29th Apr 2014 07:14
29 April 2014
Annual Results for the Year Ended 31 December 2013 and Production Update for Q1 2014
Petropavlovsk PLC ("Petropavlovsk" or the "Company", or together with its subsidiaries the "Group") today issues its audited annual results for the year ended 31 December 2013 (the "Period") and a production update for the period from 1 January to 31 March 2014.
Peter Hambro, Chairman of Petropavlovsk, said:
"2013 was the year in which we repositioned Petropavlovsk to become a significantly lower cost, cash generative gold producer in order to reflect the lower gold price environment. As a result of our actions, we were able to reduce our net debt by US$115 million year-on-year ("yoy"), with the rate of debt reduction accelerating towards year end (and subsequently to the end of Q1 2014) due to an increase in production levels. Our current operational plans estimate that we will achieve a similar significant debt reduction in 2014 that should bring net debt to below US$850 million by year end.
The Board and our auditor place emphasis on two matters in Petropavlovsk's annual accounts for 2013 that, if unresolved, would affect the Company's status as a going concern. These are forecast breaches in December 2014 of certain covenants, contained in our current senior debt facilities, which are under review with our lenders, and the need to repay the Group's 4% guaranteed convertible bonds due 2015 ("Convertible Bonds"), which mature in February 2015 and of which there are US$310.5 million outstanding. The Board and the Executive Committee, supported by our advisers, have for some time treated the need for a refinancing plan to resolve these issues as one of paramount importance. A plan to execute the refinancing is well advanced and the Board looks forward to announcing this in due course. Petropavlovsk's consolidated financial statements for 2013 are unqualified."
2013 Financial Highlights
· Group revenue maintained at c.US$1.2 billion (2012: US$1.24 billion), despite a decrease in the realised gold price
· Record gold sales of 736,300oz (2012: 703,200oz)
· Average realised gold sales price of US$1,519/oz (2012: US$1,670/oz)
· Positive contribution of US$107.7 million to revenue and US$146/oz to the average realised gold price from forward contracts of 444,292oz which matured during the year
· H2 2013 total average cash costs per ounce ("TCC/oz") of US$920/oz reduced from TCC/oz of US$1,157/oz in H1, with resulting TCC/oz for the year of US$1,016/oz (2012: US$875/oz)
· Central administration costs reduced to US$45.8 million (2012: US$60.7 million)
· Underlying EBITDA of US$325 million (2012: US$499 million)
· Loss from discontinued operations of US$199 million, including US$180 million of exceptional items, (2012: US$245 million)
· Net loss of US$713 million (2012: US$244 million loss), largely attributable to an aggregate of US$679 million of post-tax impairment charges and write-downs
· Net cash from operating activities of US$282 million (2012: US$272 million)
· Net debt reduction of US$115 million to US$948 million as at 31 December 2013
Operational and Exploration Highlights
· Total attributable gold production up 4% to a record 741,200oz (2012: 710,400oz), despite extensive flooding and in line with the Company's revised guidance
· A c.50% reduction in the volume of low-grade stockpiles at Pioneer resulting in a US$58.3 million improvement in working capital
· The identification of an additional 5.7 million ounces ("Moz") of gold in non-refractory ore resources in accordance with the Russian Classification System, of which 2.1Moz have been converted into JORC and included in the JORC statement as at 31 December 2013
· Since the announcement in December and during Q1 2014 a 740 thousand ounces ("Koz") increase in Group resources from 25.06Moz to 25.8Moz after 815Koz depletion and a 542Koz reduction due to disposals of non-core assets
Corporate Highlights
· In line with its strategy of focusing exploration and development on areas at or near to its current hard-rock mines, the Group disposed of OJSC Berelekh ("Berelekh") and its controlling interest in CJSC Verkhnetisskaya Ore Mining Company ("Verkhnetisskaya"), which hold licences for non-core assets
· As part of the Group's debt reduction strategy, US$69.5 million in principal amount of the Convertible Bonds were re-purchased and cancelled by the Group in Q4 2013, resulting in a US$19.4 million gain on re-purchase. US$310.5 million of Convertible Bonds remaining outstanding
· IRC Limited ("IRC"), the Group's listed iron ore mining subsidiary, announced a two-stage transaction in January 2013 for a US$238 million subscription for new shares by General Nice Development Limited ("General Nice") and Minmetals Cheerglory Limited ("Minmetals Cheerglory") to fund its continued development. Stage 1, which completed in April 2013, involved the subscription by General Nice for 851,600,000 new shares (including the deferred issue of 34,064,000 new shares) for US$103.1 million. Stage 2, involves a further subscription of an additional 863,600,000 new shares for a consideration of approximately US$104.7 million by General Nice and subsequently a subscription by Minmetals Cheerglory for 247,300,000 new shares for approximately US$30 million. As previously announced by IRC and the Company, to date, Stage 2 has been partially completed by General Nice (with c.US$47 million of General Nice's commitment invested) and once General Nice has completed in full its Stage 2 subscription, under the terms of the subscription agreement, Minmetals Cheerglory, will also invest c.US$30 million. General Nice was unable to fulfil the subscription agreement by 22 April 2014 as most recently scheduled, but IRC has been informed that it intends to make a payment of at least c.US$20 million as a further partial subscription by the end of April 2014 and remains committed to completing the full subscription
· Following the subscription of new shares in IRC by General Nice in 2013, the Company's shareholding in IRC reduced from approximately 63.13% as at 31 December 2012 to approximately 48.70% as at 31 December 2013. Following a further subscription by General Nice in February 2014, this shareholding was reduced to 46.98%. It will reduce to 40.49% on completion of the full subscription by General Nice assuming the subscription by Minmetals Cheerglory is completed as well
· Petropavlovsk remains a controlling shareholder in IRC (until completion of the subscription of new shares by General Nice and Minmetals Cheerglory) and IRC continues to be treated as a subsidiary "held for sale" in the Group's consolidated financial statements
Dividend
· In July 2013, each eligible shareholder received a final dividend for 2012, comprising a cash payment of £0.02 per Ordinary Share and 1 new Ordinary Share for every 19.21 Ordinary Shares held as at 28 June 2013
· The Directors consider it prudent not to recommend a dividend in respect of the year ended 31 December 2013, in the context of the Board's strategy for strengthening the Group's financial position. Future decisions regarding dividends will be based on a number of factors, including market conditions, balance sheet strength and liquidity, operational performance and the impact of the on-going cost reduction programme
Q1 2014 Highlights
· Group gold production of 159,100oz, 16% higher than in the comparative period (Q1 2013: 136,800oz) due to the processing of higher grades at every operating mine except Pioneer compared to the same period in 2013
· Gold sales of 161,200oz, 10% higher than in the comparative period (2013: 146,400oz)
· Average realised gold sales price US$1,403/oz, 14% lower than in the comparative period (2013: US$1,639/oz),including US$108/oz contributed by the hedging position of the Group
· Encouraging additional exploration results have been received from the Pioneer, Albyn and Malomir areas where known mineralisations were extended
· Estimated consolidated net debt as at 1 April 2014 US$911 million, US$37 million lower than 31 December 2013 and in line with the Group's expectations and reflecting the Group's continued focus on cost reduction and operational efficiency
Gold production '000oz | |||
Q1 2014 | Q1 2013 | Variance | |
Pioneer | 65.4 | 83.4 | (22%) |
Malomir | 30.5 | 17.2 | 77% |
Pokrovskiy | 14.2 | 12.6 | 21% |
Albyn | 49.0 | 23.6 | 99% |
TOTAL | 159.1 | 136.8 | 16% |
2014 Outlook
· Production target of 625,000oz of gold in 2014, with reduction against the previous year reflecting principally the sale of some high-cost alluvial operations and the planned processing of lower grade ore at the Pioneer and Pokrovskiy mines
· Forward sales contracts for a total of 279,138oz at an average gold price of US$1,429/oz were outstanding as at 31 December 2013. The Group has subsequently contracted to sell a further 85,115oz in 2014 at an average price of US$1,250/oz
· The Group expects to maintain in 2014 TCC/oz for hard rock ore at the level achieved in the second half of 2013 (US$900/oz - US$950/oz)
· A further significant reduction in total capital expenditure for 2014 to US$94 million (2013: c.US$237 million) mainly due to:
- An expected 68% reduction in development and maintenance expenditure to US$60 million. Spending to be predominantly focused on expansion of the tailing dams at Pioneer and Albyn and the fulfilling of existing contractual commitments for the pressure oxidation ("POX") project
- A budgeted 28% reduction in exploration expenditure to US$34 million, with efforts focused primarily on areas supporting production at the Group's existing mines
· In line with the Group's strategy of debt reduction, net debt is expected to decrease below US$850 million by the end of 2014 assuming a US$1,250/oz-US$1,300/oz gold price
· Following the reduction in the gold price in Q2 2013, the Group took the decision to slow down the pace of development of the POX Hub. The schedule for further development of the project is under review
2015-2019 Outlook
· The Group's production plan for 2015-2019 projects annual average production in the order of 600,000oz, with some yoy variations
· Assuming 2013 price levels and foreign exchange rates, the Group is estimating TCC/oz for hard rock mines to be below US$750/oz for this period due to the effects of the cost cutting programme, scheduled high grades and lower stripping ratios when compared with the current mining operations
· This production schedule is based exclusively on gold production from the Group's existing mines and their satellite deposits and does not include production from the POX Hub and the related flotation plant at Malomir
· The Company's current funding plan assumes capital expenditure limited to exploration and maintenance and no commissioning of the Group's POX facilities during this 5 year period
Financial Results 2013 Summary
Year Ended 31 December 2013 | Year Ended 31 December 2012 | Change | |
Total attributable gold production | 741.2Koz | 710.4Koz | 4% |
Gold sold | 736.3Koz | 703.2Koz | 5% |
Group average realised gold price | US$1,519/oz | US$1,670/oz | (9%) |
Total average cash costs of hard rock mines | U$976/oz | US$805/oz | 21% |
Total average cash costs of alluvial operations | US$1,319/oz | US$1,314/oz | n/m |
Total average cash costs | US$1,016/oz | US$875/oz | 16% |
Group revenue | US$1,199.8m | US$1,235.5m | (3%) |
Underlying EBITDA | US$325m | US$499m | (35%) |
Exceptional items | (US$623m) | (US$336m) | n/m |
Total Net loss | (US$713m) | (US$244m) | 192% |
Loss attributable to equity shareholders Petropavlovsk PLC | (US$611m) | (US$160m) | n/m |
(Loss)/profit attributable to equity shareholders of Petropavlovsk PLC before exceptional items | (US$78m) | US$99m | n/m |
Basic loss per share | (US$3.11) | (US$0.81) | 284% |
Basic (loss)/earnings per share before exceptional Items | (US$0.40) | US$0.51 | n/m |
Net debt | (US$948m) | (US$1,063m) | (11%) |
Interim Dividend paid | - | £0.05 | |
Final Dividend paid | £0.02*
| £0.07 |
NOTES
Figures may be rounded.
Underlying EBITDA is the profit for the Period before financial income, financial expenses, foreign exchange gains and losses, fair value changes, taxation, depreciation, amortisation and impairment charges. A reconciliation of profit for the year and underlying EBITDA is set out in note 35 to the consolidated financial statements.
Exceptional items are those detailed in notes 6, 9 and 27 to the consolidated financial statements.
Basic (loss)/earnings per share before exceptional items is the profit or loss for the Period attributable to equity holders of Petropavlovsk PLC before exceptional items divided by the weighted average number of ordinary shares during the Period.
Net debt is as set out in note 30 to the consolidated financial statements. As at 31 December 2012 and 31 December 2013, net debt excludes IRC.
n/m - not meaningful
* in addition to this cash payment, 1 new Ordinary Share was issued for every 19.21 Ordinary Shares held as at 28 June 2013.
Chairman's overview
Operationally, the Group performed well in 2013. We increased attributable gold production and the number of ounces sold, notwithstanding significant operational flooding in our region of Russia in 2013. At the same time, we successfully protected the Group from the steep fall in the gold price, which decreased to a low of US$1,196/oz during H2 2013, by selling forward some of our production for future delivery. These two achievements meant that, in spite of the gold price reduction, Group revenue at US$1.2 billion was unchanged from the previous year.
Our TCC/oz including alluvials, at US$1,016/oz, was in line with our guidance and resulted from the planned mining of relatively lower grades and the amortisation of previously deferred stripping costs. I am pleased to say that cost cutting measures in the second half of the year were successful and these measures, together with a 25% reduction in central administration costs, helped us generate net cash from operating activities of US$282 million, a 4% increase on the previous year, and to achieve underlying EBITDA of US$325 million.
We also made considerable headway in reducing our net debt. Thanks to the net cash from operating activities (including a US$126 million reduction in working capital excluding IRC), reductions in capital expenditure, proceeds of asset sales and repurchase of Convertible Bonds net debt was reduced by US$115 million to US$948 million at the year end. This remains a key focus in 2014 and we expect to be able to reduce our net debt position to less than US$850 million by the end of this year.
The Group regularly tests its assets for impairment and, as I explained at the time of our half-year report, we took impairment charges against the value of our investments, reflecting the lower gold price environment in which we found ourselves. There were no material impairments during the second half of the year but an aggregate of US$679 million post-tax impairment charges and write-downs together with other non-cash items, such as depreciation and amortisation, were reflected in a substantial loss for the year.
Since the year end, the gold price and the USD:RUB exchange rate have moved in our favour and the impairments themselves will reduce the future depreciation charge. This means that, with our reduced level of debt and a continuing concentration on cost control, we started 2014 on a better footing. I am pleased to say that Q1 2014 production figures show a 16% yoy improvement over Q1 2013.
The Group's 2014 gold production target is 625,000oz. This lower production target compared to the previous year is due, in part, to the lower grades scheduled to be processed at the Pioneer and Pokrovskiy mines, to the disposal of alluvial assets and also the adjustment of mine plans in response to the lower gold price environment and recent exploration discoveries by the Group.
Pioneer is expected to contribute roughly a third of the Group's production target for the year, Albyn is expected to be the next largest producer, with the balance coming mainly from Malomir's Quartzitovoye zone and the newly discovered Magnetitovoye zone. Overall average cash costs for the hard-rock mines, now representing 95% of our 2014 target production, are expected to fall to US$900-950 per ounce.
Total capital expenditure will remain focused on value-adding projects with a superior return on capital and we expect to reduce this to less than US$100 million in 2014, of which an estimated US$34 million will be spent on exploration.
Cash generation and a reduction in capital expenditure will continue to have a positive effect on net debt.
The great work carried out by our operational team during 2013 has been successfully continued in the first quarter of this year, putting us on track to achieve our production target with production output for the quarter 16% higher than in the previous year. This was achieved due to an almost doubling of gold production at Malomir and Albyn.
The focus for 2014 is to continue building on the success of the cost cutting programme launched in 2013, to conserve cash by restricting discretionary capital and exploration expenditure whilst redoubling our efforts to move newly identified, non-refractory resources at Pioneer and Albyn into mineable reserves.
Looking further forward one must remember that, with the postponement of the POX Hub, our production remains entirely dependent on resources of non-refractory ore until POX comes on line. We are fortunate to have sufficient non-refractory material to support our estimated average gold production of 600Koz per year from 2015 to 2019 and we expect that somewhat higher grades and considerably lower stripping ratios will enable us to achieve average TCC/oz of c.US$750/oz (using 2013 price levels and foreign exchange rates) during that period. Since this production will come from areas adjacent to our current processing facilities, additional capital expenditure should be minimal.
Successful exploration has always been the key to our future and 2013 was no exception. Following the decision to postpone the POX project and in order to give clarity to our Resource and Reserve statistics, in this report we break them down into non-refractory and refractory categories.
In 2013, our focus on exploration for non-refractory ore delivered an increase in non-refractory resources of c.1.5Moz. to 13.8Moz at the year end (after c.0.8Moz of depletion). Our non-refractory reserves declined by 0.4Moz to 4.39Moz, mostly due to depletion. Our focus on adding non-refractory resources and reserves will continue in 2014, and in particular will focus on converting newly established non-refractory resources into reserves at, and near, the Group's ore processing facilities.
At the same time refractory resources remained the same as at the end of last year and refractory reserves decreased by 0.34Moz to 4.82Moz, mainly due to the reclassification of some material at Pioneer and Malomir into non-refractory reserves. These refractory ounces will be utilised if the POX plant becomes operational in the future.
I was delighted to welcome Mr. Dmitry Chekashkin as an Executive Director and as Chief Operating Officer of the Company and wish every good fortune to Ms. Rachel English, who stepped down as a Non-Executive Director in order to take up a directorship of African Barrick Gold plc as well as to Mr Doug King who retires as our Audit Partner.
Our iron ore subsidiary, IRC, which is accounted for on a "held-for-sale" basis because of the status of the transactions which are the subject of the subscription agreements with General Nice and Minmetals Cheerglory, continues to grow and develop in the way I hoped it would. In 2013, it exceeded its production targets for the third consecutive year at Kuranakh and increased its Kuranakh segmental EBITDA by 40% to US$22.8 million. At the same time construction and development work at K&S remains on track for first commercial production in the second half of 2014.
Over 70% of General Nice's commitment under the IRC subscription agreement has been received,although a further US$88 million of additional funding which was due to be received by 22 April 2014 has been further delayed. We understand from IRC that General Nice has indicated that it intends to make a further payment of c.US$20 million by the end of April 2014. Once General Nice has completed in full its Stage 2 subscription, under the terms of the subscription agreement, Minmetals Cheerglory, will also invest c.US$30 million. At the end of the year IRC had US$92 million in cash.
The recent sharp decline in the gold price and the Group's extensive programme of capital expenditure during the last several years resulted in an increase in the Group's indebtedness and reduction of our forecast underlying EBITDA. Although we have successfully executed a deliberate programme to reduce net debt to less than US$1 billion at the end of 2013, it is clear that the Group requires the successful completion of a refinancing process to strengthen its balance sheet in 2014. In the absence of such refinancing, our forecasts show breaches of certain covenants in our banking facilities at 31 December 2014, including the facility with ICBC to fund the development of the K&S mine which is guaranteed by the Company. In addition, the US$310.5 million outstanding Convertible Bonds fall due for repayment in February 2015 and the Group does not currently have sufficient committed funding to refinance this debt.
In recognition of this, the Group has developed a refinancing plan which includes negotiations with the Group's senior lenders including ICBC (on relaxation of certain covenants in the Group's banking facilities) and the refinancing of the Convertible Bonds. The Directors will seek shareholder approvals for these actions if necessary in due course.
Finally, it is particularly worth noting that by the time of the AGM the Group will have reached the 20th Anniversary of its foundation.
Peter Hambro
Chairman
Webcast
There will be a webcast presentation followed by a question and answer session today at 09:30am.
Please log onto the Company's website, www.petropavlovsk.net, to view.
To ask a question, please dial +44 (0) 20 3139 4830.
When prompted, please enter the confirmation number 17154126#.
Chief Financial Officer's Statement
- FINANCIAL HIGHLIGHTS
2013 |
2012 Restated(a) | |
US$ million | US$ million | |
Continuing operations | ||
Total attributable gold production ('000oz) | 741.2 | 710.4 |
Gold sold ('000oz) | 736.3 | 703.2 |
Group revenue | 1,199.8 | 1,235.5 |
Avg. realised gold price (US$/oz) | 1,519 | 1,670 |
Total average cash cost (US$/oz) | 1,016 | 875 |
Total cash costs for hard-rock mines (US$/oz) | 976 | 805 |
Underlying EBITDA(b) | 324.6 | 499.0 |
Net (loss)/ profit for the period from continuing operations | (513.8) | 1.2 |
Before exceptional items | (71.0) | 118.7 |
Exceptional items(c) | (442.8) | (117.5) |
Discontinued operations | ||
Net loss for the period from discontinued operations | (199.4) | (245.1) |
Before exceptional items | (18.9) | (26.3) |
Exceptional items(c) | (180.4) | (218.8) |
Total loss for the period | (713.2) | (243.9) |
Before exceptional items | (89.9) | 92.5 |
Exceptional items(c) | (623.3) | (336.4) |
Basic (loss)/ earnings per share | (US$3.11) | (US$0.81) |
From continuing operations | (US$2.59) | US$0.00 |
From discontinued operations | (US$0.52) | (US$0.81) |
Net cash from operating activities | 281.6 | 271.9 |
(a) Following presentation of IRC as a discontinued operation as detailed further in note 27 to the consolidated financial statements.
(b) Reconciliation of profit/(loss) for the year and underlying EBITDA is set out in note 35 to the consolidated financial statement.
(c) Exceptional items are those detailed in notes 6, 9 and 27 to the consolidated financial statements.
31 December 2013 | 31 December 2012 | |
US$ million | US$ million | |
Cash and cash equivalents | 170.6 | 159.2 |
Loans | (818.7) | (870.0) |
Convertible bonds (d) | (300.3) | (352.5) |
Net Debt | (948.4) | (1,063.3) |
(d) The liability component of US$310.5million (2012: US$380million) convertible bonds due 18 February 2015 is measured at amortised cost.
REVENUE
2013
| 2012 Restated | ||
US$ million | US$ million | ||
Revenue from hard-rock mines and alluvial operations | 1,122.5 | 1,181.6 | |
Revenue from other operations | 77.3 | 53.9 | |
Total | 1,199.8 | 1,235.5 |
PHYSICAL VOLUMES OF GOLD PRODUCTION AND SALES
2013 | 2012 | ||
oz | oz | ||
Gold sold from Pokrovskiy, Pioneer, Malomir, Albyn | 651,477 | 610,847 | |
Gold sold from alluvial operations | 84,867 | 92,342 | |
Movement in gold in circuit and doré-bars | 4,856 | 7,211 | |
Total attributable production | 741,200 | 710,400 |
Group revenue during the period was US$1,199.8 million, 3% lower than the US$1,235.5 million achieved in 2012.
Revenue from hard-rock mines and alluvial operations was US$1,122.5 million, 5% lower than the US$1,181.6 million achieved in 2012. Gold remains the key commodity produced and sold by the Group, comprising 94% of total revenue generated in 2013. The physical volume of gold sold increased by 5% from 703,189 ounces in 2012 to 736,344 ounces in 2013 which was offset by a 9% decrease in the average realised gold price from US$1,670/oz in 2012 to US$1,519/oz in 2013.
The Group sold 176,638 ounces of silver in 2013 at an average price of US$21/oz, compared to 260,290 ounces in 2012 at an average price of US$30/oz.
Cash flow hedge arrangements
In order to increase certainty in respect of a significant proportion of its cash flows, the Group has entered into financing contracts to sell an aggregate of 723,430 ounces of gold over a period ending 31 December 2014 at an average price of US$1,527 per ounce. Financing contracts to sell a total of 444,292 ounces of gold matured during the year and contributed US$107.7 million to cash revenue and US$146/oz to the average realised gold price.
Financing contracts to sell an aggregate of 279,138 ounces of gold at an average price of US$1,429 per ounce are outstanding as at 31 December 2013. In January 2014, the Group has entered into financing contracts to sell a further total of 85,115oz of gold during the year 2014 at an average price of US$1,250/oz.
Revenue generated as a result of third-party work by the Group's in-house service companies contributed to a US$23.4 million increase in revenue from US$53.9 million in 2012 to US$77.3 million in 2013. This was primarily attributable to sales generated by the Group's engineering and research institute, Irgiredmet, of US$68.4 million in 2013 compared to US$47.8 million in 2012, primarily through engineering services and the procurement of materials, consumables and equipment for third parties.
IMPAIRMENT REVIEW
Impairment of mining assets and goodwill
During 2013, the gold price declined significantly and remained at those lower levels which also resulted in a revised long-term gold price outlook. In response to the declining gold price environment, the Group undertook an impairment review of the tangible assets and goodwill attributable to the gold mining projects and the supporting in-house service companies.
As a result, in first half of 2013 the Group recorded impairment charges to the extent that recoverable amounts did not support the relevant carrying values of assets on the balance sheet as at 30 June 2013.
In the second half of 2013, the Group undertook certain cost optimisation measures in response to the declining gold price environment and increased its non-refractory mineable reserves. As a result of the aforementioned measures no further impairment was required as at 31 December 2013.
Impairment charges recognised against the tangible assets and goodwill attributable to the gold mining projects and the supporting in-house service companies during 2013 are set out below:
| Impairment of goodwill | Impairment of property, plant and equipment | Pre-tax impairment charge | Taxation | Post-tax impairment charge |
US$ million | US$ million | US$ million | US$ million | US$ million | |
Pokrovskiy | - | 22.7 | 22.7 | (4.5) | 18.2 |
Pioneer | - | 88.9 | 88.9 | (17.8) | 71.1 |
Malomir | - | 156.0 | 156.0 | (17.9) | 138.1 |
Albyn | - | 17.6 | 17.6 | (3.5) | 14.1 |
In-house service companies | 21.7 | 104.4 | 126.1 | (7.2) | 118.9 |
21.7 | 389.6 | 411.3 | (50.9) | 360.4 |
The forecast future cash flows are based on the Group's current mining plan and reflect certain cost optimisation measures implemented in response to the declining gold price environment. The other key assumptions which formed the basis of forecasting future cash flows and the value in use calculation are set out below:
Year ended 31 December 2013 | Year ended 31 December 2012 | |
Long-term gold price | US$1,250/oz | US$1,680/oz |
Discount rate (a) | 9.5% | 8.6% |
RUS/ US$ exchange rate | RUR33/US$ | RUR31.5/US$ |
(a) Being the post-tax real weighted average cost of capital
Impairment of exploration and evaluation assets
The Group performed a review of its exploration and evaluation assets and recorded the following impairment charges in the first half of 2013:
- An exceptional US$62.2 million post-tax impairment charge (being US$63.6 million gross impairment charge net of reversal of associated deferred tax liabilities) was recorded against the Tokur assets which are awaiting development of a full-scale mining operation and which has been put on hold to minimize Group's CAPEX in the current gold price environment; and
- Further non-exceptional US$31.4 million impairment charges were recorded against associated exploration and evaluation costs previously capitalized within intangible assets following the decision to suspend exploration at various licence areas, primarily located in the Amur region.
No further impairment of exploration and evaluation assets was recognised in the second half of 2013.
Impairment of ore stockpiles
The Group assessed the recoverability of the carrying value of ore stockpiles and recorded impairment charges as set out below:
Non-exceptional items | Exceptional items |
Total | |||||||||
| Pre-tax impairment charge | Taxation | Post-tax impairment charge | Pre-tax impairment charge | Taxation | Post-tax impairment charge | Pre-tax impairment charge | Taxation | Post-tax impairment charge | ||
US$ million | US$ million | US$ million | US$ million | US$ million | US$ million | US$ million | US$ million | US$ million | |||
Pokrovskiy | 4.4 | (0.9) | 3.5 | 3.3 | (0.7) | 2.7 | 7.7 | (1.5) | 6.2 | ||
Pioneer | 6.2 | (1.2) | 5.0 | 30.0 | (6.0) | 24.0 | 36.3 | (7.3) | 29.0 | ||
Malomir | (0.7) | 0.1 | (0.6) | 9.9 | (1.9) | 8.0 | 9.2 | (1.8) | 7.4 | ||
Albyn | 1.4 | (0.3) | 1.1 | 1.1 | (0.2) | 0.8 | 2.4 | (0.5) | 1.9 | ||
11.3 | (2.3) | 9.0 | 44.3 | (8.8) | 35.5 | 55.6 | (11.1) | 44.5 |
The US$44.3 million pre-tax impairment of stockpiles recognised during the first half of 2013 was considered by the Directors to be exceptional as it resulted from the significant decline in the gold price and related to ore stockpiles which were substantially mined in prior periods. A further US$11.3 million pre-tax impairment of stockpiles recognised in the second half of 2013 primarily related to this year's mining activity and therefore was considered by the Directors to be non-exceptional.
EXCEPTIONAL ITEMS
The Group has separately disclosed exceptional items, being significant items of income and expense, which due to their nature or the expected infrequency of the events that give rise to these items should, in the opinion of the Directors, be disclosed separately to enable a better understanding of the financial performance of the Group.
This period, the following items were considered as exceptional:
- US$411.3 million impairment of tangible assets and goodwill;
- US$63.6 million impairment of Tokur exploration and evaluation assets;
- US$44.3 million impairment or ore stockpiles;
- US$4.2 million loss on disposal of the Group's entire investment (76.62% holding) in the alluvial operations of Berelekh; and
- US$19.4 million gain on buy-back of convertible bonds
The effect of exceptional items on profit for the period is set out in the table below.
2013 | 2012 Restated | ||||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$ million | US$ million | US$ million | US$ million | US$ million | US$ million | ||
Underlying EBITDA | 328.8 | (4.2) | 324.6 | 500.5 | (1.5) | 499.0 | |
(Loss)/ profit for the period from continuing operations | (71.0) | (442.8) | (513.8) | 118.7 | (117.5) | 1.2 |
UNDERLYING EBITDA AND ANALYSIS OF OPERATING COSTS
2013 | 2012 Restated | ||||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$ million | US$ million | US$ million | US$ million | US$ million | US$ million | ||
(Loss)/ profit for the period from continuing operations | (71.0) | (442.8) | (513.8) | 118.7 | (117.5) | 1.2 | |
Add/(less): | |||||||
Interest expense | 75.3 | - | 75.3 | 73.2 | - | 73.2 | |
Investment income | (0.9) | - | (0.9) | (1.7) | - | (1.7) | |
Other finance (gains)/losses | - | (19.4) | (19.4) | 13.6 | - | 13.6 | |
Foreign exchange losses/(gains) | 5.8 | - | 5.8 | (6.4) | - | (6.4) | |
Reversal of gain attributed to re-measuring equity interest in Omchak (a) | - | - | - | - | 25.4 | 25.4 | |
Taxation | 52.2 | (61.1) | (8.9) | 47.9 | (8.8) | 39.1 | |
Depreciation | 224.8 | - | 224.8 | 215.4 | - | 215.4 | |
Impairment of mining assets and goodwill | - | 411.3 | 411.3 | - | 51.4 | 51.4 | |
Impairment of exploration and evaluation assets | 31.3 | 63.6 | 94.9 | 10.1 | 48.0 | 58.1 | |
Impairment of ore stockpiles | 11.3 | 44.3 | 55.6 | 29.7 | - | 29.7 | |
Underlying EBITDA | 328.8 | (4.2) | 324.6 | 500.5 | (1.5) | 499.0 |
(a) Gain on re-measuring of equity interest in Omchak on acquisition in 2010 associated with Omchak assets disposed during the year ended 31 December 2012.
Underlying EBITDA as contributed by business segments is set out below.
2013 | 2012 Restated | ||||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$ million | US$ million | US$ million | US$ million | US$ million | US$ million | ||
Pokrovskiy | 31.2 | - | 31.2 | 77.7 | - | 77.7 | |
Pioneer | 206.2 | - | 206.2 | 314.8 | - | 314.8 | |
Malomir | 53.9 | - | 53.9 | 77.4 | - | 77.4 | |
Albyn | 66.3 | - | 66.3 | 58.2 | - | 58.2 | |
Alluvial operations | 13.3 | (4.2) | 9.1 | 32.7 | 2.4 | 35.1 | |
370.9 | (4.2) | 366.7 | 560.8 | 2.4 | 563.2 | ||
Corporate and other | (42.1) | - | (42.1) | (60.3) | (3.9) | (64.2) | |
Underlying EBITDA | 328.8 | (4.2) | 324.6 | 500.5 | (1.5) | 499.0 |
Hard-rock mines and alluvial operations
This period, hard-rock mines and alluvial operations generated underlying EBITDA before exceptional items of US$370.9 million compared to US$560.8 million underlying EBITDA in 2012. The average total cash costs per ounce for the Group increased from US$875/oz in 2012 to US$1,016/oz in 2013. Total cash costs for hard-rock mines increased from US$805/oz in 2012 to US$976/oz in 2013, primarily reflecting the scheduled decrease in grades processed at Pioneer, Malomir and Albyn, decrease in recovery rates at Pioneer and Pokrovskiy, effects of flooding and industry-specific cost inflation, resulting in a net US$106.0 million decrease in underlying EBITDA. The decrease in the average realised gold price from US$1,670/oz in 2012 to US$1,519/oz in 2013, partially offset by the increase in physical ounces sold, contributed to a further US$83.9 million decrease in underlying EBITDA compared to 2012.
The key components of the operating cash expenses are wages, electricity, diesel, chemical reagents and consumables, as set out in the table below. The key cost drivers affecting the operating cash expenses are stripping ratios, production volumes of ore mined and processed, grades of ore processed, recovery rates, cost inflation and fluctuations in the Rouble to US Dollar exchange rate.
Compared with 2012 there was some inflation of Rouble denominated costs, in particular, electricity costs increased by 7%, cost of chemical reagents increased by 15%, cost of diesel increased by 3% and consumables prices increased by up to 10%. The impact of Rouble price inflation was partially mitigated by the 3% average depreciation of the Rouble against the US Dollar, with the average exchange rate for the period going from 31.1 Roubles per US Dollar in 2012 to 31.9 Roubles per US Dollar in 2013.
Refinery and transportation costs are variable costs dependent on the production volume and comprise about 0.5% of the gold price. Mining tax, comprising 6% of the gold price, are also variable costs dependent on the production volume and the gold price realised.
2013
| 2012 Restated | ||||||
US$ million | % | US$ million | % |
| |||
Staff cost | 146.6 | 24 | 158.1 | 25 |
| ||
Materials | 194.4 | 32 | 173.7 | 28 |
| ||
Fuel | 109.8 | 18 | 102.5 | 16 |
| ||
Electricity | 49.4 | 8 | 43.0 | 7 |
| ||
Other external services | 65.6 | 11 | 105.7 | 17 |
| ||
Other operating expenses | 41.1 | 7 | 48.4 | 7 |
| ||
606.9 | 100 | 631.4 | 100 |
| |||
Movement in ore stockpiles, work in progress and bullion in process attributable to gold production (a) | 17.2 | (161.4) |
| ||||
Total operating cash expenses | 624.1 | 470.0 |
|
(a) Excluding deferred stripping
Hard-rock mines | Alluvial operations | 2013 Total | 2012 Total Restated
u |
| ||||||
Pioneer | Pokrovskiy | Malomir | Albyn |
| ||||||
US$ million | US$ million | US$ million | US$ million | US$ million | US$ million | US$ million |
| |||
| ||||||||||
Revenue |
| |||||||||
Gold | 487.4 | 138.6 | 170.0 | 197.5 | 125.2 | 1,118.7 | 1,173.8 |
| ||
Silver | 2.3 | 0.6 | 0.3 | 0.3 | 0.3 | 3.8 | 7.8 |
| ||
489.7 | 139.2 | 170.3 | 197.8 | 125.5 | 1,122.5 | 1,181.6 |
| |||
| ||||||||||
Expenses |
| |||||||||
Operating cash expenses | 249.4 | 71.0 | 106.0 | 118.1 | 79.6 | 624.1 | 470.0 |
| ||
Refinery and transportation | 2.4 | 0.8 | 0.8 | 0.9 | 0.8 | 5.7 | 5.9 |
| ||
Other taxes | 5.4 | 1.4 | 0.2 | 0.8 | 0.8 | 8.6 | 15.8 |
| ||
Mining tax | 26.3 | 8.1 | 9.4 | 10.8 | 7.0 | 61.6 | 69.6 |
| ||
Deferred stripping costs | - | 26.7 | - | 0.9 | 24.0 | 51.6 | 59.5 |
| ||
Depreciation and amortisation | 74.5 | 22.8 | 38.1 | 76.6 | 10.9 | 222.9 | 210.5 |
| ||
Impairment of ore stockpiles | 6.2 | 4.4 | (0.7) | 1.4 | 0.2 | 11.5 | 29.7 |
| ||
Operating expenses | 364.2 | 135.2 | 153.8 | 209.5 | 123.3 | 986.0 | 861.0 |
| ||
Result of precious metals operations before exceptional items | 125.5 | 4.0 | 16.5 | (11.7) | 2.2 | 136.5 | 320.6 |
| ||
| ||||||||||
Segment EBITDA before exceptional items | 206.2 | 31.2 | 53.9 | 66.3 | 13.3 | 370.9 | 560.8 |
| ||
| ||||||||||
Physical volume of gold sold, oz | 316,883 | 91,038 | 112,995 | 130,561 | 84,867 | 736,344 | 703,109 |
| ||
| ||||||||||
Cash costs
|
| |||||||||
Operating cash expenses | 249.4 | 71.0 | 106.0 | 118.1 | 79.6 | 624.1 | 470.0 |
| ||
Refinery and transportation | 2.4 | 0.8 | 0.8 | 0.9 | 0.8 | 5.7 | 5.9 |
| ||
Other taxes | 5.4 | 1.4 | 0.2 | 0.8 | 0.8 | 8.6 | 15.8 |
| ||
Mining tax | 26.3 | 8.1 | 9.4 | 10.8 | 7.0 | 61.6 | 69.6 |
| ||
Deferred stripping costs | - | 26.7 | - | 0.9 | 24.0 | 51.6 | 59.5 |
| ||
Operating cash costs | 283.5 | 108.0 | 116.4 | 131.5 | 112.2 | 751.6 | 620.8 |
| ||
Deduct: co-product revenue | (2.3) | (0.6) | (0.3) | (0.3) | (0.3) | (3.8) | (7.8) |
| ||
Total cash costs | 281.2 | 107.4 .4 | 116.1 | 131.2 | 111.9 | 747.8 | 613.0 |
| ||
| ||||||||||
Total cash costs per oz for hard- rock mines, US$ | 887 | 1,180 | 1,027 | 1,006 | - | 976 | 805 |
| ||
Total cash costs per oz for alluvial operations, US$ | 1,319 | 1,319 | 1,314 |
| ||||||
Total average cash costs per oz, US$ | 1,016 | 875 |
| |||||||
As announced in December 2013, recent exploration activities resulted in a significant increase in the Group's mineral resources. This increase, estimated in accordance with the internally-used Russian classification system, was approximately 5.7Moz of non-refractory and 7.2Moz of refractory resources.
The Group's accounting policy is to depreciate mining assets using units of production ("UOP") method based on the volume of ore reserves. In December 2013, a significant portion of the newly discovered reserves and resources have been scheduled for processing in the Group's latest life of mine production plans as these resources are expected to be classified as JORC reserves or resources before they are processed. Following this inclusion, going forward, the Group intends to amend its methodology for determining ore reserve estimates for calculating UOP depreciation to include, in addition to JORC reserves, resources estimated in accordance with both JORC and the internally used Russian Classification System, but only to the extent these are scheduled to be mined under the Group's life of mine plans. As a consequence of the above and significant impairments recorded in 2013, the Group expects the depreciation charges to significantly reduce going forward.
Central administration expenses
The Group has corporate offices in London, Moscow and Blagoveschensk which together represent the central administration function. Central administration expenses decreased by US$14.9 million from US$60.7 million in 2012 to US$45.8 million in 2013, primarily reflecting cost cutting measures undertaken by the Group.
IRC
On 17 January 2013, IRC entered into conditional subscription agreements with each of General Nice Development Limited ("General Nice") and Minmetals Cheerglory Limited ("Minmetals") for an investment by General Nice and Minmetals in new shares of IRC for up to approximately HK$1,845 million (approximately US$238 million) in aggregate.
During the Period, IRC allotted and issued 1,035,876,000 new shares to General Nice for approximately an aggregate of HK$1,005.7 million (equivalent to approximately, US$129.6 million). The Group's interest in the share capital of IRC was diluted from 63.13% as at 31 December 2012 to 48.7% as at 31 December 2013.
Subsequent to 31 December 2013, IRC allotted and issued a further 165,000,000 new shares to General Nice for HK$155.1 million (approximately US$20.0 million). Further details are set out in note 27 to the consolidated financial statements.
Assuming total investment completion occurs, the Group's interest in the share capital of IRC Limited would be diluted from 48.7% as at 31 December 2013 (31 December 2012: 63.13%) to 40.49%. A pro-rata indemnity from General Nice in relation to the Company's guarantee under the ICBC Facility Agreement will be then implemented.
IRC continues to be classified as "held for sale" and is presented as a discontinued operation.
This year IRC generated US$18.9 million of operating losses and recognised a US$28.9 million exceptional impairment, in aggregate, against its Kuranakh mining assets and Molybdenum exploration project.
The Group recorded a further US$151.6 million exceptional write-down to adjust the carrying value of IRC's net assets to fair value less costs to sell based on IRC's share price of HK$0.78 as at 31 December 2013 which reflects the change in the market share price of IRC share.
INTEREST INCOME AND EXPENSE
| 2013
| 2012 Restated | |
US$ million | US$ million | ||
Investment income | 0.9 | 1.7 |
The Group earned US$0.9 million interest income on the cash deposits with banks.
| 2013
| 2012 Restated | |
US$ million | US$ million | ||
Interest expense | 94.2 | 83.6 | |
Less interest capitalised | (19.3) | (10.9) | |
Other | 0.4 | 0.5 | |
Total | 75.3 | 73.2 |
The interest expense increased by US$2.1 million from US$73.2 million in 2012 to US$75.3 million in 2013. Interest expense for the period was comprised of US$29.4 million effective interest on the convertible bonds and US$64.8 million interest on bank facilities. US$19.3 million of this interest expense was capitalised as part of mine development costs within property, plant and equipment (2012: US$10.9 million).
OTHER FINANCE GAINS/ (LOSSES)
| 2013
| 2012 Restated | |
US$ million | US$ million | ||
Gain on buy-back of convertible bonds | 19.4 | - | |
Fair value losses on derivative financial instruments (a) | - | (13.6) | |
Total | 19.4 | (13.6) |
(a) Including US$12.4 million fair value loss on gold option contracts traded by the Group in 2012.
TAXATION
2013
| 2012 Restated | ||
US$ million | US$ million | ||
Tax (credit)/ charge | (8.9) | 39.1 |
The Group is subject to corporation tax under the UK, Russia and Cyprus tax legislation. The average statutory tax rate for 2013 was 23.25% in the UK and 20% in Russia.
This period tax credit arises primarily in relation to the Group's precious metals operations and is predominantly represented by deferred tax driven by the impact of impairment charges.
This period, the Group made corporation tax payments in aggregate of US$39.7 million in Russia (2012: corporation tax payments in aggregate of US$66.4 million in Russia).
EARNINGS PER SHARE
2013
| 2012 Restated | ||
Loss for the period from continuing operations attributable to equity holders of Petropavlovsk PLC | US$509.0 million | US$0.6 million | |
Weighted average number of Ordinary Shares | 196,415,932 | 196,296,373 | |
Basic loss per ordinary share from continuing operations | US$2.59 | US$0.00 |
Basic loss per share for 2013 was US$2.59 compared to US$0.00 per share for 2012. The key factor affecting the basic loss per share was the increase of net loss for the period attributable to equity holders of Petropavlovsk PLC from US$0.6 million for 2012 to US$509.0 million for 2013.
The total number of Ordinary Shares in issue as at 31December 2013 was 197,638,425 (31 December 2012: 187,860,093).
On 26 July 2013, the Company issued 9,778,332 ordinary shares to eligible shareholders in respect of their entitlement to receive 1 new Ordinary Share for every 19.21 Ordinary Shares held on the Register at the close of business on 28 June 2013.
FINANCIAL POSITION AND CASH FLOWS
31 December 2013 | 31 December 2012 | |
US$ million | US$ million | |
Cash and cash equivalents | 170.6 | 159.2 |
Loans | (818.7) | (870.0) |
Convertible bonds (a) | (300.3) | (352.5) |
Net Debt | (948.4) | (1,063.3) |
(a) US$310.5million convertible bonds at amortised cost (2012: US$380million) | ||
2013 30 June 2013
| 2012 30 June 2012
| |
US$ million | US$ million | |
Net cash from operating activities: | ||
Continuing operations | 292.1 | 272.8 |
Discontinued operations | (10.5) | (0.9) |
281.6 | 271.9 | |
Net cash used in investing activities: | ||
Continuing operations | (182.2) | (471.7) |
Discontinued operations | (110.4) | (135.6) |
(292.6) | (607.3) | |
Net cash from financing activities: | ||
Continuing operations | (102.3) | 183.4 |
Discontinued operations | 196.2 | 121.0 |
Intra- group loan to discontinued operations | 10.0 | (10.0) |
103.9 | 294.4 |
Key movements in cash and net debt from continuing operations
Cash | Debt | Net Debt | |
US$ million | US$ million | US$ million | |
As at 1 January 2013 | 159.2 | (1,222.5) | (1,063.3) |
Net cash generated by operating activities before working capital changes | 285.0 | - | |
Decrease in working capital | 125.9 | - | |
Income tax paid | (39.7) | - | |
Capital expenditure on Gold Division projects and in-house service companies | (190.0) | - | |
Exploration expenditure on Gold Division projects | (46.9) | - | |
Amounts repaid under bank facilities, net | (49.5) | 49.5 | |
Re-purchase of convertible bonds | (47.0) | 66.4 | |
Interest accrued | - | (94.2) | |
Interest paid | (79.1) | 79.1 | |
Proceeds from disposal of subsidiaries | 49.2 | - | |
Dividends paid | (5.8) | - | |
Other | 9.3 | 2.7 | |
As at 31 December 2013 | 170.6 | (1,119.0) | (948.4) |
The decrease in working capital reflects the efforts undertaken by the Group to optimise the working capital structure, including
- partial processing of low-grade ore stockpiles at Pioneer which contributed US$58.3 million to the aggregate US$53.3 million decrease in ore stockpiles;
- US$12.5 million decrease in capitalised deferred stripping costs primarily due to amortisation of prospective stripping undertaken at Pokrovskiy in prior periods in line with this Period's mining activity which was partially offset by the increase in capitalised prospective stripping at Pioneer and Albyn in the current period; and
- US$8.6 million decrease in stores and spares.
As at 31 December 2013 there were no undrawn facilities.
CAPITAL EXPENDITURE
The Group spent an aggregate of US$236.9 million on its gold projects compared to US$478.7 million invested in 2012. The key areas of focus this year were on the further development of POX, completion of Malomir (including flotation line), Albyn and Pioneer and on-going exploration related to the areas adjacent to the ore bodies of the main mining operations.
Exploration expenditure | Development expenditure and other CAPEX | Total
| |
US$ million | US$ million | US$ million | |
POX | - | 70.6 | 70.6 |
Pokrovskiy and Pioneer | 18.4 | 32.0 | 50.4 |
Malomir | 6.1 | 28.6 | 34.7 |
Albyn | 16.5 | 36.6 | 53.1 |
Vysokoye | 0.4 | 0.5 | 0.9 |
Alluvial operations | 2.4 | 4.4 | 6.8 |
Upgrade of in-house service companies | - | 12.5 | 12.5 |
Other | 3.1 | 4.8 | 7.9 |
Total invested in Gold Division | 46.9 | 190.0 | 236.9 |
FOREIGN CURRENCY EXCHANGE DIFFERENCES
The principal subsidiaries have a US Dollar functional currency. Foreign exchange differences arise on translation of monetary assets and liabilities denominated in foreign currencies, which for the principal subsidiaries of the Group are Russian Rouble and GB Pounds Sterling.
The following exchange rates to the US dollar have been applied to translate monetary assets and liabilities denominated in foreign currencies.
31 December 2013
| 31 December 2012
| ||
GB Pounds Sterling (GBP: US$) | 0.60 | 0.62 | |
Russian Rouble (RUR : US$) | 32.73 | 30.37 |
The Group recognised foreign exchange losses of US$5.8 million in 2013 (2012: foreign exchange gains of US$6.4 million) arising primarily on Russian Rouble denominated net monetary assets and GB Pounds Sterling denominated net monetary liabilities.
GOING CONCERN
As described in the Chairman's overview, following the significant decline in the gold price over the year and notwithstanding subsequent revision of the Group's plans, in the absence of refinancing the Group's forecasts show breaches of certain covenants in its banking facilities at 31 December 2014. In addition the US$310.5 million outstanding convertible bonds are due for repayment in February 2015 and the Group does not currently have sufficient committed facilities or available funds to refinance this debt.
As explained in the Chairman's overview, the Group has developed a refinancing plan which includes negotiating with the Group's senior lenders and ICBC (on relaxation of the covenants in its banking facilities) and refinancing its convertible bonds. Based on negotiations conducted to date, the Directors have a reasonable expectation that the Group will receive sufficient relaxation of covenants in its banking facilities and refinance its Convertible Bonds maturing in February 2015.
The Directors have concluded that the combination of these circumstances represents a material uncertainty that casts significant doubt upon the Group's ability to continue as a going concern and that, therefore, the Group may be unable to realise its assets and discharge its liabilities in the normal course of business. Nevertheless, after making enquiries and considering the uncertainties described above, the Directors have a reasonable expectation that the refinancing will be concluded successfully and the Group will therefore have adequate resources to continue in operational existence for the foreseeable future, being at least the next 12 months from the date of approval of the 2013 Annual Report and Accounts. Accordingly, they continue to adopt the going concern basis of accounting in preparing these consolidated financial statements.
Detailed Operations Report
· Total attributable gold production in 2013 of 741,200oz
· Production within the Group's guidance despite severe weather which resulted in difficult mining conditions, predominantly due to extensive flooding, in Q3
Pioneer
Performance in 2013
Pioneer produced approximately 314,850oz of gold in 2013. Production for the year was hampered due to the excessive rainfall in Q3 which flooded the pits and prevented access to high-grade material. As previously announced, this resulted in a c.10,000oz decrease in production relative to the planned production for the year. This material is scheduled to be processed in 2014.
In accordance with the mine plan, the higher grade material mined during the year was blended with lower grade material from stockpiles resulting in their significant decrease and a substantial release of working capital.
In Q1 2013, the expansion of the absorption circuit at the resin-in-pulp plant ("RIP") processing plant was completed and during the year the plant processed 25% more ore compared to 2012. Economies of scale allowed for the profitable processing of ore at a lower head grade.
The plant's expansion allowed for a record 6.6 million tonnes of ore to be processed during the year with an average grade of 1.8g/t. The decrease in recovery rates from 86% to 82% was due to the more metallurgically complex nature of ore treated through the plant during the year.
Approximately 3% of Pioneer's gold output in 2013 was produced via heap-leach operations.
During the year, high grade ore was mined predominantly at the pits in the NE Bakhmut zone. This area, together with the extension of the high-grade Andreevskaya pit, is scheduled to be the main source of high quality ore for the plant in 2014. The extension to the Andreevskaya pit commenced in Q2 and was completed in Q1 2014.
Pioneer mining operations | |||
Units | Year ended 31 Dec 2013 | Year ended 31 Dec 2012 | |
Total material moved | m3 '000 | 30,825 | 40,826 |
Ore mined | t '000 | 4,588 | 9,135 |
Average grade | g/t | 2.0 | 1.8 |
Gold content | oz. '000 | 301.6 | 532.4 |
Pioneer processing operations | |||
Resin-in-pulp ("RIP") plant | |||
Total milled | t '000 | 6,583 | 5,305 |
Average grade | g/t | 1.8 | 2.2 |
Gold content | oz. '000 | 371.3 | 379.7 |
Recovery rate | % | 82.0 | 86.0 |
Gold recovered | oz. '000 | 304.5 | 326.7 |
Heap leach operations | |||
Ore stacked | t '000 | 1,005 | 946 |
Average grade | g/t | 0.7 | 0.6 |
Gold content | oz. '000 | 21.0 | 19.0 |
Recovery rate | % | 48.9 | 37.3 |
Gold recovered | oz. '000 | 10.3 | 7.0 |
Total gold recovered | oz. '000 | 314.8 | 333.6 |
Costs
2013 TCC/oz for Pioneer were US$887/oz (2012: US$734/oz). The increase in TCC/oz was primarily due to a 21% decrease in processed grades (due to the inclusion of low grade stockpiles) and a 57% increase in the stripping ratio compared to 2012. The negative effect of processing lower quality ore was mitigated by a comprehensive cost-cutting programme implemented at the mine and optimisation of operational activities.
Pokrovskiy
Performance in 2013
During 2013, Pokrovskiy produced approximately 91,200oz of gold.
As at Pioneer, 2013 operations at Pokrovskiy were significantly affected by the heavy rains in August and September. This adverse weather resulted in temporary flooding of the Pokrovka-1 pit. Furthermore, a large amount of silt and clay was washed into the pit, covering areas of high-grade material at the bottom of the pit. This was removed only in October and November and resulted in a c.4,000oz decrease in production.
Throughout the year, a scheduled push back of the south wall of Pokrovka-1 was carried out in order to reach the high-grade ore at the bottom of the pit while lower-grade ore was mined at Pokrovka- 2 and other satellite pits.
Access to high-grade ore was gained in H2 2013 resulting in an improvement to the head grade at the plant compared to H1 2013 although the blend for the plant also included lower grade stockpiles from previous years.
During 2013, the processing of high-grade bulk samples from the Burinda deposit through the Pokrovskiy plant was also carried out. Burinda is a gold deposit situated within the Taldan licence area, c.115km north-west (or c.150km by road) from Pokrovskiy. The ore bodies are elongated in the N-S and NE-SW directions, hosted by a surrounding zone of metasomatism and characterised by pinch-and-swell structures. Their lateral extent ranges from a few tens of metres to 1,000m (Tsentralnoye ore body), and thickness from a few metres to 18m (Yuzhnoye ore body). It is planned that the material from the Burinda deposit will be treated at the Pokrovskiy plant.
Due to the continued operation of the plant, 1.8 million tonnes of ore were processed during the year with an average grade of 1.8g/t. The decrease in RIP recovery rates to c.77% from 83% in 2012 was due to the high clay content in the ore treated through the plant during the year.
The Pokrovka-1 pit is expected to be exhausted in 2014 following which all ore processed during the year will come from Pokrovka-2, small satellite pits and stockpiles.
Pokrovskiy mining operations | |||
Units | Year ended 31 Dec 2013 | Year ended 31 Dec 2012 | |
Total material moved | m3 '000 | 6,779.5 | 9,702 |
Ore mined | t '000 | 1,200 | 1,453 |
Average grade | g/t | 2.0 | 1.7 |
Gold content | oz. '000 | 78.3 | 78.1 |
Pokrovskiy processing operations | |||
Resin-in-pulp ("RIP") plant | |||
Total milled | t '000 | 1,789 | 1,692 |
Average grade | g/t | 1.8 | 1.7 |
Gold content | oz. '000 | 104.4 | 94.3 |
Recovery rate | % | 76.7 | 82.8 |
Gold recovered | oz. '000 | 80.1 | 78.1 |
Heap leach operations | |||
Ore stacked | t '000 | 669 | 890 |
Average grade | g/t | 0.7 | 0.7 |
Gold content | oz. '000 | 14.2 | 19.9 |
Recovery rate | % | 78.4 | 70.4 |
Gold recovered | oz. '000 | 11.1 | 14.0 |
Total gold recovered | oz. '000 | 91.2 | 92.1 |
Costs
2013 TCC/oz for Pokrovskiy were US$1,180/oz (2012: US$782/oz). Although the processed grades were almost in line year-on-year, TCC/oz for the mine increased significantly compared to 2012 due to a substantial amortisation of deferred stripping from the previous periods. TCC/oz was also negatively affected by a 7% decrease in RIP recovery rates.
Malomir
Performance in 2013
Malomir produced approximately 115,520oz of gold in 2013. The ore came predominantly from the Quartzitovoye oxide pit and the transitional zone of the refractory ore body at the Central pit.
During the year, the plant processed 2.7 million tonnes of ore with an average grade of 1.8g/t. The recovery rate increased compared with the previous year to 72.6%, but was still low due to the inclusion in the blend of transitional ore with a high sulphides content, which adversely affects the processing plant recovery.
The flotation plant at Malomir was 90% completed during the year but work has been suspended pending the commissioning of the POX plant at Pokrovskiy.
Malomir mining operations | |||
Units | Year ended 31 Dec 2013 | Year ended 31 Dec 2012 | |
Total material moved | m3 '000 | 13,667 | 16,042 |
Ore mined | t '000 | 2,694 | 3,438 |
Average grade | g/t | 1.8 | 1.7 |
Gold content | oz. '000 | 158.7 | 191.4 |
Malomir processing operations | |||
Resin-in-pulp ("RIP") plant | |||
Total milled | t '000 | 2,698 | 2,278 |
Average grade | g/t | 1.8 | 2.0 |
Gold content | oz. '000 | 159.2 | 149.2 |
Recovery rate | % | 72.6 | 69.2 |
Gold recovered | oz. '000 | 115.5 | 103.3 |
Total gold recovered | oz. '000 | 115.5 | 103.3 |
Costs
2013 TCC/oz for Malomir were US$1,027/oz (2012: US$911/oz) following a c.10% decrease in grades and a 14% increase in the stripping ratio compared to 2012.
Albyn
Performance in 2013
Albyn produced approximately 134,810oz of gold during 2013, an increase of 51% compared to 2012 as the processing plant worked to its full capacity throughout the year, following its ramp up in 2012.
During H1 2013, mining at Albyn focused on advanced stripping of the central part of the deposit to prepare the ore for delivery to the plant in H2. The processed ore in H1 came from the eastern part of the deposit which has a number of thin ore bodies interspersed with waste bands. This caused a high level of dilution and delays in the mining schedule, resulting in a c.8,000oz shortfall relative to planned gold production. In the central area, the ore bodies are higher grade, wider and easier to mine selectively.
During H2 2013, production at Albyn was negatively affected by flooding of the River Selemja. This made the river crossing impassable in October, thus hindering the supplies of fuel and spare parts to the mine. Consequently, the higher-grade ores, which were scheduled for processing in Q4, were not accessed.
Albyn mining operations | |||
Units | Year ended 31 Dec 2013 | Year ended 31 Dec 2012 | |
Total material moved | m3 '000 | 23,865 | 10,604 |
Ore mined | t '000 | 4009 | 2,219 |
Average grade | g/t | 1.1 | 1.4 |
Gold content | oz. '000 | 134.8 | 101.7 |
Albyn processing operations | |||
Resin-in-pulp ("RIP") plant | |||
Total milled | t '000 | 4175 | 2,179 |
Average grade | g/t | 1.1 | 1.4 |
Gold content | oz. '000 | 145.0 | 98.2 |
Recovery rate | % | 93.0 | 90.9 |
Gold recovered | oz. '000 | 134.8 | 89.3 |
Total gold recovered | oz. '000 | 134.8 | 89.3 |
Costs
2013 TCC/oz for Albyn were US$1,006/oz (2012 - US$980/oz), in line with the previous year in spite of a 23% decrease in processed grades and a 29% increase in the stripping ratio due to the continued operation of the plant and the doubling of its capacity.
Alluvial Operations
Performance in 2013
During 2013, gold produced from the Group's alluvial operations totalled approximately 84,800oz (compared to 92,100oz in 2012). Due to the seasonal nature of the alluvial operations, the disposal in Q4 2013 of the high-cost alluvial assets held by Berelekh did not affect the production profile of the Group's alluvial assets for the year.
Costs
2013 TCC/oz for the Group's alluvial operations were US$1,319/oz, in line with the previous year. Although alluvial mining is less capital-intensive than hard-rock mining, following the drop in the gold price in 2013, the Group took steps to scale back production from high-cost assets with the sale of the alluvial operations held by Berelekh.
Project Development
Development of the POX Hub
Strategy for development
Following the drop in the gold price in Q2 2013, the Group reviewed its development plans and took the decision to slow down the pace of development of the POX Hub, thereby relieving pressure on the Group's capital expenditure requirements. In Q4 2013, a decision was taken to postpone further the commissioning of the POX facilities as new exploration results established that a steady, annual production of c.600,000oz for 2015-2019 could be achieved through the processing of non-refractory ore from the Group's existing facilities.
Progress in 2013
During Q1 2013, the four autoclaves were installed on their foundations and work was undertaken constructing the autoclave building around them.
Following the review of the Group's development work at the POX Hub has focused mainly on honouring existing contracts and preservation of the site.
During H2 2013, the interior works on the four autoclaves, including lining with acid-resistant bricks and installation of baffle walls, was completed. In line with the Group's strict and comprehensive approach to quality assurance, work was conducted by specialist contractors, DSB Säurebau GmbH (Germany), who are considered by the Group to be global leaders in the field.
Work on the foundations and erection of the steel framework for the neutralisation building commenced during Q4.
By the end of 2013, the oxygen plant was 90% completed.
Outlook
Following the decision to postpone the commissioning of the POX Hub, work scheduled to be undertaken in 2014 will continue to be restricted to fulfilling existing contractual commitments.
Flotation Plant at Malomir
During H1 2013 the flotation plant at Malomir was mostly completed except for some piping and the electrical layout. The flotation cells and agitators as well as the filtration system were all installed but work at the plant was subsequently suspended in Q3 2013 pending the commissioning of the POX plant at Pokrovskiy.
Other development projects
Visokoe
During 2013, the Group conducted permitting work at Visokoe, including the preparation of a feasibility study for the Russian authorities - FBU State Commission on Mineral Resources ("GKZ").
Visokoe is a significant non-refractory deposit that contains 1.2Moz of JORC gold Reserves and a further c.1.3Moz of Mineral Resources. Visokoe reserves are suitable for heap leach and/or RIP recovery and therefore the Group is considers Visokoe to be a valuable asset for development in mid-term.
However, the Group has not allocated significant capital expenditure for this project in 2014 as it is awaiting the construction of the state power lines and an assessment of the economic viability of heap leaching which is expected to result in further improvements to the economic feasibility of the project. This project is planned to be the subject of a strategic review in August 2014.
Tokur
Although Tokur was mined extensively during the Soviet era, the deposit still contains significant JORC-compliant Mineral Resources and Ore Reserves suitable for processing in an RIP plant, or by gravitational separation. However, this asset has been fully impaired as there are currently no plans to develop it in the 2015-2019 period following the decline in the gold price and the consequential cutting of capital expenditure.
Yamal
Following optimisation of the Group's capital expenditure as well as a sharp decline in the gold price, the Group put on hold its existing development plans for the Yamal assets. Therefore, in 2012 Yamal's assets were impaired and in 2013 their JORC gold reserves written off and removed from the Group's Reserves statement. The Group still quotes JORC Mineral Resources for its Yamal assets.
Guyana
In Guyana, the Group holds a number of exploration licences covering an area of c.510km2. Exploration completed to date includes geochemical and geophysical surveys and trenching allowing preliminary evaluation of an exploration target of c.100t of gold. During 2013, a small amount of field work was completed. The results are regarded as positive but are still being evaluated and interpreted. The Group's management believes that the exploration potential of the Guyana assets is high and further exploration work is justified but, in the short term, these assets are a low priority with no significant work planned for 2014.
Reserves and Resources
2013 Summary Highlights:
· Total Group JORC Resources increased by 740Koz from 25.06Moz to 25.8Moz, in spite of 815Koz of depletion, 542Kozof sales and 14Koz of write offs during 2013.
- Approximately 2.1Moz were added in total JORC Mineral Resources at the Group's main mines as a result of successful exploration activities
- Average grade of total resources stayed virtually unchanged at 0.9g/t in spite of 2013 depletion grade being 60% higher than the average grade of the Mineral Resources
· Total JORC Ore Reserves decreased by c.800Koz from c.10Moz to c.9.2Moz, due to depletion and write offs
- The increase in Ore Reserves at Pioneer, Albyn, Malomir and Burinda in part offsets the depletion and write-offs.
- All new discoveries are non-refractory
· Non-refractory JORC Mineral Resources increased by c.1.5Moz from 12.3Moz to 13.8Moz, after 815Koz depletion during 2013
- 2.3Moz were added in total
- Average grade of the non-refractory resources unchanged
· Non-refractory JORC Ore Reserves decreased by 440Koz from 4.83Moz to 4.39Moz due to depletion,write offs and disposals
- Increase in non-refractory reserves before depletion and write-offs of c.745Koz
- The average grade improved from 1.19g/t to 1.21g/t
- Depletion and write-offs of non-refractory Ore Reserves were off-set by additions and also by re-classification of refractory material at NE-Bakhmut (Pioneer) and Quartzitovoye (Malomir)
- All new non-refractory Ore Reserves are at or near the Group's operational mines and should be suitable for processing at the existing facilities
· Refractory JORC Ore Reserves decreased by 354Koz from 5.17Moz to 4.82Moz mainly due to the reclassification of some material at Pioneer and Malomir into non-refractory reserves
· 2014 work is focusing on converting newly established non-refractory resources into reserves as well as in expanding the non-refractory mineral resource base at and near the Group's operational mines
· The Company's Ore Reserve estimate is based on a long term gold price assumption of US$1,200/oz for Albyn and Visokoe
· Ore Reserve estimates for the new ore bodies prepared during 2013 and 2014 for Alexandra (Pioneer), Unglichikanskoye and Elginskoye (Albyn) as well as Magnetitovoye and Quartzitovoye (Malomir) use a long term gold price assumption of US$1,250/oz
· The US$1,000/oz gold price assumption continues to be used for all other projects, together with related factors, such as operating costs and metallurgical recoveries, as reviewed previously by advisors, Wardell Armstrong International ("WAI") in 2011/12
· All Ore Reserves are for open pit extraction and are reported within economic open pit shells
· The Company has previously announced the identification of 5.7Moz of reserves and resources defined in accordance with the Russian GKZ Classification system, of which 2.1Moz (including depletion and disposals) were converted into current JORC reserves and resources
The Mineral Resource and Ore Reserve statements were prepared internally by the Group following the methodology advised by WAI. The updated estimates for the Group's hard-rock assets have been prepared in accordance with the guidelines of the JORC Code by the Group's technical experts. An extensive exploration programme, metallurgical laboratory testing and technical work conducted by the Group formed the basis of these estimates.
A summary of the Group's Ore Reserves is tabulated below:
Ore Reserve as at 31/12/2013 (in accordance with the JORC Code) | |||
Category | Tonnage (kt) | Grade (g/t Au) | Gold (Moz Au) |
Total Ore Reserves | |||
Proven | 29,195 | 1.34 | 1.26 |
Probable | 226,057 | 1.09 | 7.95 |
Total (P+P) | 255,252 | 1.12 | 9.21 |
Non-Refractory Ore Reserves | |||
Proven | 9,409 | 1.57 | 0.48 |
Probable | 100,629 | 1.21 | 3.92 |
Total (P+P) | 110,038 | 1.24 | 4.39 |
Refractory Ore Reserves | |||
Proven | 19,786 | 1.23 | 0.78 |
Probable | 125,428 | 1.00 | 4.03 |
Total (P+P) | 145,214 | 1.03 | 4.82 |
Note: Figures may not add up due to rounding
A summary of Ore Reserves for the Group's core currently producing assets, which includes Pioneer, Pokrovskiy, Malomir, Albyn and Burinda, is provided in a separate table below. These reserves are included in the table above and are not additional.
Ore Reserve at the Group's Core Assets in the Amur Region as at 31/12/2013 (in accordance with the JORC Code) | |||
Category | Tonnage (kt) | Grade (g/t Au) | Gold (Moz Au) |
Total Ore Reserves | |||
Proven | 27,167 | 1.33 | 1.16 |
Probable | 190,060 | 1.08 | 6.62 |
Total (P+P) | 217,227 | 1.11 | 7.79 |
Non-Refractory Ore Reserves | |||
Proven | 7,381 | 1.60 | 0.38 |
Probable | 64,632 | 1.25 | 2.59 |
Total (P+P) | 72,013 | 1.28 | 2.97 |
Refractory Ore Reserves | |||
Proven | 19,786 | 1.23 | 0.78 |
Probable | 125,428 | 1.00 | 4.03 |
Total (P+P) | 145,214 | 1.03 | 4.82 |
Note: Figures may not add up due to rounding
A summary of the Group's Mineral Resources is tabulated below.
Mineral Resources (as at 31/12/2013) (in accordance with the JORC Code) | |||
Category
| Tonnage (kt) | Grade (g/t Au) | Contained Metal (Moz Au) |
Total Mineral Resources | |||
Measured | 61,257 | 1.18 | 2.32 |
Indicated | 381,024 | 0.98 | 12.06 |
Measured+Indicated | 442,280 | 1.01 | 14.38 |
Inferred | 445,547 | 0.80 | 11.45 |
Non-refractory Mineral Resources | |||
Measured | 36,078 | 1.22 | 1.41 |
Indicated | 188,400 | 1.07 | 6.51 |
Measured+Indicated | 224,478 | 1.10 | 7.92 |
Inferred | 187,876 | 0.98 | 5.90 |
Refractory Mineral Resources | |||
Measured | 25,179 | 1.13 | 0.91 |
Indicated | 192,624 | 0.90 | 5.55 |
Measured+Indicated | 217,802 | 0.92 | 6.46 |
Inferred | 257,672 | 0.67 | 5.55 |
Note: Mineral Resources are reported inclusive of Ore Reserves. Figures may not add up due to rounding
A summary of Mineral Resources for the Group's core assets, which includes Pioneer, Pokrovskiy, Malomir, Albyn and Burinda, is provided in a separate table below. These Mineral Resources are reported inclusive of Ore Reserves.
Mineral Resources at the Group's Core Assets in the Amur Region (as at 31/12/2013) (in accordance with the JORC Code) | |||
Category
| Tonnage (kt) | Grade (g/t Au) | Contained Metal (Moz Au) |
Total Mineral Resources | |||
Measured | 39,722 | 1.13 | 1.44 |
Indicated | 313,793 | 0.96 | 9.65 |
Measured+Indicated | 353,515 | 0.98 | 11.09 |
Inferred | 393,937 | 0.77 | 9.76 |
Non-refractory Mineral Resources | |||
Measured | 14,544 | 1.14 | 0.53 |
Indicated | 121,169 | 1.05 | 4.10 |
Measured+Indicated | 135,713 | 1.06 | 4.63 |
Inferred | 136,266 | 0.96 | 4.21 |
Refractory Mineral Resources | |||
Measured | 25,179 | 1.13 | 0.91 |
Indicated | 192,624 | 0.90 | 5.55 |
Measured+Indicated | 217,802 | 0.92 | 6.46 |
Inferred | 257,672 | 0.67 | 5.55 |
Note: Mineral Resources are reported inclusive of Ore Reserves. Figures may not add up due to rounding
In addition to the Ore Reserves and Mineral Resources estimated in accordance with the JORC Code, the Group holds significant alluvial gold reserves and resources estimated in accordance with the Russian Classification System. A summary of the alluvial resources and reserves is presented below:
Alluvial Ore Reserves (as at 31/12/2013) (in accordance with the Russian GKZ Classification System) | |||
Category | Volume (000m3) | Grade (g/m3 Au) | Contained Metal (Moz Au) |
B | 1,443 | 0.23 | 0.01 |
C1 | 38,725 | 0.27 | 0.34 |
Sub-total (B+C1) | 40,169 | 0.27 | 0.35 |
C2 | 2,994 | 0.24 | 0.02 |
Total (B+C1+C2) | 43,163 | 0.27 | 0.37 |
Alluvial Mineral Resources (as at 31/12/2013) (in accordance with the Russian GKZ Classification System) | |||
Category | Volume (000m3) | Grade (g/m3 Au) | Contained Metal (Moz Au) |
B | 5,797 | 0.11 | 0.02 |
C1 | 60,993 | 0.20 | 0.40 |
Sub-total (B+C1) | 66,790 | 0.19 | 0.42 |
C2 | 8,317 | 0.12 | 0.03 |
Total (B+C1+C2) | 75,107 | 0.19 | 0.45 |
Notes:
(1) Alluvial resources are reported inclusive of alluvial ore reserves and in compliance with the audited Russian GKZ System;
(2) Ore reserves include only On-Balance material (defined as per the Russian GKZ Classification System) for open-cut and dredge extraction. Resources include the ore reserves, Off-Balance material (defined as per the Russian GKZ Classification System) for open-pit and dredge extraction as well as On-Balance and Off-Balance material considered for potential underground mining;
(3) As per the Russian GKZ Classification System, ore reserves are reported at in-situ grade and tonnage, however it has been demonstrated at the time of the estimate that the material remains economically viable after application of the reasonably assumed or estimated modifying factors such as mining dilution and recovery.
Asset-by-asset breakdown of Ore Reserves is provided in the table below.
Summary of Ore Reserve by Asset (as at 31/12/2013) (in accordance with JORC Code) | ||||||||||
Non Refractory | Refractory | Total | ||||||||
Category | Tonnage (kt) | Grade (g/t Au) | Gold (Moz Au) | Tonnage (kt) | Grade (g/t Au) | Gold (Moz AU) | Tonnage (kt) | Grade (g/t Au) | Gold (Moz Au) | |
Pokrovskiy & Burinda (Amur) | Proven | 2,083 | 1.74 | 0.12 | 2,083 | 1.74 | 0.12 | |||
Probable | 9,899 | 1.00 | 0.32 | 9,899 | 1.00 | 0.32 | ||||
Total (P+P) | 11,982 | 1.13 | 0.436 | 11,982 | 1.13 | 0.44 | ||||
Pioneer (Amur) | Proven | 4,268 | 1.58 | 0.22 | 11,756 | 1.18 | 0.45 | 16,025 | 1.28 | 0.66 |
Probable | 24,433 | 0.88 | 0.69 | 25,850 | 0.94 | 0.78 | 50,283 | 0.91 | 1.47 | |
Total (P+P) | 28,701 | 0.99 | 0.91 | 37,606 | 1.01 | 1.22 | 66,308 | 1.00 | 2.14 | |
Malomir (Amur) | Proven | 755 | 1.31 | 0.03 | 8,030 | 1.31 | 0.34 | 8,785 | 1.31 | 0.37 |
Probable | 10,851 | 1.23 | 0.43 | 99,578 | 1.02 | 3.25 | 110,429 | 1.04 | 3.68 | |
Total (P+P) | 11,606 | 1.24 | 0.46 | 107,608 | 1.04 | 3.59 | 119,214 | 1.06 | 4.05 | |
Albyn (Amur) | Proven | 274 | 1.74 | 0.02 | 274 | 1.74 | 0.02 | |||
Probable | 19,449 | 1.83 | 1.15 | 19,449 | 1.83 | 1.15 | ||||
Total (P+P) | 19,723 | 1.83 | 1.16 | 19,723 | 1.83 | 1.16 | ||||
Visokoe (Krasnoyarsk) | Proven | - | - | - | - | |||||
Probable | 33,802 | 1.13 | 1.22 | 33,802 | 1.13 | 1.22 | ||||
Total (P+P) | 33,802 | 1.13 | 1.22 | 33,802 | 1.13 | 1.22 | ||||
Tokur (Amur) | Proven | 2,028 | 1.47 | 0.10 | 2,028 | 1.47 | 0.10 | |||
Probable | 2,195 | 1.44 | 0.10 | 2,195 | 1.44 | 0.10 | ||||
Total (P+P) | 4,223 | 1.45 | 0.20 | 4,223 | 1.45 | 0.20 |
Notes:
(1) All Group Ore Reserves are for open pit extraction and are reported within economical pit shells;
(2) Reserve cut off grade for reporting varies from 0.3 to 0.7g/t Au, depending on the asset and processing method;
(3) Figures may not add up due to rounding.
Asset-by-asset breakdown of Mineral Resources is provided in the table below.
Summary of Mineral Resources by Asset (as at 31/12/2013) (in accordance with JORC Code) | ||||||||||
Category | Non-Refractory | Refractory | Total | |||||||
Tonnage (kt) | Grade (g/t Au) | Gold (Moz Au) | Tonnage (kt) | Grade (g/t Au) | Metal (Moz Au) | Tonnage (kt) | Grade (g/t Au) | Metal (Moz Au) | ||
Pokrovskiy & Burinda (Amur) | Measured | 7,324 | 1.03 | 0.24 | - | 7,324 | 1.03 | 0.24 | ||
Indicated | 34,787 | 0.79 | 0.89 | - | 34,787 | 0.79 | 0.89 | |||
Measured + Indicated | 42,111 | 0.84 | 1.13 | - | 42,111 | 0.84 | 1.13 | |||
Inferred | 32,258 | 0.64 | 0.66 | - | 32,258 | 0.64 | 0.66 | |||
Pioneer (Amur) | Measured | 5,777 | 1.19 | 0.22 | 16,834 | 1.05 | 0.57 | 22,611 | 1.09 | 0.79 |
Indicated | 45,967 | 0.77 | 1.14 | 63,713 | 0.82 | 1.67 | 109,680 | 0.80 | 2.81 | |
Measured + Indicated | 51,744 | 0.82 | 1.36 | 80,547 | 0.86 | 2.24 | 132,291 | 0.85 | 3.60 | |
Inferred | 22,840 | 0.60 | 0.44 | 62,455 | 0.61 | 1.23 | 85,295 | 0.61 | 1.67 | |
Malomir (Amur) | Measured | 806 | 1.26 | 0.03 | 8,344 | 1.28 | 0.34 | 9,150 | 1.28 | 0.38 |
Indicated | 16,982 | 1.10 | 0.60 | 128,911 | 0.94 | 3.88 | 145,892 | 0.95 | 4.48 | |
Measured + Indicated | 17,787 | 1.11 | 0.64 | 137,255 | 0.96 | 4.22 | 155,042 | 0.97 | 4.86 | |
Inferred | 20,310 | 0.77 | 0.50 | 195,216 | 0.69 | 4.32 | 215,527 | 0.70 | 4.82 | |
Albyn (Amur) | Measured | 637 | 1.82 | 0.04 | - | 637 | 1.82 | 0.04 | ||
Indicated | 23,434 | 1.95 | 1.47 | - | 23,434 | 1.95 | 1.47 | |||
Measured + Indicated | 24,071 | 1.94 | 1.50 | - | 24,071 | 1.94 | 1.50 | |||
Inferred | 60,857 | 1.33 | 2.60 | - | 60,857 | 1.33 | 2.60 | |||
Tokur (Amur) | Measured | 11,952 | 1.30 | 0.50 | - | 11,952 | 1.30 | 0.50 | ||
Indicated | 16,096 | 1.06 | 0.55 | - | 16,096 | 1.06 | 0.55 | |||
Measured + Indicated | 28,048 | 1.16 | 1.05 | - | 28,048 | 1.16 | 1.05 | |||
Inferred | 10,706 | 1.09 | 0.38 | - | 10,706 | 1.09 | 0.38 | |||
Visokoe (Krasnoyarsk) | Measured | 5,623 | 1.37 | 0.25 | - | 5,623 | 1.37 | 0.25 | ||
Indicated | 38,512 | 1.18 | 1.47 | - | 38,512 | 1.18 | 1.47 | |||
Measured + Indicated | 44,135 | 1.21 | 1.71 | - | 44,135 | 1.21 | 1.71 | |||
Inferred | 24,200 | 1.00 | 0.78 | - | 24,200 | 1.00 | 0.78 | |||
Petropavlovskoye & Monto (Yamal) | Measured | 3,959 | 1.03 | 0.13 | - | 3,959 | 1.03 | 0.13 | ||
Indicated | 12,623 | 0.97 | 0.40 | - | 12,623 | 0.97 | 0.40 | |||
Measured + Indicated | 16,582 | 0.99 | 0.53 | - | 16,582 | 0.99 | 0.53 | |||
Inferred | 16,704 | 1.00 | 0.54 | - | 16,704 | 1.00 | 0.54 |
Notes:
(1) Mineral Resources include Ore Reserves;
(2) The cut-off grade varies from 0.30 to 0.45g/t depending on the type of mineralisation and proposed processing method:
(3) Figures may not add up due to rounding.
COMMENTS ON RESOURCE AND RESERVE ESTIMATES
The above Mineral Resource and Ore Reserve statements are quoted as 100% in the case of the Group's subsidiaries, whilst the Reserves and Resources of the Group's associates are excluded from this statement. For more details on the classification of the Group's subsidiaries and associates, please refer to note 36 of the Group's consolidated financial statements.
Mineral Resources and Ore Reserves estimates for Alexandra (Pioneer), Burinda (part of Pokrovskiy), Unglichikanskoye and Elginskoye (Albyn) as well as Magnetitovoye (Malomir) were prepared in Q1 2014 in accordance with JORC Code (2012). Mineral Resource and Ore Reserve estimates for all other zones were originally prepared in 2010-2012, before the JORC Code (2012) came into force, thus follow the guidelines of the JORC Code (2004). Apart from depletion, Resource models for these areas have not changed since their preparation as there has been no material exploration of these areas during 2013. Therefore, Mineral Resources and Ore Reserves for all other zones are reported in accordance with JORC Code (2004). Going forward, the Group intends to follow the JORC Code (2012) guidelines for the preparation of all new estimates and maintain the JORC (2004) estimates for the areas where no additional exploration has occurred, thus leaving Mineral Resources unchanged or changed only as a result of depletion.
Pioneer
During 2013, exploration at the Group's flagship mine, Pioneer, resulted in the addition of c.1.11Moz of gold into JORC Mineral Resources. Taking into account depletion of 400Koz of gold during the year, the net increase was 770Koz.
The resource additions came predominantly from Alexandra and Shirokaya, two zones discovered north of Pioneer. Together they contributed c.530Koz of non-refractory and c.540Koz of refractory resources (c.350Koz is in the Indicated category and predominantly non-refractory).
Following additional sampling and metallurgical testing, areas of the Vostochnaya zone were upgraded to the Indicated category and re-classified as non-refractory. Parts of NE Bakhmut's refractory resources were re-classified as non-refractory on the basis of successful trial processing through the RIP plant and re-interpretation of existing metallurgical test results. This process resulted in the transfer of c.320Koz of Indicated and c.45Koz of Inferred resources from refractory to non-refractory.
Ore Reserve changes included evaluation of non-refractory Probable Ore Reserves at Alexandra and Vostochnaya - these are additional and new reserve estimates. These two zones contributed c.210Koz of gold reserves at an average grade of 0.82g/t, with a strip ratio of 1.4m3/t.
Conversion of the NE Bakhmut refractory to non-refractory resources resulted in a c.200Koz increase in non-refractory reserves (in 4.4Mt of ore at 1.4g/t average grade) and a corresponding c.200Koz decrease in refractory reserves. NE Bakhmut open pit and total reserves did not change.
With the exception of Alexandra, Ore Reserves for all zones were estimated using a US$1,000/oz long term gold price with modifying factors (such as operating costs and metallurgical recovery) reviewed by WAI in 2011. Alexandra Ore Reserves were estimated using a long term gold price assumption of US$1,250/oz and modifying factors estimated internally following a methodology set by WAI as part of their 2011 technical report.
Malomir
During 2013, changes in Mineral Resources at Malomir were driven by mine depletion and additions from the Magnetitovoye satellite ore body located 6km east of the Quartzitovoye pit. In 2013, c.160Koz of gold were sent to processing and depleted from the deposit and c.105Koz (1.87Mt at 1.63g/t in Measured and Indicated and 86kt at 1.66g/t in Inferred categories) were added to the mineral resource base as a result of successful exploration here.
Following successful processing trials and metallurgical testing conducted on Quartzitovoye refractory material, refractory Mineral Resources were re-classified to non-refractory adding c.326Koz (c.290Koz at 1.07g/t of Indicated and c.35Koz at 0.7g/t of Inferred) to the Malomir non-refractory mineral resource base.
Successful exploration at Magnetitovoye resulted in the addition of c.65Koz to JORC Probable non-refractory Ore Reserves (in 1.1Mt at an average grade of 1.8g/t). Ore from Magnetitovoye is already being processed through the Malomir processing plant. Changes in the refractory/non-refractory resource classification at Quartzitovoye allowed for open pit re-optimisation and a corresponding c.260Koz (6.0Mt of ore at 1.34g/t average grade) increase in non-refractory Ore Reserves. New Ore Reserves at Magnetitovoye and updated reserves at Quartzitovoye were estimated using a long term gold price assumption of US$1,250/oz and modifying factors estimated internally following the methodology set by WAI in their 2011 technical report.
These changes, together with depletion, resulted in a c.220Koz increase in non-refractory Ore Reserves at the Malomir project.
Refractory Reserves changed from c.3.8Moz to 3.6Moz, reflecting mining and Reserve changes at Quartzitovoye.
Albyn
Successful exploration within the Afanasevskaya licence area has confirmed historical resources at the Unglichikanskoye deposit, c.10km north of Albyn. A total of 550Koz of JORC Mineral Resources (910kt of ore at a grade of 1.55g/t of Indicated and further 8,380kt of ore at 1.88g/t Au average grade of Inferred) were estimated as at 31 December 2013. Exploration also resulted in an increase in JORC Mineral Resources at Elginskoye from 1,340 to 1,630Koz, of which 46Koz in 1.38Mt of ore (average grade 1.03g/t) is in the Indicated category and 1,580Koz in c.43.8Mt of ore (average grade 1.12g/t) is Inferred. Additional drilling and subsequent changes to the resource model also resulted in average grade improvements from 0.86g/t to 1.12g/t.
Total Mineral Resources at Albyn increased from 3.47Moz to 4.11Moz, despite depletion of 145Koz of gold as a result of mining.
Total Ore Reserves at Albyn changed from 1.27Moz to 1.16Moz. Changes included depletion of 145Koz due to mining and additions of 44Koz (in 1.3Mt of ore at 1.05g/t) and 35Koz (in 0.57Mt of ore at 1.87g/t) of Probable Ore Reserves at Elginskoye and Unglichikanskoye respectively.
The new Ore Reserves at Elginskoye and Unglichikanskoye were estimated internally by the Group using a long term gold price assumption of US$1,250/oz and modifying factors estimated internally following the methodology set out by WAI in their 2011 technical report. Ore from both Unglichikanskoye and Elginskoye will be processed at the existing Albyn processing plant, thus minimising any capital expenditure outlay.
Albyn Ore Reserves are reported on the basis of the 2012 resource model using a US$1,200/oz long term gold price with modifying factors (such as operating costs, metallurgical recovery and open pit shell design) reviewed by WAI.
Pokrovskiy
During 2013, Ore Reserves at Pokrovskiy changed as a result of mining and the write-off of low grade primary reserves at Pokrovka-2. A total of c.120Koz was depleted from Pokrovskiy (including a small depletion of reserves at Burinda) and a further c.200Koz (in 10.8Mt of ore at an average grade of 0.6g/t ) of Pokrovka - 2 low grade reserves were removed from the statement as they are no longer considered to be economical. In addition, the low grade stockpile of heap leach residual material was re-sampled and re-evaluated. This not only resulted in some low grade sections of the stockpile being removed from the reserves but also in an increase of stockpile average grade from 0.36g/t to 0.65g/t. Approximately 14Koz of gold reserves were written off as a consequence.
A small quantity of reserves at the Rucheinoye ore body, at Pokrovka-2, was evaluated and added to the reserves and resources statement.
In-fill drilling and additional trenching at Burinda (Taldan licence) completed during 2013 resulted in parts of the Inferred resources being upgraded into the Indicated category. This allowed evaluation of 65Koz (0.97Mt at an average grade of 2.06g/t) of JORC Ore Reserves. These reserves are scheduled for processing through the Pokrovskiy RIP plant in 2014 and 2015.
Other Areas
In July 2013, the Group reduced its holding in Verkhnetisskaya to 49%. As a result of this transaction, Verkhnetisskaya ceased to be a subsidiary of the Group and its mineral resources were removed from the resources statement. Verkhnetisskaya holds 540Koz of Inferred Refractory gold Mineral Resources at Olenka gold deposit in the Krasnoyarsk Region.
Following the Group's cost cutting programme as well as the sharp decline in the gold price, the Group no longer believes that development of current Yamal Ore Reserves into production is economically feasible. Therefore, Yamal's 370Koz of gold Reserves (Petropavlovskoye deposit) were written off and removed from the Group's JORC Ore Reserves statement. The Group still quotes JORC Mineral Resources for its Yamal assets.
In November 2013, the Group disposed of Berelekh, its producing alluvial asset in the Magadan Region. Consequently, alluvial reserves (estimated in accordance with the Russian GKZ Classification system) decreased from 0.59Moz to 0.37Moz. Alluvial mineral resources (including reserves) decreased from 1.05Moz to 0.45Koz. The Group continues to operate a number of alluvial deposits in the Amur Region with combined annual production of c.35Koz of gold.
Exploration Report
In 2013, the Group continued to focus exploration on areas near the Pokrovskiy, Pioneer, Malomir and Albyn operational mines. In addition, at the Nimanskaya licence area the exploration programme which commenced in 2012 was finalised.
The ongoing exploration programme in 2013 resulted in a 5.7Moz increase in the Group's non-refractory resources in accordance with the Russian GKZ Classification System, in spite of works being severely hampered in Q3 due to localised flooding. This figure includes 0.56Moz of Russian C2 category, 1.82Moz in P1 and 3.36Moz in P2 categories.
The new resources are located in the areas close to existing processing facilities and 2.1Moz of new resources have been converted by the Group into JORC during H2 2013 and Q1 2014 and included in the JORC statement as at 31 December 2013.
2013 Summary Highlights:
Pioneer
· Strong exploration results from Pioneer, despite difficult terrain and localisedflooding
· The discovery in late 2012 of a new satellite deposit at Pioneer, 7-8km north of active pits, and the subsequent establishment of JORC resources in 2013 at two distinct zones ofmineralisation, Alexandra and Shirokaya
· High-grade pay shoot of Andreevskaya established
· New, gold-bearing structure (Otvalnaya) established
· Positive, early-stage results from Ivanovskaya
Malomir
· The discovery of a non-refractory ore body, Magnetitovoye, containing high-grade pay shoots
· Further promising results yet to be reflected in JORC
Albyn
· Increase in the overall resource base and the average grade of the resources
· Promising results received from the nearby Elginskoye and Afanasevskaya licence areas
Pokrovskiy and Satellites
· Partial upgrade of Inferred resources at Burinda into JORC Indicated Mineral Resources and Probable Ore Reserves
Nimanskaya
· Positive early-stage exploration results received in H1 2013, however considered a lower priority target due to its remote location (c.90km from Albyn)
Pioneer
Exploration work in 2013 was severely hampered in Q3 due to localised flooding and resumed again in Q4 with in-fill drilling and metallurgical sampling. The local landscape over the deposit is shallow swamp ground. There are no natural rock exposures and the landscape allows only limited use of trenching as, in most places, trenches are instantly filled with swamp water. This also makes geochemical and geophysical surveys less efficient compared to some more favourable terrains. These factors slowed down exploration.
Alexandra and Shirokaya
In 2013, a new, substantial satellite deposit was explored c.7-8km north of active pits at Pioneer. The area of prospective gold mineralisation measures c.13x5km. So far two distinct zones, named Alexandra and Shirokaya, were explored here during 2013. The zones have a substantial thickness of up to 106m and lie close to the surface. These new findings are considered a suitable target for low-cost, open-pit mining with a low strip ratio.
A significant part of the Alexandra zone has now been drilled on a 160mx60m to 20mx20m grid. JORC Measured, Indicated and Inferred resources from Alexandra are included in the current JORC Mineral Resource statement. Part of the resource within an economical pit shell is in current JORC Probable reserve. The further exploration potential of Alexandra is associated with its east and south-east extensions. Metallurgical testing proves Alexandra to be non-refractory and therefore it is viewed as a source of non-refractory ore for the Pioneer plant in the short and mid-term.
The Shirokaya zone is at a less advanced stage of exploration. It is being drilled at a 160m-200mx80m-40m grid. JORC Inferred resources have been estimated at Shirokaya however the zone is open in both strike directions therefore the resources are likely to be extended through further exploration. In-fill drilling is expected to provide a better definition for the high-grade areas and a possible increase in the average grade of the resources. Shirokaya holds both non-refractory and refractory mineralisation and is currently being considered as a second priority target.
The area in which Shirokaya and Alexandra are situated is considered to be prospective for the discovery of further gold bearing zones, including zones of high grade mineralisation.
Andreevskaya
In 2013, work on the western extensions of the high-grade Andreevskaya zone was completed. This work resulted in the discovery of an additional high-grade pay shoot.
Otvalnaya
In 2013, drilling undertaken a few hundred metres north of the high-grade NE Bakhmut zone identified a parallel gold bearing structure, Otvalnaya. Exploration remains at an early stage, with only a 800m long western portion of this zone having been drilled to date. Due to the relatively low grade of the known resources and an expected high strip ratio of the potential open pit, this zone is currently viewed as a lower priority target. Nevertheless, Group geologists believe that eastern extensions of Otvalnaya, which are yet to be drilled, may hold high-grade pay shoots similar to those found at the extensively-mined NE Bakhmut, therefore further exploration will be justified.
Ivanovskaya
In 2013, early scale exploration was also undertaken c.70km north of Pioneer, within the Ivanovskaya licence area. Gold grades in selected grab samples are up to 17g/t and up to 1.44g/t in channel trench samples. The results are considered to be promising but inconclusive.
Plan for 2014
It is planned that work at Alexandra, Shirokaya and Ivanovskaya will continue in 2014.
Malomir
Magnetitovoye
In 2013, exploration works near Malomir opened up areas of promising mineralisation. Of particular note, is the non-refractory ore body, Magnetitovoye, which is located c.6km to the east of the active Quartzitovoye pit. The better-explored areas of Magnetitovoye have been converted into JORC Mineral Resources and Ore Reserves and included in the Malomir Resource and Reserve statement.
Group geologists believe that the Magnetitovoye area remains prospective, offering opportunities for further discoveries. Several recent drill holes intersected high-grade extensions to the Magnetitovoye resources. The best intersections from this area include: 7m at 15.9g/t (drill hole 798-9), 5.8m at 1.95 g/t Au and 10.2m at 2.77g/t (drill hole 798-8), 3m at 5.48g/t (drill hole 796-6), 9.9m at 1.27g/t (drill hole 794-7). These are yet to be included in the JORC Mineral Resource estimate.
A further new zone of mineralisation, which lies west of the Magnetitovoye JORC resources, was identified by two trenches with intersections of 7.7m at 1.17g/t and 11.0m at 1.1g/t. This zone has yet to be added to the JORC estimate. All quoted thicknesses are apparent as seen in a drill hole or trench. The approximate angle between these intersections and the orientation of the mineralisation is between 60 and 30 degrees.
Further exploration
In addition, early-stage exploration completed 5-10km west of Malomir identified the Berezoviy exploration target, hosted within plageo-granites and metasomatites of a similar composition that host the Quartzitovoye high-grade ore body, which has been extensively mined by the Group. The results received from this area to date include several geochemical anomalies as well as trench intersections of 5.4m at a grade of 1.99g/t; 4.2m at a grade of 1.59g/t Au and 0.80m at a grade of 52.5g/t. Work is at an early stage but these results are interpreted as promising.
Plan for 2014
It is planned to continue exploration in 2014 at Magnetitovoye, Berezoviy, as well as other exploration targets near Malomir.
Albyn
Elginskoye
In 2013, exploration work continued on the Elginskoye licence area. This work extended known mineralisation to the west, increasing the overall Mineral Resource base as well as increasing the average grade of the resources.
The Elginskoye licence area covers several targets: the Elginskoye deposit (a principal target) and the Grozovoye, Ulgen and Leninskoye prospects.
The Elginskoye deposit has a strike length of c.5km. Drilling at 160m x 80m drill centres defined a large, low-grade resource (c.1.63Moz at an average grade of 1.12g/t). Mineralisation at Elginskoye remains open in the south-east and south-west directions offering further exploration potential.
Other targets within the Elginskoye licence area (Ulgen and Grozovoye) are considered prospective but low priority compared to the Elginskoye deposit and the targets within the adjacent Afanasevskaya licence area described below. No material exploration was conducted on Ulgen and Grozovoye during 2013.
Afanasevskaya licence area (Unglichikanskoye)
In 2013, work commenced at Afanasevskaya, a c.688km2 licence area, which was acquired in 2012. This area lies to the north-west of the Albyn licence area and borders the Elginskoye licence area at the south-west.
In 2013, the work focused on Unglichikanskoye, a high-grade deposit c.15km north-west of the Albyn RIP plant. Unglichikanskoye is comprised of a series of parallel, high-grade steep dipping narrow veins with grades in selected samples up to 180g/t. Metallurgical tests demonstrate that Unglichikanskoye's high-grade mineralisation tends to respond well to cyanine leaching; therefore, Group geologists believe that it should be suitable for processing through the nearby Albyn RIP plant. The lower grade mineralisation is not always suitable for cyanidation and may require more sophisticated processing.
In 2013, a 1.3km central section of Unglichikanskoye was systematically drilled at 80m-spaced drill profiles. This work enabled the preparation of a JORC Mineral Resource estimate as well as a maiden JORC Ore Reserve statement for a small area covered by a pre-strip and sampled by c.5m spaced channels. The JORC Mineral Resources are open towards the north east as well as in a down dip direction: they therefore offer the opportunity to expand the mineral resource base. An area 3-6km south east of Unglichikanskoye is known as a source of placers and is considered by Group geologists as prospective for further hard-rock gold discoveries.
Plan for 2014
Group geologists are of the opinion that in addition to Unglichikanskoye, the Afanasevskaya licence area covers several further highly promising prospects where only limited work was completed during 2013. It is planned that the exploration here as well as at Unglichikanskoye will continue into 2014.
Pokrovskiy and Satellites
In 2013, exploration predominantly focused on the Burinda deposit (within the Taldan licence area) which lies c.150km by road from the Pokrovskiy RIP plant. In-fill drilling completed at Burinda resulted in a partial upgrade of Inferred Mineral Resources into JORC Indicated category and Probable Ore reserves as well as in a small increase in total resources.
Early stage exploration completed within the Borovaya area, situated 5-10km from Pokrovskiy, has to date been inconclusive, finding only low grade refractory mineralisation of low economical interest.
In 2013, exploration work also continued on the Verkhne-Tygdinskaya licence area, c.12-30km south- west of Pokrovskiy. Low-grade gold mineralisation has been discovered in several drill holes and trenches, however results are considered inconclusive.
Plan for 2014
It is planned that exploration at Verkhne-Tygdinskaya will continue in 2014.
Nimanskaya
Exploration field work was conducted at the Nimanskaya area during H1 2013. Some trenching and surface sampling were completed. Sample assays and interpretations of the data collected during 2012 were undertaken.
Five gold-bearing zones have been identified and assessed at Nimanskaya. These zones are: Davidova, Yakutskaya, Dmitrievskaya, Burovaya and Yuzhnaya.
The Davidova Zone was traced along a strike length of c.3,500m and intersected by several trenches and by 25 drill holes. At a cut-off grade of 0.5 g/t, intersections grading on average between 0.54g/t and 2.04 g/t with a thickness of between 0.8m and 33.7m were identified. Preliminary estimates completed internally indicated a resource target of c.1.3Moz at an average grade of 1.2 g/t (c.32Mt of mineralised material).
The Yakutskaya Zone has been mapped 100m - 300m to the east of the Davidova Zone at a strike length of 1,200m and intersected in two exploration profiles. The apparent width at the surface is 20m with an average grade of 1.34g/t. Individual samples show grades of up to 6.7g/t.
The Dmitrievskaya Zone has been traced along a 7,700m strike length. The grades of intersections (at a 0.5 g/t cut-off grade) vary from 0.7g/t to 24.4g/t with thickness of 0.7m to 12.7m. Yakutskaya and Dmitrievskaya estimated as c.400Koz (10Mt of mineralised material at 1.3g/t).
The Burovaya Zone has been explored along a strike length of c.850m by trenches and six drill holes. Assay results received to date show gold mineralisation at the surface with a visible width of 46m at an average grade of 1.17g/t (one intersection) and 5.3m at 3.79g/t at the depth in a drill hole intersection. The Yuzhnaya Zone was explored over a strike length of 160m in three trenches and four drill holes. The best intersections identified to date include 6.0m at 7.0g/t, 10.7m at 1.16g/t, 8.2m at 31.1g/t, 39.1m at 18.68g/t (quoted thicknesses are apparent) on average. The orientation of the mineralisation in relation to the direction of the drill holes is not yet clear; the former high-grade, thick intersections are likely to be from the drill holes drilled along the dip direction of a much narrower structure. Nevertheless, these results are considered by the Group's geologists to be extremely encouraging. Grades in the individual samples are up to 318.2g/t.
Plan for 2014
Due to its remote location, some 90km south of Albyn with no usable road to connect two sites, Nimanskaya is considered a lower priority target. Although results received to date have been promising, no field exploration is budgeted at Nimanskaya for 2014. However, exploration is likely to resume in the future as the area is considered highly prospective for the discovery of a significant gold resource.
Q1 2014 Production Update
Operational update for Q1 2014
· The increase in production in Q1 2014 to 159,100oz of gold versus the comparative period in 2013 was due to an increase in gold produced at all mines except Pioneer
· Production at Pioneer declined yoy in line with the Group's expectations mainly due to a decline in the grades processed
· Production at Pokrovskiy slightly increased in line with the Group's expectations as the life of the main pits of the mine is coming to the end and the plant has moved into processing of ore from satellite deposits
· Production from Malomir and Albyn has almost doubled in line with the Group's expectation due to an increase in grades processed
Gold sales
· In Q1 2014, the Group sold c.161,200oz of gold (c.10% increase yoy) at an average price of US$1,403/oz (including the effect of its hedging position). The hedging position of the Group contributed an additional US$108/oz to the realised gold price
Development of the POX Hub
· The development of the POX Hub and the related Malomir flotation plant has been slowed down in 2013 and during Q1 2014 only works fulfilling existing contractual obligations of the Group and preservation works were carried out
· The Group continues to review its development plans for the POX Hub in response to the significant drop in the gold price and in conjunction with its refinancing plans
Net Debt
· Estimated consolidated Net Debt as at 1 April 2014 was US$911 million, c.4% lower compared to 31 December 2013 and in line with the Group's expectations
Q1 2014 Production Summary, '000oz
Q1 2014 | Q1 2013 | Variance | |
Pioneer | 65.4 | 83.4 | (22%) |
Pokrovskiy | 14.2 | 12.6 | 13% |
Malomir | 30.5 | 17.2 | 77% |
Albyn | 49.0 | 23.6 | 99% |
TOTAL | 159.1 | 136.8 | 16% |
Pioneer
Notwithstanding a 22% yoy production decrease, Pioneer continues to be the Group's flagship mine, producing c.65,400oz of gold in Q1 2014. Total mass moved at Pioneer in Q1 was 5,627,000m3 and the amount processed was 1,447,400t, with an average grade of 1.72g/t.
The decrease in production at Pioneer versus the same period in 2013 was mainly due to a scheduled decrease in grades. Recovery rates remained at similar levels to Q1 2013.
In Q1, mining at NE Bakhmut pit 6.3 and the extension to the Andreevskaya pit were both completed and these pits are currently in the process of being backfilled. Mining continued at pit 6.1, NE Bakhmut, which is expected to be the source of high grade ore for the rest of the year, and at pit 1.
The process plant performed on budget with relining of the mills being completed in January. The low grade ore stockpiles continued to be fed to the plant during the quarter.
Pioneer mining operations | |||
Units | Q1 2014 | Q1 2013 | |
Total material moved | m3 '000 | 5,627 | 6,926 |
Ore mined | t '000 | 1,242 | 1,048 |
Average grade | g/t | 1.98 | 2.1 |
Gold content | oz. '000 | 78 | 71.8 |
Pioneer processing operations | |||
Resin-in-pulp ("RIP") plant | |||
Total milled | t '000 | 1,447 | 1,561 |
Average grade | g/t | 1.72 | 2.0 |
Gold content | oz. '000 | 79 | 101.2 |
Recovery rate | % | 81.8 | 82.3 |
Total gold recovered | oz. '000 | 65.4 | 83.4 |
Pokrovskiy
Total mass moved at Pokrovka in Q1 was 758,300m3 and the amount processed was 445,500t, with an average grade of 1.16g/t. Total gold recovered for the quarter was c.14,200oz. The slight increase on Q1 2013 production was due to a c.16% increase in grades processed and a c.3% increase in recovery rates.
During Q1, mining at Pokrovka concentrated on completing the removal of high grade ore from the bottom of the main pit. This was completed by March when the pit reached its final depth of mining having produced high grade ore for more than 18 years. In March, the mining equipment was relocated to the uppermost benches of the northwest side of the main pit to carry out a localised pit expansion to recover some low grade ore.
The Pokrovka 2 pit produced low grade ore during Q1 and high grade bulk samples were mined and processed from the Burinda satellite pit. The RIP plant processed the ores mined in the pits together with a large amount of low grade ore from stockpiles.
Pokrovskiy mining operations | |||
Units | Q1 2014 | Q1 2013 | |
Total material moved | m3 '000 | 758 | 2,498 |
Ore mined | t '000 | 28 | 59 |
Average grade | g/t | 7.38 | 2.2 |
Gold content | oz. '000 | 6.7 | 4.2 |
Pokrovskiy processing operations | |||
Resin-in-pulp ("RIP") plant | |||
Total milled | t '000 | 446 | 453 |
Average grade | g/t | 1.16 | 1.0 |
Gold content | oz. '000 | 16.6 | 15.2 |
Recovery rate | % | 85.7 | 83.2 |
Total gold recovered | oz. '000 | 14.2 | 12.6 |
Malomir
Total mass moved at Malomir in Q1 was 1,870,000m3 and the amount processed was 677,200t, with an average grade of 1.87g/t. Total gold recovered for the quarter was c.30,500oz, in line with the Group's expectations and c.77% more than in Q1 2013.
Volume of ore milled in Q1 2014 was c.6% higher compared to the same period in 2013, while the c.46% yoy increase in grades processed together with a c.13% increase in recoveries resulted in a significant increase in gold production compared to Q1 2013. This was achieved due to the better metallurgical properties of ore processed.
The main Quartzitove 1 pit was completed during the quarter and mining works concentrated on the Quartzitovoye 2 pit. Initial opening of the Magnetitovoye satellite pit took place and some bulk samples were mined for metallurgical testing. No work took place at the Central (refractory) pit.
Malomir mining operations | |||
Units | Q1 2014 | Q1 2013 | |
Total material moved | m3 '000 | 1,870 | 4,196 |
Ore mined | t '000 | 539 | 785 |
Average grade | g/t | 1.9 | 1.3 |
Gold content | oz. '000 | 33.1 | 33.1 |
Malomir processing operations | |||
Resin-in-pulp ("RIP") plant | |||
Total milled | t '000 | 677 | 636 |
Average grade | g/t | 1.9 | 1.3 |
Gold content | oz. '000 | 40.7 | 26.0 |
Recovery rate | % | 74.9 | 66.1 |
Total gold recovered | oz. '000 | 30.5 | 17.2 |
Albyn
During Q1 2014, Albyn produced c.49,000oz of gold, an increase of c.99% on the comparative period in 2013, reflecting that the mine is now working to its full capacity, the c.53% increase in grades processed and the c.4% increase in recovery rates.
Total mass moved at Albyn in Q1 was 6,403,000m3 while the amount processed was 1,149,100t, with a grade of 1.38g/t. Total gold recovered for the quarter was 49,026oz.
During Q1 mining operations concentrated on the North 1 pit and overburden operations concentrated on the East pit. In Q2, these roles will be reversed with the majority of the ore coming from the East pit. Recovery, from this easily treated ore, remained high during the quarter at 95.8%
Albyn mining operations | |||
Units | Q1 2014 | Q1 2013 | |
Total material moved | m3 '000 | 6,403 | 4,221 |
Ore mined | t '000 | 1,027 | 788 |
Average grade | g/t | 1.47 | 1.0 |
Gold content | oz. '000 | 48.4 | 24.6 |
Albyn processing operations | |||
Resin-in-pulp ("RIP") plant | |||
Total milled | t '000 | 1,149 | 913 |
Average grade | g/t | 1.38 | 0.9 |
Gold content | oz. '000 | 51.1 | 25.7 |
Recovery rate | % | 95.8 | 92.1 |
Total gold recovered | oz. '000 | 49.0 | 24.6 |
Alluvials
During Q1 2014, there was no production from the Group's alluvial operations (Q1 2013: none), in line with the seasonal nature of alluvial mining.
Q1 Exploration update
Pioneer Area
In Q1 2014, exploration continued at the Shirokaya zone north of Pioneer. Several in-fill drill hole profiles were completed improving confidence of Group geologists in the Mineral Resources delineated in the area.
Drill hole C-8905 drilled between Shirokaya and Alexandra intersected a 2m interval grading c.32g/t which Group geologists consider very encouraging. Further drilling is planned in this area with an intention to follow up the high grade zone and include it into the mineral resource statement.
Continued technological testing showed that the top oxide zone at Shirokaya is non-refractory and can be treated using a conventional RIP method with recoveries between c.83% and c.92%. The depth of the zone of oxidation varies between 5m to 40m.
Recovery at levels below the oxidation zone is normally less than 53% although some higher grade samples with gold grade more than 1g/t show recoveries above 70%. Interpretation and modelling of the oxide zone and refractory/non-refractory resources for Shirokaya is yet to be finalised. The current resource estimate makes a conservative assumption that 100% of Shirokaya resources are refractory; therefore it is likely that some non-refractory resources will be classified at Shirokaya once interpretation of the technological tests is completed.
Four drill profiles were completed to the north from the Alexandra zone in the Gryaznushkaya stream next to known gold placers. Potentially economical gold mineralisation was intersected in profile 920/1 with three significant intersections: 5m at 2.35g/t, 2.6m at 1.19g/t and 2.1m at 8.29g/t. Only 50% of the samples have been assayed to date. The strike length and morphology of the mineralisation is yet to be established through further exploration, but the results are considered encouraging.
At the Opytniy prospect, 1.5 km north-east from Alexandra, six further drill holes were drilled and two intervals of potentially economical mineralisation were identified: 3m at 6.86g/t (drill hole C-8573) and 20.5m at 1.59g/t (C-8574). These recent results complemented two intersections (0.8 m at 2.6 g/t and 2.3m at 1.74 g/t) known in the area from 2011. Group geologists believe that further exploration is justified.
Albyn Area
In Q1 2014, exploration work at Albyn was concentrated within the Elginskoye licence area where the mineralisation was extended by 400m in strike direction and 700m in down dip direction. Of a particular note thick intersections with higher than average grade in drill profile БП-Э-220: 22.3m at 1.8 g/t, 17m at 1.57g/t, 9.5m at 1.81g/t and 14.7m at 1.68g/t. Further mineralised intersections were identified in other drill holes from this area awaiting assay results to confirm the grade. Mineralisation has been proven to a depth of 200m and remains open.
A new zone of mineralisation with an expected strike length of c.1km was discovered in Leninskaya-Severnaya area by two trenches. Significant trench intersections include 2m at 3.83g/t, 8m at 3.4g/t and 3m at 2.5g/t.
Exploration works at Elginskoye continue and the results from Elginskoye and Leniskaya-Severnaya are yet to be reflected in the Group resource estimate.
Malomir Area
Further drilling at Magnetitovoye near the Malomir processing plant extended known mineralisation to deeper levels. New intersections yet to be included into the JORC estimate include 10.9m at 1.69g/t (drill hole 794-8), 12.7m at 3.03g/t and 3.1m at 3.09g/t (drill hole 782-46), 3.3m at 3.63g/t (drill hole 798-10). Exploration in this area continues.
Q1 2014 POX Development
In Q1 2014, the Group continued development of the Pokrovskiy POX plant at a reduced pace, honouring contracts and completing only essential development work. A detailed action plan prepared in 2013 has been implemented to preserve equipment at completed sections of the plant and to keep facilities on standby so that full scale development could be recommenced in the future.
POX development highlights include acid treatment of autoclave and flash tank inner lining and installation of agitators. Some outstanding equipment has passed manufacturer quality control testing and has been dispatched from various European manufacturers to site.
Work continues on the preparation of various permits and documentation to enable the Group to commission the POX plant in the future, as needed. Technical designs, in accordance with Russian regulations, have been completed and submitted to the Directorate-General for State Environmental Review.
The POX pilot plant continues to carry out metallurgical testing.
Outlook for 2014
Production
For 2014, the Group is targeting gold production of approximately 625,000oz. This is less than that produced in 2013, largely due to the sale of high-cost alluvial assets and the adjustment of mine plans in response to the lower gold price environment.
Pioneer
In 2014, the Group's flagship mine is expected to contribute approximately 35-40% of the Group's total production for the year (c.230,000-240,000oz). Production is expected to come predominantly from the high-grade ore of the NE Bakhmut and Andreevskaya pits blended with lower grade material from Yuzhnaya and Bakhmut. The low-grade ore is scheduled to be treated through the mine's heap-leach facility. It is expected that the stripping ratio in 2014 will decrease significantly by almost c.60% compared to the previous year partially offsetting the negative effects of a c.26% scheduled decrease in processed grades. 2014 TCC/oz for Pioneer are also expected to be negatively affected by the continued processing of lower grade stockpiles accumulated during previous years.
Pokrovskiy
Production from Pokrovskiy in 2014 is expected to be lower than in 2013, constituting approximately 8% of total production. The Pokrovka-1 pit is expected to be depleted in H1 following which all ore will come from Pokrovka- 2, stockpiles and the satellite high-grade deposits.
Malomir
Production from Malomir in 2014 is expected to contribute approximately 16% of the Group's total production for the year. The Quartzitovoye pit is expected to be depleted in 2014. It is planned that the production thereafter will shift to satellite deposits, close to the processing plant, one of which is the high-grade Magnetitovoye zone. It is planned to produce ore at an average 2g/t for the processing plant from this zone. As a result of exploration work by the Group's specialists the JORC Reserves and Resources for the Magnetitovoye zone were recently evaluated.
Albyn
In 2014, production from Albyn is expected to constitute approximately 31% of total production for the year and is expected to come predominantly from the central part of the pit.
Alluvials
Following the sale of Berelekh, alluvial gold production in 2014 is expected to be approximately 5% of total production for the year. The decrease in production from high-cost alluvial operations is expected to have a positive impact on total average costs for 2014.
Costs
The Group expects some decrease in 2014 TCC/oz to US$900/oz-US$950/oz. This is expected to be achieved in part due to the full effect of the cost-cutting measures announced in May 2013 and partially due to a decrease in the share of high cost alluvial production in the Group's total production. The decrease of alluvial production is due to the sale of alluvial assets in 2013 held by Berelekh.
Capital expenditure
As previously announced, the Group is allocating c.US$94 million for capital expenditure in 2014, which is less than half the amount spent in 2013 (US$237 million).
Development capex is scheduled to decrease by c.68% from US$190 million to US$60 million. This decrease is, in part, expected to be achieved by the postponement of the commissioning of the POX Hub: the 2014 budget will only cover honouring existing contracts and expansion of the tailing dams.
Exploration capital expenditure is scheduled to decrease by c.28% from US$47 million to US$34 million due to a change in strategy of exploration works and focus only on areas adjacent to processing facilities.
Net debt
Assuming a US$1250/oz-US$1,300/oz gold price, the Group is targeting a further decrease in its net debt to below US$850 million by the end of 2014.
IRC
IRC is a producer and developer of industrial commodities with its shares quoted on the Hong Kong Stock Exchange (Stock Code 1029).
The IRC assets previously formed the Group's Non-Precious Metals division, having been amalgamated into the Group following the acquisition of Aricom plc in April 2009. In October 2010, the Group completed the listing of IRC's shares on the Stock Exchange of Hong Kong Limited, retaining a majority stake.
In January 2013, IRC announced a two-stage transaction for a US$238 million subscription for new shares by strategic Chinese investors General Nice, a member of a group of companies which collectively is one of the largest Chinese iron ore importers, and Minmetals Cheerglory, a wholly-owned subsidiary of China Minmetals Corporation. Stage 1 of the transaction was completed as planned, however liquidity constraints in China, as documented by the international press have resulted in a delay in the completion of Stage 2.
The following subscriptions have been made to date by General Nice:
- 851,600,000 new shares (including the deferred issue of 34,064,000 new shares), for HK$800.5 million (approximately US$103.1 million) in April 2013
- 218,340,000 new shares for HK$205.2 million (approximately US$26.5 million) in December 2013
- 165,000,000 new shares for HK$155.1 million (approximately US$20 million) in February 2014
Accordingly, General Nice has invested more than 70% of its total commitments and the Board understands from IRC that General Nice remains committed to completing its full subscription and intends to make a payment of at least HK$155.1 million (approximately US$20 million) as a further partial subscription by the end of April 2014.
Once General Nice has completed in full its Stage 2 subscription, Minmetals Cheerglory, under the terms of the agreements, will also invest c.US$30 million.
Following the subscription by General Nice, Petropavlovsk's shareholding in IRC as at 31 December 2013 was 48.70%. Following the further subscription in February 2014, this shareholding was reduced further to 46.98%. Petropavlovsk continues to remain a controlling shareholder in IRC and IRC continues to be treated as a subsidiary "held for sale" in the Group's consolidated financial statements.
On 27 March 2014, IRC issued its 2013 Annual Results, in which the following were noted as key highlights:
· Iron ore production targets at Kuranakh exceeded for third consecutive year
· Kuranakh segmental EBITDA up 40% to US$22.8 million
· Construction and mine development at K&S on track for first commercial production during second half of 2014
· Group revenue growth, and net loss narrowed, both ahead of consensus estimates
· Cash and deposits of US$98.4 million, compared to US$24.0 million at the end of 2012
On 23 April 2014, IRC issued its First Quarter 2014 Trading Update, in which the following were noted as key highlights:
· Kuranakh celebrates over 3 million tonnes of iron ore production since operations commenced
· First quarter iron ore production exceeds annualised target - production lower than first quarter 2013 due to exceptional grade ore during that period
· First quarter ilmenite production exceeds annualised target
· Construction and mine development at K&S on track for first commercial production during second half of 2014
Further information may be obtained from the IRC website, www.ircgroup.com.hk.
Corporate update
Dividend
At the Company's Annual General Meeting, shareholders approved the payment of the final dividend for 2012 comprising a cash payment of £0.02 per Ordinary Share together with an entitlement to new Ordinary Shares with an attributable value of £0.05. Accordingly on 26 July 2013, each eligible shareholder on the Registrar on 28 June 2013 received, in addition to the cash dividend, 1 new Ordinary Share for every 19.21 Ordinary Shares held as at 28 June 2013.
The Directors do not recommend a dividend in respect of the year ended 31 December 2013. Future decisions regarding the dividend will be based on a number of factors, including market conditions, balance sheet strength and liquidity, operational performance and the impact of the on-going cost reduction programme.
Sale of Non-Core Assets and Assets Review
In light of the fall in the gold price, the Group adopted a strategy to focus its exploration and development activities on areas at or near to its current mines and to dispose of some high-cost operations.
In pursuit of this strategy, the following corporate activity was conducted in 2013:
- As previously announced, Verkhnetisskaya ceased to be a subsidiary of the Group on 8 July 2013 following the execution of a Share Purchase Agreement dated 2 July 2013 relating to the transfer of 21% of the issued shares in Verkhnetisskaya to OJSC Krasnoyarskaya Gorno-Geologicheskaya Company ("Krasnoyarskaya GGK").
- As previously announced, in Q4 2013 the Group sold its entire share interest of 76.62% in Berelekh, a company which holds licences to mine and explore alluvial operations, to OJSC Susumanzoloto for a total cash consideration of US$25 million.
Furthermore, following a review of its exploration and development assets, the Group recognised an impairment charge of US$95 million against certain non-core assets not currently in the Group's long-term development plan. The charge includes a US$63.6 million impairment charge recorded against Tokur and US$31.4 million of impairment charges attributable to exploration costs, mainly in the Amur region.
Purchases of Convertible Bonds
In Q4 2013, Petropavlovsk 2010 Limited (the "Issuer") purchased, through a series of individual transactions, a total of US$69.5 million in principal amount of the 4% Guaranteed Convertible Bonds (ISIN: XS0482875811), issued by the Issuer and guaranteed by the Company, for an aggregate cash consideration of c.US$46.2 million (being in aggregate c.33.5% below the principal amount of these Convertible Bonds). These comprised 18.3% of the Convertible Bonds originally issued.
The purchases were funded out of existing cash resources. The purchased Convertible Bonds were cancelled, which resulted in US$310.5 million in principal amount of the Convertible Bonds remaining outstanding and a reduction of c.US$19.4 million in the Group's net debt.
Investment in IRC
In January 2013, IRC announced a two-stage transaction for a US$238 million subscription for new shares by strategic Chinese investors. Please refer to the IRC section for further details.
Hedging agreements
As previously announced, during 2013, the Group entered into forward contracts to sell 723,430oz at an average price of US$1,527/oz maturing both in 2013 and 2014. The contracts in relation to 444,292oz of gold at a gold price of US$1,588/oz matured in 2013 resulting in additional cash generation of US$107.7 million.
At 31 December 2013, the Group had outstanding forward sales contracts of 279,138oz at an average gold price of US$1,429/oz.
Subsequent to 31 December 2013, the Group entered into gold forward sales contracts to sell a further 85,115oz of gold at US$1,250/oz.
Board Changes
As previously announced, there were two changes to the Board of Directors in 2013:
· In May 2013, the Group appointed Mr. Dmitry Chekashkin as an Executive Director and as Chief Operating Officer of the Company. Prior to his appointment to the Board, Mr. Chekashkin was Group Head of Precious Metals and sat on the Executive Committee. Mr. Chekashkin is a qualified engineer and worked as Deputy General Director of Finance for two leading gold mining enterprises in the Russian Far East before joining the Group in 2003.
· In October 2013, Ms. Rachel English stepped down as a Non-Executive Director in order to take up a directorship of African Barrick Gold plc.
Enquiries
Petropavlovsk PLC
Alya Samokhvalova Rachel Mills
|
+44 (0) 20 7201 8900
|
Maitland
Neil Bennett George Trefgarne Seda Ambartsumian |
+44 (0) 20 7379 5151 |
Note: Figures throughout this release may not add up due to rounding.
Forward-looking statements
This release may include statements that are, or may be deemed to be, "forward-looking statements". These forward-looking statements can be identified by the use of forward-looking terminology, including the terms "believes", "estimates", "plans", "projects", "anticipates", "expects", "intends", "may", "will" or "should" or, in each case, their negative or other variations or comparable terminology, or by discussions of strategy, plans, objectives, goals, future events or intentions. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this release and include, but are not limited to, statements regarding the Group's intentions, beliefs or current expectations concerning, among other things, the Group's results of operations, financial position, liquidity, prospects, growth, strategies and expectations of the industry.
By their nature, forward-looking statements involve risk and uncertainty because they relate to future events and circumstances. Forward-looking statements are not guarantees of future performance and the development of the markets and the industry in which the Group operates may differ materially from those described in, or suggested by, any forward-looking statements contained in this release. In addition, even if the development of the markets and the industry in which the Group operates are consistent with the forward-looking statements contained in this release, those developments may not be indicative of developments in subsequent periods. A number of factors could cause developments to differ materially from those expressed or implied by the forward-looking statements including, without limitation, general economic and business conditions, industry trends, competition, commodity prices, changes in law or regulation, currency fluctuations (including the US dollar and Rouble), the Group's ability to recover its reserves or develop new reserves, changes in its business strategy, political and economic uncertainty. Save as required by the Listing and Disclosure and Transparency Rules, the Company is under no obligation to update the information contained in this release.
Nothing in this publication should be considered to be a profit forecast and no statement in this document should be interpreted to mean that earnings per share for the current or future financial years would necessarily match or exceed the historical published earnings per share. This document does not constitute or form part of an invitation to sell or issue, or any solicitation of any offer or invitation to purchase or subscribe for, any securities.
Past performance cannot be relied on as a guide to future performance.
The content of websites referred to in this announcement does not form part of this announcement.
The information contained in this announcement does not constitute the Company's statutory accounts as defined in section 434 of the Companies Act 2006 (the "Act") for 2013 or 2012 but is derived from those accounts. The auditors have reported on those accounts and their report was unqualified, and did not contain statements under section 498(2) of the Act (regarding adequacy of accounting records and returns) or under section 498(3) of the Act (regarding provision of necessary information and explanations). The auditors have drawn attention to the going concern disclosure in note 2 of the financial statements by way of emphasis without qualifying the accounts. The statutory accounts for the year ended 31 December 2013 have been approved by the Board and will be delivered to the Registrar of Companies. A copy of the statutory accounts for the year ended 31 December 2012 was delivered to the Registrar of Companies.
|
note |
2013 |
2012 Restated(a) | |||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | |||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |||
Continuing operations | ||||||||
Group revenue | 5 | 1,199,784 | - | 1,199,784 | 1,235,488 | - | 1,235,488 | |
Operating expenses | 6 | (1,143,407) | (523,366) | (1,666,773) | (983,626) | (126,402) | (1,110,028) | |
56,377 | (523,366) | (466,989) | 251,862 | (126,402) | 125,460 | |||
Share of results of associates | (711) | - | (711) | (81) | - | (81) | ||
Operating profit/(loss) | 55,666 | (523,366) | (467,700) | 251,781 | (126,402) | 125,379 | ||
Investment income | 9 | 888 | - | 888 | 1,709 | - | 1,709 | |
Interest expense | 9 | (75,268) | - | (75,268) | (73,227) | - | (73,227) | |
Other finance gains/( losses) | 9 | - | 19,365 | 19,365 | (13,581) | - | (13,581) | |
(Loss)/profit before taxation | (18,714) | (504,001) | (522,715) | 166,682 | (126,402) | 40,280 | ||
Taxation | 10 | (52,251) | 61,118 | 8,867 | (47,956) | 8,845 | (39,111) | |
(Loss)/profit for the period from continuing operations | (70,965) | (442,883) | (513,848) | 118,726 | (117,557) | 1,169 | ||
Discontinued operations | ||||||||
Loss for the period from discontinued operations | 27 | (18,936) | (180,439) | (199,375) | (26,273) | (218,844) | (245,117) | |
(Loss)/profit for the period | (89,901) | (623,322) | (713,223) | 92,453 | (336,401) | (243,948) | ||
Attributable to: | ||||||||
Equity shareholders of Petropavlovsk PLC | (78,492) | (532,218) | (610,710) | 98,771 | (258,429) | (159,658) | ||
Continuing operations | (67,978) | (441,066) | (509,044) | 116,926 | (117,557) | (631) | ||
Discontinued operations | (10,514) | (91,152) | (101,666) | (18,155) | (140,872) | (159,027) | ||
Non-controlling interests | (11,409) | (91,104) | (102,513) | (6,318) | (77,972) | (84,290) | ||
Continuing operations | (2,987) | (1,817) | (4,804) | 1,800 | - | 1,800 | ||
Discontinued operations | (8,422) | (89,287) | (97,709) | (8,118) | (77,972) | (86,090) | ||
Earnings/(loss) per share | ||||||||
Basic (loss)/earnings per share | 11 | |||||||
From continuing operations | (US$0.34) | (US$2.25) | (US$2.59) | US$0.60 | (US$0.60) | US$0.00 | ||
From discontinued operations | (US$0.06) | (US$0.46) | (US$0.52) | (US$0.09) | (US$0.72) | (US$0.81) | ||
(US$0.40) | (US$2.71) | (US$3.11) | US$0.51 | (US$1.32) | (US$0.81) | |||
Diluted (loss)/earnings per share | 11 | |||||||
From continuing operations | (US$0.34) | (US$2.25) | (US$2.59) | US$0.60 | (US$0.60) | US$0.00 | ||
From discontinued operations | (US$0.06) | (US$0.46) | (US$0.52) | (US$0.09) | (US$0.72) | (US$0.81) | ||
(US$0.40) | (US$2.71) | (US$3.11) | US$0.51 | (US$1.32) | (US$0.81) |
(a) Note 2.1.
2013
US$'000 | 2012 Restated(a) US$'000 | ||||
Loss for the period | (713,223) | (243,948) | |||
Items that may be reclassified subsequently to profit or loss: | |||||
Revaluation of available-for-sale investments | (130) | (298) | |||
Exchange differences on translating foreign operations | (4,688) | 3,516 | |||
Changes in fair value of cash flow hedges | 62,839 | - | |||
Deferred taxation thereon | (12,569) | - | |||
Other comprehensive income for the period net of tax | 45,452 | 3,218 | |||
Total comprehensive expense for the period | (667,771) | (240,730) | |||
Attributable to: | |||||
Equity shareholders of Petropavlovsk PLC | (565,333) | (156,729) | |||
Non-controlling interests | (102,438) | (84,001) | |||
(667,771) | (240,730) | ||||
Total comprehensive expense for the period attributable to equity shareholders of Petropavlovsk PLC arises from: | |||||
Continuing operations | (462,816) | 1,431 | |||
Discontinued operations | (102,517) | (158,160) | |||
(565,333) | (156,729) |
(a) Note 2.1.
note | 2013 US$'000 | 2012 US$'000 |
| |||
Assets |
| |||||
Non-current assets |
| |||||
Goodwill | - | 21,675 |
| |||
Exploration and evaluation assets | 13 | 116,008 | 189,555 |
| ||
Property, plant and equipment | 14 | 1,171,962 | 1,606,466 |
| ||
Prepayments for property, plant and equipment | 26,376 | 20,588 |
| |||
Investments in associates | 7,938 | 8,246 |
| |||
Available-for-sale investments | 124 | 255 |
| |||
Inventories | 15 | 34,834 | 66,204 |
| ||
Other non-current assets | 412 | 904 |
| |||
Deferred tax assets | 21 | 346 | 1,373 |
| ||
1,358,000 | 1,915,266 |
| ||||
Current assets |
| |||||
Inventories | 15 | 259,915 | 345,992 |
| ||
Trade and other receivables | 16 | 106,748 | 189,261 |
| ||
Derivative financial instruments | 18 | 62,838 | - |
| ||
Cash and cash equivalents | 17 | 170,595 | 159,226 |
| ||
600,096 | 694,479 |
| ||||
Assets of disposal group classified as held for sale | 27 | 684,987 | 717,955 |
| ||
1,285,083 | 1,412,434 |
| ||||
Total assets | 2,643,083 | 3,327,700 |
| |||
Liabilities |
| |||||
Current liabilities |
| |||||
Trade and other payables | 19 | (98,893) | (145,798) |
| ||
Current income tax payable | (9,830) | (12,365) |
| |||
Borrowings | 20 | (158,495) | (83,789) |
| ||
(267,218) | (241,952) |
| ||||
Liabilities of disposal group associated with assets classified as held for sale |
27 | (228,946) | (179,639) |
| ||
(496,164) | (421,591) |
| ||||
Net current assets | 788,919 | 990,843 990,842 |
| |||
Non-current liabilities |
| |||||
Borrowings | 20 | (960,517) | (1,138,732) |
| ||
Deferred tax liabilities | 21 | (37,896) | (77,286) |
| ||
Provision for close down and restoration costs | 22 | (36,169) | (33,978) |
| ||
(1,034,582) | (1,249,996) |
| ||||
Total liabilities | (1,530,746) | (1,671,587) |
| |||
Net assets | 1,112,337 | 1,656,113 1,656,112 1,656,112 |
| |||
Equity |
| |||||
Share capital | 23 | 3,041 | 2,891 |
| ||
Share premium | 376,991 | 377,140 |
| |||
Merger reserve | 19,265 | 130,011 |
| |||
Own shares | 24 | (8,925) | (10,196) |
| ||
Hedging reserve | 49,807 | - |
| |||
Convertible bond reserve | 20 | 48,235 | 59,032 |
| ||
Share-based payments reserve | 11,096 | 24,015 |
| |||
Other reserves | (89) | 4,341 |
| |||
Retained earnings | 360,999 | 853,619 |
| |||
Equity attributable to the shareholders of Petropavlovsk PLC | 860,420 | 1,440,853 |
| |||
Non-controlling interests | 251,917 | 215,260 | ||||
Total equity | 1,112,337 | 1,656,113 |
|
These consolidated financial statements for Petropavlovsk PLC, registered number 4343841, were approved by the Directors on 28 April 2014 and signed on their behalf by
Peter Hambro Andrey Maruta
Director Director
Total attributable to equity holders of Petropavlovsk PLC | |||||||||||||
Share capital | Share premium | Merger reserve | Own shares | Convertible bond reserve | Share based payments reserve | Hedging reserve | Other reserves | Retained earnings | Total | Non-controlling interests | Total equity | ||
note | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$' 000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |
Balance at 1 January 2012 | 2,891 | 377,140 | 331,704 |
(10,444) | 59,032 | 13,703 | - | 1,412 | 857,378 | 1,632,816 | 275,115 | 1,907,931 | |
Total comprehensive income for the period | - | - | - | - | - | - | - | 2,929 | (159,658) | (156,729) | (84,001) | (240,730) | |
Loss for the period | - | - | - | - | - | - | - | - | (159,658) | (159,658) | (84,290) | (243,948) | |
Other comprehensive income | - | - | - | - | - | - | - | 2,929 | - | 2,929 | 289 | 3,218 | |
Dividends | - | - | - | - | - | - | - | - | (35,022) | (35,022) | - | (35,022) | |
Share based payments | - | - | - | - | - | 10,625 | - | - | 496 | 11,121 | - | 11,121 | |
Vesting of awards within Petropavlovsk PLC LTIP | - | - | - | 248 | - | (313) | - | - | 65 | - | - | - | |
Issue of ordinary shares by subsidiary | - | - | - | - | - | - | - | - | (11,333) | (11,333) | 24,388 | 13,055 | |
Disposal of share of subsidiaries | - | - | - | - | - | - | - | - | - | - | (6,750) | (6,750) | |
Acquisition of shares of subsidiaries | - | - | - | - | - | - | - | - | - | - | 6,508 | 6,508 | |
Transfer to retained earnings (a) | - | - | (201,693) | - | - | - | - | - | 201,693 | - | - | - | |
Balance at 1 January 2013 | 2,891 | 377,140 | 130,011 |
(10,196) | 59,032 | 24,015 | - | 4,341 | 853,619 | 1,440,853 | 215,260 | 1,656,113 | |
Total comprehensive income for the period | - | - | - | - | - | - |
49,807 | (4,430) | (610,710) | (565,333) | (102,438) | (667,771) | |
Loss for the period | - | - | - | - | - | - | (610,710) | (610,710) | (102,513) | (713,223) | |||
Other comprehensive income/ (expense) | - | - | - | - | - | - |
49,807 | (4,430) | - | 45,377 | 75 | 45,452 | |
Dividends | 12 | - | - | - | - | - | - | - | - | (5,774) | (5,774) | - | (5,774) |
Bonus share issue | 150 | (149) | - | (1) | - | - | - | - | - | - | - | - | |
Share based payments | 29 | - | - | - | - | - | 5,807 | - | - | 1,406 | 7,213 | - | 7,213 |
Vesting of awards within Petropavlovsk PLC LTIP | - | - | - | 1,272 | - | (18,726) |
- | - | 17,454 | - | - | - | |
Issue of ordinary shares by subsidiary | - | - | - | - | - | - |
- | - | (16,533) | (16,533) | 142,619 | 126,086 | |
Buy-back of convertible bonds | - | - | - | - | (10,797) | - | - | - | 10.797 | - | - | - | |
Other transaction with non- controlling interests | - | - | - | - | - | - |
- | - | (6) | (6) | (3,524) | (3,530) | |
Transfer to retained earnings (a) | - | - | (110,746) | - | - | - | - | - | 110,746 | - | - | - | |
Balance at 31 December 2013 | 3,041 | 376,991 | 19,265 | (8,925) | 48,235 | 11,096 |
49,807 | (89) | 360,999 | 860,420 | 251,917 | 1,112,337 |
(a) Arises from an adjustment to the book value of the investment in the Company financial statements to reflect changes in the value of the Group's investment in IRC Limited (note 27).
note |
2013 US$'000 |
2012 US$'000 | |
Cash flows from operating activities | |||
Cash generated from operations | 25 | 407,369 | 410,236 |
Interest paid | (85,479) | (71,329) | |
Income tax paid | (40,267) | (67,003) | |
Net cash from operating activities | 281,623 | 271,904 | |
Cash flows from investing activities | |||
Acquisitions of subsidiaries, net of cash acquired | - | 920 | |
Proceeds from disposal of subsidiaries, net of liabilities settled | 49,210 | 7,725 | |
Proceeds from disposal of the Group's interests in joint ventures and available-for-sale investments | - | 508 | |
Purchase of property, plant and equipment | (301,299) | (549,960) | |
Exploration expenditure | (47,281) | (70,915) | |
Proceeds from disposal of property, plant and equipment | 2,588 | 1,968 | |
Loans granted | (453) | (304) | |
Repayment of amounts loaned to other parties | 2,746 | 87 | |
Interest received | 1,910 | 2,701 | |
Net cash used in investing activities | (292,579) | (607,270) | |
Cash flows from financing activities | |||
Proceeds from issue of ordinary shares by IRC, net of transaction costs | 126,887 | - | |
Proceeds from borrowings | 166,319 | 639,853 | |
Repayments of borrowings | (182,458) | (308,681) | |
Debt transaction costs paid in connection with ICBC facility | (1,031) | (1,500) | |
Dividends paid to shareholders of Petropavlovsk PLC | (5,774) | (35,213) | |
Dividends paid to non-controlling interests | (5) | (13) | |
Net cash from financing activities | 103,938 | 294,446 | |
Net increase/(decrease) in cash and cash equivalents in the period | 92,982 | (40,920) | |
Effect of exchange rates on cash and cash equivalents | (7,507) | 4,626 | |
Cash and cash equivalents at beginning of period | 17 | 159,226 | 213,556 |
Cash and cash equivalents re-classified as assets held for sale at beginning of the period | 27 | 18,036 | - |
Cash and cash equivalents re-classified as assets held for sale at end of the period | 27 | (92,142) | (18,036) |
Cash and cash equivalents at end of period | 17 | 170,595 | 159,226 |
1. General information
Petropavlovsk PLC (the "Company") is a company incorporated and registered in England and Wales. The address of the registered office is 11 Grosvenor Place, London SW1X 7HH.
2. Significant accounting policies
2.1. Basis of preparation and presentation
The consolidated financial statements of Petropavlovsk PLC and its subsidiaries (the "Group") have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union, IFRIC Interpretations and the Companies Act 2006. The consolidated financial statements have been prepared under the historical cost convention, as modified by the revaluation of available-for-sale financial investments, financial assets and financial liabilities (including derivative instruments) at fair value through profit or loss. The principal accounting policies applied in the preparation of these consolidated financial statements are set out below. These policies have been consistently applied to all years presented, unless otherwise stated.
Going concern
The financial position of the Group, its cash flows and liquidity position are described in the Chief Financial Officer's statement. In addition, note 31 to these consolidated financial statements includes the Group's objectives, policies and processes for managing its capital, its financial risk management objectives, details of its financial instruments and hedging activities, and its exposures to credit risk and liquidity risk.
As described in the Chairman's overview, following the significant decline in the gold price over the year and notwithstanding subsequent revision of the Group's plans, in the absence of refinancing the Group's forecasts show breaches of certain covenants in its banking facilities at 31 December 2014. In addition the US$310.5 million outstanding Convertible Bonds are due for repayment in February 2015 and the Group does not currently have sufficient committed facilities or available funds to refinance this debt.
As explained in the Chairman's overview, the Group has developed a refinancing plan which includes negotiating with the Group's senior lenders and ICBC (on relaxation of the covenants in its banking facilities) and refinancing its Convertible Bonds. Based on negotiations conducted to date, the Directors have a reasonable expectation that the Group will receive sufficient relaxation of covenants in its banking facilities and refinance its Convertible Bonds maturing in February 2015.
The Directors have concluded that the combination of these circumstances represents a material uncertainty that casts significant doubt upon the Group's ability to continue as a going concern and that, therefore, the Group may be unable to realise its assets and discharge its liabilities in the normal course of business. Nevertheless, after making enquiries and considering the uncertainties described above, the Directors have a reasonable expectation that the refinancing will be concluded successfully and the Group will therefore have adequate resources to continue in operational existence for the foreseeable future, being at least the next 12 months from the date of approval of the 2013 Annual Report and Accounts. Accordingly, they continue to adopt the going concern basis of accounting in preparing these consolidated financial statements.
Comparatives
Following presentation of IRC as a discontinued operation (note 27) and changes in the composition of the Group's reportable segments (note 4), comparative information for the year ended 31 December 2012 has been represented.
Following issue of shares to the Company shareholders during the year ended 31 December 2013 as part of the dividend considerations (note 12 and 23), earnings per share for the year ended 31 December 2012 have been recalculated using the new number of shares (note 11).
2.2. Adoption of new and revised standards and interpretations
New and revised standards and interpretations adopted for the current reporting period
New and revised Standards and Interpretations that are applicable to the Group and have been adopted in the current year are set out below. Their adoption has not had any significant impact on the amounts reported in these consolidated financial statements but may impact the accounting for future transactions and arrangements.
§ IFRIC 20 "Stripping Costs in the Production Phase of a Surface Mine": The Group's existing accounting policy for stripping costs (note 2.16) was in line with the requirements included in IFRIC 20 and, as such, adoption of this interpretation did not have any significant impact on the amounts reported in these consolidatedfinancial statements.
§ IAS 1 "Presentation of Financial Statements - Presentation of Items of Other Comprehensive Income" (Amendment): The main change resulting from these amendments is a requirement for entities to group items presented in 'other comprehensive income' on the basis of whether they are potentially subsequently reclassifiable to profit or loss. Please refer to the consolidated statement of comprehensive income for relevant disclosures.
§ IFRS 7 "Financial Instruments: Disclosures" (Amendment): IFRS 7 has been amended to require disclosure of information about rights of set-off and related arrangements in regard to financial assets and liabilities. The application of the amended standard had no impact on these consolidated financial statements.
§ IFRS 13 "Fair Value Measurement": IFRS 13 aims to improve consistency and establish a single framework for measuring fair value when such measurements are required or permitted by other IFRSs. The application of the standard has not had any significant impact on fair value measurements carried out by the Group and the amounts reported in these consolidated financial statements. IFRS 13 also requires certain additional disclosures to assist users to understand the valuation techniques and inputs used to develop fair value measurementswhich have been reflected in the relevant notes to these consolidated financial statements.
§ IAS 19 "Employee Benefits" (Revised): IAS 19 (Revised) includes a number of amendments to the accounting for defined benefit plans and related disclosures. The application of the standard had no impact on these consolidated financial statements.
§ Annual Improvements 2011.
New standards, amendments and interpretations that are applicable to the Group, issued but not yet effective for the reporting period beginning 1 January 2014 and not early adopted
At the date of authorisation of these financial statements, the following Standards and Interpretations which have not been applied in these consolidated financial statements were in issue but not yet effective (and in some cases had not yet been adopted by the EU):
Effective for annual periods beginning on or after | |
§ IFRS 10 "Consolidated Financial Statements" replaces previous guidance on control and consolidation in IAS 27 "Consolidated and Separate Financial Statements" and SIC 12 "Consolidation - Special Purpose Entities" and builds on existing principles by identifying the concept of control as the determining factor in whether an entity should be included within the consolidated financial statements of the parent company. | 1 January 2014 |
§ IFRS 11 "Joint Arrangements" focuses on rights and obligations of the parties to the arrangement rather than its legal form. Proportional consolidation of joint arrangements is no longer permitted. | 1 January 2014 |
§ IFRS 12 "Disclosure of Interests in Other Entities" includes the disclosure requirements for all forms of interests in other entities, including joint arrangements, associates, structured entities and other off balance sheet vehicles. | 1 January 2014 |
§ Amendments to IAS 36 "Impairment of Assets" - "Recoverable Amount Disclosures for Non-Financial Assets" revise disclosure requirements related to the measurement of the recoverable amount of impaired assets if that amount is based on fair value less costs of disposal. | 1 January 2014 |
§ Amendments to IAS 39 "Financial Instruments: Recognition and Measurement - Novation of Derivatives and Continuation of Hedge Accounting". | 1 January 2014 |
§ Amendments to IAS 32 "Financial Instruments: Presentation - Offsetting Financial Assets and Financial Liabilities". | 1 January 2014 |
§ Amendments to IFRS 10, IFRS 12 and IAS 27 "Separate Financial Statements: Investment Entities". | 1 January 2014 |
§ IFRIC 21 "Levies" provides guidance on when to recognise a liability for a levy imposed by a government. | 1 January 2014 |
§ Amendments to IAS 19 "Employee Benefits: Defined Benefit Plans - Employee Contributions provides additional guidance on the accounting for contributions from employees or third parties set out in the formal terms of a defined benefit plan. | 1 January 2014 |
§ IFRS 9 "Financial instruments" addresses the classification, measurement and recognition of financial assets and financial liabilities. | effective date has been removed (previously, 1 January 2015) |
The Directors do not expect that the adoption of the standards, amendments and interpretations listed above will have a material impact on the Group's consolidated financial statements, except for IFRS 9 which impact is being evaluated.
2.3. Exceptional items
Exceptional items are those significant items of income and expense, which due to their nature or the expected infrequency of the events that give rise to these items should, in the opinion of the Directors, be disclosed separately to enable better understanding of the financial performance of the Group.
2.4. Basis of consolidation
These consolidated financial statements consist of the financial statements of the Company and the entities controlled by the Company (its subsidiaries) as at the balance sheet date.
Subsidiaries are all entities over which the Group has the power to govern the financial and operating policies, generally accompanying a shareholding of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date on which control ceases.
Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. Where necessary, adjustments are made to the financial statements of subsidiaries to ensure consistency of accounting policies with the policies adopted by the Group.
Non-controlling interests in the net assets of consolidated subsidiaries are identified separately from the Group's equity therein. The interests of non-controlling shareholders may be initially measured at fair value or at the non-controlling interests' proportionate share of the fair value of the acquiree's identifiable net assets. The choice of measurement is made on an acquisition-by-acquisition basis. Subsequent to acquisition, the carrying amount of non-controlling interests is the amount of those interests at initial recognition plus the non-controlling interests' share of subsequent changes in equity. The recognised income and expense are attributed to non-controlling interests even if this results in the non-controlling interests having a deficit balance.
2.5. Business combinations
The Group uses the acquisition method of accounting to account for business combinations. The consideration transferred for each acquisition is measured at the aggregate of the fair values of the assets transferred, the liabilities incurred and the equity interests issued by the Group. Where applicable, the consideration transferred includes the fair value of any asset or liability arising from a contingent consideration arrangement. Acquisition-related costs are recognised in profit or loss as incurred.
Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date.
The Group recognises any non-controlling interest in the acquiree at fair value or at the non-controlling interest's proportionate share of the acquiree's net assets, on an acquisition-by-acquisition basis.
The excess of the consideration transferred, the amount of any non-controlling interest in the acquiree and the acquisition-date fair value of any previous equity interest in the acquiree over the fair value of the Group's share of the identifiable net assets acquired are recorded as goodwill. If this is less than the fair value of the net assets of the subsidiary acquired in the case of a bargain purchase, the difference is recognised directly in the statement of recognised income and expenses.
2.6. Non-controlling interests
The group treats transactions with non-controlling interests as transactions with equity owners. For purchases from non-controlling interests, the difference between any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is recorded in equity. Gains or losses on disposals to non-controlling interests are also recorded in equity.
2.7. Acquisition of assets
Frequently, the acquisition of mining licences is effected through a non-operating corporate structure. As these structures do not represent a business, it is considered that the transactions do not meet the definition of a business combination. Accordingly the transaction is accounted for as the acquisition of an asset. The net assets acquired are recognised at cost.
Where the Group has full control but does not own 100% of the assets, then non-controlling interests are recognised at an equivalent amount based on the Group's cost, the assets continue to be carried at cost and changes in those values are recognised in equity.
2.8. Interests in joint ventures
A joint venture is a contractual arrangement whereby the Group and other parties undertake an economic activity that is subject to joint control (i.e. when the strategic financial and operating policy decisions relating to the activities of the joint venture require the unanimous consent of the parties sharing control). Joint venture arrangements that involve the establishment of a separate entity in which each venturer has an interest are referred to as jointly controlled entities.
The Group's interests in jointly controlled entities are accounted for by using the equity method of accounting, except when the investment is classified as held for sale, in which case it is accounted for in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations. Interests in joint ventures are carried in the balance sheet at cost as adjusted by post-acquisition changes in the Group's share of the net assets of the associate, less any impairment in the value of individual investments.
Any excess of the cost of acquisition over the Group's share of the net fair value of the identifiable assets, liabilities and contingent liabilities of the jointly controlled entity recognised at the date of acquisition is recognised as goodwill. The goodwill is included within the carrying amount of the investment and is assessed for impairment as part of that investment. Any excess of the Group's share of the net fair value of the identifiable assets, liabilities and contingent liabilities over the cost of acquisition, after reassessment, is recognised immediately in profit or loss.
The Group's share of its joint ventures' post-acquisition profits or losses is recognised in the income statement and its share of post-acquisition movements in reserves is recognised in reserves. The cumulative post-acquisition movements are adjusted against the carrying amount of the investment in joint ventures.
2.9. Investments in associates
An associate is an entity over which the Group is in a position to exercise significant influence and that is neither a subsidiary nor an interest in a joint venture. Significant influence is the power to participate in the financial and operating policy decisions of the investee but is not control or joint control over those policies.
Investments in associates are accounted for using the equity method of accounting, except when the investment is classified as held for sale, in which case it is accounted for in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations. Investments in associates are carried in the balance sheet at cost as adjusted by post-acquisition changes in the Group's share of the net assets of the associate, less any impairment in the value of individual investments. Losses of an associate in excess of the Group's interest in that associate (which includes any long-term interests that, in substance, form part of the Group's net investment in the associate) are recognised only to the extent that the Group has incurred legal or constructive obligations or made payments on behalf of the associate.
Any excess of the cost of acquisition over the Group's share of the net fair value of the identifiable assets, liabilities and contingent liabilities of the associate recognised at the date of acquisition is recognised as goodwill. The goodwill is included within the carrying amount of the investment and is assessed for impairment as part of that investment. Any excess of the Group's share of the net fair value of the identifiable assets, liabilities and contingent liabilities over the cost of acquisition, after reassessment, is recognised immediately in profit or loss.
When a Group entity transacts with an associate of the Group, profits and losses are eliminated to the extent of the Group's interest in the relevant associate. Losses may provide evidence of an impairment of the asset transferred in which case appropriate provision is made for the impairment.
2.10. Non-current assets held for sale
Non-current assets and disposal groups classified as held for sale are measured at the lower of carrying amount and fair value less costs to sell.
Non-current assets and disposal groups are classified as held for sale if their carrying amount will be recovered through a sale transaction rather than through continuing use. This condition is regarded as met only when the sale is highly probable and the asset or disposal group is available for immediate sale in its present condition. Management must be committed to the sale which should be expected to qualify for recognition as a completed sale within one year from the date of classification.
When the Group is committed to a sale plan involving loss of control of a subsidiary, all of the assets and liabilities of that subsidiary are classified as held for sale when the criteria described above are met, regardless of whether the Group will retain a non-controlling interest in its former subsidiary after the sale.
2.11. Foreign currency translation
Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates (the functional currency). For the purpose of the consolidated financial statements, the results and financial position of each Group company are expressed in US Dollars, which is the Group's presentation currency. The functional currency of the Company is the US Dollar.
The rates of exchange used to translate balances from other currencies into US Dollars were as follows (currency per US Dollar):
As at 31 December 2013 | Average year ended 31 December 2013 | As at 31 December 2012 | Average year ended 31 December 2012 | |
GB Pounds Sterling (GBP : US$) | 0.60 | 0.64 | 0.62 | 0.63 |
Russian Rouble (RUR : US$) | 32.73 | 31.85 | 30.37 | 31.07 |
In preparing the financial statements of the individual companies, transactions in currencies other than the entity's functional currency (foreign currencies) are translated into the functional currency using the exchange rates prevailing at the dates of the transactions or valuation where items are remeasured. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at the year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement. Non-monetary items carried at fair value that are denominated in foreign currencies are translated at the rates prevailing at the date when the fair value was determined. Non-monetary items that are measured in terms of historical cost in a foreign currency are not retranslated.
For the purpose of presenting consolidated financial statements, the assets and liabilities of the Group's foreign operations which have a functional currency other than US Dollars are translated at exchange rates prevailing on the balance sheet date. Income and expense items are translated at the average exchange rates for the year, unless exchange rates fluctuate significantly during that year, in which case the exchange rates at the date of transactions are used. Exchange differences arising, if any, are recognised in other comprehensive income and expenses and accumulated in equity, with share attributed to non-controlling interests as appropriate. On the disposal of a foreign operation, all of the accumulated exchange differences in respect of that operation attributable to the shareholders of the Company are reclassified to profit or loss.
Goodwill and fair value adjustments arising on the acquisition of a foreign operation are treated as assets and liabilities of the foreign operation.
2.12. Goodwill
Goodwill represents the excess of the cost of an acquisition over the fair value of the Group's share of the net identifiable assets of a subsidiary, associate or joint venture at the date of acquisition. Goodwill on acquisition of a subsidiary is included in non-current assets as a separate line item. Goodwill is tested annually for impairment and carried at cost less accumulated impairment losses. Impairment losses on goodwill are not reversed. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold. Goodwill on acquisition of an associate or a joint venture is included in the carrying amount of investment and is tested for impairment as part of the overall balance.
Goodwill is allocated to those cash-generating units or groups of cash-generating units that are expected to benefit from the synergies of the business combination in which the goodwill arose.
The excess of the acquirer's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities acquired over cost is recognised immediately in the income statement.
2.13. Intangible assets
Exploration and evaluation expenditure and mineral rights acquired
Exploration and evaluation expenditure incurred in relation to those projects where such expenditure is considered likely to be recoverable through future extraction activity or sale, or where the exploration activities have not reached a stage which permits a reasonable assessment of the existence of reserves, are capitalised and recorded on the balance sheet within intangible assets for mining projects at the exploration stage.
Exploration and evaluation expenditure comprise costs directly attributable to:
§ Researching and analysing existing exploration data;
§ Conducting geological studies, exploratory drilling and sampling;
§ Examining and testing extraction and treatment methods;
§ Compiling pre-feasibility and feasibility studies; and
§ Costs incurred in acquiring mineral rights, the entry premiums paid to gain access to areas of interest and amounts payable to third parties to acquire interests in existing projects.
Mineral rights acquired through a business combination or an asset acquisition are capitalised separately from goodwill if the asset is separable or arises from contractual or legal rights and the fair value can be measured reliably on initial recognition.
Exploration and evaluation expenditure capitalised and mining rights acquired are subsequently valued at cost less impairment. In circumstances where a project is abandoned, the cumulative capitalised costs related to the project are written off in the period when such decision is made.
Exploration and evaluation expenditure capitalised and mining rights within intangible assets are not depreciated. These assets are transferred to mine development costs within property, plant and equipment when a decision is taken to proceed with the development of the project.
2.14. Property, plant and equipment
Land and buildings, plant and equipment
On initial recognition, land, property, plant and equipment are valued at cost, being the purchase price and the directly attributable cost of acquisition or construction required to bring the asset to the location and condition necessary for the asset to be capable of operating in the manner intended by the Group.
Assets in the course of construction are capitalised in the capital construction in progress account. On completion, the cost of construction is transferred to the appropriate category of property, plant and equipment.
Development expenditure
Development expenditure incurred by or on behalf of the Group is accumulated separately for each area of interest in which economically recoverable resources have been identified. Such expenditure includes costs directly attributable to the construction of a mine and the related infrastructure. Once a development decision has been taken, the carrying amount of the exploration and evaluation expenditure in respect of the area of interest is aggregated with the development expenditure and classified under non-current assets as "mine development costs". Mine development costs are reclassified as "mining assets" at the end of the commissioning phase, when the mine is capable of operating in the manner intended by management. No depreciation is recognised in respect of mine development costs until they are reclassified as mining assets. Mine development costs are tested for impairment in accordance with the policy in note 2.15.
Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. All other repairs and maintenance are charged to the income statement during the financial period in which they are incurred.
Depreciation
Property, plant and equipment are depreciated using a units of production method or on a straight-line basis as set out below.
Mining assets, except for those related to alluvial gold operations, where economic benefits from the asset are consumed in a pattern which is linked to the production level, are depreciated using a units of production method based on the volume of ore reserves, which results in a depreciation charge proportional to the depletion of reserves. The basis for determining ore reserve estimates is set out in note 3.1. Where the mining plan anticipates future capital expenditure to support the mining activity over the life of the mine, the depreciable amount is adjusted for such estimated future expenditure.
Certain property, plant and equipment within mining assets are depreciated based on estimated useful lives, if shorter than the remaining life of the mine or if such property, plant and equipment can be moved to another site subsequent to the mine closure.
Mining assets related to alluvial gold operations are depreciated on a straight-line basis based on estimated useful lives.
Non-mining assets are depreciated on a straight-line basis based on estimated useful lives.
Mine development costs and capital construction in progress are not depreciated, except for that property plant and equipment used in the development of a mine. Such property, plant and equipment are depreciated on a straight-line basis based on estimated useful lives and depreciation is capitalised as part of mine development costs.
Estimated useful lives normally vary as set out below.
Average life Number of years | |
Buildings | 15-50 |
Plant and machinery | 3-20 |
Vehicles | 5-7 |
Office equipment | 5-10 |
Computer equipment | 3-5 |
Residual values and useful lives are reviewed and adjusted if appropriate, at each balance sheet date. Changes to the estimated residual values or useful lives are accounted for prospectively.
2.15. Impairment of non-financial assets
Property, plant and equipment and finite life intangible assets are reviewed by management for impairment if there is any indication that the carrying amount may not be recoverable. This applies to the Group's share of the assets held by the joint ventures as well as the assets held by the Group itself.
When a review for impairment is conducted, the recoverable amount is assessed by reference to the higher of "value in use" (being the net present value of expected future cash flows of the relevant cash generating unit) or "fair value less costs to sell". Where there is no binding sale agreement or active market, fair value less costs to sell is based on the best information available to reflect the amount the Group could receive for the cash generating unit in an arm's length transaction. Future cash flows are based on:
§ estimates of the quantities of the reserves and mineral resources for which there is a high degree of confidence of economic extraction;
§ future production levels;
§ future commodity prices (assuming the current market prices will revert to the Group's assessment of the long-term average price, generally over a period of up to five years); and
§ future cash costs of production, capital expenditure, environment protection, rehabilitation and closure.
IAS 36 "Impairment of assets" includes a number of restrictions on the future cash flows that can be recognised in respect of future restructurings and improvement related capital expenditure. When calculating "value in use", it also requires that calculations should be based on exchange rates current at the time of the assessment.
For operations with a functional currency other than the US Dollar, the impairment review is undertaken in the relevant functional currency. These estimates are based on detailed mine plans and operating budgets, modified as appropriate to meet the requirements of IAS 36 "Impairment of assets".
The discount rate applied is based upon a pre-tax discount rate that reflects current market assessments of the time value of money and the risks associated with the relevant cash flows, to the extent that such risks are not reflected in the forecast cash flows.
If the carrying amount of the asset exceeds its recoverable amount, the asset is impaired and an impairment loss is charged to the income statement so as to reduce the carrying amount in the balance sheet to its recoverable amount. A previously recognised impairment loss is reversed if the recoverable amount increases as a result of a reversal of the conditions that originally resulted in the impairment. This reversal is recognised in the income statement and is limited to the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognised in prior years.
2.16. Deferred stripping costs
In open pit mining operations, removal of overburden and other waste materials, referred to as stripping, is required to obtain access to the ore body.
Stripping costs incurred during the development of the mine are capitalised as part of mine development costs and are subsequently depreciated over the life of a mine on a units of production basis.
Stripping costs incurred during the production phase of a mine are deferred as part of cost of inventory and are written off to the income statement in the period over which economic benefits related to the stripping activity are realised where this is the most appropriate basis for matching the costs against the related economic benefits.
Where, during the production phase, further development of the mine requires a phase of unusually high overburden removal activity that is similar in nature to pre-production mine development, such stripping costs are considered in a manner consistent with stripping costs incurred during the development of the mine before the commercial production commences.
In gold alluvial operations, stripping activity is sometimes undertaken in preparation for the next season. Stripping costs are then deferred as part of cost of inventory and are written off to the income statement in the following year to match related production.
2.17. Provisions for close down and restoration costs
Close down and restoration costs include the dismantling and demolition of infrastructure and the removal of residual materials and remediation of disturbed areas. Close down and restoration costs are provided for in the accounting period when the legal or constructive obligation arising from the related disturbance occurs, whether this occurs during the mine development or during the production phase, based on the net present value of estimated future costs. Provisions for close down and restoration costs do not include any additional obligations which are expected to arise from future disturbance. The costs are estimated on the basis of a closure plan. The cost estimates are calculated annually during the life of the operation to reflect known developments and are subject to formal review at regular intervals.
The amortisation or unwinding of the discount applied in establishing the net present value of provisions is charged to the income statement in each accounting period. The amortisation of the discount is shown as a financing cost, rather than as an operating cost. Other movements in the provisions for close down and restoration costs, including those resulting from new disturbance, updated cost estimates, changes to the lives of operations and revisions to discount rates are capitalised within property, plant and equipment. These costs are then depreciated over the lives of the assets to which they relate.
Where rehabilitation is conducted systematically over the life of the operation, rather than at the time of closure, provision is made for the outstanding continuous rehabilitation work at each balance sheet date. All other costs of continuous rehabilitation are charged to the income statement as incurred.
2.18. Financial instruments
Financial instruments recognised in the balance sheet include cash and cash equivalents, other investments, trade and other receivables, borrowings, derivatives, and trade and other payables.
Financial instruments are initially measured at fair value when the Group becomes a party to their contractual arrangements. Transaction costs are included in the initial measurement of financial instruments, except financial instruments classified as at fair value through profit or loss. The subsequent measurement of financial instruments is dealt with below.
Financial assets
Financial assets are classified into the following specified categories: "financial assets at fair value through profit or loss", "held-to-maturity investments", "available-for-sale financial assets" and "loans and receivables". The classification depends on the nature and purpose of the financial assets and is determined at the time of initial recognition. Financial assets are recognised at trade-date, the date on which the Group commits to purchase the asset. The Group does not hold any financial assets which meet the definition of "held-to-maturity investments".
Financial assets at fair value through profit or loss
This category has two sub-categories: financial assets held for trading, and those designated at fair value through profit or loss at inception. A financial asset is classified in this category if acquired principally for the purpose of selling in the short term or if so designated by management. Derivatives are also categorised as held for trading unless they are designated as hedges. Assets in this category are classified as current if they are either held for trading or are expected to be realised within 12 months of the balance sheet date.
Available-for-sale financial assets
Available-for-sale financial assets are non-derivative financial assets that are either designated in this category or not classified in any of the other categories. They are included within non-current assets unless the investment matures or management intends to dispose of them within 12 months of the balance sheet date. Available-for-sale financial assets are initially measured at cost and subsequently carried at fair value. Changes in the carrying amount of available-for-sale financial assets are recognised in other comprehensive income and accumulated under the heading of other reserve in equity. When the investment is disposed of or is determined to be impaired, the cumulative gain or loss previously accumulated in equity is reclassified to the income statement.
Loans and receivables
Loans and receivables are non-derivative financial assets fixed or determinable payments that are not quoted on an active market. Loans and receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less any impairment. Interest income is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial.
Effective interest method
The effective interest rate method is a method of calculating the amortised cost of a financial asset and of allocating interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset, or where appropriate, a shorter period, to the net carrying amount on initial recognition.
Cash and cash equivalents
Cash and cash equivalents are defined as cash on hand, demand deposits and short-term, highly liquid investments readily convertible to known amounts of cash and subject to insignificant risk of changes in value and are measured at cost which is deemed to be fair value as they have a short-term maturity.
Trade receivables
Trade receivables are measured on initial recognition at fair value and are subsequently measured at amortised cost using the effective interest rate method. Impairment of trade receivables is established when there is objective evidence as a result of a loss event that the Group will not be able to collect all amounts due according to the original terms of the receivables. The amount of the impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the original effective interest rate. The impairment is recognised in the income statement.
Other investments
Listed investments and unlisted equity investments, other than investments in subsidiaries, joint ventures and associates, are classified as available-for-sale financial assets and subsequently measured at fair value. Fair values for unlisted equity investments are estimated using methods reflecting the economic circumstances of the investee. Equity investments for which fair value cannot be measured reliably are recognised at cost less impairment. Changes in the carrying amount of available-for-sale financial assets are recognised in other comprehensive income and accumulated under the heading of investments revaluation reserve in equity. When the investment is disposed of or is determined to be impaired, the cumulative gain or loss previously accumulated in the investments revaluation reserve is reclassified to the income statement as "gains and losses from investment securities".
Financial liabilities
Financial liabilities, other than derivatives, are measured on initial recognition at fair value and are subsequently measured at amortised cost, using the effective interest rate method.
Borrowings
Borrowings are recognised initially at fair value, net of transaction costs incurred. Borrowings are subsequently stated at amortised cost; any difference between the proceeds (net of transaction costs) and the redemption value is recognised in the income statement over the period of the borrowings using the effective interest method.
The fair value of the liability portion of a convertible bond is determined using a market interest rate for an equivalent non-convertible bond. This amount is recorded as a liability on an amortised cost basis until extinguished on conversion or maturity of the bonds. The remainder of the proceeds is allocated to the conversion option. This is recognised and included in shareholders' equity, net of income tax effects.
Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least 12 months after the balance sheet date.
Derivative financial instruments
In accordance with IAS 39 the fair value of all derivatives is separately recorded on the balance sheet. Derivatives are initially recognised at fair value at the date the derivative contracts are entered into and are subsequently remeasured to their fair value at the balance sheet date. The resulting gain or loss is recognised in the income statement immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in the income statement depends on the nature of the hedge relationship.
Derivatives embedded in other financial instruments or non-financial host contracts are treated as separate derivatives when their risks and characteristics are not closely related to their host-contract and the host contract is not carried at fair value. Embedded derivatives are recognised at fair value at inception. Any change to the fair value of the embedded derivatives is recognised in operating profit within the income statement. Embedded derivatives which are settled net are disclosed in line with the maturity of their host contracts.
The fair value of embedded derivatives is determined by using market prices where available. In other cases, fair value will be calculated using quotations from independent financial institutions, or by using appropriate valuation techniques.
Trade payables
Trade payables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method.
Equity instruments
An equity instrument is any contract that evidences a residual interest in the assets of the Group after deducting all of its liabilities. Equity instruments issued are recorded at the proceeds received, net of direct issue cost.
Impairment of financial assets
The Group assesses at each balance sheet date whether there is objective evidence that a financial asset or a group of financial assets is impaired. In the case of equity securities classified as available-for-sale, a significant or prolonged decline in the fair value of the security below its cost is considered in determining whether the securities are impaired. If any such evidence exists for available-for-sale financial assets, the cumulative loss - measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset previously recognised in profit or loss - is removed from equity and recognised in the income statement. Impairment losses recognised in the income statement on equity instruments are not reversed.
2.19. Provisions
Provisions are recognised when the Group has a present obligation, whether legal or constructive, as a result of a past event for which it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation.
Provisions are measured at the present value of management's best estimate of the expenditure required to settle the obligation at the balance sheet date. The discount rate used to determine the present value reflects current market assessments of the time value of money and the risks specific to the liability.
2.20. Inventories
Inventories include the following major categories:
§ Stores and spares represent raw materials consumed in the production process as well as spare parts and other maintenance supplies.
§ Construction materials represent materials for use in capital construction and mine development.
§ Ore in stockpiles represent material that, at the time of extraction, is expected to be processed into a saleable form and sold at a profit. Ore in stockpiles is valued at the average cost per tonne of mining and stockpiling the ore. Quantities of ore in stockpiles ore are assessed through surveys and assays. Ore in stockpiles is classified between current and non-current inventory based on the expected processing schedule in accordance with the Group's mining plan.
§ Work in progress inventory primarily represents gold in processing circuit that has not completed the production process. Work in progress inventory is valued at the average production costs.
§ Deferred stripping costs are included in inventories where appropriate, as set out in note 2.16.
Inventories are valued at the lower of cost and net realisable value, with cost being determined primarily on a weighted average cost basis.
Provisions are recorded to reduce ore in stockpiles, work in process and finished goods inventory to net realisable value where the net realisable value is lower than relevant inventory cost at the balance sheet date. Net realisable value is determined with reference to relevant market prices less estimated costs to complete production and bring the inventory into its saleable form. Provisions are also recorded to reduce mine operating supplies to net realisable value, which is generally determined with reference to salvage or scrap value, when it is determined that the supplies are obsolete. Provisions are reversed to reflect subsequent recoveries in net realisable value where the inventory is still on hand at the balance sheet date.
2.21. Leases
Leases of property, plant and equipment where the Group has substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalised at the lease's inception at the lower of the fair value of the leased property and the present value of the minimum lease payments. Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate on the finance balance outstanding. The corresponding rental obligations, net of finance charges, are included in borrowings. The interest element of the finance cost is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.
Leases where the lessor retains substantially all the risks and rewards of ownership are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to the income statement on a straight-line basis over the period of the lease.
2.22. Revenue recognition
Revenue is recognised at the fair value of the consideration received or receivable to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue derived from goods and services comprises the fair value of the sale of goods and services to third parties, net of value added tax, rebates and discounts. The following criteria must also be present:
§ The sale of mining products is recognised when the significant risks and rewards of ownership of the products are transferred to the buyer;
§ Revenue derived from services is recognised in the accounting period in which the services are rendered;
§ Revenue from bulk sample sales made during the exploration or development phases of operations is recognised as a sale in the income statement;
§ Dividends are recognised when the right to receive payment is established; and
§ Interest is recognised on a time proportion basis, taking account of the principal outstanding and the effective rate over the period to maturity, when it is determined that such income will accrue to the Group.
2.23. Borrowing costs
Borrowing costs are generally expensed as incurred except where they relate to the financing of acquisition, construction or development of qualifying assets, which are mining projects under development that necessarily take a substantial period of time to get prepared for their intended use. Such borrowing costs are capitalised and added to mine development costs of the mining project when the decision is made to proceed with the development of the project and until such time when the project is substantially ready for its intended use, which is when commercial production is ready to commence.
To the extent that funds are borrowed to finance a specific mining project, borrowing costs capitalised represent the actual borrowing costs incurred. To the extent that funds are borrowed for the general purpose, borrowing costs capitalised are determined by applying the interest rate applicable to appropriate borrowings outstanding during the period to the average amount of capital expenditure incurred to develop the relevant mining project during the period.
2.24. Taxation
Tax expense for the period comprises current and deferred tax. Tax is recognised in the income statement, except to the extent that it relates to items recognised in the statement of comprehensive income or directly in equity. In this case, the tax is also recognised in the statement of comprehensive income or directly in equity, respectively.
Current tax is the tax expected to be payable on the taxable income for the year calculated using rates that have been enacted or substantively enacted by the balance sheet date. It includes adjustments for tax expected to be payable or recoverable in respect of previous periods.
Full provision is made for deferred taxation on all temporary differences existing at the balance sheet date with certain limited exceptions. Temporary differences are the difference between the carrying value of an asset or liability and its tax base. The main exceptions to this principle are as follows:
§ Tax payable on the future remittance of the past earnings of subsidiaries, associates and jointly controlled entities is provided for except where the Company is able to control the remittance of profits and it is probable that there will be no remittance in the foreseeable future;
§ Deferred tax is not provided on the initial recognition of goodwill or from the initial recognition of an asset or liability in a transaction that does not affect accounting profit or taxable profit and is not a business combination, such as on the recognition of a provision for close down and restoration costs and the related asset or on the inception of finance lease; and
§ Deferred tax assets are recognised only to the extent that it is more likely than not that they will be recovered.
Deferred tax is provided in respect of fair value adjustments on acquisitions. These adjustments may relate to assets such as mining rights that, in general, are not eligible for income tax allowances. In such cases, the provision for deferred tax is based on the difference between the carrying value of the asset and its nil income tax base.
Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised using tax rates that have been enacted, or substantively enacted. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt within equity.
Deferred tax assets and liabilities are offset when there is a legally enforceable right to set-off current tax assets against current tax liabilities, when they relate to income taxes levied by the same taxation authority and the Group intends to settle its current tax assets and liabilities on a net basis.
2.25. Share-based payments
The Group has a number of equity-settled share-based payment arrangements in place, details of which are set out in note 29.
Equity-settled share-based payment awards are measured at fair value at the grant date. The fair values determined at the grant date are recognised as an expense on a straight-line basis over the expected vesting period with a corresponding adjustment to the share-based payments reserve within equity.
The fair values of equity-settled share-based payment awards are determined at the dates of grant using a Black Scholes model for those awards vesting based on operating performance conditions and a Monte Carlo model for those awards vesting based on market related performance conditions.
The estimate of the number of the awards likely to vest is reviewed at each balance sheet date up to the vesting date, at which point the estimate is adjusted to reflect the actual awards issued. The impact of the revision of the original estimates, if any, is recognised in the income statement so that the cumulative expense reflects the revised estimate, with a corresponding adjustment to the share-based payments reserve within equity.
2.26. Employee Benefit Trust
Certain Ordinary Shares underlying the share-based payment awards granted are held by the Employee Benefit Trust (the 'EBT'). Details of employee benefit trust arrangements are set out in note 29. The carrying value of shares held by the employee benefit trust are recorded as treasury shares, shown as a deduction to shareholders' equity.
3. Areas of judgement in applying accounting policies and key sources of estimation uncertainty
When preparing the consolidated financial statements in accordance with the accounting policies as set out in note 2, management necessarily makes judgements and estimates that can have a significant impact on the financial statements. These judgements and estimates are based on management's best knowledge of the relevant facts and circumstances and previous experience. Actual results may differ from these estimates under different assumptions and conditions.
Areas of judgement that have the most significant effect on the amounts recognised in the financial statements are set out below.
3.1. Ore reserve estimates
The Group estimates its ore reserves and mineral resources based on the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the JORC Code), adjusted to conform with the mining activity to be undertaken under the Group mining plan. The JORC Code requires the use of reasonable investment assumptions when reporting reserves, including future production estimates, expected future commodity prices and production cash costs.
Ore reserve estimates are used in the calculation of depreciation of mining assets using a units of production method, impairment charges and for forecasting the timing of the payment of close down and restoration costs. Also, for the purposes of impairment reviews and the assessment of life of mine for forecasting the timing of the payment of close down and restoration costs, the Group may take into account mineral resources in addition to ore reserves where there is a high degree of confidence that such resources will be extracted.
Ore reserve estimates may change from period to period as additional geological data becomes available during the course of operations or economic assumptions used to estimate reserves change. Such changes in estimated reserves may affect the Group's financial results and financial position in a number of ways, including the following:
§ Asset carrying values due to changes in estimated future cash flows;
§ Depreciation charged in the income statement where such charges are determined by using a units of production method or where the useful economic lives of assets are determined with reference to the life of the mine;
§ Provisions for close down and restoration costs where changes in estimated reserves affect expectations about the timing of the payment of such costs; and
§ Carrying value of deferred tax assets and liabilities where changes in estimated reserves affect the carrying value of the relevant assets and liabilities.
3.2. Exploration and evaluation costs
The Group's accounting policy for exploration and evaluation expenditure results in exploration and evaluation expenditure being capitalised for those projects where such expenditure is considered likely to be recoverable through future extraction activity or sale or where the exploration activities have not reached a stage which permits a reasonable assessment of the existence of reserves. This policy requires management to make certain estimates and assumptions as to future events and circumstances, in particular whether the Group will proceed with development based on existence of reserves or whether an economically viable extraction operation can be established. Such estimates and assumptions may change from period to period as new information becomes available. If, subsequent to the exploration and evaluation expenditure being capitalised, a judgement is made that recovery of the expenditure is unlikely or the project is to be abandoned, the relevant capitalised amount will be written off to the income statement.
3.3. Impairment
The Group reviews the carrying values of its tangible and intangible assets to determine whether there is any indication that those assets are impaired and tests goodwill for impairment annually.
The recoverable amount of an asset, or CGU, is measured as the higher of fair value less costs to sell and value in use.
Management necessarily apply their judgement in allocating assets to CGUs as well as in making assumptions to be applied within the value in use calculation. The key assumptions which formed the basis of forecasting future cash flows and the value in use calculation are set out in note 6.
Subsequent changes to CGU allocation or estimates and assumptions in the value in use calculation could impact the carrying value of the respective assets. The impairment assessments are sensitive to changes in commodity prices and discount rates. Changes to these assumptions would result in changes to impairment conclusions, which could have a significant effect on the consolidated financial statements.
3.4 Deferred stripping costs
The calculation of deferred stripping costs requires the use of estimates to assess the improved access to the ore to be mined in future periods. Changes to the Group's mining plan and pit design may result in changes to the timing of realisation of the stripping activity. As a result, there could be significant adjustments to the amounts of deferred stripping costs capitalised and their classification between current and non-current assets.
3.5. Close down and restoration costs
Costs associated with restoration and rehabilitation of mining sites are typical for extractive industries and are normally incurred at the end of the life of the mine. Provision is recognised for each mining site for such costs discounted to their net present value, as soon as the obligation to incur such costs arises. The costs are estimated on the basis of the scope of site restoration and rehabilitation activity in accordance with the mine closure plan and represent management's best estimate of the expenditure that will be incurred. Estimates are reviewed annually as new information becomes available.
The initial provision for close down and restoration costs together with other movements in the provision, including those resulting from updated cost estimates, changes to the estimated lives of the mines, and revisions to discount rates are capitalised within "mine development costs" or "mining assets" of property, plant and equipment. Capitalised costs are depreciated over the life of the mine they relate to and the provision is increased each period via unwinding the discount on the provision. Changes to the estimated future costs are recognised in the balance sheet by adjusting both the asset and the provision.
The actual costs may be different from those estimated due to changes in relevant laws and regulations, changes in prices as well as changes to the restoration techniques. The actual timing of cash outflows may be also different from those estimated due to changes in the life of the mine as a result of changes in ore reserves or processing levels. As a result, there could be significant adjustments to the provision for close down and restoration costs established which would affect future financial results.
3.6. Tax provisions and tax legislation
The Group is subject to income tax in the UK, Russian Federation and Cyprus. Assessing the outcome of uncertain tax positions requires judgements to be made. The Group recognises liabilities for anticipated tax issues based on estimates of whether additional taxes will be due, such estimates are based on the status of ongoing discussions with the relevant tax authorities and advice from independent tax advisers.
3.7. Recognition of deferred tax assets
Deferred tax assets, including those arising from tax losses carried forward for the future tax periods, capital losses and temporary differences, are recognised only where it is considered more likely than not that they will be recovered. The likelihood of such recoverability is dependent on the generation of sufficient future taxable profits which a relevant deferred tax asset can be utilised to offset.
Assumptions about the generation of future taxable profits depend on management's estimates of future cash flows. Judgements are also required about the application of income tax legislation. These judgements and assumptions are subject to risk and uncertainty and there is a possibility that changes in circumstances will alter expectations, which may impact the amount of deferred tax assets recognised on the balance sheet and the amount of other tax losses and temporary differences not yet recognised. In such circumstances, the carrying amount of recognised deferred tax assets may require adjustment, resulting in a corresponding charge or credit to the income statement.
3.8 Measurement of assets held for sale at fair value less costs to sell
IRC has been classified as "held for sale" and presented separately in the consolidated balance sheet as at 31 December 2013 and 2012 as well as a discontinued operation in the income statement (notes 27 and 34). The carrying value of IRC's net assets has been adjusted to fair value less estimated transaction costs, based on IRC's share price of HK$0.78 as at 31 December 2013 (31 December 2012: HK$1.17) which the Directors consider to be the best measure of fair value. Assuming total investment completion occurs, the Group's interest in the share capital of IRC Limited would be diluted from 48.7% held at 31 December 2013 (note 36) to 40.49% and IRC would become an associate to the Group. The carrying value of IRC will be adjusted based on its market share price on that date which will be the basis for valuation of the Group's share in IRC. Subsequent to that, IRC will be accounted for using the equity method of accounting taking into consideration the Group's share in IRC's results and subject to any impairment.
4. Segment information
Business segments
As a result of the separate disclosure of IRC as a discontinued operation from 1 January 2013 (note 27), the Group re-considered its reportable segments and, after applying the aggregation criteria and quantitative thresholds, the Group's reportable segments under IFRS 8 were determined to be as set out below:
§ Pokrovskiy, Pioneer, Malomir and Albyn hard-rock gold mines which are engaged in gold and silver production as well as field exploration and mine development.
§ Alluvial operations segment comprising various alluvial gold operations which are engaged in gold production and field exploration.
§ Corporate and Other segment comprising corporate administration, in-house geological exploration and construction and engineering expertise, engineering and scientific operations and other supporting in-house functions as well as various gold projects and other activities that do not meet the reportable segment criteria.
Reportable operating segments are based on the internal reports provided to the Chief Operating Decision Maker ("CODM") to evaluate segment performance, decide how to allocate resources and make other operating decisions and reflect the way the Group's businesses are managed and reported.
The key changes in the basis of segmentation as reported in the consolidated financial statements for the year ended 31 December 2012 are set out below:
§ Pokrovskiy, Pioneer, Malomir and Albyn hard-rock mines and alluvial operations were previously aggregated and reported within "Precious metals" segment.
§ The results of the IRC operations are reported as a discontinued operation and disclosed separately in note 27 under "Asset held for sale and discontinued operation - IRC".
§ Central administration expenses reported separately have been included in the "Corporate and Other" segment.
§ Various gold projects that do not meet the reportable segment criteria previously reported within "Precious metals" segment have been moved to the "Corporate and Other" segment.
The comparative information for the year ended 31 December 2012 has been restated to conform to the current period presentation.
Segment information
2013 | Pokrovskiy | Pioneer | Malomir | Albyn | Alluvial operations | Corporate and other | Consolidated |
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$' 000 | |
Revenue | |||||||
Gold (a) | 138,587 | 487,367 | 170,030 | 197,518 | 125,216 | - | 1,118,718 |
Silver | 616 | 2,335 | 318 | 241 | 268 | - | 3,778 |
Other external revenue | - | - | - | - | - | 77,288 | 77,288 |
Inter-segment revenue | - | - | 4,326 | - | - | 302,126 | 306,452 |
Intra-group eliminations | - | - | (4,326) | - | - | (302,126) | (306,452) |
Total Group revenue from external customers |
139,203 |
489,702 |
170,348 |
197,759 |
125,484 |
77,288 |
1,199,784 |
Operating expenses and income | |||||||
Operating cash costs | (108,067) | (283,459) | (116,351) | (131,554) | (112,179) | (73,259) | (824,869) |
Depreciation | (22,800) | (74,543) | (38,054) | (76,571) | (10,928) | (1,908) | (224,804) |
Central administration expenses | - | - | - | - | - | (45,819) | (45,819) |
Impairment of mining assets and goodwill | (22,705) | (88,926) | (155,946) | (17,595) | - | (126,113) | (411,285) |
Impairment of exploration and evaluation assets |
- |
- |
- |
- |
(215) |
(94,693) |
(94,908) |
Impairment of ore stockpiles | (7,712) | (36,260) | (9,171) | (2,430) | - | - | (55,573) |
(Loss)/gain on disposal of subsidiaries | - | - | - | - | (4,205) | 459 | (3,746) |
Total operating expenses and income | (161,284) | (483,188) | (319,522) | (228,150) | (127,527) | (341,333) | (1,661,004) |
Share of results of associates | - | - | - | - | - | (711) | (711) |
Segment result | (22,081) | 6,514 | (149,174) | (30,391) | (2,043) | (264,756) | (461,931) |
Before exceptional items | 3,962 | 125,471 | 16,666 | (11,745) | 2,168 | (75,087) | 61,435 |
Exceptional items (b) | (26,043) | (118,957) | (165,840) | (18,646) | (4,211) | (189,669) | (523,366) |
Foreign exchange losses | (5,769) | ||||||
Operating loss | (467,700) | ||||||
Investment income | 888 | ||||||
Interest expense | (75,268) | ||||||
Other finance gains | 19,365 | ||||||
Taxation | 8,867 | ||||||
Loss for the period from continuing operations | (513,848) | ||||||
Segment Assets | 122,290 | 616,504 | 464,344 | 471,302 | 31,184 | 204,432 | 1,910,056 |
Segment Liabilities | (10,415) | (30,904) | (17,200) | (20,853) | (1,306) | (64,214) | (144,892) |
Goodwill (c) | - | ||||||
Deferred tax - net | (37,550) | ||||||
Unallocated cash | 46,661 | ||||||
Loans given | 1,033 | ||||||
Borrowings | (1,119,012) | ||||||
Net assets of disposal group classified as held for sale | 456,041 | ||||||
Net Assets | 1,112,337 | ||||||
Other segment information | |||||||
Additions to non-current assets: | |||||||
Exploration and evaluation expenditure capitalised within intangible assets |
1,881 |
1,357 |
4,770 |
15,138 |
947 |
5,934 | 30,027 |
Other additions to intangible assets | - | - | 404 | 1,273 | 1,231 | 63 | 2,971 |
Capital expenditure | 10,583 | 61,177 | 47,928 | 38,907 | 5,438 | 18,546 | 182,579 |
Other items capitalised | (656) | 12,899 | 5,034 | 3,890 | - | - | 21,167 |
Average number of employees | 1,260 | 1,943 | 1,225 | 1,252 | 998 | 4,837 | 11,515 |
(a) Including US$107.7 million effect of the cash flow hedge.
(b) Note 6.
(c) In making the assessment for impairment, goodwill is allocated to the group of cash generating units likely to benefit from acquisition-related synergies.
2012 Restated | Pokrovskiy | Pioneer | Malomir | Albyn | Alluvial operations | Corporate and other | Consolidated |
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$' 000 | |
Revenue | |||||||
Gold | 145,618 | 560,240 | 172,997 | 141,178 | 153,817 | 135 | 1,173,985 |
Silver | 1,261 | 4,850 | 697 | 211 | 734 | 17 | 7,770 |
Other external revenue | - | - | - | - | - | 53,733 | 53,733 |
Inter-segment revenue | - | - | 1,851 | - | 1,429 | 425,726 | 429,006 |
Intra-group eliminations | - | - | (1,851) | - | (1,429) | (425,726) | (429,006) |
Total Group revenue from external customers | 146,879 | 565,090 | 173,694 | 141,389 | 154,551 | 53,885 | 1,235,488 |
Operating expenses and income | |||||||
Operating cash costs | (69,177) | (250,264) | (96,303) | (83,145) | (121,960) | (53,821) | (674,670) |
Depreciation | (35,819) | (70,603) | (47,751) | (43,955) | (12,303) | (4,944) | (215,375) |
Central administration expenses | - | - | - | - | - | (60,733) | (60,733) |
Impairment of mining assets | - | - | - | - | - | (51,423) | (51,423) |
Impairment of exploration and evaluation assets | - | - | -
| - | - | (58,091) | (58,091) |
Impairment of ore stockpiles | (4,936) | (24,756) | - | - | - | - | (29,692) |
Gain/(loss) on disposal of subsidiaries | - | - | - | - | 2,446 | (29,383) | (26,937) |
Gain on disposal of Group's interest in joint ventures and available-for-sale investments |
- |
- |
- |
- |
- |
498 |
498 |
Total operating expenses and income | (109,932) | (345,623) | (144,054) | (127,100) | (131,817) | (257,897) | (1,116,423) |
Share of results of associates | - | - | - | - | - | (81) | (81) |
Segment result | 36,947 | 219,467 | 29,640 | 14,289 | 22,734 | (204,093) | 118,984 |
Before exceptional items | 36,947 | 219,467 | 29,640 | 14,289 | 20,288 | (75,245) | 245,386 |
Exceptional items (d) | - | - | - | - | 2,446 | (128,848) | (126,402) |
Foreign exchange gains | 6,395 | ||||||
Operating profit | 125,379 | ||||||
Investment income | 1,709 | ||||||
Interest expense | (73,227) | ||||||
Other finance losses | (13,581) | ||||||
Taxation | (39,111) | ||||||
Profit for the period from continuing operations | 1,169 | ||||||
Segment Assets | 167,047 | 689,422 | 643,562 | 546,459 | 103,852 | 420,920 | 2,571,262 |
Segment Liabilities | (19,266) | (46,639) | (22,587) | (22,899) | (3,809) | (76,941) | (192,141) |
Goodwill (e) | 21,675 | ||||||
Deferred tax - net | (75,913) | ||||||
Unallocated cash | 13,574 | ||||||
Loans given | 1,861 | ||||||
Borrowings | (1,222,521) | ||||||
Net assets of disposal group classified as held for sale | 538,316 | ||||||
Net Assets | 1,656,113 | ||||||
Other segment information | |||||||
Additions to non-current assets: | |||||||
Exploration and evaluation expenditure capitalised within intangible assets |
2,363 | 1,338 | 833 | 16,361 | 463 | 20,248 | 41,606 |
Other additions to intangible assets | - | - | 46 | - | 2,311 | 1,562 | 3,919 |
Capital expenditure | 13,811 | 153,264 | 142,771 | 195,664 | 16,164 | 37,776 | 559,450 |
Other items capitalised | 209 | 6,228 | 3,893 | 2,462 | - | 711 | 13,503 |
Average number of employees | 1,524 | 2,210 | 1,407 | 1,058 | 1,099 | 5,367 | 12,665 |
(d) Note 6.
(e) In making the assessment for impairment, goodwill is allocated to the group of cash generating units likely to benefit from acquisition-related synergies.
Entity wide disclosures
Revenue by geographical location (a)
| 2013
| 2012 Restated |
US$'000 | US$'000 | |
Russia and CIS | 1,199,035 | 1,235,213 |
Other | 749 | 275 |
| 1,199,784 | 1,235,488 |
(a) Based on the location to which the product is shipped or in which the services are provided.
Non-current assets by location of asset (b)
| 2013
| 2012 Restated |
US$'000 | US$'000 | |
Russia | 1,346,554 | 1,893,284 |
Other | 10,564 | 19,450 |
| 1,357,118 | 1,912,734 |
(b) Excluding financial instruments and deferred tax assets.
Information about major customers
During the years ended 31 December 2013 and 2012, the Group generated revenues from the sales of gold to Russian banks for Russian domestic sales of gold. Included in gold sales revenue for the year ended 31 December 2013 are revenues of US$1,084 million which arose from sales of gold to two banks that individually accounted for more than 10% of the Group's revenue, namely US$625 million to Sberbank of Russia and US$459 million to VTB (2012: US$1,119 million which arose from sales of gold to two banks that individually accounted for more than 10% of the Group's revenue, namely US$568 million to Sberbank of Russia and US$551 million to VTB). The proportion of Group revenue of each bank may vary from year to year depending on commercial terms agreed with each bank. Management consider there is no major customer concentration risk due to high liquidity inherent to gold as a commodity.
5. Revenue
Continuing operations
| 2013
| 2012 Restated |
US$'000 | US$'000 | |
Sales of goods | 1,177,901 | 1,214,034 |
Rendering of services | 20,410 | 18,886 |
Rental income | 1,473 | 2,568 |
| 1,199,784 | 1,235,488 |
Investment income | 888 | 1,709 |
| 1,200,672 | 1,237,197 |
Discontinued operations
| 2013
| 2012 Restated |
US$'000 | US$'000 | |
Sales of goods | 151,939 | 128,466 |
Rendering of services | 8,915 | 11,221 |
| 160,854 | 139,687 |
Investment income | 975 | 412 |
| 161,829 | 140,099 |
6. Operating expenses and income
2013 | 2012 Restated | ||||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | ||
Net operating expenses (a) | 1,049,673 | - | 1,049,673 | 890,045 | - | 890,045 | |
Impairment of exploration and evaluation assets (a) | 31,352 | 63,556 | 94,908 | 10,049 | 48,042 | 58,091 | |
Impairment of mining assets and goodwill (a) | - | 411,285 | 411,285 | - | 51,423 | 51,423 | |
Impairment of ore stockpiles (a) | 11,259 | 44,314 | 55,573 | 29,692 | - | 29,692 | |
Central administration expenses (a) | 45,819 | - | 45,819 | 60,733 | - | 60,733 | |
Foreign exchange losses/(gains) | 5,769 | - | 5,769 | (6,395) | - | (6,395) | |
(Gain)/loss on disposal of subsidiaries (b) | (465) | 4,211 | 3,746 | - | 26,937 | 26,937 | |
Gain on disposal of Group's interest in joint ventures and available-for-sale investments | - | - | - | (498) | - | (498) | |
1,143,407 | 523,366 | 1,666,773 | 983,626 | 126,402 | 1,110,028 |
(a) As set out below.
(b) Note 28.
Net operating expenses
|
| |||
2013 | 2012 Restated | |||
US$'000 | US$'000 | |||
Depreciation | 224,804 | 215,375 | ||
Staff costs | 160,577 | 174,337 | ||
Materials | 196,225 | 175,537 | ||
Fuel | 110,094 | 103,671 | ||
External services | 67,551 | 109,277 | ||
Mining tax | 61,602 | 69,782 | ||
Electricity | 49,425 | 43,038 | ||
Smelting and transportation costs | 5,732 | 5,838 | ||
Movement in ore stockpiles, deferred stripping, work in progress and bullion in process attributable to gold production | 68,056 | (108,498) | ||
Taxes other than income | 8,619 | 16,156 | ||
Insurance | 9,340 | 6,121 | ||
Professional fees | 1,090 | 1,697 | ||
Office costs | 1,122 | 768 | ||
Operating lease rentals | 1,316 | 1,228 | ||
Business travel expenses | 2,985 | 3,577 | ||
Provision for impairment of trade and other receivables | (425) | 1,715 | ||
Bank charges | 1,444 | 2,308 | ||
Goods for resale | 42,835 | 23,723 | ||
Other operating expenses | 46,746 | 45,495 | ||
Other income | (9,465) | (1,100) | ||
1,049,673 | 890,045 | |||
Central administration expenses
2013
| 2012 Restated | ||||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | ||
Staff costs | 26,127 | - | 26,127 | 36,779 | - | 36,779 | |
Professional fees | 3,363 | - | 3,363 | 3,482 | - | 3,482 | |
Insurance | 1,200 | - | 1,200 | 1,080 | - | 1,080 | |
Operating lease rentals | 2,208 | - | 2,208 | 2,066 | - | 2,066 | |
Business travel expenses | 2,137 | - | 2,137 | 2,833 | - | 2,833 | |
Office costs | 962 | - | 962 | 1,238 | - | 1,238 | |
Other | 9,822 | - | 9,822 | 13,255 | - | 13,255 | |
45,819 | - | 45,819 | 60,733 | - | 60,733 |
Impairment charges
Impairment of mining assets and goodwill
Property, plant and equipment and finite life intangible assets are reviewed by management for impairment if there is any indication that the carrying amount may not be recoverable.
During the first half of 2013, the gold price declined significantly and remained at those lower levels which also resulted in the revised long-term gold price outlook. In response to the declining gold price environment, the Group performed an impairment review of the tangible assets and goodwill attributable to the gold mining projects and the supporting in-house service companies.
The Group recorded impairment charges to the extent that recoverable amounts no longer supported the relevant carrying values of assets on the balance sheet as at 30 June 2013. In the second half of 2013, the Group undertook certain cost optimisation measures in response to the declining gold price environment and increased its non-refractory mineable reserves. As a result of the aforementioned measures, no further impairment was required as at 31 December 2013.
Impairment charges recognised against the tangible assets and goodwill attributable to the gold mining projects and the supporting in-house service companies during 2013 are set out below:
Impairment of goodwill | Impairment of property, plant and equipment | Pre-tax impairment charge | Taxation | Post-tax impairment charge | |
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |
Pokrovskiy | - | 22,705 | 22,705 | (4,541) | 18,164 |
Pioneer | - | 88,926 | 88,926 | (17,785) | 71,141 |
Malomir | - | 155,946 | 155,946 | (17,876) | 138,070 |
Albyn | - | 17,595 | 17,595 | (3,519) | 14,076 |
In-house service companies | 21,675 | 104,438 | 126,113 | (7,215) | 118,898 |
21,675 | 389,610 | 411,285 | (50,936) | 360,349 |
The forecast future cash flows are based on the Group's current mining plan and reflect certain in-process cost optimisation measures implemented in response to the declining gold price environment. The other key assumptions which formed the basis of forecasting future cash flows and the value in use calculation are set out below:
Year ended 31 December 2013 | Year ended 31 December 2012 | |
Long-term gold price | US$1,250/oz | US$1,680/oz |
Discount rate (a) | 9.5% | 8.6% |
RUS/US$ exchange rate | RUR33.0/US$ | RUR31.5/US$ |
(a) Being the post-tax real weighted average cost of capital, equivalent to a nominal pre-tax discount rate of 12.5% (2012: 11.5%)
Impairment of exploration and evaluation assets
The Group performed a review of its exploration and evaluation assets and recorded the following impairment charges:
- An exceptional US$62.2 million post-tax impairment charge (being US$63.6 million gross impairment charge net of reversal of associated deferred tax liabilities) was recorded against the Tokur assets which are awaiting development of a full-scale mining operation and which has been put on hold to minimize Group's CAPEX in the current gold price environment; and
- A further non-exceptional US$31.4million impairment charges were recorded against associated exploration and evaluation costs previously capitalized within intangible assets following the decision to suspend exploration at various licence areas, primarily located in the Amur region.
Impairment of ore stockpiles
The Group assessed the recoverability of the carrying value of ore stockpiles and recorded an impairment charges as set out below:
Non-exceptional items | Exceptional items |
Total | |||||||
| Pre-tax impairment charge | Taxation | Post-tax impairment charge | Pre-tax impairment charge | Taxation | Post-tax impairment charge | Pre-tax impairment charge | Taxation | Post-tax impairment charge |
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |
Pokrovskiy | 4,374 | (875) | 3,499 | 3,338 | (668) | 2,670 | 7,712 | (1,543) | 6,169 |
Pioneer | 6,229 | (1,246) | 4,983 | 30,031 | (6,006) | 24,025 | 36,260 | (7,252) | 29,008 |
Malomir | (723) | 145 | (578) | 9,894 | (1,979) | 7,915 | 9,171 | (1,834) | 7,337 |
Albyn | 1,379 | (276) | 1,103 | 1,051 | (210) | 841 | 2,430 | (486) | 1,944 |
11,259 | (2,252) | 9,007 | 44,314 | (8,863) | 35,451 | 55,573 | (11,115) | 44,458 |
The US$44.3 million pre-tax impairment of stockpiles recognised during the first half of 2013 was considered by the Directors to be exceptional as it resulted from the sudden and significant decline in the gold price and relates to ore stockpiles which were substantially mined in prior periods. A further US$11.3 million pre-tax impairment of stockpiles recognised in the second half of 2013 primarily related to this year's mining activity and therefore was considered by the Directors to be non-exceptional.
7. Auditor's remuneration
The Group, including its overseas subsidiaries, obtained the following services from the Company's auditor and their associates:
| 2013 | 2012 |
US$'000 | US$'000 | |
Audit fees and related fees | ||
Fees payable to the Company's auditor for the annual audit of the parent company and consolidated financial statements | 572 | 493 |
Fees payable to the Company's auditor and their associates for other services to the Group: | ||
For the audit of the Company's subsidiaries as part of the audit of the consolidated financial statements | 393 | 383 |
For the audit of subsidiary statutory accounts pursuant to legislation(a) | 632 | 616 |
1,597 | 1,492 | |
Non-audit fees | ||
Other services pursuant to legislation - interim review(b) | 410 | 351 |
Fees for reporting accountants services(c) | 211 | 570 |
Tax services | - | 39 |
Other services | 22 | 65 |
643 | 1,025 |
(a) Including the statutory audit of subsidiaries in the UK and Cyprus as well as US$541 thousand (2012: US$514 thousand) payable for the audit of the consolidated financial statements of IRC Limited.
(b) Including US$139 thousand (2012: US$133 thousand) payable for the interim review of the consolidated financial statements of IRC Limited.
(c) Fees payable in relation to the circular issued on 18 February 2013 in connection with the proposed issue of shares by IRC Limited (note 27).
8. Staff costs
Continuing operations
| 2013
| 2012 Restated | |
US$'000 | US$'000 | ||
Wages and salaries | 146,168 | 165,153 | |
Social security costs | 36,331 | 41,218 | |
Pension costs | 327 | 383 | |
Share-based compensation | 3,878 | 4,362 | |
186,704 | 211,116 | ||
Average number of employees | 11,515 | 12,665 |
Discontinued operations
| 2013
| 2012 Restated | |
US$'000 | US$'000 | ||
Wages and salaries | 42,613 | 44,016 | |
Social security costs | 10,297 | 10,208 | |
Pension costs | 219 | 273 | |
Share-based compensation | 3,335 | 6,759 | |
56,464 | 61,256 | ||
Average number of employees | 2,248 | 2,229 |
9. Financial income and expenses
2013 | 2012 Restated | ||||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | ||
Investment income | |||||||
Interest income | 888 | - | 888 | 1,709 | - | 1,709 | |
888 | - | 888 | 1,709 | - | 1,709 | ||
Interest expense | |||||||
Interest on bank loans | (64,840) | - | (64,840) | (54,754) | - | (54,754) | |
Interest on convertible bonds | (29,404) | - | (29,404) | (28,863) | - | (28,863) | |
(94,244) | - | (94,244) | (83,617) | - | (83,617) | ||
Interest capitalised | 19,346 | - | 19,346 | 10,917 | - | 10,917 | |
Unwinding of discount on environmental obligation | (370) | - | (370) | (527) | - | (527) | |
(75,268) | - | (75,268) | (73,227) | - | (73,227) | ||
Other finance gains/(losses) | |||||||
Gain on buy-back of convertible bonds (a) | - | 19,365 | 19,365 | - | - | - | |
Fair value losses on derivative financial instruments | - | - | - | (13,581) | - | (13,581) | |
- | 19,365 | 19,365 | (13,581) | - | (13,581) |
(a) Note 20.
10. Taxation
2013
| 2012 Restated | |||||||
Before exceptional items | Exceptional items(a) | Total | Before exceptional items | Exceptional items(a) | Total | |||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |||
Current tax | ||||||||
UK current tax | - | - | - | 223 | - | 223 | ||
Russian current tax | 39,665 | - | 39,665 | 60,835 | - | 60,835 | ||
39,665 | - | 39,665 | 61,058 | - | 61,058 | |||
Deferred tax | ||||||||
Reversal and origination of timing differences | 12,586 | (61,118) | (48,532) | (13,102) | (8,845) | (21,947) | ||
Total tax charge/ (credit) | 52,251 | (61,118) | (8,867) | 47,956 | (8,845) | 39,111 |
(a) Being reversal of associated deferred tax liabilities in connection with impairment charges (note 6)
The charge for the year can be reconciled to the profit per the income statement as follows:
| 2013
| 2012 Restated |
US$'000 | US$'000 | |
(Loss)/profit before tax from continuing operations | (522,715) | 40,280 |
Tax at the UK corporation tax rate of 23.25% (2012: 24.5%) | (121,531) | 9,869 |
Effect of different tax rates of subsidiaries operating in other jurisdictions | 13,180 | (6,726) |
Tax effect of share of results of joint ventures and associates | 165 | 20 |
Tax effect of expenses that are not deductible for tax purposes | 6,954 | 10,645 |
Tax effect of tax losses for which no deferred income tax asset was recognised | 69,925 | 41,800 |
Income not subject to tax | (364) | (2,547) |
Utilisation of previously unrecognised tax losses | (373) | (746) |
Foreign exchange movements in respect of deductible temporary differences | 23,816 | (15,256) |
Other adjustments | (639) | 2,052 |
Tax expense for the period | (8,867) | 39,111 |
11. Earnings per share
2013 | 2012 Restated | ||||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$' 000 | US$' 000 | US$' 000 | US$' 000 | US$' 000 | US$' 000 | ||
(Loss)/profit for the period attributable to equity holders of Petropavlovsk PLC |
(78,492) |
(532,218) | (610,710) | 98,771 | (258,429) | (159,658) | |
From continuing operations | (67,978) | (441,066) | (509,044) | 116,926 | (117,557) | (631) | |
From discontinued operations | (10,514) | (91,152) | (101,666) | (18,155) | (140,872) | (159,027) | |
Interest expense on convertible bonds, net of tax | -(a) | - | -(a) | -(a) | - | -(a) | |
(Loss)/profit used to determine diluted earnings per share |
(78,492) |
(532,218) | (610,710) | 98,771 | (258,429) | (159,658) | |
From continuing operations | (67,978) | (441,066) | (509,044) | 116,926 | (117,557) | (631) | |
From discontinued operations | (10,514) | (91,152) | (101,666) | (18,155) | (140,872) | (159,027) | |
No of shares | No of shares | ||||||
Weighted average number of Ordinary Shares |
196,415,932 | 196,296,373(c) | |||||
Adjustments for dilutive potential Ordinary Shares: | |||||||
- assumed conversion of convertible bonds | -(a) | -(a) | |||||
- share options in issue | - | -(b) | |||||
Weighted average number of Ordinary Shares for diluted earnings per share |
196,415,932 |
196,296,373 | |||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$ | US$ | US$ | US$ | US$ | US$ | ||
Basic (loss)/earnings per share | (0.40) | (2.71) | (3.11) | 0.51 | (1.32) | (0.81) | |
From continuing operations | (0.34) | (2.25) | (2.59) | 0.60 | (0.60) | 0.00 | |
From discontinued operations | (0.06) | (0.46) | (0.52) | (0.09) | (0.72) | (0.81) | |
Diluted (loss)/earnings per share | (0.40) | (2.71) | (3.11) | 0.51 | (1.32) | (0.81) | |
From continuing operations | (0.34) | (2.25) | (2. 59) | 0.60 | (0.60) | 0.00 | |
From discontinued operations | (0.06) | (0.46) | (0.52) | (0.09) | (0.72) | (0.81) | |
(a) Convertible bonds (note 20) which could potentially dilute basic earnings per ordinary share in the future were not included in the calculation of diluted earnings per share because they were anti-dilutive.
(b) Share options which could potentially dilute basic earnings per ordinary share until these lapsed unexercised on 19 July 2012 (note 29) were not included in the calculation of diluted earnings per share because they were anti-dilutive.
(c) Adjusted for 9,778,332 Ordinary Shares issued during the year ended 31 December 2013 (notes 12 and 23)
As at 31 December 2013 and 2012, the Group had a potentially dilutive option issued to the International Finance Corporation ("IFC") to subscribe for 1,067,273 Ordinary Shares (note 23) which was anti-dilutive (2012: anti-dilutive) and therefore was not included in the calculation of diluted earnings per share.
12. Dividends
2013 | 2012 | ||
US$'000 | US$'000 | ||
Final dividend for the year ended 31 December 2012(a) of £0.02 per share paid on 26 July 2013 |
| 5,774 | - |
Interim dividend for the year ended 31 December 2012 of £0.05 per share paid on 5 November 2012 | - | 14,632 | |
Final dividend for the year ended 31 December 2011 of £0.07 per share paid on 23 July 2012 | - | 20,390 | |
5,774 | 35,022 |
(a) Comprising a cash payment of £0.02 per Ordinary Share together with an entitlement to new Ordinary Shares with an attributable value of £0.05 (note 23).
13. Exploration and evaluation assets
Visokoe | Tokur | Flanks of Pokrovskiy | Flanks of Albyn |
Other(a) |
Total | |||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |||
At 1 January 2013 | 45,876 | 63,556 | 6,516 | 24,411 | 49,196 | 189,555 | ||
Additions | 1,458 | - | 3,827 | 16,411 | 11,302 | 32,998 | ||
Disposal of subsidiary | - | - | - | - | (1,231) | (1,231) | ||
Impairment (note 6) | - | (63,556) | - | - | (31,352) | (94,908) | ||
Transfer to mining assets(b) | - | - | - | - | (11,197) | (11,197) | ||
Reallocation and other transfers | - | - | - | - | 791 | 791 | ||
At 31 December 2013 | 47,334 | - | 10,343 | 40,822 | 17,509 | 116,008 |
(a) Represent amounts capitalised in respect of a number of projects in Guyana, the Amur and other regions.
(b) Including US$7.1mln related to Burinda operations.
Visokoe | Verkhne-Aliinskoye | Tokur | Yamal deposits | Flanks of Pokrovskiy | Flanks of Albyn |
Other(c) |
Total | |
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |
At 1 January 2012 | 42,205 | 72,723 | 63,556 | 51,435 | 3,750 | 8,050 | 93,018 | 334,737 |
Additions | 3,671 | 1,640 | - | 1,676 | 4,202 | 16,361 | 19,344 | 46,894 |
Acquisition of assets | - | - | - | - | - | - | 19,578 | 19,578 |
Disposal of subsidiaries | - | (74,363) | - | (4,988) | - | - | (7,147) | (86,498) |
Impairment (note 6) | - | - | - | (48,123) | - | - | (9,968) | (58,091) |
Transfer to mining assets | - | - | - | - | (82) | - | (601) | (683) |
Transfer to assets classified as held for sale(note 27) | - | - | - | - | - | - | (64,286) | (64,286) |
Reallocation and other transfers | - | - | - | - | (1,354) | - | (742) | (2,096) |
At 31 December 2012 | 45,876 | - | 63,556 | - | 6,516 | 24,411 | 49,196 | 189,555 |
(c) Represent amounts capitalised in respect of a number of projects in Guyana, the Amur and other regions.
14. Property, plant and equipment
Mine development costs | Mining assets | Non-mining assets | Capital construction in progress | Total | |
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |
Cost | |||||
At 1 January 2012 | 502,111 | 1,323,853 | 225,581 | 167,667 | 2,219,212 |
Additions | 49,138 | 149,082 | 17,643 | 403,966 | 619,829 |
Interest capitalised (note 9) (a) | 2,821 | - | - | 10,571 | 13,392 |
Close down and restoration cost capitalised (note 22) | 10,214 | 2,586 | - | - | 12,800 |
Transfers from exploration and evaluation assets (note 13) | - | 683 | - | - | 683 |
Transfers from capital construction in progress (b) | - | 288,621 | 12,631 | (301,252) | - |
Transfers from mine development | (42,670) | 41,623 | 1,047 | - | - |
Disposals | (441) | (9,363) | (6,690) | (102) | (16,596) |
Disposal of subsidiaries | - | (3,152) | (1,336) | (5) | (4,493) |
Transfer to assets classified as held for sale (note 27) | (507,249) | (106,480) | (32,076) | (16,003) | (661,808) |
Reallocation and other transfers | (7,566) | 10,513 | (159) | (549) | 2,239 |
Foreign exchange differences | - | - | 2,908 | (8) | 2,900 |
At 31 December 2012 | 6,358 | 1,697,966 | 219,549 | 264,285 | 2,188,158 |
Additions | 377 | 60,469 | 4,018 | 117,715 | 182,579 |
Interest capitalised (note 9) (a) | - | - | - | 19,346 | 19,346 |
Close down and restoration cost capitalised (note 22) | - | 1,821 | - | - | 1,821 |
Transfers from exploration and evaluation assets (note 13) | - | 11,197 | - | - | 11,197 |
Transfers from capital construction in progress (b) | - | 126,651 | 16,058 | (142,709) | - |
Disposals | - | (5,050) | (6,206) | (113) | (11,369) |
Disposal of subsidiaries | - | (44,291) | (2,881) | - | (47,172) |
Reallocation and other transfers | (10) | 263 | (1,018) | (44) | (809) |
Foreign exchange differences | - | - | (3,217) | - | (3,217) |
At 31 December 2013 | 6,725 | 1,849,026 | 226,303 | 258,480 | 2,340,534 |
Accumulated depreciation and impairment | |||||
At 1 January 2012 | 14,519 | 263,924 | 60,585 | 14,572 | 353,600 |
Charge for the period | 4,699 | 215,312 | 24,397 | - | 244,408 |
Impairment (note 6) | 20,910 | 39,888 | 331 | 2,568 | 63,697 |
Disposals | (268) | (5,914) | (4,623) | - | (10,805) |
Disposal of subsidiaries | - | (587) | (712) | - | (1,299) |
Transfer to assets classified as held for sale (note 27) | (29,691) | (19,140) | (5,156) | (14,572) | (68,559) |
Reallocation and other transfers | (4,491) | 3,816 | 818 | - | 143 |
Foreign exchange differences | - | - | 507 | - | 507 |
At 31 December 2012 | 5,678 | 497,299 | 76,147 | 2,568 | 581,692 |
Charge for the year | 33 | 215,339 | 17,040 | - | 232,412 |
Impairment (note 6) | - | 290,051 | 95,239 | 4,320 | 389,610 |
Disposals | - | (3,540) | (4,330) | - | (7,870) |
Disposal of subsidiaries | - | (24,976) | (1,722) | - | (26,698) |
Reallocation and other transfers | - | (108) | 90 | - | (18) |
Foreign exchange differences | - | - | (556) | - | (556) |
At 31 December 2013 | 5,711 | 974,065 | 181,908 | 6,888 | 1,168,572 |
Net book value | |||||
At 31 December 2012 (c) | 680 | 1,200,667 | 143,402 | 261,717 | 1,606,466 |
At 31 December 2013 (c) | 1,014 | 874,961 | 44,395 | 251,592 | 1,171,962 |
(a) Borrowing costs were capitalised at the weighted average rate of the Group's relevant borrowings being 7.9% (2012: 7.2%).
(b) Being costs primarily associated with continuous development of Malomir, Albyn and Pioneer projects.
(c) Property, plant and equipment with a net book value of US$133.2 million (31 December 2012: US$232.7 million) have been pledged to secure borrowings of the Group.
15. Inventories
2013 | 2012 | |||
US$'000 | US$'000 | |||
Current | ||||
Construction materials | 16,089 | 20,931 | ||
Stores and spares | 109,876 | 124,515 | ||
Ore in stockpiles (a), (c) | 60,489 | 101,669 | ||
Work in progress | 39,923 | 39,712 | ||
Deferred stripping costs | 20,025 | 51,555 | ||
Bullion in process | 1,979 | 2,534 | ||
Other | 11,534 | 5,076 | ||
259,915 | 345,992 | |||
Non-current | ||||
Ore in stockpiles (a), (b), (c) | 34,834 | 66,204 | ||
34,834 | 66,204 |
(a) Note 6.
(b) Ore in stockpiles that is not planned to be processed within twelve months after the reporting period.
(c) As at 31 December 2013, ore in stockpiles include balances in the aggregate of US$90.8 million carried at net realisable value (2012: US$106.2 million).
16. Trade and other receivables
2013 | 2012 | |||
US$'000 | US$'000 | |||
Current | ||||
VAT recoverable | 57,687 | 101,441 | ||
Advances to suppliers | 16,011 | 20,178 | ||
Trade receivables (a) | 20,100 | 11,376 | ||
Consideration receivable for disposal of subsidiaries | - | 24,284 | ||
Other debtors (b) | 12,950 | 31,982 | ||
106,748 | 189,261 |
(a) Net of provision for impairment of US$0.9 million (2012: US$0.8 million).
Trade receivables are due for settlement between one and three months.
(b) Net of provision for impairment of US$5.1 million (2012: US$6.4 million)
There is no significant concentration of credit risk with respect to trade and other receivables. The Group has implemented policies that require appropriate credit checks on potential customers before granting credit. The Group has adopted a policy of only dealing with creditworthy counterparties. The Group's exposure and credit ratings of its counterparties are monitored by the Board of Directors. The maximum credit risk of such financial assets is represented by the carrying value of the asset.
The Directors consider that the carrying amount of trade and other receivables approximates their fair value.
17. Cash and cash equivalents
|
| 2013 | 2012 | |
|
| US$'000 | US$'000 | |
Cash at bank and in hand |
| 83,676 | 23,300 | |
Short-term bank deposits |
| 86,919 | 135,926 | |
| 170,595 | 159,226 |
18. Derivative financial instruments
| 31 December 2013 | 31 December 2012 | ||||
| Assets | Liabilities | Assets | Liabilities | ||
| US$'000 | US$'000 | US$'000 | US$'000 | ||
Forward gold contracts - cash flow hedge(a), (b) | 62,838 | - | - | - | ||
| 62,838 | - | - | - |
(a) During 2013, the Group entered into financing contracts to sell an aggregate of 723,430 ounces of gold over a period ending 31 December 2014 at an average price of US$1,527 per ounce.
Financing contracts to sell an aggregate of 279,138 ounces of gold at an average price of US$1,429 per ounce are outstanding as at 31 December 2013.
The hedged forecast transactions are expected to occur at various dates during the next 12 months. Gain and losses recognised in the hedging reserve in equity on forward gold contracts as at 31 December 2013 will be recognised in the income statement in the periods during which the hedged gold sale transactions affect the income statement.
There was no ineffectiveness to be recorded from the cash flow hedge during the twelve months ended 31 December 2013.
(b) Recurring fair value measurement treated as Level 2 of the fair value hierarchy which valuation incorporates the following inputs:
- gold forward curves observable at quoted intervals; and
- observable credit spreads.
19. Trade and other payables
|
| 2013 | 2012 | |
|
| US$'000 | US$'000 | |
Trade payables |
| 24,579 | 55,429 | |
Advances from customers |
| 9,688 | 10,002 | |
Advances received on resale and commission contracts (a) |
| 13,561 | 3,740 | |
Accruals and other payables |
| 51,065 | 76,627 | |
|
| 98,893 | 145,798 |
(a) Amounts included in advances paid on resale and commission contracts at 31 December 2013 and 31 December 2012 relate to services performed by the Group's subsidiary, Irgiredmet, in its activity to procure materials such as reagents, consumables and equipment for third parties.
The Directors consider that the carrying amount of trade and other payables approximates their fair value.
20. Borrowings
2013 | 2012 | ||
US$'000 | US$'000 | ||
Borrowings at amortised cost | |||
Convertible bonds (a) | 300,254 | 352,475 | |
Bank loans (b) | 818,758 | 867,265 | |
Other loans (b) | - | 2,781 | |
1,119,012 | 1,222,521 | ||
Amount due for settlement within 12 months | 158,495 | 83,789 | |
Amount due for settlement after 12 months | 960,517 | 1,138,732 | |
1,119,012 | 1,222,521 |
(a) In February 2010, the Group issued US$380 million of convertible bonds due on 18 February 2015 ("the Bonds"). The Bonds were issued at par by the Company's wholly owned subsidiary Petropavlovsk 2010 Limited and are guaranteed by the Company. The Bonds carry a coupon of 4.00% payable semi-annually in arrears and are convertible into redeemable preference shares of Petropavlovsk 2010 Limited which are guaranteed by and will be exchangeable immediately upon issuance for Ordinary Shares in the Company. The conversion price has been set at £12.9345 per share, subject to adjustment for certain events and adjusted to £11.56 with effect from 26 June 2013 for each US$100,000 principal amount of a Bond, and the conversion exchange rate has been fixed at US$1.6244 per £1. The Bonds were admitted to listing on the Official List of the UK Listing Authority and admitted to trading on the Professional Securities Market of the London Stock Exchange on 19 February 2010.
The net proceeds received from the issue of the convertible bonds were split between the liability component and the equity component of US$59 million representing the fair value of the embedded option to convert the liability into equity of the Group. The liability component of the Bonds is measured at amortised cost. The interest charged was calculated by applying an effective interest rate of 8.65% to the liability component.
In 2013, the Group has through a series of individual transactions purchased a total of US$69.5 million in principal amount of the Bonds for an aggregate cash consideration of US$46.2 million. The purchased Bonds were cancelled and US$310.5 million in principal amount of the Bonds remain outstanding as at 31 December 2013. The Group recognised US$19.4 million gain on re-purchase of the Bonds, being the difference between cash consideration and transaction costs paid and the carrying amount of the Bonds cancelled at the relevant transaction dates, which was classified as an exceptional item due to the nature of this transaction.
As at 31 December 2013, the fair value of the Bonds, calculated by applying the market traded price to the Bonds outstanding, amounted to US$223 million (2012: US$359 million).
(b) As at 31 December 2013, US$119.8 million (2012: US$128.8 million) bank loans are secured against certain items of property, plant and equipment of the Group (note 14).
The weighted average interest rate paid during the year ended 31 December 2013 was 7.7% (2012: 6.8%).
The carrying value of the bank loans approximated their fair value at each period end.
As at 31 December 2013, bank loans with an aggregate carrying value of US$693.4 million (2012: US$608.9 million) contain certain financial covenants.
As at 31 December 2013, the amounts undrawn under the bank loans were US$ nil (2012: US$153.2 million).
21. Deferred taxation
| 2013 | 2012 | |
US$'000 | US$'000 | ||
At 1 January | 75,913 | 173,469 | |
Deferred tax credited to income statement | (48,532) | (22,362)(a) | |
Disposal of subsidiaries | (2,024) | (16,039) | |
Deferred tax charged to equity | 12,569 | - | |
Transfer to liabilities associated with assets classified as held for sale | - | (59,594) | |
Exchange differences | (376) | 439 | |
At 31 December | 37,550 | 75,913 | |
Deferred tax assets | 346 | 1,373 | |
Deferred tax liabilities | (37,896) | (77,286) | |
Net deferred tax liability | (37,550) | (75,913) |
(a) Including US$0.4 million tax charge related to IRC that is presented as a discontinued operation.
At 1 January2013 | Charged/ (credited) to the income statement | Charged directly to equity | Disposal of subsidiaries | Exchange differences | At 31 December2013 | ||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | ||
Property, plant and equipment | 60,149 | (44,350) | - | (1,453) | - | 14,346 | |
Inventory | 30,620 | (17,045) | - | (395) | - | 13,180 | |
Capitalised exploration and evaluation expenditure | (2,834) | (1,741) | - | - | - | (4,575) | |
Fair value adjustments | 8,465 | (811) | - | (197) | (375) | 7,082 | |
Tax losses | (4,412) | - | - | - | - | (4,412) | |
Other temporary differences | (16,075) | 15,415 | 12,568 | 21 | - | 11,929 | |
75,913 | (48,532) | 12,568 | (2,024) | (375) | 37,550 |
At 1 January2012 | Charged/ (credited) to the income statement(b) | Disposal of subsidiaries | Transfer to liabilities associated with assets classified as held for sale(c) | Exchange differences | At 31 December2012 | |
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |
Property, plant and equipment | 132,500 | (13,122) | 72 | (59,396) | 95 | 60,149 |
Inventory | 29,747 | 396 | (30) | 534 | (27) | 30,620 |
Capitalised exploration and evaluation expenditure | (3,165) | 4,338 | (4,007) | - | - | (2,834) |
Fair value adjustments | 21,775 | (1,232) | (12,394) | - | 316 | 8,465 |
Tax losses | (2,523) | (1,889) | - | - | - | (4,412) |
Other temporary differences | (4,865) | (10,853) | 320 | (732) | 55 | (16,075) |
173,469 | (22,362) | (16,039) | (59,594) | 439 | 75,913 |
(b) Including US$0.4 million tax charge related to IRC that is presented as a discontinued operation.
(c) Note 27.
As at 31 December 2013, the Group did not recognise deferred tax assets in respect of the accumulated tax losses from continuing operations comprising US450.5 million that can be carried forward against future taxable income (2012: US$348.9 million). Tax losses of US$279.7 million can be carried forward indefinitely and tax losses of US$170.8 million expire primarily between 2018 and 2023.
As at 31 December 2013, the Group did not recognise deferred tax assets of US$10.5 million (2012: US$10.4 million) in respect of temporary differences arising on certain capitalised development costs attributable to continuing operations.
The Group has not recorded a deferred tax liability in respect of withholding tax and other taxes that would be payable on the unremitted earnings associated with investments in its subsidiaries and associates and interests in joint ventures as the Group is able to control the timing of the reversal of those temporary differences and does not intend to reverse them in the foreseeable future. As at 31 December 2013, statutory unremitted earnings from continuing operations comprised in aggregate US$1,078.9 million (2012: US$1,164.1 million).
22. Provision for close down and restoration costs
| 2013 | 2012 |
US$'000 | US$'000 | |
At 1 January | 33,978 | 34,958 |
Recognised during the year | - | 14,278(a) |
Unwinding of discount | 370 | 754(b) |
Change in estimates | 1,821 | (1,625) |
Transfer to liabilities associated with assets classified as held for sale(note 27) | - | (14,626) |
Foreign exchange differences | - | 239 |
At 31 December | 36,169 | 33,978 |
(a) Including US$10.7 million recognised in relation to K&S project.
(b) Including US$0.2 million related to discontinued operations.
The Group recognised provisions in relation to close down and restoration costs for the following mining operations:
2013 | 2012 | |
US$' 000 | US$' 000 | |
Pokrovskiy | 4,597 | 5,238 |
Pioneer | 5,796 | 5,394 |
Malomir | 11,220 | 11,833 |
Albyn | 14,172 | 11,129 |
Yamal | 384 | 384 |
36,169 | 33,978 |
The provision recognised represents the present value of the estimated expenditure that will be incurred, which has been arrived at using the long-term risk-free pre-tax cost of borrowing. The expenditure arises at different times over the life of mine. The expected timing of significant cash outflows is between years 2015 and 2029 and beyond, varying from mine site to mine site.
23. Share capital
2013 | 2012 | ||||
No of shares | US$'000 | No of shares | US$'000 | ||
Allotted, called up and fully paid | |||||
At 1 January | 187,860,093 | 2,891 | 187,860,093 | 2,891 | |
Issued during the period | 9,778,332(a) | 150 | - | - | |
At 31 December | 197,638,425 | 3,041 | 187,860,093 | 2,891 |
(a) Issued to shareholders in respect of their entitlement to receive 1 new Ordinary Share for every 19.21 Ordinary Shares held on the Register at the close of business on 28 June 2013 pursuant to a resolution of the Company's shareholders at the annual general meeting held on 11 June 2013.
The Company has one class of ordinary shares which carry no right to fixed income.
The Company has an option issued to the IFC on 20 April 2009 on acquisition of Aricom plc to subscribe for 1,067,273 Ordinary Shares at an exercise price of £11.84 per share, subject to adjustments. The option expires on 25 May 2015.
24. Own shares
2013US$'000 | 2012US$'000 | ||
At 1 January | 10,196 | 10,444 | |
Vesting of awards within Petropavlovsk PLC LTIP | (1,272) | (248) | |
Bonus share issue | 1 | - | |
At 31 December | 8,925 | 10,196 |
Own shares represent 1,215,181 Ordinary Shares held by the EBT (2012: 1,319,733) to provide benefits to employees under the Long Term Incentive Plan (note 29).
25. Notes to the cash flow statement
Reconciliation of profit before tax to operating cash flow
2013 | 2012 | ||
US$'000 | US$'000 | ||
Loss before tax including discontinued operations | (721,413) | (204,669) | |
Adjustments for: | |||
Share of results in joint ventures | 115 | 2,338 | |
Share of results in associate | 711 | 81 | |
Investment income | (1,864) | (2,121) | |
Gain on re-purchase of convertible bonds | (19,365) | - | |
Interest expense | 78,181 | 74,991 | |
Share-based payments | 7,213 | 11,121 | |
Depreciation | 245,915 | 230,440 | |
Impairment of mining assets and goodwill | 411,285 | 51,423 | |
Impairment of IRC assets | 28,850 | 20,990 | |
Impairment of exploration and evaluation assets | 94,908 | 58,091 | |
Impairment of ore stockpiles | 55,573 | 29,692 | |
Effect of processing previously impaired stockpiles | (36,274) | - | |
Provision for impairment of trade and other receivables | (552) | 2,391 | |
Write-down to adjust the carrying value of IRC's net assets to fair value less costs to sell | 151,589 | 197,854 | |
Loss on disposals of property, plant and equipment | 1,173 | 3,665 | |
Loss on disposal of subsidiaries | 3,746 | 26,937 | |
Gain on disposal of the Group's interests in joint ventures and available-for-sale investments | - | (498) | |
Exchange losses/(gains) in respect of investment activity | 1,029 | (85) | |
Exchange losses/(gains) in respect of cash and cash equivalents | 7,507 | (4,626) | |
Other non-cash items | (5,369) | 1,639 | |
Changes in working capital: | |||
Decrease in trade and other receivables | 54,124 | 12,084 | |
Decrease/ (increase) in inventories | 61,691 | (119,901) | |
(Decrease)/ increase in trade and other payables | (11,404) | 18,399 | |
Net cash generated from operations | 407,369 | 410,236 |
Non-cash transactions
Other than issue of Ordinary Shares (note 23), there have been no significant non-cash transactions during the year ended 31 December 2013 (2012: other than acquisition of assets for consideration that was satisfied through the issuance of ordinary shares by IRC Limited, there have been no significant non-cash transactions).
26. Related parties
Related parties the Group entered into transactions with during the reporting period
OJSC Asian-Pacific Bank ('Asian-Pacific Bank') and LLC Insurance Company Helios Reserve ('Helios') are considered to be a related parties as members of key management have an interest in and collectively exercise significant influence over these entities.
The Petropavlovsk Foundation for Social Investment (the 'Petropavlovsk Foundation') is considered to be a related party due to the participation of the key management of the Group in the governing board of the Petropavlovsk Foundation and their presence in its board of guardians.
OJSC Krasnoyarskaya GGK ('Krasnoyarskaya GGK') is considered to be a related party due to this entity's minority interest and significant influence in the Group's subsidiary Verkhnetisskaya GRK until 8 July 2013. Verkhnetisskaya GRK became an associate to the Group on 8 July 2013 (note 28) and hence is a related party since then.
CJSC ZRK Omchak and its wholly owned subsidiary LLC Kaurchak ('Omchak') became an associate to the Group in December 2012 and hence are related parties since then.
Transactions with related parties the Group entered into during the years ended 31 December 2013 and 2012 are set out below.
Trading Transactions
Related party transactions the Group entered into that relate to the day-to-day operation of the business are set out below.
Sales to related parties | Purchases from related parties |
| |||
2013 US$'000 | 2012 US$'000 | 2013 US$'000 | 2012 US$'000 | ||
Asian-Pacific Bank | |||||
Sales of gold and silver | - | 1,484 | - | - | |
Other | 462 | 383 | 552 | 1,124 | |
462 | 1,867 | 552 | 1,124 | ||
Trading transactions with other related parties | |||||
Insurance arrangements with Helios, rent and other transactions with other entities in which key management have interest and exercises a significant influence or control | 101 | 121 | 10,045 | 10,085 | |
Associates | 344 | 4 | - | - | |
445 | 125 | 10,045 | 10,085 | ||
During the year ended 31 December 2013, the Group made US$1.1 million charitable donations to the Petropavlovsk Foundation (2012: US$2.6 million).
The outstanding balances with related parties at 31 December 2013 and 2012 are set out below.
Amounts owed by related parties at 31 December | Amounts owed to related parties at 31 December |
| |||
2013 US$'000 | 2012 US$'000 | 2013 US$'000 | 2012 US$'000 | ||
Helios and other entities in which key management have interest and exercises a significant influence or control | 1,955 | 1,386 | 2 | 584 | |
Associates | 132 | 485 | 144 | 824 | |
Asian-Pacific Bank | 9 | 2 | - | - | |
2,096 | 1,873 | 146 | 1,408 | ||
Banking arrangements
The Group has current and deposit bank accounts with Asian-Pacific Bank.
The bank balances at 31 December 2013 and 2012 are set out below.
2013(a) US$'000 | 2012(a) US$'000 | ||
Asian-Pacific Bank | 46,505 | 14,054 |
(a) Including US$24.4 million presented within assets classified as held for sale as at 31 December 2013 (2012: US$8.3 million) (note 27).
-
Financing transactions
During the year ended 31 December 2013, the Group's subsidiary Verkhnetisskaya GRK received US$0.04 million under interest-free unsecured loan arrangements with Krasnoyarskaya GGK (2012: US$0.8 million).
The Group had an interest-free unsecured loan issued to Verkhnetisskaya GRK. Loan principal outstanding as at 31 December 2013 amounted to US$6.2 million.
As at 31 December 2013 and 31 December 2012, the Group had an interest-free unsecured loan issued to LLC Kaurchak. Loan principal outstanding amounted to US$1.0 million (31 December 2012: US$1.0 million).
Financing transactions between IRC and Asian-Pacific Bank are disclosed in note 27.
Key management compensation
Key management personnel, comprising a group of 21 (2012: 22) individuals, including Executive and Non-Executive Directors of the Company and members of senior management, are those having authority and responsibility for planning, directing and controlling the activities of the Group.
| 2013 | 2012 |
US$'000 | US$'000 | |
Wages and salaries | 10,279 | 14,763 |
Pension costs | 534 | 549 |
Share-based compensation | 5,472 | 6,519 |
16,285 | 21,831 |
27. Asset held for sale and discontinued operation - IRC
Following negotiations with several interested parties the Directors of the Company resolved to approve the potential investment in IRC Limited by the investors as set out below and to accept the resulting dilution of the Group's holding in IRC to a non-controlling interest. This dilution is expected to be completed within 12 months after the reporting date and accordingly IRC has been classified as "held for sale" and presented separately in the balance sheet as at 31 December 2013 and 31 December 2012 as well as presented as a discontinued operation in the income statement.
The main categories of assets and liabilities classified as held for sale are set out below.
31 December 2013 | 31 December 2012 | ||||
Carrying amount | Fair value less costs to sell(a), (b) | Carrying amount | Fair value less costs to sell(a), (b) | ||
US$'000 | US$'000 | US$'000 | US$'000 | ||
Intangible assets | 53,302 | 22,635 | 64,286 | 43,070 | |
Property, plant and equipment (c) | 609,061 | 231,803 | 593,249 | 378,243 | |
Prepayments for property, plant and equipment | 228,671 | 228,671 | 162,012 | 162,012 | |
Interests in joint ventures | 4,893 | 4,893 | 4,887 | 4,887 | |
Other non-current assets | 20,627 | 20,627 | 27,199 | 27,199 | |
Inventories | 57,682 | 57,682 | 43,376 | 43,376 | |
Trade and other receivables | 26,534 | 26,534 | 41,132 | 41,132 | |
Cash and cash equivalents | 92,142 | 92,142 | 18,036 | 18,036 | |
Total assets classified as held for sale | 1,092,912 | 684,987 | 954,177 | 717,955 | |
Trade and other payables | 18,593 | 18,593 | 18,959 | 18,959 | |
Current income tax payable | 274 | 274 | 353 | 353 | |
Borrowings (d),(e) | 200,226 | 200,226 | 124,475 | 124,475 | |
Deferred tax liabilities | 59,719 | 1,237 | 59,594 | 21,226 | |
Provision for close down and restoration costs | 8,616 | 8,616 | 14,626 | 14,626 | |
Total liabilities associated with assets classified as held for sale |
287,428 |
228,946 | 218,007 |
179,639 | |
Net assets of IRC | 805,484 | 456,041 | 736,170 | 538,316 | |
Write-down to adjust the carrying value of IRC's net assets to fair value less costs to sell as at 31 December 2012 | (197,854) | (197,854) | |||
Write-down to adjust the carrying value of IRC's net assets to fair value less costs to sell as at 31 December 2013 | (151,589) | ||||
Fair value less costs to sell (a), (b) | 456,041 | 538,316 | |||
Attributable to: | |||||
Equity shareholders of Petropavlovsk PLC | 222,379 | 349,176 | |||
Non-controlling interests | 233,662 | 189,140 |
(a) Based on market share price of HK$0.78 per IRC share as at 31 December 2013 (31 December 2012: HK$1.17) less transaction costs. A decrease/increase of 10% in IRC's share price would result in US$45.6 million (31 December 2012: US$52.7 million) additional write-down/ reversal of write-down adjustment.
(b) Non-recurring fair value measurement treated as Level 1 of the fair value hierarchy.
(c) At 31 December 2013, IRC had entered into contractual commitments for the acquisition of property, plant and equipment and mine development costs amounting to US$179 million (31 December 2012: US$ 247million).
(d) On 6 December 2010, Kimkano-Sutarsky Mining and Beneficiation Plant LLC ("K&S"), a subsidiary of IRC, entered into a US$400 million Engineering Procurement and Construction Contract with China National Electric Engineering Corporation for the construction of the Group's mining operations at K&S. On 13 December 2010, K&S entered into a project finance facility agreement with the Industrial and Commercial Bank of China Limited ("ICBC") (the "ICBC Facility Agreement") pursuant to which ICBC would lend US$340 million to K&S to be used to fund the construction of the Group's mining operations at K&S in time for the start of major construction works in early 2011. Interest under the facility was charged at 2.80% above London Interbank Offering rate ("LIBOR") per annum. The facility is guaranteed by the Company and is repayable semi-annually in 16 instalments US$21,250 thousand each, starting from December 2014 when the whole facility amount is expected to be drawn down and is fully repayable by June 2022. The loan is carried at amortised cost with effective interest rate at 5.63% per annum. As at 31 December 2013 and 2012, US$6 million was deposited with ICBC under a security deposit agreement related to the ICBC Facility Agreement. ICBC Facility Agreement contains certain financial covenants. As at 31 December 2013, the amounts undrawn under the ICBC Facility Agreement were US$145.2 million (31 December 2012: US$220.6 million).
(e) IRC entered into the following financing transactions with Asian-Pacific Bank:
- In August 2012, IRC entered into a US$15 million unsecured 11.0% term-loan facility, repayable in August 2013. In July 2013, the facility has been renewed for another 12-month period with an annual interest of 9.0% for the period from 22 July 2013 and 10.60% for the period from 3 December 2013 to the repayment date.
- In December 2012, IRC entered into a US$10 million unsecured 11.2% term-loan facility, repayable in December 2013. In November 2013, the US$10 million facility had been renewed for another 12-month period with an annual interest of 10.6%.
As at 31 December 2013, the amounts undrawn under the facilities with Asian-Pacific Bank were US$5 million (31 December 2012: US$10 million).
Analysis of the result of discontinued operations and the results recognised on the re-measurement of IRC is set out below.
|
2013 |
2012 | |||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | ||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | ||
Revenue | 160,854 | - | 160,854 | 139,687 | - | 139,687 | |
Net expenses | (179,113) | (28,850) | (207,963) | (165,792) | (20,990) | (186,782) | |
Loss before tax from discontinued operations | (18,259) | (28,850) | (47,109) | (26,105) | (20,990) | (47,095) | |
Taxation | (677) | - | (677) | (168) | - | (168) | |
Loss after tax from discontinued operations | (18,936) | (28,850) | (47,786) | (26,273) | (20,990) | (47,263) | |
Write-down to adjust the carrying value of IRC's net assets to fair value less costs to sell |
- | (151,589) |
(151,589) |
- | (197,854) |
(197,854) | |
Loss for the period from discontinued operations | (18,936) | (180,439) | (199,375) | (26,273) | (218,844) | (245,117) | |
Attributable to: | |||||||
Equity shareholders of Petropavlovsk PLC | (10,514) | (91,152) | (101,666) | (18,155) | (140,872) | (159,027) | |
Non-controlling interests | (8,422) | (89,287) | (97,709) | (8,118) | (77,972) | (86,090) |
Analysis of cash flows attributable to discontinued operations is set out below.
2013US$'000 | 2012US$'000 | ||
Operating cash flows | (10,481) | (878) | |
Investing cash flows | (110,373) | (135,634) | |
Financing cash flows | 196,188 | 120,979 | |
Total cash flows | 75,334 | (15,533) |
Issue of shares by IRC Limited
On 17 January 2013, IRC entered into conditional subscription agreements with each of General Nice Development Limited ("General Nice") and Minmetals Cheerglory Limited ("Minmetals") for an investment by General Nice and Minmetals in new shares of IRC for up to approximately HK$1,845 million (approximately US$238 million) in aggregate. The above transactions have been approved at the Company's Extraordinary General Meeting on 7 March 2013 and the Extraordinary General Meeting of IRC Limited on 11 March 2013.
A total of 851,600,000 new shares of the Company at the price of HK$0.94 (equivalent to approximately US$0.12) per share was initially subscribed by General Nice, of which 817,536,000 new shares were allotted and issued to General Nice on 5 April 2013 following approval by IRC's shareholders and the receipt of subscription monies of approximately HK$800.5 million (equivalent to approximately US$103.1 million) from General Nice.
The allotment and issue of the remaining 34,064,000 new shares ("Deferred Subscription Share") is conditional upon, among other things, the further subscription by General Nice within six months after the completion date of initial share subscription by General Nice. On 4 October 2013, IRC received an irrevocable notice from General Nice for exercising its right to further subscribe for 863,600,000 new shares of IRC ("General Nice Further Subscription Shares") for a cash consideration of approximately HK$811.8 million (equivalent to approximately US$104.7 million) ("General Nice Further Subscription Right"). Following the exercise of the General Nice Further Subscription Right, Minmetals would subscribe for 247,300,000 new shares of the Company for a cash consideration of HK$232.5 million (equivalent to approximately US$30 million). The completion of the General Nice and Minmetals subscriptions was expected to take place on 18 November 2013.
As the exercise of the General Nice Further Subscription Right was after three months but within six months from the initial share subscription by General Nice, pursuant to the conditional subscription agreement with General Nice, 8,516,000 (25%) Deferred Subscription Shares were forfeited and the associated amount of approximately HK$8 million (equivalent to approximately US$1 million) received was retained by IRC for its benefit. The remaining 25,548,000 Deferred Subscription Shares, amounting to approximately HK$24 million (equivalent to approximately US$3.1 million) would be allotted and issued to General Nice at the same time as the allotment and issue of all the new shares of IRC upon completion of General Nice Further Subscription Shares.
On 18 November 2013, the Company agreed with General Nice that the General Nice Further Subscription Shares shall be deferred and take place on or before 30 December 2013. As completion of the Minmetals subscription could only take place after completion of General Nice Further Subscription Shares, the Company also agreed that the Minmetals subscription shall take place on or before 30 December 2013.
On 30 December 2013, General Nice informed IRC that it is not in a position to complete the General Nice Further Subscription Shares in full. Instead, General Nice subscribed 218,340,000 new shares of the Company for approximately HK$205.2 million (equivalent to approximately US$26.5 million) as partial subscription of the General Nice Further Subscription Shares. Consequently, Minmetals subscription did not take place as planned.
On 29 January 2014, IRC signed a Supplement Agreement to the conditional share subscription agreements dated 17 January 2013 with General Nice that the remaining General Nice Further Subscription Shares would be completed as follows:
(a) a payment of at least HK$155.1 million (approximately US$20.0 million) on or before 24 February 2014; and
(b) the balance, being HK$606.5 million (US$78.2 million) less the amount paid in (a) above, on or before 22 April 2014.
Further, in light of the arrangements between the Company and General Nice as described above, the Company and Minmetals have agreed that the Minmetals subscription shall complete upon full completion of General Nice Further Subscription Shares taking place as described above.
On 26 February 2014, pursuant to the aforesaid arrangement albeit a little delayed, IRC received subscription monies of HK$155.1
million (approximately US$20.0 million) from General Nice and accordingly has allocated and issued 165,000,000 new shares of IRC to General Nice as a further partial subscription of General Nice Further Subscription Shares.
On 23 April 2014, General Nice informed IRC that whilst it remains committed to completing the General Nice Further Subscription Completion, it is not in a position to complete the remainder of the General Nice Further Subscription and as such IRC has not received the scheduled payment of HK$451.4 million (approximately US$58.3 million, being HK$606.5 million (approximately US$78.3million) less HK$155.1 million (approximately US$20 million) received on 26 February 2014) from General Nice. Consequently neither the General Nice Further Subscription Completion nor the Minmetals Cheerglory Subscription Completion took place as planned. General Nice has also informed IRC that it intends to make a payment of at least HK$155.1 million (approximately US$20 million) as further partial subscription of the General Nice Further Subscription Shares by the end of April 2014. IRC is in discussions with General Nice, Mr Cai Sui Xin (the controlling shareholder and Chairman of General Nice) and Minmetals Cheerglory about the abovementioned further partial subscription by General Nice, a possible further deferred completion by General Nice and Minmetals Cheerglory and other available options.
Assuming total investment completion occurs, the Group's interest in the share capital of IRC Limited would be diluted from 48.7% as at 31 December 2013 (31 December 2012: 63.13%) to 40.49%. A pro-rata indemnity from General Nice in relation to the Company's guarantee under the ICBC Facility Agreement will be then implemented.
28. Disposal of subsidiaries
On 29 November 2013, the Group disposed of its 76.62% investment in OJSC Berelekh and its subsidiaries LLC Maldyak, LLC Monolit, and LLC Elita ('Berelekh') for the total cash consideration of US$25 million.
The net assets of Berelekh as at the date of disposal are set out below:
29 November 2013US$'000 | |
Intangible assets | 1,231 |
Property, plant and equipment | 20,459 |
Inventories | 24,962 |
Trade and other receivables | 10,343 |
Cash and cash equivalents | 108 |
Trade and other payables | (20,220) |
Deferred tax liability | (2,024) |
Net assets disposed | 34,859 |
Non-controlling interests | (6,152) |
Group's share of net assets disposed | 28,707 |
Total consideration | 25,000 |
Transaction costs | (504) |
Loss on disposal | (4,211) |
Net cash outflow arising on disposal: | |
Consideration received in cash and cash equivalents | 25,000 |
Less: | |
Transaction costs | (53) |
Cash and cash equivalents disposed of | (108) |
24,839 |
On 8 July 2013, the Group disposed of its 21% interest in OJSC Verkhnetisskaya Ore Mining Company ("Verkhnetisskaya GRK") to OJSC Krasnoyarskaya GGC ("Krasnoyarskaya GGK") for the total cash consideration of US$172,756 and recognised a gain on disposal of US$0.5 million. The Group retained the remaining 49% in Verkhnetisskaya GRK and, accordingly, Verkhnetisskaya GRK became an associate to the Group since that date.
29. Share based payments
The Group operates various equity-settled share awards schemes. The details of share awards outstanding are set out below.
Petropavlovsk PLC LTIP awards | ||||
Granted on 25 June 2009 | Granted on 12 May 2011 | |||
Number of Ordinary Shares | Weighted average exercise price £ | Number of Ordinary Shares | Weighted average exercise price £ | |
Outstanding at 1 January 2013 | 387,494 | - | 1,266,488 | - |
Granted during the year | - | - | - | - |
Forfeited during the year | (222,810) | - | (30,134) | - |
Vested during the year | (164,684) | - | - | - |
Outstanding at 31 December 2013 | - | - | 1,236,354 | - |
The Group established a new Petropavlovsk PLC LTIP which was approved by the shareholders of the Company on 25 June 2009 and includes the following awards:
§ Share Option Award, being a right to acquire a specified number of Ordinary Shares in the Company at a specified exercise price;
§ Performance Share Award, being a right to acquire a specified amount of Ordinary Shares in the Company at nil cost; and
§ Deferred Bonus Award.
Initial performance share awards under the Petropavlovsk PLC LTIP were granted on 25 June 2009 with 482,961 shares allocated to certain Executive Directors and members of senior management of the Group, out of which 220,830 shares are held by the EBT and the Company assumed the obligation to issue the remaining shares upon vesting of the LTIP.
Performance Share Awards granted on 25 June 2009 vest or become exercisable subject to the following provisions:
§ 50% of the shares subject to the award may be acquired based on a condition relating to total shareholder return (the "TSR Condition"); and
§ 50% of the shares subject to the award may be acquired based on specific conditions relating to the Group's business development and strategic plans (the "Operating Conditions").
The TSR Condition relates to growth in TSR over a three year period relative to the TSR growth of companies in a peer group of listed international mining companies selected upon establishment of the Petropavlovsk PLC LTIP (the "Comparator Group") over the same period.
The TSR Condition provides for the award to vest or become exercisable as follows:
% of the award vesting | |
Within top decile | 50% |
At median | 25% |
Below median | - |
The detailed requirements to the Operating Conditions are determined by the Remuneration Committee and will be measured over a three year period from the date of grant.
The fair value of performance share awards was determined using the Black Scholes model at the date of grant in relation to the proportion of the awards vesting based on the operating performance conditions and using the Monte Carlo model in relation to the proportion of the awards vesting based on the TSR condition. The relevant assumptions are set out in the table below.
Petropavlovsk PLC LTIP performance share awards | ||
Vesting based on operating performance conditions | Vesting based on TSR Condition | |
Date of grant | 25 June 2009 | 25 June 2009 |
Number of performance share awards granted | 241,480 | 241,481 |
Share price at the date of grant, £ | 6.0 | 6.0 |
Exercise price, £ | - | - |
Expected volatility, % | 72.98 | 72.98 |
Expected life in years | 3 | 3 |
Risk-free rate, % | 2.13 | 2.13 |
Expected dividends yield, % | - | - |
Expected annual forfeitures | - | - |
Fair value per award, £ | 4.46 | 6.00 |
On 12 May 2011, the Group has granted further performance share awards under the Petropavlovsk PLC LTIP with 1,524,347 shares allocated to certain Executive Directors, members of senior management and certain other employees of the Group, out of which 1,098,904 shares are held by the EBT and the Company assumed the obligation to issue the remaining shares upon vesting of the LTIP.
Performance share awards vest or become exercisable subject to the following provisions:
§ 70% of the shares subject to the award may be acquired at nil cost based on a condition relating to the total shareholder return (the "TSR") of the Company compared with the TSR of a selected comparator group (the "First TSR Condition"); and
§ 30% of the shares subject to the award may be acquired at nil cost based on a condition relating to growth in TSR of the Company compared to the FTSE 350 mining index (the "Second TSR Condition").
The First TSR Condition relates to growth in TSR over a three year period relative to the TSR growth of companies in a selected peer group of listed international mining companies (the "Comparator Group") over the same period.
The First TSR Condition provides for the award to vest or become exercisable as follows:
% of the award vesting | |
Within top decile | 70% |
At median | 35% |
Below median | - |
The Second TSR Condition relates to growth in TSR over a three year period relative to the growth in TSR of companies in FTSE 350 mining index (the "Index Comparator Group") over the same period.
The Second TSR Condition provides for the award to vest or become exercisable as follows:
| % of the award vesting |
At median +13.5% p.a. | 30% |
At median | 15% |
Below median | - |
The fair value of share awards was determined using the Monte Carlo model. The relevant assumptions are set out in the table below.
Petropavlovsk PLC LTIP performance share awards | ||
Vesting based on the First TSR Condition | Vesting based on the Second TSR Condition | |
Date of grant | 12 May 2011 | 12 May 2011 |
Number of performance share awards granted | 1,067,043 | 457,304 |
Share price at the date of grant, £ | 8.15 | 8.15 |
Exercise price, £ | - | - |
Expected volatility, % | 73.32 | 73.32 |
Expected life in years | 3 | 3 |
Risk-free rate, % | 1.53 | 1.53 |
Expected dividends yield, % | - | - |
Expected annual forfeitures | - | - |
Fair value per award, £ | 6.16 | 5.77 |
30. Analysis of net debt
At 1 January 2013 | Disposal of subsidiaries | Net cash movement | Exchange movement | Non-cash changes |
At 31 December 2013 | |
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |
Cash and cash equivalents | 159,226 | 49,210 | (31,562) | (6,279) | - | 170,595 |
Debt due within one year | (83,789) | 117 | 63,864 | - | (138,687) | (158,495) |
Debt due after one year | (1,138,732) | 2,533 | 111,672 | 202 | 63,808 | (960,517) |
Net debt | (1,063,295) | 51,860 | 143,974 | (6,077) | (74,879) (a) | (948,417) |
(a) Being amortisation of borrowings and gain on re-purchase of convertible bonds.
31. Financial instruments and financial risk management
Capital risk management
The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to optimise the weighted average cost of capital and tax efficiency subject to maintaining sufficient financial flexibility to undertake its investment plans.
The capital structure of the Group consists of net debt (as detailed in note 30) and equity (comprising issued capital, reserves and retained earnings). As at 31 December 2013, the capital comprised US$2.1 billion (2012: US$2.7 billion).
In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt. The Group adopts a modular approach in developing its projects in order to minimise upfront capital expenditure and related funding requirements. The Group manages in detail its funding requirements on a 12 month rolling basis and maintains a five year forecast in order to identify medium-term funding needs. Following the listing of IRC Limited on the Stock Exchange of Hong Kong Limited, its capital is managed separately by the Independent Board of IRC Limited.
The Group is not subject to any externally imposed capital requirements.
Significant accounting policies
Details of significant accounting policies and methods adopted, including the criteria for recognition, the basis of measurement and the basis on which income and expenses are recognised, in respect of each class of financial asset, financial liability and equity instrument are disclosed in note 2 to the Consolidated Financial Statements.
Categories of financial instruments
2013US$'000 | 2012US$'000 | |
Financial assets | ||
Cash and cash equivalents | 170,595 | 159,226 |
Fair value through profit or loss - derivative financial instruments | 62,838 | - |
Loans and receivables | 30,915 | 60,183 |
Available-for-sale investments | 124 | 255 |
Financial liabilities | ||
At amortised cost - trade and other payables | 58,939 | 71,595 |
At amortised cost - borrowings | 1,119,012 | 1,222,521 |
Financial risk management
The Group's activities expose it to interest rate risk, foreign currency risk, risk of change in the commodity prices, credit risk and liquidity risk. The Group's overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group's financial performance.
Risk management is carried out by a central finance department and all key risk management decisions are approved by the Board of Directors. The Group identifies and evaluates financial risks in close cooperation with the Group's operating units. The Board provides written principles for overall risk management, as well as guidance covering specific areas, such as foreign exchange risk, interest rate risk, gold price risk, credit risk and investment of excess liquidity.
Interest rate risk
The Group's interest rate risk arises primarily from borrowings. The Group is exposed to cash flow interest rate risk through borrowing at floating interest rates and to fair value interest rate risk through borrowing at fixed interest rates. At present, the Group does not undertake any interest rate hedging activities.
The sensitivity analysis below has been determined based on exposure to interest rates for the average balance of floating interest-bearing borrowings.
If interest rates had been 1% higher/lower and all other variables held constant, the Group's loss for the year ended 31 December 2013 would increase/ decrease by US$1.91 million (2012: increase/ decrease by US$2.65 million). This is attributable to the Group's exposure to interest rates on its variable rate borrowings.
Foreign exchange risk
The Group operates internationally and is exposed to foreign exchange risk arising from fluctuations in currencies the Group transacts, primarily US Dollars, GB Pounds Sterling and Russian Roubles.
Exchange rate risks are mitigated to the extent considered necessary by the Board of Directors, through holding the relevant currencies. At present, the Group does not undertake any foreign currency transaction hedging.
The carrying amounts of the Group's foreign currency denominated monetary assets and monetary liabilities at period end are set out below.
Assets | Liabilities | ||||
2013US$'000 | 2012US$'000 | 2013US$'000 | 2012US$'000 | ||
Russian Roubles | 172,831 | 211,703 | 68,450 | 106,012 | |
US Dollars (a) | 50 | 4,501 | 8,063 | 13,699 | |
GB Pounds Sterling | 1,851 | 1,186 | 2,197 | 11,075 | |
EUR | 2 | 175 | 577 | 14,876 | |
Other currencies | 389 | 440 | 51 | 169 |
(a) US Dollar denominated monetary assets and liabilities in Group companies with Rouble functional currency.
The following table illustrates the Group's profit sensitivity to the fluctuation of the major currencies in which it transacts. A 10% movement has been applied to an average outstanding foreign currency denominated balance (2012: 10%), representing management's assessment of a reasonably possible change in foreign exchange currency rates.
2013 | 2012 | |
US$'000 | US$'000 | |
Russian Roubles currency impact | 10,438 | 10,569 |
EUR currency impact | 57 | 1,470 |
US Dollar currency impact | 801 | 920 |
GB Pounds Sterling currency impact | 35 | 989 |
Other currencies | 34 | 27 |
Credit risk
The Group's principal financial assets are cash and cash equivalents, comprising current accounts, amounts held on deposit with financial institutions and investments in money market and liquidity funds. In the case of deposits and investments in money market and liquidity funds, the Group is exposed to a credit risk, which results from the non-performance of contractual agreements on the part of the contract party.
The credit risk on liquid funds held in current accounts and available on demand is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies, with the exception of Asian-Pacific Bank, which does not have an officially assigned credit rating. Having performed a high level due diligence, management does not consider the credit risk associated with Asian-Pacific Bank to be high. Asian-Pacific Bank has a wide network of branches in the Amur region and, therefore, is extensively used by the entities of the precious metals segment (note 26).
The Group's maximum exposure to credit risk is limited to the carrying amounts of the financial assets recorded in the Consolidated Financial Statements. The major financial assets at the balance sheet date are cash and cash equivalents held with the counterparties as set out below.
Counterparty | Credit rating | Carrying amount at 31 December 2013US$'000 | Carrying amount at 31 December 2012US$'000 |
Sberbank | BBB | 69,400 | 10,550 |
Alfa-Bank | BBB- | 37,641 | 120,793 |
UBS | A | 29,980 | 7,254 |
Asian-Pacific Bank | B+ | 22,082 | 5,622 |
VTB | BBB | 6,481 | 3,975 |
Commodity price risk
The Group generates most of its revenue from the sale of gold and iron ore concentrate. The Group's policy is to sell its products at the prevailing market price. In 2013, the Group has entered into gold forward contracts to protect cash flows from the volatility in the gold price (note 18 and 34).
Equity price risk
The Group is exposed to equity price risk through the investment in IRC (note 27).
Liquidity risk
Liquidity risk is the risk that suitable sources of funding for the Group's business activities may not be available. The Group constantly monitors the level of funding required to meet its short, medium and long term obligations. The Group also monitors compliance with restrictive covenants set out in various loan agreements (note 20) to ensure there is no breach of covenants resulting in associated loans become payable immediately.
Effective management of liquidity risk has the objective of ensuring the availability of adequate funding to meet short-term requirements and due obligations as well as the objective of ensuring a sufficient level of flexibility in order to fund the development plans of the Group's businesses.
The table below details the Group's remaining contractual maturity for its non-derivative financial liabilities with agreed repayment periods. The amounts disclosed are the contractual undiscounted cash flows and so these balances will not necessarily agree with the amounts disclosed in the balance sheet. The contractual maturity is based on the earliest date on which the Group may be required to pay.
| 0 - 3 monthsUS$'000 | 3 months - 1 yearUS$'000 |
1 - 2 yearsUS$'000 |
2 - 3 yearsUS$'000 |
3 - 5 years US$'000 | |
2013 | ||||||
Borrowings | ||||||
- Convertible bonds | - | - | 310,500 | - | - | |
- Loans | 18,523 | 134,443 | 97,110 | 240,793 | 322,361 | |
Expected future interest payments(a) | 20,299 | 40,741 | 42,434 | 27,910 | 14,979 | |
Trade and other payables | 58,939 | - | - | - | - | |
97,761 | 175,184 | 450,044 | 268,703 | 337,340 | ||
2012 | ||||||
Borrowings | ||||||
- Convertible bonds | - | - | - | 380,000 | - | |
- Loans | 14,773 | 64,280 | 337,256 | 64,328 | 388,826 | |
Expected future interest payments(a) | 22,317 | 49,487 | 61,634 | 42,328 | 44,777 | |
Trade and other payables | 71,595 | - | - | - | - | |
108,685 | 113,767 | 398,890 | 486,656 | 433,603 |
(a) Expected future interest payments have been estimated using interest rates applicable at 31 December. Loans outstanding at 31 December 2013 in the amount of US$221 million (2012: US$275 million) are subject to variable interest rates and, therefore, subject to change in line with the market rates.
32. Operating lease arrangements
The Group as a Lessee
| 2013 US$'000 | 2012 RestatedUS$'000 |
Minimum lease payments under operating leases recognised as an expense in the year | 3,372 | 3,095 |
At the balance sheet date, the Group had outstanding commitments for future minimum lease payments under a non-cancellable operating lease for office premises, which fall due as follows:
2013
| 2012 Restated | |
US$'000 | US$'000 | |
Expiring: | ||
Within one year | 354 | 223 |
In two to five years | 524 | - |
878 | 223 |
The Group as a Lessor
The Group earned property rental income from continuing operations during the year of US$1.5 million (2012: US$2.6 million) on buildings owned by its subsidiary Irgiredmet.
33. Capital commitments
At 31 December 2013, the Group had entered into contractual commitments for the acquisition of property, plant and equipment and mine development costs amounting to US$61.0 million, including US$25.6million in relation to pressure oxidation hub at Pioneer (2012: US$72.1 million, including US$52.3 million in relation to pressure oxidation hub at Pioneer).
34. Subsequent events
Issue of shares by IRC Limited
On 26 February 2014, 165,000,000 new shares of IRC Limited were allotted and issued to General Nice after IRC received subscription monies of HK$155.1 million (approximately US$20.0 million) from General Nice (note 27).
On 23 April 2014, General Nice informed IRC that whilst it remains committed to completing the General Nice Further Subscription Completion, it is not in a position to complete the remainder of the General Nice Further Subscription and as such IRC has not received the scheduled payment of HK$451.4 million (approximately US$58.3 million, being HK$606.5 million (approximately US$78.3million) less HK$155.1 million (approximately US$20 million) received on 26 February 2014) from General Nice. Consequently neither the General Nice Further Subscription Completion nor the Minmetals Cheerglory Subscription Completion took place as planned. General Nice has also informed IRC that it intends to make a payment of at least HK$155.1 million (approximately US$20 million) as further partial subscription of the General Nice Further Subscription Shares by the end of April 2014. IRC is in discussions with General Nice, Mr Cai Sui Xin (the controlling shareholder and Chairman of General Nice) and Minmetals Cheerglory about the abovementioned further partial subscription by General Nice, a possible further deferred completion by General Nice and Minmetals Cheerglory and other available options (note 27).
Hedging agreements
In January 2014, the Group has entered into financing contracts to sell a total of 85,115oz of gold during the year 2014 at an average price of US$1,250/oz.
35. Reconciliation of non-GAAP measures (unaudited)
2013 | 2012 Restated | |||||||||
Before exceptional items | Exceptional items | Total | Before exceptional items | Exceptional items | Total | |||||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |||||
(Loss)/profit for the period from continuing operations | (70,965) | (442,883) | (513,848) | 118,726 | (117,557) | 1,169 | ||||
Add/(less): | ||||||||||
Interest expense | 75,268 | - | 75,268 | 73,227 | - | 73,227 | ||||
Investment income | (888) | - | (888) | (1,709) | - | (1,709) | ||||
Other finance (gains)/losses | - | (19,365) | (19,365) | 13,581 | - | 13,581 | ||||
Foreign exchange losses/(gains) | 5,769 | - | 5,769 | (6,395) | - | (6,395) | ||||
Reversal of gain attributed to re-measuring equity interest in Omchak (a) | - | - | - | - | 25,480 | 25,480 | ||||
Taxation | 52,251 | (61,118) | (8,867) | 47,956 | (8,845) | 39,111 | ||||
Depreciation | 224,804 | - | 224,804 | 215,375 | - | 215,375 | ||||
Impairment of mining assets and goodwill | - | 411,285 | 411,285 | - | 51,423 | 51,423 | ||||
Impairment of exploration and evaluation assets | 31,352 | 63,556 | 94,908 | 10,049 | 48,042 | 58,091 | ||||
Impairment of ore stockpiles | 11,259 | 44,314 | 55,573 | 29,692 | - | 29,692 | ||||
Underlying EBITDA | 328,850 | (4,211) | 324,639 | 500,502 | (1,457) | 499,045 | ||||
(b) Gain on re-measuring of equity interest in Omchak on acquisition in 2010 associated with Omchak assets disposed during the year ended 31 December 2012.
36. Group companies
The Group has the following principal subsidiaries and other significant investments, which were consolidated in this financial information.
Principal subsidiary, joint venture and associate undertakings | Country of incorporation | Principal activity | Proportion of shares held by Petropavlovsk PLC | Proportion of shares held by the Group | |||
31 December 2013 | 31 December 2012 | 31 December 2013 | 31 December 2012 | ||||
Subsidiary | |||||||
CJSC Management Company Petropavlovsk | Russia | Management company | 100% | 100% | 100% | 100% | |
Petropavlovsk 2010 | Jersey | Finance company | 100% | 100% | 100% | 100% | |
OJSC Pokrovskiy Rudnik | Russia | Gold exploration and production | 43.5% | 43.5% | 98.61% | 98.61% | |
CJSC Amur Doré | Russia | Gold exploration and production | - | - | 100% | 100% | |
OJSC ZDP Koboldo | Russia | Gold exploration and production | - | - | 95.7% | 95.7% | |
CJSC Malomirskiy Rudnik | Russia | Gold exploration and production | - | - | 99.86% | 99.86% | |
LLC Albynskiy Rudnik | Russia | Gold exploration and production | - | - | 100% | 100% | |
LLC Olga | Russia | Gold exploration and production | - | - | 100% | 100% | |
LLC Osipkan | Russia | Gold exploration and production | 100% | 100% | |||
LLC Tokurskiy Rudnik | Russia | Gold exploration and production | - | - | 100% | 100% | |
LLC Rudoperspektiva | Russia | Gold exploration and production | - | - | 100% | 100% | |
CJSC Region | Russia | Gold exploration and production | - | - | - | 100% | |
CJSC YamalZoloto | Russia | Gold exploration and production | - | - | 100% | 100% | |
OJSC Yamalskaya Gornaya Kompania | Russia | Gold exploration and production | - | - | 74.87% | 74.87% | |
LLC Iljinskoye | Russia | Gold exploration and production | - | - | 100% | 100% | |
LLC Potok | Russia | Gold exploration and production | - | - | 100% | 100% | |
LLC Amurmetal | Russia | Gold exploration and production | - | - | - | 100% | |
OJSC Temi | Russia | Gold exploration and production | - | - | 75% | 75% | |
LLC Amurskie Rossypi | Russia | Gold exploration and production | - | - | - | 100% | |
OJSC Berelekh(a) | Russia | Gold exploration and production | - | - | - | 76.62% | |
LLC ZeyaZoloto | Russia | Gold exploration and production | - | - | 100% | 100% | |
Major Miners Inc. | Guyana | Gold exploration and production | - | - | 100% | 100% | |
Universal Mining Inc. | Guyana | Gold exploration and production | - | - | 100% | 100% | |
Cuyuni River Ventures Inc. | Guyana | Gold exploration and production | - | - | 100% | 100% | |
LLC Kapstroi | Russia | Construction services | - | - | 100% | 100% | |
LLC NPGF Regis | Russia | Exploration services | - | - | 100% | 100% | |
CJSC ZRK Dalgeologiya | Russia | Exploration services | - | - | 98.6% | 98.6% | |
CJSC PHM Engineering | Russia | Project and engineering services | - | - | 94% | 94% | |
OJSC Irgiredmet | Russia | Research services | - | - | 99.69% | 99.69% | |
LLC NIC Gydrometallurgia | Russia | Research services | - | - | 100% | 100% | |
LLC BMRP | Russia | Repair and maintenance | - | - | 100% | 100% | |
LLC AVT-Amur | Russia | Production of explosive materials | - | - | 49% | 49% | |
LLC Transit | Russia | Transportation Services | - | - | 100% | 99.86% | |
Pokrovskiy Mining College | Russia | Educational institute | - | - | 98.61% | 98.61% | |
Associate | |||||||
CJSC Verkhnetisskaya Ore Mining Company(b) | Russia | Gold exploration and production | - | - | 49% | 70% | |
CJSC ZRK Omchak(c) | Russia | Gold exploration and production | 25% | 25% | 25% | 25% | |
IRC Limited and its principal subsidiary, joint venture and associate undertakings ('IRC') (d) | |||||||
IRC Limited | HK | Management and holding company | - | - | 48.7% | 63.13% | |
Principal subsidiaries of IRC Limited | |||||||
LLC Petropavlovsk Iron Ore | Russia | Management company | - | - | 48.7% | 63.13% | |
LLC Olekminsky Rudnik | Russia | Iron ore exploration and production | - | - | 48.7% | 63.13% | |
LLC Kimkano-Sutarskiy Gorno-Obogatitelniy Kombinat | Russia | Iron ore exploration and production | - | - | 48.7% | 63.13% | |
LLC Garinsky Mining & Metallurgical Complex | Russia | Iron ore exploration and production | - | - | 48.49% | 62.86% | |
LLC Kostenginskiy Gorno-Obogatitelniy Kombinat | Russia | Iron ore exploration and production | - | - | 48.7% | 63.13% | |
LLC Orlovo-Sokhatinsky Gorno-Obogatitelniy Kombinat | Russia | Iron ore exploration and production | - | - | 48.7% | 63.13% | |
LLC Karier Ushumunskiy | Russia | Iron ore exploration and production | - | - | 48.7% | 63.13% | |
OJSC Giproruda | Russia | Engineering services | - | - | 34.2% | 44.37% | |
LLC Rubicon | Russia | Infrastructure project | - | - | 48.7% | 63.13% | |
CJSC SGMTP | Russia | Infrastructure project | - | - | 48.7% | 63.13% | |
LLC Amur Snab | Russia | Procurement services | - | - | 48.7% | 63.13% | |
Heilongjiang Jiatal Titanium Co., Limited | China | Titanium sponge project | - | - | 48.7% | 63.13% | |
LLC Uralmining | Russia | Iron ore exploration and production | - | - | 48.7% | 63.13% | |
LLC Gorniy Park | Russia | Molybdenym project | - | - | 24.4% | 31.63% | |
Joint ventures of IRC Limited | |||||||
Heilongjiang Jianlong Vanadium Industries Co., Limited | China | Vanadium project | - | - | 22.4% | 29.04% |
(a) Including subsidiaries of OJSC Berelekh, being LLC Maldyak, LLC Monolit, and LLC Elita.
(b) CJSC Verkhnetisskaya Ore Mining Company was a subsidiary until July 2013.
(c) Including subsidiary of CJSC ZRK Omchak, being LLC Kaurchak.
(d) After taking account of the 0.77% (2012: 3.32%) shares retained within the Employee Benefit Trust operated in conjunction with the long-term incentive schemes of IRC Limited, the Group's effective interest in the equity of IRC Limited is 49.07% (2012: 65.30%)
Related Shares:
POG.L