Exxaro Resources Limited
Group and company annual financial statements for the year ended 31 December 2025 
1Chapter
2Chapter
3Chapter
4Chapter
5Chapter
6Chapter
7Chapter
8Chapter
9Chapter
10Chapter
>Next
11Chapter
12Chapter
13Chapter
14Chapter
15Chapter
16Chapter
17Chapter
18Chapter
19Chapter
<Previous

Chapter 12:Funding

  • 12.1 Debt

12.1.1 Accounting policies relating to net financing costs and interest-bearing borrowings

Borrowing costs, finance income and other financing expenses

Fees paid on the establishment of loan facilities are capitalised to the loan as transaction costs to the extent that it is directly related to the establishment of the loan facility. These fees are deferred until the draw down occurs upon which it is amortised over the loan term using the effective interest rate method. To the extent that it is not probable that some or all of the facility will be drawn down (ie such as the revolving credit facility), the fee is capitalised as a prepayment and amortised over the period of the facility to which it relates.

General and specific borrowing costs directly attributable to the acquisition or construction of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.

All other borrowing costs are recognised in profit or loss in the period in which they are incurred.

Interest income is recognised as it accrues in profit or loss, using the effective interest rate method.

Fees and commission

Fees and commission income and expenses that are integral to the effective interest rate on a financial asset or financial liability are included in the measurement of the effective interest rate. Other fees and commission expenses relate mainly to transaction and service fees and are expensed as the services are rendered.

Loans and borrowings

Borrowings are initially recognised at fair value, net of transaction costs incurred. Borrowings are subsequently measured at amortised cost.

12.1.2 Net financing income/(costs)

Group

Company

For the year ended 31 December

Note

2025

Rm

2024

Rm

2025

Rm

2024

Rm

Finance income

1 739 

1 786 

1 449 

1 502 

Interest income relating to

1 750 

1 796 

1 449 

1 502 

– Financial assets at amortised cost

18 

33 

19 

– Cash and cash equivalents

1 659 

1 699 

1 444 

1 483 

– Financial assets at FVPL

58 

57 

– Non-financial assets

11 

– Finance leases

Reimbursement of interest income on environmental rehabilitation funds

(11)

(10)

Finance costs

(1 124)

(1 216)

(1 279)

(1 633)

Interest expense relating to

(1 019)

(1 042)

(1 269)

(1 624)

– Interest-bearing borrowings

12.1.3 

(975)

(974)

(278)

(374)

– Financial liabilities at amortised cost

(1)

– Non-financial liabilities

(2)

(21)

– Treasury facilities payable

17.3.2 

(959)

(1 212)

– Lease liabilities

11.4 

(42)

(46)

(32)

(38)

Net fair value (losses)/gains on interest rate swaps designated as cash flow hedges recycled from OCI

(25)

26 

– Realised fair value loss

(75)

(35)

– Unrealised fair value gain

50 

61 

Unwinding of discount rate on rehabilitation costs

13.3 

(383)

(304)

(5)

(5)

Recovery of unwinding of discount rate on rehabilitation costs

37 

28 

Amortisation of transaction costs

12.1.3 

(7)

(5)

(5)

(4)

Borrowing costs capitalised1

10.1.3 

273 

81 

Total net financing income/(costs)

615 

570 

170 

(131)

1 Relates to specific borrowings utilised by LSP and Karreebosch which are in the construction phase.

12.1.3 Interest-bearing borrowings

Group

Company

At 31 December

2025

Rm

2024

Rm

2025

Rm

2024

Rm

Non-current1

11 259 

7 344 

4 083 

2 499 

Loan facility2

4 083 

2 499 

4 083 

2 499 

Project financing3

7 176 

4 845 

Current4

938 

876 

423 

498 

Loan facility

423 

498 

423 

498 

Project financing3

515 

378 

Total interest-bearing borrowings

12 197 

8 220 

4 506 

2 997 

Summary of interest-bearing borrowings by period of redemption5:

Less than six months

499 

468 

226 

275 

Six to 12 months

439 

408 

197 

223 

Between one and two years

954 

2 951 

395 

2 499 

Between two and three years

1 080 

561 

395 

Between three and four years

1 207 

687 

396 

Between four and five years

3 844 

813 

2 897 

More than five years

4 174 

2 332 

Total interest-bearing borrowings

12 197 

8 220 

4 506 

2 997 

1 The non-current portion represents:

11 259 

7 344 

4 083 

2 499 

– Capital

11 317 

7 356 

4 100 

2 500 

– Reduced by transaction costs

(58)

(12)

(17)

(1)

2 The 2021 loan facility was refinanced on 28 November 2025. The 2021 loan facility was settled with available cash and the new loan facility was drawn down on 4 December 2025.

3 Interest-bearing borrowings relating to the energy operations and projects in construction. On 17 February 2025 financial close was achieved on Karreebosch SPV.

4 The current portion represents:

938 

876 

423 

498 

– Capital

857 

827 

400 

450 

– Interest capitalised

90 

54 

29 

52 

– Reduced by transaction costs

(9)

(5)

(6)

(4)

5 Refer note 16.3.3.3 for details of the undiscounted contractual cash
flow maturities.

Group

Company

At 31 December

Note

2025

Rm

2024

Rm

2025

Rm

2024

Rm

Analysis of movement in interest-bearing borrowings

At beginning of the year

8 220 

8 923 

2 997 

4 098 

Interest-bearing borrowings raised

7 365 

705 

4 500 

Interest-bearing borrowings repaid

(3 375)

(1 397)

(2 950)

(1 093)

Interest expense

12.1.2 

975 

974 

278 

374 

Interest paid

(938)

(990)

(301)

(386)

Capitalisation of transaction costs

(57)

(23)

Amortisation of transaction costs

12.1.2 

At end of the year

12 197 

8 220 

4 506 

2 997 

12.1.4 Salient terms and conditions of interest-bearing borrowings

 

           
Borrower Instrument Security Interest
payment
basis
Debt
assumed
date
Maturity date
Loan facility          
Exxaro1 Bullet term loan facility Unsecured Floating 28 Nov 2025 28 Nov 2030
        26 Apr 2021 26 Apr 2026
  Amortised term loan facility Unsecured Floating 28 Nov 2025 28 Nov 2030
        26 Apr 2021 26 Apr 2026
  Revolving credit facility Unsecured Floating 28 Nov 2025 28 Nov 2030
        26 Apr 2021 26 Apr 2026
Project financing          
Amakhala SPV Term loan and reserve facility Secured2 Floating 01 Apr 2020 30 Jun 2031
           
  Term loan facility Secured2 Fixed3 01 Apr 2020 30 Jun 2031
           
Tsitsikamma SPV Term loan and reserve facility Secured2 Floating 01 Apr 2020 31 Dec 2030
           
LSP SPV Term loan and reserve facility Secured2 Floating 11 Jul 2023 31 Dec 2042
           
  Revolving credit facility4 Secured2 Floating 11 Jul 2023 30 Jun 2026
           
Karreebosch SPV Term loan, reserve and working capital
facility
Secured2 Floating 17 Feb 2025 28 Feb 2026

 

        Interest rate Effective
rate for
transaction
costs
    Carrying
value
(Rm)
Undrawn
portion
(Rm)
Base rate Margin
Loan facility            
Exxaro1 2025 2 503 nil 3-month JIBAR 210 basis points
(2.10%)
0.10%
  2024 2 540 nil 3-month JIBAR 240 basis points
(2.40%)
0.11%
  2025 2 003 nil 3-month JIBAR 195 basis points
(1.95%)
0.19%
  2024 457 nil 3-month JIBAR 230 basis points
(2.30%)
0.06%
  2025 nil 5 500 1-month JIBAR 230 basis points
(2.30%)
N/A
  2024 nil 3 250 1-month JIBAR 265 basis points
(2.65%)
N/A
Project financing            
Amakhala SPV 2025 2 175 273 3-month JIBAR 367 to 681 basis points
(3.67% to 6.81%)
N/A
  2024 2 360 273 3-month JIBAR 371 to 681 basis points
(3.71% to 6.81%)
N/A
  2025 118 nil 9.46% up to 30 Jun 2026,
thereafter 3-month JIBAR
360 to 670 basis points
(3.60% to 6.70%)
N/A
  2024 127 nil 9.46% up to 30 Jun 2026,
thereafter 3-month JIBAR
360 to 670 basis points
(3.60% to 6.70%)
N/A
Tsitsikamma SPV 2025 1 431 148 3-month JIBAR 273 basis points
(2.73%)
N/A
  2024 1 586 148 3-month JIBAR 276 basis points
(2.76%)
N/A
LSP SPV 2025 1 217 108 3-month JIBAR 250 to 360 basis points
(2.50% to 3.60%)
0.01% were
applicable
  2024 1 122 145 3-month JIBAR 250 to 360 basis points
(2.50% to 3.60%)
0.01% were
applicable
  2025 5 45 3-month JIBAR 180 basis points (1.80%) N/A
  2024 28 21 3-month JIBAR 180 basis points (1.80%) N/A
Karreebosch SPV 2025 2 745 1 561 3-month JIBAR 180 to 300 basis points
(1.80% to 3.00%)
0.01% were
applicable

1 The JIBAR interest rate will be replaced with ZARONIA on the applicable rate change date as agreed between the parties.

2 Security held over the assets and share capital of Tsitsikamma SPV, Amakhala SPV, LSP SPV and Karreebosch SPV respectively.

3 The facility will become a floating rate facility from 30 June 2026.

4 Reflects expected date to achieve COD.

Financial covenants

Loan facility

There were no defaults or breaches in terms of the loan facility during the reporting periods.

The following financial covenants in terms of the loan facility, must be complied with:

2025 loan facility

  • Ratio of Consolidated EBITDA1 to net interest expense of the group for any measurement period shall not be less than 4:1
  • Ratio of Consolidated Net Debt1 to Consolidated EBITDA of the group for any measurement period shall be less than 3:1

2021 loan facility

  • Ratio of Consolidated Net Debt1 to equity of the group for any measurement period shall be less than 0.8:1
  • Ratio of Consolidated EBITDA1 (excluding project financing as well as non-cash BEE credential costs) to net interest expense of the group for any measurement period shall not be less than 4:1
  • Ratio of consolidated Net Debt1 to consolidated EBITDA (excluding project financing and non-cash BEE credential costs, including dividends received from equity-accounted investments) of the group for any measurement period shall be less than 3:1

1 As defined in the relevant agreements.

Project financing

There were no financial covenants defaults or breaches in terms of the project financing during the reporting periods.

The financial covenants in terms of the project financing are the following:

Tsitsikamma SPV

  • Historic debt service cover ratio1 for the calculation period ending on a calculation date is not less than 1.10:1
  • Minimum annual forecast debt service cover ratio for the next calculation period is not less than 1.10:1
  • Loan life cover ratio1 is not less than 1.15:1
  • Project life cover ratio1 is not less than 1.25:1

1 As defined in the relevant agreements.

Amakhala SPV

  • Projected senior debt service cover ratio1 for the immediately following measurement period is not less than 1.10:1
  • Historic senior debt service cover ratio1 for the immediately preceding measurement period is not less than 1.10:1
  • Senior loan life cover ratio1, as at each measurement date, is not less than 1.15:1
  • Senior project life cover ratio1, as at each measurement date, is not less than 1.30:1
  • Projected total debt service cover ratio1 for the immediately following measurement period is not less than 1.05:1
  • Historic total debt service cover ratio1 for the immediately preceding measurement period is not less than 1.05:1
  • Total loan life cover ratio1, as at each measurement date, is not less than 1.10:1
  • Total project life cover ratio1, as at each measurement date, is not less than 1.20:1

1 As defined in the relevant agreements.

LSP SPV

There are no financial covenants to be reported on at 31 December 2025 and 31 December 2024 as LSP SPV is in the construction phase. Financial covenants will become effective from COD.

Karreebosch SPV

There are no financial covenants to be reported on at 31 December 2025 as Karreebosch SPV is in the construction phase. Financial covenants will become effective from COD.

12.1.5 Net cash

Group

Company

At 31 December

Note

2025

Rm

2024

Rm

2025

Rm

2024

Rm

Net cash is presented by the following items on the statement of financial position:

Non-current interest-bearing debt

(11 934)

(7 678)

(4 676)

(2 755)

Interest-bearing borrowings

12.1.2 

(11 259)

(7 344)

(4 083)

(2 499)

Lease liabilities

11.4 

(675)

(334)

(593)

(256)

Current interest-bearing debt

(1 042)

(972)

(515)

(584)

Interest-bearing borrowings

12.1.2 

(938)

(876)

(423)

(498)

Lease liabilities

11.4 

(104)

(96)

(92)

(86)

Cash and cash equivalents

23 690 

20 630 

20 500 

17 300 

Cash and cash equivalents

6.2.5 

23 690 

20 630 

20 500 

17 300 

Total net cash

10 714 

11 980 

15 309 

13 961 

12.1.6 Notes to the statements of cash flows relating to net financing costs received/(paid)

Group

Company

For the year ended 31 December

Note

2025

Rm

2024

Rm

2025

Rm

2024

Rm

Interest received

1 680 

1 720 

1 454 

1 502 

Finance income

12.1.2 

1 739 

1 786 

1 449 

1 502 

Non-cash flow items

– Interest income accrued not yet received

(66)

(71)

– Reimbursement of interest income on environmental rehabilitation funds

12.1.2 

11 

10 

– Finance lease interest income adjustment

12.1.2 

(4)

(5)

Interest paid

(1 059)

(1 095)

(1 292)

(1 637)

Finance costs

12.1.2 

(1 124)

(1 216)

(1 279)

(1 633)

Non-cash flow items

– Unwinding of discount rate on rehabilitation costs

12.1.2 

383 

304 

– Recovery of unwinding of discount rate on rehabilitation costs

12.1.2 

(37)

(28)

– Amortisation of transaction costs

12.1.2 

– Borrowing costs capitalised

12.1.2 

(273)

(81)

– Unrealised fair value gain on interest rate swaps designated as cash flow hedges recycled from OCI

12.1.2 

(50)

(61)

– Interest expense accrued not yet paid

35 

(18)

(23)

(13)

Net financing costs received/(paid)

621 

625 

162 

(135)

12.1.7 Financial liabilities composition

Group

Company

At 31 December

Note

2025

Rm

2024

Rm

2025

Rm

2024

Rm

Non-current

Derivative financial liabilities designated as hedging instruments

398 

129 

– Cash flow hedge derivatives: interest rate swaps1

342 

129 

– Cash flow hedge derivatives: FECs2

56 

Total non-current financial liabilities per statement of financial position

16.3 

398 

129 

Current

Financial liabilities at FVPL

22 

– Derivative financial liabilities

22 

Derivative financial liabilities designated as
hedging instruments

22 

– Cash flow hedge derivatives: interest rate swaps1

22 

Financial liabilities at amortised cost

5 639 

15 028 

– Non-interest-bearing loans from subsidiaries3

17.5 

94 

92 

– Treasury facilities with subsidiaries4

17.5 

5 545 

14 936 

Total current financial liabilities per statement of financial position

16.3 

22 

22 

5 639 

15 028 

Total financial liabilities per statement of financial position

420 

151 

5 639 

15 028 

1 Relates to interest rate swaps designated in a hedging relationship to hedge interest rate risk exposure resulting from interest payments on the project financing. Refer note 16.3.3.2.3.2.

2 Relates to FECs designated in a hedging relationship to hedge foreign exchange risk exposure on the purchase of foreign denominated capital purchases for the Karreebosch project funded by ZAR denominated project financing. Refer note 16.3.3.2.2.

3 Loans granted by subsidiary companies which are interest-free, unsecured and repayable on demand.

4 Treasury facilities with subsidiary companies have no repayments terms and are repayable on demand. Interest is charged at money market rates.

12.1.8 Other liabilities composition

Group

Company

At 31 December

2025

Rm

2024

Rm

2025

Rm

2024

Rm

Non-current

Long-term incentives

17 

13 

Income received in advance

22 

25 

Total non-current other liabilities

39 

38 

Current

Leave pay

300 

274 

33 

29 

Bonuses

436 

380 

165 

134 

VAT

103 

171 

Royalties

22 

Carbon tax

Customer advance payments

11 

38 

Other

136 

108 

19 

16 

Total current other liabilities

1 012 

974 

217 

179 

Total other liabilities

1 051 

1 012 

217 

179