,143305.07500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8199516.75,0,13697842,0,0,0,0,2012470.8,0,0,271522.2,0,0,0,0,0,2499485.33,0,0]
["DA102090     ","Workshop recovery",47455002.799999997,0,0,7076532.6600000001,937895.54,-1349044.74,0,0,0,18096124.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8063,22685431.359999999,0,7076532.6600000001,0,0,0,0,937895.54,0,0,-1349044.74,0,0,0,0,0,18096124.98,0,0]
["DA102100     ","Tyres",22408537.590999998,0,0,9842778.5999999996,22700,0,0,0,0,60122.25,12444824.200999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38112.54,0,0,9842778.5999999996,0,0,0,0,22700,0,0,0,0,0,0,0,0,60122.25,0,0]
["DA102110     ","Diesel",150261748.45699999,0,0,9215616.6600000001,6472417.5999999996,2780945.55,0,0,0,1796329.62,127608077.847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,591.16999999999996,2387770.0099999998,0,9215616.6600000001,0,0,0,0,6472417.5999999996,0,0,2780945.55,0,0,0,0,0,1796329.62,0,0]
["DA102120     ","Pumps  sumps and valves",18177729.177999999,0,0,6802291.9900000002,3724989.58,0,0,0,0,3325784.21,3148517.4079999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,894706.15,281439.84000000003,0,6802291.9900000002,0,0,0,0,3724989.58,0,0,0,0,0,0,0,0,3325784.21,0,0]
["DA102130     ","Maintenance",53052946.435000002,0,0,4338310.32,210195,5738467.5300000003,0,0,0,5191924.67,32253729.855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4046874.58,1273444.48,0,4338310.32,0,0,0,0,210195,0,0,5738467.5300000003,0,0,0,0,0,5191924.67,0,0]
["DA102140     ","Major repairs",46281093.609999999,0,0,3479758.52,20749518.120000001,1294102.94,0,0,0,17489262.620000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1829897.38,1438554.03,0,3479758.52,0,0,0,0,20749518.120000001,0,0,1294102.94,0,0,0,0,0,17489262.620000001,0,0]
["DA102990     ","Other stores cost",231449877.85800001,0,0,54233544.93,19159639.530000001,6930905.5300000003,0,0,0,6380860.2999999998,108079272.87800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29339136.620000001,7326518.0700000003,0,54233544.93,0,0,0,0,19159639.530000001,0,0,6930905.5300000003,0,0,0,0,0,6380860.2999999998,0,0]
["DA103000     ","Services",1153847766.6140001,0,0,103272952.34,306834191.5,94802693.700000003,0,0,0,433063179.88,-25497462.566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14992241.49,226379970.27000001,0,103272952.34,0,0,0,0,306834191.5,0,0,94802693.700000003,0,0,0,0,0,433063179.88,0,0]
["DA103010     ","Power : Services",1069614109.1160001,0,0,98784275.340000004,282454896.27999997,90493443.989999995,0,0,0,403315453.73000002,-25542381.454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14988167.49,205120253.74000001,0,98784275.340000004,0,0,0,0,282454896.27999997,0,0,90493443.989999995,0,0,0,0,0,403315453.73000002,0,0]
["DA103020     ","Water : Service",84233657.497999996,0,0,4488677,24379295.219999999,4309249.71,0,0,0,29747726.149999999,44918.887999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4074,21259716.530000001,0,4488677,0,0,0,0,24379295.219999999,0,0,4309249.71,0,0,0,0,0,29747726.149999999,0,0]
["DA104000     ","Outside contractors",776804032.04100001,0,0,77277535.950000003,103928868.98,39936756.479999997,0,0,0,113342787.18000001,202137674.111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110915173.81,129265235.53,0,77277535.950000003,0,0,0,0,103928868.98,0,0,39936756.479999997,0,0,0,0,0,113342787.18000001,0,0]
["DA104010     ","Labour hire",45139873.167999998,0,0,6577603.2400000002,23320734.010000002,689548.42,0,0,0,5754584.1200000001,1337901.2779999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1307556.3700000001,6151945.7300000004,0,6577603.2400000002,0,0,0,0,23320734.010000002,0,0,689548.42,0,0,0,0,0,5754584.1200000001,0,0]
["DA104020     ","Drilling",13541955.609999999,0,0,10496968.800000001,863179.18,1047105,0,0,0,208299.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,926402.75,0,10496968.800000001,0,0,0,0,863179.18,0,0,1047105,0,0,0,0,0,208299.88,0,0]
["DA104030     ","Rock transport",128467624.39,0,0,10690945.050000001,8078184.4299999997,8974752.3000000007,0,0,0,45533262.219999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55190480.390000001,0,10690945.050000001,0,0,0,0,8078184.4299999997,0,0,8974752.3000000007,0,0,0,0,0,45533262.219999999,0,0]
["DA104040     ","Security",60818441.549999997,0,0,6721132.0899999999,15751300.869999999,8295956.0599999996,0,0,0,4975001.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2696262.63,22378788.100000001,0,6721132.0899999999,0,0,0,0,15751300.869999999,0,0,8295956.0599999996,0,0,0,0,0,4975001.8,0,0]
["DA104050     ","Production contractors",84878071.909999996,0,0,10000,746783.59,2932856.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80483753.260000005,704678.58,0,10000,0,0,0,0,746783.59,0,0,2932856.48,0,0,0,0,0,0,0,0]
["DA104060     ","Other as per Oracle",521783.7,0,0,44423.199999999997,0,80723.61,0,0,0,22381.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,372753.4,1501.75,0,44423.199999999997,0,0,0,0,0,0,0,80723.61,0,0,0,0,0,22381.74,0,0]
["DA104990     ","Other : Outside contractors",443436281.713,0,0,42736463.57,55168686.899999999,17915814.609999999,0,0,0,56849257.420000002,200799772.833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26054848.149999999,43911438.229999997,0,42736463.57,0,0,0,0,55168686.899999999,0,0,17915814.609999999,0,0,0,0,0,56849257.420000002,0,0]
["DA105000     ","Other distributable cost",327659833.82499999,0,0,22871356.210000001,51370753.899999999,18409027.91,0,0,0,69012544.430000007,128353907.595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7594742.3200000003,30047501.460000001,0,22871356.210000001,0,0,0,0,51370753.899999999,0,0,18409027.91,0,0,0,0,0,69012544.430000007,0,0]
["DA106000     ","Non-distributable",267826081.479,0,0,32571244.800000001,42067590.82,10544055.16,0,0,0,113834397.41,3656528.7289999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2862507.05,68014771.609999999,0,32571244.800000001,0,0,0,0,42067590.82,0,0,10544055.16,0,0,0,0,0,113834397.41,0,0]
["DA107000     ","Allocations",-574155167.25399995,0,0,-213837649.78,-52502607.609999999,-1836851.15,0,0,0,-169074448.16,-55555526.004000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162873.24,-81510957.790000007,0,-213837649.78,0,0,0,0,-52502607.609999999,0,0,-1836851.15,0,0,0,0,0,-169074448.16,0,0]
["DA108000     ","Ongoing development allocation",-26902716.02,0,0,-26902716.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26902716.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA109000     ","Stock revaluation",122184775.48,83220653,0,16625879.51,47008893.140000001,11051617.15,0,0,0,-37309447.880000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7799077.79,9386258.3499999996,0,16625879.51,0,0,0,0,47008893.140000001,0,0,11051617.15,0,0,0,0,0,-37309447.880000003,0,0]
["DA109010     ","Gold stock",127192545.12,83220653,0,16625879.51,59517893.140000001,11051617.15,0,0,0,-37309447.880000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15300308.15,9386258.3499999996,0,16625879.51,0,0,0,0,59517893.140000001,0,0,11051617.15,0,0,0,0,0,-37309447.880000003,0,0]
["DA109020     ","ROM",-5007769.6399999997,0,0,0,-12509000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7501230.3600000003,0,0,0,0,0,0,0,-12509000,0,0,0,0,0,0,0,0,0,0,0]
["DA110000     ","Deferred stripping costs",-25937608.050000001,0,0,0,0,0,0,0,0,0,-25937608.050000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA111000     ","Byproduct credits",-123210919.134,0,0,-2618753.89,-3670638.72,-7291523.71,0,0,0,-12468181.109999999,-95620751.044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-837041.87,-704028.79,0,-2618753.89,0,0,0,0,-3670638.72,0,0,-7291523.71,0,0,0,0,0,-12468181.109999999,0,0]
["DA112000     ","Royalty tax",94207632.895999998,0,0,4268800.88,11144672.689999999,3652548.27,0,0,0,23677044.079999998,20475804.035999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5425903.6100000003,25562859.329999998,0,4268800.88,0,0,0,0,11144672.689999999,0,0,3652548.27,0,0,0,0,0,23677044.079999998,0,0]
["DA211000     ","Amortisation",1431752044.27,30897230.640000001,0,194949601.19999999,161879457.25999999,141244845.74000001,0,0,0,457303687.19,214392158.36000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10915784.130000001,220169279.75,0,194949601.19999999,0,0,0,0,161879457.25999999,0,0,141244845.74000001,0,0,0,0,0,457303687.19,0,0]
["DA211100     ","Depreciation : Mining assets",836661216.82299995,30897230.640000001,0,170099189.18000001,84621185.969999999,57861247.439999998,0,0,0,226260279.84999999,167342578.42300001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10774117.460000001,88805387.859999999,0,170099189.18000001,0,0,0,0,84621185.969999999,0,0,57861247.439999998,0,0,0,0,0,226260279.84999999,0,0]
["DA211200     ","Depreciation : Non-mining assets",21635717.155000001,0,0,40397.86,13963132.26,0,0,0,0,658315.73,1979109.8149999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,141666.67000000001,4853094.82,0,40397.86,0,0,0,0,13963132.26,0,0,0,0,0,0,0,0,658315.73,0,0]
["DA211300     ","Depreciation : Capital Development",534190438.412,0,0,24810014.16,63295139.030000001,83383598.299999997,0,0,0,230385091.61000001,45070470.122000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87246125.189999998,0,24810014.16,0,0,0,0,63295139.030000001,0,0,83383598.299999997,0,0,0,0,0,230385091.61000001,0,0]
["DA211400     ","Depreciation : Intangible assets",39264671.880000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39264671.880000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA211900     ","Deferred depreciation expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA212000     ","Impairment of property  plant and equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA212100     ","Impairment of property  plant and equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA212200     ","Impairment written back",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA220000     ","Employment termination and restructuring cost",158342164.52000001,0,0,3389310.61,4322034.99,21880979.359999999,0,0,0,46095588.399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,442415.7,82211835.459999993,0,3389310.61,0,0,0,0,4322034.99,0,0,21880979.359999999,0,0,0,0,0,46095588.399999999,0,0]
["DA231000     ","Share based compensation",102622670.75,0,0,9729424.5899999999,19897133.809999999,9141177.3000000007,0,0,0,31994028.91,8624904.5600000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,720822.32,22515179.260000002,0,9729424.5899999999,0,0,0,0,19897133.809999999,0,0,9141177.3000000007,0,0,0,0,0,31994028.91,0,0]
["DA232000     ","Post retirement benefits",972589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,972589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA233000     ","Insurance credits",-173637344.47,0,0,-15924293.130000001,-38362281.289999999,-16803270.57,0,0,0,-60078496.659999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3596182.92,-38872819.899999999,0,-15924293.130000001,0,0,0,0,-38362281.289999999,0,0,-16803270.57,0,0,0,0,0,-60078496.659999996,0,0]
["DA241000     ","Rehabilitation cost",14544600,0,0,0,14544600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14544600,0,0,0,0,0,0,0,0,0,0,0]
["DA242000     ","Care and maintenance",99734516.687999994,0,0,560299.39,1163754.06,6140284.2000000002,0,0,4046250.57,11083832.48,272364.80800000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76467731.180000007,0,560299.39,0,0,0,0,1163754.06,0,0,6140284.2000000002,0,0,0,0,0,11083832.48,0,0]
["DA299999     ","Gross (profit)/loss",-950560542.78999901,12691595.640000001,0,-23236701.849998999,-287529630.19999999,66154869.969999999,0,0,4046250.57,-362338686.16000003,22368717.460000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-54456782.869999997,-328260175.35000002,0,-23236701.850000001,0,0,0,0,-287529630.19999999,0,0,66154869.969999999,0,0,0,0,0,-362338686.15999901,0,0]
["DA310000     ","Corporate  administration and other expenditure",382696988.23299998,0,0,25368307.199999999,52044730.350000001,27628179.239999998,0,0,0,99736937.980000004,87079812.122999996,0,0,0,0,0,0,0,0,0,0,0,0,433000,0,0,0,10542194.5,79863826.840000004,0,25368307.199999999,0,0,0,0,52044730.350000001,0,0,27628179.239999998,0,0,0,0,0,99736937.980000004,0,0]
["DA310100     ","Professional & Legal Services",15457825.756999999,0,0,0,150117.32999999999,0,0,0,0,56577.69,260643.807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14990486.93,0,0,0,0,0,0,150117.32999999999,0,0,0,0,0,0,0,0,56577.69,0,0]
["DA310200     ","Audit fees",24546950.739999998,0,0,0,0,0,0,0,0,0,245112.98,0,0,0,0,0,0,0,0,0,0,0,0,433000,0,0,0,0,23868837.760000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310210     ","Internal : Audit Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310220     ","External : Audit Fees",24546950.739999998,0,0,0,0,0,0,0,0,0,245112.98,0,0,0,0,0,0,0,0,0,0,0,0,433000,0,0,0,0,23868837.760000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310300     ","Corporate cost transfers",230000,0,0,25368307.199999999,51884613.020000003,27628179.239999998,0,0,0,99680360.290000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10542194.5,-214873654.25,0,25368307.199999999,0,0,0,0,51884613.020000003,0,0,27628179.239999998,0,0,0,0,0,99680360.290000007,0,0]
["DA310400     ","Loan and bond related costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310500     ","Stock exchange listing costs",7076648.5999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7076648.5999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310600     ","Investor relations costs",396146.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396146.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310700     ","Corporate office operations",244432934.77000001,0,0,0,0,0,0,0,0,0,79686369.980000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164746564.78999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310800     ","Corporate projects",84323180.826000005,0,0,0,0,0,0,0,0,0,6887685.3559999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77435495.469999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310810     ","Corporate social initiatives",70713656.319999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70713656.319999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310820     ","Corporate business development",13609524.505999999,0,0,0,0,0,0,0,0,0,6887685.3559999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6721839.1500000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA310990     ","Other : Corporate and administration expenses",6233301.1500000004,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6223301.1500000004,0,0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0]
["DA320000     ","Exploration expenditure",238613339.56799999,0,0,0,349428.79,26693703.449999999,0,0,0,12989297.93,192792351.748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2582637.16,3205920.49,0,0,0,0,0,0,349428.79,0,0,26693703.449999999,0,0,0,0,0,12989297.93,0,0]
["DA320100     ","Exploration : Resource definition drilling",149892822.10699999,0,0,0,349428.79,26693703.449999999,0,0,0,12989297.93,104071834.287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2582637.16,3205920.49,0,0,0,0,0,0,349428.79,0,0,26693703.449999999,0,0,0,0,0,12989297.93,0,0]
["DA320200     ","Exploration : Brownfield's exploration",14184238.891000001,0,0,0,0,0,0,0,0,0,14184238.891000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA320300     ","Exploration : Greenfield's exploration",74536278.569999993,0,0,0,0,0,0,0,0,0,74536278.569999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA320400     ","Exploration : Capital exploration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA330000     ","Project feasibility studies",42155207.597999997,0,0,0,0,0,0,0,0,0,42155207.597999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA330100     ","Business Case/Pre-Feasibility",42149138.563000001,0,0,0,0,0,0,0,0,0,42149138.563000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA330200     ","Feasibility",6069.0349999999999,0,0,0,0,0,0,0,0,0,6069.0349999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA350000     ","Profit on sale of property  plant and equipment",-24087985.736000001,0,0,0,-565939.85,-2273851.92,0,0,0,-4046312.76,-14846456.686000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2355424.52,0,0,0,0,0,0,-565939.85,0,0,-2273851.92,0,0,0,0,0,-4046312.76,0,0]
["DA350100     ","Profit on sale of PPE : Mining assets",-7326551.0700000003,0,0,0,-490939.85,-2216851.9300000002,0,0,0,-2407974.7599999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2210784.5299999998,0,0,0,0,0,0,-490939.85,0,0,-2216851.9300000002,0,0,0,0,0,-2407974.7599999998,0,0]
["DA350200     ","Profit on sale of PPE : Other assets",-16761434.665999999,0,0,0,-75000,-56999.99,0,0,0,-1638338,-14846456.686000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-144639.99,0,0,0,0,0,0,-75000,0,0,-56999.99,0,0,0,0,0,-1638338,0,0]
["DA390000     ","Other (income)/expenditure",50038080.335000001,43654192.200000003,-211030.89,-47779.69,1031059.52,-632857.1,175000,-21835.14,11579433.560000001,-1561457.58,-15810820.865,0,0,0,28810.45,0,0,0,0,0,0,0,0,239385.88,0,0,0,-86339.91,11702319.9,0,-47779.69,0,0,0,0,1031059.52,0,0,-632857.1,0,0,0,0,0,-1561011.65,-445.93,0]
["DA390100     ","Forex",44348068.758000001,43654192.200000003,0,0,0,101395.77,0,0,0,0,1288129.7080000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-695648.92,0,0,0,0,0,0,0,0,0,101395.77,0,0,0,0,0,0,0,0]
["DA390110     ","Forex : Realised",52870013.971000001,43654192.200000003,0,0,0,101395.77,0,0,0,0,9810074.9210000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-695648.92,0,0,0,0,0,0,0,0,0,101395.77,0,0,0,0,0,0,0,0]
["DA390120     ","Forex : Unrealised",-8521945.2129999995,0,0,0,0,0,0,0,0,0,-8521945.2129999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA390200     ","Bad debts",25677802.776000001,0,0,9288.34,11332357.810000001,-83978.51,0,0,11579433.560000001,113214.96,1884978.2760000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-663.27,843171.61,0,9288.34,0,0,0,0,11332357.810000001,0,0,-83978.51,0,0,0,0,0,113214.96,0,0]
["DA390900     ","Other income and expenses",-19987791.199000001,0,-211030.89,-57068.03,-10301298.289999999,-650274.36,175000,-21835.14,0,-1674672.54,-18983928.848999999,0,0,0,28810.45,0,0,0,0,0,0,0,0,239385.88,0,0,0,-85676.64,11554797.210000001,0,-57068.03,0,0,0,0,-10301298.289999999,0,0,-650274.36,0,0,0,0,0,-1674226.61,-445.93,0]
["DA390910     ","Other : Income",-354657662.30299997,0,0,-57068.03,-103007699.84,-650274.36,0,0,0,-171092580.69999999,-19973501.932999998,0,0,0,0,0,0,0,0,0,0,0,0,-58515480.869999997,0,0,0,-85676.64,-1275379.93,0,-57068.03,0,0,0,0,-103007699.84,0,0,-650274.36,0,0,0,0,0,-1674226.61,-169418354.09,0]
["DA390920     ","Other : Expenses",334669871.10399997,0,-211030.89,0,92706401.549999997,0,175000,-21835.14,0,169417908.16,989573.08400000003,0,0,0,28810.45,0,0,0,0,0,0,0,0,58754866.75,0,0,0,0,12830177.140000001,0,0,0,0,0,0,92706401.549999997,0,0,0,0,0,0,0,0,0,169417908.16,0]
["DA399999     ","Operating (profit)/loss",-261144912.79200199,56345787.840000004,-211030.89,2083825.66,-234670351.390001,117570043.64,175000,-21835.14,15625684.130000001,-255220220.59000099,313738811.37800002,0,0,0,28810.45,0,0,0,0,0,0,0,0,672385.88,0,0,0,-41418291.119999997,-235843532.63999999,0,2083825.66,0,0,0,0,-234670351.390001,0,0,117570043.64,0,0,0,0,0,-255219774.66000101,-445.93,0]
["DA410000     ","(Profit)/loss on sale of investments",3.1579999999999999,140532238.66999999,0,0,0,0,0,0,0,0,-140532235.51199999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA410100     ","(Profit)/loss on sale of : Listed investments",4.4999999999999998E-2,2919097.4,0,0,0,0,0,0,0,0,-2919097.355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA410200     ","(Profit)/loss on sale of : Unlisted investments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA410300     ","(Profit)/loss on sale of : Investment in associate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA410400     ","(Profit)/loss on sale of : Investment in subsidiar",3.113,137613141.27000001,0,0,0,0,0,0,0,0,-137613138.15700001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA410500     ","(Profit)/loss on sale of : Investment in JV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA420000     ","(Profit)/loss on financial instruments",1115676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1115676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA430000     ","(Profit)/loss from associate",50892943.600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50892943.600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA440000     ","Impairment of investments and financial instrument",159770651.47,0,0,0,0,0,0,0,3380,0,0,0,0,0,0,0,0,0,159767271.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA440100     ","Impairment of fair value reserve",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA440200     ","Impairment of associates",159767271.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159767271.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA440300     ","Impairment of investments",3380,0,0,0,0,0,0,0,3380,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA440400     ","Impairment of financial instruments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA450000     ","Net gain/(loss) on financial instruments",-422138204.39999998,-2919097.4,0,-4023394.2,-13882822.42,-13369514.939999999,0,0,-4268046.4400000004,-362853233.85000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1933923.33,-18888171.82,0,-4023394.2,0,0,0,0,-13882822.42,0,0,-13369514.939999999,0,0,0,0,0,-362853233.85000002,0,0]
["DA491000     ",{"$f":"++++++D205","v":0},-120847865.808,0,0.65,-2533225.2400000002,-16809065.469999999,-5738833.5300000003,-6513152.5599999996,-16884.080000000002,-438319.97,-19442416.559999999,-4179348.7379999999,0,0,0,-1000.07,0,0,0,-4389851.2,0,0,0,0,54.63,0,0,0,-307612.65999999997,-60478211.009999998,0,-2533225.2400000002,0,0,0,0,-16809065.469999999,0,0,-5738833.5300000003,0,0,0,0,0,-19442416.559999999,0,0]
["DA491100     ","Interest Received",-118557392.57799999,0,0.65,-337754.24,-16809065.469999999,-5738833.5300000003,-6511995.5599999996,-16884.080000000002,-438319.97,-19442416.559999999,-4179348.7379999999,0,0,0,-1000.07,0,0,0,-4389851.2,0,0,0,0,54.63,0,0,0,-307612.65999999997,-60384365.780000001,0,-337754.24,0,0,0,0,-16809065.469999999,0,0,-5738833.5300000003,0,0,0,0,0,-19442416.559999999,0,0]
["DA491110     ","Interest Received : Rehab",-12866803.949999999,0,0,-337165.96,-1144957.3999999999,-1448886.08,0,0,-438319.97,-7735871.4500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-307473.01,-1454130.08,0,-337165.96,0,0,0,0,-1144957.3999999999,0,0,-1448886.08,0,0,0,0,0,-7735871.4500000002,0,0]
["DA491190     ","Interest Received : Other",-105690588.62800001,0,0.65,-588.28,-15664108.07,-4289947.45,-6511995.5599999996,-16884.080000000002,0,-11706545.109999999,-4179348.7379999999,0,0,0,-1000.07,0,0,0,-4389851.2,0,0,0,0,54.63,0,0,0,-139.65,-58930235.700000003,0,-588.28,0,0,0,0,-15664108.07,0,0,-4289947.45,0,0,0,0,0,-11706545.109999999,0,0]
["DA491200     ","Interest Received : Intercompany charge",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA491900     ","Dividends received",-2290473.23,0,0,-2195471,0,0,-1157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-93845.23,0,-2195471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA492000     ","Finance cost",221912298.95899999,0,0,18277504.109999999,18434885.390000001,15936969.17,0,0,3818252.49,62988359.170000002,1417678.959,0,0,0,0,0,2423.04,0,0,0,0,0,0,1.23,0,0,0,2794287.37,98241938.030000001,0,18277504.109999999,0,0,0,0,18434885.390000001,0,0,15936767.51,201.66,0,0,0,0,62987913.240000002,445.93,0]
["DA492100     ","Finance cost : SARS",5567666.5099999998,0,0,0,0,5251228.12,0,0,0,0,0,0,0,0,0,0,2423.04,0,0,0,0,0,0,0,0,0,0,243269.88,70745.47,0,0,0,0,0,0,0,0,0,5251026.46,201.66,0,0,0,0,0,0,0]
["DA492200     ","Finance cost : Loans",114482268.19599999,0,0,0,0,0,0,0,0,0,1030221.656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113452046.54000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA492300     ","Finance cost : Rehab",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA492900     ","Finance cost : Intercompany interest charge",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13325358.539999999,0,0,0,0,14427422.640000001,0,0,2133401.23,0,0,0,0,0,21704194.84,0,0]
["DA492980     ","Finance cost : Other",111786973.29000001,0,0,4952145.57,6828780.9500000002,8552339.8200000003,0,0,3818252.49,48393613.479999997,381299,0,0,0,0,0,0,0,0,0,0,0,0,1.23,0,0,0,1370066.57,37490474.18,0,4952145.57,0,0,0,0,6828780.9500000002,0,0,8552339.8200000003,0,0,0,0,0,48393167.549999997,445.93,0]
["DA492990     ","Finance cost : Interest capitalised",-9930767.3499999996,0,0,0,-2821318.2,0,0,0,0,-7109449.1500000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2821318.2,0,0,0,0,0,0,0,0,-7109449.1500000004,0,0]
["DA492999     ","Offset account - Intercompany interest",6158.3130000000001,0,0,13325358.539999999,14427422.640000001,2133401.23,0,0,0,21704194.84,6158.3029999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1180950.92,-52771328.159999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA499999     ","(Profit)/loss before taxation",-370439409.81300199,193958929.11000001,-211030.24,13804710.330001,-246927353.88999999,114398664.34,-6338152.5599999996,-38719.22,14740950.210000001,-574527511.83000004,170444906.08700001,0,0,0,27810.38,0,2423.04,0,206270363.87,0,0,0,0,672441.74,0,0,0,-40865539.740000002,-215852301.44,0,13804710.33,0,0,0,0,-246927353.88999999,0,0,114398462.68000001,201.66,0,0,0,0,-574527511.82999897,0,0]
["DA500000     ","Taxation",-268942096.30500001,-42878248.990000002,39476.25,0,48724715,-23812964.75,-6257838.6399999997,0,0,-194265387.88,-139970784.42500001,0,0,0,0,0,-10214.85,0,1114625,0,0,0,0,0,0,0,0,17227145.890000001,71147381.090000004,0,0,0,0,0,0,48724715,0,0,-23815360.91,2396.16,0,0,0,0,-194265387.88,0,0]
["DA501000     ","Mining taxation expense current year",9707731.0050000008,139970783.80000001,0,0,0,0,0,0,0,0,-139970783.79499999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9707731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA502000     ","Non mining taxation expense current year",30405615.370000001,0,59088,0,623628,0,1779259,0,0,0,-0.63,0,0,0,0,0,0,0,1114625,0,0,0,0,0,0,0,0,30348,26798668,0,0,0,0,0,0,623628,0,0,0,0,0,0,0,0,0,0,0]
["DA503000     ","Deferred taxation expense",-289897079.42000002,-182849032.78999999,0,0,55236549.840000004,-19661280.27,0,0,0,-194265387.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2220473,49421598.68,0,0,0,0,0,0,55236549.840000004,0,0,-19661280.27,0,0,0,0,0,-194265387.88,0,0]
["DA504000     ","Mining taxation expense adjustment prior years",-19406067.25,0,0,0,-7135462.8399999999,-12133753.710000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4936034.8899999997,-5072885.59,0,0,0,0,0,0,-7135462.8399999999,0,0,-12133753.710000001,0,0,0,0,0,0,0,0]
["DA505000     ","Non mining taxation expense adjustment prior year",247703.99,0,-19611.75,0,0,7982069.2300000004,-8037097.6399999997,0,0,0,0,0,0,0,0,0,-10214.85,0,0,0,0,0,0,0,0,0,0,332559,0,0,0,0,0,0,0,0,0,0,7979673.0700000003,2396.16,0,0,0,0,0,0,0]
["DA599999     ","(Profit)/loss before non-controling interest",-639381506.11799896,151080680.12,-171553.99,13804710.330001,-198202638.88999999,90585699.590000004,-12595991.199999999,-38719.22,14740950.210000001,-768792899.71000004,30474121.662,0,0,0,27810.38,0,-7791.81,0,207384988.87,0,0,0,0,672441.74,0,0,0,-23638393.850000001,-144704920.34999999,0,13804710.33,0,0,0,0,-198202638.88999999,0,0,90583101.769999996,2597.8200000000002,0,0,0,0,-768792899.71000004,0,0]
["DA600000     ","Non-controlling interest",-6724.4170000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6724.4170000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA699999     ","Net (profit)/loss from continuing operations",-639388230.53500104,151080680.12,-171553.99,13804710.330001,-198202638.88999999,90585699.590000004,-12595991.199999999,-38719.22,14740950.210000001,-768792899.71000004,30474121.662,0,0,0,27810.38,0,-7791.81,0,207384988.87,0,0,0,0,665717.32299999997,0,0,0,-23638393.850000001,-144704920.34999999,0,13804710.33,0,0,0,0,-198202638.88999999,0,0,90583101.769999996,2597.8200000000002,0,0,0,0,-768792899.71000004,0,0]
["DA900000     ","Discontinued operations",-19406477.109999999,-19406477.109999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA900100     ","(Profit)/loss from discontinued operations",-19406477.109999999,-19406477.109999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DA999999     ","Net (profit)/loss for the period",-658794707.64499903,131674203.01000001,-171553.99,13804710.330001,-198202638.88999999,90585699.590000004,-12595991.199999999,-38719.22,14740950.210000001,-768792899.71000004,30474121.662,0,0,0,27810.38,0,-7791.81,0,207384988.87,0,0,0,0,665717.32299999997,0,0,0,-23638393.850000001,-144704920.34999999,0,13804710.33,0,0,0,0,-198202638.88999999,0,0,90583101.769999996,2597.8200000000002,0,0,0,0,-768792899.71000004,0,0]

{"sheet":"JSE Handbook info","index":1,"n_rows":189,"n_cols":11,"rows_kept":189,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Re-calculated the rations based on the formulas given and got a different answer to the database data given"]
[]
[null,null,"PREPARED BY HARMONY"]
[]
[]
["Formulas",null,"Financial Statistics"]
[null,null,"(R million)",null,"Current","Dec 11","Jun 11","Jun 10","Jun 09","June 08","Jun 07"]
[null,null,null,null,null,"6 months","Final","Final","Final","Final","Final"]
[]
[null,null,"I01","Revenue",{"$f":"+'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},8749,12445,11284,11496,9210,8037]
[null,null,"I02","Not in use",0,0,0,0,0,0,0]
[null,null,"I03","Not in use",0,0,0,0,0,0,0]
["I04 = I05 + I06 + I07 + I08 + I09 + I10 + I11 + I12 + I13 + I15 + I16 + I17 + I18 + I19",null,"I04","Cost of sales",{"$f":"SUM(E15:E27)","v":{"$error":"#REF!"}},{"$f":"SUM(F15:F27)","v":6529},11615,10484,9659,8184,6687]
[null,null,"I05","Production costs (includes royalties)",{"$f":"-'Publish IS (R)'!#REF!-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},5366,{"$f":"9074+96","v":9170},8358,7657,6673,6021]
[null,null,"I06","Amortisation and depreciation",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},1003,1776,{"$f":"1326+49","v":1375},{"$f":"1176+77","v":1253},846,{"$f":"734+29","v":763}]
[null,null,"I07","Impairment of assets",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},0,264,331,546,316,-134]
[null,null,"I08","Employment termination and restructuring costs",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},51,158,205,39,212,0]
[null,null,"I09","Care and maintenance cost",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},54,124,57,44,74,56]
[null,null,"I11","Provision for post retirement benefits",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},0,0,-19,2,9,-13]
[null,null,"I12","Share based cost",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},49,136,148,113,42,41]
[null,null,"I14","Rehabilitation expenditure",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},6,74,29,5,12,-47]
[null,null,"I15","Other items",{"$f":"-'Publish IS (R)'!#REF!-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},0,-87,0,0,0,0]
[null,null,"I16","?",0,0,0,0,0,0,0]
[null,null,"I17","?",0,0,0,0,0,0,0]
[null,null,"I18","?",0,0,0,0,0,0,0]
[null,null,"I19","?",0,0,0,0,0,0,0]
["I20 = I01 - I04",null,"I20","Gross profit/(loss)",{"$f":"+E11-E14","v":{"$error":"#REF!"}},{"$f":"+F11-F14","v":2220},830,800,1837,1026,1350]
[null,null,"I21","Corporate, administration and other expenditure (includes social investment expenditure)",{"$f":"-'Publish IS (R)'!#REF!-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},203,{"$f":"354+84","v":438},{"$f":"382+81","v":463},{"$f":"329+33","v":362},228,226]
[null,null,"I22","(Profit)/loss on sale of property, plant and equipment",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},-30,-29,-104,-947,-4,-182]
[null,null,"I23","Exploration expenditure",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},196,353,219,259,205,194]
[null,null,"I24","?",0,0,0,0,0,0,0]
[null,null,"I25","?",0,0,0,0,0,0,0]
[null,null,"I26","?",0,0,0,0,0,0,0]
[null,null,"I27","?",0,0,0,0,0,0,0]
[null,null,"I28","?",0,0,0,0,0,0,0]
[null,null,"I29","Other items",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},-42,24,58,101,{"$f":"90+4","v":94},{"$f":"-175+182","v":7}]
["I30 = I20 - I21 - I22 - I23 - I24 - I25 - I26 - I27 - I28 - I29",null,"I30","Operating profit/(loss)",{"$f":"+E28-E29-E30-E31-E32-E33-E34-E35-E36-E37","v":{"$error":"#REF!"}},{"$f":"+F28-F29-F30-F31-F32-F33-F34-F35-F36-F37","v":1893},44,164,2062,503,1105]
[null,null,"I31","Profit/(loss) on sale of investments",0,0,0,-24,1,{"$f":"-2-459","v":-461},{"$f":"236-35","v":201}]
[null,null,"I32","Impairment of investments",{"$f":"'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},50,-142,0,-112,{"$f":"-95-1","v":-96},0]
[null,null,"I33","Net gain/(loss) on financial instruments",{"$f":"'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},41,414,38,-101,33,111]
[null,null,"I34","?",0,0,0,0,0,0,0]
[null,null,"I35","?",0,0,0,0,0,0,0]
[null,null,"I36","?",0,0,0,0,0,0,0]
[null,null,"I37","Other items",0,0,0,0,0,0,0]
["I38 = I30 + I31 + I32 + I33 + I34 + I35 + I36 + I37",null,"I38","Profit before exceptionsal items, interest, associate income and tax",{"$f":"+E38+E39+E40+E41+E42+E43+E44+E45","v":{"$error":"#REF!"}},{"$f":"+F38+F39+F40+F41+F42+F43+F44+F45","v":1984},316,178,1850,-21,1417]
["I40 = I38 + I39",null,"I40","Profit before interest, associate income and tax",{"$f":"+E46","v":{"$error":"#REF!"}},{"$f":"+F46","v":1984},316,178,1850,-21,1417]
[null,null,"I13","Interest received",{"$f":"+'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},38,140,187,443,282,188]
[null,null,"I10","Interest paid",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},156,288,246,212,514,454]
["I42 = I13 + I10",null,"I42","Net interest paid/(reveived)",{"$f":"+E49-E48","v":{"$error":"#REF!"}},{"$f":"+F49-F48","v":118},148,59,-231,232,266]
[null,null,"I43","Profit/(loss) from Associates",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},0,-51,56,12,-78,-19]
["I44 = I40 - I42 + I43",null,"I44","Pre-tax profit",{"$f":"+E47-E50+E51","v":{"$error":"#REF!"}},{"$f":"+F47-F50+F51","v":1866},117,175,2093,-331,1132]
[null,null,"I46","Taxation",{"$f":"-'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},342,-480,335,188,465,277]
["I48 = I44 - I46",null,"I48","Profit for the period from continued operations",{"$f":"+E52-E53","v":{"$error":"#REF!"}},{"$f":"+F52-F53","v":1524},597,-160,1905,-796,855]
[null,null,"I49","Profit/(loss) from discontinued operations",{"$f":"+'Publish IS (R)'!#REF!","v":{"$error":"#REF!"}},0,20,-32,1022,551,-473]
[null,null,"I50","Income from associates after tax",0,0,0,0,0,0,0]
[null,null,"I52","Income attributable to minority interest",0,0,0,0,0,0,0]
[null,null,"I54","Preference dividends",0,0,0,0,0,0,0]
["I56 = I48 +I49 + I50 + I52 + I54",null,"I56","Net profit for the period",{"$f":"+E54+E56+E57+E58+E55","v":{"$error":"#REF!"}},{"$f":"+F54+F56+F57+F58+F55","v":1524},617,-192,2927,-245,382]
[null,null,"I58","Extraordinary Loss/(Profit)",0,0,0,0,0,0,0]
["I60 = I56 + I58",null,"I60","Income attributable to equity holders",{"$f":"+E59+E60","v":{"$error":"#REF!"}},{"$f":"+F59+F60","v":1524},617,-192,2927,-245,382]
[null,null,"I62","?",0,0,0,0,0,0,0]
[null,null,"I64","?",0,0,0,0,0,0,0]
[null,null,"I66","Distrubution to share holders",{"$f":"-'Publish CIE (R)'!G16","v":{"$error":"#REF!"}},258,214,213,0,0,0]
["I67 = I60 - I62 - I64 - I66",null,"I67","Profit before capex",{"$f":"+E61-E62-E63-E64","v":{"$error":"#REF!"}},{"$f":"+F61-F62-F63-F64","v":1266},403,-405,2927,-245,382]
[null,null,"I68","Capex",0,0,0,0,0,0,0]
["I69 = I67 - I68",null,"I69","Profit after capex",{"$f":"+E65-E66","v":{"$error":"#REF!"}},{"$f":"+F65-F66","v":1266},403,-405,2927,-245,382]
[null,null,"I73","Headline earnings (continuing operations)",{"$f":"+#REF!","v":{"$error":"#REF!"}},1452,957,4,1260,74,419]
[]
[null,null,"B01","Ordinary share capital and premium",{"$f":"+'Publish BS (R)'!F50","v":28336},28326,28305,28261,28091,25895,25636]
[null,null,"B02","Treasury shares",0,0,0,0,0,0,0]
[null,null,"B03","Distributable reserves",{"$f":"+'Publish BS (R)'!F52","v":-4486},2359,1093,690,1095,-1832,-1581]
[null,null,"B05","Non-distributable reserves",{"$f":"+'Publish BS (R)'!F51","v":5441},1945,762,{"$f":"258","v":258},{"$f":"339","v":339},{"$f":"676","v":676},{"$f":"-349","v":-349}]
[null,null,"B06","Translation reserves",0,0,0,0,0,0,0]
[null,null,"B08","Other capital",0,0,0,0,0,0,0]
["B09 = B01 + B02 + B03 + B04 + B05 + B06 + B07 + B08",null,"B09","Ordinary shareholders interest",{"$f":"SUM(E70:E75)","v":29291},{"$f":"SUM(F70:F75)","v":32630},30160,29209,29525,24739,23706]
[null,null,"B11","Preference shareholders",0,0,0,0,0,0,0]
[null,null,"B12","Debentures",0,0,0,0,0,0,0]
[null,null,"B13","Minority interest",0,0,0,0,0,0,0]
["B15 = B09 + B11 + B12 + B13 + B14",null,"B15","Total shareholders interest",{"$f":"SUM(E76:E79)","v":29291},{"$f":"SUM(F76:F79)","v":32630},30160,29209,29525,24739,23706]
[null,null,"B17","Near equities",0,0,0,0,0,0,0]
[null,null,"B19","Non-interest bearing loans",0,0,0,0,0,0,0]
[null,null,"B21","Interest bearing loans",{"$f":"+'Publish BS (R)'!F66","v":299},991,1229,981,110,242,1743]
[null,null,"B23","Other long-term liabilities",{"$f":"+'Publish BS (R)'!F62+'Publish BS (R)'!F64","v":2817},2269,{"$f":"1971+174","v":2145},{"$f":"1692+169","v":1861},1696,1273,{"$f":"1092+124","v":1216}]
["B27 = B17 + B19 + B21 + B23",null,"B27","Long-term liabilities",{"$f":"SUM(E81:E84)","v":3116},{"$f":"SUM(F81:F84)","v":3260},3374,2842,1806,1515,2959]
[null,null,"B29","Deferred tax liabilities",{"$f":"+'Publish BS (R)'!F61","v":1702},4452,5613,5409,4963,4475,4240]
[null,null,"B31","Other capital",0,0,0,0,0,0,0]
["B33 = B27 + B29 + B31",null,"B33","Total capital employeed",{"$f":"+E80+E85+E86+E87","v":34109},{"$f":"+F80+F85+F86+F87","v":40342},39147,37460,36294,30729,30905]
[]
[null,null,"B37","Mining assets",{"$f":"+'Publish BS (R)'!F14","v":30044},32830,31221,29556,27912,27556,24538]
[null,null,"B39","Investments in associates",0,0,0,385,329,145,7]
[null,null,"B41","Investments and loans",{"$f":"+'Publish BS (R)'!F17+'Publish BS (R)'!F19+'Publish BS (R)'!F16","v":2726},2143,{"$f":"31+1883+185","v":2099},1900,1858,1610,1433]
[null,null,"B43","Goodwill",0,0,0,0,0,0,0]
[null,null,"B45","Intangible assets",{"$f":"+'Publish BS (R)'!F15","v":603},2185,2170,2210,2224,2209,2307]
[null,null,"B46","Deferred tax assets",{"$f":"+'Publish BS (R)'!#REF!","v":{"$error":"#REF!"}},1179,2546,1875,1712,1485,1521]
[null,null,"B47","Other assets",{"$f":"+'Publish BS (R)'!#REF!+'Publish BS (R)'!F20","v":{"$error":"#REF!"}},197,{"$f":"172+23","v":195},289,75,137,54]
[null,null,"B51","Stores",{"$f":"+'Publish BS (R)'!F31","v":1127},990,837,987,1035,693,742]
[null,null,"B52","Minerals on hand/in transit",0,0,0,0,0,0,0]
[null,null,"B53","Debtors and pmts in advance",{"$f":"+'Publish BS (R)'!F33","v":1003},1131,1073,932,885,875,918]
[null,null,"B55","Cash",{"$f":"+'Publish BS (R)'!F35","v":1246},1205,693,770,1950,413,985]
[null,null,"B59","Other current assets",{"$f":"SUM(E102:E106)","v":{"$error":"#REF!"}},{"$f":"SUM(F102:F106)","v":509},407,319,45,1619,3834]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"- Assets held for sale",{"$f":"+'Publish BS (R)'!#REF!","v":{"$error":"#REF!"}},315,268,245,0,1537,1284]
[null,null,null,"- Income and mining taxes",{"$f":"+'Publish BS (R)'!#REF!","v":{"$error":"#REF!"}},194,139,74,45,82,66]
[null,null,null,"- Investments in financial assets",0,0,0,0,0,0,2484]
[]
["B61 = B51 + B52 + B53 + B55 + B59",null,"B61","Current assets",{"$f":"SUM(E97:E101)","v":{"$error":"#REF!"}},{"$f":"SUM(F97:F101)","v":3835},3010,3008,3915,3600,6479]
["B63 = B37 + B39 + B41 + B43 + B45 + B46 + B47 + B61",null,"B63","Total assets",{"$f":"SUM(E90:E101)","v":{"$error":"#REF!"}},{"$f":"SUM(F90:F101)","v":42369},41241,39223,38025,36742,36339]
[]
[null,null,"B65","Creditors and provisions",{"$f":"+'Publish BS (R)'!F76+'Publish BS (R)'!#REF!","v":{"$error":"#REF!"}},1687,1748,1419,1479,1659,1812]
[null,null,"B69","Dividends",0,0,0,0,0,0,0]
[null,null,"B71","Tax",0,0,0,0,0,0,0]
[null,null,"B73","Bank overdraft / short term loans",{"$f":"+'Publish BS (R)'!F75","v":1834},323,330,209,252,3857,{"$f":"2855+220","v":3075}]
[null,null,"B77","Other current liabilities",{"$f":"+'Publish BS (R)'!F81","v":{"$error":"#REF!"}},17,16,135,0,497,547]
["B79 = B65 + B69 + B71 + B73 + B77",null,"B79","Current liabilities",{"$f":"SUM(E110:E114)","v":{"$error":"#REF!"}},{"$f":"SUM(F110:F114)","v":2027},2094,1763,1731,6013,5434]
["B81 = B61 - B79",null,"B81","Net current assets",{"$f":"+E107-E115","v":{"$error":"#REF!"}},{"$f":"+F107-F115","v":1808},916,1245,2184,-2413,1045]
["B83 = B33 - B63 + B79",null,"B83","Employment of capital",{"$f":"+E88-E108+E115","v":{"$error":"#REF!"}},{"$f":"+F88-F108+F115","v":0},0,0,0,0,0]
[]
[]
[null,null,"D02","Number of shares in issue",{"$f":"+'WS- Weighted ave share - Serame'!#REF!","v":{"$error":"#REF!"}},431312677,430084628,428654779,425986836,403253756,399608384]
[null,null,"D03","Treasury shares",0,0,0,0,0,0,0]
[null,null,"D04","Weighted average number of shares",{"$f":"+'WS- Weighted ave share - Serame'!#REF!","v":{"$error":"#REF!"}},430249780.14130437,430000000,426400000,414100000,400800000,397911000]
[null,null,"D07","Fully diluted weighted average shares",{"$f":"+'WS- Weighted ave share - Serame'!#REF!","v":{"$error":"#REF!"}},431901283.46965873,431400000,427800000,416000000,402900000,402382000]
["D06 = D02 * S20 / 100000",null,"D06","JSE Market Capitalisation (R'000)",{"$f":"(+E120*E147)/100000","v":{"$error":"#REF!"}},{"$f":"(+F120*F147)/100000","v":40974704.314999998},38686112,{"$f":"+H120*H147/100000","v":34892499.010600001},{"$f":"+I120*I147/100000","v":34078946.880000003},{"$f":"+J120*J147/100000","v":38309106.82},{"$f":"+K120*K147/100000","v":40068732.663680002}]
[null,null,"D10","Number of months",6,6,12,12,12,12,12]
[null,null,"D11","Employees",39440,39440,39440,42597,45685,47000,47000]
[]
[]
["S02 = (I56 * 1000000 / D04) * 100",null,"S02","Earnings per share (ZARc)",{"$f":"ROUND(+E59*1000000/E122*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+F59*1000000/F122*100,0)","v":354},{"$f":"ROUNDUP(+G59*1000000/G122*100,0)","v":144},{"$f":"ROUNDUP(+H59*1000000/H122*100,0)","v":-46},{"$f":"+I59*1000000/I122*100","v":706.83409804395069},{"$f":"ROUNDUP(+J59*1000000/J122*100,0)","v":-62},{"$f":"+K59*1000000/K122*100","v":96.00136713988806}]
["S05 = (I56 * 1000000 / D07) * 100",null,"S05","Diluted earnings per share (ZARc)",{"$f":"ROUNDUP(+E59*1000000/E123*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(+F59*1000000/F123*100,0)","v":353},{"$f":"ROUNDUP(+G59*1000000/G123*100,0)","v":144},{"$f":"ROUNDUP(+H59*1000000/H123*100,0)-1","v":-46},{"$f":"+I59*1000000/I123*100","v":703.60576923076928},{"$f":"ROUNDUP(+J59*1000000/J123*100,0)-1","v":-62},{"$f":"+K59*1000000/K123*100-2","v":92.934664075430803}]
["S03 = (I73 * 1000000 / D04) * 100",null,"S03","Headline earnings per share (ZARc)",{"$f":"+E68*1000000/E122*100","v":{"$error":"#REF!"}},{"$f":"+F68*1000000/F122*100","v":337.47838279501929},222.55813953488374,0.93808630393996251,304.27432987201161,18.463073852295409,105.29992887856832]
["S07 = (I73 * 1000000 / D07) * 100",null,"S07","Diluted headline earnings per share (ZARc)",{"$f":"+E68*1000000/E123*100","v":{"$error":"#REF!"}},{"$f":"+F68*1000000/F123*100","v":336.18793357950364},221.83588317107095,0.9350163627863487,302.88461538461536,18.366840407048894,104.12990640734428]
["S04 = (I66 * 1000000 / D02) * 100",null,"S04","Distributions per share (ZARc)",{"$f":"ROUND(+E64*1000000/E120*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+F64*1000000/F120*100,0)","v":60},{"$f":"ROUND(+G64*1000000/G120*100,0)","v":50},{"$f":"ROUND(+H64*1000000/H120*100,0)","v":50},{"$f":"+I64*1000000/I120*100","v":0},{"$f":"+J64*1000000/J120*100","v":0},{"$f":"+K64*1000000/K120*100","v":0}]
["S06 = (B09 * 1000000 / D02) * 100",null,"S06","Net asset value per share (ZARc)",{"$f":"+E76*1000000/E120*100","v":{"$error":"#REF!"}},{"$f":"+F76*1000000/F120*100","v":7565.2772895427788},7012.5733487038278,6814.1080960630088,6930.9653503001673,6134.8467638327465,5932.3079667918082]
[null,null,"S09","3 Year beta",-0.13,-0.13,-0.2,0.09,0.32,1.98,2.77]
["S12 = (C07 * 1000000 / D02) * 100",null,"S12","Cash generated per share",{"$f":"+E164*1000000/E120*100","v":{"$error":"#REF!"}},{"$f":"+F164*1000000/F120*100","v":570.35188882240993},553.14694948827605,369.29484460501021,536.63630112738986,430.99412569389682,296.79056983949567]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"S18","Net asset value per share (base currency)",{"$f":"+E134","v":{"$error":"#REF!"}},{"$f":"+F134","v":7565.2772895427788},7012.5733487038278,6814.1080960630088,6930.9653503001673,6134.8467638327465,5932.3079667918082]
[null,null,"S025","Price at period end",{"$f":"+E147","v":9500},{"$f":"+F147","v":9500},8995,{"$f":"+H147","v":8140},{"$f":"+I147","v":8000},{"$f":"+J147","v":9500},{"$f":"+K147","v":10027}]
[null,null,"S20","JSE market price at period end (ZARc)",9500,9500,8995,8140,8000,9500,10027]
[null,null,"S21","JSE market price high (ZARc)",11609,11609,10325,8751,12950,11850,12300]
[null,null,"S22","JSE market price low (ZARc)",8547,8547,7050,6865,5499,6175,8610]
[null,null,"S23","JSE volume traded",149560102,149560102,306869110,435070882,528328503,367285632,323183737]
[null,null,"S24","JSE value traded",14814108960,14814108960,25913118555,33435131162,48142117544,30952045568,33549096588]
[null,null,"S41","12 Month HEPS (Continuing operations)",459,459,{"$f":"ROUND(+G131,0)","v":223},{"$f":"ROUND(+H131,0)","v":1},{"$f":"ROUND(+I131,0)","v":304},{"$f":"ROUND(+J131,0)","v":18},{"$f":"ROUND(+K131,0)","v":105}]
[null,null,"S42","12 Month dividend",100,100,50,50,0,0,0]
[null,null,"S37","Dividend per share",100,100,50,50,0,0,0]
[]
[]
[null,null,"R50","Working revenue per share",{"$f":"+E11*1000000/E122*100*(12/E125)","v":{"$error":"#REF!"}},{"$f":"+F11*1000000/F122*100*(12/F125)","v":4066.9399050600873},2894.1860465116279,2646.3414634146343,2776.14102873702,2297.9041916167662,2019.7983971290062]
[null,null,"R51","Price/Sales per share",{"$f":"+E146/E157","v":{"$error":"#REF!"}},{"$f":"+F146/F157","v":2.3359086246098935},3.1079550020088389,3.0759447004608291,2.8816979819067501,4.1342019543973949,4.9643568458379992]
[null,null,"R52","Price/Net asset value",{"$f":"+E146/E145","v":{"$error":"#REF!"}},{"$f":"+F146/F145","v":1.2557371840330984},1.2826960307891246,1.1945804036632546,1.1542403685012701,1.5485309357694328,1.6902359176444781]
[null,null,"R53","Price/Cash flow",{"$f":"+(E146/E136)*(12/E125)","v":{"$error":"#REF!"}},{"$f":"+(F146/F136)*(12/F125)","v":33.312767735772354},16.261501592517863,22.042008218951359,14.907675800524933,22.042063762945915,33.784766158246207]
[]
[]
[]
[null,null,"C07","Net cash flow from operating activities",{"$f":"ROUND(+#REF!,0)","v":{"$error":"#REF!"}},2460,2379,1583,2286,1738,1186]
[null,null,"C15","Net cash flow from investing activities",{"$f":"ROUND(+#REF!,0)","v":{"$error":"#REF!"}},-1444,-2654,-3416,817,-2373,-2228]
[null,null,"C40","Net cash flow from financing activities",{"$f":"ROUND(+#REF!,0)","v":{"$error":"#REF!"}},-509,209,650,-1785,495,933]
[]
[]
["R01 = ((I60 + I52) / B33) * 100 * (12 / D10)",null,"R01","Return on capital employed",{"$f":"+((E61+E57)/E88)*100*(12/E125)","v":{"$error":"#REF!"}},{"$f":"+((F61+F57)/F88)*100*(12/F125)","v":7.5554013187249023},1.5761105576417096,-0.51254671649759742,8.0646938887970467,-0.79729245989130781,1.2360459472577252]
["R02 = ((I60 + I52) / B15) * 100 * (12 / D10)",null,"R02","Return on shareholder funds",{"$f":"+((E61+E57)/E80)*100*(12/E125)","v":{"$error":"#REF!"}},{"$f":"+((F61+F57)/F80)*100*(12/F125)","v":9.3410971498620903},2.045755968169761,-0.65733164435619151,9.9136325148179516,-0.99033914062815809,1.6114063950054838]
["R03 = (I44 + I50) / (B63 - B45 - B43) * 100 * (12 / D10)",null,"R03","Return on total assets",{"$f":"+(E52+E56)/(E108-E94-E93)*100*(12/E125)","v":{"$error":"#REF!"}},{"$f":"+(F52+F56)/(F108-F94-F93)*100*(12/F125)","v":9.2872785188134586},0.29945483862711475,0.47280685164671871,5.8462054132566132,-0.95850346045811252,3.3262811471556177]
["R04 = (I30 / I01) * 100",null,"R04","Operating profit margin",{"$f":"+(E38/E11)*100","v":{"$error":"#REF!"}},{"$f":"+(F38/F11)*100","v":21.636758486684194},0.35355564483728408,1.4533853243530663,17.936673625608908,5.4614549402823016,13.748911285305462]
["R05 = (I60 / I01) * 100",null,"R05","Net profit margin",{"$f":"+(E61/E11)*100","v":{"$error":"#REF!"}},{"$f":"+(F61/F11)*100","v":17.419133615270315},4.9578143832864603,-1.7015242821694434,25.461029923451633,-2.6601520086862109,4.7530172950105758]
["R06 = (B27 - B19 + B73) / B15",null,"R06","Debt:Equity",{"$f":"+(E85-E82+E113)/E80","v":0.16899388890785566},{"$f":"+(F85-F82+F113)/F80","v":0.10980692614158749},0.12281167108753316,0.10445410661097607,6.9703640982218457E-2,0.21714701483487611,0.25453471694929553]
["R07 = I40 / I42",null,"R07","Interest cover",{"$f":"+E47/E50","v":{"$error":"#REF!"}},{"$f":"+F47/F50","v":16.8135593220339},2.1351351351351351,3.0169491525423728,-8.0086580086580081,-9.0517241379310345E-2,5.3270676691729326]
["R09 = B61 / B79",null,"R09","Current ratio",{"$f":"+E107/E115","v":{"$error":"#REF!"}},{"$f":"+F107/F115","v":1.8919585594474593},1.4374403056351481,1.706182643221781,2.2616984402079723,0.59870281057708297,1.1923076923076923]
["R10 = S02 / S04",null,"R10","Dividend cover",{"$f":"+E129/E133","v":{"$error":"#REF!"}},{"$f":"+F129/F133","v":5.9},2.88,-0.92,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"R13","Yield (g/ton)",2.2200000000000002,2.2200000000000002,2.0699999999999998,2.39,2.54,2.68,3.67]
[null,null,"R14","Tons milled ('000)",{"$f":"4542+4870","v":9412},{"$f":"4542+4870","v":9412},19280,17963,17888,17686,14781]
[null,null,"R15","Output (kg)",{"$f":"10207+10718","v":20925},{"$f":"10207+10718","v":20925},40535,44433,45437,47419,54291]
[null,null,"R16","Price received (R/kg)",418381,418381,307875,266009,250826,190951,147927]
[null,null,"R17","Working cost (R/kg)",257114,257114,226667,195162,168661,140093,112062]
["R18 = (S06 / S20) * 100",null,"R18","NAV%Price",{"$f":"+E134/E147*100","v":{"$error":"#REF!"}},{"$f":"+F134/F147*100","v":79.634497784660823},77.960793204044776,83.711401671535739,86.637066878752094,64.577334356134173,59.163338653553488]
["R19 = S20 / S41",null,"R19","Price : Earnings",{"$f":"+E147/E152","v":20.697167755991284},{"$f":"+F147/F152","v":20.697167755991284},40.336322869955154,8140,26.315789473684209,527.77777777777783,95.495238095238093]
["R36 = (I38 * 12 / D10) / B63 * 100",null,"R36","Profitability %",{"$f":"+(E46*12/E125)/E108*100","v":{"$error":"#REF!"}},{"$f":"+(F46*12/F125)/F108*100","v":9.3653378649484296},0.76622778303144923,0.4538153634347194,4.8652202498356347,-5.7155299112732018E-2,3.8993918379702253]
["R37 = (B63 / (B12 + B27 + B29 + B79)) * 100",null,"R37","Solvency %",{"$f":"+(E108/(E78+E85+E86+E115))*100","v":{"$error":"#REF!"}},{"$f":"+(F108/(F78+F85+F86+F115))*100","v":435.0446657767738},372.17760129952171,391.68164569602556,447.35294117647061,306.1068066316754,287.65138921871289]
["R38 = (B012+B027-B017-B019-B023+B073)/B063",null,"R38","Int Bearing Debt : Total assets",{"$f":"+(E78+E85-E81-E82-E84+E113)/E108","v":{"$error":"#REF!"}},{"$f":"+(F78+F85-F81-F82-F84+F113)/F108","v":3.1013240812858459E-2},3.7802187143861694E-2,3.0339341712770567E-2,9.5200525969756731E-3,0.11156170050623265,0.13258482621976389]
["R39 = (C07 * 12 / D10) / (B12 + B27 + B29 + B79) * 100",null,"R39","Liquidity %",{"$f":"+(E164*12/E125)/(E78+E81+E86+E115)*100","v":{"$error":"#REF!"}},{"$f":"+(F164*12/F125)/(F78+F81+F86+F115)*100","v":75.937644698255895},30.868042039704164,22.071946458449528,34.149985061248877,16.571319603356216,12.259665081662186]
["R40 = (C07 / (I56 - I39)) * 12 / D10",null,"R40","Cash flow : Attributable profit",{"$f":"+(E164/(E59))*12/E125","v":{"$error":"#REF!"}},{"$f":"+(F164/(F59))*12/F125","v":3.2283464566929134},3.855753646677472,-8.2447916666666661,0.78100444140758452,-7.093877551020408,3.1047120418848166]

{"sheet":"Analysis BS","index":2,"n_rows":204,"n_cols":23,"rows_kept":204,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,"ZAR",null,null,null,null,null,"ZAR"]
[]
[null,null,"CONDENSED CONSOLIDATED BALANCE SHEET",null,"Group","Evander","Continuing","SA","Australia","Continuing","Group","Evander","Continuing","SA","Australia",null,null,null,null,"SA","Australia","Contributions"]
[]
[]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E6","v":{"$error":"#REF!"}},{"$f":"E6","v":{"$error":"#REF!"}},{"$f":"G6","v":{"$error":"#REF!"}},{"$f":"H6","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},"At",{"$f":"K6","v":{"$error":"#REF!"}},{"$f":"M6","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,"At","At"]
[null,null,"Company:","Harmony Company (Consolidated) C001  ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E7","v":{"$error":"#REF!"}},{"$f":"E7","v":{"$error":"#REF!"}},{"$f":"G7","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},"June",{"$f":"K7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,"June","June"]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E8","v":{"$error":"#REF!"}},{"$f":"E8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},2012,{"$f":"K8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,2012,2012]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E9","v":{"$error":"#REF!"}},{"$f":"E9","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},"(Unaudited)",{"$f":"K9","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,"(Unaudited)","(Unaudited)"]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E10","v":{"$error":"#REF!"}},{"$f":"E10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},"R million",{"$f":"K10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,"R million","R million"]
[]
[]
[null,null,"TOTAL ASSETS"]
[]
["AB100000     ","Property,  plant and equipment","Property,  plant and equipment",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E15-F15","v":{"$error":"#REF!"}},{"$f":"G15-I15","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K15-L15","v":{"$error":"#REF!"}},{"$f":"M15-O15","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Property,  plant and equipment",{"$f":"N15","v":{"$error":"#REF!"}},{"$f":"O15","v":{"$error":"#REF!"}},{"$f":"+U15+T15","v":{"$error":"#REF!"}}]
["AB110000     ","PPE : Cost","PPE : Cost",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E16-F16","v":{"$error":"#REF!"}},{"$f":"G16-I16","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K16-L16","v":{"$error":"#REF!"}},{"$f":"M16-O16","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"PPE : Cost",{"$f":"N16","v":{"$error":"#REF!"}},{"$f":"O16","v":{"$error":"#REF!"}},{"$f":"+U16+T16","v":{"$error":"#REF!"}}]
["AB110100     ","Cost : Mining assets","Cost : Mining assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K17-L17","v":{"$error":"#REF!"}},{"$f":"M17-O17","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Mining assets",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110110     ","Cost : Mine assets","Cost : Mine assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Mine assets",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110120     ","Cost : Rehab assets","Cost : Rehab assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Rehab assets",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110130     ","Cost : Capital development and AE's","Cost : Capital development and AE's",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Capital development and AE's",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110190     ","Cost : Other","Cost : Other mining assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Other mining assets",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110200     ","Cost : Mining assets under construction","Cost : Mining assets under construction",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Mining assets under construction",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110300     ","Cost : Undeveloped property","Cost : Undeveloped property",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Undeveloped property",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110400     ","Cost : Deferred stripping","Cost : Deferred stripping",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Deferred stripping",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110800     ","Cost : Other non-mining","Cost : Other non-mining",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Cost : Other non-mining",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB110900     ","Clearing accounts","Clearing accounts",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Clearing accounts",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120000     ","PPE : Accumulated depreciation","PPE : Accumulated depreciation",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"PPE : Accumulated depreciation",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120100     ","Acc depr : Mining assets","Acc depr : Mining assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Mining assets",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120110     ","Acc depr : Mine assets","Acc depr : Mine assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Mine assets",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120120     ","Acc depr : Rehab assets","Acc depr : Rehab assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Rehab assets",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120130     ","Acc depr : Capital development","Acc depr : Capital development",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Capital development",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120190     ","Acc depr : Other","Acc depr : Other",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Other",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120200     ","Acc depr : Mining assets under construction","Acc depr : Mining assets under construction",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Mining assets under construction",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120300     ","Acc depr : Undeveloped property","Acc depr : Undeveloped property",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Undeveloped property",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120400     ","Acc depr : Deferred stripping","Acc depr : Deferred stripping",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Deferred stripping",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB120800     ","Acc depr : Other non-mining","Acc depr : Other non-mining",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Acc depr : Other non-mining",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["AB200000     ","Intangible assets","Intangible assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB210000     ","Intangible Assets : Cost","Intangible Assets : Cost",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB210100     ","Cost : Goodwill","Cost : Goodwill",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB210900     ","Cost : Other","Cost : Other",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB220000     ","Intangible Assets : Acccumulated depreciation","Intangible Assets : Acccumulated depreciation",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB220100     ","Acc depr : Goodwill","Acc depr : Goodwill",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB220900     ","Acc depr : Other","Acc depr : Other",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB310000     ","Restricted cash","Restricted cash",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB320000     ","Restricted investments","Restricted investments",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB320100     ","Environmental trust","Environmental trust",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB320900     ","Other : Restricted investments","Other : Restricted investments",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB511000     ","Investments in financial assets","Investments in financial assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB511100     ","Listed investments","Listed investments",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB511200     ","Unlisted investments","Unlisted investments",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB512000     ","Investments in associates - other","Investments in associates - other",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB512010     ","Rand Uranium","Rand Uranium",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB512990     ","Other : Investment in associates","Other : Investment in associates",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB513000     ","Investments in joint ventures - other","Investments in joint ventures - other",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB514000     ","Investment in subsidiaries","Investment in subsidiaries",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB521000     ","Loans to subsidiaries","Loans to subsidiaries",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB711000     ","Deferred income tax","Deferred income tax",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB911000     ","Trade and other receivables","Trade and other receivables",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB911100     ","Sub-ordinated loan Rand Uranium","Sub-ordinated loan Rand Uranium",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB911200     ","Provisions for irrecoverable loans","Provisions for irrecoverable loans",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB911900     ","Other : Trade and receivables","Other : Trade and receivables",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB921000     ","Inventories","Inventories",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB921900     ","Other : Inventories","Other : Inventories",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AB000000     ","Non-current assets","Total non-current assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Current assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC100000     ","Inventories","Inventories",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC110000     ","Gold stock","Gold stock",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC110100     ","Gold in lockup","Gold in lockup",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC110200     ","Gold in process","Gold in process",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC110300     ","Bullion on hand","Bullion on hand",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC110400     ","ROM Stockpiles","ROM Stockpiles",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC120000     ","Byproducts stock","Byproducts stock",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC120100     ","Silver stock","Silver stock",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC120200     ","Copper stock","Copper stock",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC120300     ","Uranium stock","Uranium stock",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC130000     ","Stores","Stores",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E80-F80","v":{"$error":"#REF!"}},{"$f":"G80-I80","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC130100     ","Stores : cost","Stores : cost",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K81-L81","v":{"$error":"#REF!"}},{"$f":"M81-O81","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC130200     ","Provisions of obsolete stock","Provisions of obsolete stock",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310000     ","Trade and other receivables","Trade and other receivables",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310100     ","Metals","Metals",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310110     ","Gold debtor","Gold debtor",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310120     ","Silver debtor","Silver debtor",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310130     ","Copper debtor","Copper debtor",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310140     ","Osmiridium debtors","Osmiridium debtors",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310200     ","VAT","VAT",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310300     ","Other trade","Other trade",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310400     ","Provision for bad debt","Provision for bad debt",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310500     ","Prepayments","Prepayments",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310600     ","Interest receivable","Interest receivable",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310700     ","Self-insurance funds","Self-insurance funds",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310980     ","Other : Trade and other receivables","Other : Trade and other receivables",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310990     ","Project controle accounts","Project controle accounts",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC310995     ","Intercompany Differences","Intercompany Differences",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC320000     ","Income and mining tax","Income and mining tax",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC510000     ","Restricted cash","Restricted cash",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC710000     ","Cash and cash equivalents","Cash and cash equivalents",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC910000     ","Non-current assets classified as held-for-sale","Assets of disposal groups classified as held-for-sale",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AC000000     ","Current assets","Total current assets",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["AA000000     ","TOTAL ASSETS","TOTAL ASSETS",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"TOTAL EQUITY AND LIABILITIES",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Share capital and reserves",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB100000     ","Share capital","Share capital",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E116","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB110000     ","Share capital","Share capital",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E117","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB150000     ","Share premium","Share premium",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210000     ","Other reserves","Other reserves",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210100     ","Translation reserve","Translation reserve",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210200     ","Mark to market reserve","Mark to market reserve",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210300     ","Equity portion of bond","Equity portion of bond",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G122-I122","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210400     ","Revaluation reserve","Revaluation reserve",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210500     ","Deferred share based compensation reserve","Deferred share based compensation reserve",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210600     ","Captalisation issue reserve","Captalisation issue reserve",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210900     ","Other fair value reserves","Other fair value reserves",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210998     ","Offset account - Intercompany loans","Offset account - Intercompany loans",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB210999     ","Offset account - Acquisition Logic","Offset account - Acquisition Logic",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB500000     ","Retained earnings/(accumulated loss)","Retained earnings/(accumulated loss)",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB510000     ","Opening retained earnings - Total","Opening retained earnings - Total",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB510100     ","Opening retained earnings from repo and g/journals","Opening retained earnings from repo and g/journals",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB510200     ","Opening retained earnings from acquisition jnls","Opening retained earnings from acquisition jnls",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB510300     ","Opening retained earnings - prior year adjustment","Opening retained earnings - prior year adjustment",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB530000     ","Current year retained earnings","Current year retained earnings",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB550000     ","Dividends declared and paid","Dividends declared and paid",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BB000000     ","Share capital and reserves","Total share capital and reserves",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BC100000     ","Minority Interest","Minority Interest",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD000000     ","Non-current liabilities","Non-current liabilities",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD300000     ","Deferred tax","Deferred tax",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"E144-F144","v":{"$error":"#REF!"}},{"$f":"G144-I144","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD500000     ","Provisions for other liabilities and charges","Provisions for other liabilities and charges",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"K145-L145","v":{"$error":"#REF!"}},{"$f":"M145-O145","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD501000     ","Environmental","Environmental",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Retirement benefit obligation and other provisions",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD502000     ","CAWMS","CAWMS",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD503000     ","Social plan","Social plan",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD504000     ","Non - current leave liability","Non - current leave liability",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD509000     ","Other : provision and liabilities","Other : provision and liabilities",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD100000     ","Borrowings","Borrowings",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD101000     ","Secured loans","Secured loans",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD101010     ","Secured loans : USD denominated","Secured loans : USD denominated",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD101020     ","Secured loans : ZAR denominated","Secured loans : ZAR denominated",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD101990     ","Secured loans : Other","Secured loans : Other",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD102000     ","Unsecured loans","Unsecured loans",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD102990     ","Unsecured Loans : Other","Unsecured Loans : Other",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD103000     ","Bonds","Bonds",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD103010     ","Bond : Convertible","Bond : Convertible",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BD000000     ","Non-current liabilities","Total non-current liabilities",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BE000000     ","Current liabilities","Current liabilities",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,"June 12","Sep 12","Movement"]
["BE202000     ","Borrowings","Borrowings",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"H167","v":{"$error":"#REF!"}},{"$f":"N167","v":{"$error":"#REF!"}},{"$f":"U167-V167","v":{"$error":"#REF!"}}]
["BE120000     ","Income tax","Income tax",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110000     ","Trade and other payables","Trade and other payables",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Trade and other payables",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110100     ","Trade","Trade",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Trade",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110200     ","Payroll","Payroll",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Payroll",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110210     ","Pension and provident funds","Pension and provident funds",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Pension and provident funds",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110220     ","Medical aids","Medical aids",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Medical aids",{"$f":"H173","v":{"$error":"#REF!"}},{"$f":"N173","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["BE110230     ","SARS PAYE","SARS PAYE",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"SARS PAYE",{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"U174-V174","v":{"$error":"#REF!"}}]
["BE110290     ","Other : Payroll creditors","Other : Payroll creditors",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Other : Payroll creditors",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110300     ","Leave","Leave",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Leave",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110400     ","VAT","VAT",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"VAT",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110500     ","Shaft accruals","Shaft accruals",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Shaft accruals",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110600     ","Power accrual","Power accrual",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Power accrual",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110800     ","Derivative financial liabilities","Derivative financial liabilities",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Derivative financial liabilities",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE110900     ","Other : Trade and other payables","Other : Trade and other payables",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Other : Trade and other payables",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["BE201000     ","Loans from subsidiaries","Loans from subsidiaries",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Loans from subsidiaries",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BE000000     ","Current liabilities",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BE500000     ","Liabilities classified as held-for-sale","Liabilities of disposal groups classified as held for sale",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Total current liabilities",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BA000000     ","TOTAL EQUITY AND LIABILITIES","TOTAL EQUITY AND LIABILITIES",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["ST100900     ","Share issued","Number of ordinary shares issued",null,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Net Asset Value per share (cents)",null,{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,0,{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,0,{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,0,{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"E192-E110","v":{"$error":"#REF!"}},{"$f":"F192-F110","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"K192-K110","v":{"$error":"#REF!"}},{"$f":"L192-L110","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Publish IS (R)","index":3,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,2,7],[61,0,65,7],[5,6,5,7]]}
["CONDENSED CONSOLIDATED INCOME STATEMENTS (RAND)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,"Year ended",null,"Year ended"]
[null,null,null,null,null,null,"30 June","30 June","30 June"]
[null,null,null,null,null,null,"2017",2016,{"$error":"#REF!"}]
["Figures in million",null,"Note",null,null,"Notes","(Reviewed)","(Audited)","(Audited)"]
[]
[]
[]
["Revenue",null,null,null,null,10,19264,18334,{"$error":"#REF!"}]
["Cost of sales",null,2,null,null,2,-19639,-15786,{"$error":"#REF!"}]
["Production costs",null,null,null,null,null,-14812,-13250,{"$error":"#REF!"}]
["(Impairment)/Reversal of impairment of assets",null,null,null,null,8,-1718,43,{"$error":"#REF!"}]
["Amortisation and depreciation",null,null,null,null,null,-2519,-2170,{"$error":"#REF!"}]
["Other items",null,null,null,null,null,-590,-409,{"$error":"#REF!"}]
[]
[]
["Gross profit/(loss)",null,null,null,null,null,-375,2548,{"$error":"#REF!"}]
["Corporate, administration and other expenditure",null,null,null,null,null,-517,-409,{"$error":"#REF!"}]
["Exploration expenditure",null,null,null,null,null,-241,-191,{"$error":"#REF!"}]
["Gains on derivatives",null,null,null,null,3,1024.8925516899999,446,-42]
["Other operating expenses",null,null,null,null,4,-885.83649167999988,-802]
[]
[]
["Operating profit/(loss)",null,null,null,null,null,-993.94393998999999,1592,1592]
["(Profit)/loss on sale of investments",null,4,null,null,0,-15,0,{"$error":"#REF!"}]
["Gain on bargain purchase",null,4,null,null,5,848,0,{"$error":"#REF!"}]
["Loss on liquidation of subsidiaries",null,null,null,null,null,-14.056060009999999,0]
["Profit/(loss) from associates",null,0,null,null,9,-22,7,{"$error":"#REF!"}]
["Profit on disposal of investments",null,null,null,null,null,0,0,{"$error":"#REF!"}]
["Investment income",null,null,null,null,null,268,256,{"$error":"#REF!"}]
["Finance cost",null,null,null,null,null,-234,-274,{"$error":"#REF!"}]
[]
[]
["Profit/(loss) before taxation",null,null,null,null,null,-148,1581,{"$error":"#REF!"}]
["Taxation",null,null,null,null,6,510,-632,{"$error":"#REF!"}]
["Current taxation",null,null,null,null,null,-488,-123,{"$error":"#REF!"}]
["Deferred taxation",null,null,null,null,null,998,-509,{"$error":"#REF!"}]
[]
[]
["Net profit for the year",null,null,null,null,null,362,949,949]
[]
[]
["Attributable to:"]
["Owners of the parent",null,null,null,null,null,362,949,949]
[]
[]
["Earnings per ordinary share (cents)",null,7,null,null,7]
[]
["Basic earnings",null,null,null,null,null,82.572774907914919,218,{"$error":"#REF!"}]
["Diluted earnings",null,null,null,null,null,78.829264660968875,213,-293]
[]
[]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]
[]
[]
[]
["The condensed consolidated provisional financial statements (condensed consolidated financial statements) for the year ended \n30 June 2017 have been prepared by Harmony Gold Mining Company Limited’s corporate reporting team headed by Herman Perry CA(SA). This process was supervised by the financial director, Frank Abbott CA(SA) and approved by the board of Harmony Gold Mining Company Limited on 15 August 2017. These condensed consolidated financials have been reviewed by the group's external auditors, PricewaterhouseCoopers Incorporated (see note 20)."]

{"sheet":"Publish SOCI and SOCE (R)","index":4,"n_rows":116,"n_cols":7,"rows_kept":116,"cut":false,"hidden":false,"merged":[[13,0,13,2],[31,0,31,3],[0,0,1,5],[6,5,6,6],[26,0,26,3],[9,0,9,2],[12,0,12,2],[16,0,16,3],[71,0,71,4],[42,0,43,5],[50,4,51,4],[50,5,51,5],[50,6,51,6],[50,0,51,0],[50,3,51,3]]}
["CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (RAND)"]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Year ended"]
[null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,"2017",2016]
["Figures in million",null,null,null,"Notes","(Reviewed)","(Audited)"]
[]
[]
["Net profit for the year",null,null,null,null,362,949]
["Other comprehensive income for the year, net of income tax",null,null,null,null,817.65999699999975,143]
[]
[]
["Items that may be reclassified subsequently to profit or loss:",null,null,null,null,820.65999699999975,139]
[]
["Foreign exchange translation gain/(loss)",null,null,null,null,-322,139]
["Remeasurement of Rand gold contracts",null,null,null,10]
["Unrealised gain on Rand gold contracts",null,null,null,null,2171.6599969999997,0]
["Released to revenue",null,null,null,null,-728,0]
["Released to gains on derivatives",null,null,null,null,-16,0]
["Deferred taxation thereon",null,null,null,null,-285,0]
[]
["Items that will not be reclassified to profit or loss:",null,null,null,null,-3,4]
["Remeasurement of retirement benefit obligation"]
["   Actuarial gain/(loss) recognised during the period",null,null,null,null,-1,3]
["   Deferred taxation thereon",null,null,null,null,-2,1]
[]
[]
["Total comprehensive income for the year",null,null,null,null,1179.6599969999997,1092]
[]
[]
[]
["Attributable to:"]
["Owners of the parent",null,null,null,null,1179.6599969999997,1092]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]
[]
[]
[]
["CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (RAND)"]
[]
[]
["for the year ended 30 June 2017 "]
[]
[]
[]
[]
["Figures in million",null,null,"Share capital","Other reserves","Accumulated loss","Total"]
[]
[]
["Balance - 30 June 2016",null,null,28336,4252,-4409,28179]
["Share-based payments",null,null,0,371,0,371]
["Net profit for the year",null,null,0,0,362,362]
["Other comprehensive income for the year",null,null,0,818,0,818]
["Dividends paid1",null,null,0,0,-439,-439]
[]
[]
["Balance - 30 June 2017 (Reviewed)",null,null,28336,5441,-4486,29291]
[]
[]
["Balance - 30 June 2015",null,null,28324,3787,-5358,26753]
["Share-based payments",null,null,0,322,0,322]
["Reversal of provision for odd lot repurchases",null,null,12,0,0,12]
["Net profit for the year",null,null,0,0,949,949]
["Other comprehensive income for the year",null,null,0,143,0,143]
[]
[]
["Balance - 30 June 2016 (Audited)",null,null,28336,4252,-4409,28179]
["1 Dividend of 50 SA cents declared on 15 August 2016 and dividend of 50 SA cents declared on 31 January 2017."]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "," "]

{"sheet":"Publish BS (R)","index":5,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":false,"merged":[[0,0,1,6],[45,0,46,0],[9,0,10,0],[90,0,91,6]]}
["CONDENSED CONSOLIDATED BALANCE SHEETS (RAND)"]
[]
[]
[null,null,null,null,null,"At","At","At"]
[null,null,null,null,null,"30 June","30 June","31 March"]
[null,null,null,null,null,2017,2016,0]
["Figures in million",null,null,"Notes","Note","(Reviewed)","(Audited)",0]
[]
[]
["ASSETS"]
[]
["Non-current assets"]
[]
["Property, plant and equipment",null,null,8,4,30044,29919,0]
["Intangible assets",null,null,8,null,603,870,0]
["Restricted cash",null,null,null,null,64,62,0]
["Restricted investments",null,null,null,null,2658,2496,0]
["Investments in associates",null,null,9,null,46,0,0]
["Investments in financial assets",null,null,null,null,4,5,0]
["Inventories",null,null,null,7,38,37,0]
["Trade and other receivables",null,null,null,null,185,172,0]
["Derivative financial assets",null,null,10,null,306,0,0]
[null,null,null,null,null,null,5299,0]
[null,null,null,null,null,null,5299,0]
["Total non-current assets",null,null,null,null,33948,33561,0]
[null,null,null,null,null,null,5299,0]
[null,null,null,null,null,null,5299,0]
[]
["Current assets"]
[]
["Inventories",null,null,5,4,1127,1167,0]
["Restricted cash",null,null,null,null,18,17,0]
["Trade and other receivables",null,null,null,0,1003,660,0]
["Derivative financial assets",null,null,10,7,1541,369,0]
["Cash and cash equivalents",null,null,null,4,1246,1256,0]
["Non-current assets and assets of disposal groups classified as held for sale",null,null,null,null,0,0,0]
[null,null,null,null,null,null,5299,0]
[]
["Total current assets",null,null,null,null,4935,3469,0]
[]
[null,null,null,null,null,null,5299,0]
["Total assets",null,null,null,null,38883,37030,0]
[null,null,null,null,null,null,5299,0]
[]
[]
["EQUITY AND LIABILITIES"]
[]
["Share capital and reserves"]
[]
["Share capital",null,null,null,null,28336,28336,0]
["Other reserves",null,null,null,null,5441,4252,0]
["Accumulated loss",null,null,null,null,-4486,-4409,0]
[null,null,null,null,null,null,5299,0]
[null,null,null,null,null,null,5299,0]
["Total equity",null,null,null,null,29291,28179,0]
[null,null,null,null,null,null,5299,0]
[null,null,null,null,null,null,5299,0]
[]
["Non-current liabilities"]
[]
["Deferred tax liabilities",null,null,6,null,1702,2413,0]
["Provision for environmental rehabilitation",null,null,5,4,2638,2183,1]
["Provision for silicosis settlement",null,null,11,null,917,0]
["Retirement benefit obligation",null,null,null,null,179,169,0]
["Other non-current liabilities",null,null,null,null,13,16,1]
["Borrowings",null,null,12,{"$error":"#REF!"},299,2039,0]
[null,null,null,null,null,null,5299,0]
[null,null,null,null,null,null,5299,0]
["Total non-current liabilities",null,null,null,null,5748,6820,2]
[null,null,null,null,null,null,5299,0]
[null,null,null,null,null,null,5299,0]
[]
["Current liabilities"]
[]
["Borrowings",null,null,12,{"$error":"#REF!"},1834,300,0]
["Trade and other payables",null,null,null,4,2010,1731,0]
["Loans from subsidiaries",null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,3844,null,0]
["Liabilities of disposal groups classified as held for sale",null,null,null,null,{"$error":"#REF!"},null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Total current liabilities",null,null,null,null,3844,2031,0]
[null,null,null,null,null,null,5299,0]
[null,null,null,null,null,null,5299,0]
["Total equity and liabilities",null,null,null,null,38883,37030,2]
[]
[]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]

{"sheet":"Cash Flow Statement (R)","index":6,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":false,"merged":[[52,0,52,8],[0,0,2,8],[4,7,4,8]]}
["CONDENSED CONSOLIDATED CASH FLOW STATEMENTS (RAND)"]
[]
[]
[]
[null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,2017,2016]
["Figures in million",null,null,null,null,null,"Notes","(Reviewed)","(Audited)"]
[]
[]
[]
["Cash flow from operating activities"]
["Cash generated by operations",null,null,null,null,null,null,4346,4659]
["Interest and dividends received",null,null,null,null,null,null,75,74]
["Interest paid",null,null,null,null,null,null,-79,-155]
["Income and mining taxes paid",null,null,null,null,null,null,-538,-65]
[]
[]
["Cash generated by operating activities",null,null,null,null,null,null,3804,4513]
[]
[]
["Cash flow from investing activities"]
["Increase in restricted cash",null,null,null,null,null,null,-1,-12]
["Decrease in amounts invested in restricted investments",null,null,null,null,null,null,7,39]
["Loan to associate repaid",null,null,null,null,null,null,0,7]
["Loan to ARM BBEE Trust",null,null,null,null,null,null,0,-200]
["Cash on acquisition of Hidden Valley",null,null,null,null,null,5,459,0]
["Net additions to property, plant and equipment",null,null,null,null,null,14,-3924,-2433]
[]
[]
["Cash utilised by investing activities",null,null,null,null,null,null,-3459,-2599]
[]
[]
["Cash flow from financing activities"]
["Borrowings raised",null,null,null,null,null,12,699,300]
["Borrowings repaid",null,null,null,null,null,12,-710,-2045]
["Dividends paid",null,null,null,null,null,null,-439,0]
[]
[]
["Cash utilised by financing activities",null,null,null,null,null,null,-450,-1745]
[]
[]
["Foreign currency translation adjustments",null,null,null,null,null,null,95,20]
[]
[]
["Net increase/(decrease) in cash and cash equivalents",null,null,null,null,null,null,-10,189]
["Cash and cash equivalents - beginning of year",null,null,null,null,null,null,1256,1067]
[]
["Cash and cash equivalents - end of year",null,null,null,null,null,null,1246,1256]
[]
[]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]

{"sheet":"Publish - Notes to result ","index":7,"n_rows":699,"n_cols":13,"rows_kept":699,"cut":false,"hidden":false,"merged":[[0,0,2,12],[8,1,18,12],[20,1,21,12],[23,1,23,6],[23,7,23,10],[24,1,24,6],[24,7,24,9],[66,1,67,12],[68,1,71,12],[72,1,73,12],[74,1,75,12],[81,1,84,12],[85,11,85,12],[26,1,26,12],[27,1,27,6],[29,1,32,12],[33,1,36,12],[37,1,40,12],[43,11,43,12],[146,1,149,12],[150,1,152,12],[157,1,160,12],[163,1,167,12],[170,1,171,12],[173,1,173,11],[98,1,98,12],[102,11,102,12],[117,1,119,12],[125,1,129,12],[132,1,137,12],[138,1,145,12],[205,1,208,12],[209,1,212,12],[229,1,230,12],[235,1,238,12],[239,1,242,12],[247,11,247,12],[175,1,178,12],[179,10,180,10],[179,11,180,11],[179,12,180,12],[199,1,200,12],[201,1,203,12],[318,2,322,12],[324,2,327,12],[329,2,334,12],[336,2,338,12],[340,2,341,12],[342,10,343,10],[342,11,343,11],[342,12,343,12],[272,1,272,9],[274,1,274,8],[276,1,276,9],[291,2,295,12],[311,2,312,12],[314,2,316,12],[350,2,350,6],[351,2,351,5],[352,2,352,5],[356,2,357,12],[344,2,344,5],[345,2,345,5],[346,2,346,5],[347,2,347,5],[348,2,348,5],[349,2,349,5],[388,1,388,7],[389,1,389,7],[390,1,390,7],[393,2,400,12],[401,2,408,12],[409,2,415,12],[361,1,366,12],[368,1,370,12],[376,11,378,11],[376,12,378,12],[383,1,383,7],[384,1,384,7],[460,1,460,12],[462,2,464,12],[466,2,467,12],[476,1,477,6],[478,11,479,11],[478,12,479,12],[418,1,421,12],[423,1,432,12],[434,1,437,12],[442,1,442,12],[451,1,452,12],[453,1,457,12],[518,1,520,12],[529,3,530,12],[534,10,537,10],[547,1,550,12],[552,2,553,12],[554,2,555,12],[482,1,483,12],[484,11,484,12],[489,1,489,8],[497,1,499,12],[504,1,510,12],[512,1,516,12],[602,1,603,12],[608,1,610,12],[613,10,617,10],[613,11,617,11],[613,12,617,12],[623,1,624,12],[556,2,557,12],[558,2,559,12],[565,11,565,12],[572,1,572,8],[573,1,573,9],[580,1,580,10],[676,1,678,12],[684,1,686,9],[698,1,702,12],[630,1,634,12],[635,1,637,12],[640,1,645,12],[651,1,653,12],[655,11,655,12],[661,1,661,9]]}
["NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS "]
[]
[]
["for the year ended 30 June 2017 (Rand)"]
[]
[1,"Accounting policies"]
[]
[null,"Basis of accounting"]
[null,"The condensed consolidated financial statements for the year ended 30 June 2017 are prepared in accordance with the requirements of the JSE Limited Listings Requirements for provisional reports and the requirements of the Companies Act no. 71 of 2008 of South Africa. The Listings Requirements require provisional reports to be prepared in accordance with the framework concepts and the measurement and recognition requirements of International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Pronouncements as issued by the Financial Reporting Standards Council and to also, as a minimum, contain the information required by IAS 34 Interim Financial Reporting. The accounting policies applied in the preparation of the condensed consolidated financial statements are in terms of IFRS and are consistent with those applied in the previous consolidated annual financial statements, with the exception of the policy for hedge accounting, which was only applicable during 2017."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The following standards, amendments to standards and new interpretations have been adopted with effect 1 July 2016 and had no impact on the results of the group (other than disclosure where relevant):"]
[]
[]
[null,"IFRSs",null,null,null,null,null,"Annual Improvements 2012-2014 cycle"]
[null,"IAS 1 (Amendments)",null,null,null,null,null,"Presentation of Financial Statements"]
[]
[null,"New amendments to standards which had an effect on the condensed consolidated financial statements:"]
[null,"IFRS 11 (Amendments) ",null,null,null,null,null,"Joint Arrangements - Acquisitions of interests in joint operations"]
[]
[null,"The principles and disclosure requirements of IFRS 3 Business Combinations were applied to the acquisition of an additional interest in a joint operation which related to Harmony's acquisition of Newcrest Mining Limited's (Newcrest) 50% interest in the Hidden Valley operation in Papua New Guinea (PNG). Refer to note 5 for further details."]
[]
[]
[]
[null,"Management is continuing with its assessment of the new standards that are effective from 1 July 2018, the most prominent being IFRS 9 Financial Instruments, and IFRS 15 Revenue from Contracts with Customers. Further analysis of the potential impact of the standards still indicates that they will not have a significant impact on the financial statements."]
[]
[]
[]
[null,"The line items “Social investment expenditure”, “Loss on scrapping of property, plant and equipment” and “Foreign exchange translation” were presented separately in the income statement for 2016. These line items have been included within “Other operating expenses” for 2017."]
[]
[]
[]
[2,"Cost of sales"]
[]
[null," ",null,null,null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,null,null,null,null,"2017",2016]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[]
[null,"Production costs - excluding royalty1",null,null,null,null,null,null,null,null,null,14597.007652101,13079]
[null,"Royalty expense",null,null,null,null,null,null,null,null,null,214.99234789899998,171]
[null,"Amortisation and depreciation",null,null,null,null,null,null,null,null,null,2519,2170]
[null,"Impairment/(Reversal of impairment) of assets2",null,null,null,null,null,null,null,null,null,1718,-43]
[null,"Rehabilitation expenditure/(credit)3",null,null,null,null,null,null,null,null,null,23,-41]
[null,"Care and maintenance cost of restructured shafts",null,null,null,null,null,null,null,null,null,109,114]
[null,"Employment termination and restructuring costs4",null,null,null,null,null,null,null,null,null,74,16]
[null,"Share-based payments",null,null,null,null,null,null,null,null,null,391,329]
[null,"Other",null,null,null,null,null,null,null,null,null,-7,-9]
[null,null,"Insurance adjustment/(credit)",null,null,null,null,null,null,null,null,0,0]
[null,null,"Provision for post-retirement benefits",null,null,null,null,null,null,null,null,-9,-8]
[null,null,"Other cost of sales adjustments",null,null,null,null,null,null,null,null,2,-1]
[]
[]
[null,"Total cost of sales",null,null,null,null,null,null,null,null,null,19639,15786]
[]
[]
[null,"1 Production costs increased for 2017 as a result of increases in labour costs (annual increases and bonuses) and consumables together with the inclusion of 100% of Hidden Valley from November 2016."]
[]
[null,"2 The impairment of the long-lived assets in 2017 consist of: Kusasalethu shaft (R678 million), Tshepong Operations (R255 million) and Target 1 shaft (R785 million). The net reversal of impairment in 2016 consists of a reversal of impairment of R738 million on Doornkop, offset by an impairment of R466 million on Hidden Valley and R229 million on Masimong. There were no reversals recognised in 2017. Refer to note 8 for further details."]
[]
[]
[]
[null,"3 Included in the total for 2017 is a credit of R109 million (2016: R110 million) relating to the change in estimate following the annual reassessment of the provision for environmental rehabilitation."]
[]
[null,"4 Included in the total for 2017 is R61 million relating to consulting and contractor fees for the optimisation of the Hidden Valley operation."]
[]
[]
[]
[]
[3,"Gains on derivatives"]
[]
[null,"Gains on derivatives include the fair value movements of derivatives which have not been designated as hedging instruments for hedge accounting purposes, the amortisation of day one gains and losses for hedging instruments and the hedging ineffectiveness."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,null,null,null,null,"2017",2016]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[]
[null,"Unrealised derivative gain/(loss)1",null,null,null,null,null,null,null,null,null,99.519938999999994,369]
[null,"Realised derivative gain1",null,null,null,null,null,null,null,null,null,1019.341939,77]
[null,"Day one loss amortisation",null,null,null,null,null,null,null,null,null,-94.107448310000009,0]
[]
[]
[null,"Total gains on derivatives",null,null,null,null,null,null,null,null,null,1024.7544296899998,446]
[]
[null,"1Relates primarily to the foreign exchange hedging contracts. Refer to note 10. "]
[]
[4,"Other operating expenses"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June"," 30 June"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2016]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[null,"Social investment expenditure",null,null,null,null,null,null,null,null,null,74,58]
[null,"Loss on scrapping of property, plant and equipment  (refer to note 8)",null,null,null,null,null,null,null,null,null,140,64]
[null,"Foreign exchange translation1 (refer to note 12)",null,null,null,null,null,null,null,null,null,-194,638]
[null,"Silicosis settlement provision (refer to note 11)",null,null,null,null,null,null,null,null,null,917,0]
[null,"Profit on sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,-42,-7]
[null,"Other",null,null,null,null,null,null,null,null,null,-9.1635083200001191,49]
[]
[]
[null,"Total other operating expenses",null,null,null,null,null,null,null,null,null,885.83649167999988,802]
[]
[]
[null,"1The gains arising from the foreign exchange hedging contracts were previously included as part of the foreign exchange translation gain/loss line. The derivative gains and losses are now included in the gains from derivatives (refer to note 3). As a result, the foreign exchange translation gain/loss has been re-presented for 2016 to exclude the gains on derivatives. "]
[]
[]
[]
[5,"Acquisition of full ownership of Hidden Valley"]
[]
[null,"Background prior to the transaction"]
[]
[null,"The group had a 50% interest in the mining and exploration assets located in the Morobe province, PNG. Newcrest owned the remaining 50% interest in these assets. The assets include the Hidden Valley mine and the Wafi-Golpu projects. This partnership was formed during the 2009 financial year through a range of transactions, and was completed by 30 June 2009. This partnership was considered a joint arrangement and was accounted for as a joint operation."]
[]
[]
[]
[]
[null,"Hidden Valley transaction"]
[]
[null,"On 19 September 2016 Harmony announced the agreement to purchase Newcrest PNG 1 Ltd, the wholly owned subsidiary of Newcrest which holds Newcrest's 50% interest in the Hidden Valley joint venture, for a cash consideration of US$1. As part of the transaction, Newcrest made a once-off contribution of US$22.5 million (R309 million) towards Hidden Valley’s future estimated environmental liability. The transaction was conditional upon certain regulatory approvals which were obtained on \n25 October 2016 and Harmony gained control over Hidden Valley from this date."]
[]
[]
[]
[]
[]
[null,"The completion of the transaction gives Harmony 100% ownership of the Hidden Valley mine and surrounding exploration tenements. The acquisition of the additional 50% interest in the Hidden Valley mine is aligned with the group's growth aspirations. The Hidden Valley operation is an open-pit gold and silver mining operation which includes the processing plant. The mine reached commercial levels of production in the 2009 financial year. There is an established quality management team that have good relationships with key stakeholders including the community and a stable workforce. Full ownership of the mine has enabled management to commit to the re-investment of capital at the operation (previously delayed by the joint venture partners) and commence the stripping of stages 5 and 6 which is expected to extend the life of mine of the operation."]
[]
[]
[]
[]
[]
[]
[]
[null,"Since the close of the transaction, the additional 50% interest in Hidden Valley contributed revenue of R583 million and \nR52 million profit to the group. If the acquisition had occurred on 1 July 2016, the group’s unaudited consolidated revenue would have increased by R533 million and profit would have decreased by R34 million."]
[]
[]
[]
[null,"IFRS does not currently provide guidance how to account for step-up transactions from joint operations to control and the group has elected to apply the principles of IFRS 3 to such transactions. The purchase price allocation was initially prepared on a provisional basis in accordance with IFRS 3."]
[]
[]
[]
[]
[5,"Acquisition of full ownership of Hidden Valley (continued)"]
[]
[null,"No new information has been obtained since the acquisition date about facts and circumstances that existed at the acquisition date requiring adjustments to the below amounts, or any additional provisions that existed at the date of acquisition, and therefore accounting for the acquisition has been concluded."]
[]
[]
[]
[null,"Consideration transferred"]
[]
[null,"The cash consideration paid to acquire Newcrest's 50% interest in Hidden Valley amounted to US$1. The group acquired a cash balance of R459 million which is presented within the cash flow statement as a net inflow of cash from investing activities. The cash paid by Newcrest as a once-off contribution to the rehabilitation liability is included in the cash balance presented as part of the net assets acquired in the transaction."]
[]
[]
[]
[]
[null,"Acquisition related costs"]
[]
[null,"The Group incurred acquisition related costs of R4 million on advisory and legal fees. These costs are recognised as transaction costs as part of corporate and administrative expenses.\n\n"]
[]
[]
[null,"Identifiable assets acquired and liabilities assumed"]
[]
[null,"The fair value of the identifiable net assets acquired was determined on the expected discounted cash flows based on the life-of-mine plan of Hidden Valley at a post-tax real discount rate of 12.53%, exchange rate of PGK/US$3.17, gold price of \nUS$1 189/oz and silver price of US$17.80/oz. The valuation was performed at 26 October 2016. The fair values are as follows:"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Previously held interest","Acquired interest1","Total \n(100%)"]
[null,"Figures in million"]
[]
[]
[null,"Fair value of identifiable net assets acquired"]
[null,"Property, plant and equipment",null,null,null,null,null,null,null,null,636,636,1272]
[null,"Inventories (current)",null,null,null,null,null,null,null,null,491,491,982]
[null,"Trade and other receivables (current)",null,null,null,null,null,null,null,null,22,19,41]
[null,"Cash and cash equivalents",null,null,null,null,null,null,null,null,54,459,513]
[null,"Provision for environmental rehabilitation",null,null,null,null,null,null,null,null,-483,-483,-966]
[null,"Trade and other payables (current)",null,null,null,null,null,null,null,null,-114,-274,-388]
[]
[null,null,null,null,null,null,null,null,null,null,606,848,1454]
[]
[null,"Less fair value of previously held interest 2",null,null,null,null,null,null,null,null,null,null,-606]
[]
[]
[null,"Net fair value of identifiable net assets acquired",null,null,null,null,null,null,null,null,null,null,848]
[]
[]
[null,"1Harmony acquired the legal entity which held Newcrest’s interest in Hidden Valley. This subsidiary contained certain assets and liabilities which were different to those held by Harmony with respect to its interest in Hidden Valley."]
[]
[null,"2The fair value of the previously held interest equalled the carrying amount of the assets and liabilities recognised by Harmony relating to the previously held interest at the date of acquisition and no gain or loss was recognised with respect to the deemed disposal of the previously held interest."]
[]
[]
[]
[null,"The fair value of the previously held interest at 30 June 2016 was R615 million which consisted of Harmony's long term assets and related rehabilitation provision for its interest in Hidden Valley totalling R319 million and the working capital relating to Harmony's interest in Hidden Valley totalling R296 million."]
[]
[]
[]
[null,"On the date of acquisition, the fair value of the previously held interest does not equal 50% of the fair value of the total identifiable assets and liabilities assumed primarily because the acquired legal entity which held Newcrest’s interest in Hidden Valley included the cash paid by Newcrest (R309 million or US$22.5 million) and other assets and liabilities which differed from the assets and liabilities held in Harmony’s previously held interest."]
[]
[]
[]
[]
[null,"Gain on bargain purchase"]
[]
[null,"A gain on bargain purchase arising from the acquisition has been determined as follows:"]
[]
[]
[null,"Figures in million"]
[]
[]
[null,"Consideration paid",null,null,null,null,null,null,null,null,null,null,0]
[null,"Fair value of identifiable net assets acquired",null,null,null,null,null,null,null,null,null,null,848]
[]
[]
[null,"Gain on bargain purchase",null,null,null,null,null,null,null,null,null,null,848]
[]
[]
[null,"Since Harmony only paid US$1 for the 50% share a gain on bargain purchase results. A strategic review of the Hidden Valley operation conducted by Newcrest resulted in their decision to exit the operation as it represented a non-core asset. "]
[]
[]
[]
[6,"Taxation"]
[]
[null,"Current taxation expense increased for the year ended 30 June 2017 compared to the previous year, due to the utilisation of assessed losses and unredeemed capital at most of the South African operations in the prior year as well as the inclusion of derivative gains in determining taxable income."]
[]
[]
[]
[null,"The weighted average deferred tax rates for most South African companies decreased as a result of decreased forecast profitability of these operations. The deferred tax rate for Freegold decreased from 20.0% to 12.5% and for Randfontein (consisting of Doornkop and Kusasalethu) decreased from 10.1% to 3.8%. The effect of these decreases resulted in the credit to the income statement in 2017."]
[]
[]
[]
[]
[7,"Earnings per ordinary share"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,null,null,null,null,"2017",2016]
[null,null,null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[null,"Weighted average number of shares (million)",null,null,null,null,null,null,null,null,null,438.40115631780822,435.7]
[null,"Weighted average number of diluted shares (million)",null,null,null,null,null,null,null,null,null,459.22031818627232,446.4]
[]
[null,"Total earnings per share (cents):"]
[]
[null,"Basic earnings",null,null,null,null,null,null,null,null,null,82.572774907914919,218]
[null,"Diluted earnings",null,null,null,null,null,null,null,null,null,78.829264660968875,213]
[null,"Headline earnings",null,null,null,null,null,null,null,null,null,297.83698954148048,221.33874909042919]
[null,"Diluted headline earnings",null,null,null,null,null,null,null,null,null,284.33428452143613,216.03336240748209]
[]
[]
[null,"Figures in million"]
[]
[null,"Reconciliation of headline earnings:"]
[]
[null,"Net profit",null,null,null,null,null,null,null,null,null,362,949]
[null,"Adjusted for:"]
[null,"Gain on bargain purchase1",null,null,null,null,null,null,null,null,null,-848.47299999999996,0]
[null,"Loss on liquidation of subsidiary1",null,null,null,null,null,null,null,null,null,14.056059999999999,0]
[null,"Impairment/(Reversal of impairment) of assets",null,null,null,null,null,null,null,null,null,1717.8218900000002,-42.633681000000038]
[null,"Taxation effect on impairment/reversal of impairment of assets",null,null,null,null,null,null,null,null,null,-25.761303900000001,12.006610787000005]
[null,"Profit on sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,-41.767747999999997,-7]
[null,"Taxation effect on profit on sale of property, plant and equipment",null,null,null,null,null,null,null,null,null,6.7297582399999998,1]
[null,"Loss on scrapping of property, plant and equipment",null,null,null,null,null,null,null,null,null,139.80417799999998,64]
[null,"Taxation effect on loss on scrapping of property, plant and equipment",null,null,null,null,null,null,null,null,null,-18.689028248,-12]
[]
[]
[]
[null,"Headline earnings",null,null,null,null,null,null,null,null,null,1305.7208060920002,964.37292978699998]
[]
[]
[null,"1 There is no taxation effect on this item."]
[]
[8,"Property, plant and equipment and Intangible assets"]
[]
[null,"(a)","Acquisition of Hidden Valley"]
[null,null,"Refer to note 5 for details of the property, plant and equipment acquired as part of the Hidden Valley transaction."]
[]
[null,"(b) ","Impairment/reversal of impairment of property, plant and equipment and goodwill"]
[null,null,"The recoverable amount of mining assets is generally determined utilising real discounted future cash flows. One of the most significant assumptions that influence the group's operations' life-of-mine plans, and therefore impairment, is the expected gold price. During this year's planning and testing, commodity price and exchange rate assumptions as per the table below were used. Post-tax real discount rates ranging between 8.98% and 11.92% (2016: 8.43% and 11.77%), depending on the asset, were used to determine the recoverable amounts (fair value less costs to sell)."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2018 onwards"]
[]
[]
[null,null,"US$ gold price ($/ounce)",null,null,null,null,null,null,null,null,null,1200]
[null,null,"US$ silver price ($/ounce)",null,null,null,null,null,null,null,null,null,17]
[null,null,"Exchange rate (R/US$)",null,null,null,null,null,null,null,null,null,13.61]
[null,null,"Exchange rate (PGK/US$)",null,null,null,null,null,null,null,null,null,3.1578947368421053]
[null,null,"Rand gold price (R/kg)",null,null,null,null,null,null,null,null,null,525000]
[]
[]
[]
[8,"Property, plant and equipment and Intangible assets (continued)"]
[]
[null,"(b) ","Impairment/reversal of impairment of property, plant and equipment and goodwill (continued)"]
[null,null,"For South African operations, values of US$32.69, US$18.68 and US$4.67 per ounce were used for measured, indicated and inferred resources, respectively. For Hidden Valley, US$5.84 per ounce was used for indicated and inferred resources."]
[]
[]
[null,null,"The impairment assessment performed resulted in an impairment loss of R1.7 billion for the 2017 financial year. The slight decrease in the gold price used in the life-of-mine plans, together with cost inflation, impacted negatively on margins. This, as well as increases in the discount rates used, contributed to the lower recoverable amounts."]
[]
[]
[]
[null,"• ","An impairment of R785 million was recorded for Target 1, resulting in a recoverable amount of R2.0 billion. Information gained from the underground drilling during the year indicated that some areas of the bottom reef of the Dreyerskuil are highly channelised, which negatively impacted on the overall grade for the operation. These areas were subsequently excluded from the life-of-mine plan. This, together with the general pressure on margins, reduced the profitability of the operation over its life and contributed to the decrease in the recoverable amount."]
[]
[]
[]
[]
[]
[null,"• ","An impairment of R678 million was recorded for Kusasalethu mainly following a reduction in the additional attributable resource value as a result of a decrease in the ounces. The company investigated the viability of a decline to extend the life. The business case showed that the option was not feasible and therefore the resource ounces were reduced. The recoverable amount of the operation is R 2.8 billion."]
[]
[]
[]
[]
[null,"• ","An impairment of R255 million was recorded for Tshepong Operations resulting in a recoverable amount of R7.8 billion. Due to the integration of Tshepong and Phakisa as of 1 July 2017, the two cash generating units (CGUs) were combined for impairment testing for the first time. The carrying amount of the combined CGU included goodwill of R581 million. The planned improvement to the environmental conditions at the operation resulted in additional capital expenditure, which impacted on the recoverable amount. The impairment has been allocated to the CGU's goodwill, which is included in intangible assets."]
[]
[]
[]
[]
[]
[]
[null,null,"The recoverable amounts for these assets were determined on a fair value less costs to sell basis using the assumptions above in discounted cash flow models and attributable resource values. These are fair value measurements classified as level 3."]
[]
[]
[]
[null,null,"The sensitivity scenario of a 10% decrease in the commodity price used in the discounted cash flow models and the resource values used (with all other variables held constant) would have resulted in additional impairments as follows:"]
[]
[]
[null,null,"Figures in million"]
[null,null,"Tshepong Operations",null,null,null,null,null,null,null,null,null,3439.4542799999999]
[null,null,"Kusasalethu",null,null,null,null,null,null,null,null,null,1374.47173]
[null,null,"Hidden Valley",null,null,null,null,null,null,null,null,null,1041]
[null,null,"Target 1",null,null,null,null,null,null,null,null,null,1006.1036]
[null,null,"Doornkop",null,null,null,null,null,null,null,null,null,934.46881999999994]
[null,null,"Masimong",null,null,null,null,null,null,null,null,null,394.82456999999999]
[null,null,"Other surface operations",null,null,null,null,null,null,null,null,null,257.12056999999999]
[null,null,"Unisel",null,null,null,null,null,null,null,null,null,221.28878]
[null,null,"Bambanani",null,null,null,null,null,null,null,null,null,128]
[]
[]
[null,"(c) ","Loss on scrapping of property, plant and equipment"]
[null,null,"An amount of R140 million was recorded for various operations as a result of the abandonment of individual surface assets that are no longer core to the business or in use."]
[]
[]
[9,"Investments in associate"]
[]
[null,"Harmony’s gross portion of the subordinated shareholders’ loan extended to Rand Refinery Proprietary Limited (Rand Refinery) in December 2014 amounted to R120 million. The loan formed part of the net investment in associate and was included in Trade and other receivables. On 5 June 2017, the loan was converted into redeemable preference shares. The fair value of the loan on the date of the conversion was R71 million, resulting in a loss of R15 million being recognised. The fair value was determined using a discounted cash flow model which included expected dividends and redemption amounts at a discount rate of 17.6%. The fair value measurement is classified as a level 3 model and is non-recurring.\n\n\n"]
[]
[]
[]
[]
[]
[]
[null,"Harmony’s share of losses from associates amounted to R7 million for the year, which have been accounted for as part of the investment in associates. The cumulative losses of R25 million result in the net investment balance of R46 million at \n30 June 2017."]
[]
[]
[]
[10,"Derivative financial assets"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"At \n30 June \n2017","At \n30 June\n2016"]
[]
[]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[null,"Non-current ",null,null,null,null,null,null,null,null,null,306,0]
[]
[null,"Rand gold contracts (a)",null,null,null,null,null,null,null,null,null,298,0]
[null,"US$ commodity contracts (b)",null,null,null,null,null,null,null,null,null,8,0]
[]
[null,"Current",null,null,null,null,null,null,null,null,null,1541,369]
[]
[null,"Rand gold contracts (a)",null,null,null,null,null,null,null,null,null,1080,0]
[null,"US$ commodity contracts (b)",null,null,null,null,null,null,null,null,null,12,0]
[null,"Foreign exchange hedging contracts (c)",null,null,null,null,null,null,null,null,null,449,369]
[]
[]
[null,"(a)","During the year Harmony started a hedging programme and entered into Rand gold forward sale derivative contracts (Rand gold contracts). At 30 June 2017, the volume of open contracts is 10 077 kg (324 000 oz) spread over 21 months at an average forward sale price of R693 437/kg. Cash flow hedge accounting is applied to these contracts, resulting in the effective portion of the unrealised gains and losses being recorded in other comprehensive income (other reserves). During the year ended 30 June 2017, the contracts that matured realised a gain of R744 million, of which R728 million has been included in revenue and the ineffective portion of R16 million in gains on derivatives. The unamortised portion of the day one gain or loss amounted to R34 million on 30 June 2017."]
[]
[]
[]
[]
[]
[]
[]
[null,"(b)","During May 2017, Harmony began a hedging programme for Hidden Valley by entering into commodity hedging contracts. The contracts comprise US$ gold forward sale derivative contracts as well as silver zero cost collars which establish a minimum (floor) and maximum (cap) silver sales price. At 30 June 2017, the volume of open contracts is 1 991 kg \n(64 000 oz) for the gold contracts at an average of US$1 276/oz and 30 170 kg (970 000 oz) for the silver contracts, spread over 18 months. The weighted average prices for the silver contracts are as follows: cap US$18.10/oz and floor US$17.10/oz. Hedge accounting is not applied and the resulting gains and losses are recorded in gains on derivatives in the income statement."]
[]
[]
[]
[]
[]
[]
[]
[null,"(c)","Harmony has entered into foreign exchange hedging contracts (forex hedging contracts) in the form of zero cost collars, which establish a floor and cap US$/Rand exchange rate at which to convert US dollars to Rands. The nominal value of open forex hedging contracts at 30 June 2017 is US$422 million (30 June 2016: US$500 million). The hedging contracts are spread over a 12-month period with a weighted average cap price of US$1=R 15.53 (30 June 2016: US$1=R18.27) and weighted average floor price of US$1=R14.41 (30 June 2016: US$1=R15.55). As hedge accounting is not applied, the resulting gains and losses have been recorded in gains on derivatives in the income statement (refer to note 3)."]
[]
[]
[]
[]
[]
[]
[11,"Provision for silicosis settlement"]
[]
[null,"Harmony and certain of its subsidiaries (Harmony group), together with other mining companies, are named in a class action for silicosis and tuberculosis which was certified by the Johannesburg High Court in May 2016. The companies requested leave to appeal to the Supreme Court of Appeal, which was granted on 13 September 2016 and is scheduled to be heard from \n19 – 23 March 2018."]
[]
[]
[]
[]
[null,"A gold mining industry working group consisting of African Rainbow Minerals Limited, Anglo American South Africa Limited, AngloGold Ashanti Limited, Gold Fields Limited, Sibanye Gold Limited and Harmony (collectively the working group) was formed in November 2014 to address issues relating to the compensation and medical care for occupational lung diseases in the gold mining industry in South Africa. Essentially, the companies are seeking a comprehensive and sustainable solution which deals with both the legacy compensation issues and future legal frameworks which, while being fair to employees, also ensures the future sustainability of companies in the industry. The working group has engaged all stakeholders on these matters, including government, organised labour, other mining companies and legal representatives of claimants who have filed legal suits against the companies. The Working Group believes that achieving a comprehensive settlement which is fair to past, present and future employees and sustainable for the sector is preferable to protracted litigation."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The facts of the matter have previously been disclosed as a contingent liability. As a result of the progress made by the working group and the status of negotiations with affected stakeholders, management is now in a position to reasonably estimate Harmony’s share of a possible settlement of the class action claims and related costs within an acceptable range. A pre-tax charge of R917 million has been recognised in the results for the year ending 30 June 2017. "]
[]
[]
[]
[]
[]
[11,"Provision for silicosis settlement (continued)"]
[]
[null,"The assumptions that were made in the determination of the provision amount include:"]
[]
[null,"• ","Silicosis prevalence rates;"]
[null,"• ","Estimated settlement per claimant;"]
[null,"• ","Benefit take-up rates;"]
[null,"• ","The contributions to fund the benefit payments and administration costs;"]
[null,"• ","An appropriate discount rate; and"]
[null,"• ","Inflation."]
[]
[null,"There is uncertainty with regard to the rate at which potential claims would be reported as well as the benefit take-up rates."]
[]
[null,"The ultimate outcome of these matters remains uncertain, with a possible failure to reach a settlement or to obtain the requisite court approval of the settlement. The provision recorded in the financial statements is consequently subject to adjustment or reversal in the future, depending on the progress of the working group discussions and stakeholder consultations, and the ongoing legal proceedings. "]
[]
[]
[]
[]
[12,"Borrowings"]
[]
[null,"During the year ended 30 June 2017:"]
[]
[null,"• ","R300 million was repaid on the R1.3 billion Nedbank revolving credit facility (RCF) in July 2016. The facility matured during February 2017 and was replaced with a new R1 billion Nedbank RCF with similar terms to the previous facility. During March 2017, R300 million was drawn down on the new facility."]
[]
[]
[]
[null,"• ","US$30 million (R410 million) was repaid on the US$ RCF between August and November 2016. US$30 million \n(R399 million) was drawn down on the facility during April 2017."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"US$ facility","Rand facility"]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"US dollar","SA rand"]
[]
[null,"Borrowings summary at 30 June 2017"]
[null,"Facility",null,null,null,null,null,null,null,null,null,250,1000]
[null,"Drawn down",null,null,null,null,null,null,null,null,null,140,300]
[null,"Undrawn committed borrowing facilities",null,null,null,null,null,null,null,null,null,110,700]
[null,"Maturity",null,null,null,null,null,null,null,null,null,"February ","February"]
[null,null,null,null,null,null,null,null,null,null,null,"2018",2020]
[null,"Interest rate",null,null,null,null,null,null,null,null,null,"LIBOR + \n3%","JIBAR + 3.15%"]
[]
[]
[]
[null,"The foreign exchange translation movements on the US$ loan are as follows:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June"," 30 June"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2016]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[null,"Translation gain/(loss) on US$ revolving credit facility",null,null,null,null,null,null,null,null,null,213.99850000000001,-665]
[]
[]
[null,"Rand/US$ exchange rate:"]
[null,"Closing/spot",null,null,null,null,null,null,null,null,null,13.111800000000001,14.72]
[null,"Average",null,null,null,null,null,null,null,null,null,13.595169656488549,"14.50"]
[]
[]
[null,"At 30 June 2017, the drawn amount of US$140 million on the US$ RCF is repayable within 12 months and has been reclassified as current. Management has concluded a new US$ facility. Refer to note 17 for details after the reporting date."]
[]
[]
[]
[13,"Financial risk management activities"]
[]
[null,"Commodity price sensitivity"]
[null,"The profitability of the group’s operations, and the cash flows generated by those operations, are affected by changes in the market price of gold, and in the case of Hidden Valley, silver as well. During 2017, Harmony entered into derivative contracts to manage the variability in cash flows from the group’s production, in order to create cash certainty and protect the group against lower commodity prices. The limits currently set by the Board are for 20% of the production from gold and 25% from silver over a 24-month period. Management continues to top-up these programmes as and when opportunities arise to lock in attractive margins for the business."]
[]
[]
[]
[]
[]
[]
[]
[null,"The variability in the price of gold is managed by entering into gold forward sales contracts for the portion of the group's production. The production of the South African operations is linked to Rand gold forward contracts. These contracts have been designated as cash flow hedging instruments and hedge accounting has been applied. US$ gold forward contracts were entered into for the production from Hidden Valley, which were not designated as hedging instruments for hedge accounting and are accounted for in the income statement. "]
[]
[]
[]
[]
[]
[null,"The variability in to the price of silver for Hidden Valley is managed by entering into US$ zero cost collars. These contracts have not been designated as hedging instruments for hedge accounting and are accounted for in the income statement."]
[]
[]
[null,"Refer to note 3 and 10 and the fair value determination section below for further detail on these contracts."]
[]
[null,"Fair value determination"]
[]
[null,"The fair value levels of hierarchy are as follows:"]
[]
[]
[null,"Level 1:",null,"Quoted prices (unadjusted) in active markets for identical assets;"]
[null,"Level 2:",null,"Inputs other than quoted prices included within level 1 that are observable for the asset, either directly or indirectly (that is, as prices) or indirectly (that is derived from prices);"]
[]
[null,"Level 3:",null,"Inputs for the asset that are not based on observable market data (that is unobservable inputs)."]
[]
[null,"The following table presents the group's assets and liabilities that are measured at fair value at reporting date:"]
[null,null,null,null,null,null,null,null,null,null,"Fair value hierarchy  level","At","At"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,null,null,null,null,2017,2016]
[null,null,null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[null,"Available-for-sale financial assets"]
[null,"Investment in financial assets1",null,null,null,null,null,null,null,null,"Level 3",4,5]
[null,"Fair value through profit or loss financial assets"]
[null,"Restricted investments2",null,null,null,null,null,null,null,null,"Level 2",840,639]
[null,"Derivative financial assets3",null,null,null,null,null,null,null,null,"Level 2",1847,369]
[]
[]
[null,"1Level 3 fair values have been valued by the directors by performing independent valuations on an annual basis."]
[null,"2The majority of the level 2 fair values are directly derived from the Top 40 index on the JSE, and are discounted at market interest rate. This relates to equity-linked deposits in the group's environmental rehabilitation trust funds. The balance of the environmental trust funds are held to maturity and therefore not disclosed here."]
[]
[]
[]
[null,"3The mark-to market remeasurement of the following contracts is derived from:"]
[null,"• ","Forex hedging contracts (zero cost collars): a Black-Scholes valuation technique, derived from spot Rand/US$ exchange rate inputs and discounted at market interest rate."]
[]
[null,"• ","Rand gold hedging contracts (forward sale contracts): spot Rand/US$ exchange rate, Rand and dollar interest rates (forward points), spot US$ gold price, differential between the US interest rate and gold lease interest rate which is discounted at market interest rate."]
[]
[null,"• ","US$ gold hedging contracts (forward sale contracts): spot US$ gold price, differential between the US interest rate and gold lease interest rate and discounted at market interest rate."]
[]
[null,"• ","Silver hedging contracts (zero cost collars): a Black-Scholes valuation technique, derived from spot US$ silver price and discounted at market interest rate."]
[]
[]
[null,"For all other financial instruments, fair value approximates carrying value."]
[]
[14,"Net additions to property, plant and equipment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,null,null,null,null,"2017",2016]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[]
[null,"Capital expenditure - operations",null,null,null,null,null,null,null,null,null,2354,2152]
[null,"Additions resulting from development at Hidden Valley",null,null,null,null,null,null,null,null,null,1335,0]
[null,"Capital and capitalised exploration and evaluation expenditure for Golpu",null,null,null,null,null,null,null,null,null,197,240]
[null,"Additions resulting from stripping activities ",null,null,null,null,null,null,null,null,null,76.844842659999998,42]
[null,"Other1",null,null,null,null,null,null,null,null,null,-38.844842659999813,-1]
[]
[]
[null,"Net additions",null,null,null,null,null,null,null,null,null,3924,2433]
[]
[null,"1 Includes sale of Ernest Oppenheimer Hospital in 2017."]
[]
[15,"Commitments and contingencies"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"At","At"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,null,null,null,null,2017,"2016"]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[]
[null,"Capital expenditure commitments:"]
[null,"Contracts for capital expenditure",null,null,null,null,null,null,null,null,null,187,264]
[null,"Authorised by the directors but not contracted for",null,null,null,null,null,null,null,null,null,789,516]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,976,780]
[]
[]
[null,"This expenditure will be financed from existing resources and, where appropriate, borrowings."]
[]
[null,"Contingent liabilities"]
[]
[null,"For a detailed disclosure on contingent liabilities refer to Harmony's annual financial statements for the financial year ended \n30 June 2016. Except as disclosed in note 11, there were no significant changes in contingencies since 30 June 2016."]
[]
[]
[]
[16,"Related parties"]
[]
[null,"Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the group, directly or indirectly, including any director (whether executive or otherwise) of the group."]
[]
[]
[null,"(a) ","Movement in shares owned by directors/prescribed officers for year ended 30 June 2017:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Shares purchased in open market","Shares sold in open market","Performance shares vested and retained"]
[]
[]
[]
[null,"Name of director/prescribed officer"]
[]
[null,"Frank Abbott (Financial director) 1",null,null,null,null,null,null,null,null,0,0,84952]
[null,"Beyers Nel (Chief Operating Officer: SA)",null,null,null,null,null,null,null,null,0,0,14646]
[null,"Johannes van Heerden (Chief executive officer (South East Asia))",null,null,null,null,null,null,null,null,0,0,25000]
[]
[null,"1 These shares have been voluntarily locked-up in terms of the minimum shareholding requirement of the 2006 Share Plan but remains beneficially owned."]
[]
[]
[null,"(b) ","Refer to note 5 for details on the transaction related to the Hidden Valley acquisition."]
[]
[17,"Subsequent events"]
[]
[null,"(a) On 28 July 2017, Harmony entered into an agreement for a new three-year syndicated facility of US$350 million \n(US$175 million term loan plus US$175 million revolving credit facility). The facility was negotiated on similar terms to the previous facility. Management has signed and executed the new facility and all the conditions precedent were fulfilled by \n15 August 2017."]
[]
[]
[]
[]
[null,"(b) On 15 August 2017, the board declared a final dividend for the 2017 year of 35 SA cents per share, payable on \n16 October 2017."]
[]
[]
[18,"Segment report"]
[]
[null,"Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker (CODM). The CODM has previously been identified as the executive committee (Exco). During April 2017, the top management structure was changed, creating a group CEO's office consisting of the chief executive officer, financial director, director corporate affairs and chief operating officer: new business. The group CEO's office has replaced Exco as the CODM. There has been no change to the information reported to the CODM."]
[]
[]
[]
[]
[]
[]
[null,"The segment report follows on page 30"]
[]
[19,"Reconciliation of segment information to condensed consolidated income statements and balance sheets"]
[]
[null,"The \"Reconciliation of segment information to condensed consolidated financial statements\" line item in the segment report is broken down in the following elements, to give a better understanding of the differences between the financial statements and segment report."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,null,null,null,null,2017,"2016"]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[]
[]
[null,"Reconciliation of production profit to gross profit"]
[]
[null,"Total segment revenue",null,null,null,null,null,null,null,null,null,19264,18334]
[null,"Total segment production costs",null,null,null,null,null,null,null,null,null,-14812,-13250]
[]
[]
[null,"Production profit per segment report",null,null,null,null,null,null,null,null,null,4452,5084]
[null,"Amortisation and depreciation",null,null,null,null,null,null,null,null,null,-2519,-2170]
[null,"(Impairment)/Reversal of impairment of assets",null,null,null,null,null,null,null,null,null,-1718,43]
[null,"Other cost of sales items",null,null,null,null,null,null,null,null,null,-590,-409]
[]
[]
[null,"Gross profit/(loss) as per income statements1",null,null,null,null,null,null,null,null,null,-375,2548]
[]
[null,"1The reconciliation was done up to the first recognisable line item on the income statement. The reconciliation will follow the income statement after that."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"At","At"]
[null,null,null,null,null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,null,null,null,null,2017,"2016"]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Reviewed)","(Audited)"]
[]
[null,"Reconciliation of total segment mining assets to consolidated property, plant and equipment"]
[]
[]
[null,"Property, plant and equipment not allocated to a segment"]
[null,"Mining assets ",null,null,null,null,null,null,null,null,null,713,657]
[null,"Undeveloped property",null,null,null,null,null,null,null,null,null,5139,5139]
[null,"Other non-mining assets",null,null,null,null,null,null,null,null,null,177,168]
[null,"Wafi-Golpu assets ",null,null,null,null,null,null,null,null,null,1789.9351185967741,1785]
[]
[null,null,null,null,null,null,null,null,null,null,null,7818.9351185967744,7749]
[]
[]
[20,"Review conclusion"]
[]
[null,"These condensed consolidated financial statements for the year ended 30 June 2017 have been reviewed by PricewaterhouseCoopers Inc., who expressed an unmodified review conclusion thereon. A copy of the auditor's review conclusion is available for inspection at the company's registered office, together with the financial statements identified in the auditor's report. "]

{"sheet":"Segment Report (R)","index":8,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":false,"merged":[[52,0,56,0],[52,7,56,7],[7,11,7,12],[7,13,7,14],[9,1,9,2],[9,3,9,4],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10]]}
["Segment report (Rand/Metric)"]
["For the year ended 30 June 2017"]
[]
[]
[]
[]
[]
[null,"Revenue\n30 June",null,"Production cost\n30 June",null,"Production profit\n30 June",null,"Mining assets\n30 June",null,"Capital expenditure#\n 30 June",null,"Kilograms produced*\n30 June",null,"Tonnes milled*\n30 June"]
[null,2017,2016,2017,2016,2017,2016,2017,2016,2017,2016,2017,2016,2017,2016]
[null,"R million",null,"R million",null,"R million",null,"R million",null,"R million",null,"kg",null,"t'000"]
[]
[]
[]
["South Africa"]
["Underground"]
["Tshepong(a)",2760,2756,2029,1844,731,912,4332,4161,387,307,4819,5031,1027,1088]
["Phakisa(a)",2302,2186,1642,1375,660,811,4134,4246,330,323,4009,3988,668,686]
["Bambanani",1576,1617,871,811,705,806,745,807,77,106,2750,3013,231,232]
["Joel",1309,1220,936,831,373,389,909,728,243,215,2246,2278,514,542]
["Doornkop",1553,1480,1241,1047,312,433,2979,2984,243,208,2673,2730,641,630]
["Target 1",1506,1833,1345,1250,161,583,2020.8691305868142,2826,324,322,2669,3387,745,739]
["Kusasalethu",2575,2078,2080,1816,495,262,2846,3766,289,360,4394,3863,607,668]
["Masimong",1452,1318,1113,1038,339,280,433,485,119,110,2538,2432,640,650]
["Unisel",915,925,838,754,77,171,529,543,78,62,1595,1704,394,424]
["Target 3(b)",0,0,0,0,0,0,521.17038056000001,526,0,0,0,0,0,0]
[]
["Surface"]
["All other surface operations ",1816,1601,1404,1272,412,329,486,448,261,59,3178,2972,11045,10985]
[]
[]
["Total South Africa",17764,17014,13499,12038,4265,4976,19935.039511146813,21520,2351,2072,30871,31398,16512,16644]
[]
[]
["International"]
["Hidden Valley",1500,1320,1313,1212,187,108,2290,650,1335,79,2965,2257,2889,1729]
["Other",0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[]
["Total international",1500,1320,1313,1212,187,108,2290,650,1335,79,2965,2257,2889,1729]
[]
[]
["Total operations",19264,18334,14812,13250,4452,5084,22225.039511146813,22170,3686,2151,33836,33655,19401,18373]
[]
[]
["Discontinued operations"]
["Evander",null,null,null,null,0,0]
["Evander surface",null,null,null,null,0,0,null,null,null,0]
[]
[]
["Total discontinued operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Reconciliation of the segment information to the consolidated income statement and balance sheet (refer to note 19)",null,null,null,null,null,null,7818.9351185967744]
[]
[]
[null,null,null,null,null,null,null,null,7749]
[null,null,0,null,0]
[]
[]
[null,19264,18334,14812,13250,4452,5084,30043.974629743589,29919,3686,2151,33836,33655,19401,18373]
[]
[]
["# Capital expenditure for international operations excludes expenditure spend on Wafi-Golpu of R197 million (2016: R240 million)."]
["(a)Tshepong and Phakisa are two separate segments for the 2017 year. As of 1 July 2017, they have been integrated into Tshepong Operations and will be treated as one segment for the 2018 year."]
["(b)Target 3 was placed on care and maintenance in October 2014."]
["*Production statistics are unaudited and not reviewed."]
[]
["The segment report for the year ended 30 June 2016 has been audited. The segment report for the year ended 30 June 2017 has been reviewed."]

{"sheet":"Publish IS (US$)","index":9,"n_rows":66,"n_cols":7,"rows_kept":66,"cut":false,"hidden":false,"merged":[[65,0,67,6],[0,0,0,6],[58,0,60,6],[6,5,6,6]]}
["CONDENSED CONSOLIDATED INCOME STATEMENTS (US$) "]
["(Convenience translation)"]
[]
[]
[]
[]
[null,null,null,null,null,"Year ended"]
[null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,"2017",2016]
["Figures in million",null,null,null,null,"(Unaudited)","(Audited)"]
[]
[]
["Revenue",null,null,null,null,1417,1264]
["Cost of sales",null,null,null,null,-1449,-1088]
[]
["Production costs",null,null,null,null,-1090,-914]
["(Impairment)/Reversal of impairment of assets",null,null,null,null,-131,3]
["Amortisation and depreciation",null,null,null,null,-185,-149]
["Other items",null,null,null,null,-43,-28]
[]
[null,null,null,null,null,0,0]
["Gross profit/(loss)",null,null,null,null,-32,176]
["Corporate, administration and other expenditure",null,null,null,null,-38,-28]
["Exploration expenditure",null,null,null,null,-18,-13]
["Profit on sale of property, plant and equipment",null,null,null,null,0,0]
["Gains on derivatives",null,null,null,null,75,31]
["Other operating expenses",null,null,null,null,-64.687067801082065,-55]
[]
[]
["Operating profit/(loss)",null,null,null,null,-77.687067801082065,111]
["Gain on bargain purchase",null,null,null,null,61,0]
["Loss on liquidation of subsidiaries",null,null,null,null,-1,0]
["Profit/(loss) from associates",null,null,null,null,-2,0]
["Investment income",null,null,null,null,20,17]
["Net gain/(loss) on financial instruments",null,null,null,null,0,1]
["Finance cost",null,null,null,null,-17,-19]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Profit/(loss) before taxation",null,null,null,null,-16.687067801082065,109]
["Taxation",null,null,null,null,37,-43]
["Current taxation",null,null,null,null,-36,-8]
["Deferred taxation",null,null,null,null,73,-35]
[]
[null,null,null,null,null,null,0]
["Net profit for the year",null,null,null,null,20.312932198917935,66]
[null,null,null,null,null,27,0]
[null,null,null,null,null,0,0]
["Attributable to:",null,null,null,null,null,0]
["Owners of the parent",null,null,null,null,20.312932198917935,66]
[]
["Earnings per ordinary share (cents)"]
[null,null,null,null,null,null,0]
["Basic earnings",null,null,null,null,5.0736847714515658,15]
["Diluted earnings",null,null,null,null,5,15]
[null,null,null,null,null,6,0]
[null,null,null,null,null,0,0]
[]
[]
["The currency conversion average rates for the year ended 30 June 2017: US$1 = R13.60 (30 June 2016: US$1 = R14.50)."]
[]
[]
[]
[]
["Note on convenience translations"]
[]
["Except where specific statements have been extracted from the 2016 annual financial statements, the requirements of IAS 21, The Effects of the Changes in Foreign Exchange Rates, have not necessarily been applied in the translation of the US Dollar financial statements presented on page 31 to 35."]

{"sheet":"Publish Com IS (US$)","index":10,"n_rows":77,"n_cols":7,"rows_kept":77,"cut":false,"hidden":false,"merged":[[74,0,74,4],[46,0,48,5],[53,0,54,0],[53,3,54,3],[53,4,54,4],[53,5,54,5],[0,0,1,5],[7,5,7,6],[14,0,14,2],[53,6,54,6],[41,0,42,6],[17,0,17,3]]}
["CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (US$)"]
[]
["(Convenience translation)"]
[]
[]
[]
[]
[null,null,null,null,null,"Year ended"]
[null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,"2017",2016]
["Figures in million",null,null,null,null,"(Unaudited)","(Audited)"]
[]
[]
["Net profit for the year",null,null,null,null,20.312932198917935,66]
["Other comprehensive income/(loss) for the year, net of income tax",null,null,null,null,60,-375]
[]
[]
["Items that may be reclassified subsequently to profit or loss:",null,null,null,null,60.364086490698874,-375]
[]
["Foreign exchange translation gain/(loss)",null,null,null,null,-23.684882802938724,-375]
["Remeasurement of derivative instruments"]
["Unrealised gain on Rand gold contracts",null,null,null,null,159.73761651172438,0]
["Released to revenue",null,null,null,null,-53.548430684904943,0]
["Released to gains on derivatives",null,null,null,null,-1.1768885864814274,0]
["Deferred taxation thereon",null,null,null,null,-20.963327946700424,0]
[]
["Items that will not be reclassified to profit or loss:",null,null,null,null,0,0]
["Remeasurement of retirement benefit obligation"]
["   Acturial gain recognised during the year",null,null,null,null,0,0]
["   Deferred taxation thereon",null,null,null,null,0,0]
[]
[]
["Total comprehensive income/(loss) for the year",null,null,null,null,80.312932198917935,-309]
[]
[]
["Attributable to:"]
["Owners of the parent",null,null,null,null,80.312932198917935,-309]
["Non-controlling interest",null,null,null,null,0,0]
[]
[]
[]
["The currency conversion average rates for the year ended 30 June 2017: US$1 = R13.60 (30 June 2016: US$1 = R14.50)."]
[]
[]
[]
[]
["CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (US$)"]
[]
[]
[]
["for the year ended 30 June 2017 (Convenience translation)"]
[]
[]
["Figures in million",null,null,"Share capital","Other reserves","Accumulated loss","Total"]
[]
[]
["Balance - 30 June 2016",null,null,2161.1067893042905,324,-336,2149.1067893042905]
["Share-based payments",null,null,0,28.289104099038095,0,28.289104099038095]
["Net profit for the year",null,null,0,0,27.608718863924096,27.608718863924096]
["Other comprehensive income for the year",null,null,0,62,0,62]
["Dividends paid1",null,null,0,0,-33,-33]
[]
[]
["Balance - 30 June 2017 (Unaudited)",null,null,2161.1067893042905,414.28910409903807,-341,2234]
[]
[]
["Balance - 30 June 2015",null,null,4035,-1238,-597,2200]
["Share-based payments",null,null,0,22,0,22]
["Reversal of provision for odd lot repurchases",null,null,1,0,0,1]
["Net profit for the year",null,null,0,0,66,66]
["Other comprehensive loss for the year",null,null,0,-375,0,-375]
[]
["Balance - 30 June 2016 (Audited)",null,null,4036,-1591,-531,1914]
[null,null,null,1925,null,-300,1914]
["1 Dividend of 50 SA cents declared on 15 August 2016 and dividend of 50 cents declared on 31 January 2017"]
[]
["The currency conversion closing rates for the year ended 30 June 2017: US$1 = R13.11 (30 June 2016: US$1 = R14.72)."]

{"sheet":"Publish BS (US$)","index":11,"n_rows":89,"n_cols":6,"rows_kept":89,"cut":false,"hidden":false,"merged":[[87,0,87,4],[88,0,89,5],[12,0,13,0],[46,0,47,0]]}
["CONDENSED CONSOLIDATED BALANCE SHEETS (US$)"]
["(Convenience translation)"]
[]
[]
[]
[]
[null,null,null,null,"At","At"]
[null,null,null,null,"30 June","30 June"]
[null,null,null,null,2017,2016]
["Figures in million",null,null,null,"(Unaudited)","(Audited)"]
[]
[]
["ASSETS"]
[]
["Non-current assets"]
[]
["Property, plant and equipment",null,null,null,2292,2033]
["Intangible assets",null,null,null,46,59]
["Restricted cash",null,null,null,5,4]
["Restricted investments",null,null,null,203,170]
["Investments in associates",null,null,null,4,0]
["Inventories",null,null,null,3,3]
["Trade and other receivables",null,null,null,14,12]
["Derivative financial assets",null,null,null,23,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Total non-current assets",null,null,null,2590,2281]
[null,null,null,null,0]
[null,null,null,null,0]
[]
["Current assets"]
[]
["Inventories",null,null,null,86,79]
["Restricted cash ",null,null,null,1,1]
["Trade and other receivables",null,null,null,76,44]
["Derivative financial assets",null,null,null,118,25]
["Cash and cash equivalents",null,null,null,95,85]
[null,null,null,null,0,0]
[null,null,null,null,0]
["Total current assets",null,null,null,376,234]
[null,null,null,null,376,236]
[null,null,null,null,0,0]
["Total assets",null,null,null,2966,2515]
[null,null,null,null,2965,2516]
[]
[null,null,null,null,0,0]
["EQUITY AND LIABILITIES"]
[]
["Share capital and reserves"]
[]
["Share capital",null,null,null,2161,4036]
["Other reserves",null,null,null,414.28910409903807,-1591]
["Accumulated loss",null,null,null,-341,-531]
[null,null,null,null,0]
[null,null,null,null,0]
["Total equity",null,null,null,2234.289104099038,1914]
[]
[]
[]
["Non-current liabilities"]
[]
["Deferred tax liabilities",null,null,null,130,164]
["Provision for environmental rehabilitation",null,null,null,201,148]
["Provision for silicosis settlement",null,null,null,70,0]
["Retirement benefit obligation",null,null,null,14,11]
["Other non-current liabilities",null,null,null,1,1]
["Derivative financial liabilities",null,null,null,70,0]
["Borrowings",null,null,null,23,139]
[null,null,null,null,0,360]
[null,null,null,null,0,360]
["Total non-current liabilities",null,null,null,439,463]
[]
[]
[]
["Current liabilities"]
[]
["Borrowings",null,null,null,140,20]
["Trade and other payables",null,null,null,153,118]
["Loans from subsidiaries",null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,293,0]
["Total current liabilities",null,null,null,293,138]
[]
[]
["Total equity and liabilities",null,null,null,2966,2515]
[]
[]
[]
["The balance sheet for 30 June 2017 converted at a conversion rate of US$1 = R13.11 (30 June 2016: US$1 = R14.72)."]

{"sheet":"Publish - Cash flow (US$)","index":12,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[[57,0,58,8],[0,0,0,8],[6,7,6,8],[59,0,59,8]]}
["CONDENSED CONSOLIDATED CASH FLOW STATEMENTS (US$)"]
["(Convenience translation)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Year ended"]
[null,null,null,null,null,null,null,"30 June","30 June"]
[null,null,null,null,null,null,null,2017,"2016"]
["Figures in million",null,null,null,null,null,null,"(Unaudited)","(Audited)"]
[]
[]
[]
["Cash flow from operating activities"]
["Cash generated by operations",null,null,null,null,null,null,319.67236230301768,322]
["Interest and dividends received",null,null,null,null,null,null,5.5166652491316901,5]
["Interest paid",null,null,null,null,null,null,-5.8108873957520473,-11]
["Income and mining taxes paid",null,null,null,null,null,null,-39.572878720437991,-4]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Cash generated by operating activities",null,null,null,null,null,null,279.80526143595932,312]
[null,null,null,null,null,null,null,0]
[]
["Cash flow from investing activities"]
["(Increase)/decrease in restricted cash",null,null,null,null,null,null,0,-1]
["Decrease in amounts invested in restricted investments",null,null,null,null,null,null,1,3]
["Loan to associate repaid",null,null,null,null,null,null,0,0]
["Loan to ARM BBEE Trust",null,null,null,null,null,null,0,-14]
["Cash on acquisition of Hidden Valley",null,null,null,null,null,null,34,0]
["Net additions to property, plant and equipment",null,null,null,null,null,null,-289,-168]
[]
[null,null,null,null,null,null,null,0]
["Cash utilised by investing activities",null,null,null,null,null,null,-254,-180]
[null,null,null,null,null,null,null,0]
[]
["Cash flow from financing activities"]
["Borrowings raised",null,null,null,null,null,null,51.415320121907357,24]
["Borrowings repaid",null,null,null,null,null,null,-52.224431025113333,-138]
["Dividends paid",null,null,null,null,null,null,-32.290880591584163,0]
[{"$error":"#REF!"},null,null,null,null,null,null,0]
["Option premium on BEE transaction",null,null,null,null,null,null,0]
[]
[]
["Cash utilised by financing activities",null,null,null,null,null,null,-33.099991494790146,-114]
[null,null,null,null,null,null,null,6.9877759822334742]
[]
["Foreign currency translation adjustments",null,null,null,null,null,null,17,-21]
[]
[]
["Net increase/(decrease) in cash and cash equivalents",null,null,null,null,null,null,9.7052699411691776,-3]
["Cash and cash equivalents - beginning of year",null,null,null,null,null,null,85,88]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Cash and cash equivalents - end of year",null,null,null,null,null,null,95.028905260910022,85]
[]
[]
[]
["The currency conversion average rates for the year ended 30 June 2017: US$1 = R13.60 (30 June 2016: US$1 = R14.50)."]
[]
["Closing balance translated at closing rates of US$1 = R13.11 (30 June 2016: US$1 = R14.72)."]
[]
["The cash flow statement for the year ended 30 June 2016 has been extracted from the 2016 annual financial statements."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" "]

{"sheet":"Segment Report (US$)","index":13,"n_rows":1008,"n_cols":15,"rows_kept":1008,"cut":false,"hidden":false,"merged":[[55,0,58,0],[7,13,7,14],[9,1,9,2],[9,3,9,4],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12]]}
["Segment report (US$/Imperial)"]
["For the year ended 30 June 2017 (convenience translation)"]
[]
[]
[]
[]
[]
[null,"Revenue\n30 June",null,"Production cost\n30 June",null,"Production profit\n30 June",null,"Mining assets\n30 June",null,"Capital expenditure#\n 30 June",null,"Ounces produced*\n30 June",null,"Tons milled*\n30 June"]
[null,2017,2016,2017,2016,2017,2016,2017,2016,2017,2016,2017,2016,2017,2016]
[null,"US$ million",null,"US$ million",null,"US$ million",null,"US$ million",null,"US$ million",null,"oz",null,"t'000"]
[]
[]
[]
["South Africa"]
["Underground"]
["Tshepong(a)",203,190,149,127,54,63,330,282.72848960067404,28,21,154934,161751,1132,1200]
["Phakisa(a)",169,151,121,95,48,56,315,288,24,22,128893,128217,737,756]
["Bambanani",116,112,64,56,52,56,57,54.833427327023301,6,7,88415,96870,254,256]
["Joel",96,84,69,57,27,27,69,49.465594912110241,18,15,72211,73239,567,597]
["Doornkop",114,102,91,72,23,30,227,202.75458134304526,18,14,85939,87772,706,695]
["Target 1",111,126,99,86,12,40,154,192.01891651321912,24,22,85809,108895,822,814]
["Kusasalethu",189,143,153,125,36,18,217,255.88932752610873,21,25,141270,124198,670,736]
["Masimong",107,91,82,72,25,19,33,32.954414192820693,9,8,81599,78190,706,716]
["Unisel",67,64,62,52,5,12,40,36.895354446807502,6,4,51280,54785,436,467]
["Target 3(b)",0,0,0,0,0,0,40,35.740251268914818,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
["Surface"]
["All other surface operations ",135,110,103,88,32,22,37.065849082505835,30.440366099760148,19,4,102175,95553,12179,12112]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Total South Africa",1307,1173,993,830,314,343,1519.0658490825058,1462.2247287206201,173,142,992525,1009470,18209,18349]
[]
[]
["International"]
["Hidden Valley",110,91,97,84,13,7,174.65184032703365,44.165709742955571,98,5,95327,72565,3186,1906]
["Other",0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Total international",110,91,97,84,13,7,174.65184032703365,44.165709742955571,98,5,95327,72565,3186,1906]
[]
[]
["Total operations",1417,1264,1090,914,327,350,1693.7176894095394,1506.3904384635769,271,147,1087852,1082035,21395,20255]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Discontinued operations",null,null,null,null,null,null,0]
["Evander",null,null,null,null,0,null,0]
["Evander surface",null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Total discontinued operations",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Total operations",1417,1264,1090,914,327,350,596.32812570331873,0,271,147,1087852,1082035,21395,20255]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
["Reconciliation of the segment information to the consolidated income statement and balance sheet (refer to note 41)",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,0,0,0,0,null,null,0,0]
[null,null,null,null,null,null,null,2291.3691964294444]
[null,0,null,0,null,null,null,0]
["#Capital expenditure for international operations excludes expenditure spend on Wafi-Golpu of US$15 million (2016: US$16 million)."]
["(a)Tshepong and Phakisa are two separate segments for the 2017 year. As of 1 July 2017, they have been integrated into Tshepong Operations and will be treated as one segment for the 2018 year."]
["(b)Target 3 was placed on care and maintenance in October 2014."]
["*Production statistics are unaudited and not reviewed."]
[]
["The segment report for the year ended 30 June 2016 has been audited. The segment report for the year ended 30 June 2017 has not been audited."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"A 10% decrease in the gold price at the reporting date would have resulted in the following additional impairments being recognised in the 2010 and 2009 financial year. This analysis assumes that all other variables remain constant.  The analysis is performed on the same basis for 2009."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,9,null,null,null,"President Steyn 2"]
[null,null,null,null,null,null,null,null,140,null,null,null,"Evander 8"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,149]

{"sheet":"Sheet 5","index":14,"n_rows":202,"n_cols":26,"rows_kept":202,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"ZAR","The Company Code is invalid.",null,null,null,null,null,null,null,null,null,null,null,null,"ZAR","The Company Code is invalid."]
[null,null,"CONDENSED CONSOLIDATED BALANCE SHEET",null,null,null,null,null,null,null,"R","R",null,null,null,null,"CONDENSED CONSOLIDATED BALANCE SHEET",null,null,null,null,null,null,null,"R","R"]
[]
[]
[null,null,null,null,null,null,null,"At","At","At","At","At",null,null,null,null,null,null,null,null,null,"At","At","At","At","At"]
[null,null,"Company:","Harmony Company (Consolidated) C001  ",null,null,null,"March","December","June","July","March",null,null,null,null,"Company:","Harmony Company (Consolidated) C001  ",null,null,null,"March","December","June","July","March"]
[null,null,null,null,null,"Variance",null,2017,2016,2016,2016,2016,null,null,null,null,null,null,null,"Variance",null,2017,2016,2016,2016,2016]
[null,null,null,null,null,"%",null,"R million","R million","R million","R million","R million",null,null,null,null,null,null,null,"%",null,"R million","R million","R million","R million","R million"]
[]
[null,null,null,null,null,null,null,3,4,5,6,7,null,null,null,null,null,null,null,null,null,3,4,5,6,7]
[null,null,"TOTAL ASSETS",null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL ASSETS"]
["AB000000     ","Non-current assets","Non-current assets",null,null,null,null,null,null,null,null,null,null,null,"AB000000     ","Non-current assets","Non-current assets"]
["AB100000     ","Property,  plant and equipment","Property,  plant and equipment",null,null,7.7026012598322398E-3,null,30875,30639,29919,29778,29969,null,null,"AB100000     ","Property,  plant and equipment","Property,  plant and equipment",null,null,7.7026012598322398E-3,null,{"$f":"H13*1000000","v":30875000000},{"$f":"I13*1000000","v":30639000000},29919000000,29778000000,29969000000]
["AB110000     ","PPE : Cost","PPE : Cost",null,null,1.2638173765887733E-2,null,56248,55546,54424,54003,55215,null,null,"AB110000     ","PPE : Cost","PPE : Cost",null,null,1.2638173765887733E-2,null,{"$f":"H14*1000000","v":56248000000},{"$f":"I14*1000000","v":55546000000},{"$f":"J14*1000000","v":54424000000},{"$f":"K14*1000000","v":54003000000},{"$f":"L14*1000000","v":55215000000}]
["AB110100     ","Cost : Mining assets","Cost : Mining assets",null,null,1.2340600575894693E-2,null,49220,48620,47230,46827,47271,null,null,"AB110100     ","Cost : Mining assets","Cost : Mining assets",null,null,1.2340600575894693E-2,null,49220000000,48620000000,47230000000,46827000000,47271000000]
["AB110110     ","Cost : Mine assets","Cost : Mine assets",null,null,-3.7039304518182931E-3,null,32547,32668,32494,32011,32623,null,null,"AB110110     ","Cost : Mine assets","Cost : Mine assets",null,null,-3.7039304518182931E-3,null,32547000000,32668000000,32494000000,32011000000,32623000000]
["AB110120     ","Cost : Rehab assets","Cost : Rehab assets",null,null,-1.5503875968992248E-2,null,635,645,670,646,799,null,null,"AB110120     ","Cost : Rehab assets","Cost : Rehab assets",null,null,-1.5503875968992248E-2,null,635000000,645000000,670000000,646000000,799000000]
["AB110130     ","Cost : Capital development and AE's","Cost : Capital development and AE's",null,null,4.7889716451064941E-2,null,16039,15306,14066,14170,13849,null,null,"AB110130     ","Cost : Capital development and AE's","Cost : Capital development and AE's",null,null,4.7889716451064941E-2,null,16039000000,15306000000,14066000000,14170000000,13849000000]
["AB110190     ","Cost : Other","Cost : Other mining assets",null,null,-2,null,-1,1,0,0,0,null,null,"AB110190     ","Cost : Other","Cost : Other mining assets",null,null,-2,null,-1000000,1000000,0,0,0]
["AB110200     ","Cost : Mining assets under construction","Cost : Mining assets under construction",null,null,5.5882352941176473E-2,null,1077,1020,909,925,827,null,null,"AB110200     ","Cost : Mining assets under construction","Cost : Mining assets under construction",null,null,5.5882352941176473E-2,null,1077000000,1020000000,909000000,925000000,827000000]
["AB110300     ","Cost : Undeveloped property","Cost : Undeveloped property",null,null,1.4708586137157566E-3,null,5447,5439,5469,5457,5479,null,null,"AB110300     ","Cost : Undeveloped property","Cost : Undeveloped property",null,null,1.4708586137157566E-3,null,5447000000,5439000000,5469000000,5457000000,5479000000]
["AB110400     ","Cost : Deferred stripping","Cost : Deferred stripping",null,null,0.86111111111111116,null,67,36,395,373,1168,null,null,"AB110400     ","Cost : Deferred stripping","Cost : Deferred stripping",null,null,0.86111111111111116,null,67000000,36000000,395000000,373000000,1168000000]
["AB110800     ","Cost : Other non-mining","Cost : Other non-mining",null,null,1.3921113689095127E-2,null,437,431,421,421,470,null,null,"AB110800     ","Cost : Other non-mining","Cost : Other non-mining",null,null,1.3921113689095127E-2,null,437000000,431000000,421000000,421000000,470000000]
["AB110900     ","Clearing accounts","Clearing accounts",null,null,"-",null,0,0,0,0,0,null,null,"AB110900     ","Clearing accounts","Clearing accounts",null,null,"-",null,0,0,0,0,0]
["AB120000     ","PPE : Accumulated depreciation","PPE : Accumulated depreciation",null,null,1.8709599710924639E-2,null,-25373,-24907,-24505,-24225,-25246,null,null,"AB120000     ","PPE : Accumulated depreciation","PPE : Accumulated depreciation",null,null,1.8709599710924639E-2,null,-25373000000,-24907000000,-24505000000,-24225000000,-25246000000]
["AB120100     ","Acc depr : Mining assets","Acc depr : Mining assets",null,null,1.8423081605324028E-2,null,-25097,-24643,-23902,-23641,-23861,null,null,"AB120100     ","Acc depr : Mining assets","Acc depr : Mining assets",null,null,1.8423081605324028E-2,null,-25097000000,-24643000000,-23902000000,-23641000000,-23861000000]
["AB120110     ","Acc depr : Mine assets","Acc depr : Mine assets",null,null,1.3720224194301729E-2,null,-17363,-17128,-16864,-16549,-17094,null,null,"AB120110     ","Acc depr : Mine assets","Acc depr : Mine assets",null,null,1.3720224194301729E-2,null,-17363000000,-17128000000,-16864000000,-16549000000,-17094000000]
["AB120120     ","Acc depr : Rehab assets","Acc depr : Rehab assets",null,null,-1.6194331983805668E-2,null,-486,-494,-514,-491,-516,null,null,"AB120120     ","Acc depr : Rehab assets","Acc depr : Rehab assets",null,null,-1.6194331983805668E-2,null,-486000000,-494000000,-514000000,-491000000,-516000000]
["AB120130     ","Acc depr : Capital development","Acc depr : Capital development",null,null,3.2621082621082619E-2,null,-7249,-7020,-6524,-6601,-6252,null,null,"AB120130     ","Acc depr : Capital development","Acc depr : Capital development",null,null,3.2621082621082619E-2,null,-7249000000,-7020000000,-6524000000,-6601000000,-6252000000]
["AB120190     ","Acc depr : Other","Acc depr : Other",null,null,-2,null,1,-1,0,0,1,null,null,"AB120190     ","Acc depr : Other","Acc depr : Other",null,null,-2,null,1000000,-1000000,0,0,1000000]
["AB120200     ","Acc depr : Mining assets under construction","Acc depr : Mining assets under construction",null,null,"-",null,0,0,0,0,0,null,null,"AB120200     ","Acc depr : Mining assets under construction","Acc depr : Mining assets under construction",null,null,"-",null,0,0,0,0,0]
["AB120300     ","Acc depr : Undeveloped property","Acc depr : Undeveloped property",null,null,0,null,-14,-14,-15,-15,-16,null,null,"AB120300     ","Acc depr : Undeveloped property","Acc depr : Undeveloped property",null,null,0,null,-14000000,-14000000,-15000000,-15000000,-16000000]
["AB120400     ","Acc depr : Deferred stripping","Acc depr : Deferred stripping",null,null,-0.125,null,-14,-16,-372,-350,-1114,null,null,"AB120400     ","Acc depr : Deferred stripping","Acc depr : Deferred stripping",null,null,-0.125,null,-14000000,-16000000,-372000000,-350000000,-1114000000]
["AB120800     ","Acc depr : Other non-mining","Acc depr : Other non-mining",null,null,5.9829059829059832E-2,null,-248,-234,-216,-219,-255,null,null,"AB120800     ","Acc depr : Other non-mining","Acc depr : Other non-mining",null,null,5.9829059829059832E-2,null,-248000000,-234000000,-216000000,-219000000,-255000000]
["AB200000     ","Intangible assets","Intangible assets",null,null,-4.6349942062572421E-3,null,859,863,870,868,874,null,null,"AB200000     ","Intangible assets","Intangible assets",null,null,-4.6349942062572421E-3,null,859000000,863000000,870000000,868000000,874000000]
["AB210000     ","Intangible Assets : Cost","Intangible Assets : Cost",null,null,0,null,2571,2571,2571,2571,2571,null,null,"AB210000     ","Intangible Assets : Cost","Intangible Assets : Cost",null,null,0,null,2571000000,2571000000,2571000000,2571000000,2571000000]
["AB210100     ","Cost : Goodwill","Cost : Goodwill",null,null,0,null,2372,2372,2372,2372,2372,null,null,"AB210100     ","Cost : Goodwill","Cost : Goodwill",null,null,0,null,2372000000,2372000000,2372000000,2372000000,2372000000]
["AB210900     ","Cost : Other","Cost : Other",null,null,0,null,199,199,199,199,199,null,null,"AB210900     ","Cost : Other","Cost : Other",null,null,0,null,199000000,199000000,199000000,199000000,199000000]
["AB220000     ","Intangible Assets : Acccumulated depreciation","Intangible Assets : Acccumulated depreciation",null,null,2.34192037470726E-3,null,-1712,-1708,-1701,-1703,-1697,null,null,"AB220000     ","Intangible Assets : Acccumulated depreciation","Intangible Assets : Acccumulated depreciation",null,null,2.34192037470726E-3,null,-1712000000,-1708000000,-1701000000,-1703000000,-1697000000]
["AB220100     ","Acc depr : Goodwill","Acc depr : Goodwill",null,null,0,null,-1526,-1526,-1526,-1526,-1526,null,null,"AB220100     ","Acc depr : Goodwill","Acc depr : Goodwill",null,null,0,null,-1526000000,-1526000000,-1526000000,-1526000000,-1526000000]
["AB220900     ","Acc depr : Other","Acc depr : Other",null,null,2.197802197802198E-2,null,-186,-182,-175,-177,-171,null,null,"AB220900     ","Acc depr : Other","Acc depr : Other",null,null,2.197802197802198E-2,null,-186000000,-182000000,-175000000,-177000000,-171000000]
["AB310000     ","Restricted cash","Restricted cash",null,null,5.1724137931034482E-2,null,61,58,62,62,58,null,null,"AB310000     ","Restricted cash","Restricted cash",null,null,5.1724137931034482E-2,null,61000000,58000000,62000000,62000000,58000000]
["AB320000     ","Restricted investments","Restricted investments",null,null,1.9349845201238391E-2,null,2634,2584,2496,2512,2478,null,null,"AB320000     ","Restricted investments","Restricted investments",null,null,1.9349845201238391E-2,null,2634000000,2584000000,2496000000,2512000000,2478000000]
["AB320100     ","Environmental trust","Environmental trust",null,null,1.9654088050314465E-2,null,2594,2544,2454,2469,2435,null,null,"AB320100     ","Environmental trust","Environmental trust",null,null,1.9654088050314465E-2,null,2594000000,2544000000,2454000000,2469000000,2435000000]
["AB320900     ","Other : Restricted investments","Other : Restricted investments",null,null,0,null,40,40,42,43,43,null,null,"AB320900     ","Other : Restricted investments","Other : Restricted investments",null,null,0,null,40000000,40000000,42000000,43000000,43000000]
["AB511000     ","Investments in financial assets","Investments in financial assets",null,null,0,null,5,5,5,5,5,null,null,"AB511000     ","Investments in financial assets","Investments in financial assets",null,null,0,null,5000000,5000000,5000000,5000000,5000000]
["AB511100     ","Listed investments","Listed investments",null,null,"-",null,0,0,0,0,0,null,null,"AB511100     ","Listed investments","Listed investments",null,null,"-",null,0,0,0,0,0]
["AB511200     ","Unlisted investments","Unlisted investments",null,null,0,null,5,5,5,5,5,null,null,"AB511200     ","Unlisted investments","Unlisted investments",null,null,0,null,5000000,5000000,5000000,5000000,5000000]
["AB512000     ","Investments in associates - other","Investments in associates - other",null,null,"-",null,0,0,0,0,8,null,null,"AB512000     ","Investments in associates - other","Investments in associates - other",null,null,"-",null,0,0,0,0,8000000]
["AB512010     ","Rand Uranium","Rand Uranium",null,null,"-",null,0,0,0,0,0,null,null,"AB512010     ","Rand Uranium","Rand Uranium",null,null,"-",null,0,0,0,0,0]
["AB512020     ","Rand Refinery","Rand Refinery",null,null,"-",null,0,0,0,0,8,null,null,"AB512020     ","Rand Refinery","Rand Refinery",null,null,"-",null,0,0,0,0,8000000]
["AB512990     ","Other : Investment in associates","Other : Investment in associates",null,null,"-",null,0,0,0,0,0,null,null,"AB512990     ","Other : Investment in associates","Other : Investment in associates",null,null,"-",null,0,0,0,0,0]
["AB513000     ","Investments in joint ventures - other","Investments in joint ventures - other",null,null,"-",null,0,0,0,0,0,null,null,"AB513000     ","Investments in joint ventures - other","Investments in joint ventures - other",null,null,"-",null,0,0,0,0,0]
["AB514000     ","Investment in subsidiaries","Investment in subsidiaries",null,null,"-",null,0,0,0,0,0,null,null,"AB514000     ","Investment in subsidiaries","Investment in subsidiaries",null,null,"-",null,0,0,0,0,0]
["AB515000     ","Loans to associates","Loans to associates",null,null,"-",null,0,0,0,0,null,null,null,"AB515000     ","Loans to associates","Loans to associates",null,null,"-",null,0,0,0,0,0]
["AB521000     ","Loans to subsidiaries","Loans to subsidiaries",null,null,"-",null,0,0,0,0,0,null,null,"AB521000     ","Loans to subsidiaries","Loans to subsidiaries",null,null,"-",null,0,0,0,0,0]
["AB711000     ","Deferred income tax","Deferred income tax",null,null,"-",null,0,0,0,1,0,null,null,"AB711000     ","Deferred income tax","Deferred income tax",null,null,"-",null,0,0,0,1000000,0]
["AB921000     ","Inventories","Inventories",null,null,0,null,38,38,38,38,36,null,null,"AB921000     ","Inventories","Inventories",null,null,0,null,38000000,38000000,38000000,38000000,36000000]
["AB921900     ","Other : Inventories","Other : Inventories",null,null,0,null,38,38,38,38,36,null,null,"AB921900     ","Other : Inventories","Other : Inventories",null,null,0,null,38000000,38000000,38000000,38000000,36000000]
["AB911000     ","Trade and other receivables","Trade and other receivables",null,null,0.30434782608695654,null,240,184,171,236,77,null,null,"AB911000     ","Trade and other receivables","Trade and other receivables",null,null,0.30434782608695654,null,240000000,184000000,171000000,236000000,77000000]
["AB911100     ","Sub-ordinated loan Rand Uranium","Sub-ordinated loan Rand Uranium",null,null,"-",null,0,0,0,0,0,null,null,"AB911100     ","Sub-ordinated loan Rand Uranium","Sub-ordinated loan Rand Uranium",null,null,"-",null,0,0,0,0,0]
["AB911200     ","Provisions for irrecoverable loans","Provisions for irrecoverable loans",null,null,-5.5865921787709499E-3,null,-178,-179,-166,-166,-116,null,null,"AB911200     ","Provisions for irrecoverable loans","Provisions for irrecoverable loans",null,null,-5.5865921787709499E-3,null,-178000000,-179000000,-166000000,-166000000,-116000000]
["AB911900     ","Other : Trade and receivables","Other : Trade and receivables",null,null,0.15151515151515152,null,418,363,337,402,193,null,null,"AB911900     ","Other : Trade and receivables","Other : Trade and receivables",null,null,0.15151515151515152,null,418000000,363000000,337000000,402000000,193000000]
["AB911300     ","Derivative assets - Non-current","Derivative financial assets",null,null,-0.40620155038759692,null,383,645,0,0,0,null,null,"AB911300     ","Derivative assets - Non-current","Derivative financial assets",null,null,-0.40620155038759692,null,383000000,645000000,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["AB000000     ","Non-current assets","Total non-current assets",null,null,2.2561114918894219E-3,null,35095,35016,33561,33500,33505,null,null,"AB000000     ","Non-current assets","Total non-current assets",null,null,2.2561114918894219E-3,null,35095000000,35016000000,33561000000,33500000000,33505000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Current assets",null,null,null,null,null,null,null,null,null,null,null,null,null,"Current assets",null,null,null,null,0,0,0,0,0]
["AC100000     ","Inventories","Inventories",null,null,-0.10891089108910891,null,1440,1616,1167,1140,1231,null,null,"AC100000     ","Inventories","Inventories",null,null,-0.10891089108910891,null,1440000000,1616000000,1167000000,1140000000,1231000000]
["AC110000     ","Gold stock","Gold stock",null,null,-0.24661654135338346,null,501,665,526,525,565,null,null,"AC110000     ","Gold stock","Gold stock",null,null,-0.24661654135338346,null,501000000,665000000,526000000,525000000,565000000]
["AC110100     ","Gold in lockup","Gold in lockup",null,null,"-",null,0,0,1,0,1,null,null,"AC110100     ","Gold in lockup","Gold in lockup",null,null,"-",null,0,0,1000000,0,1000000]
["AC110200     ","Gold in process","Gold in process",null,null,-0.3080357142857143,null,310,448,298,314,295,null,null,"AC110200     ","Gold in process","Gold in process",null,null,-0.3080357142857143,null,310000000,448000000,298000000,314000000,295000000]
["AC110300     ","Bullion on hand","Bullion on hand",null,null,0.19277108433734941,null,99,83,26,38,36,null,null,"AC110300     ","Bullion on hand","Bullion on hand",null,null,0.19277108433734941,null,99000000,83000000,26000000,38000000,36000000]
["AC110400     ","ROM Stockpiles","ROM Stockpiles",null,null,-0.31343283582089554,null,92,134,201,173,233,null,null,"AC110400     ","ROM Stockpiles","ROM Stockpiles",null,null,-0.31343283582089554,null,92000000,134000000,201000000,173000000,233000000]
["AC120000     ","Byproducts stock","Byproducts stock",null,null,"-",null,0,0,0,0,0,null,null,"AC120000     ","Byproducts stock","Byproducts stock",null,null,"-",null,0,0,0,0,0]
["AC120100     ","Silver stock","Silver stock",null,null,"-",null,0,0,0,0,0,null,null,"AC120100     ","Silver stock","Silver stock",null,null,"-",null,{"$f":"H78*1000000","v":0},{"$f":"I78*1000000","v":0},{"$f":"J78*1000000","v":0},{"$f":"K78*1000000","v":0},{"$f":"L78*1000000","v":0}]
["AC120200     ","Copper stock","Copper stock",null,null,"-",null,0,0,0,0,0,null,null,"AC120200     ","Copper stock","Copper stock",null,null,"-",null,0,0,0,0,0]
["AC120300     ","Uranium stock","Uranium stock",null,null,"-",null,0,0,0,0,0,null,null,"AC120300     ","Uranium stock","Uranium stock",null,null,"-",null,0,0,0,0,0]
["AC130000     ","Stores","Stores",null,null,-1.2618296529968454E-2,null,939,951,641,615,666,null,null,"AC130000     ","Stores","Stores",null,null,-1.2618296529968454E-2,null,939000000,951000000,641000000,615000000,666000000]
["AC130100     ","Stores : cost","Stores : cost",null,null,-8.5836909871244631E-4,null,1164,1165,763,733,838,null,null,"AC130100     ","Stores : cost","Stores : cost",null,null,-8.5836909871244631E-4,null,1164000000,1165000000,763000000,733000000,838000000]
["AC130200     ","Provisions of obsolete stock","Provisions of obsolete stock",null,null,5.1401869158878503E-2,null,-225,-214,-122,-118,-172,null,null,"AC130200     ","Provisions of obsolete stock","Provisions of obsolete stock",null,null,5.1401869158878503E-2,null,-225000000,-214000000,-122000000,-118000000,-172000000]
["AC510000     ","Restricted cash","Restricted cash",null,null,5.8823529411764705E-2,null,18,17,17,17,16,null,null,"AC510000     ","Restricted cash","Restricted cash",null,null,5.8823529411764705E-2,null,18000000,17000000,17000000,17000000,16000000]
["AC310000     ","Trade and other receivables","Trade and other receivables",null,null,-5.1219512195121948E-2,null,778,820,654,1349,724,null,null,"AC310000     ","Trade and other receivables","Trade and other receivables",null,null,-5.1219512195121948E-2,null,778000000,820000000,654000000,1349000000,724000000]
["AC310100     ","Metals","Metals",null,null,0.84353741496598644,null,271,147,164,497,186,null,null,"AC310100     ","Metals","Metals",null,null,0.84353741496598644,null,271000000,147000000,164000000,497000000,186000000]
["AC310110     ","Gold debtor","Gold debtor",null,null,0.82876712328767121,null,267,146,163,496,176,null,null,"AC310110     ","Gold debtor","Gold debtor",null,null,0.82876712328767121,null,267000000,146000000,163000000,496000000,176000000]
["AC310120     ","Silver debtor","Silver debtor",null,null,2,null,3,1,1,1,10,null,null,"AC310120     ","Silver debtor","Silver debtor",null,null,2,null,3000000,1000000,1000000,1000000,10000000]
["AC310130     ","Copper debtor","Copper debtor",null,null,"-",null,0,0,0,0,0,null,null,"AC310130     ","Copper debtor","Copper debtor",null,null,"-",null,0,0,0,0,0]
["AC310140     ","Osmiridium debtors","Osmiridium debtors",null,null,"-",null,0,0,0,0,0,null,null,"AC310140     ","Osmiridium debtors","Osmiridium debtors",null,null,"-",null,0,0,0,0,0]
["AC310200     ","VAT","VAT",null,null,-7.9113924050632917E-2,null,291,316,241,300,271,null,null,"AC310200     ","VAT","VAT",null,null,-7.9113924050632917E-2,null,291000000,316000000,241000000,300000000,271000000]
["AC310300     ","Other trade","Other trade",null,null,0.18888888888888888,null,107,90,112,118,138,null,null,"AC310300     ","Other trade","Other trade",null,null,0.18888888888888888,null,107000000,90000000,112000000,118000000,138000000]
["AC310400     ","Provision for bad debt","Provision for bad debt",null,null,-2.0833333333333332E-2,null,-47,-48,-36,-35,-42,null,null,"AC310400     ","Provision for bad debt","Provision for bad debt",null,null,-2.0833333333333332E-2,null,-47000000,-48000000,-36000000,-35000000,-42000000]
["AC310500     ","Prepayments","Prepayments",null,null,1.0526315789473684E-2,null,96,95,35,74,80,null,null,"AC310500     ","Prepayments","Prepayments",null,null,1.0526315789473684E-2,null,96000000,95000000,35000000,74000000,80000000]
["AC310600     ","Interest receivable","Interest receivable",null,null,-0.4,null,3,5,5,5,4,null,null,"AC310600     ","Interest receivable","Interest receivable",null,null,-0.4,null,3000000,5000000,5000000,5000000,4000000]
["AC310700     ","Self-insurance funds","Self-insurance funds",null,null,"-",null,0,0,0,0,0,null,null,"AC310700     ","Self-insurance funds","Self-insurance funds",null,null,"-",null,0,0,0,0,0]
["AC310980     ","Other : Trade and other receivables","Other : Trade and other receivables",null,null,-0.7289719626168224,null,58,214,134,20,86,null,null,"AC310980     ","Other : Trade and other receivables","Other : Trade and other receivables",null,null,-0.7289719626168224,null,58000000,214000000,134000000,20000000,86000000]
["AC310990     ","Project controle accounts","Project controle accounts",null,null,"-",null,0,0,0,0,0,null,null,"AC310990     ","Project controle accounts","Project controle accounts",null,null,"-",null,0,0,0,0,0]
["AC320000     ","Income and mining tax","Income and mining tax",null,null,"-",null,4,0,6,6,0,null,null,"AC320000     ","Income and mining tax","Income and mining tax",null,null,"-",null,4000000,0,6000000,6000000,0]
["AC310800     ","Derivative financial assets","Derivative financial assets",null,null,-5.2179656538969617E-2,null,1435,1514,369,369,359,null,null,"AC310800     ","Derivative financial assets","Derivative financial assets",null,null,-5.2179656538969617E-2,null,1435000000,1514000000,369000000,369000000,359000000]
["AC710000     ","Cash and cash equivalents","Cash and cash equivalents",null,null,-0.1794238683127572,null,997,1215,1256,1166,1344,null,null,"AC710000     ","Cash and cash equivalents","Cash and cash equivalents",null,null,-0.1794238683127572,null,997000000,1215000000,1256000000,1166000000,1344000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["AC000000     ","Current assets",null,null,null,null,null,4672,5182,3469,3678,3674,null,null,"AC000000     ","Current assets",null,null,null,null,null,4672000000,5182000000,3469000000,3678000000,3674000000]
["AC910000     ","Non-current assets classified as held-for-sale","Assets of disposal groups classified as held-for-sale",null,null,"-",null,0,0,0,0,0,null,null,"AC910000     ","Non-current assets classified as held-for-sale","Assets of disposal groups classified as held-for-sale",null,null,"-",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Total current assets",null,null,-9.8417599382477808E-2,null,4672,5182,3469,3678,3674,null,null,null,null,"Total current assets",null,null,-9.8417599382477808E-2,null,4672000000,5182000000,3469000000,3678000000,3674000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["AA000000     ","TOTAL ASSETS","TOTAL ASSETS",null,null,-1.0721926464003185E-2,null,39767,40198,37030,37178,37179,null,null,"AA000000     ","TOTAL ASSETS","TOTAL ASSETS",null,null,-1.0721926464003185E-2,null,39767000000,40198000000,37030000000,37178000000,37179000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Share capital and reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,"Share capital and reserves",null,null,null,null,0,0,0,0,0]
["BB100000     ","Share capital","Share capital",null,null,3.5290796160361375E-5,null,28337,28336,28336,28336,28324,null,null,"BB100000     ","Share capital","Share capital",null,null,3.5290796160361375E-5,null,28337000000,28336000000,28336000000,28336000000,28324000000]
["BB110000     ","Share capital","Share capital",null,null,4.5454545454545452E-3,null,221,220,218,218,218,null,null,"BB110000     ","Share capital","Share capital",null,null,4.5454545454545452E-3,null,221000000,220000000,218000000,218000000,218000000]
["BB150000     ","Share premium","Share premium",null,null,0,null,28116,28116,28118,28118,28106,null,null,"BB150000     ","Share premium","Share premium",null,null,0,null,28116000000,28116000000,28118000000,28118000000,28106000000]
["BB210000     ","Other reserves","Other reserves",null,null,-4.3367809834875704E-2,null,5272,5511,4252,4095,4175,null,null,"BB210000     ","Other reserves","Other reserves",null,null,-4.3367809834875704E-2,null,5272000000,5511000000,4252000000,4095000000,4175000000]
["BB210100     ","Translation reserve","Translation reserve",null,null,-3.2819296164491897E-2,null,2446,2529,2717,2559,2814,null,null,"BB210100     ","Translation reserve","Translation reserve",null,null,-3.2819296164491897E-2,null,2446000000,2529000000,2717000000,2559000000,2814000000]
["BB210200     ","Mark to market reserve","Mark to market reserve",null,null,0,null,-2,-2,-2,-2,-1,null,null,"BB210200     ","Mark to market reserve","Mark to market reserve",null,null,0,null,-2000000,-2000000,-2000000,-2000000,-1000000]
["BB210300     ","Equity portion of bond","Equity portion of bond",null,null,0,null,277,277,277,277,277,null,null,"BB210300     ","Equity portion of bond","Equity portion of bond",null,null,0,null,277000000,277000000,277000000,277000000,277000000]
["BB210400     ","Revaluation reserve","Revaluation reserve",null,null,0,null,-381,-381,-381,-381,-381,null,null,"BB210400     ","Revaluation reserve","Revaluation reserve",null,null,0,null,-381000000,-381000000,-381000000,-381000000,-381000000]
["BB210500     ","Deferred share based compensation reserve","Deferred share based compensation reserve",null,null,4.8223350253807105E-2,null,2065,1970,1789,1789,1619,null,null,"BB210500     ","Deferred share based compensation reserve","Deferred share based compensation reserve",null,null,4.8223350253807105E-2,null,2065000000,1970000000,1789000000,1789000000,1619000000]
["BB210600     ","Captalisation issue reserve","Captalisation issue reserve",null,null,-1,null,0,-325,0,0,0,null,null,"BB210600     ","Captalisation issue reserve","Captalisation issue reserve",null,null,-1,null,0,-325000000,0,0,0]
["BB210900     ","Other fair value reserves","Other fair value reserves",null,null,-0.39916839916839919,null,867,1443,-148,-147,-153,null,null,"BB210900     ","Other fair value reserves","Other fair value reserves",null,null,-0.39916839916839919,null,867000000,1443000000,-148000000,-147000000,-153000000]
["BB210998     ","Offset account - Intercompany loans","Offset account - Intercompany loans",null,null,"-",null,-1,0,0,0,0,null,null,"BB210998     ","Offset account - Intercompany loans","Offset account - Intercompany loans",null,null,"-",null,-1000000,0,0,0,0]
["BB210999     ","Offset account - Acquisition Logic","Offset account - Acquisition Logic",null,null,"-",null,1,0,0,0,0,null,null,"BB210999     ","Offset account - Acquisition Logic","Offset account - Acquisition Logic",null,null,"-",null,1000000,0,0,0,0]
["BB500000     ","Retained earnings/(accumulated loss)","Retained earnings/(accumulated loss)",null,null,6.3471502590673579E-2,null,-3284,-3088,-4409,-4110,-4615,null,null,"BB500000     ","Retained earnings/(accumulated loss)","Retained earnings/(accumulated loss)",null,null,6.3471502590673579E-2,null,-3284000000,-3088000000,-4409000000,-4110000000,-4615000000]
["BB510000     ","Opening retained earnings - Total","Opening retained earnings - Total",null,null,4.5361760036289407E-4,null,-4411,-4409,-5358,-4409,-5358,null,null,"BB510000     ","Opening retained earnings - Total","Opening retained earnings - Total",null,null,4.5361760036289407E-4,null,-4411000000,-4409000000,-5358000000,-4409000000,-5358000000]
["BB510100     ","Opening retained earnings from repo and g/journals","Opening retained earnings from repo and g/journals",null,null,-1.94916575705598E-2,null,-18864,-19239,-7994,-7045,-7994,null,null,"BB510100     ","Opening retained earnings from repo and g/journals","Opening retained earnings from repo and g/journals",null,null,-1.94916575705598E-2,null,-18864000000,-19239000000,-7994000000,-7045000000,-7994000000]
["BB510200     ","Opening retained earnings from acquisition jnls","Opening retained earnings from acquisition jnls",null,null,-2.5421443020903572E-2,null,14453,14830,2636,2636,2636,null,null,"BB510200     ","Opening retained earnings from acquisition jnls","Opening retained earnings from acquisition jnls",null,null,-2.5421443020903572E-2,null,14453000000,14830000000,2636000000,2636000000,2636000000]
["BB510300     ","Opening retained earnings - prior year adjustment","Opening retained earnings - prior year adjustment",null,null,"-",null,0,0,0,0,0,null,null,"BB510300     ","Opening retained earnings - prior year adjustment","Opening retained earnings - prior year adjustment",null,null,"-",null,0,0,0,0,0]
["BB530000     ","Current year retained earnings","Current year retained earnings",null,null,1.6233766233766232E-2,null,1565,1540,949,299,743,null,null,"BB530000     ","Current year retained earnings","Current year retained earnings",null,null,1.6233766233766232E-2,null,1565000000,1540000000,949000000,299000000,743000000]
["BB550000     ","Dividends declared and paid","Dividends declared and paid",null,null,1.0091743119266054,null,-438,-218,0,0,0,null,null,"BB550000     ","Dividends declared and paid","Dividends declared and paid",null,null,1.0091743119266054,null,-438000000,-218000000,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["BB000000     ","Share capital and reserves","Total share capital and reserves",null,null,-1.4109691472414579E-2,null,30325,30759,28179,28321,27884,null,null,"BB000000     ","Share capital and reserves","Total share capital and reserves",null,null,-1.4109691472414579E-2,null,30325000000,30759000000,28179000000,28321000000,27884000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["BC100000     ","Minority Interest","Minority Interest",null,null,null,null,0,0,0,5,0,null,null,"BC100000     ","Minority Interest","Minority Interest",null,null,null,null,0,0,0,5000000,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["BD000000     ","Non-current liabilities","Non-current liabilities",null,null,null,null,null,null,null,null,null,null,null,"BD000000     ","Non-current liabilities","Non-current liabilities",null,null,null,null,{"$f":"H142*1000000","v":0},{"$f":"I142*1000000","v":0},{"$f":"J142*1000000","v":0},{"$f":"K142*1000000","v":0},{"$f":"L142*1000000","v":0}]
["BD300000     ","Deferred tax","Deferred tax",null,null,-1.1583011583011582E-2,null,2816,2849,2413,2414,2095,null,null,"BD300000     ","Deferred tax","Deferred tax",null,null,-1.1583011583011582E-2,null,2816000000,2849000000,2413000000,2414000000,2095000000]
["BD500000     ","Provisions for other liabilities and charges","Provisions for other liabilities and charges",null,null,6.8704912401236686E-3,null,2931,2911,2368,2348,2577,null,null,"BD500000     ","Provisions for other liabilities and charges","Provisions for other liabilities and charges",null,null,6.8704912401236686E-3,null,2931000000,2911000000,2368000000,2348000000,2577000000]
["BD501000     ","Environmental","Environmental",null,null,6.2477030503491366E-3,null,2738,2721,2183,2164,2403,null,null,"BD501000     ","Environmental","Environmental",null,null,6.2477030503491366E-3,null,2738000000,2721000000,2183000000,2164000000,2403000000]
[null,null,"Retirement benefit obligation and other provisions",null,null,1.5789473684210527E-2,null,193,190,185,185,174,null,null,null,null,"Retirement benefit obligation and other provisions",null,null,1.5789473684210527E-2,null,193000000,190000000,185000000,185000000,174000000]
["BD502000     ","CAWMS","CAWMS",null,null,1.7341040462427744E-2,null,176,173,169,169,174,null,null,"BD502000     ","CAWMS","CAWMS",null,null,1.7341040462427744E-2,null,176000000,173000000,169000000,169000000,174000000]
["BD503000     ","Social plan","Social plan",null,null,"-",null,0,0,0,0,0,null,null,"BD503000     ","Social plan","Social plan",null,null,"-",null,0,0,0,0,0]
["BD504000     ","Non - current leave liability","Non - current leave liability",null,null,"-",null,0,0,0,0,0,null,null,"BD504000     ","Non - current leave liability","Non - current leave liability",null,null,"-",null,0,0,0,0,0]
["BD505000     ","Education Benefit Fund provision","Education Benefit Fund provision",null,null,0,null,2,2,2,2,1,null,null,"BD505000     ","Education Benefit Fund provision","Education Benefit Fund provision",null,null,0,null,2000000,2000000,2000000,2000000,1000000]
["BD509000     ","Other : provision and liabilities","Other : provision and liabilities",null,null,0,null,15,15,14,14,28,null,null,"BD509000     ","Other : provision and liabilities","Other : provision and liabilities",null,null,0,null,15000000,15000000,14000000,14000000,28000000]
["BD400000     ","Non-current cash-settled share based payments","Non-current cash-settled share based payments",null,null,"-",null,0,0,0,0,0,null,null,"BD400000     ","Non-current cash-settled share based payments","Non-current cash-settled share based payments",null,null,"-",null,0,0,0,0,0]
["BD100000     ","Borrowings","Borrowings",null,null,-0.80053191489361697,null,300,1504,2039,1634,2617,null,null,"BD100000     ","Borrowings","Borrowings",null,null,-0.80053191489361697,null,300000000,1504000000,2039000000,1634000000,2617000000]
["BD101000     ","Secured loans","Secured loans",null,null,-0.80053191489361697,null,300,1504,2039,1634,2617,null,null,"BD101000     ","Secured loans","Secured loans",null,null,-0.80053191489361697,null,300000000,1504000000,2039000000,1634000000,2617000000]
["BD101010     ","Secured loans : USD denominated","Secured loans : USD denominated",null,null,-1,null,0,1500,2036,1928,2615,null,null,"BD101010     ","Secured loans : USD denominated","Secured loans : USD denominated",null,null,-1,null,0,1500000000,2036000000,1928000000,2615000000]
["BD101020     ","Secured loans : ZAR denominated","Secured loans : ZAR denominated",null,null,74,null,300,4,3,-294,2,null,null,"BD101020     ","Secured loans : ZAR denominated","Secured loans : ZAR denominated",null,null,74,null,300000000,4000000,3000000,-294000000,2000000]
["BD101990     ","Secured loans : Other","Secured loans : Other",null,null,"-",null,0,0,0,0,0,null,null,"BD101990     ","Secured loans : Other","Secured loans : Other",null,null,"-",null,0,0,0,0,0]
["BD102000     ","Unsecured loans","Unsecured loans",null,null,"-",null,0,0,0,0,0,null,null,"BD102000     ","Unsecured loans","Unsecured loans",null,null,"-",null,0,0,0,0,0]
["BD102990     ","Unsecured Loans : Other","Unsecured Loans : Other",null,null,"-",null,0,0,0,0,0,null,null,"BD102990     ","Unsecured Loans : Other","Unsecured Loans : Other",null,null,"-",null,0,0,0,0,0]
["BD103000     ","Bonds","Bonds",null,null,"-",null,0,0,0,0,0,null,null,"BD103000     ","Bonds","Bonds",null,null,"-",null,0,0,0,0,0]
["BD103010     ","Bond : Convertible","Bond : Convertible",null,null,"-",null,0,0,0,0,0,null,null,"BD103010     ","Bond : Convertible","Bond : Convertible",null,null,"-",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["BD601000     ","Derivative liability - Non-current","Derivative financial liabilities",null,null,"-",null,0,0,0,0,0,null,null,"BD601000     ","Derivative liability - Non-current","Derivative financial liabilities",null,null,"-",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["BD000000     ","Non-current liabilities","Total non-current liabilities",null,null,null,null,6047,7264,6820,6396,7289,null,null,"BD000000     ","Non-current liabilities","Total non-current liabilities",null,null,null,null,6047000000,7264000000,6820000000,6396000000,7289000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["BE000000     ","Current liabilities","Current liabilities",null,null,null,null,null,null,null,null,null,null,null,"BE000000     ","Current liabilities","Current liabilities",null,null,null,null,0,0,0,0,0]
["BE202000     ","Borrowings","Borrowings",null,null,"-",null,1462,0,300,300,299,null,null,"BE202000     ","Borrowings","Borrowings",null,null,"-",null,1462000000,0,300000000,300000000,299000000]
["BE120000     ","Income tax","Income tax",null,null,0.56060606060606055,null,103,66,40,40,74,null,null,"BE120000     ","Income tax","Income tax",null,null,0.56060606060606055,null,103000000,66000000,40000000,40000000,74000000]
["BE130000     ","Cash-settled share-based payments","Cash-settled share-based payments",null,null,6.25E-2,null,17,16,14,14,30,null,null,"BE130000     ","Cash-settled share-based payments","Cash-settled share-based payments",null,null,6.25E-2,null,17000000,16000000,14000000,14000000,30000000]
["BE110000     ","Trade and other payables","Trade and other payables",null,null,-0.13377926421404682,null,1813,2093,1677,2107,1633,null,null,"BE110000     ","Trade and other payables","Trade and other payables",null,null,-0.13377926421404682,null,1813000000,2093000000,1677000000,2107000000,1633000000]
["BE110100     ","Trade","Trade",null,null,-0.35714285714285715,null,432,672,353,645,326,null,null,"BE110100     ","Trade","Trade",null,null,-0.35714285714285715,null,432000000,672000000,353000000,645000000,326000000]
["BE110200     ","Payroll","Payroll",null,null,0.2932330827067669,null,344,266,377,534,284,null,null,"BE110200     ","Payroll","Payroll",null,null,0.2932330827067669,null,344000000,266000000,377000000,534000000,284000000]
["BE110210     ","Pension and provident funds","Pension and provident funds",null,null,5.833333333333333,null,82,12,74,77,73,null,null,"BE110210     ","Pension and provident funds","Pension and provident funds",null,null,5.833333333333333,null,82000000,12000000,74000000,77000000,73000000]
["BE110220     ","Medical aids","Medical aids",null,null,30,null,31,1,27,27,27,null,null,"BE110220     ","Medical aids","Medical aids",null,null,30,null,31000000,1000000,27000000,27000000,27000000]
["BE110230     ","SARS PAYE","SARS PAYE",null,null,0.21126760563380281,null,86,71,78,95,68,null,null,"BE110230     ","SARS PAYE","SARS PAYE",null,null,0.21126760563380281,null,86000000,71000000,78000000,95000000,68000000]
["BE110290     ","Other : Payroll creditors","Other : Payroll creditors",null,null,-0.2032967032967033,null,145,182,198,335,116,null,null,"BE110290     ","Other : Payroll creditors","Other : Payroll creditors",null,null,-0.2032967032967033,null,145000000,182000000,198000000,335000000,116000000]
["BE110300     ","Leave","Leave",null,null,-4.6798029556650245E-2,null,387,406,341,350,330,null,null,"BE110300     ","Leave","Leave",null,null,-4.6798029556650245E-2,null,387000000,406000000,341000000,350000000,330000000]
["BE110400     ","VAT","VAT",null,null,-6.6666666666666666E-2,null,56,60,55,55,50,null,null,"BE110400     ","VAT","VAT",null,null,-6.6666666666666666E-2,null,56000000,60000000,55000000,55000000,50000000]
["BE110500     ","Shaft accruals","Shaft accruals",null,null,-0.12527964205816555,null,391,447,357,322,360,null,null,"BE110500     ","Shaft accruals","Shaft accruals",null,null,-0.12527964205816555,null,391000000,447000000,357000000,322000000,360000000]
["BE110600     ","Power accrual","Power accrual",null,null,"-",null,0,0,0,0,33,null,null,"BE110600     ","Power accrual","Power accrual",null,null,"-",null,0,0,0,0,33000000]
["BE110800     ","Derivative liabilities","Derivative liabilities",null,null,"-",null,0,0,0,0,0,null,null,"BE110800     ","Derivative liabilities","Derivative liabilities",null,null,"-",null,0,0,0,0,0]
["BE110900     ","Other : Trade and other payables","Other : Trade and other payables",null,null,-0.16115702479338842,null,203,242,194,201,250,null,null,"BE110900     ","Other : Trade and other payables","Other : Trade and other payables",null,null,-0.16115702479338842,null,203000000,242000000,194000000,201000000,250000000]
["BE201000     ","Loans from subsidiaries","Loans from subsidiaries",null,null,"-",null,0,0,0,0,0,null,null,"BE201000     ","Loans from subsidiaries","Loans from subsidiaries",null,null,"-",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["BE000000     ","Current liabilities",null,null,null,0.56091954022988511,null,3395,2175,2031,2461,2006,null,null,"BE000000     ","Current liabilities",null,null,null,0.56091954022988511,null,3395000000,2175000000,2031000000,2461000000,2006000000]
["BE500000     ","Liabilities classified as held-for-sale","Liabilities of disposal groups classified as held for sale",null,null,"-",null,0,0,0,0,0,null,null,"BE500000     ","Liabilities classified as held-for-sale","Liabilities of disposal groups classified as held for sale",null,null,"-",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"Total current liabilities",null,null,0.56091954022988511,null,3395,2175,2031,2461,2006,null,null,null,null,"Total current liabilities",null,null,0.56091954022988511,null,3395000000,2175000000,2031000000,2461000000,2006000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["BA000000     ","TOTAL EQUITY AND LIABILITIES","TOTAL EQUITY AND LIABILITIES",null,null,-1.0721926464003185E-2,null,39767,40198,37030,37178,37179,null,null,"BA000000     ","TOTAL EQUITY AND LIABILITIES","TOTAL EQUITY AND LIABILITIES",null,null,-1.0721926464003185E-2,null,39767000000,40198000000,37030000000,37178000000,37179000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["ST100900     ","Share issued","Number of ordinary shares issued",null,null,null,null,0,0,0,0,0,null,null,"ST100900     ","Share issued","Number of ordinary shares issued",null,null,null,null,0,0,0,0,0]
[null,null,"Net Asset Value per share (cents)",null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,"Net Asset Value per share (cents)",null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]

{"sheet":"December Quarter IS","index":15,"n_rows":179,"n_cols":7,"rows_kept":179,"cut":false,"hidden":true,"merged":[[5,4,5,5],[2,4,4,4],[2,5,4,5]]}
[]
[null,null,null,"Condensed Consolidated Income Statement (ZAR)"]
[null,null,null,null,"Agreed to pubished interim results","Agreed to September Final QFS workbook"]
[]
[null,null,null,null,null,3]
[null,null,null,null,"[AGREED TO PRIOR PERIOD NUMBERS]",null,"[FORMULA]"]
[null,null,null,null,"Six months ended","Quarter ended","Quarter ended"]
[null,null,null,null,"December","September","December"]
[null,null,null,null,2016,2016,2016]
[null,null,null,null,"ZAR","ZAR","ZAR"]
[]
[]
[null,null,null," Continuing operations "]
[]
["CA100000     ","Revenue",true," Revenue ",9867853413.2830009,5253952153.6070004,{"$f":"E15-F15","v":4613901259.6760006}]
["CA101000     ","Revenue : Gold sales",true," Revenue : Gold sales ",9867853413.2830009,5253952153.6070004,{"$f":"E16-F16","v":4613901259.6760006}]
["CA102000     ","Revenue : Co-products",true," Revenue : Co-products ",0,0,0]
[null,null,null," Cost of Sales ",-9066416491.052002,-4663172002.7930002,-4403244488.2590017]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["DA100000     ","Production cost",true," Production cost ",-7394437407.3010035,-3885300808.9420009,-3509136598.3590026]
["DA101000     ","Labour",true," Labour ",-3251950756.586,-1652402474.135,-1599548282.451]
["DA101100     ","Payroll 1 Cost",true," Payroll 1 Cost ",-1487396316.516,-736097229.32500005,-751299087.19099998]
["DA101101     ","Payroll 1 : Cost to company",true," Payroll 1 : Cost to company ",-1207254532.6370001,-594403926.82000005,-612850605.81700003]
["DA101105     ","Payroll 1 : Bonus",true," Payroll 1 : Bonus ",-156602047.329,-79236431.965000004,-77365615.363999993]
["DA101110     ","Payroll 1 : Overtime",true," Payroll 1 : Overtime ",-119649480.91,-60069060.670000002,-59580420.239999995]
["DA101115     ","Payroll 1 : Retrenchment",true," Payroll 1 : Retrenchment ",-3890255.64,-2387809.87,-1502445.77]
["DA101200     ","Payroll 2 Cost",true," Payroll 2 Cost ",-1764554440.0699999,-916305244.80999994,-848249195.25999999]
["DA101201     ","Payroll 2 : Cost to company",true," Payroll 2 : Cost to company ",-1388670572.8,-725537744.38999999,-663132828.40999997]
["DA101205     ","Payroll 2 : Bonus",true," Payroll 2 : Bonus ",-195736000.24000001,-102933593.06999999,-92802407.170000017]
["DA101210     ","Payroll 2 : Overtime",true," Payroll 2 : Overtime ",-141745369.56,-68611275.530000001,-73134094.030000001]
["DA101215     ","Payroll 2 : Retrenchment",true," Payroll 2 : Retrenchment ",-38402497.469999999,-19222631.82,-19179865.649999999]
["DA102000     ","Stores",true," Stores ",-1769025766.372,-822004844.78199995,-947020921.59000003]
["DA102010     ","Provision for obsolete cost",true," Provision for obsolete cost ",-6532641.4199999999,-4972258.4510000004,-1560382.9689999996]
["DA102020     ","Drilling and consumables",true," Drilling and consumables ",-32303163.346000001,-14747569.146,-17555594.200000003]
["DA102030     ","Blasting",true," Blasting ",-25613824.050000001,-12422410.880000001,-13191413.17]
["DA102040     ","Explosive accessories",true," Explosive accessories ",-58514643.997000001,-29776769.901000001,-28737874.096000001]
["DA102050     ","Stores and materials",true," Stores and materials ",-653635936.60899997,-308566503.491,-345069433.11799997]
["DA102060     ","Support",true," Support ",-198980357.66999999,-101011884.23,-97968473.439999983]
["DA102070     ","Electrical",true," Electrical ",-42427838.365000002,-21093753.294,-21334085.071000002]
["DA102080     ","Mechanical",true," Mechanical ",-35023194.600000001,-18640665.228,-16382529.372000001]
["DA102090     ","Workshop recovery",true," Workshop recovery ",-23146576.43,-12747902.35,-10398674.08]
["DA102100     ","Tyres",true," Tyres ",-29384210.055,-9112877.3599999994,-20271332.695]
["DA102110     ","Diesel",true," Diesel ",-119332122.94,-41092706.678000003,-78239416.261999995]
["DA102120     ","Pumps  sumps and valves",true," Pumps  sumps and valves ",-7390304.6260000002,-3805194.4720000001,-3585110.1540000001]
["DA102130     ","Maintenance",true," Maintenance ",-110716561.127,-39088413.986000001,-71628147.141000003]
["DA102140     ","Major repairs",true," Major repairs ",-47062958.770000003,-20545260.780000001,-26517697.990000002]
["DA102990     ","Other stores cost",true," Other stores cost ",-378961432.36699998,-184380674.535,-194580757.83199999]
["DA103000     ","Services",true," Services ",-1242450150.5050001,-719523988.82799995,-522926161.67700016]
["DA103010     ","Power : Services",true," Power : Services ",-1172183355.4649999,-684533319.74800003,-487650035.71699989]
["DA103020     ","Water : Service",true," Water : Service ",-70266795.040000007,-34990669.079999998,-35276125.960000008]
["DA104000     ","Outside contractors",true," Outside contractors ",-882150855.94000006,-404685989.93900001,-477464866.00100005]
["DA104010     ","Labour hire",true," Labour hire ",-28568707.943,-14107087.960000001,-14461619.982999999]
["DA104020     ","Drilling",true," Drilling ",-8869816.3300000001,-4575430.2300000004,-4294386.0999999996]
["DA104030     ","Rock transport",true," Rock transport ",-87484353.599999994,-43964950.990000002,-43519402.609999992]
["DA104040     ","Security",true," Security ",-85739071.629999995,-42791016.329999998,-42948055.299999997]
["DA104050     ","Production contractors",true," Production contractors ",-131707518.23999999,-68141952.599999994,-63565565.640000001]
["DA104060     ","Other as per Oracle",true," Other as per Oracle ",0,0,0]
["DA104990     ","Other : Outside contractors",true," Other : Outside contractors ",-539781388.19700003,-231105551.829,-308675836.36800003]
["DA105000     ","Other distributable cost",true," Other distributable cost ",-241257439.50299999,-100844951.779,-140412487.72399998]
["DA106000     ","Non-distributable",true," Non-distributable ",-249396790.454,-127778526.713,-121618263.741]
["DA107000     ","Allocations",true," Allocations ",9285867.8859999999,4763366.6490000002,4522501.2369999997]
["DA108000     ","Ongoing development allocation",true," Ongoing development allocation ",18095870.498,13212096.119999999,4883774.3780000005]
["DA109000     ","Stock revaluation",true," Stock revaluation ",6502337.6289999997,-65367467.737999998,71869805.366999999]
["DA109010     ","Gold stock",true," Gold stock ",163704866.47799999,-9635280.7259999998,173340147.204]
["DA109020     ","ROM",true," ROM ",-157202528.84900001,-55732187.012000002,-101470341.83700001]
["DA110000     ","Deferred stripping costs",true," Deferred stripping costs ",-64408.353000000003,19717460.460999999,-19781868.813999999]
["DA120000     ","Pre-stripping development",true," Pre-Stripping development",223173961.14300001,null,223173961.14300001]
["DA111000     ","Byproduct credits",true," Byproduct credits ",133271850.27599999,66111757.571000002,67160092.704999983]
["DA112000     ","Royalty tax",true,"Royalty tax",-148471127.02000001,-96497245.828999996,-51973881.191000015]
["DA211000     ","Amortisation",true," Amortisation ",-1273773269.9530001,-628717612.77699995,-645055657.17600012]
["DA211100     ","Depreciation : Mining assets",true," Depreciation : Mining assets ",-858406254.94500005,-427191561.97299999,-431214692.97200006]
["DA211200     ","Depreciation : Non-mining assets",true," Depreciation : Non-mining assets ",-30086254.958000001,-14970773.434,-15115481.524]
["DA211300     ","Depreciation : Capital Development",true," Depreciation : Capital Development ",-378065742.98000002,-182623053.91,-195442689.07000002]
["DA211400     ","Depreciation : Intangible assets",true," Depreciation : Intangible assets ",-7215017.0700000003,-3932223.46,-3282793.6100000003]
["DA211900     ","Deferred depreciation expense",true," Deferred depreciation expense ",0,0,0]
["DA212000     ","Impairment of property  plant and equipment",true," Impairment of property  plant and equipment ",-0.48399999999999999,0,-0.48399999999999999]
["DA212100     ","Impairment of property  plant and equipment",true," Impairment of property  plant and equipment ",-0.48399999999999999,0,-0.48399999999999999]
["DA212200     ","Impairment written back",true," Impairment written back ",0,0,0]
["DA220000     ","Employment termination and restructuring cost",true," Employment termination and restructuring cost ",-61377841.703000002,-184077.75399999999,{"$f":"E80-F80","v":-61193763.949000001}]
["DA231000     ","Share based compensation",true," Share based compensation ",-201258934.31099999,-97479966.379999995,-103778967.93099999]
["DA232000     ","Post retirement benefits",true," Post retirement benefits ",3274500,1637250,1637250]
["DA233000     ","Insurance credits",true," Insurance credits ",0,0,0]
["DA241000     ","Rehabilitation cost",true," Rehabilitation cost ",-82170921.900000006,-24490684.07,-57680237.830000006]
["DA242000     ","Care and maintenance",true," Care and maintenance ",-56522615.399999999,-28486102.870000001,-28036512.529999997]
["DA299000     ","Other cost of sales items",true," Other cost of sales items ",-150000,-150000,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["DA299999     ","Gross (profit)/loss",true," Gross (profit)/loss ",801436922.23099995,590780150.81400001,210656771.41699994]
["DA310000     ","Corporate  administration and other expenditure",true," Corporate  administration and other expenditure ",-253484748.928,-131126661.626,-122358087.302]
["DA310100     ","Professional & Legal Services",true," Professional & Legal Services ",-18085062.892999999,-10008144.147,-8076918.7459999993]
["DA310200     ","Audit fees",true," Audit fees ",-13778285.137,-5968741.3930000002,-7809543.7439999999]
["DA310210     ","Internal : Audit Fees",true," Internal : Audit Fees ",0,0,0]
["DA310220     ","External : Audit Fees",true," External : Audit Fees ",-13778285.137,-5968741.3930000002,-7809543.7439999999]
["DA310300     ","Corporate cost transfers",true," Corporate cost transfers ",0,0,0]
["DA310400     ","Loan and bond related costs",true," Loan and bond related costs ",0,0,0]
["DA310500     ","Stock exchange listing costs",true," Stock exchange listing costs ",-5326157.41,-2160645.42,-3165511.99]
["DA310600     ","Investor relations costs",true," Investor relations costs ",8654816.4000000004,-928359.01,9583175.4100000001]
["DA310700     ","Corporate office operations",true," Corporate office operations ",-160416958.86899999,-85265482.002000004,-75151476.866999984]
["DA310800     ","Corporate projects",true," Corporate projects ",-31472887.594000001,-13927934.028000001,-17544953.566]
["DA310810     ","Corporate social initiatives",true," Corporate social initiatives ",-26565661.228999998,-11857696.014,-14707965.214999998]
["DA310820     ","Corporate business development",true," Corporate business development ",-4907226.3650000002,-2070238.014,-2836988.3510000003]
["DA310990     ","Other : Corporate and administration expenses",true," Other : Corporate and administration expenses ",-33060213.425000001,-12867355.626,-20192857.799000002]
["DA320000     ","Exploration expenditure",true," Exploration expenditure ",-126288561.645,-58925219.824000001,-67363341.820999995]
["DA320100     ","Exploration : Resource definition drilling",true," Exploration : Resource definition drilling ",-22625980.809999999,-3567346.85,-19058633.959999997]
["DA320200     ","Exploration : Brownfield's exploration",true," Exploration : Brownfield's exploration ",-415140.27799999999,-401169.18699999998,-13971.091000000015]
["DA320300     ","Exploration : Greenfield's exploration",true," Exploration : Greenfield's exploration ",-101859422.96699999,-54405749.972000003,-47453672.99499999]
["DA320400     ","Exploration : Capital exploration",true," Exploration : Capital exploration ",-1388017.59,-550953.81499999994,-837063.77500000014]
["DA330000     ","Project feasibility studies",true," Project feasibility studies ",-17396326.912999999,-8380410.8959999997,-9015916.0169999991]
["DA330100     ","Business Case/Pre-Feasibility",true," Business Case/Pre-Feasibility ",-17396326.912999999,-8380410.8959999997,-9015916.0169999991]
["DA330200     ","Feasibility",true," Feasibility ",0,0,0]
["DA350000     ","Profit on sale of property  plant and equipment",true," Profit on sale of property  plant and equipment ",42304448.958999999,42114081.953000002,190367.00599999726]
["DA350100     ","Profit on sale of PPE : Mining assets",true," Profit on sale of PPE : Mining assets ",0,0,0]
["DA350200     ","Profit on sale of PPE : Other assets",true," Profit on sale of PPE : Other assets ",42304448.958999999,42114081.953000002,190367.00599999726]
["DA360000     ","Loss on scrapping of property plant and equipment",false," Loss on scrapping of property  plant and equipment ",0,0,0]
["DA360100     ","Loss on scrapping of property plant and equipment",true," Loss on scrapping of property plant and equipment ",0,0,0]
["DA390000     ","Other (income)/expenditure",true," Other (income)/expenditure ",719333630.51499999,575766620.56900001,143567009.94599998]
["DA390100     ","Forex",true," Forex ",714240816.27900004,575135846.52999997,139104969.74900007]
["DA390110     ","Forex : Realised",true," Forex : Realised ",518732789.40700001,305681603.84600002,213051185.56099999]
["DA390120     ","Forex : Unrealised",true," Forex : Unrealised ",195508026.87200001,269454242.68400002,-73946215.812000006]
["DA390200     ","Bad debts",true," Bad debts ",-3201639.8280000002,-74399.298999999999,-3127240.5290000001]
["DA390900     ","Other income and expenses",true," Other income and expenses ",8294454.0640000002,705173.33799999999,7589280.7259999998]
["DA390910     ","Other : Income",true," Other : Income ",21458744.563999999,11003386.319,10455358.244999999]
["DA390920     ","Other : Expenses",true," Other : Expenses ",-13164290.5,-10298212.981000001,-2866077.5189999994]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["DA399999     ","Operating (profit)/loss",false," Operating profit/(loss) ",1165905364.2190001,1010228560.990002,155676803.22899806]
["DA410000     ","(Profit)/loss on sale of investments",true," (Profit)/loss on sale of investments ",848473126.52499998,0,848473126.52499998]
["DA410100     ","(Profit)/loss on sale of : Listed investments",true," (Profit)/loss on sale of : Listed investments ",0,0,0]
["DA410200     ","(Profit)/loss on sale of : Unlisted investments",true," (Profit)/loss on sale of : Unlisted investments ",0,0,0]
["DA410300     ","(Profit)/loss on sale of : Investment in associate",true," (Profit)/loss on sale of : Investment in associate ",0,0,0]
["DA410400     ","(Profit)/loss on sale of : Investment in subsidiar",true," (Profit)/loss on sale of : Investment in subsidiar ",0,0,0]
["DA410500     ","(Profit)/loss on sale of : Investment in JV",true," (Profit)/loss on sale of : Investment in JV ",848473126.52499998,0,848473126.52499998]
["DA420000     ","(Profit)/loss on financial instruments",true," (Profit)/loss on financial instruments ",0,0,0]
["DA430000     ","(Profit)/loss from associate",true," (Profit)/loss from associate ",-12663600,0,-12663600]
["DA440000     ","Impairment of investments and financial instrument",true," Impairment of investments and financial instrument ",0,0,0]
["DA440100     ","Impairment of fair value reserve",true," Impairment of fair value reserve ",0,0,0]
["DA440200     ","Impairment of associates",true," Impairment of associates ",0,0,0]
["DA440300     ","Impairment of investments",true," Impairment of investments ",0,0,0]
["DA440400     ","Impairment of financial instruments",true," Impairment of financial instruments ",0,0,0]
["DA450000     ","Net gain/(loss) on financial instruments",true," Net gain/(loss) on financial instruments ",4664763.12,5934915.5700000003,-1270152.4500000002]
["DA491000     ","Investment income",true," Investment income ",135417645.54699999,66664284.942000002,68753360.604999989]
["DA491100     ","Interest Received",true," Interest Received ",135409865.757,66659354.781999998,68750510.974999994]
["DA491110     ","Interest Received : Rehab",true," Interest Received : Rehab ",75844502.290000007,37341476.359999999,{"$f":"E144-F144","v":38503025.930000007}]
["DA491190     ","Interest Received : Other",true," Interest Received : Other ",59565363.467,29317878.421999998,30247485.045000002]
["DA491200     ","Interest Received : Intercompany charge",true," Interest Received : Intercompany charge ",0,0,0]
["DA491900     ","Dividends received",true," Dividends received ",7779.79,4930.16,2849.63]
["DA492000     ","Finance cost",true," Finance cost ",-127987803.186,-64083396.479000002,-63904406.707000002]
["DA492100     ","Finance cost : SARS",true," Finance cost : SARS ",-4829.43,-4829.43,0]
["DA492200     ","Finance cost : Loans",true," Finance cost : Loans ",-52765709.789999999,-27313609.710000001,-25452100.079999998]
["DA492300     ","Finance cost: Rehab",false," Finance cost : Rehab ",-87898007.805999994,-41125996.259000003,-46772011.546999991]
["DA492900     ","Finance cost : Intercompany interest charge",true," Finance cost : Intercompany interest charge ",0,0,0]
["DA492980     ","Finance cost : Other",true," Finance cost : Other ",-7965039.1600000001,-3976552.08,-3988487.08]
["DA492990     ","Finance cost : Interest capitalised",true," Finance cost : Interest capitalised ",20645783,8337591,12308192]
["DA492999     ","Offset account - Intercompany interest",true," Offset account - Intercompany interest ",0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["DA499999     ","(Profit)/loss before taxation",false," Profit/(loss) before taxation ",2013809496.224998,1018744365.023001,995065131.20199704]
["DA500000     ","Taxation",true," Taxation ",-474003083.625,-335421817.56300002,-138581266.06199998]
["DA501000     ","Mining taxation expense current year",true," Mining taxation expense current year ",-249631014,-186705749,-62925265]
["DA502000     ","Non mining taxation expense current year",true," Non mining taxation expense current year ",-113513749,-63722221,-49791528]
["DA503000     ","Deferred taxation expense",true," Deferred taxation expense ",-110858320.625,-84993847.562999994,-25864473.062000006]
["DA504000     ","Mining taxation expense adjustment prior years",true," Mining taxation expense adjustment prior years ",0,0,0]
["DA505000     ","Non mining taxation expense adjustment prior year",true," Non mining taxation expense adjustment prior year ",0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,"   ",null,null,0]
["DA599999     ","(Profit)/loss before non-controling interest",true," Profit/(loss) before non-controling interest ",1539806412.599998,683322547.46000004,856483865.13999796]
["DA600000     ","Non-controlling interest",true," Non-controlling interest ",-0.218,7.3570000000000002,-7.5750000000000002]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["DA699999     ","Net (profit)/loss from continuing operations",true," Net (profit)/loss from continuing operations ",1539806412.381999,683322554.81700099,856483857.56499803]
[null,null,null,null,null,null,0]
["DA900000     ","Discontinued operations",true," Discontinued operations ",0,null,0]
["DA900100     ","(Profit)/loss from discontinued operations",true," (Profit)/loss from discontinued operations ",0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["DA999999     ","Net (profit)/loss for the period",true," Net profit/(loss) for the period ",1539806412.381999,683322554.81699896,856483857.56500006]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]

{"sheet":"Sheet2","index":16,"n_rows":33,"n_cols":3,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
["Adjustments:"]
[]
["Income Statement"]
[]
["Elimination of company profit on sale of Evander:",null,-701063221.709041]
["Inclusion of the consolidated profit on the sale of Evander",null,101643138.43327212]
[null,null,-599420083.27576888]
[]
["Elimination of the profit of Evander for March 2013",null,-55226436.030000001]
["Kobus's adjustment",null,-18590815.024230901]
[null,null,-73817251.054230899]
[]
[null,null,-673237334.3299998]
[]
["Summary March quarter:"]
["Profit on sale of Evander",null,101643138.43327212]
["Profit for Evander up until Feb 2013",null,230500417.06999999]
["Less Kobus's adjustment",null,-18590815.024230901]
[null,null,313552740.47904122]
[null,null,0]
["Balance Sheet:",null,0]
[null,null,0]
["Elimination of Evander Share Capital",null,-39271599]
["Elimination of Evander Share Premium",null,-830344616.63999999]
["Elimination of at acquisition accumulated losses/retained earnings",null,324689095.04000002]
["Elimination of 271502 - Share based payments investment reserve on consolidation",null,-37590817.100000098]
["Offset account - Intercompany loans",null,30379491]
["Elimination of Evander Mark to market reserve",null,45348]
["Adjustments made to the income statement",null,-673237334.3299998]
["Elimination of Evander Assets",null,1666206824]
["Elimination of Evander Liabilities",null,-440876390]
[null,null,0.97000026702880859]

{"sheet":"Group Cognos IS new","index":17,"n_rows":193,"n_cols":29,"rows_kept":193,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Condensed Consolidated Income Statement (Rand)"]
[]
[null,null,null,null,3,4,5,null,null,null,null,"Held for sale","Held for sale","Held for sale","Held for sale","Held for sale",null,null,null,null,null,null,null,"New Income statement","New Income statement","New Income statement","New Income statement","New Income statement","New Income statement"]
[null,null,null,null,"Group","Group","Group","Group","Group","Group",null,"Evander","Evander","Evander","Evander","Evander","Evander"]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"QTD","QTD","QTD","QTD","YTD",null,{"$f":"E6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"IFRIC 20","IFRIC 20","IFRIC 20","IFRIC 20","IFRIC 20",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"adjustment","adjustment","adjustment","adjustment","adjustment",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,"R","R","R ","R ","R ","R ",null,"R","R","R ","R ","R ","R ","2012-09-01","2012-12-01","2013-03-01","2013-06-01","2013-06-01",null,"R","R","R","R","R","R"]
[]
[]
[null,null,null,"Continuing operations"]
[]
["CA100000     ","Revenue",true,"Revenue",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$f":"E14-L14","v":{"$error":"#REF!"}},{"$f":"F14-M14","v":{"$error":"#REF!"}},{"$f":"G14-N14","v":{"$error":"#REF!"}},{"$f":"H14-O14","v":{"$error":"#REF!"}},{"$f":"I14-P14+R14+S14+T14","v":{"$error":"#REF!"}},{"$f":"J14-Q14","v":{"$error":"#REF!"}}]
["CA101000     ","Revenue : Gold sales",true,"Revenue : Gold sales",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"G15-N15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"I15-P15+R15+S15+T15","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["CA102000     ","Revenue : Co-products",true,"Revenue : Co-products",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Cost of Sales",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA100000     ","Production cost",true,"Production cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"SUM(R21:R68)","v":-8111516.8858732693},{"$f":"SUM(S21:S68)","v":24010414.423543517},{"$f":"SUM(T21:T68)","v":31665507.121361919},{"$f":"SUM(U21:U68)","v":31376626.012983255},{"$f":"SUM(V21:V68)","v":78941030.676896438},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J20-Q20+V20","v":{"$error":"#REF!"}}]
["DA101000     ","Labour",true,"Labour",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101100     ","Payroll 1 Cost",true,"Payroll 1 Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101101     ","Payroll 1 : Cost to company",true,"Payroll 1 : Cost to company",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101105     ","Payroll 1 : Bonus",true,"Payroll 1 : Bonus",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101110     ","Payroll 1 : Overtime",true,"Payroll 1 : Overtime",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101115     ","Payroll 1 : Retrenchment",true,"Payroll 1 : Retrenchment",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101200     ","Payroll 2 Cost",true,"Payroll 2 Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101201     ","Payroll 2 : Cost to company",true,"Payroll 2 : Cost to company",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101205     ","Payroll 2 : Bonus",true,"Payroll 2 : Bonus",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101210     ","Payroll 2 : Overtime",true,"Payroll 2 : Overtime",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA101215     ","Payroll 2 : Retrenchment",true,"Payroll 2 : Retrenchment",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102000     ","Stores",true,"Stores",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102010     ","Provision for obsolete cost",true,"Provision for obsolete cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102020     ","Drilling and consumables",true,"Drilling and consumables",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102030     ","Blasting",true,"Blasting",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102040     ","Explosive accessories",true,"Explosive accessories",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102050     ","Stores and materials",true,"Stores and materials",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102060     ","Support",true,"Support",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102070     ","Electrical",true,"Electrical",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102080     ","Mechanical",true,"Mechanical",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102090     ","Workshop recovery",true,"Workshop recovery",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102100     ","Tyres",true,"Tyres",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102110     ","Diesel",true,"Diesel",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102120     ","Pumps  sumps and valves",true,"Pumps  sumps and valves",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102130     ","Maintenance",true,"Maintenance",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102140     ","Major repairs",true,"Major repairs",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$f":"E46-L46","v":{"$error":"#REF!"}},{"$f":"F46-M46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H46-O46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA102990     ","Other stores cost",true,"Other stores cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA103000     ","Services",true,"Services",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA103010     ","Power : Services",true,"Power : Services",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA103020     ","Water : Service",true,"Water : Service",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA104000     ","Outside contractors",true,"Outside contractors",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA104010     ","Labour hire",true,"Labour hire",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J52-Q52+V52","v":{"$error":"#REF!"}}]
["DA104020     ","Drilling",true,"Drilling",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA104030     ","Rock transport",true,"Rock transport",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA104040     ","Security",true,"Security",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA104050     ","Production contractors",true,"Production contractors",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA104060     ","Other as per Oracle",true,"Other as per Oracle",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA104990     ","Other : Outside contractors",true,"Other : Outside contractors",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA105000     ","Other distributable cost",true,"Other distributable cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA106000     ","Non-distributable",true,"Non-distributable",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA107000     ","Allocations",true,"Allocations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA108000     ","Ongoing development allocation",true,"Ongoing development allocation",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA109000     ","Stock revaluation",true,"Stock revaluation",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA109010     ","Gold stock",true,"Gold stock",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA109020     ","ROM",true,"ROM",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'IFRIC 20 Aus'!D20","v":-1921831.8149096111},{"$f":"'IFRIC 20 Aus'!D50","v":-2828807.69},{"$f":"'IFRIC 20 Aus'!D81","v":7350488.5453864336},{"$f":"'IFRIC 20 Aus'!C20","v":2734097.6844567657},{"$f":"'IFRIC 20 Aus'!G20","v":5333946.7298153806},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA110000     ","Deferred stripping costs",true,"Deferred stripping costs",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'IFRIC 20 Aus'!D21-'IFRIC 20 Kalgold'!O7","v":-6189685.0709636584},{"$f":"'IFRIC 20 Aus'!D51-'IFRIC 20 Kalgold'!R7","v":26839222.113543518},{"$f":"'IFRIC 20 Aus'!D82-'IFRIC 20 Kalgold'!U7","v":24315018.575975485},{"$f":"'IFRIC 20 Aus'!C21-'IFRIC 20 Kalgold'!X7","v":28642528.328526489},{"$f":"'IFRIC 20 Aus'!G21-'IFRIC 20 Kalgold'!X14","v":73607083.947081059},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA111000     ","Byproduct credits",true,"Byproduct credits",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA112000     ","Royalty tax",true,"Royalty tax",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA211000     ","Amortisation",true,"Amortisation",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},0,{"$f":"SUM(R70:R74)","v":-12902881.819075599},{"$f":"SUM(S70:S74)","v":-7386776.8344628243},{"$f":"SUM(T70:T74)","v":-8954154.362523241},{"$f":"SUM(U70:U74)","v":-29711461.657529965},{"$f":"SUM(V70:V74)","v":-58939120.16962605},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA211100     ","Depreciation : Mining assets",true,"Depreciation : Mining assets",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"'IFRIC 20 Aus'!D19-'IFRIC 20 Kalgold'!O9","v":-12902881.819075599},{"$f":"'IFRIC 20 Aus'!D49-'IFRIC 20 Kalgold'!R9","v":-7386776.8344628243},{"$f":"'IFRIC 20 Aus'!D80-'IFRIC 20 Kalgold'!U9","v":-8954154.362523241},{"$f":"'IFRIC 20 Aus'!C19-'IFRIC 20 Kalgold'!X9","v":-29711461.657529965},{"$f":"'IFRIC 20 Aus'!G19-'IFRIC 20 Kalgold'!X16","v":-58939120.16962605},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA211200     ","Depreciation : Non-mining assets",true,"Depreciation : Non-mining assets",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA211300     ","Depreciation : Capital Development",true,"Depreciation : Capital Development",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA211400     ","Depreciation : Intangible assets",true,"Depreciation : Intangible assets",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA211900     ","Deferred depreciation expense",true,"Deferred depreciation expense",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA212000     ","Impairment of property  plant and equipment",true,"Impairment of property  plant and equipment",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA212100     ","Impairment of property  plant and equipment",true,"Impairment of property  plant and equipment",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA212200     ","Impairment written back",true,"Impairment written back",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA220000     ","Employment termination and restructuring cost",true,"Employment termination and restructuring cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$f":"E78-L78","v":{"$error":"#REF!"}},{"$f":"F78-M78","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H78-O78","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA231000     ","Share based compensation",true,"Share based compensation",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"G79-N79","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"I79-P79+R79+S79+T79","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["DA232000     ","Post retirement benefits",true,"Post retirement benefits",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA233000     ","Insurance credits",true,"Insurance credits",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA241000     ","Rehabilitation cost",true,"Rehabilitation cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA242000     ","Care and maintenance",true,"Care and maintenance",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA299000     ","Other cost of sales items",true,"Other cost of sales items",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J84-Q84+V84","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA299999     ","Gross (profit)/loss",true,"Gross profit/(loss)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"R20+R69","v":-21014398.704948869},{"$f":"S20+S69","v":16623637.589080691},{"$f":"T20+T69","v":22711352.758838676},{"$f":"U20+U69","v":1665164.35545329},{"$f":"V20+V69","v":20001910.507270388},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310000     ","Corporate  administration and other expenditure",true,"Corporate  administration and other expenditure",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310100     ","Professional & Legal Services",true,"Professional & Legal Services",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310200     ","Audit fees",true,"Audit fees",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310210     ","Internal : Audit Fees",true,"Internal : Audit Fees",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310220     ","External : Audit Fees",true,"External : Audit Fees",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310300     ","Corporate cost transfers",true,"Corporate cost transfers",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310400     ","Loan and bond related costs",true,"Loan and bond related costs",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310500     ","Stock exchange listing costs",true,"Stock exchange listing costs",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310600     ","Investor relations costs",true,"Investor relations costs",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310700     ","Corporate office operations",true,"Corporate office operations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310800     ","Corporate projects",true,"Corporate projects",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310810     ","Corporate social initiatives",true,"Corporate social initiatives",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310820     ","Corporate business development",true,"Corporate business development",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA310990     ","Other : Corporate and administration expenses",true,"Other : Corporate and administration expenses",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA320000     ","Exploration expenditure",true,"Exploration expenditure",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA320100     ","Exploration : Resource definition drilling",true,"Exploration : Resource definition drilling",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA320200     ","Exploration : Brownfield's exploration",true,"Exploration : Brownfield's exploration",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA320300     ","Exploration : Greenfield's exploration",true,"Exploration : Greenfield's exploration",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA320400     ","Exploration : Capital exploration",true,"Exploration : Capital exploration",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA330000     ","Project feasibility studies",true,"Project feasibility studies",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA330100     ","Business Case/Pre-Feasibility",true,"Business Case/Pre-Feasibility",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA330200     ","Feasibility",true,"Feasibility",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA350000     ","Profit on sale of property  plant and equipment",true,"Profit on sale of property  plant and equipment",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$f":"E110-L110","v":{"$error":"#REF!"}},{"$f":"F110-M110","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H110-O110","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA350100     ","Profit on sale of PPE : Mining assets",true,"Profit on sale of PPE : Mining assets",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA350200     ","Profit on sale of PPE : Other assets",true,"Profit on sale of PPE : Other assets",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA390000     ","Other (income)/expenditure",true,"Other (expenditure)/income",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA390100     ","Forex",true,"Forex",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA390110     ","Forex : Realised",true,"Forex : Realised",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA390120     ","Forex : Unrealised",true,"Forex : Unrealised",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J116-Q116+V116","v":{"$error":"#REF!"}}]
["DA390200     ","Bad debts",true,"Bad debts",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA390900     ","Other income and expenses",true,"Other income and expenses",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA390910     ","Other : Income",true,"Other : Income",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA390920     ","Other : Expenses",true,"Other : Expenses",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA399999     ","Operating (profit)/loss",false,"Operating profit/(loss)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"R87","v":-21014398.704948869},{"$f":"S87","v":16623637.589080691},{"$f":"T87","v":22711352.758838676},{"$f":"U87","v":1665164.35545329},{"$f":"V87","v":20001910.507270388},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA410000     ","(Profit)/loss on sale of investments",true,"Profit/(loss) on sale of investments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA410100     ","(Profit)/loss on sale of : Listed investments",true,"(Profit)/loss on sale of : Listed investments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA410200     ","(Profit)/loss on sale of : Unlisted investments",true,"(Profit)/loss on sale of : Unlisted investments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA410300     ","(Profit)/loss on sale of : Investment in associate",true,"(Profit)/loss on sale of : Investment in associate",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA410400     ","(Profit)/loss on sale of : Investment in subsidiar",true,"(Profit)/loss on sale of : Investment in subsidiar",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"E128-L128","v":{"$error":"#REF!"}},{"$f":"+F128-#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA410500     ","(Profit)/loss on sale of : Investment in JV",true,"(Profit)/loss on sale of : Investment in JV",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F129-M129","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA420000     ","(Profit)/loss on financial instruments",true,"Profit/(loss) on financial instruments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA430000     ","(Profit)/loss from associate",true,"Profit/(loss) from associate",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA440000     ","Impairment of investments and financial instrument",true,"Impairment of investments and financial instrument",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA440100     ","Impairment of fair value reserve",true,"Impairment of fair value reserve",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA440200     ","Impairment of associates",true,"Impairment of associates",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA440300     ","Impairment of investments",true,"Impairment of investments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA440400     ","Impairment of financial instruments",true,"Impairment of financial instruments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA450000     ","Net gain/(loss) on financial instruments",true,"Net gain/(loss) on financial instruments",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA491000     ","Investment income",true,"Investment income",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA491100     ","Interest Received",true,"Interest Received",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA491110     ","Interest Received : Rehab",true,"Interest Received : Rehab",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA491190     ","Interest Received : Other",true,"Interest Received : Other",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA491200     ","Interest Received : Intercompany charge",true,"Interest Received : Intercompany charge",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"H142-O142","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA491900     ","Dividends received",true,"Dividends received",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"G143-N143","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"I143-P143+R143+S143+T143","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["DA492000     ","Finance cost",true,"Finance cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA492100     ","Finance cost : SARS",true,"Finance cost : SARS",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA492200     ","Finance cost : Loans",true,"Finance cost : Loans",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA492300     ","Finance cost: Rehab",false,"Finance cost : Rehab",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA492900     ","Finance cost : Intercompany interest charge",true,"Finance cost : Intercompany interest charge",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J148-Q148+V148","v":{"$error":"#REF!"}}]
["DA492980     ","Finance cost : Other",true,"Finance cost : Other",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA492990     ","Finance cost : Interest capitalised",true,"Finance cost : Interest capitalised",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA492999     ","Offset account - Intercompany interest",true,"Offset account - Intercompany interest",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"E152-L152","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA499999     ","(Profit)/loss before taxation",false,"Profit/(loss) before taxation",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"R123","v":-21014398.704948869},{"$f":"S123","v":16623637.589080691},{"$f":"T123","v":22711352.758838676},{"$f":"U123","v":1665164.35545329},{"$f":"V123","v":20001910.507270388},null,{"$error":"#REF!"},{"$f":"-3260851372","v":-3260851372},{"$error":"#REF!"},{"$f":"H154-O154","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA500000     ","Taxation",true,"Taxation",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F155-M155","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA501000     ","Mining taxation expense current year",true,"Mining taxation expense current year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA502000     ","Non mining taxation expense current year",true,"Non mining taxation expense current year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA503000     ","Deferred taxation expense",true,"Deferred taxation expense",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA504000     ","Mining taxation expense adjustment prior years",true,"Mining taxation expense adjustment prior years",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA505000     ","Non mining taxation expense adjustment prior year",true,"Non mining taxation expense adjustment prior year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null," ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA599999     ","(Profit)/loss before non-controling interest",true,"Profit/(loss) before non-controling interest",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"R154","v":-21014398.704948869},{"$f":"S154","v":16623637.589080691},{"$f":"T154","v":22711352.758838676},{"$f":"U154","v":1665164.35545329},{"$f":"V154","v":20001910.507270388},null,{"$error":"#REF!"},{"$f":"-3499680736","v":-3499680736},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA600000     ","Non-controlling interest",true,"Non-controlling interest",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F164-M164","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F165-M165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F166-M166","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA699999     ","Net (profit)/loss from continuing operations",true,"Net profit/(loss) from continuing operations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"R163","v":-21014398.704948869},{"$f":"S163","v":16623637.589080691},{"$f":"T163","v":22711352.758838676},{"$f":"U163","v":1665164.35545329},{"$f":"V163","v":20001910.507270388},null,{"$error":"#REF!"},{"$f":"-3499712931","v":-3499712931},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F168-M168","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA900000     ","Discontinued operations",true,"Discontinued operations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F169-M169","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA900100     ","(Profit)/loss from discontinued operations",true,"Profit/(loss) from discontinued operations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$f":"E170-L170+L173","v":{"$error":"#REF!"}},{"$f":"F170-#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H170-O170+O173","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F171-M171","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H171-O171","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F172-M172","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H172-O172","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["DA999999     ","Net (profit)/loss for the period",true,"Net profit/(loss) for the period",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$f":"R167","v":-21014398.704948869},{"$f":"S167","v":16623637.589080691},{"$f":"T167","v":22711352.758838676},{"$f":"U167","v":1665164.35545329},{"$f":"V167","v":20001910.507270388},null,{"$f":"+X170+X167","v":{"$error":"#REF!"}},{"$f":"+Y170+Y167","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AA170+AA167","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"E174-L174","v":{"$error":"#REF!"}},{"$f":"F174-M174","v":{"$error":"#REF!"}},{"$f":"G174-N174+R174","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Earnings/(loss) per ordinary share (cents)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["ECO",null,null,"- Earnings/(loss) from continuing operations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["EDO",null,null,"- Earnings/(loss) from discontinued operations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total earnings/(loss) per ordinary share (cents)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["ST101000     ","Weighted avg shares - YTD",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["ST101010     ","Weighted avg shares - QTR",null,"Diluted earnings/(loss) per ordinary share (cents)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DECO",null,null,"- Earnings/(loss) from continuing operations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["DEDO",null,null,"- Earnings/(loss) from discontinued operations",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,"Total diluted earnings/(loss) per ordinary share (cents)",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"F190-M190","v":{"$error":"#REF!"}},{"$f":"G190-N190","v":{"$error":"#REF!"}},{"$f":"H190-O190","v":{"$error":"#REF!"}},{"$f":"I190-P190","v":{"$error":"#REF!"}},{"$f":"J190-Q190","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["ST101100     ","Diluted weighted avg shares - YTD",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["ST101110     ","Diluted weighted avg shares - QTR"]

{"sheet":"IFRIC 20 Aus","index":18,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":true,"merged":[[30,1,30,3],[30,4,30,5],[61,1,61,3],[61,4,61,5]]}
[]
["September 2012 Adjustments","2013-09-13","2013-06-13","2012-09-12","2013-09-13","2012-09-12","2013-06-13"]
[null,"QTD","QTD","QTD","YTD","YTD","YTD"]
["Income statement"]
["DA211100 - Depreciation Mining Assets (IS)",0,29109177.426025033,12802823.041096451,0,12802823.041096451,57997648.833099]
["DA109020 - ROM (IS)",0,-2734097.6844567657,1921831.8149096111,0,1921831.8149096111,-5333946.7298153806]
["DA110000 - Deferred stripping costs (IS)",0,-7035896.1390663609,-18193321.609036338,0,-18193321.609036338,-52852757.780032635]
[]
["Balance sheet"]
["AB110400 - Cost: Deferred Stripping (BS)",0,51703470.426783279,15034443.955746317,0,15034443.955746317,51703470.426783279]
["AB120400 - Acc Depreciation Def Stripping (BS)",0,-125719986.7613835,-71113464.179806978,0,-71113464.179806978,-125719986.7613835]
["AC110400 - ROM Stockpiles (BS)",0,-7809114.0799994841,-16550812.350357207,0,-16550812.350357207,-7809114.0799994841]
["BB210100 - Translation reserve  (BS)",0,21575646.873285674,15659460.109385088,0,15659460.109385088,21575646.873285674]
["BB510100 - Opening retained earnings from repo and g/journals",0,40910799.938812137,60439039.218063056,0,60439039.218063056,60439039.218063056]
["Balance",0,0,0,0,0,0]
[]
["Consol Adjustments"]
["Income statement"]
["DA211100 - Depreciation Mining Assets (IS)",{"$f":"-B5","v":0},-29109177.426025033,-12802823.041096451,0,-12802823.041096451,-57997648.833099]
["DA109020 - ROM (IS)",{"$f":"-B6","v":0},2734097.6844567657,-1921831.8149096111,0,-1921831.8149096111,5333946.7298153806]
["DA110000 - Deferred stripping costs (IS)",0,7035896.1390663609,18193321.609036338,0,18193321.609036338,52852757.780032635]
[]
["Balance sheet"]
["AB110400 - Cost: Deferred Stripping (BS)",{"$f":"B10","v":0},51703470.426783279,15034443.955746317,0,15034443.955746317,51703470.426783279]
["AB120400 - Acc Depreciation Def Stripping (BS)",{"$f":"B11","v":0},-125719986.7613835,-71113464.179806978,0,-71113464.179806978,-125719986.7613835]
["AC110400 - ROM Stockpiles (BS)",{"$f":"B12","v":0},-7809114.0799994841,-16550812.350357207,0,-16550812.350357207,-7809114.0799994841]
["BB210100 - Translation reserve  (BS)",{"$f":"B13","v":0},{"$f":"-C13","v":-21575646.873285674},-15659460.109385088,0,{"$f":"-F13+H27","v":-15659460.106099416},{"$f":"-21575646.87","v":-21575646.870000001},{"$f":"G27-C27","v":3.285672515630722E-3}]
["BB510100 - Opening retained earnings from repo and g/journals",{"$f":"B14","v":0},-40910799.938812137,-60439039.218063056,0,{"$f":"-F14-H27","v":-60439039.221348733},{"$f":"-G14","v":-60439039.218063056}]
[]
[]
[null,"Quarter ended",null,null,"Six months ended",null,"Year ended"]
["December 2012 Adjustments","2013-12-13","2013-09-13","2012-12-12","2013-12-13","2012-12-12","2013-06-13"]
[null,"QTD","QTD","QTD","YTD","YTD","YTD"]
["Income statement"]
["DA211100 - Depreciation Mining Assets (IS)",null,0,7294827.9900000002,0,20097651.039999999,57997648.829999998]
["DA109020 - ROM (IS)",null,0,2828807.69,0,4750639.5,-5333946.7300000004]
["DA110000 - Deferred stripping costs (IS)",null,0,-21452360.300000001,0,-39645681.909999996,-52852757.780000001]
[]
["Balance sheet"]
["AB110400 - Cost: Deferred Stripping (BS)",null,0,21251845.140000001,0,36286289.090000004,51703470.43]
["AB120400 - Acc Depreciation Def Stripping (BS)",null,0,-9453097.1600000001,0,-80566561.340000004,-125719986.76000001]
["AC110400 - ROM Stockpiles (BS)",null,0,-2496632.37,0,-19047444.719999999,-7809114.0800000001]
["BB210100 - Translation reserve  (BS)",null,0,2026609.01,0,17686069.120000001,21575646.870000001]
["BB510100 - Opening retained earnings from repo and g/journals",null,0,0,0,60439039.219999999,60439039.219999999]
["Balance"]
[]
["Consol Adjustments"]
["Income statement"]
["DA211100 - Depreciation Mining Assets (IS)","Production cost",{"$f":"-C35","v":0},{"$f":"-D35","v":-7294827.9900000002},0,-20097651.039999999,-57997648.829999998]
["DA109020 - ROM (IS)","Production cost",{"$f":"-C36","v":0},-2828807.69,0,-4750639.5,5333946.7300000004]
["DA110000 - Deferred stripping costs (IS)","Production cost",0,21452360.300000001,0,39645681.909999996,52852757.780000001]
[]
["Balance sheet"]
["AB110400 - Cost: Deferred Stripping (BS)",null,0,{"$f":"D40","v":21251845.140000001},0,{"$f":"F40","v":36286289.090000004},{"$f":"G40","v":51703470.43}]
["AB120400 - Acc Depreciation Def Stripping (BS)",null,0,{"$f":"D41","v":-9453097.1600000001},0,{"$f":"F41","v":-80566561.340000004},-125719986.76000001]
["AC110400 - ROM Stockpiles (BS)",null,0,{"$f":"D42","v":-2496632.37},0,-19047444.719999999,-7809114.0800000001]
["BB210100 - Translation reserve  (BS)",null,0,-2026609.01,0,-17686069.120000001,-21575646.870000001]
["BB510100 - Opening retained earnings from repo and g/journals",null,0,0,0,-60439039.219999999,-60439039.219999999]
["Balance"]
[]
[]
[null,"Quarter ended",null,null,"Nine months ended",null,"Year ended"]
["March 2013 Adjustments","2014-03-13","2013-12-13","2013-03-12","2014-03-13","2013-03-12","2013-06-13"]
[null,"QTD","QTD","QTD","YTD","YTD","YTD"]
["Income statement"]
["DA211100 - Depreciation Mining Assets (IS)",null,0,8790820.362523241,0,28888471.407073967,57997648.829999998]
["DA109020 - ROM (IS)",null,0,-7350488.5453864336,0,-2599849.045358615,-5333946.7300000004]
["DA110000 - Deferred stripping costs (IS)",null,0,-6171179.7319307076,0,-45816861.640966274,-52852757.780000001]
[]
["Balance sheet"]
["AB110400 - Cost: Deferred Stripping (BS)",null,0,8669845.8206289429,0,44956134.913636677,51703470.43]
["AB120400 - Acc Depreciation Def Stripping (BS)",null,0,-12389045.188012803,0,-92955606.527389944,-125719986.76000001]
["AC110400 - ROM Stockpiles (BS)",null,0,4222589.0175063321,0,-14824855.706766918,-7809114.0800000001]
["BB210100 - Translation reserve  (BS)",null,0,4227458.2646714281,0,21913527.381708045,21575646.870000001]
["BB510100 - Opening retained earnings from repo and g/journals",null,0,0,0,60439039.219999999,60439039.219999999]
["Balance"]
[]
["Consol Adjustments"]
["Income statement"]
["DA211100 - Depreciation Mining Assets (IS)","Production cost",{"$f":"-C66","v":0},{"$f":"-D66","v":-8790820.362523241},{"$f":"-E66","v":0},-28888471.407073967,-57997648.829999998]
["DA109020 - ROM (IS)","Production cost",{"$f":"-C67","v":0},7350488.5453864336,0,2599849.045358615,5333946.7300000004]
["DA110000 - Deferred stripping costs (IS)","Production cost",{"$f":"-C68","v":0},6171179.7319307076,0,45816861.640966274,52852757.780000001]
[null,null,null,{"$f":"-D69","v":0}]
["Balance sheet",null,null,0]
["AB110400 - Cost: Deferred Stripping (BS)",null,{"$f":"-C71","v":0},-8669845.8206289429,{"$f":"-E71","v":0},{"$f":"F71","v":44956134.913636677},{"$f":"G71","v":51703470.43}]
["AB120400 - Acc Depreciation Def Stripping (BS)",null,{"$f":"-C72","v":0},12389045.188012803,{"$f":"-E72","v":0},{"$f":"F72","v":-92955606.527389944},-125719986.76000001]
["AC110400 - ROM Stockpiles (BS)",null,{"$f":"-C73","v":0},-4222589.0175063321,{"$f":"-E73","v":0},{"$f":"F73","v":-14824855.706766918},-7809114.0800000001]
["BB210100 - Translation reserve  (BS)",null,{"$f":"-C74","v":0},-4227458.2646714281,0,-21913527.381708045,-21575646.870000001]
["BB510100 - Opening retained earnings from repo and g/journals",null,{"$f":"-C75","v":0},null,0,-60439039.219999999,-60439039.219999999]
["Balance"]

{"sheet":"IFRIC 20 Rand adjustments","index":19,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":true,"merged":[[2,6,3,6],[2,8,3,8],[8,2,8,3],[1,1,1,4],[2,2,2,3],[3,2,3,3],[6,2,6,3],[7,2,7,3],[9,2,9,3],[12,2,12,3],[15,2,15,3],[16,2,16,3],[17,2,17,3]]}
["Rand restatement",null,null,null,null,null,null,"Nine months ended"]
[null,"2013-03-01",null,null,null,null,"Dec-12",null,"Mar-13"]
[null,"As reported","IFRIC 20 adjustments ",null,"Restated",null,"6 Months ended",null,"9 Months ended"]
[null,"R","Kalgold + Australia",null,"R ",null,null,"Add March quarter restated"]
[null,"R' 000 000",null,null,"R' 000 000"]
["Balance Sheet"]
["PPE",34911,{"$f":"ROUND(SUM(#REF!)/1000000,0)","v":{"$error":"#REF!"}},null,{"$f":"SUM(B7:D7)","v":{"$error":"#REF!"}}]
["Inventory (Current assets)",1206,{"$f":"#REF!/1000000","v":{"$error":"#REF!"}},null,{"$f":"SUM(B8:D8)","v":{"$error":"#REF!"}}]
["Other reserves",-3392,{"$f":"-(#REF!)/1000000","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Retained earnings",-4002,{"$f":"-ROUND(#REF!/1000000,0)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,null,null,null,0]
["Other comprehensive Income",null,null,null,0]
["Forex translation gain/(loss)",523,{"$f":"ROUND('IFRIC 20 Aus'!D88/1000000,0)","v":-4},null,519,null,197,{"$f":"E13","v":519},{"$f":"SUM(G13:H13)","v":716}]
[null,null,null,null,0]
["Income Statement ",null,null,null,0]
["Production costs",-2707,{"$f":"'Group Cognos IS new'!T20/1000000","v":31.665507121361919},null,-2675.3344928786382,null,-5834,{"$f":"E16","v":-2675.3344928786382},{"$f":"SUM(G16:H16)","v":-8509.3344928786391}]
["Amortisation and depreciation",-459,{"$f":"'Group Cognos IS new'!T69/1000000","v":-8.9541543625232407},null,-467.95415436252324,null,-1220,{"$f":"E17","v":-467.95415436252324},-1687.9541543625232]
["Net (loss)/profit for the year",-124,{"$f":"SUM(C16:D17)","v":22.711352758838679},null,-101.28864724116133,null,1249,-101.28864724116133,1147.7113527588388]

{"sheet":"IFRIC 20 Kalgold","index":20,"n_rows":32,"n_cols":27,"rows_kept":32,"cut":false,"hidden":true,"merged":[[0,2,0,11],[0,14,0,23]]}
[null,null,"2011/2012",null,null,null,null,null,null,null,null,null,null,null,"2012/2013",null,null,null,null,null,null,null,null,null,null,null,"2013/2014"]
[null,null,"Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep"]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual"]
["Per quarter:"]
["Deferred stripping - cost","BS",1516672.5139688945,null,null,908874.37144423649,null,null,0,null,null,-35682222,null,null,-24383006.679999996,null,null,5386861.8135435162,null,null,18143838.844044778,null,null,21606632.189460129,null,null,7511649.0387167595]
["Deferred stripping - accum deprec","BS",-5680.8441633104867,null,null,-29139.333870759332,null,null,-49120.970665719593,null,null,-85865.462236115069,null,null,-100058.77797914782,null,null,-91948.844462824316,null,null,{"$f":"-U9","v":-163334},null,null,-602284.23150493042,null,null,-595016.10110161256]
["Deferred stripping cost","IS",-1516672.5139688945,null,null,-908874.37144423649,null,null,0,null,null,0,null,null,24383006.679999996,null,null,-5386861.8135435162,null,null,-18143838.844044778,null,null,-21606632.189460129,null,null,-7511649.0387167595]
["Other surface cost","IS",0,null,null,0,null,null,0,null,null,35682222,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["Depreciation","IS",5680.8441633104867,null,null,29139.333870759332,null,null,49120.970665719593,null,null,85865.462236115069,null,null,100058.77797914782,null,null,91948.844462824316,null,null,{"$f":"147179+U24","v":163334},null,null,602284.23150493042,null,null,595016.10110161256]
[]
["Cumulative YTD:"]
["Deferred stripping - cost","BS",1516672.5139688945,null,null,2425546.8854131307,null,null,2425546.8854131307,null,null,-33256675.114586867,null,null,-57639681.794586867,null,null,-52252819.981043354,null,null,-34108981.136998579,null,null,-12502348.94753845,null,null,-4990699.9088216908]
["Deferred stripping - accum deprec","BS",-5680.8441633104867,null,null,-34820.178034069817,null,null,-83941.14869978941,null,null,-169806.61093590449,null,null,-269865.38891505229,null,null,-361814.23337787658,null,null,{"$f":"-508994-U24","v":-525149},null,null,-1111277.9474629546,null,null,-1706294.0485645672]
["Deferred stripping cost","IS",-1516672.5139688945,null,null,-2425546.8854131307,null,null,-2425546.8854131307,null,null,-2425546.8854131307,null,null,24383006.679999996,null,null,18996144.866456479,null,null,852306.02241170034,null,null,-20754326.167048428,null,null,-7511649.0387167595]
["Other surface cost","IS",0,null,null,0,null,null,0,null,null,35682222,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["Depreciation","IS",5680.8441633104867,null,null,34820.178034069817,null,null,83941.14869978941,null,null,169806.61093590449,null,null,100058.77797914782,null,null,192007.62244197214,null,null,{"$f":"R16+U9","v":355341.62244197214},null,null,941471.33652705024,null,null,595016.10110161256]
["Retained earnings","BS",0,null,null,0,null,null,0,null,null,0,null,null,33426481.725522771,null,null,33426481.725522771,null,null,33426481.725522771,null,null,33426481.725522771,null,null,13613626.895001393]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(L17+L14+L16+L15)","v":-33426481.725522775},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(X17+X14+X16)","v":-13613626.895001393}]
[]
[]
[]
[]
[null,null,null,null,null,"Depreciation catch up, due to change in estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26+U30","v":16155}]
[]
[null,null,null,null,null,null,null,null,"Current year additional adjustment to depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"U28-U27","v":22713},null,null,"Added depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,"Initial calculation of depreciation YTD",null,null,null,null,null,null,null,null,{"$f":"100059+91949+147179","v":339187}]
[null,null,null,null,null,null,null,null,null,null,null,"Revised calculation of depreciation YTD",null,null,null,null,null,null,null,null,{"$f":"101279+97352+163269","v":361900}]
[]
[null,null,null,null,null,null,null,null,"Prior year adjustment to depreciation ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"U31-U32","v":-6558},null,null,"Subtracted depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,"Initial opening retained earnings",null,null,null,null,null,null,null,null,33426482]
[null,null,null,null,null,null,null,null,null,null,null,"Revised opening retained earnings",null,null,null,null,null,null,null,null,{"$f":"33433040","v":33433040}]

{"sheet":"WS-Weighted Ave share - Dec 16","index":21,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":true,"merged":[]}
["Harmony Gold Mining Company Limited",null,null,null,"2016-12-31",null,"31 March 2017"]
[null,null,null,"Average exchange rate - Quarter to date",13.215504615384612]
["WEIGHTED AVERAGE - QUARTER"]
[]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[]
["Issued shares as at 30 September 2016","2016-09-30",437479029,{"$f":"+E$1-B7","v":92},{"$f":"+C7*D7","v":40248070668},null,null,"[Roll fowarded from Prior period]"]
[null,null,null,null,0]
[]
[]
[]
["Exercise of PS/RS","2016-11-21",2301954,{"$f":"+E$1-B12","v":40},{"$f":"+C12*D12","v":92078160}]
["Exercise of SARs","2016-11-29",6216,{"$f":"+E$1-B13","v":32},{"$f":"+C13*D13","v":198912}]
[null,null,null,null,{"$f":"SUM(E7:E13)","v":40340347740}]
["Total issued share capital as at 31 December 2016",null,{"$f":"SUM(C7:C13)","v":439787199}]
["Total issued share capital as at 31 December 2016 per share register",null,439957199,null,null,null,0]
[null,null,null,null,{"$f":"ROUND(+E14/D7,0)","v":438482041}]
["Treasury shares:"]
[" - Share issued into share trust",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"[Linked]"]
[" - Share issued to Lydex",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"[Linked]"]
[" - ESOP shares (Thlakanelo trust)",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"[Linked]"]
[null,null,null,null,{"$f":"SUM(E17:E21)","v":{"$error":"#REF!"}}]
["Dilution i.r.o:"]
[" '-Awards Exercised during the year"]
["Shares issued to cover NFT","2016-09-19",null,null,{"$f":"(C9*($D$7-D9))/$D$7","v":0}]
["Exercise of PS/RS","2016-11-21",null,null,{"$f":"(C10*($D$7-D10))/$D$7","v":0}]
["Exercise of SARs","2016-11-29",null,null,{"$f":"(C11*($D$7-D11))/$D$7","v":0}]
[]
[" - Outstanding share options",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"[Linked]"]
["Diluted weighted average amount of shares for the period ended 31 March 2017",null,null,null,{"$f":"IF((E29)<0,E22,SUM(E22:E29))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,{"$f":"#REF!/1000","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(profit) on sale of listed investments",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(profit) on sale of investment in associate",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(gain) on mark to market of listed investment",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Foreign exchange loss/(gain) on repayment of loans",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Impairment/(Reversal of impairment) in investments",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Impairmentof assets",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
["Headline earnings (R'000)",null,null,null,{"$f":"SUM(E32:E42)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Net income ($'000)",null,null,null,{"$f":"E32/$E$2","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Headline earnings ($'000)",null,null,null,{"$f":"E43/$E$2","v":{"$error":"#REF!"}}]
["Cash earnings per share (Cents(R-value))",null,null,null,{"$f":"(#REF!+#REF!)*1000000*100/$E$22","v":{"$error":"#REF!"}}]
["Cash earnings per share (Cents($-value))",null,null,null,{"$f":"(#REF!+#REF!)*1000000/$E$2*100/$E$22","v":{"$error":"#REF!"}}]
["Basic earnings per share (Cents(R-value))",null,null,null,{"$f":"E32*1000*100/E22","v":{"$error":"#REF!"}}]
["Basic earnings per share (Cents($-value))",null,null,null,{"$f":"E44*1000*100/E22","v":{"$error":"#REF!"}}]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,{"$f":"(E32+E35)*1000*100/E22","v":{"$error":"#REF!"}}]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,{"$f":"(E44+(E35/E2))*1000*100/E22","v":{"$error":"#REF!"}}]
["Diluted earnings per share (Cents(R-value))",null,null,null,{"$f":"IF(E32/E30*1000*100>E48,E48,E32/E30*1000*100)","v":{"$error":"#REF!"}}]
["Diluted earnings per share (Cents($-value))",null,null,null,{"$f":"E44/E30*1000*100","v":{"$error":"#REF!"}}]
["Headline earnings per share (Cents(R-value))",null,null,null,{"$f":"E43*1000*100/$E$22","v":{"$error":"#REF!"}}]
["Headline earnings per share (Cents($-value))",null,null,null,{"$f":"E45*1000*100/$E$22","v":{"$error":"#REF!"}}]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,{"$f":"IF(E43*1000*100/$E$30>E54,E54,E43*1000*100/$E$30)","v":{"$error":"#REF!"}}]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,{"$f":"E45*1000*100/$E$30","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
["WEIGHTED AVERAGE - YEAR TO DATE"]
[null,null,null,"Average exchange rate - Year to date",13.729682741116743]
[]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[]
["Issued shares as at 30 June 2016","2016-06-30",437299479,{"$f":"+E$1-B68","v":184},{"$f":"+C68*D68","v":80463104136},null,null,"[Roll fowarded from Prior period]"]
[]
["Shares issued to cover NFT","2016-09-19",179550,{"$f":"+E$1-B70","v":103},{"$f":"+C70*D70","v":18493650}]
["Exercise of PS/RS","2016-11-21",2301954,{"$f":"+E$1-B71","v":40},{"$f":"+C71*D71","v":92078160}]
["Exercise of SARs","2016-11-29",6216,{"$f":"+E$1-B72","v":32},{"$f":"+C72*D72","v":198912}]
[]
[null,null,null,null,{"$f":"SUM(E68:E73)","v":80573874858}]
["Total issued share capital as at 31 December 2016",null,{"$f":"SUM(C68:C74)","v":439787199}]
["Total issued share capital as at 31 December 2016 per share register",null,439787199,null,null,null,170000]
[null,null,null,null,{"$f":"ROUND(+E74/D68,0)","v":437901494}]
["Treasury shares:"]
[" - Share issued into share trust",null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}},null,null,"[Linked]"]
[" - Share issued to Lydex",null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}},null,null,"[Linked]"]
[" - ESOP shares (Thlakanelo trust)",null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}},null,null,"[Linked]"]
["Weighted average amount of ordinary shares for the period ended 31 December 2016",null,null,null,{"$f":"SUM(E77:E81)","v":{"$error":"#REF!"}}]
["Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,35037205.312802523,null,null,"[Linked]"]
["Diluted weighted average amount of shares for the period ended 31 March 2017",null,null,null,473001677.90083015]
[null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Loss/(profit) on sale of listed investments",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Loss/(gain) on mark to market of listed investment",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Foreign exchange loss/(gain) on loss of control of subsidiaries",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Reversal of provision for doubtful debt (relating to sale of assets)",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Impairment/(Reversal of impairment) in investments",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Impairment of assets",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
["Headline earnings (R'000)",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Net income ($'000)",null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["Headline earnings ($'000)",null,null,null,{"$error":"#REF!"}]
["Cash earnings per share (Cents(R-value))",null,null,null,{"$error":"#REF!"}]
["Cash earnings per share (Cents($-value))",null,null,null,{"$error":"#REF!"}]
["Basic earnings per share (Cents(R-value))",null,null,null,{"$error":"#REF!"}]
["Basic earnings per share (Cents($-value))",null,null,null,{"$error":"#REF!"}]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,{"$error":"#REF!"}]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,{"$error":"#REF!"}]
["Diluted earnings per share (Cents(R-value))",null,null,null,{"$error":"#REF!"}]
["Diluted earnings per share (Cents($-value))",null,null,null,{"$error":"#REF!"}]
["Headline earnings per share (Cents(R-value))",null,null,null,{"$error":"#REF!"}]
["Headline earnings per share (Cents($-value))",null,null,null,{"$error":"#REF!"}]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,{"$error":"#REF!"}]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,{"$error":"#REF!"}]

{"sheet":"Publish CIE (R)","index":22,"n_rows":406,"n_cols":14,"rows_kept":406,"cut":false,"hidden":true,"merged":[[29,1,29,7],[0,1,1,7]]}
[null,"CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (RAND)"]
[]
[null,"for the year ended 30 June 2016"]
[]
[]
[]
[]
[null,"Figures in million",null,null,"Share capital","Other reserves","Accumulated loss","Total"]
[]
[]
[null,"Balance - 30 June 2015",null,null,{"$f":"E28","v":28324},3787,-5358,{"$f":"SUM(E11:G11)","v":26753}]
["BB210500     ","Share-based payments",null,null,0,{"$f":"ROUND((ROUND(#REF!,0)-ROUND(#REF!,0))/1000000,0)","v":{"$error":"#REF!"}},0,{"$f":"SUM(E12:G12)","v":{"$error":"#REF!"}}]
[null,"Reversal of provision for odd lot repurchases",null,null,12,0,0,{"$f":"SUM(E13:G13)","v":12}]
[null,"Net profit for the period",null,null,0,0,{"$f":"'Publish IS (R)'!G44","v":362},{"$f":"SUM(E14:G14)","v":362}]
[null,"Other comprehensive income for the period",null,null,0,{"$f":"ROUND(#REF!,0)","v":{"$error":"#REF!"}},0,{"$f":"SUM(E15:F15)","v":{"$error":"#REF!"}}]
["BB550000     ","Dividends paid",null,null,0,0,{"$f":"ROUND(SUMIF(Cognos_BS_Acc,$A16,Cognos_BS_Amt1)/1000000,0)+1","v":{"$error":"#REF!"}},{"$f":"SUM(E16:G16)","v":{"$error":"#REF!"}}]
[]
[]
["BB100000     ","Balance - 30 June 2016 (Reviewed)",null,null,{"$f":"SUM(E11:E15)","v":28336},{"$f":"SUM(F11:F15)","v":{"$error":"#REF!"}},{"$f":"SUM(G11:G15)","v":-4996},{"$f":"ROUND(SUM(H11:H15),0)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Balance - 30 June 2014",null,null,28325,3539,-822,{"$f":"SUM(E22:G22)","v":31042}]
[null,"Share-based payments",null,null,-1,189,0,{"$f":"SUM(E23:G23)","v":188}]
[null,"Net loss for the period",null,null,0,0,-4536,-4536]
[null,"Other comprehensive income for the period",null,null,0,59,0,59]
[]
[]
[null,"Balance - 30 June 2015 (Audited)",null,null,{"$f":"SUM(E22:E25)","v":28324},{"$f":"SUM(F22:F25)","v":3787},{"$f":"SUM(G22:G25)","v":-5358},{"$f":"SUM(H22:H25)","v":26753}]
[]
[]
[null,"The accompanying notes are an integral part of these condensed consolidated financial statements."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"ROUND(SUMIF(#REF!,$A60,#REF!)/1000000,0)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,491]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,537]

{"sheet":"Profit on sale","index":23,"n_rows":75,"n_cols":23,"rows_kept":75,"cut":false,"hidden":true,"merged":[[6,14,6,15],[6,17,6,18],[6,20,6,21],[42,14,42,15],[42,17,42,18],[42,20,42,21]]}
[null,null,"GL Wand","GL Wand","GL Wand","GL Wand","GL Wand","GL Wand","GL Wand","GL Wand","GL Wand","GL Wand"]
[null,null,"2013-09-13","2013-09-13","2013-09-13","2013-09-13","2013-09-13","2013-09-13","2013-09-13","2013-09-13","2013-09-13","2013-09-13"]
[null,null,"Total","001,002","018","025","030,031","033","040","080","081","090,091"]
[]
["Profit on sale of PPE : Mining assets",null,{"$f":"SUM(C6:C7)","v":0},{"$f":"SUM(D6:D7)","v":0},{"$f":"SUM(E6:E7)","v":0},0,0,0,0,0,0,0,null,"Tax Effect of Profit/(Loss) on sale fixed assets and investments"]
["323001","Profit on disposal Mining assets",{"$f":"SUM(D6:L6)","v":0},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"001-002\",A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",E$3,$A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",F$3,$A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"030-031\",$A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",H$3,$A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",I$3,$A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",J$3,$A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",K$3,$A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"090-091\",$A6,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"2013-09-30"]
["323051","Loss on disposal Mining assets",{"$f":"SUM(D7:L7)","v":0},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"001-002\",A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",E$3,$A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",F$3,$A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"030-031\",$A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",H$3,$A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",I$3,$A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",J$3,$A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",K$3,$A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"090-091\",$A7,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"Quarter Ended","AUD -Sept 13 YTD",null,null,"AUD - 1 July 2013",null,null,"AUD -Sept 13 Qtr"]
["Profit on sale of PPE : Other assets",null,{"$f":"SUM(C9:C16)","v":0},{"$f":"SUM(D9:D16)","v":0},0,0,0,0,0,0,0,0,null,null,"Profit/(Loss)","Tax effect",null,"Profit/(Loss)","Tax effect",null,"Profit/(Loss)","Tax effect"]
["323002","Profit on disposal Buildings and houses",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A9,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"}]
["323003","Profit on disposal Freehold land",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A10,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"Harmony Gold (PNGS) Proceeds from Sale of Old Laptops",0,0,null,0,0,null,0,0]
["323004","Profit on disposal House and Township Stands",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A11,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"Harmony Gold (PNG) Exploration Ltd - disposals",0,0,null,0,0,null,0,0]
["323005","Profit on disposal Other assets",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A12,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"MCG Proceeds from sale of assets",0,0,null,0,0,null,0,0]
["323052","Loss on disposal Buildings and houses",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A13,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,null,null,0,null,0,0,null,0,0]
["323053","Loss on disposal Freehold land",0,{"$f":"[75]!Get_Balance(\"Sep-Dec-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A14,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,null,null,0,null,0,0,null,0,0]
["323054","Loss on disposal House and Township Stands",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A15,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,null,0,0,null,null,0,null,null,0]
["323055","Loss on disposal Other assets",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"001-002\",A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",E$3,$A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",F$3,$A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"030-031\",$A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",H$3,$A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",I$3,$A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",J$3,$A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",K$3,$A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"E\",\"A\",\"\",\"090-091\",$A16,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"SUM(C6:C17)","v":0},{"$f":"SUM(D6:D17)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"O15*P17","v":0}]
[]
[]
[null,null,"2013-12-13","2013-12-13","2013-12-13","2013-12-13","2013-12-13","2013-12-13","2013-12-13","2013-12-13","2013-12-13","2013-12-13"]
[null,null,"Total","001,002","018","025","030,031","033","040","080","081","090,091"]
["Profit on sale of PPE : Mining assets",null,{"$f":"+C24+C25","v":0},{"$f":"+D24+D25","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Tax Effect of Profit/(Loss) on sale fixed assets and investments"]
["323001","Profit on disposal Mining assets",{"$f":"SUM(D24:L24)","v":0},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A24,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"Quarter Ended","AUD -Dec 12 YTD",null,null,"AUD - 1 October 2012",null,null,"AUD -Dec 12 Qtr"]
["323051","Loss on disposal Mining assets",{"$f":"SUM(D25:L25)","v":0},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A25,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,null,"Profit/(Loss)","Tax effect",null,"Profit/(Loss)","Tax effect",null,"Profit/(Loss)","Tax effect"]
["Profit on sale of PPE : Other assets",null,{"$f":"SUM(C27:C34)","v":0},{"$f":"SUM(D27:D34)","v":0},0,0,0,0,0,0,0,0]
["323002","Profit on disposal Buildings and houses",{"$f":"SUM(D27:L27)","v":0},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A27,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"Harmony Gold (PNGS) Proceeds from Sale of Old Laptops",0,0,null,0,0,null,0,0]
["323003","Profit on disposal Freehold land",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A28,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"Harmony Gold (PNG) Exploration Ltd - disposals",0,0,null,0,0,null,0,0]
["323004","Profit on disposal House and Township Stands",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A29,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,"MCG Proceeds from sale of assets",0,0,null,0,0,null,0,0]
["323005","Profit on disposal Other assets",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A30,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,null,null,0,null,0,0,null,0,0]
["323052","Loss on disposal Buildings and houses",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A31,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,null,null,0,null,0,0,null,0,0]
["323053","Loss on disposal Freehold land",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A32,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,null,0,0,null,null,0,null,null,0]
["323054","Loss on disposal House and Township Stands",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A33,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"}]
["323055","Loss on disposal Other assets",0,{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",D$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",E$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",F$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",G$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",H$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",I$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",J$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",K$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},{"$f":"[75]!Get_Balance(\"Sep-13\",\"YTD\",\"ZAR\",\"Total\",\"A\",\"\",L$3,$A34,\"%\",\"%\",\"000\",\"00000\",\"00000\")","v":"glwError (Logon)"},null,null,null,0.3]
[null,"Cognos journal JO 152 (Sales of scap still)",{"$f":"SUM(D35:L35)","v":0},null,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"+C35+C26+C23","v":0},{"$f":"+D35+D26+D23","v":{"$error":"#VALUE!"}},{"$f":"+E35+E26+E23","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[null,null,"2014-03-01","2014-03-01","2014-03-01","2014-03-01","2014-03-01","2014-03-01","2014-03-01","2014-03-01","2014-03-01","2014-03-01"]
[null,null,"Total","001,002","018","025","030,031","033","040","080","081","090,091"]
["Profit on sale of PPE : Mining assets",null,{"$f":"+C43+C44","v":0},{"$f":"+D43+D44","v":0},null,0,0,0,0,0,0,0,null,"Tax Effect of Profit/(Loss) on sale fixed assets and investments"]
["323001","Profit on disposal Mining assets",{"$f":"SUM(D43:L43)","v":0},{"$f":"9233707-9233707","v":0},0,0,0,0,0,0,0,0,null,"Quarter Ended","AUD -Mar 13 YTD",null,null,"AUD - 1 January 2013",null,null,"AUD -Mar 13 Qtr"]
["323051","Loss on disposal Mining assets",{"$f":"SUM(D44:L44)","v":0},0,0,0,0,0,0,0,0,0,null,null,"Profit/(Loss)","Tax effect",null,"Profit/(Loss)","Tax effect",null,"Profit/(Loss)","Tax effect"]
["Profit on sale of PPE : Other assets",null,{"$f":"SUM(C46:C53)","v":0},{"$f":"SUM(D46:D53)","v":0},0,0,0,0,0,0,0,0]
["323002","Profit on disposal Buildings and houses",{"$f":"SUM(D46:L46)","v":0},0,0,0,0,0,0,0,0,0,null,"Harmony Gold (PNGS) Proceeds from Sale of Old Laptops",0,0,null,0,0,null,0,0]
["323003","Profit on disposal Freehold land",0,0,0,0,0,0,0,0,0,0,null,"Harmony Gold (PNG) Exploration Ltd - disposals",0,0,null,0,0,null,0,0]
["323004","Profit on disposal House and Township Stands",0,0,0,0,0,0,0,0,0,0,null,"MCG Proceeds from sale of assets",0,0,null,0,0,null,0,0]
["323005","Profit on disposal Other assets",0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,null,0,0]
["323052","Loss on disposal Buildings and houses",0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,null,0,0]
["323053","Loss on disposal Freehold land",0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0]
["323054","Loss on disposal House and Township Stands",0,0,0,0,0,0,0,0,0,0]
["323055","Loss on disposal Other assets",0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[null,"Cognos journal",{"$f":"SUM(D54:L54)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"+C54+C45+C42","v":0},{"$f":"+D54+D45+D42","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"2014-06-01","2014-06-01","2014-06-01","2014-06-01","2014-06-01","2014-06-01","2014-06-01","2014-06-01","2014-06-01","2014-06-01"]
[null,null,"Total","001,002","018","025","030,031","033","040","080","081","090,091"]
["Profit on sale of PPE : Mining assets",null,{"$f":"+C62+C63","v":0},{"$f":"+D62+D63","v":0},null,{"$f":"+F62+F63","v":0},0,0,0,0,0,0]
["323001","Profit on disposal Mining assets",{"$f":"SUM(D62:L62)","v":0},{"$f":"-230423824.74+239657532.06-9233707.32","v":0},0,0,0,0,0,0,0,0]
["323051","Loss on disposal Mining assets",{"$f":"SUM(D63:L63)","v":0},0,0,0,0,0,0,0,0,0]
["Profit on sale of PPE : Other assets",null,{"$f":"SUM(C65:C72)","v":0},{"$f":"SUM(D65:D72)","v":0},0,0,0,0,0,0,0,0]
["323002","Profit on disposal Buildings and houses",{"$f":"SUM(D65:L65)","v":0},0,0,0,0,0,0,0,0,0]
["323003","Profit on disposal Freehold land",0,0,0,0,0,0,0,0,0,0]
["323004","Profit on disposal House and Township Stands",0,0,0,0,0,0,0,0,0,0]
["323005","Profit on disposal Other assets",0,{"$f":"-9233707.32+9233707.32","v":0},{"$f":"3193662.47-3193662.47","v":0},0,0,0,0,0,0,0]
["323052","Loss on disposal Buildings and houses",0,0,0,0,0,0,0,0,0,0]
["323053","Loss on disposal Freehold land",0,0,0,0,0,0,0,0,0,0]
["323054","Loss on disposal House and Township Stands",0,0,0,0,0,0,0,0,0,0]
["323055","Loss on disposal Other assets",0,0,0,0,0,0,0,0,0,0]
[null,"Cognos journal",{"$f":"SUM(D73:L73)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"+C73+C64+C61","v":0},{"$f":"+D73+D64+D61","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Publish CIE (US$)","index":24,"n_rows":80,"n_cols":17,"rows_kept":80,"cut":false,"hidden":true,"merged":[[30,1,30,7],[31,1,31,7],[1,1,2,7]]}
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (US$)"]
[]
[null,"for the year ended 30 June 2016 (Convenience translation)"]
[]
[]
[]
[]
[null,"Figures in million",null,null,"Share capital","Other reserves","Accumulated loss","Total"]
[]
[]
[null,{"$f":"'Publish CIE (R)'!B11","v":"Balance - 30 June 2015"},null,null,{"$f":"ROUNDDOWN(+'Publish CIE (R)'!E11/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!F11/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!G11/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(E12:G12)","v":{"$error":"#REF!"}}]
["BB210500     ",{"$f":"'Publish CIE (R)'!B12","v":"Share-based payments"},null,null,{"$f":"ROUND(+'Publish CIE (R)'!E12/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!F12/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!G12/$E$1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"'Publish CIE (R)'!B13","v":"Reversal of provision for odd lot repurchases"},null,null,{"$f":"ROUND(+'Publish CIE (R)'!E13/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!F13/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!G13/$E$1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"'Publish CIE (R)'!B14","v":"Net profit for the period"},null,null,{"$f":"ROUND(+'Publish CIE (R)'!E14/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!F14/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!G14/$E$1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"'Publish CIE (R)'!B15","v":"Other comprehensive income for the period"},null,null,{"$f":"ROUND(+'Publish CIE (R)'!E15/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!F15/$E$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!G15/$E$1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["BB550000     ",{"$f":"'Publish CIE (R)'!B16","v":"Dividends paid"},null,null,{"$f":"ROUND(+'Publish CIE (R)'!E16/#REF!,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!F16/#REF!,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(+'Publish CIE (R)'!G16/#REF!,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[]
["BB100000     ","Balance - 30 June 2016 (Unaudited)",null,null,{"$f":"SUM(E12:E16)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F16)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,{"$f":"'Publish CIE (R)'!B22","v":"Balance - 30 June 2014"},null,null,4035,-887,-223,{"$f":"SUM(E23:G23)","v":2925}]
[null,{"$f":"'Publish CIE (R)'!B23","v":"Share-based payments"},null,null,{"$f":"ROUND('Publish CIE (R)'!E23/'Publish CIE (US$)'!$K$1,0)","v":{"$error":"#REF!"}},16,{"$f":"ROUND('Publish CIE (R)'!G23/'Publish CIE (US$)'!$K$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(SUM(E24:G24),0)","v":{"$error":"#REF!"}}]
[null,{"$f":"'Publish CIE (R)'!B24","v":"Net loss for the period"},null,null,{"$f":"ROUND('Publish CIE (R)'!E24/'Publish CIE (US$)'!$K$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND('Publish CIE (R)'!F24/'Publish CIE (US$)'!$K$1,0)","v":{"$error":"#REF!"}},-374,{"$f":"ROUND(SUM(E25:G25),0)","v":{"$error":"#REF!"}}]
[null,{"$f":"'Publish CIE (R)'!B25","v":"Other comprehensive income for the period"},null,null,{"$f":"ROUND('Publish CIE (R)'!E25/'Publish CIE (US$)'!$K$1,0)","v":{"$error":"#REF!"}},-367,{"$f":"ROUND('Publish CIE (R)'!G25/'Publish CIE (US$)'!$K$1,0)","v":{"$error":"#REF!"}},{"$f":"ROUND(SUM(E26:G26),0)","v":{"$error":"#REF!"}}]
[]
[]
[null,{"$f":"'Publish CIE (R)'!B28","v":"Balance - 30 June 2015 (Audited)"},null,null,{"$f":"SUM(E23:E26)","v":{"$error":"#REF!"}},{"$f":"SUM(F23:F26)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,"The currency conversion closing rates for the period ended 30 June 2016: US$1 = R14.72 (June 2015: US$1 = R12.16)."]
[]
[null,"The statement of changes in equity for the year ended 30 June 2015 has been extracted from the 2015 annual financial statements."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"WS- Weighted ave share - Serame","index":25,"n_rows":136,"n_cols":14,"rows_kept":136,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
["WEIGHTED AVERAGE - YEAR TO DATE",null,null,null,"2011-09-30",null,null,"Harmony Gold Mining Company Limited",null,null,null,"2011-09-30",null,"30 September 2011"]
[null,null,null,"Average exchange rate - Year to date",7.1398000000000001,null,null,null,null,null,"Average exchange rate - Quarter to date",7.1398000000000001]
[null,null,null,null,null,null,null,"WEIGHTED AVERAGE - QUARTER"]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[null,null,null,null,null,null,null,"Calculation of weighted average share capital","Date","Number","Days","Total"]
["Issued shares as at 30 June 2011","2011-06-29",430084628,93,39997870404]
["Exercise of share options","2011-09-09",28825,21,605325,null,null,"Issued shares as at 30 June 2011","2011-06-29",430084628,93,39997870404]
["Exercise of share options","2011-09-09",22420,21,470820,null,null,"Exercise of share options","2011-09-09",28825,21,605325]
["Exercise of SARs","2011-09-09",5744,21,120624,null,null,"Exercise of share options","2011-09-09",22420,21,470820]
["Exercise of share options","2011-09-09",15000,21,315000,null,null,"Exercise of SARs","2011-09-09",5744,21,120624]
["Exercise of share options","2011-09-21",37687,9,339183,null,null,"Exercise of share options","2011-09-09",15000,21,315000]
["Exercise of share options","2011-09-21",11938,9,107442,null,null,"Exercise of share options","2011-09-21",37687,9,339183]
["Exercise of SARs","2011-09-21",1993,9,17937,null,null,"Exercise of share options","2011-09-21",11938,9,107442]
["Exercise of share options","2011-09-30",47553,0,0,null,null,"Exercise of SARs","2011-09-21",1993,9,17937]
["Exercise of share options","2011-09-30",2862,0,0,null,null,"Exercise of share options","2011-09-30",47553,0,0]
["Exercise of share options","2011-09-30",12600,0,0,null,null,"Exercise of share options","2011-09-30",2862,0,0]
["Exercise of SARs","2011-09-30",1465,0,0,null,null,"Exercise of share options","2011-09-30",12600,0,0]
[null,null,null,null,null,null,null,"Exercise of SARs","2011-09-30",1465,0,0]
[null,null,null,null,39999846735,null,null,null,null,null,null,39999846735]
["Total issued share capital as at 30 September 2011",null,430272715,null,null,null,null,"Total issued share capital as at 30 September 2011",null,430272715]
["Total issued share capital as at 30 September 2011 per share register",null,430272715,null,null,null,0,"Total issued share capital as at 30 September 2011 per share register",null,430272715,null,null,null,0]
[null,null,null,null,430105879,null,null,null,null,null,null,430105879]
["Treasury shares:",null,null,null,null,null,null,"Treasury shares:"]
[" - Share issued into share trust",null,null,null,-73647,null,null," - Share issued into share trust",null,null,null,-73647]
[" - Share issued to Lydex",null,null,null,-2314,null,null," - Share issued to Lydex",null,null,null,-2314]
["Weighted average amount of ordinary shares for the period ended 30 September 2011",null,null,null,430029918,null,null,null,null,null,null,430029918]
["Dilution i.r.o:",null,null,null,null,null,null,"Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,1552406.4864949151,null,null," - Outstanding share options",null,null,null,1552406.4864949151]
["Diluted weighted average amount of shares for the period ended 30 September 2011",null,null,null,431582324.4864949,null,null,"Diluted weighted average amount of shares for the period ended 30 September 2011",null,null,null,431582324.4864949]
[null,null,null,null,null,null,"Per share",null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,477807.71457000001,null,111,"Net income (R'000)",null,null,null,477807.71457000001,null,111]
["Adjustments:",null,null,null,null,null,null,"Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,-19364.914125965439,null,-5,"Loss/(profit) on sale of property, plant and equipment",null,null,null,-19364.914125965439,null,-5]
["Loss/(profit) on sale of listed investments",null,null,null,6.2535296769346349,null,0,"Loss/(profit) on sale of listed investments",null,null,null,6.2535296769346349,null,0]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,0,null,0,"Loss/(profit) on sale of assets by subsidiary",null,null,null,0,null,0]
["Loss/(gain) on mark to market of listed investment",null,null,null,0,null,0,"Loss/(profit) on sale of investment in associate",null,null,null,0,null,0]
["Foreign exchange loss/(gain) on loss of control of subsidiaries",null,null,null,0,null,0,"Loss/(gain) on mark to market of listed investment",null,null,null,0,null,0]
["Reversal of provision for doubtful debt (relating to sale of assets)",null,null,null,0,null,0,"Foreign exchange loss/(gain) on repayment of loans",null,null,null,0,null,0]
["Impairment/(Reversal of impairment) in investments",null,null,null,-48369.125,null,-11,"Impairment/(Reversal of impairment) in investments",null,null,null,-48369.125,null,-11]
["Impairment of assets",null,null,null,0,null,0,"Impairmentof assets",null,null,null,0,null,0]
[]
["Headline earnings (R'000)",null,null,null,410079.9289737115,null,95,"Headline earnings (R'000)",null,null,null,410079.9289737115,null,95]
["Net income ($'000)",null,null,null,66921.722537045862,null,0,"Net income ($'000)",null,null,null,66921.722537045862,null,0]
["Headline earnings ($'000)",null,null,null,57435.772566978274,null,null,"Headline earnings ($'000)",null,null,null,57435.772566978274]
["Cash earnings per share (Cents(R-value))",null,null,null,311.14114250999626,null,null,"Cash earnings per share (Cents(R-value))",null,null,null,311.14114250999626]
["Cash earnings per share (Cents($-value))",null,null,null,43.578411511526404,null,null,"Cash earnings per share (Cents($-value))",null,null,null,43.578411511526404]
["Basic earnings per share (Cents(R-value))",null,null,null,111.1103424599402,null,null,"Basic earnings per share (Cents(R-value))",null,null,null,111.1103424599402]
["Basic earnings per share (Cents($-value))",null,null,null,15.562108526841117,null,null,"Basic earnings per share (Cents($-value))",null,null,null,15.562108526841117]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,99.862491327870814,null,null,"Basic earnings per share before impairments (Cents(R-value))",null,null,null,111.11179666798833]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,13.986735108528366,null,null,"Basic earnings per share before impairments (Cents($-value))",null,null,null,15.56231220314131]
["Diluted earnings per share (Cents(R-value))",null,null,null,110.71067730554188,null,null,"Diluted earnings per share (Cents(R-value))",null,null,null,110.71067730554188]
["Diluted earnings per share (Cents($-value))",null,null,null,15.506131447035196,null,null,"Diluted earnings per share (Cents($-value))",null,null,null,15.506131447035196]
["Headline earnings per share (Cents(R-value))",null,null,null,95.360790449401122,null,null,"Headline earnings per share (Cents(R-value))",null,null,null,95.360790449401122]
["Headline earnings per share (Cents($-value))",null,null,null,13.356227128126996,null,null,"Headline earnings per share (Cents($-value))",null,null,null,13.356227128126996]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,95.017776611132675,null,null,"Fully diluted headline earnings per share (Cents(R-value))",null,null,null,95.017776611132675]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,13.308184628579607,null,null,"Fully diluted headline earnings per share (Cents($-value))",null,null,null,13.308184628579607]
[]
[]
[]
[]
[]
[]
["Harmony Gold Mining Company Limited",null,null,null,"2012-06-30",null,"30 June  2012"]
[null,null,null,"Average exchange rate - Quarter to date",8.1204000000000001]
["WEIGHTED AVERAGE - QUARTER"]
[]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[]
["Issued shares as at 31 March 2012","2012-03-31",431471444,91,39263901404]
["Exercise of SARs","2012-05-16",19082,45,858690]
["Exercise of share options","2012-06-12",2043,18,36774]
["Exercise of share options","2012-06-12",2000,18,36000]
["Exercise of SARs","2012-06-12",28267,18,508806]
["Exercise of share options","2012-06-12",41400,18,745200]
[null,null,null,null,39266086874]
["Total issued share capital as at 30 June  2012",null,431564236]
["Total issued share capital as at 30 June  2012 per share register",null,431564236,null,null,null,0]
[null,null,null,null,431495460]
["Treasury shares:"]
[" - Share issued into share trust",null,null,null,-47047]
[" - Share issued to Lydex",null,null,null,-335]
[null,null,null,null,431448078]
["Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,836597.10319337761]
["Diluted weighted average amount of shares for the period ended 30 June  2012",null,null,null,432284675.1031934]
["WEIGHTED AVERAGE - YEAR TO DATE"]
[null,null,null,"Average exchange rate - Year to date",7.7672999999999996]
[]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[]
["Issued shares as at 30 June 2011","2011-06-30",430084628,366,157410973848]
["Exercise of share options","2011-09-09",28825,295,8503375]
["Exercise of share options","2011-09-09",22420,295,6613900]
["Exercise of SARs","2011-09-09",5744,295,1694480]
["Exercise of share options","2011-09-09",15000,295,4425000]
["Exercise of share options","2011-09-21",37687,283,10665421]
["Exercise of share options","2011-09-21",11938,283,3378454]
["Exercise of SARs","2011-09-21",1993,283,564019]
["Exercise of share options","2011-09-30",47553,274,13029522]
["Exercise of share options","2011-09-30",2862,274,784188]
["Exercise of share options","2011-09-30",12600,274,3452400]
["Exercise of SARs","2011-09-30",1465,274,401410]
["Exercise of share options","2011-10-17",24384,257,6266688]
["Exercise of SARs","2011-10-17",1690,257,434330]
["Exercise of share options","2011-11-11",69960,232,16230720]
["Exercise of SARs","2011-11-11",2627,232,609464]
["Exercise of share options","2011-11-22",86230,221,19056830]
["Exercise of SARs","2011-11-22",50828,221,11232988]
["Exercise of share options","2011-12-13",19451,200,3890200]
["Exercise of SARs","2011-12-13",96045,200,19209000]
["Vesting of Performance Shares","2011-12-15",688747,198,136371906]
["Exercise of SARs","2012-01-09",24586,173,4253378]
["Exercise of share options","2012-02-20",21090,131,2762790]
["Exercise of SARs","2012-02-20",57659,131,7553329]
["Exercise of share options","2012-03-09",55432,113,6263816]
["Exercise of SARs","2012-05-16",19082,45,858690]
["Exercise of share options","2012-06-12",2043,18,36774]
["Exercise of share options","2012-06-12",2000,18,36000]
["Exercise of SARs","2012-06-12",28267,18,508806]
["Exercise of share options","2012-06-12",41400,18,745200]
[]
[null,null,null,null,157700806926]
["Total issued share capital as at 30 June  2012",null,431564236]
["Total issued share capital as at 30 June  2012 per share register",null,431564236,null,null,null,0]
[null,null,null,null,430876522]
["Treasury shares:"]
[" - Share issued into share trust",null,null,null,-58167]
[" - Share issued to Lydex",null,null,null,-672.85792349726773]
["Weighted average amount of ordinary shares for the period ended 30 June  2012",null,null,null,430817682.14207649]
["Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,1204546.5132369699]
["Diluted weighted average amount of shares for the period ended 30 June  2012",null,null,null,432022228.65531349]