AI assistant
EVOLUTION MINING LIMITED — Interim / Quarterly Report 2023
Feb 15, 2023
64885_rns_2023-02-15_ad289bfb-0560-4833-9dca-a06e797b1fd8.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [72 x 48] intentionally omitted <==
APPENDIX 4D EVOLUTION MINING LIMITED ACN 084 669 036 AND CONTROLLED ENTITIES HALF-YEAR FINANCIAL REPORT For the half-year ended 31 December 2022
Results for Announcement to the Market
Key Information
| 31 December | 31 December | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | Up / | (down) | % Increase/ | |
| $'000 | $'000 | $'000 | (decrease) | ||
| Revenues from contracts with customers | 1,132,819 | 898,625 | 234,194 | 26 % | |
| Earnings before Interest, Tax, Depreciation & Amortisation (EBITDA) | 446,248 | 393,280 | 52,968 | 13 % | |
| Statutory profit before income tax | 135,441 | 137,096 | (1,655) | (1.2) % | |
| Profit from ordinary activities after income tax attributable to the members |
100,914 | 90,759 | 10,155 | 11 % |
Dividend Information
| Franked | ||
|---|---|---|
| Amount per | amount per | |
| share | share | |
| Cents | Cents | |
| Interim dividend for the year ended 30 June 2023 | ||
| Dividend to be fully paid on 2 June 2023 | 2.0 | 2.0 |
| Final dividend for the year ended 30 June 2022 | ||
| Dividend fully paid on 30 September 2022 | 3.0 | 3.0 |
Net Tangible Assets
| 31 | December | 31 | December | |
|---|---|---|---|---|
| 2022 | 2021 | |||
| $ | $ | |||
| Net tangible assetsper share | 2.1 | 1.7 |
Earnings Per Share
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| Cents | Cents | |
| Basic earnings per share | 5.50 | 5.01 |
| Diluted earningsper share | 5.48 | 4.99 |
Additional Appendix 4D disclosure requirements can be found in the notes to these financial statements and the Directors' Report attached thereto. This report is based on the consolidated financial statements which have been audited by PricewaterhouseCoopers.
==> picture [72 x 48] intentionally omitted <==
Evolution Mining Limited Half-Year Financial Report
Corporate Information
ABN 74 084 669 036
Directors
Jacob (Jake) Klein Executive Chair Lawrence (Lawrie) Conway Managing Director and Chief Executive Officer[1] Jason Attew Lead Independent Director Thomas (Tommy) McKeith Non-Executive Director James (Jim) Askew Non-Executive Director Andrea Hall Non-Executive Director Victoria (Vicky) Binns Non-Executive Director Peter Smith Non-Executive Director
Company Secretary
Evan Elstein
Registered Office
Level 24, 175 Liverpool Street SYDNEY NSW 2000
Postal Address
Level 24, 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 One International Towers Sydney 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.
1 Appointed as Chief Executive Officer effective 1 January 2023. Was Finance Director and Chief Financial Officer to 31 December 2022.
==> picture [72 x 48] intentionally omitted <==
Table of Contents
| Page | |
|---|---|
| Directors' Report | 1 |
| Auditor's Independence Declaration | 11 |
| Half-Year Financial Report | |
| Consolidated Statement of Profit or Loss and Other Comprehensive Income | 12 |
| Consolidated Balance Sheet | 13 |
| Consolidated Statement of Changes in Equity | 14 |
| Consolidated Statement of Cash Flows | 15 |
| Notes to the Consolidated Financial Statements | 16 |
| Directors' Declaration | 31 |
| Independent Auditor's Review Report to the Members | 32 |
Evolution Mining Limited Directors' Report 31 December 2022
Directors' Report
The Directors present their report together with the consolidated financial report of the Evolution Mining Limited Group ("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 2022 ("the period").
Directors
The Directors of the Group during the half-year ended 31 December 2022 and up to the date of this report are set out below. All Directors held their position as a director throughout the entire period and up to the date of this report unless otherwise stated.
Jacob (Jake) Klein Executive Chair Lawrence (Lawrie) Conway Managing Director and Chief Executive Officer[1] Jason Attew Lead Independent Director Thomas (Tommy) McKeith Non-Executive Director James (Jim) Askew Non-Executive Director Andrea Hall Non-Executive Director Victoria (Vicky) Binns Non-Executive Director Peter Smith Non-Executive Director
Company Secretary
Evan Elstein
Principal activities
The principal activities of the Group during the period were exploration, mine development, mine operations and the sale of gold and gold/copper concentrate in Australia and Canada.
Key highlights for the half-year ended 31 December 2022 include:
Sustainability
-
Evolution continues to be recognised for its Sustainability performance, maintaining a rating of ‘AA’ in the MSCI ESG Ratings assessment and being one of only three gold mining companies to be included in S&P Global’s Dow Jones Sustainability Index Australia.
-
A milestone for Evolution, in a very challenging energy market, securing both a long-term, competitively priced power contract for Cowal inclusive of a growing renewable component providing a clear pathway to reducing our energy emissions (Scope 1 and Scope 2) by 30% by 2030.
-
Queensland Government’s Coordinator-General declared the Mt Rawdon Pumped Hydro (MRPH) a Coordinated Project. Coordinated Project designation is intended to streamline interactions with key State Government departments and agencies. This confirms the strategic significance of the Project in the State and its potential to contribute to the objectives of the recently announced Queensland Energy and Jobs Plan.
-
The Group's total recordable injury frequency (TRIF) was 9.3 as at 31 December 2022 (31 December 2021: 9.4). TRIF improvement of 8% in December quarter compared to September quarter.
Financials
-
The Group achieved a 11.2% increase in statutory net profit after tax of $101 million for the half-year to 31 December 2022 (31 December 2021: $90.8 million). Operating costs are being well controlled in the current inflationary environment. Total gold production was 327,502oz at an All-inSustaining Cost (AISC) of $1,307/oz.
-
Strong liquidity position maintained. Cash of $313.2 million (30 June 2022: $572.4 million) and liquidity of $838 million, including the additional revolver of $525 million, effective from 13 October 2022 and after scheduled debt repayments of $85 million.
-
Balance sheet strength demonstrated by investment grade credit rating reaffirmed as part of annual review and Revolving Credit facility renewed on same commercial terms as expiring facility.
-
Basic earnings per share increased by 10% to 5.50 cents per share (31 December 2021: 5.01 cents).
-
The Directors declared a fully franked interim dividend of 2.0 cents per share, which is the 20th consecutive dividend (31 December 2021: 3.0 cents). The interim dividend will be paid on 2 June 2023. A final dividend of $55.0 million was paid on 29 September 2022.
1 Appointed as Chief Executive Officer effective 1 January 2023. Was Finance Director and Chief Financial Officer to 31 December 2022.
1
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
Key highlights for the period (continued)
-
Sustained focus on controlling operating and capital costs in the current environment continues to deliver benefits. All sites generated positive operating cash flow for a Group operating mine cash flow of $476.7 million, including $270.4 million in the December quarter.
-
Ernest Henry continues its track record as a world class asset with both gold and copper production above targets. Net Mine Cash Flow generated for the period was $207.0 million.
-
Continued exploration success at Ernest Henry. New drillholes as part of the ongoing exploration program have intersected significant mineralisation widths below and within the Ernest Henry Mine Extension Pre-Feasibility Study (PFS) area, indicating strong potential to increase the footprint of the mine and Mineral Resource – a decision has been made to extend the PFS to incorporate the larger footprint in determining the optimal location of infrastructure. This work is expected to be completed in the June 2023 quarter.
-
Cowal was a standout in the December quarter as it recovered from the impacts of extreme weather in the first part of the financial year. In the December quarter, when weather conditions improved Cowal had record quarterly throughput achieved under Evolution ownership, generating $93.3 million in mine cash flow before major capital. Cowal Underground project is on budget and schedule with the first stope ore due in the June 2023 quarter. The asset is now moving back to a higher cash generating position.
-
The Mungari Future Growth Project Feasibility Study which was completed in December on schedule and has defined a compelling commercial case for expanding the processing capacity. The project aims to increase the annual processing capacity to 4.2 million tonnes per annum from the current 2 million tonnes per annum.This will unlock a significant number of satellite ore bodies to allow Mungari's annual production rate to increase to ~180 - 200,000 tonnes and materially reduce its AISC position. The Board has approved an additional $7.5 million of capital for the project to allow the project capital to be further optimised and de-risked. A formal decision is expected in the September 2023 quarter.
-
At Red Lake grade reconciliation continues to perform within model expectations and, with increasing contribution to come from the higher-grade Upper Campbell area in the second half of this year we are confident performance will materially improve. Key management and operational changes at Red Lake are underway to enable an improvement in performance.
-
Above average rainfall at Mt Rawdon impacted production. The Feasibility Study for the 1-2GW Mount Rawdon Pumped Hydro (MRPH) project at Mt Rawdon is progressing well and remains on track. The MRPH project is being jointly developed by Evolution and ICA Partners to provide up to 20GWh of renewable energy storage and is located at an advantageous point in the electricity network between Brisbane and the energy intensive industrial hub of Gladstone.
Operating and Financial Review
Evolution is a leading, low-cost Australian gold mining company. As at 31 December 2022, the Group consisted of five wholly-owned operating gold mines: Cowal in New South Wales; Mt Rawdon in Queensland; Mungari in Western Australia; Red Lake in Ontario, Canada; and Ernest Henry in Queensland.
Evolution’s vision is for inspired people to create a premier global gold company which will generate sustainable returns for our shareholders and deliver benefits to all of our stakeholders. As a business, the Group is focused on prospering through the metal price cycle. Evolution believes that this can be best achieved with a portfolio of six to eight assets generating superior returns with an average mine life reserve of at least ten years. To maintain this long mine life, the Group require an active pipeline of quality exploration and development projects. The Group strives to build a reputation of sustainability, reliability and transparency. Financial discipline must be core and embedded across the entire business. The Group remains open to all quality gold, silver and copper-gold value accretive investments and recognise that divesting assets is an important component of our strategy. The operating achievements during the past twelve months clearly reflect our discipline to staying true to our strategy.
2
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
Profit Overview
The Group achieved a statutory net profit after tax of $100.9 million for the half-year ended 31 December 2022 (31 December 2021: $90.8 million). The underlying net profit after tax was $103.1 million for the period (31 December 2021: $100.1 million). The following graph reflects the movements in the Group's profit after tax for the half-year ended 31 December 2022 from the corresponding half year ended 31 December 2021.
==> picture [541 x 255] intentionally omitted <==
The changes to the portfolio of assets in FY22 had a considerable impact on Group profit, seeing the benefits of the full acquisition of Ernest Henry and the integration of the Kundana/EKJV assets into Mungari.
The higher gold revenue was driven predominantly by a 5% higher achieved gold price of $2,482/oz compared to $2,371/oz ($35.9 million). Increased sales at Cowal and Red Lake comprises the largest portion of volume related gold revenue increase, contributing $49.0 million and $31.8 million respectively.
The larger driver of the total revenue increase was the additional by-product credits received through the full acquisition of Ernest Henry, which resulted in an additional 19,310t of copper sold.
The acquisition of Kundana assets and full acquisition of Ernest Henry saw a proportionate increase in operating costs in these assets. In addition, operating costs generally were impacted by an inflationary economic environment leading to significant increases to input prices. The change in the operating costs ($47.6 million) was evenly split between the impacts of cost price changes and volume based activity.
Movements in inventory resulted in a positive impact of $11.8 million on statutory profit. Largest contributions came from increased ore stockpiles at Cowal and Mungari, and accumulation of concentrate at Red Lake. This was partially offset by Mt Rawdon drawing down on existing stockpiles due to unplanned restrictions to pit access caused by weather events.
Increased depreciation costs are primarily driven by higher depreciation incurred at Mt Rawdon ($9 million) as the asset approaches it's end of life, with additional amortisation at Ernest Henry and Mungari relating to the Purchase Price Allocation. Higher interest charges relating to the US Private Placement on the back of the fully drawn facility were offset by the absence of Stamp Duty incurred in the period,
3
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
Profit Overview (continued)
The table below shows the reconciliation between the Statutory and Underlying profit.
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| $000 | $000 | |
| Statutory profit before income tax | 135,441 | 137,096 |
| Gain on sale of subsidiary | — | (9,958) |
| Transaction and integration costs | 3,150 | 31,444 |
| Underlying profit before income tax | 138,591 | 158,582 |
| Income tax expense | (34,527) | (46,337) |
| Tax benefit on sale of subsidiary | — | (2,739) |
| Tax effect of adjustments | (945) | (9,433) |
| Underlying profit after income tax | 103,119 | 100,073 |
Cash Flow
Mine operation cash flow increased by 20% totalling $476.7 million (31 December 2021: $396.4 million). Total capital investment was $389.9 million (31 December 2021: $273.5 million) which included $88.1 million (31 December 2021: $69.8 million) of sustaining capital investment and $301.8 million (31 December 2021: $203.7 million) of major capital investment predominantly at the new underground mines at Cowal and Red Lake, both of which will commence production in the June 2023 quarter.
Key Results
The consolidated operating and financial results for the current and prior period are summarised below. All $ figures refer to Australian thousand dollars ($'000) unless otherwise stated.
| Key Business Metrics | 31 December 2022 |
31 December 2021 |
% Change (ii) |
|---|---|---|---|
| Total underground ore mined (kt) | 4,239 | 4,367 | (3) % |
| Total underground lateral development (m) | 20,954 | 18,553 | 13 % |
| Total open pit ore mined (kt) | 8,414 | 5,469 | 54 % |
| Total open pit waste mined (kt) | 5,611 | 15,570 | (64) % |
| Processed tonnes (kt) | 10,666 | 11,001 | (3) % |
| Gold grade processed (g/t) | 1.2 | 1.1 | 9 % |
| Gold production (oz) | 327,502 | 318,766 | 3 % |
| Silver production (oz) | 288,557 | 294,430 | (2) % |
| Copperproduction(t) | 29,951 | 10,181 | 194 % |
| Unit cash operating cost ($/oz) (i) | 845 | 979 | (14) % |
| All in sustaining cost ($/oz) (i) | 1,307 | 1,381 | (5) % |
| All in cost($/oz) (i) | 2,292 | 2,092 | 10 % |
| Gold price achieved ($/oz) | 2,482 | 2,371 | 5 % |
| Silver price achieved ($/oz) | 31 | 33 | (6) % |
| Copperprice achieved($/t) | 12,030 | 13,409 | (10)% |
| Total Revenue | 1,132,819 | 898,625 | 26 % |
| Cost of sales (excluding D&A) | (630,148) | (478,918) |
32 % |
| Corporate, admin, exploration and other costs (excluding D&A) | (21,163) | (17,695) |
20 % |
| EBIT (i) | 174,305 | 192,040 | (9) % |
| EBITDA (i) | 446,248 | 393,280 | 13 % |
| EBITDA (%) (i) | 39% | 44% | (11) % |
| Statutory profit/(loss) after income tax | 100,914 | 90,759 | 11 % |
| Underlying profit after income tax | 103,119 | 100,073 | 3 % |
| Operatingmine cash flow | 476,728 | 396,390 | 20 % |
| Capital investment(Sustaining) | (88,110) | (69,841) | (26)% |
| Mine cash flow before major capital | 86,023 | 120,430 | (29)% |
| Capital Investment(Major) | (301,756) | (203,700) | (48)% |
(i) EBITDA, EBIT, Unit cash operating cost, All-in Sustaining Cost (AISC), and All-in Cost (AIC) are non-IFRS financial information and are not subject to audit. EBITDA is reconciled to statutory profit in note 2(c) to the financial statements.
(ii) Percentage change represents positive/(negative) impact on the business.
4
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
Mining Operations
Cowal
Cowal improved production by 14%, driven by full access to Stage H ore during the December 2022 half year, marginally impacted by wet weather, which led to 129,155oz of gold production at an AISC of $1,185/oz. The December 2021 half year contained only partial access to Stage H ore, as the major cutback was completed in the September 2021 quarter.
Mine operating cash flow for the half-year was $154.5 million. Net mine cash flow was negative $15.1 million post sustaining capital of $6.6 million and major capital of $162.9 million.
The Cowal Underground mine development remains on schedule and budget, with lateral development of 5,152m. Open pit total material mined was 11,479kt and open pit ore mined was 7,207kt at a grade of 0.86g/t. Underground ore mined totalled 178kt at 1.84g/t. First stope ore remains on track for the June 2023 quarter.
During the December quarter the highest throughput was achieved in a quarter under Evolution ownership. Higher feed grades from the pit combined with record plant availability and recoveries resulted in record gold production of 28,285 ounces in the December month.
For the underground project, all major contracts are in place, with $121.9 million major capital spend during the period (including on mine development and underground diamond drilling), this is in line with FY23 major capital guidance for the project of $260-280 million. Other major capital included $31.8 million on continued construction of the integrated waste landform (FY23 guidance $50 – 60M).
Evolution secured a competitive, new long-term power supply agreement for Cowal which provides ongoing long-term security of power supply at competitive pricing which is fixed for the eight year term of the agreement and is consistent with Evolution’s previously reported FY23 guidance and FY24 outlook.
| Key Business Metrics | 31 December 2022 | 31 December 2021 | Change | |
|---|---|---|---|---|
| Operating cash flow ($'000) | 154,453 | 129,040 | 25,413 | |
| Sustaining capital ($'000) | (6,632) | (8,740) | 2,108 | |
| Major capital ($'000) | (162,879) | (97,890) | (64,989) | |
| Total capital ($'000) | (169,511) | (106,630) | (62,881) | |
| Mine cash flow before major capital ($'000) | 147,821 | 120,300 | (127,870) | |
| Net mine cash flow ($'000) | (15,058) | 22,400 | (37,458) | |
| Goldproduction(oz) | 129,155 | 112,884 | 16,271 | |
| All-in Sustaining Cost ($/oz) | 1,185 | 1,140 | (45) | |
| All-in Cost($/oz) | 2,427 | 2,019 | (408) |
Ernest Henry
Ernest Henry delivered 42,409oz and 39,951t of copper at an AISC of negative $2,758/oz. This shows the benefit of 100% ownership of the asset from 1 January 2022.
Operating mine cash flow for the six months to 31 December 2022 was $258.3 million. Net mine cash flow totalled $207.0 million, post sustaining capital of $30.4 million.
Ore mined was 3,166kt at an average grade of 0.54g/t gold and 1.0% copper. Underground lateral development was 4,422m, which includes 2,420m of operating development, 2,002m of capital development and 290m of rehabilitation development. Ore processed was 3,213kt at an average grade of 0.54g/t gold and 1.0% copper. Gold recovery of 79.7% and copper recovery of 96.1% was achieved with mill utilisation at 89.4%.
Barminco was engaged in the December quarter to support decline development below the 1200mRL as part of a commitment to early work for the Mine
Extension PFS during the March quarter 2023.
Sustaining capital for the period included $15.6 million on planned investment in mining mobile fleet, $12.4 million on mine development and $2.4 million
on near mine exploration and resource definition drilling.
Major capital predominantly comprised the Mine Extension PFS which was completed in December on schedule. Drilling results continue to be encouraging, with surface drilling identifying mineralisation outside the current footprint both within, and below, the PFS area – supporting potential for further life of mine extensions. Due to drilling continuing to increase the footprint of the mine, a decision has been made to extend the PFS for another few months so as to incorporate the larger mine footprint and Mineral Resource in defining the optimal location of infrastructure. This work is expected to be completed in the June quarter.
5
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
Mining Operations (continued)
| Key Business Metrics (i) | 31 December 2022 | 31 December 2021 | Change | |
|---|---|---|---|---|
| Operating cash flow ($'000) | 258,335 | 172,520 | 85,815 | |
| Sustaining capital ($'000) | (30,356) | (12,960) | (17,396) | |
| Major capital ($'000) | (21,028) | — | (21,028) | |
| Total capital ($'000) | (51,384) | (12,960) | (38,424) | |
| Mine cash flow before major capital ($'000) | 227,979 | 159,560 | (59,452) | |
| Net mine cash flow ($'000) | 206,951 | 159,550 | 47,401 | |
| Gold production (oz) | 42,409 | 44,975 | (2,566) | |
| Copperproduction(t) | 29,951 | 9,618 | 20,333 | |
| All-in Sustaining Cost ($/oz) | (2,758) | (1,101) | (1,657) | |
| All-in Cost($/oz) | (2,249) | (1,101) | (1,148) |
Red Lake
Red Lake produced 61,100oz of gold at an AISC of $2,468/oz.
Mine operating cash flow for the half year was $18.0 million while net mine cash flow was $(96.8) million. Sustaining capital was $27.8 million and major capital was $86.2 million. Costs are expected to trend down over the year as higher-grade production from upper Campbell increases and cost and efficiency benefits from new equipment are realised.
Development metres achieved 6,893m for the half year ended 31 December 2022. Ore mined was 403kt at an average grade of 5.10g/t gold and 407kt
ore was processed at 5.13g/t gold.
Sustaining capital included $2.5 million on TSF works, $5.0 million on planned investment in equipment and infrastructure upgrades, $6.0 million on mine development, $2.4 million in near mine exploration and resource definition drilling. Major capital included $30.3 million for the Campbell Young Dickenson (CYD) and Upper Campbell development, $3.0 million on Campbell mill upgrades and $23.9 million on mine development to continue opening new mining fronts.
The CYD decline advanced 1,720m. Two jumbos arrived on-site in early January to be utilised at Cochenour and Upper Campbell. This will enable the planned advanced rates to increase to approximately 1,500m per month. The performance to date is reflecting this run rate.
Red Lake achieved a number of key milestones which will improve mining and processing performance in upcoming quarters:
-
First stope ore from upper Campbell was mined and processed during the September quarter, delivering 5,400t at 7.91g/t. Contribution from upper Campbell will increase over FY23 with ~20% mined ore contribution expected for FY23.
-
The Campbell mill tertiary crusher was replaced and upgraded, enabling further performance uplift. Approval was granted for 2,200tpd (previous licence limit 2,000tpd).
-
The Mill Optimisation Study to review options to support a longer-term increase to 1.8Mtpa+ milling commenced.
| Key Business Metrics | 31 December 2022 | 31 December 2021 | Change | |
|---|---|---|---|---|
| Operating cash flow ($'000) | 18,014 | 8,470 | 9,544 | |
| Sustaining capital ($'000) | (27,811) | (27,070) | (741) | |
| Major capital ($'000) | (86,152) | (64,330) | (21,822) | |
| Total capital ($'000) | (113,963) | (91,400) | (22,563) | |
| Mine cash flow before major capital ($'000) | (9,797) | (18,600) | (44,385) | |
| Net mine cash flow ($'000) | (96,798) | (85,780) | (11,018) | |
| Goldproduction(oz) | 61,100 | 43,600 | 17,500 | |
| All-in Sustaining Cost ($/oz) | 2,468 | 2,881 | 413 | |
| All-in Cost($/oz) | 4,061 | 4,485 | 424 |
6
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
Mining Operations (continued)
Mungari
Mungari produced 69,844oz of gold at an AISC of $2,153/oz.
Mine operating cash flow for the half year was $35.3 million and net mine cash flow was negative $4.4 million. Capital investment in the half year consisted of $21.0 million major capital and $18.7 million sustaining capital. Sustaining capital comprised mine development ($9.6M), plant and equipment ($3M), TSF lift ($1.9 million), near mine exploration and resource definition drilling ($1.2M) and rehabilitation and closure ($0.7M).
Underground ore mined at Mungari in the half totalled 492kt at 3.89g/t gold and underground development was 4,488m. Open pit total material mined was 1,261kt and open pit ore mined was 559kt at a grade of 1.09g/t gold as the final benches were mined from Cutters Ridge. In early January, mining commenced at the Paradigm deposit, a key milestone to access the next open pit ore source in the near term and underground ore in the medium term.
Major capital was predominantly on the Mungari Future Growth Project Feasibility Study which was completed in December on schedule and has defined a compelling commercial case for expanding the processing capacity. The Board has approved additional capital for the project to allow the project capital to be further optimised and distributed. A formal decision is expected in the September 2023 quarter.
| Key Business Metrics | 31 December 2022 | 31 December 2021 | Change | |
|---|---|---|---|---|
| Operating cash flow ($'000) | 35,263 | 41,770 | (6,507) | |
| Sustaining capital ($'000) | (18,662) | (12,850) | (5,812) | |
| Major capital ($'000) | (21,038) | (24,150) | 3,112 | |
| Total capital ($'000) | (39,700) | (37,000) | (2,700) | |
| Mine cash flow before major capital ($'000) | 16,601 | 28,920 | 412 | |
| Net mine cash flow ($'000) | (4,437) | 4,770 | (9,207) | |
| Goldproduction(oz) | 69,844 | 69,177 | 667 | |
| All-in Sustaining Cost ($/oz) | 2,153 | 1,920 | (233) | |
| All-in Cost($/oz) | 2,552 | 2,370 | (182) |
Mt Rawdon
Mt Rawdon produced 24,994oz of gold at an AISC of $2,518/oz for the half year. AISC was primarily impacted by reduced production due to weather impacts requiring processing of lower grade stockpile material. AISC is expected to improve as access to the higher grade ore in the pit is achieved.
Mine operating cash flow of $10.7 million and net mine cash flow of $(4.6) million was delivered for the half year post sustaining capital of $4.4 million and major capital of $10.7 million. Sustaining capital included the Stage 5D lift for the TSF ($2.2 million).
Total ore mined in the period to 31 December 2022 was 648kt at 0.71g/t. The plant performed well during the period with recoveries achieved of 84.9% . Ore processed was 1,674kt at an average grade of 0.55g/t.
| Key Business Metrics | 31 December 2022 | 31 December 2021 | Change | |
|---|---|---|---|---|
| Operating cash flow ($'000) | 10,663 | 30,620 | (19,957) | |
| Sustaining capital ($'000) | (4,415) | (5,090) | 675 | |
| Major capital ($'000) | (10,659) | (16,350) | 5,691 | |
| Total capital ($'000) | (15,074) | (21,440) | 6,366 | |
| Mine cash flow before major capital ($'000) | 6,248 | 25,530 | 12,057 | |
| Net mine cash flow ($'000) | (4,634) | 9,170 | (13,804) | |
| Goldproduction(oz) | 24,994 | 32,419 | (7,425) | |
| All-in Sustaining Cost ($/oz) | 2,518 | 1,595 | (923) | |
| All-in Cost($/oz) | 2,923 | 2,102 | (821) |
Mt Rawdon Pumped Hydro Project (50% ownership)
The Feasibility Study for the 1 – 2GW Mt Rawdon Pumped Hydro (MRPH) project is progressing well and remains on track, supporting continuing discussions with potential interested off-take partners and infrastructure investors. The MRPH project is being jointly developed by Evolution and ICA Partners to provide up to 20GWh of renewable energy storage and is located at an advantageous point in the electricity network between Brisbane and the energy intensive industrial hub of Gladstone.
7
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
Mining Operations (continued)
During the period, the geotechnical drilling program to further de-risk the project continued, with the next phase of drilling focused on confirming alignment of the underground powerhouse chamber and geotechnical conditions from the powerhouse to the tailrace entry point into the pit (lower reservoir). Work continued with the Queensland Coordinator-General’s office to support the project including Federal Government confirmation for the project to be assessed under the Environmental Impact Statement (EIS) process for Environment Protection and Biodiversity Conservation Act purposes and receipt of the draft Terms of Reference for the EIS. Progress also continued on connection agreement discussions, baseline studies supporting the EIS approvals process, and discussions with key government stakeholders regarding first fill water for the lower reservoir.
The MRPH project continues to engage with Federal and State government in line with the strategically significant role the project holds in accelerating the growth of renewable energy generation as part of the Queensland Energy and Jobs Plan.
Financial Performance
Profit or Loss
Revenue for the half year ended 31 December 2022 increased by 26% to $1,132.8 million (31 December 2021:$898.6 million). The increase in revenue was mainly attributable to the higher gold production of 327,502 ounces (31 December 2021: 318,766 ounces) combined with the higher average gold price achieved at $2,482/oz (31 December 2021: $2,371/oz) combined with 6 months of full copper revenue attributable to full ownership of Ernest Henry $354.1 million (31 December 2021: $135.8 million). Revenue is comprised of $805.9 million of gold, $354.1 million of copper and $9.0 million of silver revenue net of refining, and transportation costs at Ernest Henry of $36.2 million (31 December 2021: $753.9 million of gold, $135.1 million of copper and $9.7 million of silver revenue).
Total gold sold equalled 324,804oz including deliveries into the Australian hedge book of 50,000oz at an average price of $1,899/oz and Canadian hedge book of 20,000oz at an average price of C$2,264.07/oz (31 December 2021: 20,000oz, $2,272/oz).The remaining 254,804oz were sold in the spot market comprising 218,384oz delivered at an average price of $2,603/oz and 36,419oz delivered at an average price of C$2,274/oz (31 December 2021: 224,409 oz, $2,466/oz). At 31 December 2022 the Group's gold delivery commitments totalled 50,000 ounces at a price of $1,927/oz for the Australian operations and 20,000 ounces at C$2,268/oz for Red Lake with quarterly deliveries of 10,000 ounces through to June 2023.
Copper revenue and production increased to $354.1 million and 29,951 tonnes respectively (31 December 2021: $135.1 million; 10,181 tonnes), As a result of the completion of the acquisition in Ernest Henry to 100% legal ownership of the underlying asset. A new offtake arrangement was agreed for 100% of Ernest Henry’s concentrate to be sold to Glencore on standard market terms that also took effect from 1 January 2022.
The Group achieved a statutory net profit after tax of $100.9 million for the half year ended 31 December 2022 (31 December 2021: $90.8 million). The Group also achieved an underlying net profit after tax of $103.1 million for the half year (31 December 2021: $100.1 million).
Balance Sheet
Total assets decreased 1.5% during the half year ended 31 December 2022 to $6,896.9 million (30 June 2022: $6,998.8 million restated). Cash and cash equivalents decreased to $313.2 million (30 June 2022: $572.4 million) in line with plans as the Group invested in growth projects mainly at Cowal and Red Lake (both new underground mines).
The net carrying amount of property, plant and equipment, mine development and exploration assets increased by $77.9 million due to additions of $422.7 million offset by depreciation and exchange differences of $257.2 million and $69.7 million respectively. The total exploration write off for the period amounted to $4.0 million.
Total liabilities for the Group decreased to $3,648.0 million at 31 December 2022 (30 June 2022: $3,744.9 million restated), a decrease of $96.9 million, or 2.6% on the prior period.
Cash Flow
Total cash outflow for the half year amounted to $258 million (31 December 2021: $991 million inflow)
| 31 December | 31 December | |||
|---|---|---|---|---|
| 2022 | 2021 | Change | ||
| $'000 | $'000 | $'000 | ||
| Cash flows from operating activities | 297,954 | 330,140 | (32,186) | |
| Cash flows from investing activities | (413,267) | (679,623) | 266,356 | |
| Cash flows from financingactivities | (142,908) | 1,340,506 | (1,483,414) | |
| Net movement in cash | (258,221) | 991,023 | (1,249,244) | |
| Cash at the beginning of the half year | 572,427 | 160,062 | 412,365 | |
| Effects of exchange rate changes on cash and cash equivalents | (984) | (737) | (247) | |
| Cash at the end of the halfyear | 313,222 | 1,150,348 | (837,126) |
8
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
Financial Performance (continued)
The decrease in net cash inflow from operating activities was largely attributable to increased interest payments and payments to suppliers. Net cash outflows from investment activities were $413.3 million, a decrease of $266.4 million from the prior period (31 December 2021: $679.6 million outflow). The outflow is mainly attributable to additions to Property, Plant and Equipment and Mine Development and exploration.
Net cash outflows from financing activities were $143 million, an decrease of $1,483.4 million for the prior half year (31 December 2021: 1,341 million outflow). The main contributors for the half yearly cash outflow are the loan repayments of to $80.1 million and the FY22 final dividend paid totalling $55.0 million.
Evolution's $525.0 million Revolving Credit Facility remains undrawn, reinforcing Evolution’s strong balance sheet with total available liquidity of $838 million.
Taxation
During the half year period, the Group made income tax payments of $39.3 million (31 December 2021: $36.1 million) and recognised an income tax expense of $34.5 million (31 December 2021: $46.3 million).
Capital Investment
Capital investment for the half year totalled $389.9 million (31 December 2021: $273.5 million). This consisted of sustaining capital, including near mine exploration and resource definition of $88.1 million (31 December 2021: $69.8 million) and mine development of $301.8 million (31 December 2021: $203.7 million). The main capital projects included Cowal underground mine development and Integrated Waste Landform, Mine Development and PFS mine extension study at Ernest Henry, CYD Surface Decline, Capital Expenditure and Mine Development at Red Lake, underground development drilling and future growth project studies at Mungari, TSF buttressing and TSF Lift at Mt Rawdon.
Financing
Total finance costs for the half year were $40.4 million (31 December 2021: $16.8 million). Included in total finance costs are interest expenses of $36.3 million (31 December 2021: $15.0 million), discount unwinding on provision for consideration payable to Glencore for Ernest Henry Operation of $2.1 million, amortisation of debt establishment costs of $1.7 million (31 December 2021: $1.2 million) and interest expense on lease liability unwinding of $0.3 million (31 December 2021: $0.3 million).
The repayment periods and the available funds as at 31 December 2022 on each facility are set out below:
| Facility Name | Term Date | Facility Size $m |
Amount Outstanding $m |
Available Amount $m |
|
|---|---|---|---|---|---|
| Revolving Credit Facility - Facility A | 12 Oct 2025 | $525.0 | $0.0 | $525.0 | |
| Term Loan – Facility B | 15 Jan 2025 | $570.0 | $310.0 | $0.0 | |
| Performance Bond - Facility C | 17 Dec 2024 | $220.0 | $104.8 | $115.2 | |
| Performance Bond – Facility D (CAD) | 30 Nov 2024 | $125.0 | $66.9 | $58.1 | |
| Term Loan – Facility E | 15 Apr 2026 | $440.0 | $365.0 | $0.0 | |
| US Private Placement (USD) | 8 Nov 2028 | $200.0 | $200.0 | $0.0 | |
| US Private Placement (USD) | 14 Feb 2031 | $200.0 | $200.0 | $0.0 | |
| US Private Placement(USD) | 8 Nov 2028 | $350.0 | $350.0 | $0.0 |
Dividends
The Company's dividend policy is, whenever possible, to pay a dividend based on group cash flow generated during a year. The Group's free cash flow is defined as cash flow before debt and dividends and mergers and acquisitions. The Directors assess the group cash flow and outlook for the business with the intention to return excess cash to shareholders and targeting a level around 50% of group cash flow.
The Board has confirmed that the Group is in a sound position to meet its commitment under the current Group policy to pay an interim fully franked dividend for the current period of 2 cents per share. The aggregate amount of the interim dividend to be paid on 2 June 2023 is estimated at $36.7 million.
The Dividend Reinvestment Plan ("DRP") remains suspended.
Significant changes in the state of affairs
There were no significant changes in the nature of the activities of the Group during the period, other than those included in the Key Highlights.
Further information on likely developments in the operations of the Group and the expected results of operations have not been included in this Half-Year Financial Report because the Directors believe it would be likely to result in unreasonable prejudice to the Group.
Events occurring after the reporting period
Refer to Note 16 of the Consolidated Financial Statements for details of events occurring after the reporting period.
9
Evolution Mining Limited Directors' Report 31 December 2022 (Continued)
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 11.
Rounding of amounts
The Group is of a kind referred to in ASIC Corporations (Rounding in Financial/Directors Reports) Instrument 2016/191, issued by the Australian Securities and Investments Commission relating to the 'rounding off' of amounts in the Directors' off Report have been rounded in accordance with that ASIC Corporations Instrument to the nearest dollar.
This report is made in accordance with a resolution of Directors.
==> picture [98 x 44] intentionally omitted <==
Lawrence (Lawrie) Conway Managing Director and Chief Executive Officer
==> picture [72 x 49] intentionally omitted <==
Andrea Hall Chair of the Audit Committee
Sydney
10
p[-wc]
Auditor's Independence Declaration
As lead auditor for the review of Evolution Mining Limited for the half-year ended 31 December 2022, 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 [73 x 33] intentionally omitted <==
Brett Entwistle Partner PricewaterhouseCoopers
Sydney 16 February 2023
PricewaterhouseCoopers, ABN 52 780 433 757
One International Towers Sydney, Watermans Quay, Barangaroo, GPO BOX 2650, SYDNEY NSW 2001 T: +61 2 8266 0000, F: +61 2 8266 9999, w .pwc.com.au
Level 11, 1PSQ, 169 Macquarie Street, Parramatta NSW 2150, PO Box 1155 Parramatta NSW 2124 T: +61 2 9659 2476, F: +61 2 8266 9999, www.pwc.com.au
Liability limited by a scheme approved under Professional Standards Legislation.
1 1
Evolution Mining Limited Consolidated Statement of Profit or Loss and Other Comprehensive Income For the half-year ended 31 December 2022
| Notes | 31 December 2022 31 December 2021 $'000 $'000 |
|---|---|
| Sales revenue 3 Cost of sales 3 Gross Profit Interest income Other (expenses) / income 3 Share based payments expense Corporate and other administration costs 3 Transaction and integration costs 3 Exploration and evaluation costs expensed 9 Finance costs 3 Profit before income tax expense Income tax expense 4 Profit after income tax expense attributable to Owners of Evolution Mining Limited Other comprehensive income Changes in the fair value of equity investments at fair value through other comprehensive income (FVOCI) net of tax (will not be reclassified to profit or loss) Exchange differences on translation of foreign operations (may be reclassified to profit or loss) Cash flow reserve net of tax (may be reclassified to profit or loss) Cost of hedging reserve net of tax (may be reclassified to profit or loss) Other comprehensive income for the period, net of tax Total comprehensive income for the period Total comprehensive income for the period is attributable to: Owners of Evolution Mining Limited Earnings per share for profit attributable to Owners of Evolution Mining Limited: Basic earnings per share Diluted earnings per share |
1,132,819 898,625 (900,747) (686,248) |
| 232,073 212,377 4,685 831 (23,641) 8,490 (7,618) (6,126) (22,506) (19,152) (3,150) (31,444) (4,003) (11,095) (40,399) (16,785) |
|
| 135,441 137,096 (34,527) (46,337) |
|
| 100,914 90,759 |
|
| (14) 5,308 (39,679) 7,470 (17,433) — (926) — |
|
| (58,052) 12,778 |
|
| 42,862 103,537 |
|
| 42,862 103,537 |
|
| 42,862 103,537 |
|
| Cents Cents 5.50 5.01 5.48 4.99 |
The above Consolidated Statement of Profit or Loss and Other Comprehensive Income should be read in conjunction with the accompanying notes.
12
Evolution Mining Limited Consolidated Balance Sheet As at 31 December 2022
| Notes | 31 December 2022 PPA Adjusted 30 June 20222 |
|---|---|
| $'000 $'000 |
|
| ASSETS Current assets Cash and cash equivalents Trade and other receivables Inventories Current tax receivables Total current assets Non-current assets Inventories Equity investments at fair value 6 Property, plant and equipment 7 Mine development and exploration 9 Right-of-use assets 8 Derivative assets 6 Deferred tax assets Other non-current assets Total non-current assets Total assets LIABILITIES Current liabilities Trade and other payables Interest bearing liabilities 10 Provisions Derivative liabilities 6 Lease liabilities 8 Other current Liabilities Total current liabilities Non-current liabilities Interest bearing liabilities 10 Provisions Deferred tax liabilities Lease liabilities 8 Other non-current liabilities Total non-current liabilities Total liabilities Net assets EQUITY Issued capital 11 Reserves Retained earnings Capital and reserves attributable to owners of Evolution Mining Limited Total equity |
313,222 572,427 161,636 153,449 290,358 250,512 41,577 33,733 |
| 806,793 1,010,121 |
|
| 172,820 158,674 60,826 60,840 1,877,039 1,699,875 3,708,393 3,807,652 54,287 19,092 |
|
| 91,642 113,213 |
|
| 69,431 72,797 55,689 56,565 |
|
| 6,090,127 5,988,709 |
|
| 6,896,920 6,998,829 |
|
| 380,545 407,341 173,042 167,318 73,691 73,893 |
|
| 2,432 2,671 |
|
| 18,266 12,751 200,000 197,914 |
|
| 847,976 861,888 |
|
| 1,583,863 1,670,628 480,510 489,579 635,246 642,838 37,915 9,097 62,458 70,824 |
|
| 2,799,992 2,882,966 |
|
| 3,647,968 3,744,854 |
|
| 3,248,952 3,253,976 |
|
| 2,644,103 2,644,103 80,507 131,420 524,342 478,453 |
|
| 3,248,952 3,253,976 |
|
| 3,248,952 3,253,976 |
The above Consolidated Balance Sheet should be read in conjunction with the accompanying notes.
2 Upon revising the provisional fair values of Ernest Henry (acquired 1 January 2022) prior year comparative figures have been restated. Refer to note 15 for further details.
13
Evolution Mining Limited Consolidated Statement of Changes in Equity For the half-year ended 31 December 2022
| Notes | Issued capital Share- based payments Fair value revaluation reserve Foreign currency translation Cash flow hedge reserve Retained earnings Total equity $'000 $'000 $'000 $'000 $'000 $'000 $'000 |
|---|---|
| Balance at 1 July 2021 Profit after income tax expense Changes in fair value of equity investments at FVOCI net of tax Exchange differences on translation of foreign operations Cash flow hedge reserve net of tax Cost of hedging net of tax Total comprehensive income Transactions with owners in their capacity as owners: Issue of share capital Dividends provided for or paid 5 Recognition of share-based payments Balance at 31 December 2021 Balance at 1 July 2022 Profit after income tax expense Changes in fair value of equity investments at FVOCI net of tax Exchange differences on translation of foreign operations Cash flow hedge reserve net of tax Cost of hedging net of tax Total comprehensive expense Transactions with owners in their capacity as owners: Dividends provided for or paid 5 Recognition of share-based payments Balance at 31 December 2022 |
2,183,727 66,833 12,606 (30,033) — 301,757 2,534,890 — — — — — 90,759 90,759 — — 5,308 — — — 5,308 — — — 7,470 — — 7,470 — — |
| — — 5,308 7,470 — 90,759 103,537 |
|
| 460,376 — — — — — 460,376 — — — — — (91,638) (91,638) — 4,596 — — — — 4,596 |
|
| 460,376 4,596 — — — (91,638) 373,334 |
|
| 2,644,103 71,429 17,914 (22,563) — 300,878 3,011,761 |
|
| 2,644,103 78,064 (588) 22,623 31,322 478,453 3,253,976 — — — — — 100,914 100,914 — — (14) — — — (14) — — — (39,679) — — (39,679) (17,433) (17,433) (926) (926) |
|
| — — (14) (39,679) (18,359) 100,914 42,862 |
|
| — — — — — (55,029) (55,029) — 7,143 — — — — 7,143 |
|
| — 7,143 — — — (55,029) (47,886) |
|
| 2,644,103 85,207 (602) (17,056) 12,963 524,342 3,248,952 |
The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.
14
Evolution Mining Limited Consolidated Statement of Cash Flows For the half-year ended 31 December 2022
| Notes | 31 December 2022 31 December 2021 $'000 $'000 |
|---|---|
| Cash flows from operating activities Receipts from customers, inclusive of GST Payments to suppliers and employees, inclusive of GST Payments for transaction and integration costs Other income Interest received Interest paid Income taxes paid Net cash inflow from operating activities Cash flows from investing activities Payments for property, plant and equipment Payments for mine development and exploration Proceeds from sale of property, plant and equipment Proceeds from contingent consideration assets Proceeds from sale of subsidiary Payments for acquisition of subsidiary, net of cash acquired 15 Net cash outflow from investing activities Cash flows from financing activities Proceeds from interest bearing liabilities 10 Repayment of interest bearing liabilities 10 Lease liability principal payments 8 Dividends paid 5 Proceeds from issue of shares 11 Net cash (outflow) / inflow from financing activities Net increase in cash and cash equivalents Cash and cash equivalents at the beginning of the period Effects of exchange rate changes on cash and cash equivalents Cash and cash equivalents at the end of the period |
1,162,474 921,260 (795,982) (533,578) (3,150) (11,312) 6,139 4,308 4,685 831 (36,923) (15,318) (39,289) (36,051) |
| 297,954 330,140 |
|
| (245,331) (170,188) (169,831) (154,604) 1,101 — 794 3,268 — 30,364 — (388,463) |
|
| (413,267) (679,623) |
|
| — 1,189,523 (80,105) (210,000) (7,774) (7,755) (55,029) (91,638) — 460,376 |
|
| (142,908) 1,340,506 |
|
| (258,221) 991,023 572,427 160,062 (984) (737) |
|
| 313,222 1,150,348 |
The above Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes.
15
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022
Contents of the Notes to the Consolidated Financial Statements
| Page | ||
|---|---|---|
| 1 | Significant change in the current reporting period | 17 |
| 2 | Performance by mine | 17 |
| 3 | Revenue and expenses | 18 |
| 4 | Income tax expense | 20 |
| 5 | Dividends | 20 |
| 6 | Financial assets and financial liabilities | 21 |
| 7 | Property, plant and equipment | 22 |
| 8 | Leases | 22 |
| 9 | Mine development and exploration | 24 |
| 10 | Interest bearing liabilities | 24 |
| 11 | Issued capital | 26 |
| 12 | Related party transactions | 26 |
| 13 | Contingent liabilities and contingent assets | 27 |
| 14 | Gold delivery commitments | 27 |
| 15 | Business combinations | 28 |
| 16 | Events occurring after the reporting period | 30 |
| 17 | Basis of preparation of half-year report | 30 |
16
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
1 Significant changes in the current reporting period
No matter or circumstance has occurred during the period 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 years.
2 Performance by mine
(a) Description of segments
The Group has identified its operating segments based on the internal reports that are reviewed and used by the Executive Chair and the Senior Leadership Team (the chief business decision makers) in assessing performance and in determining the allocation of resources.
The Group’s operational mine sites and exploration 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 is not a separate segment and includes share-based payment expenses and other corporate expenditures supporting the business during the year.
Segment performance is evaluated based on earnings before interest, tax, depreciation and amortisation (EBITDA). EBITDA also excludes financial items not considered to be contributing to underlying profit such as fair value amortisation expenses and transaction and integration costs.
The Group’s operations are conducted in the mining industry in Australia and Canada. Red Lake is in Canada, and the revenue generated by Red Lake is outside of Australia.
(b) Segment information
The segment information for the reportable segments for the half-year ended 31 December 2022 is as follows:
| Ernest | Corporate | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Cowal | Mungari | Mt Rawdon | Henry | **Red Lake ** | Exploration | 3 Mt Carlton | Total | ||
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| Revenue | 327,604 | 168,209 | 62,208 |
431,149 | 143,650 |
— |
— |
— | 1,132,819 |
| EBITDA | 175,597 | 43,524 |
(7,946) |
257,982 | 33,515 |
(4,003) |
(52,421) |
— | 446,248 |
| Sustaining Capital | 6,632 | 18,662 |
4,415 |
30,356 | 27,811 |
— |
234 |
— | 88,110 |
| Major Capital | 162,879 | 21,038 |
10,659 |
21,028 | 86,152 |
— |
— |
— | 301,756 |
| Total Capital | 169,511 | 39,700 |
15,074 |
51,384 | 113,963 |
— |
234 |
— | 389,866 |
The segment information for the reportable segments for the half-year ended 31 December 2021 is as follows:
| Ernest | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Cowal | Mungari | Mt Rawdon | Henry | **Red Lake ** | Exploration | Corporate Mt Carlton | Total | ||
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| Revenue | 267,684 | 162,752 | 75,234 | 234,438 | 108,361 |
— |
— |
50,156 | 898,625 |
| EBITDA | 145,141 | 47,700 |
29,143 |
173,197 | 9,099 |
(11,095) |
(15,332) |
15,427 | 393,280 |
| Sustaining Capital | 8,740 | 12,850 |
5,090 |
12,960 | 27,070 |
— |
451 |
2,680 | 69,841 |
| Major Capital | 97,890 | 24,150 |
16,350 |
— | 64,330 |
— |
— |
980 | 203,700 |
| Total Capital | 106,630 | 37,000 |
21,440 |
12,960 | 91,400 |
— |
451 |
3,660 | 273,541 |
3 Included within Corporate EBITDA are Foreign Exchange losses of $28 million related to quotational period price adjustments on sales at Ernest Henry. This took effect from 1 January 2022 with the 100% acquisition of Ernest Henry.
17
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
2 Performance by mine (continued)
(c) Segment reconciliation
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| $'000 | $'000 | |
| Reconciliation of profit before income tax expense | ||
| EBITDA | 446,248 | 393,280 |
| Depreciation and amortisation | (271,942) | (208,788) |
| Interest income | 4,685 | 831 |
| Transaction and integration costs | (3,150) | (31,444) |
| Finance costs | **(40,399) ** | (16,785) |
| Profit before income tax expense | 135,441 | 137,096 |
3 Revenue and expenses
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| $'000 | $'000 | |
| Revenue from contracts with customers | ||
| Gold sales | 805,909 | 753,881 |
| Silver sales | 9,011 | 9,659 |
| Copper sales | 354,084 | 135,085 |
| Gross Revenue | 1,169,004 | 898,625 |
| Concentrate treatment, refiningand freight deductions4 | **(36,185) ** | — |
| Net Revenue | 1,132,819 | 898,625 |
| Disaggregation of revenue from contracts | Ernest | ||||||
|---|---|---|---|---|---|---|---|
| with customers | Cowal | Mungari | Mt Carlton | Mt Rawdon | Henry | Red Lake | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| 31 December 2022 | |||||||
| Gold sales | 324,118 | 167,908 | — |
60,914 |
109,414 |
143,554 |
805,909 |
| Silver sales | 3,486 | 300 | — |
1,294 |
3,835 |
96 |
9,011 |
| Copper sales | — | — | — |
— |
354,084 |
— |
354,084 |
| Concentrate treatment, refining and freight deductions3 |
(36,185) | (36,185) | |||||
| Total Revenue from contracts with customers | 327,604 | 168,208 | — |
62,208 |
431,148 |
143,650 |
1,132,819 |
| Disaggregation of revenue from contracts | Ernest | ||||||
|---|---|---|---|---|---|---|---|
| with customers | Cowal | Mungari | Mt Carlton | Mt Rawdon | Henry | Red Lake | Total |
| $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
| 31 December 2021 | |||||||
| Gold sales | 264,286 | 162,488 | 39,058 |
73,755 |
105,991 | 108,303 | 753,881 |
| Silver sales | 3,399 | 263 | 3,178 |
1,478 |
1,283 | 58 | 9,659 |
| Copper sales | — | — | 7,921 |
— |
127,164 | — | 135,085 |
| Total Revenue from contracts with customers | 267,685 |
162,751 | 50,157 |
75,233 |
234,438 | 108,361 | 898,625 |
Revenues of $357.9 million (31 December 2021: $128.4 million) which relate to copper and silver sales are derived from a single external customer. The other major customers include refineries and financial institutions.
4 Ernest Henry treatment, refining and freight costs classified as a deduction to revenue in line with AASB 15.
18
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
3 Revenue and Expenses (continued)
| 31 December 2022 31 December 2021 $'000 $'000 |
|
|---|---|
| Other Income / (Expenses) | |
| Net foreign exchange (loss) Gain on sale of Mt Carlton Other |
(27,817) (4,544) — 9,958 4,176 3,076 |
| Total Other Income /(Expenses) | (23,641) 8,490 |
| 31 December 2022 31 December 2021 $'000 $'000 |
|
| Cost of sales Mine operating costs Royalty and other selling costs Depreciation and amortisation expense Corporate and other administration costs Corporate overheads Depreciation and amortisation expense Transaction and integration costs Contractor, consultants and advisory expense Corporate and administration expense Stamp duty on business combinations Finance costs Amortisation of debt establishment costs Unwinding of discount on provisions Interest expense unwinding - lease liability Interest expense Depreciation and amortisation Cost of sales Corporate and other administration costs |
592,633 448,318 37,515 30,599 270,599 207,331 |
| 900,747 686,248 |
|
| 21,163 17,695 1,343 1,457 |
|
| 22,506 19,152 |
|
| 2,231 7,201 919 4,111 — 20,132 |
|
| 3,150 31,444 |
|
| 1,689 1,241 2,086 226 286 342 36,339 14,976 |
|
| 40,399 16,785 |
|
| 270,599 207,330 1,343 1,457 |
|
| 271,942 208,788 |
19
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
4 Income tax expense
(a) Income tax expense
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| $'000 | $'000 | |
| Current tax on profits for the period | 32,282 | (9,709) |
| Deferred tax | 2,245 | 56,046 |
| Adjustments for current tax ofpriorperiods | — | — |
| Total | 34,527 | 46,337 |
(b) Numerical reconciliation of income tax expense to prima facie tax payable
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| $'000 | $'000 | |
| Profit before income tax | 135,441 | 137,096 |
| Tax at the Australian tax rate of 30% | 40,632 | 41,129 |
| Tax effect of amounts which are not deductible (taxable) in calculating taxable income: | ||
| Accounting gain on sale of subsidiary | (2,988) | |
| Tax loss on sale of subsidiary | (43,676) | |
| Deferred tax expense from sale of subsidiary | 40,937 | |
| Adjustments for current tax of prior periods | (4,664) | — |
| Share-based payments | 1,099 | 1,838 |
| Dividend income received | (663) | (663) |
| Previously unrecognised tax losses | — | |
| Other | (2,484) | 11,727 |
| Adjustment for difference between Australian and overseas tax rates | 607 | (1,967) |
| Income tax expense | 34,528 | 46,337 |
5 Dividends
(a) Ordinary shares
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| $'000 | $'000 | |
| Interim dividend - 2023 Interim dividend for the year ended 30 June 2023 of 2.0 cents per share fully franked | ||
| (31 December 2021: 3.0 cents per share fully franked) to be paid on 2 June 2023. | 36,700 | 54,990 |
| Final dividend - 2022 | ||
| Final dividend for the year ended 30 June 2022 of 3.0 cents per share fully franked (30 June 2021: 5.0 cents | ||
| per share fullyfranked) paid on 29 September 2022 | 55,029 | 91,638 |
| Total dividendpaid | 91,729 | 146,628 |
20
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
6 Financial assets and financial liabilities
| 31 December 2022 30 June 2022 |
|
|---|---|
| $'000 $'000 |
|
| Listed securities - Non-current | |
| Tribune Resources Ltd Musgrave Minerals Ltd Emmerson Resources Ltd Riversgold Ltd Navarre Minerals Ltd Other |
44,821 42,833 4,558 5,318 3,686 4,669 471 408 7,239 7,592 51 20 |
| 60,826 60,840 |
Recognition and measurement
Equity Investments at fair value
Changes in the fair value of equity investments are presented and accumulated in a separate reserve within equity and not through profit or loss. Fair value has been determined based on quoted market prices at balance date (level 1 valuation methodology). On disposal of these equity investments, any related balance within the FVOCI reserve is reclassified to retained earnings. These equity instruments are not held for trading but rather intended to be held over the long-term as strategic investments and the group considers this classification to be more relevant.
(a) Hedging Instrument
| 30 December 2022 |
30 June 2022 | |
|---|---|---|
| $'000 | $'000 | |
| Cross currency interest rate swaps | ||
| Financial assets - non-current | 91,642 | 113,213 |
| Financial liability- current | (2,432) | (2,671) |
| Total cross currency interest rate swaps | 89,210 | 110,542 |
Recognition and measurement
The Group entered into derivative financial instruments during FY22 (fixed to fixed cross currency interest rate swap contracts) to manage its exposure to foreign exchange rate and interest rate risk arising from the US private placements. Under the cross currency interest rate swap interest rate contracts (CCIRS), T agrees to exchange the fixed USD and fixed AUD interest amounts calculated on agreed notional principal amounts. Such contracts enable Evolution to mitigate the exposure to cash flow variability arising from changes in foreign exchange rates.
Evolution designates the CCIRS contracts as cash flow hedges. As the critical terms of the CCIRS contracts and their corresponding hedged items are the same, Evolution performs a qualitative assessment of effectiveness and it is expected that the value of the CCIRS contracts and the value of the corresponding hedged items will systematically change in opposite direction in response to movements in the underlying foreign exchange rates. The main source of hedge ineffectiveness in these hedge relationships is the effect of the counterparty and Evolution’s own credit risk on the fair value of the CCIRS contracts, which is not reflected in the fair value of the hedged item attributable to the change in foreign exchanges rates.
The following tables details various information regarding CIRCS contracts outstanding at the end of the reporting period and their related hedged items.
| Cross currency interest rate swaps | Notional Amount (USD) $'000 |
|---|---|
| Less than 1 year | — |
| 1 to 2 years | — |
| 2 to 5 years | — |
| 5 years + | 750,000 |
| Average FX strike rate | 0.7332 |
| Average (USD) Interest rate | 3.0500% |
| Average(AUD)Interest rate | 3.6105% |
21
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
7 Property, plant and equipment
| PPA Adjusted | |||
|---|---|---|---|
| Plant and | |||
| Freehold land | equipment5 | Total | |
| $'000 | $'000 | $'000 | |
| At 1 July 2022 | |||
| Cost | 26,433 | 3,098,167 |
3,124,600 |
| Accumulated depreciation | — | (1,424,726) |
(1,424,726) |
| Net carrying amount | 26,433 | 1,673,441 |
1,699,874 |
| Half-Year ended 31 December 2022 | |||
| Carrying amount at the beginning of the period | 26,433 | 1,673,441 |
1,699,874 |
| Additions | — | 245,331 |
245,331 |
| Reclassifications | — | 15,713 |
15,713 |
| Disposals | — | (1,101) |
(1,101) |
| Depreciation | — | (64,247) |
(64,247) |
| Exchange differences taken to reserve | (170) | (18,362) | (18,532) |
| Carrying amount at the end of theperiod | 26,263 | 1,850,776 |
1,877,038 |
| At 31 December 2022 | |||
| Cost | 26,263 | 3,333,768 |
3,360,030 |
| Accumulated depreciation | — | (1,482,991) |
(1,482,991) |
| Net carrying amount | 26,263 | 1,850,777 |
1,877,039 |
| Included in above | |||
| Assets in the course of construction | — | 501,948 |
501,948 |
8 Leases
This note provides information for leases where the Group is a lessee.
The consolidated balance sheet shows the following amounts relating to leases:
| 31 December | ||
|---|---|---|
| 2022 | 30 June 2022 | |
| $'000 | $'000 | |
| Right-of-use assets | ||
| Plant and Machinery | 52,175 | 16,218 |
| Property | 1,927 | 2,612 |
| Office Equipment | 185 | 262 |
| Total Right-of-use assets | 54,287 | 19,092 |
| 31 December | ||
|---|---|---|
| 2022 | 30 June 2022 | |
| $'000 | $'000 | |
| Lease Liabilities | ||
| Current | 18,266 | 12,751 |
| Non-current | 37,915 | 9,097 |
| Total Lease Liabilities | 56,181 | 21,848 |
5 Upon revising the provisional fair values of Ernest Henry (acquired 1 January 2022), the carrying amount at the beginning of the period has been restated. Refer to note 15 for further details.
22
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
8 Leases (continued)
The consolidated statement of profit or loss and other comprehensive income shows the following amounts relating to leases:
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| $'000 | $'000 | |
| Depreciation charge of right-of-use assets | ||
| Plant and Machinery | 6,149 | 6,831 |
| Property | 685 | 712 |
| Office Equipment | 78 | 62 |
| Total depreciation charge of right-of-use assets | 6,912 | 7,605 |
| 31 December | 31 December | |
|---|---|---|
| 2022 | 2021 | |
| $'000 | $'000 | |
| Other Items | ||
| Interest expense | 286 | 342 |
| Expense relatingto short-term leases | — | 393 |
| Total Other Items | 286 | 735 |
The total cash outflow in the current period was $(8.1) million including short-term lease payments.
The tables below analyse the Group's lease liabilities into relevant maturity groupings based on their contractual maturities.
| Less than Between 1 Between 2 Over 5 Total Carrying 1 year and 2 years and 5 years years contractual amount cash flows |
Less than Between 1 Between 2 Over 5 Total Carrying 1 year and 2 years and 5 years years contractual amount cash flows |
|---|---|
| $'000 $'000 $'000 $'000 $'000 $'000 |
|
| At 31 December 2022 Lease liabilities 20,364 15,448 21,383 4,384 |
61,579 56,181 |
23
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
9 Mine development and exploration
| PPA Adjusted | Total | ||
|---|---|---|---|
| Producing mines6 |
Exploration and evaluation |
||
| $'000 | $'000 | $'000 | |
| At 1 July 2022 | |||
| Cost | 5,852,929 | 438,327 | 6,291,256 |
| Accumulated depreciation | (2,478,011) | (5,592) | (2,483,603) |
| Net carrying amount | 3,374,918 | 432,735 | 3,807,653 |
| Half-Year ended 31 December 2022 | |||
| Carrying amount at the beginning of the period | 3,374,918 | 432,735 | 3,807,652 |
| Additions | 141,618 | 17,893 | 159,511 |
| Amortisation relating to fair value uplift on business combinations | (57,848) | — | (57,848) |
| Reclassifications | (15,713) | — | (15,713) |
| Write-off | — | (4,003) | (4,003) |
| Amortisation | (153,991) | — | (153,991) |
| Exchange differences taken to reserve | (21,620) | (5,595) | (27,215) |
| Carrying amount at the end of theperiod | 3,267,364 | 441,030 | 3,708,393 |
| At 31 December 2022 | |||
| Cost | 5,929,926 | 446,622 | 6,376,547 |
| Accumulated amortisation | (2,662,562) | (5,592) | (2,668,154) |
| Net carrying amount | 3,267,364 | 441,030 | 3,708,393 |
10 Interest bearing liabilities
| 31 December 2022 | 30 June 2022 | |
|---|---|---|
| $'000 | $'000 | |
| Current liabilities | ||
| Bank loans | 175,000 | 170,000 |
| Less: Borrowingcosts | (1,958) | (2,682) |
| Total current liabilities | 173,042 | 167,318 |
| Non-current liabilities | ||
| Bank loans | 500,000 | 590,000 |
| US Private Placements | 1,093,587 | 1,088,692 |
| Less: Borrowingcosts | (9,724) | (8,064) |
| Total non-current liabilities | 1,583,863 | 1,670,628 |
The Group had successfully raised US$750 million through US Private Placement during FY22 and arranged cross currency interest rate swaps to eliminate foreign currency exposure on the future interest and principal repayments on maturity. The Group drew down Facility E of $440 million and has made repayments of $75 million, while $260 million was repaid for Facility B. Facility A's line of credit has been re-financed and increased to $525 million during the period.
6 Upon revising the provisional fair values of Ernest Henry (acquired 1 January 2022) prior year comparative figures have been restated. Refer to note 15 for further details.
24
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
10 Interest bearing liabilities (continued)
The repayment periods, facility size and amounts drawn at 31 December 2022 on each facility are set out below:
| Facility Name | Term Date | Facility Size | Amount | Available Amount |
|---|---|---|---|---|
| $m | Outstanding | $m | ||
| Revolving Credit Facility - Facility A | 12 Oct 2025 | $525.0 | $0.0 | $525.0 |
| Term Loan – Facility B | 15 Jan 2025 | $570.0 | $310.0 | $0.0 |
| Performance Bond - Facility C | 17 Dec 2024 | $220.0 | $104.8 | $115.2 |
| Performance Bond – Facility D (CAD) | 30 Nov 2024 | $125.0 | $66.9 | $58.1 |
| Term Loan – Facility E | 15 Apr 2026 | $440.0 | $365.0 | $0.0 |
| US Private Placement (USD) | 8 Nov 2028 | $200.0 | $200.0 | $0.0 |
| US Private Placement (USD) | 14 Feb 2031 | $200.0 | $200.0 | $0.0 |
| US Private Placement (USD) | 8 Nov 2028 | $350.0 | $350.0 | $0.0 |
The amounts disclosed in the table are the contractual undiscounted cash flows. Balances due within 12 months equal their carrying balances as the impact of discounting is not significant.
| Less than 1 year Between 1 and 2 years Between 2 and 5 years Over 5 years Total contractual Carrying amount $'000 $'000 $'000 $'000 $'000 $'000 |
|
|---|---|
| At 31 December 2022 Interest bearing liabilities At 30 June 2022 Interest bearing liabilities |
175,000 300,000 200,000 1,088,692 1,763,692 1,763,692 |
| 175,000 300,000 200,000 1,088,692 1,763,692 1,763,692 |
|
| 170,000 185,000 405,000 1,088,692 1,848,692 1,848,692 |
|
| 170,000 185,000 405,000 1,088,692 1,848,692 1,848,692 |
25
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
11 Issued capital
(a) Contributed equity
Movements in ordinary share capital
Ordinary shares are fully-paid and have no par value. They carry one vote per share and the rights to dividends. They bear no special terms or conditions affecting income or capital entitlements of the shareholders and are classified as equity.
| Number of | ||
|---|---|---|
| shares | $'000 | |
| Balance at 1 July 2021 | 1,708,667,085 | 2,183,727 |
| Shares issued under institutional placement | 103,896,104 | |
| Shares issued under Share Purchase Plan | 17,639,298 | 392,858 |
| Shares issued on vesting of performance rights | 2,529,221 | 67,518 |
| Shares issued under Employee Share Scheme | 207,536 | — |
| Shares issued under NED EquityPlan | 68,439 | — |
| Balance as at 31 December 2021 | 1,833,008 | 2,644,103 |
| Balance at 1 July 2022 | 1,833,007,683 | 2,644,103 |
| Shares issued under institutional placement | — | |
| Shares issued under Share Purchase Plan | 1,360,692 | — |
| Shares issued on vesting of performance rights | — | |
| Shares issued under Employee Share Scheme | 545,760 | — |
| Shares issued under NED EquityPlan | 102,184 | — |
| Balance as at 31 December 2022 | 1,835,016,319 | 2,644,103 |
12 Related party transactions
(a) Transactions with other related parties
Directors fees were paid to Mr James Askew, who is a director of International Mining and Finance Corp, and Mr Jason Attew. Amounts paid in the half year period are summarized as follows:
| 31 December 2022 31 December 2021 | 31 December 2022 31 December 2021 | |
|---|---|---|
| $ | $ | |
| Related party transactions | ||
| International Mining & Finance Corp.* | 104,433 | 87,500 |
| Jason Attew | 86,440 | 82,363 |
| Total | 190,873 | 169,863 |
- Payment to International Mining & Finance Corp includes $44,126 expense reimbursements.
26
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
13 Contingent liabilities and contingent assets
The Group had contingent liabilities at 31 December 2022 in respect of:
(i) Claims
At the date of this report the Group was unaware of any material claims, actual or contemplated.
(ii) Guarantees
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 2022. The total of these guarantees at 31 December 2022 was $345.1 million with various financial institutions (30 June 2022: $148.0 million).
(iii) Red Lake
The Group recognised a contingent consideration liability on the purchase consideration of Red Lake of $47.7 million.
14 Gold delivery commitments
Commitments in Australia:
| Gold for | Average | Value of | |
|---|---|---|---|
| physical delivery | contracted sales | committed sales | |
| oz | price $/oz | $'000 | |
| At 31 December 2022 | |||
| Within one year | 50,000 | 1,927 |
96,650 |
| 50,000 | 1,927 |
96,650 |
|
| At 30 June 2022 | |||
| Within one year | 100,000 | 1,916 |
191,600 |
| 100,000 | 1,916 |
191,600 |
|
| Commitments in Canada: |
| Gold for | Average | Value of | |
|---|---|---|---|
| physical delivery | contracted sales | committed sales | |
| oz | price C$/oz | C$'000 | |
| At 31 December 2022 | |||
| Within one year | 20,000 | 2,268 |
45,380 |
| 20,000 | 2,268 |
45,380 |
|
| At 30 June 2022 | |||
| Within one year | 40,000 | 2,272 |
90,880 |
| 40,000 | 2,272 |
90,880 |
The counterparties to the physical gold delivery contracts are Australia and New Zealand Banking Group Limited ("ANZ"), National Australia Bank Limited ("NAB"), Westpac Banking Corporation (“WBC”), Commonwealth Bank of Australia ("CBA") and Citibank N.A ("Citibank"). 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 ANZ, NAB, WBC, CBA, Citibank 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 9 Financial Instruments . As a result no derivatives are required to be recognised. The Company has no other gold sale commitments with respect to its current operations.
27
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
Other Disclosures
This section covers additional financial information and mandatory disclosures.
15 Business combinations
On 6 January 2022, the Group announced the completion of the acquisition of full ownership of the Ernest Henry copper-gold mine located ~38km northeast of Cloncurry, Queensland, effective 1 January 2022.
Evolution acquired an economic interest in Ernest Henry in November 2016 from Glencore via joint ventures that delivered 100% of future gold and 30% of future copper and silver produced within an agreed life of mine area. Evolution paid 30% of the operating costs and capital of the operation. Outside the agreed life of mine area, Evolution would have a 49% interest in future additional copper, gold and silver production, and would pay 49% of the operating and capital costs.
From completion of the acquisition, Evolution’s interest in Ernest Henry transitioned to 100% legal ownership of the underlying asset. Additionally, a new offtake arrangement was agreed for 100% of Ernest Henry’s concentrate to be sold to Glencore on standard market terms that also took effect from 1 January 2022.
A total of $1,004 million cash has been paid for this transaction with the second purchase price payment of $200 million paid on 6 January 2023. As part of the overall funding of the transaction and associated costs, Evolution successfully priced a new US$200 million US Private Placement maturing in FY31, at a fixed coupon of 3.06%. Evolution’s investment grade rating was reaffirmed, and the placement was oversubscribed reflecting the investors’ view on the quality of the transaction.
The initial accounting for the acquisition has been revised and finalised for the current period as shown below. These adjustments have determined the net identifiable assets/(liabilities) as being $1.2 million higher than previously reported. The comparative information shown in the financial statements has been restated to include the adjusted fair values. There has been no impact to the comparative profit or loss so as to require restatement.
a) Ernest Henry Acquisition
(i) Summary of acquisition
Under AASB 3, the acquisition by the Group to acquire the remaining 70% of copper and silver above the 1200mRL, and the 51% rights of Glencore of the copper, silver and gold production rights below the 1200mRL results in a business combination achieved in stages or step acquisition. In a business combination achieved in stages, the acquirer shall remeasure its previously held equity interest in the acquiree at its acquisition-date fair value and recognise the resulting gain or loss, if any, in profit or loss or other comprehensive income. The fair vale uplift on the net assets of the Group's existing stake in Ernest Henry (representing 100% of Gold and 30% of copper still to be mined above the 1200mRL) has been determined as $154.2 million. The purchase price allocation and fair value assessment are then applied to 100% of Ernest Henry mine net assets.
Details of the purchase consideration for the net assets acquired are as follows:
| AUD $'000 | |
|---|---|
| Purchase consideration | |
| First tranche of purchase price payment paid on 6 January 2022 | 800,000 |
| Final working capital adjustment paid on 13 May 2022 | 8,998 |
| Discounted value of secondpurchasepricepayment due on 6 January2023 | 195,829 |
| Total | 1,004,827 |
- $200 million second purchase price payment was paid on 4 January 2023.
The fair value of the Group's previously held economic interest in Ernest Henry mine is estimated at $450.6 million. The fair value for the 100% of Ernest Henry mine net assets is then estimated to be $1,455.5 million:
| AUD | |
|---|---|
| $'000 | |
| Fair Value Estimate | |
| Previously held equity interest | 450,695 |
| Acquiringequityinterest | 1,004,827 |
| Total | 1,455,522 |
28
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
15 Business combinations (continued)
A provisional completion balance sheet and purchase price accounting are as follows:
| Provisional Fair | ||
|---|---|---|
| Final Fair Value | Value | |
| $'000 | $'000 | |
| Net assets acquired | ||
| Cash and cash equivalents | 959 | 959 |
| Trade and other receivables | 3,932 | 3,932 |
| Inventories | 32,221 | 32,221 |
| Property, plant and equipment | 354,800 | 313,600 |
| Mine development and exploration | 1,661,980 | 1,382,332 |
| Trade and other payables | (30,534) | (30,534) |
| Employee entitlements | (32,400) | (32,400) |
| Deferred tax liability7 | (387,575) | (66,727) |
| Rehabilitation Provisions | (147,861) | (147,861) |
| Total | 1,455,522 | 1,455,522 |
(ii) Outflow of cash to acquire subsidiary
| AUD | |
|---|---|
| $'000 | |
| Outflow of cash to acquire subsidiary | |
| First purchase price payment paid in cash* | 800,000 |
| Final workingcapital adjustment | 8,998 |
| Total outflow of cash | 808,998 |
(iii) Gain from remeasurement of the fair value of the previously held equity interest
The gain from remeasurement of the fair value of the previously owned economic interest is preliminarily recognised at $154.2 million at 30 June 2022:
| AUD | |
|---|---|
| $'000 | |
| The previously held equity interest at acquisition date | |
| Fair value of previously held interest | 450,695 |
| Carryingvalue as at date of acquisition | (296,489) |
| Gain from fair value remeasurement | 154,206 |
( iv) Acquisition and Integration costs
No Acquisition and integration related costs were incurred during the period. Stamp duty costs were not yet assessed by the respective State Revenue Offices and therefore have not been paid as at 31 December 2022.
(v) Revenue and profit contribution
The acquired business contributed revenues of $431 million and net profit of $84 million to the group for the period from 1 July to 31 December 2022.
7 A deferred tax liability has been recognised on the acquisition opening balance sheet with a corresponding asset recognised under producing mines.
29
Evolution Mining Limited Notes to the Consolidated Financial Statements For the half-year ended 31 December 2022 (continued)
16 Events occurring after the reporting period
The Group announced the appointment of Barrie Van Der Merwe as Chief Financial Officer (CFO) on 24 January 2023.
The second purchase price payment of $200.0 million for the acquisition of Ernest Henry was paid to Glencore on 4 January 2023.
No other matter or circumstance has occurred subsequent to the year 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 years.
17 Basis of preparation of half-year report
This consolidated Half-Year Financial Report for the half-year ended 31 December 2022 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 period ended 30 June 2022 and any public announcements made by Evolution Mining Limited during the half-year ended 31 December 2022 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.
30
Evolution Mining Limited Half-Year Financial Report Directors' Declaration 31 December 2022
In the Directors' opinion:
-
(a) the financial statements and notes set out on pages 17 to 30 are in accordance with the Corporations Act 2001, including:
-
(i) complying with Accounting Standard, the Corporations Regulations 2001 and other mandatory professional reporting requirements, and
-
(ii) giving a true and fair view of the consolidated entity's financial position as at 31 December 2022 and of its performance for the period ended on that date, and
-
(b) there are reasonable grounds to believe that the Group 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 [98 x 43] intentionally omitted <==
==> picture [73 x 50] intentionally omitted <==
Lawrence (Lawrie) Conway Managing Director and Chief Executive Officer
Andrea Hall
Chair of the Audit Committee
Sydney
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
Conclusion
We have reviewed the half-year financial report of Evolution Mining Limited (the Company) and the entities it controlled during the half-year (together the Group), which comprises the consolidated balance sheet as at 31 December 2022, the consolidated statement of changes in equity, consolidated statement of cash flows and consolidated statement of profit or loss and other comprehensive income for the half-year ended on that date, significant accounting policies and explanatory notes and the directors' declaration.
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the accompanying half-year financial report of Evolution Mining Limited does not comply with the Corporations Act 2001 including:
-
giving a true and fair view of the Group's financial position as at 31 December 2022 and of its performance for the half-year ended on that date
-
complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 .
Basis for conclusion
We conducted our review in accordance with ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity (ASRE 2410). Our responsibilities are further described in the Auditor’s responsibilities for the review of the half-year financial report section of our report.
We are independent of the Group in accordance with the auditor independence requirements of the Corporations Act 2001 and the ethical requirements of the Accounting Professional & Ethical Standards Board’s APES 110 Code of Ethics for Professional Accountants (including Independence Standards) (the Code) that are relevant to the audit of the annual financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
Responsibilities of the directors 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 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 gives a true and fair view and is free from material misstatement whether due to fraud or error.
Auditor's responsibilities for the review of the half-year financial report
Our responsibility is to express a conclusion on the half-year financial report based on our review. ASRE 2410 requires us to conclude whether we have become aware of any matter that makes us believe that
PricewaterhouseCoopers, ABN 52 780 433 757 One International Towers Sydney, Watermans Quay, Barangaroo, GPO BOX 2650, SYDNEY NSW 2001 T: +61 2 8266 0000, F: +61 2 8266 9999
Level 11, 1PSQ, 169 Macquarie Street, Parramatta NSW 2150, PO Box 1155 Parramatta NSW 2124 T: +61 2 9659 2476, F: +61 2 8266 9999
Liability limited by a scheme approved under Professional Standards Legislation.
3 2
==> picture [77 x 59] intentionally omitted <==
the half-year financial report is not in accordance with the Corporations Act 2001 including giving a true and fair view of the Group's financial position as at 31 December 2022 and of 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 .
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.
==> picture [110 x 40] intentionally omitted <==
PricewaterhouseCoopers
==> picture [79 x 37] intentionally omitted <==
Brett Entwistle Partner
Sydney 16 February 2023
3 3