AI assistant
EVOLUTION MINING LIMITED — Interim / Quarterly Report 2015
Feb 17, 2015
64885_rns_2015-02-17_a5c67acf-197d-4235-8951-612b1ee8dc88.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Appendix 4D (Listing Rule 4.2A.3) EVOLUTION MINING LIMITED ACN 084 669 036
AND CONTROLLED ENTITIES
HALF-YEAR FINANCIAL REPORT For the half-year ended 31 December 2014
Results for Announcement to the Market
Key Information
| 31 December 2014 $'000 31 December 2013 $'000 Up / (down) $'000 % increase/ (decrease) |
31 December 2014 $'000 31 December 2013 $'000 Up / (down) $'000 % increase/ (decrease) |
31 December 2014 $'000 31 December 2013 $'000 Up / (down) $'000 % increase/ (decrease) |
31 December 2014 $'000 31 December 2013 $'000 Up / (down) $'000 % increase/ (decrease) |
31 December 2014 $'000 31 December 2013 $'000 Up / (down) $'000 % increase/ (decrease) |
|
|---|---|---|---|---|---|
| Revenues from ordinary activities SPACE Earnings before Interest, Tax, Depreciation & Amortisation (EBITDA) SPACE Profit / (loss) from ordinary activities after income tax attributable to members Dividend Information |
325,031 131,771 43,074 |
320,934 4,097 1% 110,873 20,898 19% 35,449 7,625 22% |
|||
| Amount per share cents Franked amount per share $ Tax rate for franking |
|||||
| Interim dividend per share | 1 | - | -% |
Net Tangible Assets
| 31 | December | 31 | December | |
|---|---|---|---|---|
| 2014 | 2013 | |||
| $ | $ | |||
| Net tangible assets per share | 1.60 | 1.53 |
Earnings Per Share
| 31 | December | 31 | December | |
|---|---|---|---|---|
| 2014 | 2013 | |||
| Cents | Cents | |||
| Basic earnings per share | 6.04 | 5.00 |
Additional Appendix 4D disclosure requirements can be found in the notes of this Half-Year Financial Report and the Directors' Report attached thereto. This report is based on the consolidated Half-Year Financial Report which has been subject to review by PricewaterhouseCoopers.
==> picture [595 x 354] intentionally omitted <==
Evolution Mining Limited ABN 74 084 669 036
Appendix 4D and Half-Year Financial Report for the period ended 31 December 2014
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report
Corporate Information
ABN 74 084 669 036
Directors
Jacob (Jake) Klein Lawrie Conway James Askew Graham Freestone Colin (Cobb) Johnstone Thomas (Tommy) McKeith John Rowe
Executive Chairman Finance Director and Chief Financial Officer Non-Executive Director Lead Independent Director Non-Executive Director Non-Executive Director Non-Executive Director
Company Secretary
Evan Elstein
Registered Office
Level 30, 175 Liverpool Street SYDNEY NSW 2000
Postal Address
Level 30, 175 Liverpool Street SYDNEY NSW 2000
T: +61 2 9696 2900 F: +61 2 9696 2901
Share Register
Link Market Services Level 12, 680 George Street SYDNEY NSW 2000
T: +61 2 9315 2333 F: +61 2 9287 0303
Auditor
PricewaterhouseCoopers 201 Sussex Street SYDNEY NSW 2000
T: + 61 2 8266 0000 F: + 61 2 8266 9999
Website
www.evolutionmining.com.au
Stock Exchange Listing
Evolution Mining Limited (EVN) shares are listed on the Australian Securities Exchange.
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report
Table of Contents
| Table of Contents | |
|---|---|
| Page | |
| Directors' Report | 1 |
| Auditor's Independence Declaration | 10 |
| Half-Year Financial Report | |
| Consolidated Statement of Profit or Loss and Other Comprehensive Income | 11 |
| Consolidated Balance Sheet | 12 |
| Consolidated Statement of Changes in Equity | 13 |
| Consolidated Statement of Cash Flows | 14 |
| Notes to the Consolidated Financial Statements | 15 |
| Directors' Declaration | 31 |
| Independent Auditor's Review Report to the Members | 32 |
1
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
Directors' Report
The Directors present their report on the consolidated entity ("the Group") consisting of Evolution Mining Limited ("the Company") and the entities it controlled at the end of, or during, the half-year ended 31 December 2014 ("the period").
Directors
Jacob (Jake) Klein Executive Chairman Lawrie Conway Finance Director and Chief Financial Officer* James Askew Non-Executive Director Graham Freestone Lead Independent Director Colin (Cobb) Johnstone Non-Executive Director Thomas (Tommy) McKeith Non-Executive Director John Rowe Non-Executive Director * Appointed as Finance Director and Chief Financial Officer on 1 August 2014, previously a Non-Executive Director
Company Secretary
The name of the Company Secretary during the whole of the half-year ended 31 December 2014 and up to the date of this report is as follows:
Evan Elstein
Review of operations
Operational and Financial Performance Summary
Evolution posted a record half-year net profit after tax of $43.074 million, an increase of 22% in the half-year ended 31 December 2014 (31 December 2013: $35.449 million), driven by record production and a strong focus on cost control. This was achieved despite lower gold and silver prices.
Total production for the half-year increased 3% to 220,444oz at an average gold equivalent grade of 2.11g/t, an increase of 6% compared to the half-year ended 31 December 2013.
All operations produced positive cash flows totalling $56.971 million after all sustaining and major capital expenditure, including capital stripping, representing a 38% improvement over the prior corresponding half-year.
The consolidated operating and financial results for the current and prior period are summarised below. All $ figures refer to Australian thousand dollars (A$'000) unless otherwise stated.
| 31 December | 31 December | |||
|---|---|---|---|---|
| Key Business Metrics | 2014 | 2013 | % Change | |
| Total UG ore mined (kt) | 460 | 406 | 13% | |
| Total lateral development (m) | 5,782 | 5,512 | 5% | |
| OP ore mined (kt) | 3,336 | 3,014 | 11% | |
| OP waste mined (kt) | 10,350 | 11,209 | (8)% | |
| Processed tonnes (kt) | 4,045 | 3,835 | 5% | |
| Gold equivalent grade processed (g/t) | 2.11 | 1.99 | 6% | |
| Gold equivalent production (oz) | 220,444 | 214,396 | 3% | |
| Unit cash operating costs (A$/oz) | 710 | 766 | 7% | |
| All in sustainingcosts(A$/oz) | 1,035 | 1,049 | 1% | |
| Gold price achieved (A$/oz) | 1,429 | 1,444 | (1)% | |
| Silverprice achieved(A$/oz) | 20.74 | 22.49 | (8)% |
1
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
==> picture [72 x 49] intentionally omitted <==
Review of operations (continued)
Operational and Financial Performance Summary (continued)
| 31 December | 31 December | ||
|---|---|---|---|
| Key Business Metrics | 2014 | 2013 | % Change |
| Total Revenue | 325,031 | 320,934 | 1% |
| Cost of sales (excluding D&A) | (181,329) | (198,162) | 8% |
| Corporate, Admin, Exploration and other costs (excluding D&A) | (11,931) | (11,899) | -% |
| EBIT | 50,539 | 42,703 | 18% |
| EBITDA | 131,771 | 110,873 | 19% |
| Report Net Profit/(Loss) | 43,074 | 35,449 | 22% |
| Capital Expenditure | 89,538 | 90,794 | 1% |
- EBITDA and EBIT are non-IFRS financial information and are not subject to audit.
Mining Operations
The site by site production and sales results for the current and prior period are summarised below. All $ figures refer to Australian dollars (A$'000) unless otherwise stated.
| Key Statistics | ||||||
|---|---|---|---|---|---|---|
| For the half-year ended 31 | Total / | |||||
| December 2014 | Cracow | Pajingo | Edna May | Mt Rawdon | Mt Carlton | average |
| Gold equivalent production (oz) | 45,084 | 32,185 | 51,217 | 53,606 | 38,352 | 220,444 |
| Gold sales (oz) | 44,912 | 32,006 | 52,503 | 54,527 | 27,619 | 211,567 |
| Silver sales (oz) | 25,315 | 25,112 | 15,571 | 52,908 | 808,958 | 927,864 |
| Copper sales(t) | - | - | - | - | 449 | 449 |
| Av Gold sales price (A$/oz)* | 1,397 | 1,406 | 1,536 | 1,396 | 1,373 | 1,429 |
| Av Silver sales price (A$/oz) | 19.69 | 20.22 | 20.34 | 20.12 | 20.83 | 20.74 |
| Av Copper salesprice(A$/t) | - | - | - | - | 7,480 | 7,480 |
| Total revenue ($'000) | 63,229 | 45,500 | 80,965 | 77,202 | 58,135 | 325,031 |
| Key Statistics | ||||||
|---|---|---|---|---|---|---|
| For the half-year ended 31 | Total / | |||||
| December 2013 | Cracow | Pajingo | Edna May | Mt Rawdon | Mt Carlton | average |
| Gold equivalent production (oz) | 47,367 | 29,204 | 40,251 | 55,923 | 41,651 | 214,396 |
| Gold sales (oz) | 47,714 | 31,607 | 38,643 | 57,573 | 17,919 | 193,456 |
| Silver sales (oz) | 27,505 | 25,784 | 15,913 | 49,720 | 1,567,930 | 1,686,852 |
| Copper sales(t) | - | - | - | - | 485 | 485 |
| Av Gold sales price (A$/oz)* | 1,424 | 1,437 | 1,517 | 1,422 | 1,421 | 1,444 |
| Av Silver sales price (A$/oz) | 22.79 | 23.02 | 22.97 | 22.86 | 22.45 | 22.49 |
| Av Copper salesprice(A$/t) | - | - | - | - | 7,644 | 7,644 |
| Total revenue($'000) | 67,950 | 46,022 | 58,969 | 82,993 | 64,373 | 320,307 |
- Edna May includes hedged gold sales price.
2
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
Review of operations (continued)
Mining Operations (continued)
Cracow
The half-year ended 31 December 2014 saw gold production at Cracow decrease 5% to 45,084oz at a C1 cash cost of $733/oz and an AISC of $1,110/oz (31 December 2013: 47,367oz, $736/oz, $1,059/oz). A total of 267kt of ore was mined at an average grade of 5.65g/t (31 December 2013: 259kt, 6.11g/t). The reduced production is driven primarily by a 9% decrease in the average processed grade of 5.57g/t (31 December 2013: 6.11g/t).
Underground development focused on establishing drilling platforms, comprising 1,373m of operating development and 1,615m of capital development (31 December 2013: 1,786m, 1,166m). Backfilling was a priority along with production drilling to improve stoping flexibility as were diamond drill platforms for resource definition drilling. Stoping flexibility improved during the period with ore development at the Empire ore zone extremities reduced with multiple stoping areas becoming available.
Productivity improvements and cost reductions achieved during the half-year include:
-
Conversion of a Pajingo truck to a water truck and commencement of a Pajingo ROM loader thereby delivering reduced costs and reduced contractor dependency.
-
Implementation of a service vehicle for the underground providing for increased productivity of loaders and drill rigs (less travelling time to surface).
Pajingo
The half-year ended 31 December 2014 saw a 22% reduction in C1 cash costs to $777/oz (31 December 2013: $1,000/oz) and a 18% decrease in AISC to $1,193/oz (31 December 2013: $1,454/oz) as a result of continued efforts to reduce operating costs. Gold production increased 10% to 32,185oz (31 December 2013: 29,204oz), driven primarily by a 36% increase in the average processed grade to 5.51g/t. Prior period average processed grade of 4.05g/t included open pit stock of approximately 88kt at an average grade of 1.24g/t in addition to underground stock of 146k at an average grade of 5.74g/t. A total of 193kt of ore was mined at an average grade of 5.47g/t (31 December 2013: 147kt, 5.81g/t).
Underground diamond drilling was a focus with 24,141m of grade control and resource definition drilling completed during the period. Underground development, comprising 1,626m of operating development and 1,168m of capital development (31 December 2013: 1,355m, 1,205m) was also successful in opening up more available areas for stoping.
Total development cost has reduced 21% to $5,926/m largely due to improved productivity and removing delays such as slow blast fume entry times.
Capital projects commissioned during the period include:
-
A tailings dam lift allowing for approximately two years of tailings storage at the current production rate.
-
A ventilation/escapeway rise.
3
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
Review of operations (continued)
Mining Operations (continued)
Edna May
The half-year ended 31 December 2014 saw a 26% reduction in C1 cash costs to $701/oz (31 December 2013: $947/oz) and a 28% decrease in AISC to $854/oz (31 December 2013: $1,190/oz) as a result of realised efficiencies and higher production. Gold production increased 27% to 51,217oz (31 December 2013: 40,251oz), driven primarily by a 12% increase in the average processed grade to 1.22g/t (31 December 2013: 1.09g/t) due to mining remnant underground material left behind from historical mining activity. A total of 1,217kt of ore was mined at an average grade of 1.25g/t (31 December 2013: 1,069kt at 1.08g/t).
In addition to the higher grades processed, increased gold production can also be attributed to improved throughput of 1,383kt (31 December 2013: 1,219kt) as a result of better fragmentation of blasted ore, use of the new mobile crusher, controlled blending practices, and process control consistency. Mill utilisation has also increased largely due to the capital investment in a mobile crusher to allow direct feeding of the SAG mill while the primary crusher is unavailable due to planned maintenance.
The Stage 2 cutback was a heavy focus during the period with total material movement increasing 94% to 4,651kt. The waste mined comprised 454kt of operating waste from the Stage 1 pit cutback and 2,760kt of capital waste from the Stage 2 pit cutback.
The March 2015 quarter will see the transition back to 24-hour mining operation to achieve planned volumes from Stage 2 cutback over at least an 18 month period.
Mt Rawdon
The half-year ended 31 December 2014 saw Mt Rawdon continue as a low cost producer with a gold production of 53,606oz at a C1 cash cost of $646/oz and an AISC of $921/oz (31 December 2013: 55,923oz, $592/oz, $766/oz). A total of 1,716kt of ore was mined at an average grade of 1.02g/t (31 December 2013: 1,511kt, 1.10g/t). The reduced production is driven primarily by a 2% decrease in the average processed grade of 1.03g/t (31 December 2013: 1.05g/t) and lower processed ore tonnes.
Total ore processed for the half-year was 1,781kt, achieving this through sustained ore delivery to the processing plant and the plants reliability (31 December 2013: 1,793kt). Additionally, two shutdowns were completed during the half-year without incident with the plant on both occasions able to quickly ramp back up to full production on time.
The Northern Wall of the Stage 4 pit cutback was a large focus for the period despite a 9% reduction in total material moved to 7,400kt. The Northern Wall is the narrowest section of the cutback with capital waste of 4,340kt. Operating waste movements of 1,281kt involved opening up the floor of the Stage 3 pit to expose ore to be used in production for the remainder of the 2015 financial year.
The owner-miner transition on 1 July 2014 was completed without disruption, with both equipment and personnel performing well.
Productivity improvements and cost reductions achieved during the half-year include:
-
Installation of a real time monitoring application for the truck fleet providing benefits in relation to safety, material movement efficiency and reduced operating costs.
-
Mill throughput improvements.
-
Larger diameter pre-split drilling.
-
Reduced consumable consumption.
4
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
Review of operations (continued)
Mining Operations (continued)
Mt Carlton
The half-year ended 31 December 2014 saw a gold equivalent production at Mt Carlton of 38,352oz at a C1 cash cost of $725/oz and an AISC of $947/oz (31 December 2013: 41,651oz, 696/oz, $921/oz). A total of 403kt of ore was mined at an average grade of 4.83g/t (31 December 2013: 434kt, 4.29g/t).
A change in mining activity focus towards the end of the period to the low and medium grade zones in Stage 2 of the V2 pit has resulted in lower average gold equivalent processed grade of 4.01 g/t. Campaign mining of both the A39 pit and V2 in the prior period yielded average gold equivalent processed grades of 5.72g/t.
A total of 38,352oz of payable gold equivalent contained in 22,753 wet metric tonnes (wmt) of gold and 3,542 wmt of silver concentrate was produced. The concentrate shipments for the half-year of 38,621 wet metric tonnes were split across four shipments of A39 and eight shipments of V2 concentrate.
Total material movement decreased 49% to 1,919kt as a result of the current positioning in the pit with a significant reduction in operating waste of 408kt (31 December 2013: 3,727kt, 1,891kt). Plant optimisation projects are underway to maximise plant efficiencies for V2 ore. Cost reduction initiatives included:
-
More competitive market conditions have benefited tendering of various site contracts yielding reductions in administrative and service contract costs.
-
A cost saving of $40,000 p.a. in assay costs through the purchase of customised certified reference material (blanks and standards).
Financial Performance
Profit or Loss
Revenue for the half-year ended 31 December 2014 was up by 1% at $325.031 million (31 December 2013: $320.934 million) due to record production offset by a reduction in the average gold price of 1% to $1,429/oz (31 December 2013: $1,444/oz).
Deliveries into the hedge book were 41,589oz at an average price of $1,572/oz. The remaining 169,978oz were sold at spot price achieving an average price of $1,395/oz. Additionally, the Company forward sold a further 225,000oz of gold during the period, with scheduled quarterly deliveries from April 2016 through to June 2018. The total hedge book now totals 347,730oz at an average price of $1,541/oz for deliveries to June 2018.
Operating costs decreased by 8% to $181.329 million which is a result of a stronger focus on cost control over operating activities. The decrease in operational costs was offset by an increase in depreciation and amortisation of 19% to $80.653 million which is driven by lower reserve and resource figures with record half-yearly production. Overall total cost of sales (inclusive of depreciation and amortisation) decreased 1% to $261.982 million.
The strengthening of cost control over operating activities also saw a decrease in C1 costs of 7% to $710/oz. The largest contributors to this decrease are Edna May and Pajingo with reductions of 26% and 22% respectively.
Total exploration expenditure for the half-year was $11.447 million with an exploration write-off of $0.374 million against income.
5
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
Review of operations (continued)
Financial Performance (continued)
Balance Sheet
The strong result for the period has been key in driving a reduction in the Group's gearing ratio to 9.7%, down 19% (or 2.3 percentage points) from 12.0% in the prior period.
The Group’s net assets increased by 5% to $823.547 million (30 June 2014: $785.304 million) which is primarily due to the increased cash balances and mine development capital expenditure at Mt Rawdon and Edna May which increased 6% to $518.975 million. At 31 December 2014, the Group held a cash balance of $47.444 million and total debt of $156.151 million. Total debt comprises $126.784 million of corporate debt, $21.235 million of finance leases and $9.403 million of other short-term debt.
Total assets increased during the period to $1,144.031 million, representing a 3% movement. This increase was due to increases in cash and mine development offset by decreases in trade receivables and property, plant and equipment of 11% and 8% respectively. Capital additions for property, plant and equipment totalled $24.160 million, incurred in-line with the transition of Mt Rawdon to owner miner. Property, plant and equipment depreciation across the Group totalled $30.266 million.
Total liabilities for the Group decreased 1% to $320.484 million. Current liabilities increased to $222.578 million as a result of reclassifying the revolving credit facility. The Group agreed terms to refinance the $200 million revolving credit facility in December 2014 and documentation was executed in February 2015. Upon execution the revolving credit facility will be reclassified to non-current liabilities. Derivative financial liabilities increased to $1.601 million as a result of the mark-to-mark movement related to diesel hedges while trade payables decreased 5% to $64.375 million.
Cash Flow
The half-year ended with a strong cash balance of $47.444 million, an increase of 28% (31 December 2013: $36.950 million). In addition to cash reserves, the Company has available credit of $73.216 million through its $200 million revolving credit facility.
Net cash inflow from operating activities was $135.754 million, an increase of $21.784 million (31 December 2013: $113.970 million). This increase can be attributed to increased sales receipts of $14.843 million and a reduction of $7.567 million in payments to suppliers due to a stronger focus on cost saving.
Net cash outflows from investment activities were $106.267 million, a $4.034 million increase (31 December 2013: $102.233 million). Capital investments for the period include property plant and equipment ($26.884 million), mine development and exploration ($77.510 million) and the investment in Emmerson Resources Limited ($1.872 million).
Net cash outflows from financing activities were $13.650 million, a decrease of $25.201 million (31 December 2013: inflow $11.551 million). Financing for the period included $5.624 million repayment of interest bearing liabilities, dividend payment of $5.870 million and a net repayment of $2.156 million for Mt Carlton shipment refinancing and insurance premiums.
6
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
Review of operations (continued)
Financial Performance (continued)
Taxation
As at half-year end, the balance sheet carried no deferred tax asset or liability as a result of a deferred tax asset being recognised in respect of available tax losses and prior year asset impairments.
The Company recognised a $13.435 million tax benefit in the current period from previously unrecognised tax losses to reduce the current tax expense. The Group has available tax losses of $185.287 million as at 31 December 2014 for returns lodged up to 30 June 2013.
Capital Expenditure
Capital expenditure has decreased 2% to $89.538 million (31 December 2013: $90.794 million) as a result of lower mine development activity. This consists of sustaining capital, including near mine exploration and resource definition of $34.966 million (31 December 2013: $31.761 million) and mine development of $54.573 million (31 December 2013: $58.702 million).
Financing
Total finance costs for the half-year were $7.651 million. Included in total finance costs is $1.816 million of debt establishment fee amortisation and discount unwinding on mine rehabilitation liabilities.
At 31 December 2014, the Company held an interest bearing revolving credit facility drawn to $126.784 million and was due to terminate in November 2015. In December 2014, the Company agreed terms by way of a letter of commitment to refinance its $200 million revolving credit facility and roll over the outstanding debt amount of $126.784 million. The term sheet was finalised with a syndicate of lenders to provide an $200 million Senior Secured Corporate Revolving Credit Facility (the “Facility”) with a $100 million Accordion Provision to 31 March 2018.
The rates and fees under the new Facility have been negotiated at materially better terms than the previous facility and equate to a saving of approximately $10 million over the term of the new Facility, based on the outstanding debt amount of $126.784 million.
The Accordion Provision is a new feature and allows the Group to request an additional $100 million to fund acquisition opportunities if and when they arise.
The new facility was executed on 12 February 2015 and is effective from this date, with the funds rolled over on 16 February 2015.
The Company holds an interest rate swap agreement for $81 million to fix interest rates for part of its borrowing under the revolving credit facility. The swap effectively fixes interest rate exposure on $81 million of the Company's debt at a rate of 5.64% p.a. out to May 2015.
7
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
Dividends
In accordance with the Board’s adopted policy of, whenever possible, paying a half-yearly dividend equivalent to 2% of Evolution’s gold equivalent sales revenue, the Company paid a final dividend (relating to production in the six months period to 30 June 2014) of $7.132million in October 2014. The Board has decided that despite the volatile market conditions, Evolution is in a sound position to confirm its commitment to pay an interim dividend for the current period of 1 cent per share (unfranked), totalling $7.149 million. Evolution shares will trade excluding entitlement to the dividend on 25 February 2015, with the record date being 27 February 2015 and payment date of 27 March 2015.
In relation to Evolution’s dividend policy, the Board of Directors have approved the implementation of a Dividend Reinvestment Plan (“DRP”). The DRP will allow shareholders to elect to reinvest all or part of any dividends payable on their Evolution shares to acquire additional Evolution shares. The allotted shares in respect of the first-half FY15 interim dividend will be issued at a 5.0% discount to the daily VWAP for the 5 days immediately after the record date.
Dividends paid to members during the financial period were as follows:
| 2014 $'000 2013 $'000 |
|
|---|---|
| Final dividend | 7,132 7,087 |
Matters subsequent to the end of the financial year
No matter or circumstance has occurred subsequent to the period end that has significantly affected, or may significantly affect, the operations of the Group, the results of those operations or state of affairs of the Group or economic entity in subsequent financial periods except for the following matters:
-
(a) On 12 February 2015, the Company signed the new financing agreement with a syndicate of lenders to provide an $200 million Senior Secured Corporate Revolving Credit Facility (the “Facility”) with an $100 million Accordion Provision to 31 March 2018. The outstanding debt amount of $126.784 million was rolled over on 16 February 2015.
-
(b) On 21 January 2015, $5.657 million of performance bonds were returned, relating to Edna May as part of the establishment of the Western Australian Department of Mines and Petroleum's new Mining Rehabilitation Fund. This new levy system was implemented on 1 July 2014 and will now require all mining tenement holders to pay an annual non-refundable mining rehabilitation levy to the State and no longer requiring a performance bond to be held over the asset for rehabilitation purposes.
8
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Report 31 December 2014
Auditor's independence declaration
A copy of the auditor's independence declaration as required under section 307C of the Corporations Act 2001 is set out on page 10.
Rounding of amounts
The Company is of a kind referred to in Class Order 98/100, issued by the Australian Securities and Investments Commission, relating to the 'rounding off' of amounts in the Directors' Report. Amounts in the Directors' Report have been rounded off in accordance with that Class Order to the nearest thousand dollars, or in certain cases, to the nearest dollar.
This report is made in accordance with a resolution of Directors.
==> picture [77 x 42] intentionally omitted <==
Jacob (Jake) Klein Executive Chairman
==> picture [103 x 46] intentionally omitted <==
Graham Freestone Lead Independent Director
Sydney 18 February 2015
9
==> picture [77 x 59] intentionally omitted <==
Auditor’s Independence Declaration
As lead auditor for the review of Evolution Mining Limited for the half-year ended 31 December 2014, I declare that to the best of my knowledge and belief, there have been:
- a) no contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the review; and
b) no contraventions of any applicable code of professional conduct in relation to the review.
This declaration is in respect of Evolution Mining Limited and the entities it controlled during the period.
==> picture [126 x 46] intentionally omitted <==
Tim Goldsmith Partner PricewaterhouseCoopers
Sydney 18 February 2015
PricewaterhouseCoopers, ABN 52 780 433 757 Darling Park Tower 2, 201 Sussex Street, GPO BOX 2650, SYDNEY NSW 1171 T: +61 2 8266 0000, F: +61 2 8266 9999, www.pwc.com.au
Liability limited by a scheme approved under Professional Standards Legislation.
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Consolidated Statement of Profit or Loss and Other Comprehensive Income For the half-year ended 31 December 2014
| Notes 31 December 2014 $'000 31 December 2013 $'000 |
Notes 31 December 2014 $'000 31 December 2013 $'000 |
|---|---|
| Sales revenue 4 Cost of sales 5 Gross Profit Interest income 4 Other income 4 Exploration and evaluation costs expensed Share based payments expense 14 Corporate and other administration costs Finance costs 5 Profit before income tax expense Income tax benefit/(expense) 6 Profit after income tax expense Other comprehensive income Items that may be reclassified subsequently to profit or loss Changes in the fair value of available-for-sale financial assets Changes in the fair value of cash flow hedges Blank Other comprehensive income, net of tax Total comprehensive income Total comprehensive income for the period is attributable to: Owners of Evolution Mining Limited Earnings per share for profit attributable to the ordinary equity holders of the Company: Basic earnings per share Diluted earnings per share |
325,031 320,934 (261,982) (265,801) |
| 63,049 55,133 186 93 146 166 (374) (2,928) (1,258) (1,067) (11,024) (8,601) (7,651) (7,347) |
|
| 43,074 35,449 - - |
|
| 43,074 35,449 |
|
| (649) - (1,448) (240) |
|
| (2,097) (240) |
|
| 40,977 35,209 |
|
| 40,977 35,209 |
|
| 40,977 35,209 |
|
| Cents Cents 6.04 5.00 5.81 4.86 |
The above Consolidated Statement of Profit or Loss and Other Comprehensive Income should be read in conjunction with the accompanying notes.
11
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Consolidated Balance Sheet As at 31 December 2014
| Notes 31 December 2014 $'000 30 June 2014 $'000 |
Notes 31 December 2014 $'000 30 June 2014 $'000 |
|---|---|
| ASSETS Current assets Cash and cash equivalents Trade and other receivables Inventories Total current assets Non-current assets Other financial assets 7 Inventories Other non-current assets Property, plant and equipment 8 Mine development and exploration 9 Total non-current assets Total assets LIABILITIES Current liabilities Trade and other payables Derivative financial instruments 10 Interest bearing liabilities 11 Provisions Total current liabilities Non-current liabilities Derivative financial instruments 10 Interest bearing liabilities 11 Provisions Total non-current liabilities Total liabilities Net assets EQUITY Issued capital 12 Reserves Accumulated losses Capital and reserves attributable to owners of Evolution Mining Limited Total equity* |
47,444 31,607 24,807 27,774 67,069 64,262 |
| 139,320 123,643 2,123 900 2,533 2,533 82 80 480,998 489,172 518,975 493,195 |
|
| 1,004,711 985,880 |
|
| 1,144,031 1,109,523 |
|
| 64,375 67,816 1,601 - 145,759 22,985 10,843 10,572 |
|
| 222,578 101,373 - 153 10,392 138,483 87,514 84,210 |
|
| 97,906 222,846 |
|
| 320,484 324,219 |
|
| 823,547 785,304 |
|
| 1,051,564 1,048,424 17,380 18,219 (245,397) (281,339) |
|
| 823,547 785,304 |
|
| 823,547 785,304 |
- At 31 December 2014, the Company held an interest bearing revolving credit facility of $126.784 million due to terminate in November 2015 as a current liability. In December 2014, the Company agreed terms by way of a letter of commitment to refinance its existing $200 million revolving credit facility and roll over the outstanding debt amount of $126.784 million. Upon execution, the revolving credit facility will be classified as a non-current liability.
The above Consolidated Balance Sheet should be read in conjunction with the accompanying notes.
12
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Consolidated Statement of Changes in Equity For the half-year ended 31 December 2014
| Notes Issued capital $'000 Share- based payments $'000 Fair value Revaluation Reserve $'000 Cash flow hedges $'000 Retained earnings $'000 Total equity $'000 |
Notes Issued capital $'000 Share- based payments $'000 Fair value Revaluation Reserve $'000 Cash flow hedges $'000 Retained earnings $'000 Total equity $'000 |
Notes Issued capital $'000 Share- based payments $'000 Fair value Revaluation Reserve $'000 Cash flow hedges $'000 Retained earnings $'000 Total equity $'000 |
|---|---|---|
| Balance at 1 July 2013 Profit after income tax expense Changes in fair value of cash flow hedges Total comprehensive income Transactions with owners in their capacity as owners: Dividends provided for or paid 13 Recognition of share based payments 14 Balance at 31 December 2013 Balance at 1 July 2014 Profit after income tax expense Changes in fair value of available-for-sale financial assets Changes in fair value of cash flow hedges Total comprehensive income Transactions with owners in their capacity as owners: Contributions of equity 12 Dividends provided for or paid 13 Recognition of share-based payments 14 Balance at 31 December 2014 |
1,047,195 17,243 - - (317,109) 747,329 |
|
| - - - - 35,449 35,449 - - - (240) - (240) |
||
| - - - (240) 35,449 35,209 |
||
| - - - - (7,087) (7,087) - 1,067 - - - 1,067 |
||
| - 1,067 - - (7,087) (6,020) |
||
| 1,047,195 18,310 - (240) (288,747) 776,518 |
||
| 1,048,424 18,972 (600) (153) (281,339) 785,304 |
||
| - - - - 43,074 43,074 - - (649) - - (649) - - - (1,448) - (1,448) |
||
| - - (649) (1,448) 43,074 40,977 |
||
| 3,140 - - - - 3,140 - - - - (7,132) (7,132) - 1,258 - - - 1,258 |
||
| 3,140 1,258 - - (7,132) (2,734) |
||
| 1,051,564 20,230 (1,249) (1,601) (245,397) 823,547 |
The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.
13
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Consolidated Statement of Cash Flows For the half-year ended 31 December 2014
| Notes 31 December 2014 $'000 31 December 2013 $'000 |
Notes 31 December 2014 $'000 31 December 2013 $'000 |
|---|---|
| Cash flows from operating activities Receipts from sales Payments to suppliers and employees Other income Interest received Interest paid Net cash inflow from operating activities Cash flows from investing activities Payments for property, plant and equipment Payment for mine development and exploration Proceeds from sale of available-for-sale financial assets Payments for available-for-sale financial assets Investment in term deposits Net cash outflow from investing activities Cash flows from financing activities Payment of finance lease liabilities Proceeds from short term borrowings Repayment of short term borrowings Proceeds from interest bearing liabilities Dividends paid Net cash (outflow)/inflow from financing activities Net increase in cash and cash equivalents Cash and cash equivalents at the beginning of the period Cash and cash equivalents at end of period |
327,567 312,724 (186,292) (193,859) 146 166 192 82 (5,859) (5,143) |
| 135,754 113,970 |
|
| (26,884) (28,145) (77,510) (74,228) - 145 (1,872) - (1) (5) |
|
| (106,267) (102,233) |
|
| (5,624) (4,622) 28,721 29,610 (30,877) (21,350) - 15,000 (5,870) (7,087) |
|
| (13,650) 11,551 |
|
| 15,837 23,288 31,607 13,662 |
|
| 47,444 36,950 |
The above Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes.
14
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
1 Basis of preparation of half-year report
This consolidated Half-Year Financial Report for the half-year ended 31 December 2014 has been prepared in accordance with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Act 2001 .
This consolidated Half-Year Financial Report does not include all the notes of the type normally included in an Annual Financial Report. Accordingly, this report is to be read in conjunction with the Annual Financial Report for the year ended 30 June 2014 and any public announcements made by Evolution Mining Limited during the half-year ended 31 December 2014 in accordance with the continuous disclosure requirements of the Corporations Act 2001 and Australian Securities Exchange.
The accounting policies adopted are consistent with those of the previous Annual Financial Report and corresponding Half-Year Financial Report in the prior period, except as set out below:
(a) New and amended standards adopted by the Group
A number of new or amended standards became applicable for the current reporting period, however, the Group did not have to change its accounting policies or make retrospective adjustments as a result of adopting these standards. There will be some changes to the disclosures in the 30 June 2015 Annual Financial Report as a consequence of these amendments.
(b) Impact of standards issued but not yet applied by the Group
AASB 9 Financial Instruments addresses the classification, measurement and derecognition of financial assets and financial liabilities. The standard is not applicable until 1 January 2017 but is available for early adoption. When adopted, the standard will affect the Group’s accounting for its available-for-sale financial assets, since AASB 9 only permits the recognition of fair value gains and losses in other comprehensive income if they relate to equity investments that are not held for trading. Fair value gains and losses on available-for-sale debt investments, for example, will therefore have to be recognised directly in profit or loss. In the current reporting period, the Group recognised $0.649 million of such losses in other comprehensive income.
There will be no impact on the Group’s accounting for financial liabilities, as the new requirements only affect the accounting for financial liabilities that are designated at fair value through profit or loss and the Group does not have any such liabilities. The derecognition rules have been transferred from AASB 139 Financial Instruments: Recognition and Measurement and have not been changed.
The new hedging rules align hedge accounting more closely with the Group’s risk management practices. As a general rule, it will be easier to apply hedge accounting going forward. The new standard also introduces expanded disclosure requirements and changes in presentation.
The Group has not yet assessed how the its own hedging arrangements would be affected by the new rules, and it has not yet decided whether to adopt any parts of AASB 9 early. In order to apply the new hedging rules, the Group would have to adopt AASB 9 and the consequential amendments to AASB 7 and AASB 139 in their entirety.
15
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
2 Segment information
(a) Description of segments
The Group has identified its operating segments based on the internal reports that are reviewed and used by the Executive Chairman and the senior leadership team (the chief business decision makers) in assessing performance and in determining the allocation of resources.
The Group’s five operational mine sites, Exploration and Corporate are each treated as individual operating segments. Management monitors the operating results of its business units separately for the purpose of making decisions about resource allocation and performance assessment.
Corporate includes share-based payment expenses and other corporate expenditures supporting the business during the period.
Segment performance is evaluated based on earnings before interest, tax, depreciation and amortisation (EBITDA).
The Group’s operations are all conducted in the mining industry in Australia.
(b) Segment information
The segment information for the reportable segments for the half-year ended 31 December 2014 is as follows:
| Cracow | Pajingo | Edna May | Mt Rawdon | Mt Carlton | Exploration | Corporate | Total | |
|---|---|---|---|---|---|---|---|---|
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| 31 December 2014 | ||||||||
| SPACE | ||||||||
| Segment Revenue | 63,229 | 45,500 | 80,965 | 77,202 | 58,135 | - | - | 325,031 |
| EBITDA | 26,255 | 17,582 | 39,750 | 39,028 | 21,233 | (374) | (11,703) | 131,771 |
| Capital additions* | 14,817 | 13,281 | 17,413 | 25,949 | 15,162 | 15,091 | (549) | 101,164 |
The segment information for the reportable segments for the half-year ended 31 December 2013 is as follows:
| Cracow | Pajingo | Edna May | Mt Rawdon | Mt Carlton | Exploration | Corporate | Total | |
|---|---|---|---|---|---|---|---|---|
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| 31 December 2013 | ||||||||
| SPACE | ||||||||
| Segment Revenue | 68,577 | 46,022 | 58,969 | 82,993 | 64,373 | - | - | 320,934 |
| EBITDA | 28,636 | 12,122 | 18,965 | 43,415 | 19,634 | (2,928) | (8,971) | 110,873 |
| Capital additions* | 24,628 | 11,220 | 12,777 | 35,005 | 13,282 | 10,861 | 215 | 107,988 |
- Capital additions include assets that were acquired under finance leases during the period.
16
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
2 Segment information (continued)
(c) Segment Reconciliation
| 31 December 2014 $'000 31 December 2013 $'000 |
|
|---|---|
| Reconciliation of profit before income tax expense SPACE EBITDA Depreciation and amortisation Interest income Finance costs Profit before income tax expense |
131,771 110,873 (81,232) (68,170) 186 93 (7,651) (7,347) |
| 43,074 35,449 |
3 Fair value measurement of assets and liabilities
(a) Fair value hierarchy
AASB 13 Fair Value Measurement requires disclosure of fair value measurements by level of the following fair value measurement hierarchy (consistent with the hierarchy applied to financial assets and financial liabilities):
-
(a) quoted prices (unadjusted) in active markets for identical assets or liabilities (level 1)
-
(b) inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly or indirectly (level 2), and
-
(c) inputs for the asset or liability that are not based on observable market data (unobservable inputs) (level 3).
The following table presents the Group’s financial assets and financial liabilities measured and recognised at fair value at 31 December 2014 and 30 June 2014 on a recurring basis:
| Level 1 $'000 Level 2 $'000 Level 3 $'000 Total $'000 |
Level 1 $'000 Level 2 $'000 Level 3 $'000 Total $'000 |
Level 1 $'000 Level 2 $'000 Level 3 $'000 Total $'000 |
Level 1 $'000 Level 2 $'000 Level 3 $'000 Total $'000 |
|
|---|---|---|---|---|
| 31 December 2014 SPACE Assets Other financial assets Shares available for sale Total assets Liabilities Derivative financial instruments Derivatives used for hedging Total liabilities |
2,123 | - | - | 2,123 |
| 2,123 | - | - | 2,123 | |
| - | 1,601 | - | 1,601 | |
| - | 1,601 | - | 1,601 |
17
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
3 Fair value measurement of assets and liabilities (continued)
(a) Fair value hierarchy (continued)
| Level 1 $'000 Level 2 $'000 Level 3 $'000 Total $'000 |
|
|---|---|
| 30 June 2014 SPACE Assets Other financial assets Shares available for sale Total assets Liabilities Derivative financial instruments Derivatives used for hedging Total liabilities |
900 - - 900 |
| 900 - - 900 |
|
| - 153 - 153 |
|
| - 153 - 153 |
The Group did not measure any financial assets or financial liabilities on a non-recurring basis as at 31 December 2014.
(b) Valuation techniques
The fair value of financial instruments traded in active markets (such as publicly traded derivatives, and trading and available-for-sale securities) is based on quoted market prices at the end of the reporting period. The quoted market price used for financial assets and financial liabilities held by the Group is the current bid price. These instruments are included in level 1.
The fair value of financial instruments that are not traded in an active market is determined using valuation techniques. These valuation techniques maximise the use of observable market data where it is available and rely as little as possible on entity specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2.
If one or more of the significant inputs is not based on observable market data, the instrument is included in level 3.
Specific valuation techniques used to value financial assets and financial liabilities include:
-
The use of quoted market prices or dealer quotes for similar instruments.
-
The fair value of interest rate and diesel swaps is calculated as the present value of the estimated future cash flows based on observable yield curves.
All of the resulting fair value estimates are included in either level 1 or 2. There are no financial instruments included in level 3 for the half-year ended 31 December 2014.
18
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
4 Revenue
| 31 December 2014 $'000 31 December 2013 $'000 |
|
|---|---|
| Sales revenue Gold sales Silver sales Copper sales Other revenue Interest income Other income |
302,435 279,300 19,240 37,931 3,356 3,703 |
| 325,031 320,934 |
|
| 186 93 146 166 |
|
| 332 259 |
5 Expenses
| 31 December 2014 $'000 31 December 2013 $'000 |
31 December 2014 $'000 31 December 2013 $'000 |
|
|---|---|---|
| Cost of sales Mine operating costs Depreciation and amortisation Royalty and other selling costs Finance costs Finance leases Amortisation of debt establishment costs Unwinding of discount on provisions Interest expense Depreciation and amortisation Cost of sales Corporate and other administrative costs |
164,515 80,653 16,814 |
181,988 67,639 16,174 |
| 261,982 | 265,801 | |
| 742 754 1,062 5,093 |
580 754 1,090 4,923 |
|
| 7,651 | 7,347 | |
| 80,653 579 |
67,639 531 |
|
| 81,232 | 68,170 |
19
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
6 Income tax expense
(a) Income tax expense
| 31 December 2014 $'000 31 December 2013 $'000 |
|
|---|---|
| Current tax - 2,070 Deferred tax 13,435 (2,070) Recognition of previously unrecognised deferred tax assets (13,435) - Total income tax expense - - (b) Numerical reconciliation of income tax expense to prima facie tax payable Profit before income tax expense 43,074 35,449 Tax at the Australian tax rate of 30% (2013 - 30%) 12,922 10,635 SPACE Tax effect of amounts which are not deductible (taxable) in calculating taxable income: Share-based payments 377 320 Other 136 1 Previously unrecognised tax losses now recouped to reduce current tax expense (13,435) (10,956) Total income tax expense - - |
- 2,070 13,435 (2,070) (13,435) - |
| - - |
|
| - - |
The Group has available tax losses of $185.287 million as at 31 December 2014 for returns lodged up to 30 June 2013.
7 Other Financial Assets
| 31 December 2014 $'000 30 June 2014 $'000 |
|
|---|---|
| Non-current Available-for-sale investments carried at fair value Shares in Monto Minerals Limited Shares in Emmerson Resources Limited |
600 900 1,523 - |
| 2,123 900 |
On 7 July 2014, the Company subscribed to purchase 49.144 million shares from Emmerson Resources Limited at the weighted 20 day average price of $0.0381 per share as part of the Tenant Creek Mineral Field Farm-in Agreement. Under the share subscription terms these shares will be held in escrow for 12 months from the date of issue.
At 31 December 2014, The share price of Emmerson was $0.0310. The Company holds the investment at fair value and has recognised $0.349 million of fair value adjustments in other comprehensive income.
20
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
8 Property, plant and equipment
| Freehold land $'000 Plant and equipment $'000 Total $'000 |
|
|---|---|
| At 30 June 2014 Cost Accumulated depreciation Net book amount Included in above Carrying amount of lease assets Carrying amount of assets under construction Half-year ended 31 December 2014 Opening net book amount Additions Transfers to Mine Development and Exploration Reclassifications Depreciation charge Closing net book amount At 31 December 2014 Cost Accumulated depreciation Net book amount Included in above Carrying amount of lease assets Carrying amount of assets under construction |
10,365 592,679 603,044 - (113,872) (113,872) |
| 10,365 478,807 489,172 |
|
| - 21,086 21,086 - 35,179 35,179 |
|
| - 56,265 56,265 |
|
| 10,365 478,807 489,172 - 24,160 24,160 - (2,068) (2,068) (10) 10 - - (30,266) (30,266) |
|
| 10,355 470,643 480,998 |
|
| 10,355 614,781 625,136 - (144,138) (144,138) |
|
| 10,355 470,643 480,998 |
|
| - 20,198 20,198 - 27,638 27,638 |
|
| - 47,836 47,836 |
21
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
9 Mine development and exploration
| Producing mines $'000 Exploration and evaluation $'000 Total $'000 |
|
|---|---|
| At 30 June 2014 Cost or fair value Accumulated depreciation Net book amount Half-year ended 31 December 2014 Opening net book amount Additions Transfers from property, plant and equipment Reclassifications Depreciation Write-Off Closing net book amount At 31 December 2014 Cost Accumulated depreciation Net book amount |
769,038 40,568 809,606 (304,025) (12,386) (316,411) |
| 465,013 28,182 493,195 |
|
| 465,013 28,182 493,195 61,964 13,088 75,052 2,068 - 2,068 5,574 (5,574) - (50,966) - (50,966) - (374) (374) |
|
| 483,653 35,322 518,975 |
|
| 838,644 47,708 886,352 (354,991) (12,386) (367,377) |
|
| 483,653 35,322 518,975 |
10 Derivative Financial Liabilities
| 31 December 2014 $'000 30 June 2014 $'000 |
31 December 2014 $'000 30 June 2014 $'000 |
|
|---|---|---|
| Current liabilities Interest rate swap - cash flow hedge Diesel swap - cash flow hedge Total current derivative financial instrument liabilities Non-current liabilities Interest rate swap - cash flow hedge Total non-current derivative financial instrument liabilities |
77 1,524 |
- - |
| 1,601 | - | |
| - | 153 | |
| - | 153 |
(a) Instruments used by the group
The Group is party to derivative financial instruments in the normal course of business in order to hedge exposure to fluctuations in interest rates in accordance with the Group financial risk management policies.
22
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
10 Derivative Financial Liabilities (continued)
(a) Instruments used by the group (continued)
(i) Interest rate swap contracts - cash flow hedges
The Group holds an $81 million interest rate swap agreement to fix a portion of its borrowings under the current revolving credit facility that will mature in May 2015.
Bank loans of the Group currently bear an average variable interest rate of 5.4%. It is policy to protect part of the loans from exposure to increasing interest rates. Accordingly, the Group has entered into interest rate swap contracts under which it is obliged to receive interest at variable rates and to pay interest at fixed rates.
Swaps currently in place cover approximately 64% (2013: 64%) of the variable loan principal outstanding and are timed to mature as each loan repayment falls due. The fixed interest rate on the interest rate swap is effectively 5.64% and the variable rates are between 5.39% - 5.52%.
The contracts require settlement of net interest receivable or payable each 30 days. The settlement dates coincide with the dates on which interest is payable on the underlying debt. The contracts are settled on a net basis.
The gain or loss from remeasuring the hedging instruments at fair value is recognised in other comprehensive income and deferred in equity in the hedging reserve, to the extent that the hedge is effective. It is reclassified into profit or loss when the hedged interest expense is recognised. There was no hedge ineffectiveness during the half-year ended 31 December 2014.
(ii) Diesel swap contracts - cash flow hedges
During the period, the Group entered into a 13 million litre diesel swap agreement to fix approximately 90% of the Group’s planned diesel consumption to June 2015.
While diesel costs represent between 5 -7% of total mine costs, the Group’s risk management objective is to take advantage of lower diesel prices and also mitigate cash flow fluctuations arising on diesel purchases impacted by adverse movements in diesel prices, reducing the variability of future cash flows by locking in the payment of a fixed, lower than budgeted diesel price.
The contracts require settlement of the net receivable or payable each calendar month, with the settlement date occurring 5 days after. The contracts are settled on a net basis.
The gain or loss from remeasuring the hedging instruments at fair value is recognised in other comprehensive income and deferred in equity in the hedging reserve, to the extent that the hedge is effective. It is reclassified into profit or loss when the hedged diesel expense is recognised. There was no hedge ineffectiveness during the half-year ended 31 December 2014.
23
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
11 Interest Bearing Liabilities
| 31 December 2014 $'000 30 June 2014 $'000 |
|
|---|---|
| Current Bank loans - revolving credit facility Less: Borrowing costs Finance lease liabilities Other borrowings Non-Current* Bank loans - revolving credit facility Less: Borrowing costs Finance lease liabilities Total interest bearing liabilities |
126,784 - (1,270) - 10,842 11,426 9,403 11,559 |
| 145,759 22,985 |
|
| - 126,784 - (2,024) 10,392 13,723 |
|
| 10,392 138,483 |
|
| 156,151 161,468 |
- In December 2014, the Company entered into a refinancing arrangement by way of a letter of commitment to refinance its A$200 million revolving credit facility. The final executed agreement was signed on 12 February 2015 with the outstanding debt amount of A$126.784 million rolled over on 16 February 2015. The facility is with a syndicate of lenders to provide a A$200 million Senior Secured Corporate Revolving Credit Facility (the “Facility”) with a A$100 million Accordion Provision until March 2018.
The facility acts as a line of credit that allows the Group to draw funds, up to the A$200 million limit, as required. With the roll-over of the outstanding debt amount from the previous facility in February 2015, this new facility will effectively be drawn to A$126.784 million and re-classified as a non-current liability in future reporting periods. The borrowing costs of the existing facility will be amortised to nil at the same time. The Accordion Provision is a new feature and allows the Group to request an additional A$100 million to fund acquisition opportunities if and when they arise.
(a) Financing arrangements
The Group had access to the following undrawn borrowing facilities at the end of the reporting period:
| 31 December 2014 $'000 31 December 2013 $'000 |
|
|---|---|
| Bank Loans - revolving credit facility Expiring within one year Expiring beyond one year |
73,216 - - 73,216 |
| 73,216 73,216 |
24
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
11 Interest Bearing Liabilities (continued)
(b) Contractual maturities of interest bearing liabilities
The tables below analyse the Group's interest bearing liabilities into relevant maturity groupings based on their contractual maturities. The amounts disclosed in the table are the contractual undiscounted cash flows, which also includes interest and commitment fees.
| Less than 1 year $'000 Between 1 and 2 years $'000 Between 2 and 5 years $'000 Over 5 years $'000 Total contractual cash flows $'000 Carrying amount $'000 |
Less than 1 year $'000 Between 1 and 2 years $'000 Between 2 and 5 years $'000 Over 5 years $'000 Total contractual cash flows $'000 Carrying amount $'000 |
Less than 1 year $'000 Between 1 and 2 years $'000 Between 2 and 5 years $'000 Over 5 years $'000 Total contractual cash flows $'000 Carrying amount $'000 |
Less than 1 year $'000 Between 1 and 2 years $'000 Between 2 and 5 years $'000 Over 5 years $'000 Total contractual cash flows $'000 Carrying amount $'000 |
Less than 1 year $'000 Between 1 and 2 years $'000 Between 2 and 5 years $'000 Over 5 years $'000 Total contractual cash flows $'000 Carrying amount $'000 |
Less than 1 year $'000 Between 1 and 2 years $'000 Between 2 and 5 years $'000 Over 5 years $'000 Total contractual cash flows $'000 Carrying amount $'000 |
|
|---|---|---|---|---|---|---|
| At 31 December 2014 Bank loans - revolving credit facility Finance lease liabilities Other borrowings At 30 June 2014* Bank loans - revolving credit facility Finance lease liabilities Other borrowings |
133,440 11,857 9,403 |
- 7,907 - |
- 2,934 - |
- - - |
133,440 22,698 9,403 |
126,784 21,234 9,403 |
| 154,700 | 7,907 | 2,934 | - | 165,541 | 157,421 | |
| 6,656 12,659 11,559 |
133,440 10,088 - |
- 4,353 - |
- - - |
140,096 27,100 11,559 |
126,784 25,149 11,559 |
|
| 30,874 | 143,528 | 4,353 | - | 178,755 | 163,492 |
- The revolving credit facility will terminate within 2-5 years following the execution of agreements in February 2015 related to the new loan facility.
(c) Debt covenants
The lenders have placed covenants over the revolving credit facility based on the current ratio, leverage ratio, interest coverage ratio and the gearing ratio. The Group has complied with these covenants during the period.
25
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
12 Issued Capital
(a) Share capital
| 31 December 2014 Shares 31 December 2014 $'000 30 June 2014 Shares 30 June 2014 $'000 |
31 December 2014 Shares 31 December 2014 $'000 30 June 2014 Shares 30 June 2014 $'000 |
31 December 2014 Shares 31 December 2014 $'000 30 June 2014 Shares 30 June 2014 $'000 |
31 December 2014 Shares 31 December 2014 $'000 30 June 2014 Shares 30 June 2014 $'000 |
|
|---|---|---|---|---|
| Fully paid ordinary shares (b) Movements in ordinary share capital |
714,921,647 1,051,564 709,989,453 1,048,424 |
|||
| 714,921,647 1,051,564 709,989,453 1,048,424 |
||||
| 31 December 2014 Shares 31 December 2014 $'000 30 June 2014 Shares 30 June 2014 $'000 |
||||
| Opening balance Shares issued on vesting of performance rights Shares issued for interim dividend Issue of shares to Emmerson Resources Limited |
709,989,453 724,811 1,703,000 2,504,383 |
1,048,424 - 1,140 2,000 |
708,092,989 559,378 1,337,086 - |
1,047,195 - 1,229 - |
| 714,921,647 | 1,051,564 | 709,989,453 | 1,048,424 |
During the period, 724,811 shares were issued upon vesting of performance rights (30 June 2014: 559,378). These performance rights were granted for nil consideration as they have a nil exercise price.
The Board of Directors approved the implementation of a DRP as part of the Groups existing dividend policy. The DRP will allow shareholders to elect to reinvest all or part of any dividends payable on their Evolution shares to acquire additional Evolution shares. The participation rate in the DRP for the FY14 final dividend was 16.05% of the Company’s ordinary issued shares, with 1,703,000 shares issued at 66.89 cents per share.
13 Dividends
(a) Ordinary Shares
| 31 December 2014 $'000 31 December 2013 $'000 |
31 December 2014 $'000 31 December 2013 $'000 |
|
|---|---|---|
| Dividends provided for or paid during the half-year Final dividend |
7,132 | 7,087 |
26
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
13 Dividends (continued)
(b) Dividends not recognised at the end of the reporting period
In addition to the above dividends, since period end the Directors have recommended the payment of an interim dividend of 1 cent per fully paid ordinary share (31 December 2013 - 1 cent) unfranked. The aggregate amount of the proposed dividend expected to be paid on 27 March 2015 out of retained earnings at 31 December 2014, but not recognised as a liability at the half-year, is $7.149 million.
| 31 December 2014 $'000 31 December 2013 $'000 |
31 December 2014 $'000 31 December 2013 $'000 |
|
|---|---|---|
| Interim dividend | 7,149 | 7,087 |
14 Share-based payments
(a) Types of share based payment plans
Evolution has two option and performance rights plans in existence:
(1) Employee Share Option and Performance Rights Plan (ESOP)
The ESOP was established and approved at the Annual General Meeting on 23 November 2010, and amended on 19 October 2011. The latest plan was approved at the Annual General Meeting on 26 November 2014 and permits the Company, at the discretion of the Directors, to grant both options and performance rights over unissued ordinary shares of the Company to eligible Directors and members of staff as specified in the plan rules.
(2) Employees and Contractors Option Plan (ECOP)
An ECOP was established and approved at the Annual General Meeting on 27 November 2008. The plan permits the Company, at the discretion of the Directors, to grant options over unissued ordinary shares of the Company to eligible Directors, members of staff and contractors as specified in the plan rules. No further options will be issued under this plan.
(b) Recognised share based payment expenses
| 31 December | 31 December | |
|---|---|---|
| 2014 | 2013 | |
| $'000 | $'000 | |
| Expense arising from equity settled share based payment transactions recognised | ||
| in profit and loss | 1,258 | 1,067 |
(c) Fair value determination
During the period, Evolution issued four allotments of performance rights that will vest on 30 June 2017. They have four performance components being a Total Shareholder Return (“TSR”) condition, an absolute TSR condition, a Growth in Earnings per share (“EPS”) condition and a Growth in Ore Reserves condition.
27
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
14 Share-based payments (continued)
(c) Fair value determination (continued)
(i) TSR Performance Right Valuation
The fair value of the TSR Performance Rights (market-based condition) was estimated at the date of grant using Monte Carlo simulation, taking into account the terms and conditions upon which the awards were granted.
(ii) Absolute TSR Performance Right Valuation
The Absolute TSR Performance Right Valuation will be measured as the cumulative annual TSR over the three year period ending 30 June 2016.
(iii) Growth in Earnings per Share
The growth in Earnings per Share is measured as the cumulative annual growth rate in EPS, excluding non recurring items over the three year period ending 30 June 2017.
(iv) Growth in Ore Reserves per Share
The growth in Ore Reserves per share is measured by comparing the Baseline measure of the ore reserves as at 31 December 2013, to the Ore Reserves as at 31 December 2016 on a per share basis, with testing to be performed at 30 June 2017.
During the period, 10,371,370 performance rights were granted, 724,809 performance rights met the performance measures and vested, whilst 522,765 performance rights did not meet the performance measures and lapsed.
The following tables list the inputs to the models used for the performance rights granted for the period:
| September 2014 rights | Growth in Ore | |||
|---|---|---|---|---|
| issue | TSR | Absolute TSR | Growth in EPS | Reserves |
| Number of rights issued | 1,901,265 | 1,901,265 | 1,901,265 | 1,901,265 |
| Spot price ($) | 0.765 | 0.765 | 0.765 | 0.765 |
| Risk-free rate (%) | 2.70 | 2.70 | 2.70 | 2.70 |
| Term (years) | 2.8 | 2.8 | 2.8 | 2.8 |
| Volatility (%) | 55-65 | 55-65 | 55-65 | 55-65 |
| Fair value atgrant date($) | 0.380 | 0.475 | 0.710 | 0.710 |
| November 2014 rights | ||||
| issue | ||||
| Number of rights issued | 691,578 | 691,578 | 691,578 | 691,578 |
| Spot price ($) | 0.610 | 0.610 | 0.610 | 0.610 |
| Risk-free rate (%) | 2.54 | 2.54 | 2.54 | 2.54 |
| Term (years) | 2.6 | 2.6 | 2.6 | 2.6 |
| Volatility (%) | 55-65 | 55-65 | 55-65 | 55-65 |
| Fair value at grant date ($) | 0.375 | 0.320 | 0.560 | 0.560 |
The volatility above was determined with reference to historical volatility but also incorporates factors that management believes will impact the actual volatility of the Company’s shares in future periods.
The weighted average fair value of performance rights granted during the half-year ended 31 December 2014 was $0.538 (31 December 2013 $0.531)
28
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
15 Related party transactions
Newcrest during the period provided certain accounting, information technology and administration to the Company. Fees paid to Newcrest in the period in this regard amounted to $33,930 (2013: $45,791).
Directors fees in the amount of $56,250 was paid to International Mining and Finance Corp, a company of which Mr James Askew is a Director for services provided during the period (2013:$46,591).
Directors fees in the amount of $56,250 was paid to John Rowe and Associates, a company of which Mr John Rowe is a Director for services provided during the period (2013: $51,250).
Directors fees in the amount of $100,000 was paid to DAK Corporation, a company of which Mr Jacob Klein is a Director for services provided during the period (2013:$100,000).
Directors fees in the amount of $54,375 was paid to Lazy 7 Pty Ltd, a company of which Mr Colin Johnstone is a Director for services provided during the period (2013: $23,664).
16 Gold Delivery Commitments
| Gold for physical delivery oz Contracted sales price A$/oz Value of committed sales $'000 |
|
|---|---|
| As at 31 December 2014 Within one year Later than one year but not greater than five years As at 30 June 2014 Within one year Later than one year but not greater than five years |
81,820 1,588 129,930 265,910 1,526 405,779 |
| 347,730 3,114 535,709 |
|
| 82,499 1,577 130,101 81,820 1,618 132,385 |
|
| 164,319 3,195 262,486 |
The counterparties to the physical gold delivery contracts are Macquarie Bank Limited ("Macquarie"), Australia and New Zealand Banking Group Limited ("ANZ"), National Australia Bank Limited ("NAB") and Westpac Banking Corporation ("WBC"). Contracts are settled on a quarterly basis by the physical delivery of gold per the banks instructions. The contracts are accounted for as sale contracts with revenue recognised once the gold has been delivered to Macquarie, ANZ, NAB, WBC or one of their agents. The physical gold delivery contracts are considered a contract to sell a non-financial item and is therefore out of the scope of AASB 139 Financial Instruments: Recognition and Measurement. As a result no derivatives are required to be recognised. The Company has no other gold sale commitments with respect to its current operations.
29
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Notes to the Consolidated Financial Statements
17 Contingencies
The Group has provided bank guarantees in favour of various government authorities and service providers with respect to site restoration, contractual obligations and premises at 31 December 2014. The total of these guarantees at 31 December 2014 was $61.250 million with various financial institutions (30 June 2014: $57.256 million).
18 Events occurring after the reporting period
No matter or circumstance has occurred subsequent to period end that has significantly affected, or may significantly affect, the operations of the Group, the results of those operations or the state of affairs of the Group or economic entity in subsequent financial periods, except for the following:
-
(a) On 12 February 2015, the Company signed the new financing agreement with a syndicate of lenders to provide an $200 million Senior Secured Corporate Revolving Credit Facility (the “Facility”) with an $100 million Accordion Provision to 31 March 2018. The outstanding debt amount of $126.784 million was rolled over on 16 February 2015.
-
(b) On 21 January 2015, $5.657 million of performance bonds were returned, relating to Edna May as part of the establishment of the Western Australian Department of Mines and Petroleum's new Mining Rehabilitation Fund. This new levy system was implemented on 1 July 2014 and will now require all mining tenement holders to pay an annual non-refundable mining rehabilitation levy to the State and no longer requiring a performance bond to be held over the asset for rehabilitation purposes.
30
==> picture [72 x 49] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report Directors' Declaration 31 December 2014
In the Directors' opinion:
-
(a) the financial statements and notes set out on pages 11 to 30 are in accordance with the Corporations Act 2001 , including:
-
(i) complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 , and
-
(ii) giving a true and fair view of the consolidated entity's financial position as at 31 December 2014 and of its performance for the half-year ended on that date, and
-
(b) there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable.
This declaration is made in accordance with a resolution of Directors.
==> picture [77 x 42] intentionally omitted <==
Jacob (Jake) Klein Executive Chairman
==> picture [104 x 46] intentionally omitted <==
Graham Freestone Lead Independent Director
Sydney 18 February 2015
31
==> picture [77 x 59] intentionally omitted <==
Independent auditor’s review report to the members of Evolution Mining Limited
Report on the Half-Year Financial Report
We have reviewed the accompanying half-year financial report of Evolution Mining Limited (the Company), which comprises the consolidated balance sheet as at 31 December 2014, the consolidated statement of profit or loss and other comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for the half-year ended on that date, selected explanatory notes and the directors' declaration for Evolution Mining Limited (the consolidated entity). The consolidated entity comprises the company and the entities it controlled during that half-year.
Directors' responsibility for the half-year financial report
The directors of the company are responsible for the preparation of the half-year financial report that gives a true and fair view in accordance with Australian Accounting Standards (including the Australian Accounting Interpretations) and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the half-year financial report that is free from material misstatement whether due to fraud or error.
Auditor’s responsibility
Our responsibility is to express a conclusion on the half-year financial report based on our review. We conducted our review in accordance with Australian Auditing Standard on Review Engagements ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity , in order to state whether, on the basis of the procedures described, we have become aware of any matter that makes us believe that the financial report is not in accordance with the Corporations Act 2001 including: giving a true and fair view of the consolidated entity’s financial position as at 31 December 2014 and its performance for the half-year ended on that date; and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 . As the auditor of Evolution Mining Limited, ASRE 2410 requires that we comply with the ethical requirements relevant to the audit of the annual financial report.
A review of a half-year financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Independence
In conducting our review, we have complied with the independence requirements of the Corporations Act 2001 .
PricewaterhouseCoopers, ABN 52 780 433 757 Darling Park Tower 2, 201 Sussex Street, GPO BOX 2650, SYDNEY NSW 1171 T: +61 2 8266 0000, F: +61 2 8266 9999, www.pwc.com.au
Liability limited by a scheme approved under Professional Standards Legislation.
==> picture [77 x 59] intentionally omitted <==
Conclusion
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the half-year financial report of Evolution Mining Limited is not in accordance with the Corporations Act 2001 including:
-
a) giving a true and fair view of the consolidated entity’s financial position as at 31 December 2014 and of its performance for the half-year ended on that date;
-
b) complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 .
==> picture [121 x 44] intentionally omitted <==
PricewaterhouseCoopers
==> picture [126 x 46] intentionally omitted <==
Tim Goldsmith Partner
Sydney 18 February 2015