EX-99 3 ex15_3.htm
Exhibit 15.3
Crown Gold Recoveries (Proprietary) Limited
(Registration number: 1988/005115/07)
Unaudited consolidated financial statements
for the period ended 1 December 2005 and
year ended 30 June 2005 and 2004
Crown Gold Recoveries (Proprietary) Limited
2
Unaudited consolidated income statement
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
Notes Period
ended
1 December
2005
2005
2004
R’000 R’000
R’000
Revenue
2
289,371
589,474
643,610
Cost of sales
(278,683)
(624,617) (646,760)
Cash costs
(257,736) (561,439) (599,338)
Depreciation
5 (19,299) (18,289)
(19,637)
Retrenchment costs
- (4,388)
(56)
Movement in provision for
environmental rehabilitation
12 (2,191)
(41,292)
(28,094)
Movement in gold-in-process
543 791
365
Operating loss from gold
10,688
(35,143)
(3,150)
Other income
-
-
9,212
Administration expenses
(13,641)
(12,812)
(29,372)
Impairments
230,357
-
(44,964)
Profit on disposal of mining assets
-
7,518
-
Loss from operations
3
227,404
(40,437)
(68,274)
Interest received
540
475
1,124
Interest paid
(22,268) (51,427)
(53,368)
Loss before taxation
205,676
(91,389) (120,518)
Taxation
4 (109) (166)
(166)
Net profit/(loss) for the year
205,567 (91,555)
(120,684)
Crown Gold Recoveries (Proprietary) Limited
3
Unaudited consolidated balance sheet
at 30 June
Assets
Notes
2005 2004
R’000 R’000
Non-current assets
102,167
108,576
Mining assets
5
92,218
100,639
Investments
6
9,949
7,937
Current assets
61,735
54 669
Inventories
7
19,998
18,536
Accounts receivable
26,393 15,156
Taxation
- 128
Cash and cash equivalents
15,344
20,849
Total assets
163,902
163,246
Equity and liabilities
Capital and reserves
Share capital
8
-*
-*
Accumulated loss
(688,552)
(596,997)
Shareholders' deficit
(688,552)
(596,997)
Non-current liabilities
639,346
590,737
Shareholders’ loans
9
367 262
364,345
Long-term liabilities
10
130,306
130,306
Provision for post-retirement medical benefits
11
13,839
9,577
Provision for environmental rehabilitation
12
127,939
86,509
Current liabilities
213,108
169,506
Taxation
32
-
Amounts owing to Group companies
-
44
Leave pay provision
13
11,799
12,612
Accounts payable and accrued liabilities
197,702
153 104
Bank overdraft
3,575
3,746
Total equity and liabilities
163,902
163,246
* Less than R1,000.
Crown Gold Recoveries (Proprietary) Limited
4
Unaudited consolidated statement of changes in equity
for the year ended 30 June
Number
of
ordinary
shares
Share
capital
Accumulated
loss
Total
R’000 R’000
R’000
Balance at 30 June 2002
100
-*
(199,255) (199,255)
Net loss for the year
-
(277,058) (277,058)
Balance at 30 June 2003
100
-*
(476,313) (476,313)
Net loss for the year
-
(120,684) (120,684)
Balance at 30 June 2004
100
-*
(596,997) (596,997)
Net loss for the year
(91,555)
(91,555)
Balance at 30 June 2005
100
-*
(688,552) (688,552)
* Less than R1 000.
Crown Gold Recoveries (Proprietary) Limited
5
Unaudited consolidated cash flow statement
for the year ended 30 June
Notes
2005 2004
R’000 R’000
Cash flow from operating activities
Cash received from sales of precious metals
589,474
643,610
Cash paid to suppliers and employees
(542,362)
(642,024)
Cash generated by / (applied to) operations
A
47,112
1,586
Interest received
475
1,124
Taxation paid
(6)
(310)
Interest paid
(51,427)
(53,368)
Net cash flow from operating activities
(3,846)
(50,968)
Cash flow from investing activities
Net purchase of mining assets
(10,024)
(79,832)
Proceeds on disposal of mining assets
7,673
769
Contributions to rehabilitation trust fund
(2,011)
(518)
Payments from rehabilitation trust fund
-
30
Purchase of non-current investments and other assets
-
(9)
Acquisition of subsidiary net of cash acquired
B
-
-
Net cash flows from investing activities
(4,362)
(79,560)
Cash flow from financing activities
Proceeds from long-term borrowings
-
64,038
Proceeds from Group Company and shareholders' loans
2,874
42,616
Net cash flows from financing activities
2,874
106,654
Net (decrease)/increase in cash and cash equivalents
(5,334)
(23,874)
Cash and cash equivalents - at beginning of year
17,103
40,977
Cash and cash equivalents - at end of year
C
11,769
17,103
Crown Gold Recoveries (Proprietary) Limited
6
Notes to the unaudited consolidated cash flow statement
for the year ended 30 June
2005 2004
(Unaudited) (Audited)
R’000 R’000
A. Reconciliation of loss before taxation to cash (applied to)/
generated by operations
Loss before taxation
(91,389)
(120,518)
Adjusted for:
105,811
154,879
Depreciation
18,289
19,637
Movement in environmental rehabilitation
provision
41,430
28,094
Movement in leave pay provision
(813)
6,192
Movement in gold-in-process
(791)
(365)
Impairment of mining assets and investments
-
44,963
Interest received
(475)
(1,124)
Interest paid
51,427
53,368
Provisions for employee benefits raised
during the year
4,262
4,114
Profit on sale of mining assets
(7,518)
-
Working capital changes:
32,690
(32,775)
Inventories
(671)
1,192
Accounts receivable
(11,237)
5,591
Accounts payable and accrued liabilities
44,598
(39,558)
Cash (applied to) / generated by operations
47,112
1,586
B. Cash and cash equivalents
Cash and cash equivalents
15,344
20,849
Bank overdraft
(3,575)
(3,746)
11,769
17,103
Crown Gold Recoveries (Proprietary) Limited
7
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
1.
Principal accounting policies
1.1
Basis of preparation
The financial statements are prepared on the historical cost basis modified for the revaluation of
certain financial instruments to fair value and incorporate the following principal accounting
policies, which are consistent with those applied the previous year and comply with South African
Statements of Generally Accepted Accounting Practice.
1.2 Consolidation
The Group annual financial statements incorporate the annual financial statements of the Company,
its subsidiaries and their associated environmental rehabilitation trust funds. The results of the
subsidiaries are included from the date on which effective control was acquired up to the date
control ceased to exist.
All inter-company transactions and balances have been eliminated. Unrealised profits that arise
between Group entities are also eliminated.
1.3 Goodwill
Goodwill represents the excess of the purchase consideration over the Group's interest in the fair
value of the identifiable assets and liabilities of the acquired subsidiary.
The carrying amount of goodwill is reviewed annually and written down for impairment where
considered necessary.
1.4
Mining assets
1.4.1 Mine
development
Development costs relating to major programmes at existing mines and plants are capitalised.
Development costs consist primarily of expenditures to initially establish a mine and to expand the
capacity of operating mines and plants. Ordinary development costs to maintain production are
expensed as incurred.
Initial development and pre-production costs relating to a new facility, including interest on
borrowed funds used to develop the facility, are capitalised until the facility is brought into
production, at which time the costs are amortised.
1.4.2 Plant and machinery
Plant and machinery are recorded at cost of acquisition less sales, recoupments and amounts
written off. Depreciation of plant facilities is computed principally by the life of mine method
based on estimated proven and probable ore reserves. Proven and probable ore reserves reflect
estimated quantities of economically recoverable reserves, which can be recovered in the future
from known sand, slime and archive material from previously worked out mines.
Crown Gold Recoveries (Proprietary) Limited
8
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
1.4 Mining assets (continued)
1.4.3 Equipment and vehicles
Equipment and vehicles are shown at cost less accumulated depreciation. Depreciation is
calculated using the straight line method, principally over estimated useful lives of 2 to 5 years.
1.4.4 Impairment
Recoverability of the mining assets of the Group, which include development costs, is reviewed
annually. Estimated future net cash flows are calculated using estimates of proven and probable ore
reserves, estimated future sales (considering historical and current prices, price trends and related
factors), cash operating costs, development costs and rehabilitation costs. Reductions in the
carrying value of the mining assets of the Group are recorded to the extent that the carrying value
exceeds the estimate of future discounted net cash flows.
Management's estimates of future cash flows are subject to risks and uncertainties. Therefore, it is
reasonably possible that changes could occur which may affect the recoverability of the Group's
mining assets.
1.5 Operating leases
Leases where the lessor retains the risks and rewards of ownership of the underlying asset are
classified as operating leases. Payments made under operating leases are charged against income on
a straight line basis over the period of the lease.
1.6 Investments
Investments are accounted for at fair value or at cost where fair value cannot be reliably measured.
Gains and losses are included in the income statement.
1.7
Investment in subsidiaries
Investments are carried at cost at date of acquisition. Where directors are of the opinion that the
carrying value of the investment is in excess of the net asset value of the subsidiaries, the
investment value is impaired to the net asset value of the subsidiaries.
Crown Gold Recoveries (Proprietary) Limited
9
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
1.8 Inventories
Inventories, which include gold work-in-process and consumables, are stated at the lower of cost
and net realisable value. The cost of gold work-in-process is based on related production costs,
which include amortisation. The cost of consumables is determined by the weighted average cost
method. Where necessary, provision is made for obsolete, slow moving or defective inventory.
1.9 Environmental rehabilitation
Long-term environmental obligations, comprising decommissioning and restoration, are based on
the Group's environmental management plans, in compliance with the current environmental and
regulatory requirements.
1.9.1 Decommissioning costs
Provision is made for the net present value of the estimated future decommissioning costs at the
end of operating life of the facilities, with a corresponding increase in the carrying value of the
related asset. The unwinding of the decommission obligation is included in the income statement.
The estimated future costs of decommission obligations are regularly reviewed and adjusted as
appropriate for new circumstances or changes in law or technology. The estimates are discounted
at a pre-tax rate that reflects current market assessments of the time value of money.
1.9.2 Restoration costs
Estimated restoration costs are accrued based on present obligations, as environmental damage is
incurred. Estimated costs are regularly reviewed and adjusted as appropriate for changed
circumstances. Expenditure on ongoing rehabilitation costs is brought to account when incurred.
1.9.3 Environmental rehabilitation trust
Periodic contributions are made to rehabilitation trust funds, created in accordance with South
African statutory requirements, to fund the estimated cost of rehabilitation during and at the end
of the life of the facility.
1.10 Revenue recognition
Gold bullion revenue (and revenue from related by-products) is recognised when it is delivered to
the relevant refinery, at which stage all risks and rewards of ownership pass from the Group.
Dividends are recognised when the right to receive payment is established. Interest is recognised
on a time proportion basis taking account of the principal outstanding and the effective rate to
maturity on the accrual basis.
Crown Gold Recoveries (Proprietary) Limited
10
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
1.11 Retirement and other employee benefits
Defined contribution plans
The Group contributes to a defined contribution fund. Contributions to defined contribution
funds are charged against income as incurred.
Post-retirement medical benefits
The expected costs of post-retirement medical benefits are assessed in accordance with the
advice of qualified actuaries and contributions to the relevant fund, including the costs of
improved benefits or experience adjustments, are charged to income over the service lives of
employees entitled to those benefits.
The Projected Unit Credit Method is used to determine the present value of the post-retirement
medical benefit and related current service cost and, where applicable, past service cost.
Actuarial gains or losses in respect of the post-retirement medical benefit is recognised as income or
expense if the net cumulative unrecognised actuarial gains and losses at the end of the previous
reporting period exceeded the greater of:
• 10% of the present value of the obligation at that date before deducting plan assets, and
• 10% of the fair value of any plan assets at that date.
The amount recognised is the excess determined above, divided by the expected average remaining
working lives of the employees participating in the plan.
Past service costs are recognised as an expense on a straight line basis over the average period until
the benefits vest. To the extent that the benefits have already vested, past service costs are recognised
immediately.
1.12 Taxation
Current tax comprises tax payable calculated on the basis of the expected taxable income for the
year, using the tax rates enacted at the balance sheet date, and any adjustment of tax payable for
previous years. Deferred tax is provided using the balance sheet liability method, based on temporary
differences. Temporary differences are differences between the carrying amounts of assets and
liabilities for financial reporting purposes and their tax base.
The amount of deferred tax provided is based on the expected manner of realisation or settlement of
the carrying amount of assets and liabilities using tax rates enacted or substantively enacted at the
balance sheet date.
Crown Gold Recoveries (Proprietary) Limited
11
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
1.12 Taxation (continued)
Deferred tax is charged to the income statement except to the extent that it relates to a transaction
that is recognised directly in equity, or a business combination that is an acquisition. The effect on
deferred tax of any changes in tax rates is recognised in the income statement, except to the extent
that it relates to items previously charged or credited directly to equity. A deferred tax asset is
recognised to the extent that it is probable that future taxable profits will be available against which
the associated unused tax losses and deductible temporary differences can be utilised. Deferred tax
assets are reduced to the extent that it is no longer probable that the related tax benefit will be
recognised.
1.13 Financial instruments
Financial instruments recognised on the balance sheet include investments, accounts receivable, cash
and cash equivalents, long-term and short-term liabilities, accounts payable and accrued liabilities,
and bank overdrafts.
Measurement
Financial instruments are initially measured at cost, including transaction costs, when the Group
becomes a party to the contractual arrangements. The subsequent measurement of financial
instruments is dealt with in the individual policy statements associated with the relevant item.
Investments
Investments are classified as held for trading and are accounted for at fair value or at cost where fair
value cannot be reliably measured. Realised and unrealised investment gains and losses are included
in earnings for the relevant period.
Accounts receivable
Accounts receivable are carried at anticipated realisable value. Estimates are made for doubtful debts.
Irrecoverable amounts are written off during the year in which they are identified.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and metals on consignment. The carrying amount
of cash and cash equivalents is stated at cost, which approximates fair value.
Financial liabilities
Non-derivative financial liabilities are recognised at amortised costs, comprising original debt less
principal payments and amortisations.
Derivative instruments
Derivative instruments are measured at fair value.
Crown Gold Recoveries (Proprietary) Limited
12
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
1.13 Financial instruments (continued)
Gains and losses on subsequent measurement
Gains and losses arising from a change in the fair value of financial instruments that are not part of a
hedging relationship are included in net profit or loss in the period in which the change arises.
Gains and losses from measuring the hedging instruments relating to a fair value hedge at fair value
are recognised immediately in net profit or loss.
Gains and losses from remeasuring the hedging instruments relating to a cash flow hedge to fair
value are initially recognised directly in equity. If the hedged firm commitment or forecast
transaction results in the recognition of an asset or a liability, the cumulative amount recognised in
equity up to the transaction date is adjusted against the initial measurement of the asset or liability.
For other cash flow hedges, the cumulative amount recognised in equity is included in net profit or
loss in the period when the commitment or forecast transaction affects profit or loss.
Where the hedging instrument or hedge relationship is terminated but the hedged transaction is still
expected to occur, the cumulative unrealised gain or loss at that point remains in equity and is
recognised in accordance with the above policy when the transaction occurs. If the hedged
transaction is no longer expected to occur, the cumulative unrealised gain or loss is recognised in
the income statement immediately.
1.14 Foreign currencies
Transactions in foreign currencies are recorded at the rate of exchange ruling at the transaction
date. Monetary assets and liabilities denominated in foreign currencies are translated at the rate of
exchange ruling at the balance sheet date. Gains and losses arising on translation are credited to or
charged against income.
1.15 Provisions
Provisions are recognised when the Group has a present legal or constructive obligation as a result
of past events, for which it is probable that an outflow of economic benefits will occur, and where a
reliable estimate can be made of the amount of the obligation. Where the effect of discounting is
material, provisions are discounted. The discount rate used is a pre-tax rate that reflects current
market assessments of the time value of money, and where appropriate, the risks specific to the
liability.
1.16 Comparative figures
Where necessary comparative figures have been reclassified to comply with the current year’s
disclosure.
Crown Gold Recoveries (Proprietary) Limited
13
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
Period
ended 1
December
2005
2005
2004
R’000
R’000
R’000
2. Revenue
Gold revenue
279,993
574,573
639,527
By-product revenue
9,135
18,646
7,007
Hedging profit/(loss)
243
(3,745)
(2,924)
Total revenue
289,371
589,474
643,610
3.
Loss from operations
Loss from operations includes the following:
Auditors’ remuneration
(367)
(687)
(603)
- audit fees
(367)
(555)
(558)
- audit fees in respect of previous years
- (132)
35
- fees for other services
- -
(80)
Royalties paid
(6,549)
-
Employment remuneration
(84,398)
(173,178) (212,581)
- salaries and wages
(80,844)
(146,402) (191,620)
- pension
fund
contributions
(3,126)
(8,642)
(8,818)
- contracted
employees
(428)
(18,134)
(12,143)
Management, technical, administrative and
secretarial service fees paid to DRDGOLD
Limited and Khumo Bathong Holdings
Limited
(9,796)
(7,849)
(23,967)
Profit on the sale of mining assets
-
7,518
7
Pumping subsidy received from government
(1,096)
(14,904)
(20,439)
Depreciation
19,299
18,289
19,637
Impairment of mining assets and investments
(230,357)
-
44,963
Increase / (decrease) in provisions
5,127
44,741
38,400
- Environmental
rehabilitation
2,191
41,292
28,094
- Post retirement medical benefits
1,218
4,262
4,114
- Leave
pay
1,718
(813)
6,192
Crown Gold Recoveries (Proprietary) Limited
14
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
Period
ended 1
December
2005
2005
2004
R’000
R’000
R’000
4. Taxation
South African normal tax
– current non-mining tax
109
166
166
Mining tax on mining income is determined on
a formula which takes into account the profit
and revenues from mining operations during
the year. The statutory tax rate, which is
determined by the formula, varies.
Estimated tax losses available for off-set
against future taxable income of
172,712
377,845
357,840
Income other than from mining operations is
taxable at a rate of 38%, since the Company
has, in terms of tax legislation, opted for a tax
regime which does not require the deduction of
Secondary Tax on Companies (STC) on
dividends declared.
Unredeemed capital expenditure allowances
available for set-off against future mining
income
1,094,998
1,081830
987,463
No deferred tax asset has been raised as it is
uncertain whether future taxable profits will be
earned against which the assessed tax losses
and unredeemed capital expenditure could be
utilised.
Crown Gold Recoveries (Proprietary) Limited
15
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
2005 2004
R’000 R’000
5. Mining assets
Total
Cost
Opening balance
1,280,709 1,201,704
Additions
10,024 79,832
Disposals
(415) (827)
Closing balance
1,290,318 1,280,709
Accumulated depreciation
Opening balance
(1,180,071) (1,115,528)
Depreciation
(18,289) (19,637)
Impairment charge
- (44,963)
Disposals
260 58
Closing balance
(1,198,100) (1,180,070)
Net carrying value
92,218 100,639
Mine development
Cost
Opening balance
892,471 878,242
Additions
- 14,914
Disposals
- (685)
Closing balance
892,471 892,471
Accumulated depreciation
Opening balance
(892,471) (878,242)
Depreciation
- (1,660)
Impairment charge
- (12,569)
Disposals
-
-
Closing balance
(892,471) (892,471)
Net carrying value
-
-
Crown Gold Recoveries (Proprietary) Limited
16
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
5. Mining assets (continued)
2005 2004
R’000 R’000
Plant and machinery
Cost
Opening balance
363,052 298,808
Additions
10,024 64,244
Disposals
-
-
Closing balance
373,076 363,052
Accumulated depreciation
Opening balance
(265,321) (216,094)
Depreciation
(17,459) (16,983)
Impairment charge
- (32,244)
Disposals
-
-
Closing balance
(282,780) (265,321)
Net carrying value
90,296 97,731
Equipment and vehicles
Cost
Opening balance
7,184 6,652
Additions
- 674
Disposals
(415) (142)
Closing balance
6,769 7,184
Accumulated depreciation
Opening balance
(4,995) (4,118)
Depreciation
(657) (785)
Impairment charge
-
-
Disposals
-
-
Closing balance
(5,652) (4,903)
Net carrying value
1,117 2,281
The group and company’s assets are encumbered (refer notes 9 and 10).
Crown Gold Recoveries (Proprietary) Limited
17
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
5. Mining assets
(continued)
2005 2004
R’000 R’000
Rehabilitation asset
Cost
Opening balance
18,003 18,003
Additions at cost
-
-
Closing balance
18,003 18,003
Accumulated amortisation
Opening balance
(17,285) (17,075)
Amortisation
(173) (209)
Closing balance
(17,458) (17,284)
Net book value
545 719
The group assets are encumbered (refer notes 9 and 10).
Crown Gold Recoveries (Proprietary) Limited
18
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
5.1 Impairment of mining assets
In assessing the recoverability of the mining assets, the estimated cash flows have been calculated by using
the following estimates:-
• Proven and probable reserves as included in the company’s reserve statement. This reserve statement
was reviewed and signed off by an independent technical expert who is of the opinion that the reserves
were calculated in accordance with the SAMREC code. These reserves were included in the company’s
life of mine plan which formed the basis of assessing the recoverability of the company’s mining assets.
• The selling price of gold has been estimated at R97 644/kg for year 1, which is calculated as follows:
- an exchange rate of 6,69 between the South African Rand and US Dollar;
- a gold bullion price of US$ 454 per ounce.
Thereafter, the sales price is increased with an average of 7.92% per annum for the remaining life of
mine.
• Working costs are based on management’s estimates taking into account historical costs, the level of
future activities, etc. These costs are escalated at 6% per annum for the remaining life of mine.
• Furthermore, capital expenditure is based on management’s best estimates of expected expenditure which
will be required to economically mine the proven and probable reserved as included in the life of mine
plan.
• The recoverable amount of the company’s mining assets is dependent upon achieving the budgeted gold
production as included in the life of mine plan. Although these levels are higher than past production,
management is confident that future production is achievable.
• Future cash flows were discounted at a rate of 10% per annum, which is consistent with previous years.
Management’s estimates of future cash flows are subject to risks and uncertainties. It is therefore possible
that changes could occur which may affect the recoverability of the company’s mining assets. The directors
are of the view that the life of mine plan, on which the impairment calculations are based, is achievable and
that any impairment adjustment would be premature at this stage.
Crown Gold Recoveries (Proprietary) Limited
19
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
2005 2004
R’000 R’000
6. Investments
Investments in unlisted mining companies at
fair value and directors' valuation
2,010 2,010
Investment in environmental rehabilitation
trust funds
Opening balance
5,927 5,439
Growth in environmental rehabilitation trust
fund
597 518
Rehabilitation payments from funds
- (30)
Contributions to the fund
1,415
-
Closing balance
7,939 5,927
Total
9,949 7,937
7. Inventories
Gold-in-process at net realisable value
6,950
6,159
Consumables and engineering spares
13,048
12,377
19,998
18,536
8. Share capital
Authorised:
4,000 ordinary shares of R1 each
4
4
Issued:
100 ordinary shares of R1 each
-*
-*
Until the forthcoming annual general meeting the directors have the power to issue the unissued shares
on such terms and conditions as they may determine, subject to Section 222 of the Companies Act.
* Less than R1,000.
Crown Gold Recoveries (Proprietary) Limited
20
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
2005
2004
R’000
R’000
9. Shareholders' loans
Secured
151,327
149,838
DRDGOLD Limited
a.
49,603 49,603
DRDGOLD Limited
b.
14,848 13,359
DRDGOLD Limited
c.
36,667 36,667
DRDGOLD Limited
d.
34,209 34,209
DRDGOLD Limited
e.
16,000 16,000
The loans are secured by a general notarial bond over assets of the Group.
Unsecured
215,935
214,507
Crown Consolidated Gold
f.
74,232 74,232
Crown Consolidated Gold
g.
23,246 23,245
DRDGOLD Limited
h.
3,871 2 444
Khumo Bathong Holdings (Pty) i.
114,556 114,556
Khumo Bathong Holdings (Pty) j.
30 30
367,262 364,345
a.
The loan bears interest at the publicly quoted basic rate of interest per annum at which the Standard Bank
of South Africa Limited lends on overdraft to its first class corporate borrowers. Interest is calculated
monthly in arrear. The lender has agreed to an indefinite suspension of all payments of principle and
interest.
b.
The loan bears interest at the publicly quoted basic rate of interest per annum at which the Standard Bank
of South Africa Limited lends on overdraft to its first class corporate borrowers. Interest is calculated
monthly in arrear. the loan is repayable on demand. The lender has agreed to an indefinite suspension of
all payments of principle and interest.
c.
The loan bears interest at the publicly quoted basic rate of interest per annum at which the Standard Bank
of South Africa Limited lends on overdraft to its first class corporate borrowers. Interest is calculated
monthly in arrear. The lender has agreed to an indefinite suspension of all payments of principal and
interest.
d.
The loan has no fixed repayment terms. Interest is calculated at prime less 0.5% overdraft rate. The lender
has agreed to an indefinite suspension of all payments of principal and interest.
e.
The loan has no fixed repayment terms. Interest is calculated at 2.5% below prime overdraft rate. The
lender has agreed to an indefinite suspension of all payments of principal and interest.
f.
The loan bears interest at the publicly quoted basic rate of interest per annum at which the Standard Bank
of South Africa Limited lends on overdraft to its first class corporate borrowers. Interest is calculated
monthly in arrear. The lender has agreed to an indefinite suspension of all payments of principal and
interest.
g.
The loan is interest free and repayable on demand. The lender has agreed to an indefinite suspension of all
payments of principal and interest.
h.
The loan is interest free and repayable on demand.
i.
The loan bears interest at the publicly quoted basic rate of interest per annum at which the Standard Bank
of South Africa Limited lends on overdraft to its first class corporate borrowers. Interest is calculated
monthly in arrear. The lender has agreed to an indefinite suspension of all payments of principal and
interest.
j.
The loan is interest free and repayable on demand.
Crown Gold Recoveries (Proprietary) Limited
21
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
2005 2004
10.
Long-term liabilities
R’000 R’000
Secured
Industrial Development Corporation of
South Africa Limited
55,000 55,000
Industrial Development Corporation of
South Africa Limited
75,306 75,306
130,306 130,306
Responsibility for settlement of this loan was assumed by DRDGOLD Limited after year end
(refer note 18).
DRDGOLD Limited has agreed to indefinitely suspend all repayments in respect of this loan.
Interest is calculated at the prime overdraft rate.
The loan is secured by a session over mining assets with a net book value of R92.2 million (refer
note 5).
11. Employee benefit plans
Defined contribution plans
The Company participates in a number of industry-based retirement plans for the benefit of its
employees. Certain employees participate in the Sentinel Mining Industry Retirement Fund, a
defined contribution fund. Other employees participate in the Crown Employee Benefit Plan and
the Mineworkers’ Provident Fund, both of which are defined contribution plans.
All funds are independently managed and governed by the Pension Funds Act, 1965.
Skilled workers participate in multi-employer plans, which pay certain medical costs. Employer
contributions are determined on an annual basis by the funds. Qualifying dependants receive the
same benefits as active employees other than as discussed below. The Company has no legal
obligation to retirees and their qualifying dependants for any contributions towards these medical
funds.
Provision for post-retirement medical benefits
The Company has an obligation to fund a portion of the medical aid contributions of its employees
after they have retired. A provision for post-retirement medical benefits amounting to
R13.8 million (2004:R9.6 million) has been raised in the balance sheet based on the latest
calculations of independent actuaries performed as at 30 June 2003. Post-retirement medical
benefits are actuarially valued every three years.
Crown Gold Recoveries (Proprietary) Limited
22
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
2005
2004
R’000
R’000
12. Provision for environmental rehabilitation
Analysis of rehabilitation provision:
Opening balance
86,509
58,415
Adjustment to provision
138
-
Charge to the income statement
41,292
28,094
Closing balance
127,939
86,509
The provision for rehabilitation comprises:
Provision for decommissioning
54,630
48,318
Provision for restoration
73,309
38,191
Amounts provided for in the balance sheet
127,939
86,509
The Group's estimated cost of closure is
reviewed annually and the directors are
satisfied that adequate provision is made to
meet future obligations. Ongoing
rehabilitation expenditure is included in
working costs.
The trust funds available for future
rehabilitation are included as part of
investments (refer note 6). The monies in
the Trust Fund are invested primarily in
interest-bearing debt securities and may be
used only for environmental rehabilitation
purposes. The group intends to fund the
ultimate rehabilitation costs from the money
invested with the trust fund as well as, at the
time of mine closure, the proceeds on sale
of the remaining assets and gold from plant
clean-up.
Crown Gold Recoveries (Proprietary) Limited
23
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
2005
2004
R’000
R’000
13. Leave pay provision
Balance at the beginning of the year
12,612
6,420
Additional provision made
-
6,192
Amounts incurred and charged to provision
(813)
-
Balance at the end of the year
11,799
12,612
14. Commitments
Capital expenditure
Capital expenditure approved but not yet
contracted for
1,510
2
This expenditure will be financed from
available cash resources and banking
facilities.
15. Financial instruments and risk management
In the normal course of its operations the Group is exposed to credit, foreign currency, commodity
price, interest rate and liquidity risk.
15.1 Concentration of risk
The Group's financial instruments do not represent a concentration of credit risk because the Group
deals with major banks and a reputable refinery, and its debtors and loans are regularly monitored.
An adequate level of provision is maintained where necessary.
Because of the international market for gold, the Group believes that no concentration of credit risk
exists with respect to the selected refinery, which refines and sells gold on behalf of the Group.
Crown Gold Recoveries (Proprietary) Limited
24
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
15. Financial instruments and risk management (continued)
15.2 Foreign currency and commodity price risk
Generally, the Group does not hedge its exposure to gold price fluctuation risk and sells at market
spot prices.
The Group sells its gold in US Dollars. As a result, the Group is subject to transaction exposure from
fluctuations in the foreign currency exchange rates. It is the Group's current policy not to hedge
foreign currency exchange rate risk. The Group is not subject to any other foreign currency exposure.
15.3 Interest rates and liquidity risk
Fluctuations in interest rates impact on the value of short-term cash investments and financing
activities, giving rise to interest rate risk.
In the ordinary course of business, the Group receives cash from its operations, and shareholders
where necessary, and it is required to fund working capital and capital expenditure requirements.
This cash is managed to ensure surplus funds are invested to achieve maximum returns while
minimising risks.
15.4 Fair value
The fair value of a financial instrument is defined as the amount at which the instrument could be
exchanged in a current transaction between willing parties, other than in a liquidation sale.
The carrying amounts of investments, accounts receivable, cash and cash equivalents, bank overdraft,
amounts owing to group companies and accounts payable and accrued liabilities are reasonable
estimates of their fair values because of the short-term maturity of such investments.
Fair values for the long-term liabilities and shareholders’ loans are not determinable as the lenders
have agreed to an indefinite suspension of all payments of principal and interest. These loans are
carried at amortised cost.
16. Derivative instruments
The Group has entered into hedging transactions which mature in the year ended 30 June 2005. The
transactions consist of forward gold sales of 1700 ounces per month until February 2005 at an
average strike price of US$376.
Crown Gold Recoveries (Proprietary) Limited
25
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
17. Related parties
The Group has related party relationships with its shareholders, directors and senior management.
Related party transactions are at arm’s length.
17.1
Identity of related parties
• 40% of the company’s shares are held by Crown Consolidated Gold Recoveries Limited and 60%
by Khumo Bathong Holdings Limited.
• Crown Consolidated Gold Recoveries Limited is a wholly owned subsidiary of DRDGOLD
Limited.
• Blyvooruitzicht Gold Mining Company Limited is a wholly owned subsidiary of DRDGOLD
Limited.
• Crown Mines Limited and Main Reef Mines Estate Limited are wholly owned subsidiaries of
Crown Gold Recoveries (Pty) Limited.
17.2
Material related party transactions
2005
2004
Interest
Management
fees
Total
Interest
Management
fees
Total
R’000 R’000 R’000
R’000 R’000
R’000
Crown
Consolidated Gold
Recoveries Limited
8,137 -
8,137
9,319
-
9,319
DRDGOLD
Limited
15,967 6,889
22,856
15,717 21,087
36,804
Khumo Bathong
Holdings Limited
12,557 960
13,517
14,379
2,880
17,259
36,661 7,849
44,510
39,415 23,967
63,382
Crown Gold Recoveries (Proprietary) Limited
26
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
17.2
Material related party transactions
(continued)
Dr. M.P. Ncholo Funeral Assistance
During 2004, financial assistance was provided by ERPM to the family of Dr. M.P. Ncholo, a
director, with regards to funeral expenses relating to the death of a family member who was a
temporary employee of ERPM. This assistance amounted to R90,447 and was still outstanding at 30
June 2005.
17.3
Material related party balances
2005 2004
R’000 R’000
Included in accounts (payable) /
receivable are the following:
- Blyvooruitzicht Gold Mining
Company Limited
(125)
-
Amounts owing to group companies
consist of accounts (payable) /
receivable from:
- Khumo Bathong Holdings
Limited
-
(44)
Details of shareholders’ loans are
disclosed in note 9.
Crown Gold Recoveries (Proprietary) Limited
27
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
18. Going concern basis
The company and group incurred losses of R80 million and R92 million respectively during the
year ended 30 June 2005 and continued to incur losses after year end. At year end the company's
current liabilities exceeded its current assets by R130 million and R155 million and its total
liabilities exceeded its total assets by R528 million and R689 million respectively. These facts
give rise to significant doubt as to the company's and group’s ability to realise its assets and to
settle its obligations in the normal course of business. Based on the following, the directors
believe that the company and group would be able to continue as a going concern for the year
ahead:
•
East Rand Proprietary Mines Limited was awarded a state pumping subsidy of R1 million
per month from 1 April 2004 to 30 June 2005 plus an additional R7 million as a first phase
to install eight high pressure concrete plugs to isolate the Far East Vertical and South East
Vertical shafts. Government will be assessing the pumping subsidy on a year by year basis
and the payment towards the plugs at the end of each phase of the work. The total project is
planned to be completed by August 2008.
Application for a state pumping subsidy is submitted on a monthly basis for consideration.
East Rand proprietary Mines Limited has no guarantee that the subsidy will be awarded
beyond June 2005. The directors believe that the pumping subsidy remains in place and that
Government assists with providing funds for the eight remaining plugs to be installed.
•
The directors have obtained a letter of financial support from a major shareholder,
DRDGOLD Limited.
•
The forecast cash flows indicate that the company and group will be able to meet its
obligations as and when they fall due.
•
As indicated in note 11, on 20 July 2005, DRDGOLD Limited assumed responsibility for the
Industrial Development Corporation debt which amounted to R55 million and R130 million
for the company and group respectively at year end. The directors of DRDGOLD Limited
have agreed to the indefinite suspension of all repayments in respect of these balances;
•
As indicated in note 10, Crown Consolidated Gold Recoveries Limited and DRDGOLD
Limited have issued guarantees that they will not call for repayment of the amounts due to
them, until such time as the creditors have been paid in full or the company and group are
restored to solvency.
Accordingly, the financial statements have been prepared on the basis of accounting policies
applicable to a going concern.
Crown Gold Recoveries (Proprietary) Limited
28
Notes to the unaudited consolidated annual financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
19. Subsequent events
Khumo Bathong Holdings (Pty) Ltd of KBH have signed a memorandum of understating with
DRDGOLD, Limited regarding the acquisition by KBH of 15% stake in DRDGOLD’s South
African operations. The transaction comprises the exchange of 75% of KBH’s 60% stake in East
Rand Proprietary Mines Limited.
Due to the fact DRDGOLD Limited’s chairman, Dr Paseka Ncholo is also a director of the
company, the transaction will be a related party transaction. It will therefore be subject to
regulatory approvals.
In addition, on the 20 July 2005, DRDGOLD Limited acquired the Industrial Development
Corporations debt. (see note 11).
20.
Contingent liabilities
The company issued an unlimited suretyship in favour of the group’s bankers as security for
overdraft facilities.
21.
Accounting principles generally accepted in the United States of America (US GAAP)
The financial statements have been prepared in accordance with South African Statements of
Generally Accepted Accounting Practice (SA GAAP). SA GAAP differs, in certain respects,
from US GAAP. The following is a summary description of these differences:
21.1 Impairment of assets
Under SA GAAP, mining assets are evaluated for impairment based on the latest available
information. For US GAAP purposes, in accordance with the provisions of Statement of
Financial Accounting Standards (
SFAS) No. 144, Accounting for Impairment of Disposal of
Long-Lived Assets, only impairment indicators in existence at the balance sheet date, are
considered. Accordingly, there is a timing difference of when impairments are recorded under SA
GAAP and US GAAP.
21.2 Post-retirement medical benefits
Under SA GAAP, only the contractual liability for post-retirement medical benefits is accounted
for. Under US GAAP these benefits are accounted in accordance with the provisions of SFAS
No. 106, Employer’s Accounting for Post Retirement Benefits Other Than Pensions, which states
that both the contractual liability and the liability in excess of contributions made by plan
members are accounted for. The result is therefore an increased liability under US GAAP.
21.3 By-product revenue
Under SA GAAP, revenue includes by-product revenue which is an amount generated from the
sale of silver (refer to note 2 to the financial statements). Under US GAAP, by-product revenue is
excluded from the revenue amount and is offset against production costs.
Crown Gold Recoveries (Proprietary) Limited
29
Notes to the unaudited consolidated financial statements
for the period ended 1 December 2005 and year ended 30 June 2005 and 2004
21. Accounting principles generally accepted in the United States of America (US GAAP)
(continued)
21.4 Other Comprehensive Income
Under SA GAAP, unrealized gains or losses on investments are included in earnings for the year.
Under US GAAP, SFAS No. 130, Comprehensive Income, unrealized gains or losses are
included as other comprehensive income in the Statement of Stockholders’ Equity.
21.5 Bank overdraft
Under SA GAAP, the bank overdraft balance is offset against cash and cash equivalents in the
cash flow statement. Under US GAAP, SFAS No. 95, Statement of Cash Flows, the movement in
the bank overdraft balance is disclosed under net cash generated in financing activities in the
statement of cash flows.