3 May 2012 07:00
3 May 2012
Avocet Mining Results for Quarterended 31 March 2012
HIGHLIGHTS
·; Inata Gold Mine expansion study progressing to schedule with first gold anticipated late 2013
·; Ongoing discussions with Guinean Government on Koulékoun Gold Project encouraging
·; Board and management strengthened with the appointment of Gordon Wylie as an independent Non-executive Director and David Cather as Chief Operating Officer
·; Gold production of 38,296 ounces (Q4 2011: 46,102 ounces)
·; Cash cost per ounce including royalties of US$850 (Q4 2011: US$773)
·; Full year guidance of 160,000 ounces maintained at a cash cost of between US$800 - 850 per ounce
·; EBITDA from continuing operations of US$28.1 million (Q4 2011: US$27.2 million)
·; Profit before tax and exceptionals from continuing operations US$20.8 million (Q4 2011: US$15.7million)
·; Cash at 31 March 2012 US$100.5 million (31 December 2011: US$105.2 million) after debt repayment of US$6.0 million in the quarter, debt reduced to US$23 million
·; Earnings per share from continuing operations 6.33 cents (Q4 2011: 0.9 cents)
·; Entered FTSE 250 Index on 16 March 2012
KEY FINANCIAL METRICS
Period | Quarter ended 31 March 2012 Unaudited | Quarter ended 31 March 2011 Unaudited | Quarter ended 31 December 2011 Unaudited | Year ended 31 December 2011 Audited |
Gold production (ounces) | 38,296 | 47,963 | 46,102 | 166,744 |
Average realised gold price (US$/oz.) | 1,543 | 1,172 | 1,543 | 1,301 |
Cash production costs (US$/oz.) | 850 | 533 | 773 | 693 |
EBITDA (US$000) | 28,101 | 25,403 | 27,190 | 84,145 |
Profit before tax (US$000) | 20,839 | 12,570 | 12,585 | 6,477 |
Earnings per share (US cents per share) | 6.33 | 4.47 | 0.91 | (0.18) |
Commenting on the first quarter results, Brett Richards, Chief Executive Officer of Avocet, said:
"During the first quarter of 2012,Avocet has continued to deliver on its targets as the Company makes progress in becoming a leading West African gold mining and exploration company. The quarter's operational and financial performance at Inata were in linewith guidance to the market and the remainder of 2012 looks encouraging, with cost cutting initiatives and operational efficiency projects expected to produce results during the second half of the year. The expansion study at Inata is progressing well and subject to a satisfactory outcome, we anticipate entering construction in late 2012 withcommissioning and firstgold in late 2013."
For further information please contact:
Avocet Mining PLC | BuchananFinancial PR Consultants | J.P. Morgan CazenoveLead Broker | Arctic SecuritiesFinancial Adviser & Market Maker | SEB EnskildaFinancial Adviser &Market Maker |
Brett Richards, CEOMike Norris, FDAngela Parr, IR | Bobby MorseJames Strong | Michael Wentworth-StanleyNeil Passmore | Arne WengerPetter Bakken | Fredrik Cappelen |
+44 20 7766 7676 | +44 20 7466 5000 | +44 20 7588 2828 | +47 2101 3100 | +47 2100 8500 |
Notes to Editors
Avocet Mining PLC is a leading West African gold mining and exploration company listed on the London Stock Exchange (AVM.L) and the Oslo Børs (AVM.OL).
In Burkina Faso the Company owns 90% of the Inata Gold Mine. The deposit at Inata currently comprises a Mineral Resource of 3.46 million ounces and a Mineral Reserve of 1.85 million ounces. The Inata Gold Mine poured its first gold in December 2009 and produced 167,000 ounces of gold in 2011.
Other assets in Burkina Faso include eight exploration permits surrounding the Inata Gold Mine in the broader Bélahouro region. The most advanced of these projects is at Souma, some 20 kilometres from the Inata Gold Mine, where a Mineral Resource of 0.56 million ounces exists.
In Guinea, Avocet owns twelve exploration licences in the north east of the country. Mineral Resource development has been ongoing since 2005 and the project at Tri-K is the most advanced. Within the Tri-K project, Koulékoun has a Mineral Resource of 1.83 million ounces and Kodiéran of 0.41 million ounces.
Avocet's Mineral Resources, which are inclusive of Mineral Reserves, are estimated in accordance with the principles of the Canadian NI 43-101 and Australian JORC Codes, and are reported in accordance with the Australian JORC Code.
CHIEF EXECUTIVE OFFICER'S REVIEW
STRATEGIC REVIEW
During the first quarter of 2012, Avocet Mining PLC ("Avocet" or the "Company") has continued to deliver on its strategic and operational objectives for the year. Production and cash costs are in line with expectations and full year guidance of 160,000 ounces of production at a cash cost of between US$800 - 850 per ounce remains in place. Subject to a satisfactory outcome of the scoping study,the Inata expansion project is on track for construction commencing in late 2012 and first gold is anticipated in 2013. The Company has a strong cash position and further cash generation from the Inata Gold Mine will support future capital plans.
Subsequent to the Company's admission to the Main Board of the London Stock Exchange in December 2011, Avocet entered the FTSE250 Index in March 2012. The Company's dividend policy is to pay an annual dividend of US$20 million, of which the proposed final dividend of 4.2 pence for 2011 isto be voted on by the shareholders at the Company's general meeting today.
Avocet's Board was strengthened with the appointment of Gordon Wylie as an independent Non-executive Director on 22 February 2012. Gordon has over 35 years of experience as a geologist, senior executiveand company director in the mining sector in Africa, Asia and the Americas, including eight years at AngloGold Ashanti as Head of Exploration and Geology. Subsequent to the sale of Datum's shares in Avocet in March 2012, Harald Arnet resigned as a Non-executive Director of the Company.
Avocet has also strengthened its senior management team, with the appointment on 1 May of David Cather as Chief Operating Officer. David brings over 30 years of worldwide mining and project development experience to Avocet, and was recently the Chief Operating Officer of European Goldfields.
Political turbulence in Mali continues in advance of the elections that are intended to be held in May 2012. In Burkina Faso, which neighbours Mali to the south-east, there has been an influx of refugees from Mali, with an estimated 5,000 refugees having settled in organized refugee camps at Djibo, some 70 kilometres from the Inata Gold Mine. Avocet's management has and continues toprovide humanitarian aid for these refugees. To date, the unrest in Mali has had no impact on operations at the Inata Gold Mine.
Discussions with the Guinean government with regards to the tax and investment regime that would apply to the development of a mine at Koulékoun are ongoing. In mid-January 2012, a delegation of senior Avocet management conducted a series of meetings with senior personnel from the Guinean government. The discussions were encouraging and prior to departing, Avocet was asked to submit a paper regarding potential changes to the Guinean mining codeto the President's Office and to the Minister of Mines, which it subsequently did.
On 26 March 2012, the Guinean government announced a Presidential decree for the formation of a Commission Nationale des Mines (National Commission of Mines), a new body that will oversee all aspects of the mining industry in Guinea. This development is intended to increase transparency in decision making on mining matters, including the formulation of the new mining code and the granting of new mining licences, permits and conventions. The Department of Mines and Geology will continue to exist, as an administrative arm to the National Commission of Mines.
Avocet senior management was subsequently called upon by the newCommission to present the details of the Koulékoun Gold Project to a delegation of over 70 government officials and media personnel. The Company anticipates that discussions between the government, mining companies and other stakeholders will continue over the coming months and is optimistic that these will result in a revised mining code satisfactory to progress its Koulékoun project into the feasibility study stage.
Earlier this year PT Lebong Tendai (Avocet's former partner in the North Lanut Gold mine, "PT LT") lodged an appeal to the Indonesian High Court against the District Court's decision to dismiss PT LT's case against Avocet. This appeal which is required to be lodged at the District Court is yet to be referred to the High Court by the District Court. A new legal claim against Avocet and other joint defendants has subsequently been registered by PT Lebong Tandai (its former partner in the North Lanut Gold mine) in the South Jakarta District Court on 12 April 2012. The Company has not been served and no details of the claim (apart from the parties' names) appear in the court's register, therefore it is unclear in what way this new claim may differ from the previous claim.
OPERATIONAL REVIEW
Mineral Resource Development
In early February 2012 Avocet announced an updated Mineral Resource estimate of 3.46 million ounces and an increased Mineral Reserve estimate of 1.85 million ounces within the Inata mine licence area. This achieved the Company's target of doubling the Mineral Reserve at the Inata Gold Mine since acquiring the mine in 2009. This target was reached despite depletion of 93,000 ounces from mining since the last Mineral Reserve estimate as at 30 June 2011. The increased Mineral Reserve extends the mine life to 12.5 years at the current life of mine average annual production capacity of 2.7 million tonnes of ore processed.
Gold production and cash costs
2012 | 2011 | ||||||
Q1 | Q1 | Q2 | Q3 | Q4 | FY 2011 | ||
Ore mined (k tonnes) | 578 | 618 | 634 | 580 | 662 | 2,494 | |
Waste mined (k tonnes) | 7,240 | 4,673 | 3,804 | 6,211 | 8,019 | 22,707 | |
Total mined (k tonnes) | 7,818 | 5,291 | 4,438 | 6,791 | 8,681 | 25,201 | |
Ore processed (k tonnes) | 608 | 645 | 586 | 585 | 655 | 2,471 | |
Average head grade (g/t) | 2.36 | 2.37 | 2.24 | 2.18 | 2.25 | 2.26 | |
Process recovery rate | 87% | 94% | 93% | 89% | 90% | 91% | |
Gold Produced (oz.) | 38,296 | 47,963 | 39,423 | 33,256 | 46,102 | 166,744 | |
Cash costs (US$/oz.) | |||||||
Mining | 332 | 136 | 200 | 255 | 288 | 217 | |
Processing | 283 | 205 | 238 | 301 | 247 | 244 | |
Administration | 122 | 110 | 158 | 183 | 123 | 139 | |
Royalties | 113 | 82 | 81 | 91 | 115 | 93 | |
850 | 533 | 677 | 830 | 773 | 693 |
Total mining tonnages at Inata in the quarter were 7,818k tonnes, 10% lower than the fourth quarter of 2011 due to availability issues with two of the excavators on site. Ore mined in the period was 578k tonnes, lower than the previous quarter for similar reasons. Over the quarter, the strip ratio was 12.5:1, broadly in line with the expected strip ratio for the year of 12:1.
Mill throughput at 608k tonnes was satisfactory, in line withthe scheduled maintenance work over the period. Ore grades processed were 2.36 g/t Au, higher than recent quarters, however recoveries were slightly lower as the mining sequence dictated the plant processed high grade ore with a higher carbon content.
Gold production was 38,296 ounces, in line with guidance of approximately 40,000 ounces per quarter. The plant recovered 40,252 ounces, but approximately 2,000 additional ounces remained in the gold circuit at the quarter end and were poured in Q2 2012.
Cash costs in the quarter were US$850 per ounce, at the upper end of guidance for the year of US$800-850 per ounce. Reductions were seen in reagents, labour and administrative costs, but costs per ounce were affected by the slightly lower reported gold production in the quarter, including changes in gold in circuit. Management remains focused on cost management and continuing to drive the various cost savings initiatives currently underway at Inata.
In early April, the preliminary findings from the Inata expansion study were announced. These indicate that the construction of a new process plant, operating in parallel with the existing plant, would be the optimal means by which to increase the mine's processing capacity. The benefits of building a second plant include increased processing flexibility and a reduction in overall production risk. An evaluation of various treatment processes that would be appropriate for processing the different ore types in existence in the enlarged Inata ore body is currently underway, in parallel with a comprehensive programme of metallurgical test work. The test work and final report is expected to be completed by the end of the second quarter and a further announcement including initial capital estimates and timelines will be made early in the third quarter. The anticipated capital expenditure for a new plant is approximately US$120 million, in line with original guidance, and a further US$20 - 30 million for additional fleet capacity. The timeline of construction commencing before the end of 2012, and first gold by the end of 2013, remains unchanged.
FINANCIAL REVIEW
Gold sold in the quarter was 39,064 ounces at an average realised price of US$1,543 per ounce, (including 8,250 ounces sold into forward contracts at US$950 per ounce), compared with 45,669 ounces at US$1,543 per ounce in Q4 2011 and 47,585 ounces at US$1,172 per ounce in Q1 2011.
Cash costs were US$850 per ounce, an increase of 10% from Q4 2011. This is primarily attributable to lower gold production. Mining costs per tonne were US$1.63, marginally higher than in Q4 2011 and processing costs of US$17.81 per tonne were in line with Q4 2011. On site administration costs were US$4.7 million, US$1 million lower than the previous quarter. The increase in cash costs compared with theUS$533 per ounce reported for Q1 2011 is attributable to lower gold production in the quarter and increased costs resulting from an expanded operation including an additional mining fleet.
EBITDA for the quarter was US$28.1 million, an increase of US$0.9 million over the final quarter of 2011. The US$10.2 million impact on revenue of lower production and different timing of sales was compensated by total cash costs being US$3.1 million lower and by a US$8.0 million favourable inventory change, while administrative costs and other cost of sales were US$0.4 million lower. EBITDA increased 10% compared with Q1 2011, principally as a result of increased revenue arising from a higher realised gold price, and favourable inventory movements.
Profit before tax was US$20.8 million, compared to US$12.6 million for continuing operations in Q4 2011 and Q1 2011. Thedifferential against Q4 2011 is primarily the result of lower depreciation (which is a function of ounces produced relative to the enlarged life of mine reserve), and lower administration charges. The income statement reflects a deferred tax chargeof US$6.9 million in respect of Burkina Faso, but cash tax is not yet payable. It is expected that cash tax will become payable in 2013. The increase in profit before tax compared with Q1 2011 is principally attributable to increased revenue, lower depreciation charges, and favourable inventory movements.
Operating cash flow of US$13.9 million in the quarter reflected US$28.9 million cash inflow from operating activities before working capital adjustments, less working capital and interest outflows totalling US$15.0 million. Working capital outflows included a decrease in creditors of US$2.5 million and an increase in inventory of US$9.9 million, partlyrelating to gold on hand and higher gold ounces in the ore stockpileat the quarter end, while the timing of VAT refunds resulted in a US$2.3 million increase in trade receivables. Operating cash flow before working capital adjustments is US$3.2 million higher than Q1 2011.
During the quarter US$4.9 million was invested in capital expenditure at the Inata Gold Mine and a further US$8.1 million in our exploration programmes in Burkina Faso and Guinea. In February the Company received proceeds of US$2.0 million for the sale of one of its remaining South East Asia assets, while US$6.0 million of the loan facility with Macquarie Bank Limited was repaid in the period. The outstanding balance on this facility now stands at US$23 million, and is scheduled to be repaid by 31 March 2013.
The Company's cash balance at the period end was US$100.5 million.
OUTLOOK
The outlook for the remainder of 2012 remains strong for Avocet. Concerns about European financial instability, slower than expected US and Chinese economic growth, and higher than expected US unemploymentcontinue to support the current gold price. However, economic data continues to generate mixed views on the gold price in the short to medium term. Furthermore investorsappearmore cautious abouttaking long positions in gold due to acute political or financial events which could triggersignificantmovements in the spot gold price.
At Avocet, we maintain our strategy of growing the business as efficiently as possible, and we continue to be focused on delivering strong shareholder returns. I feel that our approach of continued delivery onour stated targets will be the key to unlocking shareholder value as Avocet progresses towards being a leading West African gold mining and exploration company.
BRETT RICHARDS
Chief Executive Officer
CONDENSED CONSOLIDATED INCOME STATEMENT For the three months ended 31 March 2012 | ||||||||
Three months ended 31 March 2012 Unaudited | Three months ended 31 March 2011 Unaudited | |||||||
Note | Continuing operations | Discontinued operations(1) | Total | Continuing operations | Discontinued operations | Total | ||
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |||
Revenue | 3 | 60,256 | - | 60,256 | 55,767 | 32,021 | 87,788 | |
Cost of sales | 3 | (36,007) | - | (36,007) | (39,288) | (24,430) | (63,718) | |
Gross profit | 24,249 | - | 24,249 | 16,479 | 7,591 | 24,070 | ||
Administrative expenses | (2,154) | - | (2,154) | (1,934) | - | (1,934) | ||
Share based payments | (559) | - | (559) | (361) | - | (361) | ||
Profit from operations | 21,536 | - | 21,536 | 14,184 | 7,591 | 21,775 | ||
Loss on disposal on subsidiaries | 2 | - | (105) | (105) | - | - | - | |
Finance items | ||||||||
Exchange gains | 145 | - | 145 | 62 | - | 62 | ||
Finance expense | (858) | - | (858) | (1,676) | - | (1,676) | ||
Finance income | 16 | - | 16 | - | - | - | ||
Net finance items - discontinued operations | - | - | - | - | 160 | 160 | ||
Profit/(loss) before taxation | 20,839 | (105) | 20,734 | 12,570 | 7,751 | 20,321 | ||
Analysed as: | ||||||||
Profit before taxation and exceptional items | 20,839 | - | 20,839 | 12,570 | 7,751 | 20,321 | ||
Exceptional items | 10 | - | (105) | (105) | - | - | - | |
Profit/(loss) before taxation | 20,839 | (105) | 20,734 | 12,570 | 7,751 | 20,321 | ||
Taxation | (6,884) | - | (6,884) | (2,621) | (1,330) | (3,951) | ||
Profit/(loss) for the period | 13,955 | (105) | 13,850 | 9,949 | 6,421 | 16,370 | ||
Attributable to: Equity shareholders of the parent company | 12,597 | (105) | 12,492 | 8,861 | 5,227 | 14,088 | ||
Non-controlling interest | 1,358 | - | 1,358 | 1,088 | 1,194 | 2,282 | ||
13,955 | (105) | 13,850 | 9,949 | 6,421 | 16,370 | |||
Earnings per share | ||||||||
-basic (cents per share) | 4 | 6.33 | (0.05) | 6.28 | 4.47 | 2.64 | 7.11 | |
-diluted (cents per share) | 4 | 6.25 | (0.05) | 6.20 | 4.38 | 2.58 | 6.96 | |
EBITDA(2) | 28,101 | - | 28,101 | 25,403 | 7,591 | 32,994 | ||
(1) During 2011, the Group disposed of all of its trading subsidiaries which were classified as discontinued operations. All operations for 2012 are continuing. In Q1 2012 the Group completed the disposal of one of the remaining exploration assets in South East Asia. Refer to note 2 for further information.
(2) EBITDA represents earnings before finance items, taxation, depreciation and amortisation. EBITDA is not defined by IFRS but is commonly used as an indication of underlying cash generation.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||||||
For the three months ended 31 March 2012 | |||||||
Three months ended 31 March 2012 Unaudited | Three months ended 31 March 2011 Unaudited | ||||||
Continuing operations | Discontinued operations | Total | Continuing operations | Discontinued operations | Total | ||
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | ||
Profit/(loss) for the period | 13,955 | (105) | 13,850 | 9,949 | 6,421 | 16,370 | |
Revaluation of other financial assets | 80 | - | 80 | (3,107) | - | (3,107) | |
Total comprehensive income for the period | 14,035 | (105) | 13,930 | 6,842 | 6,421 | 13,263 | |
Attributable to: | |||||||
Equity holders of the parent company | 12,677 | (105) | 12,572 | 5,754 | 5,227 | 10,981 | |
Non-controlling interest | 1,358 | - | 1,358 | 1,088 | 1,194 | 2,282 | |
14,035 | (105) | 13,930 | 6,842 | 6,421 | 13,263 | ||
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION | ||||
At 31 March 2012 | ||||
Note | 31 March 2012 Unaudited | 31 December 2011 Audited | 31 March 2011 Unaudited | |
US$000 | US$000 | US$000 | ||
Non-current assets | ||||
Intangible assets | 5 | 31,721 | 42,390 | 20,529 |
Property, plant and equipment | 6 | 266,763 | 247,954 | 242,558 |
Other financial assets | 2 | 1,908 | 1,828 | 17,186 |
Deferred tax assets | - | - | 1,459 | |
300,392 | 292,172 | 281,732 | ||
Current assets | ||||
Inventories | 8 | 50,385 | 40,515 | 23,506 |
Trade and other receivables | 31,149 | 28,529 | 18,826 | |
Cash and cash equivalents | 100,508 | 105,236 | 46,979 | |
182,042 | 174,280 | 89,311 | ||
Assets of disposal group classified as held for sale | - | 2,085 | 129,768 | |
Current liabilities | ||||
Trade and other payables | 23,739 | 25,544 | 38,629 | |
Other financial liabilities | 7 | 23,615 | 24,711 | 49,000 |
47,354 | 50,255 | 87,629 | ||
Liabilities of disposal group classified as held for sale | - | - | 41,333 | |
Non-current liabilities | ||||
Other financial liabilities | 7 | 3,301 | 8,018 | 23,000 |
Deferred tax liabilities | 21,450 | 14,566 | 12,214 | |
Other liabilities | 5,143 | 5,143 | 3,737 | |
29,894 | 27,727 | 38,951 | ||
Net assets | 405,186 | 390,555 | 332,898 | |
Equity | ||||
Issued share capital | 16,247 | 16,247 | 16,247 | |
Share premium | 149,915 | 149,915 | 149,915 | |
Other reserves | 15,583 | 15,273 | 25,307 | |
Retained earnings | 221,092 | 208,129 | 129,803 | |
Total equity attributable to the parent | 402,837 | 389,564 | 321,272 | |
Non-controlling interest | 2,349 | 991 | 11,626 | |
Total equity | 405,186 | 390,555 | 332,898 |
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
|
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
| |||||||
Three months ended 31 March 2012 (Unaudited) | Three months ended 31 March 2011 (Unaudited) | ||||||
note | Continuing operations | Discontinued operations | Total | Continuing operations | Discontinued operations | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | ||
Cash flows from operating activities | |||||||
Profit/(loss) for the period | 13,955 | (105) | 13,850 | 9,949 | 6,421 | 16,370 | |
Adjusted for: | |||||||
Depreciation of non-current assets | 6 | 6,565 | - | 6,565 | 11,219 | - | 11,219 |
Share based payments | 559 | - | 559 | 361 | - | 361 | |
Provisions | - | - | - | - | 290 | 290 | |
Taxation in the income statement | 6,884 | - | 6,884 | 2,621 | 1,330 | 3,951 | |
Non-operating items in the income statement | 9 | 914 | 105 | 1,019 | 1,524 | (172) | 1,352 |
28,877 | - | 28,877 | 25,674 | 7,869 | 33,543 | ||
Movements in working capital | |||||||
Increase in inventory | (9,870) | - | (9,870) | (3,128) | (56) | (3,184) | |
Decrease/(increase) in trade and other receivables | (2,312) | - | (2,312) | (4,498) | (460) | (4,958) | |
(Decrease)/increase in trade and other payables | (2,500) | - | (2,500) | 8,595 | (943) | 7,652 | |
Net cash generated by operations | 14,195 | - | 14,195 | 26,643 | 6,410 | 33,053 | |
Interest received | 66 | - | 66 | - | 7 | 7 | |
Interest paid | (409) | - | (409) | (703) | - | (703) | |
Income tax paid | - | - | - | - | (2,182) | (2,182) | |
Net cash generated by operating activities | 13,852 | - | 13,852 | 25,940 | 4,235 | 30,175 | |
Cash flows from investing activities | |||||||
Payments for property, plant and equipment | 6 | (6,649) | - | (6,649) | (13,798) | (594) | (14,392) |
Deferred consideration paid | - | - | - | - | (674) | (674) | |
Exploration and evaluation expenses | 3,5 | (8,056) | - | (8,056) | (10,011) | (1,464) | (11,475) |
Rehabilitation costs | - | - | - | - | (228) | (228) | |
Disposal of discontinued operations | 1,980 | - | 1,980 | - | - | - | |
Net cash used in investing activities | (12,725) | - | (12,725) | (23,809) | (2,960) | (26,769) | |
Cash flows from financing activities | |||||||
Proceeds from issue of equity shares | - | - | - | 35 | - | 35 | |
Loans repaid | 7 | (6,000) | - | (6,000) | (6,000) | - | (6,000) |
Net cash used in financing activities | (6,000) | - | (6,000) | (5,965) | - | (5,965) | |
Net cash movement | (4,873) | - | (4,873) | (3,834) | 1,275 | (2,559) | |
Exchange gains/(losses) | 145 | - | 145 | 63 | (48) | 15 | |
Reclassification of cash not held for sale | 2 | - | - | - | 1,227 | (1,227) | - |
Total decrease in cash and cash equivalents | (4,728) | - | (4,728) | (2,544) | - | (2,544) | |
Cash and cash equivalents at start of the period | 105,236 | - | 105,236 | 49,523 | - | 49,523 | |
Cash and cash equivalents at end of period | 100,508 | - | 100,508 | 46,979 | - | 46,979 |
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Basis of preparation
The condensed consolidated quarterly financial statements, which are unaudited, have been prepared in accordance with the requirements of International Accounting Standard 34 as adopted for use in the European Union. This condensed quarterly report does not include all the notes of the type normally included in an annual financial report. Accordingly, this condensed report is to be read in conjunction with the Annual Report for the year ended 31 December 2011, which has been prepared in accordance with IFRS as adopted by the European Union, and any public announcements made by the Group during the interim reporting period.
The financial information set out in this quarterly report does not constitute statutory accounts as defined in Section 435 of the Companies Act 2006. The unaudited condensed quarterly financial statements for the three months ended 31 March 2012 have been drawn up using accounting policies and presentation expected to be adopted in the Group's full financial statements for the year ending 31 December 2012, which are not expected to be significantly different to those set out in note 1 to the Group's audited financial statements for the year ended 31 December 2011.
The Company's statutory financial statements for the year ended 31 December 2011 are available on the Company's website www.avocetmining.com. The auditor's report on those financial statements was unqualified and did not contain a statement under sections 498(2) or (3) of the Companies Act 2006.
After review of the Group's operations, the directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis in preparing the unaudited condensed interim financial statements.
2. Disposal group classified as held for sale and discontinued operations
On 24 June 2011, Avocet completed the sale of its main South East Asian assets, namely its 100% interest in the Penjom gold mine in Malaysia and its 80% interest in PT Avocet Bolaang Mongondow (PT ABM), which owns the North Lanut mine and Bakan project in North Sulawesi, Indonesia, for proceeds of US$170 million. In the third quarter of 2011, Avocet announced that further sales had been concluded, namely PT Avocet Mining Services, Avocet Mining (Malaysia) OHQ Sdn. Bhd., its 75% interest in PT Gorontalo Sejahtera Mining, and its 60% interest in PT Arafura Surya Alam. The combined gross proceeds for the disposals completed in the third quarter of 2011 were US$27 million. All of the sales completed in 2011 were originally announced on 24 December 2010.
In accordance with IFRS 5, Non-current Assets Held for Sale and Discontinued Operations, all of the assets and liabilities of the Indonesian and Malaysian operations, apart from cash, were treated as a disposal group from the date of the announcement of the sale on 24 December 2010, and were disclosed separately in the statement of financial position at 31 December 2010 and 31 March 2011, and the remaining unsold entities at 30 June 2011, 30 September 2011, and 31 December 2011. As the transaction was on a cash free debt free basis, the cash held by entities held for sale was classified as continuing operations rather than discontinued operations. Prior to the reclassification, management reviewed the carrying values and recognition of assets and liabilities respectively, and no adjustments were required to measure assets and liabilities at the lower of carrying value or fair value less costs to sell. Since 24 December 2010, the date on which the criteria for being held for sale were met, no depreciation was charged in the Group financial statements for the Malaysian and Indonesian assets, in accordance with IFRS.
In 2011, Avocet completed the sale of PT Arafura MandiriSemangat (PT Arafura) and PT Aura Celebes Mandiri (PT ACM) to Reliance Resources Limited, a company owned by Golden Peaks Resources Limited (Golden Peaks). Consideration was in the form of 7.9 million Golden Peaks shares, which are classed as available for sale financial assets and are recognised at fair value at the reporting date. Golden Peaks is listed on the Toronto Stock Exchange. The PT AMS and PT ACM held non-core exploration projects in Indonesia.
The results of the disposal group are presented separately in the comparative consolidated income statement and the segmental analysis, as required by IFRS.
The profit on disposal of the entities sold during 2011 is presented in full in the annual report for the year ended 31 December 2011.
Completion of one of the last two exploration assets occurred on 16 February 2012 for proceeds of US$2 million, resulting in a loss of US$0.1 million. There are no remaining assets or liabilities recognised in the Group statement of financial position in respect of the last remaining South East Asian exploration company.
3. Segmental reporting
IFRS 8 requires the disclosure of certain information in respect of reportable operating segments. One of the criteria for determining reportable operating segments is the level at which information is regularly reviewed by the Chief Operating Decision Maker (CODM) for the purposes of making economic decisions. In the prior period, this segmental information was presented for the UK and West Africa as continuing operations, and Malaysia and Indonesia as discontinued operations. The disposal of Avocet's assets in South East Asia enabled the strategic refocus of the Group, with the Inata operating mine and exploration projects in West Africa being the core focus. To reflect the change in focus of the Group, management hasreassessed the segments which should be reported under IFRS 8. In this report, operating segments for continuing operations are determined as the UK, West Africa mining operations (which includes exploration activity within the Inata mine licence area), and West Africa exploration which includes exploration elsewhere in West Africa. Discontinued operations represent the disposal of one of the remaining assets in South East Asia that was subject to the agreement with J&Partners L.P. (note 2). Comparative periods have been represented on this basis to allow for a consistent comparison.
3. Segmental reporting (continued)
For the three months ended 31 March 2012 | UK | West Africa mining operations | West Africa exploration | Continuing operations total | Dis-continued operations | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | ||
INCOME STATEMENT | |||||||
Revenue | - | 60,256 | - | 60,256 | - | 60,256 | |
Cost of Sales | 827 | (35,637) | (1,197) | (36,007) | - | (36,007) | |
Cash production costs: | |||||||
- mining | - | (12,707) | - | (12,707) | - | (12,707) | |
- processing | - | (10,827) | - | (10,827) | - | (10,827) | |
- overheads | - | (4,685) | - | (4,685) | - | (4,685) | |
- royalties | - | (4,339) | - | (4,339) | - | (4,339) | |
- | (32,558) | - | (32,558) | - | (32,558) | ||
Changes in inventory | - | 5,163 | - | 5,163 | - | 5,163 | |
Expensed exploration and other cost of sales | (a) | 860 | (1,710) | (1,197) | (2,047) | - | (2,047) |
Depreciation and amortisation | (b) | (33) | (6,532) | - | (6,565) | - | (6,565) |
Gross profit | 827 | 24,619 | (1,197) | 24,249 | - | 24,249 | |
Administrative expenses and share based payments | (2,713) | - | - | (2,713) | - | (2,713) | |
(Loss)/profit from operations | (1,886) | 24,619 | (1,197) | 21,536 | - | 21,536 | |
Loss on disposal of subsidiaries | - | - | - | - | (105) | (105) | |
Net finance items | 3 | (724) | 24 | (697) | - | (697) | |
(Loss)/profit before taxation | (1,883) | 23,895 | (1,173) | 20,839 | (105) | 20,734 | |
Analysed as: | |||||||
(Loss)/profit before tax and exceptional items | (1,883) | 23,895 | (1,173) | 20,839 | - | 20,839 | |
Exceptional items | - | - | - | - | (105) | (105) | |
(Loss)/profit before tax | (1,883) | 23,895 | (1,173) | 20,839 | (105) | 20,734 | |
Taxation | - | (6,884) | - | (6,884) | - | (6,884) | |
(Loss)/profit for the period | (1,883) | 17,011 | (1,173) | 13,955 | (105) | 13,850 | |
Attributable to: | |||||||
Equity shareholders of parent company | (1,883) | 15,653 | (1,173) | 12,597 | (105) | 12,492 | |
Non-controlling interest | - | 1,358 | - | 1,358 | - | 1,358 | |
(Loss)/profit for the period | (1,883) | 17,011 | (1,173) | 13,955 | (105) | 13,850 | |
EBITDA | (c) | (1,853) | 31,151 | (1,197) | 28,101 | - | 28,101 |
a) Expensed exploration and other cost of sales represents costs not directly related to production, including exploration expenditure not capitalised;
b) Includes amounts in respect of the amortisation of mine closure provision at Inata;
c) EBITDA represents earnings before exceptional items, finance items, tax, depreciation and amortisation. EBITDA is not defined by IFRS but is commonly used as an indication of underlying cash generation.
3. Segmental reporting (continued)
At 31 March 2012 | UK | West Africa mining operations | West Africa exploration | Continuing operations total | Dis-continued operations | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | ||
STATEMENT OF FINANCIAL POSITION | |||||||
Non-current assets | 2,486 | 264,232 | 33,674 | 300,392 | - | 300,392 | |
Inventories | - | 49,936 | 449 | 50,385 | - | 50,385 | |
Trade and other receivables | 412 | 26,075 | 4,662 | 31,149 | - | 31,149 | |
Cash and cash equivalents | 64,786 | 34,400 | 1,322 | 100,508 | - | 100,508 | |
Total assets | 67,684 | 374,643 | 40,107 | 482,434 | - | 482,434 | |
Current liabilities | (3,384) | (39,066) | (4,904) | (47,354) | - | (47,354) | |
Non-current liabilities | (430) | (29,464) | - | (29,894) | - | (29,894) | |
Total liabilities | (3,814) | (68,530) | (4,904) | (77,248) | - | (77,248) | |
Net assets | 63,870 | 306,113 | 35,203 | 405,186 | - | 405,186 | |
For the three months ended 31 March 2012 | UK | West Africa mining operations | West Africa exploration | Continuing operations total | Dis-continued operations | TOTAL | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | ||
CASH FLOW STATEMENT | |||||||
(Loss)/profit for the period | (1,883) | 17,011 | (1,173) | 13,955 | (105) | 13,850 | |
Adjustments for non-cash and non-operating items | (d) | 589 | 14,609 | (276) | 14,922 | 105 | 15,027 |
Movements in working capital | (4,579) | (11,153) | 1,050 | (14,682) | - | (14,682) | |
Net cash (used in)/generated by operations | (5,873) | 20,467 | (399) | 14,195 | - | 14,195 | |
Net interest received/(paid) | 66 | (409) | - | (343) | - | (343) | |
Net tax paid | - | - | - | - | - | - | |
Purchase of property, plant and equipment | (117) | (4,881) | (1,651) | (6,649) | - | (6,649) | |
Deferred exploration expenditure | - | (263) | (7,793) | (8,056) | - | (8,056) | |
Net proceeds from disposal of discontinued operations | 1,980 | - | - | 1,980 | - | 1,980 | |
Loans repaid | - | (6,000) | - | (6,000) | - | (6,000) | |
Other cash movements | (e) | (7,024) | (3,229) | 10,398 | 145 | - | 145 |
Total (decrease)/increase in cash and cash equivalents | (10,968) | 5,685 | 555 | (4,728) | - | (4,728) |
d) Includes depreciation and amortisation, share based payments, movement in provisions, taxation in the income statement, and other non-operating items in the income statement;
e) Other cash movements include cash flows from financing activities and exchange gains or losses.
3. Segmental reporting (continued)
For the three months ended 31 March 2011 | UK | West Africa mining operations | West Africa exploration | Continuing operations total | Discontinued operations | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | ||
INCOME STATEMENT | |||||||
Revenue | - | 55,767 | - | 55,767 | 32,021 | 87,788 | |
Cost of Sales | 258 | (39,108) | (438) | (39,288) | (24,430) | (63,718) | |
Cash production costs: | |||||||
- mining | - | (6,507) | - | (6,507) | (13,613) | (20,120) | |
- processing | - | (9,848) | - | (9,848) | (6,039) | (15,887) | |
- overheads | - | (5,274) | - | (5,274) | (2,231) | (7,505) | |
- royalties | - | (3,947) | - | (3,947) | (1,183) | (5,130) | |
- | (25,576) | - | (25,576) | (23,066) | (48,642) | ||
Changes in inventory | - | (980) | - | (980) | 101 | (879) | |
Expensed exploration and other cost of sales | (a) | 292 | (1,367) | (438) | (1,513) | (1,465) | (2,978) |
Depreciation and amortisation | (b) | (34) | (11,185) | - | (11,219) | - | (11,219) |
Gross profit | 258 | 16,659 | (438) | 16,479 | 7,591 | 24,070 | |
Administrative expenses and share based payments | (2,295) | - | - | (2,295) | - | (2,295) | |
(Loss)/profit from operations | (2,037) | 16,659 | (438) | 14,184 | 7,591 | 21,775 | |
Net finance items | (391) | (1,223) | - | (1,614) | 160 | (1,454) | |
(Loss)/profit before taxation | (2,428) | 15,436 | (438) | 12,570 | 7,751 | 20,321 | |
Taxation | - | (2,621) | - | (2,621) | (1,330) | (3,951) | |
(Loss)/profit for the period | (2,428) | 12,815 | (438) | 9,949 | 6,421 | 16,370 | |
Attributable to: | |||||||
Equity shareholders of parent company | (2,428) | 11,727 | (438) | 8,861 | 5,227 | 14,088 | |
Non-controlling interest | - | 1,088 | - | 1,088 | 1,194 | 2,282 | |
(Loss)/profit for the period | (2,428) | 12,815 | (438) | 9,949 | 6,421 | 16,370 | |
EBITDA | (c) | (2,003) | 27,844 | (438) | 25,403 | 7,591 | 32,994 |
a) Expensed exploration and other cost of sales represents costs not directly related to production, including exploration expenditure not capitalised;
b) Includes amounts in respect of the amortisation of mine closure provision at Inata;
c) EBITDA represents earnings before exceptional items, finance items, tax, depreciation and amortisation. EBITDA is not defined by IFRS but is commonly used as an indication of underlying cash generation.
a)
3. Segmental reporting (continued)
At 31 March 2011 | UK | West Africa mining operations | West Africa explorations | Continuing operations total | Dis-continued operations | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | ||
STATEMENT OF FINANCIAL POSITION | |||||||
Non-current assets | 1,678 | 250,811 | 29,243 | 281,732 | 97,821 | 379,553 | |
Inventories | - | 23,506 | - | 23,506 | 21,599 | 45,105 | |
Trade and other receivables | 678 | 16,157 | 1,991 | 18,826 | 10,348 | 29,174 | |
Cash and cash equivalents | 24,307 | 22,665 | 7 | 46,979 | - | 46,979 | |
Total assets | 26,663 | 313,139 | 31,241 | 371,043 | 129,768 | 500,811 | |
Current liabilities | (27,496) | (57,220) | (2,913) | (87,629) | (15,696) | (103,325) | |
Non-current liabilities | (430) | (38,521) | - | (38,951) | (25,637) | (64,588) | |
Total liabilities | (27,926) | (95,741) | (2,913) | (126,580) | (41,333) | (167,913) | |
Net (liabilities)/assets | (1,263) | 217,398 | 28,328 | 244,463 | 88,435 | 332,898 | |
For the three months ended 31 March 2011 | UK | West Africa mining operations | West Africa explorations | Continuing operations total | Dis-continued operations | Total | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | ||
CASH FLOW STATEMENT | |||||||
(Loss)/profit for the period | (2,428) | 12,815 | (438) | 9,949 | 6,421 | 16,370 | |
Adjustments for non-cash and non-operating items | (d) | (1,267) | 16,885 | 107 | 15,725 | 1,448 | 17,173 |
Movements in working capital | (4,318) | 4,671 | 616 | 969 | (1,459) | (490) | |
Net cash (used in)/generated by operations | (8,013) | 34,371 | 285 | 26,643 | 6,410 | 33,053 | |
Net interest (paid)/received | - | (703) | - | (703) | 7 | (696) | |
Net tax paid | - | - | - | - | (2,182) | (2,182) | |
Purchase of property, plant and equipment | (5) | (13,793) | - | (13,798) | (594) | (14,392) | |
Deferred exploration expenditure | - | (6,631) | (3,380) | (10,011) | (1,464) | (11,475) | |
Other cash movements | (e) | 687 | (6,589) | - | (5,902) | (950) | (6,852) |
Reclassification of cash not held for sale | (f) | 1,227 | - | - | 1,227 | (1,227) | - |
Total (decrease)/increase in cash and cash equivalents | (6,104) | 6,655 | (3,095) | (2,544) | - | (2,544) |
d) Includes depreciation and amortisation, share based payments, movement in provisions, taxation in the income statement, and other non-operating items in the income statement;
e) Other cash movements include deferred consideration paid, cash flows from financing activities, and exchange gains or losses;
f) The sale of subsidiaries in South East Asia was for a debt-free cash-free consideration. Therefore, cash held in Malaysian and Indonesian subsidiaries at 31 March was excluded from held for sales assets, and reported as Group cash in the consolidated statement of financial position.
4. Earnings per share
Earnings per share are analysed in the table below, presenting earnings per share for continuing and discontinued operations.
Three months ended 31 March 2012 Unaudited | Three months ended 31 March 2011 Unaudited | |
Shares | Shares | |
Weighted average number of shares in issue for the period | ||
- number of shares with voting rights | 198,905,882 | 198,220,867 |
- effect of share options in issue | 2,647,551 | 4,106,486 |
- total used in calculation of diluted earnings per share | 201,553,433 | 202,327,353 |
US$000 | US$000 | |
Earningsper share from continuing operations | ||
Profitfor the period from continuing operations | 13,955 | 9,949 |
Less non-controlling interest | (1,358) | (1,088) |
Profitfor the period attributable to equity shareholders of the parent | 12,597 | 8,861 |
Earningsper share | ||
- basic (cents per share) | 6.33 | 4.47 |
- diluted (cents per share) | 6.25 | 4.38 |
Earnings per share from discontinued operations | ||
(Loss)/profit for the period | (105) | 6,421 |
Less non-controlling interest | - | (1,194) |
(Loss)/profit for the period attributable to equity shareholders of the parent | (105) | 5,227 |
(Loss)/earnings per share | ||
- basic (cents per share) | (0.05) | 2.64 |
- diluted (cents per share) | (0.05) | 2.58 |
Total earnings per share | ||
- basic (cents per share) | 6.28 | 7.11 |
- diluted (cents per share) | 6.20 | 6.96 |
5. Intangible Assets
Intangible assets represent deferred exploration expenditure, the movement in the period is analysed below:
Note | Three months ended 31 March 2012 | |
US$000 | ||
At 1 January (audited) | 42,390 | |
Additions | 8,056 | |
Transferred to property, plant and equipment | 6 | (18,725) |
At 31 March (unaudited) | 31,721 |
31 March 2012 Unaudited | 31 December 2011 Audited | ||
US$000 | US$000 | ||
Burkina Faso | 15,033 | 28,525 | |
Guinea | 16,509 | 13,655 | |
Mali | 179 | 210 | |
Total | 31,721 | 42,390 |
6. Property, plant and equipment
Mining property and plant | Office equipment | ||
Three months ended 31 March 2012 | West Africa | UK | Total |
US$000 | US$000 | US$000 | |
Cost | |||
At 1 January 2012 (audited) | 318,840 | 952 | 319,792 |
Additions | 6,532 | 117 | 6,649 |
Transfer from intangible exploration assets | 18,725 | - | 18,725 |
At 31 March 2012 (unaudited) | 344,097 | 1,069 | 345,166 |
Depreciation | |||
At 1 January 2012 (audited) | 71,380 | 458 | 71,838 |
Charge for the period | 6,532 | 33 | 6,565 |
At 31 March 2012 (unaudited) | 77,912 | 491 | 78,403 |
Net Book Value | |||
At 31 March 2012 (unaudited) | 266,185 | 578 | 266,763 |
At 1 January 2012 (audited) | 247,460 | 494 | 247,954 |
Transfers from exploration costs represent the cost of increasing the Inata reserve from the level acquired in 2009 when Avocet acquired Wega Mining. These ounces now form part of the life of mine plan and the cost will be depreciated in accordance with the Group accounting policy.
7. Other financial liabilities
Other financial liabilities include the remaining balance under the Inata project finance facility of US$23 million. The facility is due for repayment at US$6 million per quarter, with the final remaining balance of US$5 million due on 31 March 2013. Also included within other financial liabilities are assets held under finance lease.
8. Inventories
31 March 2012 Unaudited | 31 December 2011 Audited | 31 March 2011 Unaudited | ||
US$000 | US$000 | US$000 | ||
Spare parts and consumables | 32,319 | 27,612 | 15,682 | |
Work in progress | 15,375 | 12,707 | 7,824 | |
Finished goods | 2,691 | 196 | - | |
50,385 | 40,515 | 23,506 |
9. Non-operating items in the Income Statement
In arriving at net cash flow from operating activities, the following non-operating items in the income statement have been adjusted for:
Three months ended 31 March 2012 Unaudited | Three months ended 31 March 2011 Unaudited | |||
US$000 | US$000) | |||
Exchange losses/(gains) - continuing operations | 72 | (152) | ||
Exchange gains - discontinued operations | - | (12) | ||
Finance income - continuing operations | (16) | |||
Finance expense - continuing operations | 858 | 1,676 | ||
Loss on disposal of subsidiaries - discontinued operations | 105 | - | ||
Net finance items - discontinued operations | - | (160) | ||
Non-operating items in the income statement | 1,019 | 1,352 |
10. Exceptional items
Note | Three months ended 31 March 2012 Unaudited | Three months ended 31 March 2011 Unaudited | ||
US$000 | US$000 | |||
Loss on disposal of subsidiaries | 2 | (105) | - | |
Exceptional loss | (105) | - |
Exceptional items are those significant items which are separately disclosed by virtue of their size or incidence to enable a full understanding of the Group's financial performance. The loss on disposal during the period related to the disposal group (note 2). The profit on the assets that were part of this disposal group, and were sold in 2011,was presented as an exceptional profit in 2011 due to its size and incidence. Therefore, for consistency, the loss in the period has been presented as exceptional due to the nature of the transaction.
11. Unaudited quarterly income statement for continuing operations
Quarter ended 31 March 2012 | Quarter ended 31 December 2011 | Quarter ended 30 September 2011 | Quarter ended 30 June 2011 | Quarter ended 31 March 2011 | |
US$000 | US$000 | US$000 | US$000 | US$000 | |
Revenue | 60,256 | 70,446 | 42,413 | 44,749 | 55,767 |
Cost of sales | (36,007) | (50,597) | (32,567) | (34,200) | (39,288) |
Cash production costs: | |||||
-mining | (12,707) | (13,263) | (8,476) | (7,891) | (6,507) |
-processing | (10,827) | (11,398) | (10,017) | (9,381) | (9,848) |
-overheads | (4,685) | (5,674) | (6,063) | (6,221) | (5,274) |
-royalties | (4,339) | (5,317) | (3,040) | (3,211) | (3,947) |
(32,558) | (35,652) | (27,596) | (26,704) | (25,576) | |
Changes in inventory | 5,163 | (2,828) | 4,902 | 3,004 | (980) |
Other cost of sales | (2,047) | (1,332) | (2,085) | (1,272) | (1,513) |
Depreciation and amortisation | (6,565) | (10,785) | (7,788) | (9,228) | (11,219) |
Gross profit | 24,249 | 19,849 | 9,846 | 10,549 | 16,479 |
Administrative expenses | (2,154) | (2,556) | (2,295) | (2,872) | (1,934) |
Exceptional administrative expenses | (3,078) | - | - | - | |
Share based payments | (559) | (888) | (387) | (305) | (361) |
Profit from operations | 21,536 | 13,327 | 7,164 | 7,372 | 14,184 |
Restructure of hedge | - | - | (39,757) | - | - |
Profit on disposal of investments | - | - | - | 8,990 | - |
Finance items | |||||
Exchange gains | 145 | (58) | 24 | (144) | 62 |
Finance expense | (858) | (789) | (991) | (1,356) | (1,676) |
Finance income | 16 | 105 | 20 | - | - |
Profit/(loss) before taxation | 20,839 | 12,585 | (33,540) | 14,862 | 12,570 |
Analysed as: | |||||
Profit before taxation and exceptional items | 20,839 | 15,663 | 6,217 | 5,872 | 12,570 |
Exceptional items | - | (3,078) | (39,757) | 8,990 | - |
Profit/(loss) before taxation | 20,839 | 12,585 | (33,540) | 14,862 | 12,570 |
Taxation | (6,884) | (10,018) | 7,323 | (1,981) | (2,621) |
Profit/(loss) for the period | 13,955 | 2,567 | (26,217) | 12,881 | 9,949 |
Attributable to: Equity shareholders of the parent company | 12,597 | 1,805 | (23,635) | 12,614 | 8,861 |
Non-controlling interest | 1,358 | 762 | (2,582) | 267 | 1,088 |
13,955 | 2,567 | (26,217) | 12,881 | 9,949 | |
EBITDA1 | 28,101 | 27,190 | 14,952 | 16,600 | 25,403 |
1EBITDA represents earnings before exceptional items, finance items, tax, depreciation and amortisation. EBITDA is not defined by IFRS but is commonly used as an indication of underlying cash generation.