EX-99.1 2 exh_991.htm EXHIBIT 99.1

Exhibit 99.1

 

Caledonia Mining Corporation Plc

 

MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL INFORMATION

 

To the Shareholders of Caledonia Mining Corporation Plc

 

Management has prepared the information and representations in this interim report. The unaudited condensed consolidated interim financial statements of Caledonia Mining Corporation Plc and its subsidiaries (the “Group”) have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and, where appropriate, these statements include some amounts that are based on best estimates and judgment. Management has determined such amounts on a reasonable basis in order to ensure that the unaudited condensed consolidated interim financial statements are presented fairly, in all material respects.

 

The accompanying Management Discussion and Analysis (“MD&A”) also includes information regarding the impact of current transactions, sources of liquidity, capital resources, operating trends, risks and uncertainties. Actual results in the future may differ materially from our present assessment of this information because future events and circumstances may not occur as expected.

 

Management is responsible for establishing and maintaining adequate internal controls over financial reporting (“ICFR”). Any system of ICFR, no matter how well designed, has inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

 

At September 30, 2018 management evaluated the effectiveness of the Group’s ICFR and concluded that such ICFR was effective.

 

The Board of Directors, through its Audit Committee, is responsible for ensuring that management fulfils its responsibilities for financial reporting and internal control. The Audit Committee is composed of three independent directors. This Committee meets periodically with management and the external auditor to review accounting, auditing, internal control and financial reporting matters.

 

These condensed consolidated interim financial statements have not been reviewed by the Group’s external auditor.

 

The unaudited condensed consolidated interim financial statements for the period ended September 30, 2018 were approved by the Board of Directors and signed on its behalf on November 12, 2018.

 

 

 

(Signed) S. R. Curtis  (Signed) J.M. Learmonth
    
Chief Executive Officer  Chief Financial Officer

 

1

 

Caledonia Mining Corporation Plc

Condensed consolidated statements of profit or loss and other comprehensive income

(in thousands of United States dollars, unless indicated otherwise)  

 

Unaudited     For the 3 months ended September 30   For the 9 months ended September 30 
   Notes  2018   2017   2018   2017 
Revenue      16,647    18,230    50,904    50,163 
Less: Royalties      (834)   (913)   (2,549)   (2,512)
Production costs  6   (9,948)   (9,080)   (29,255)   (26,992)
Depreciation      (1,019)   (1,008)   (2,887)   (2,749)
Gross profit      4,846    7,229    16,213    17,910 
Net other income      1,663    663    4,764    1,864 
Administrative expenses  7   (1,423)   (1,607)   (4,625)   (4,541)
Equity-settled share-based expense      -    -    (14)   (835)
Cash-settled share-based expense  8   (113)   (73)   (450)   (607)
Net foreign exchange (loss)/gain      (275)   (3)   (115)   16 
Margin call on hedge  9   (360)   -    (360)   - 
Operating profit      4,338    6,209    15,413    13,807 
Finance income      10    8    28    17 
Finance cost      (107)   (15)   (170)   (41)
Profit before tax      4,241    6,202    15,271    13,783 
Tax expense  10   (1,204)   (2,326)   (5,101)   (5,876)
Profit for the period      3,037    3,876    10,170    7,907 
Other comprehensive income                       
Items that are or may be classified to profit or loss                       
Foreign currency translation differences for foreign operations      (69)   (110)   (509)   23 
Total comprehensive income for the period      2,968    3,766    9,661    7,930 
                        
Profit attributable to:                       
Owners of the Company      2,224    3,120    7,982    6,152 
Non-controlling interests      813    756    2,188    1,755 
Profit for the period      3,037    3,876    10,170    7,907 
Total comprehensive income attributable to:                       
Owners of the Company      2,155    3,010    7,473    6,175 
Non-controlling interests      813    756    2,188    1,755 
Total comprehensive income for the period      2,968    3,766    9,661    7,930 
                        
Earnings per share                       
Basic earnings per share ($)      0.20    0.29    0.74    0.57 
Diluted earnings per share ($)      0.20    0.29    0.74    0.57 

 

The accompanying notes on page 6 to 19 are an integral part of these condensed consolidated interim financial statements.

 

On behalf of the Board: “S.R. Curtis”- Chief Executive Officer and “J.M. Learmonth”- Chief Financial Officer.

 

2

 

Caledonia Mining Corporation Plc

Condensed consolidated statements of financial position

(in thousands of United States dollars, unless indicated otherwise)

Unaudited

 

As at     September 30,   December 31, 
   Notes  2018   2017 
Assets           
Property, plant and equipment  11   95,208    82,078 
Deferred tax asset      87    65 
Total non-current assets      95,295    82,143 
              
Inventories      9,651    9,175 
Prepayments      924    709 
Trade and other receivables  12   5,786    4,962 
Cash and cash equivalents      9,827    13,067 
Total current assets      26,188    27,913 
Total assets      121,483    110,056 
              
Equity and liabilities             
Share capital      55,102    55,102 
Reserves      142,957    143,452 
Retained loss      (129,487)   (135,287)
Equity attributable to shareholders      68,572    63,267 
Non-controlling interests      7,685    5,944 
Total equity      76,257    69,211 
              
Liabilities             
Provisions      3,731    3,797 
Deferred tax liability      23,138    19,620 
Cash-settled share-based payments  8   2,320    1,826 
Total non-current liabilities      29,189    25,243 
              
Short-term portion of term-loan facility      374    1,486 
Trade and other payables      11,628    12,660 
Income tax payable      104    1,145 
Bank overdraft      3,931    311 
Total current liabilities      16,037    15,602 
Total liabilities      45,226    40,845 
Total equity and liabilities      121,483    110,056 

 

The accompanying notes on pages 6 to 19 are an integral part of these condensed consolidated interim financial statements.

 

3

 

Caledonia Mining Corporation Plc

Condensed consolidated statements of changes in equity

(in thousands of United States dollars, unless indicated otherwise)

 

Unaudited  Share Capital   Foreign currency
translation reserve
   Contributed surplus   Equity-settled share-based payment reserve   Retained loss   Total   Non-controlling interests (NCI)   Total equity 
                                 
Balance at December 31, 2016   55,002    (6,258)   132,591    16,041    (141,767)   55,609    3,708    59,317 
Transactions with owners:                                        
Share repurchase cost   (146)   -    -    -    -    (146)   -    (146)
Shares issued – option exercised   84    -    -    -    -    84    -    84 
Dividend paid   -    -    -    -    (2,175)   (2,175)   (241)   (2,416)
Equity-settled share-based payments   -    -    -    705    -    705    130    835 
Total comprehensive income:                                        
Profit for the period   -    -    -    -    6,152    6,152    1,755    7,907 
Other comprehensive income for the period   -    23    -    -    -    23    -    23 
Balance at September 30, 2017   54,940    (6,235)   132,591    16,746    (137,790)   60,252    5,352    65,604 
Balance at December 31, 2017   55,102    (5,885)   132,591    16,746    (135,287)   63,267    5,944    69,211 
Transactions with owners:                                        
Dividend paid   -    -    -    -    (2,182)   (2,182)   (447)   (2,629)
Equity-settled share-based expense   -    -    -    14    -    14    -    14 
Total comprehensive income:                                        
Profit for the period   -    -    -    -    7,982    7,982    2,188    10,170 
Other comprehensive income for the period   -    (509)   -    -    -    (509)   -    (509)
Balance at September 30, 2018   55,102    (6,394)   132,591    16,760    (129,487)   68,572    7,685    76,257 

 

 

The accompanying notes on pages 6 to 19 are an integral part of these condensed consolidated interim financial statements.

 

4

 

Condensed consolidated statements of cash flows

 (in thousands of United States dollars, unless indicated otherwise)

 

Unaudited     For the 3 months ended September 30   For the 9 months ended September 30 
   Note  2018   2017   2018   2017 
                    
Cash generated from operating activities  13   7,013    11,652    15,446    19,526 
Net interest      (105)   (116)   (187)   (121)
Tax paid      (149)   (1,418)   (2,671)   (2,807)
Net cash from operating activities      6,759    10,118    12,588    16,598 
                        
Cash flows from investing activities                       
Acquisition of Property, plant and equipment      (5,234)   (8,056)   (16,010)   (15,575)
Net cash used in investing activities      (5,234)   (8,056)   (16,010)   (15,575)
                        
Cash flows from financing activities                       
Dividend paid      (584)   (964)   (2,345)   (2,416)
Shares issued      -    84    -    84 
Repayments of term-loan facility      (375)   (375)   (1,125)   (1,125)
Share repurchase cost      -    -    -    (146)
Net cash used in financing activities      (959)   (1,255)   (3,470)   (3,603)
                        
Net increase/(decrease) in cash and cash equivalents      566    807    (6,892)   (2,580)
Effect of exchange rate fluctuations on cash held      22    145    32    75 
Net cash and cash equivalents at beginning of period      5,308    10,878    12,756    14,335 
Net cash and cash equivalents at end of period      5,896    11,830    5,896    11,830 

 

 

The accompanying notes on pages 6 to 19 are an integral part of these condensed consolidated interim financial statements.

 

5

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

1Reporting entity

 

Caledonia Mining Corporation Plc (the “Company”) is a company domiciled in Jersey, Channel Islands. The address of the Company’s registered office is 3rd Floor, Weighbridge House, St Helier, Jersey, Channel Islands, JE2 3NF. These unaudited condensed consolidated interim financial statements of the Group as at and for the 9 months ended September 30, 2018 comprise the Company and its subsidiaries (together referred to as the “Group” and individually as “Group entities”). The Group is primarily involved in the operation of a gold mine and the exploration and development of mineral properties for precious metals.

 

Caledonia’s shares are listed on the NYSE American stock exchange (symbol - “CMCL”) and on the Toronto Stock Exchange (symbol - “CAL”). Depositary interests in Caledonia’s shares are admitted to trading on AIM of the London Stock Exchange plc (symbol - “CMCL”).

 

2Basis for preparation

 

(a) Statement of compliance

 

These unaudited condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting and do not include all the information required for full annual financial statements. Accordingly, certain information and disclosures normally included in the annual financial statements prepared in accordance with IFRS as issued by the IASB have been omitted or condensed. Selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the financial position and performance of the Group since the last annual consolidated financial statements as at and for the year ended December 31, 2017.

 

(b) Basis of measurement

 

The unaudited condensed consolidated interim financial statements have been prepared on the historical cost basis except for cash-settled share-based payment liabilities measured at fair value.

 

(c) Functional and presentation currency

 

These unaudited condensed consolidated interim financial statements are presented in United States dollars (“$”), which is also the functional currency of the Company. All financial information presented in United States dollars has been rounded to the nearest thousand, unless indicated otherwise.

 

3Use of estimates and judgements

 

In preparing these unaudited condensed consolidated interim financial statements, management has made accounting assumptions, estimates and judgements that affect the application of the Group’s accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis. Changes in estimates are recognised prospectively.

 

6

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

4Significant accounting policies

 

The same accounting policies and methods of computation have been applied consistently to all periods presented in these unaudited condensed consolidated interim financial statements as compared to the Group’s annual financial statements for the year ended December 31, 2017. In addition, the accounting policies have been applied consistently by the Group entities.

 

5Blanket Zimbabwe Indigenisation Transaction

 

On February 20, 2012 the Group announced it had signed a Memorandum of Understanding (“MoU”) with the Minister of Youth, Development, Indigenisation and Empowerment of the Government of Zimbabwe pursuant to which the Group agreed that indigenous Zimbabweans would acquire an effective 51% ownership interest in the Zimbabwean company owing the Blanket Mine (“Blanket”) for a paid transactional value of $30.09 million. Pursuant to the above, members of the Group entered into agreements with each indigenous shareholder to transfer 51% of the Group’s ownership interest in Blanket Mine whereby it:

 

·sold a 16% interest to the National Indigenisation and Economic Empowerment Fund (“NIEEF”) for $11.74 million;
·sold a 15% interest to Fremiro Investments (Private) Limited (“Fremiro”), which is owned by indigenous Zimbabweans, for $11.01 million;
·sold a 10% interest to Blanket Employee Trust Services (Private) Limited (“BETS”) for the benefit of present and future managers and employees for $7.34 million. The shares in BETS are held by the Blanket Mine Employee Trust (“Employee Trust”) with Blanket’s employees holding participation units in the Employee Trust; and
·donated a 10% ownership interest to the Gwanda Community Share Ownership Trust (“Community Trust”). In addition, Blanket paid a non-refundable donation of $1 million to the Community Trust.

 

The Group facilitated the vendor funding of these transactions which is repaid by way of dividends from Blanket. 80% of dividends declared by Blanket are used to repay such loans and the remaining 20% unconditionally accrues to the respective indigenous shareholders. Following a modification to the interest rate on June 23, 2017, outstanding balances on these facilitation loans attract interest at a rate of the lower of a fixed 7.25% per annum payable quarterly or 80% of the Blanket dividend in the quarter. The timing of the repayment of the loans depends on the future financial performance of Blanket Mine and the extent of future dividends declared by Blanket. The facilitation loans relating to the Group were transferred as dividends in specie intra Group and now the loans and most of the interest thereon is payable to the Company.

 

On November 5, 2018 the Company and Fremiro entered into a sale agreement for Caledonia to purchase Femiro’s 15% shareholding in Blanket. As at the date of approval of these financial statements the transaction remained subject to, amongst other things, approvals from various Zimbabwean regulatory authorities to be effective. In terms of the sale agreement, the Company plans to issue 727,266 shares at $7.15 per share to Fremiro for the cancellation of their facilitation loan which stood at $11,467 as at June 30, 2018 ($11,468 at September 30, 2018) and the purchase of their 15% shareholding in Blanket, increasing the Company’s total shareholding in Blanket to 64%. The Company will continue to consolidate Blanket in the unaudited condensed consolidated financial statements.

 

7

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

5Blanket Zimbabwe Indigenisation Transaction (continued)

 

Accounting treatment

The directors of Caledonia Holdings Zimbabwe (Private) Limited (“CHZ”), a wholly owned subsidiary of the Company, performed a re-assessment, using the requirements of IFRS 10: Consolidated Financial Statements (IFRS 10), and concluded that CHZ should continue to consolidate Blanket after the indigenisation and accordingly the subscription agreements with the indigenous shareholders have been accounted for as a transaction with non-controlling interests and as a share based payment transaction.

 

The subscription agreements, concluded on February 20, 2012, were accounted for as follows:

 

·Non-controlling interests (“NCI”) were recognised on the portion of shareholding upon which dividends declared by Blanket will accrue unconditionally to equity holders as follows:
(a)20% of the 16% shareholding of NIEEF;
(b)20% of the 15% shareholding of Fremiro; and
(c)100% of the 10% shareholding of the Community Trust.
·This effectively means that NCI is recognised at 16.2% of the net assets of Blanket.
·The remaining 80% of the shareholding of NIEEF and Fremiro is recognised as non-controlling interests to the extent that their attributable share of the net asset value of Blanket exceeds the balance on the facilitation loans including interest. At March 31, 2018 the attributable net asset value did not exceed the balance on the respective loan accounts and thus no additional NCI was recognised.
·The transaction with BETS is accounted for in accordance with IAS 19 Employee Benefits (profit sharing arrangement) as the ownership of the shares does not ultimately pass to the employees. The employees are entitled to participate in 20% of the dividends accruing to the 10% shareholding in Blanket if they are employed at the date of such distribution. To the extent that 80% of the attributable dividends exceed the balance on the BETS facilitation loan they will accrue to the employees at the date of such declaration.
·The Employee Trust and BETS are entities effectively controlled and consolidated by Blanket. Accordingly, the shares held by BETS are effectively treated as treasury shares in Blanket and no NCI is recognised.

 

Indigenisation shareholding percentages and facilitation loan balances

 

USD  Shareholding   NCI Recognised   NCI subject to facilitation loan   Balance of facilitation loan at September 30, 2018 #   Dec 31, 2017 
NIEEF   16%   3.2%   12.8%   11,877    11,879 
Fremiro   15%   3.0%   12.0%   11,468    11,504 
Community Trust   10%   10.0%   -    -    - 
BETS ~   10%   -*   -*   7,645    7,669 
    51%   16.2%   24.8%   30,990    31,052 

 

8

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

5Blanket Zimbabwe Indigenisation Transaction (continued)

 

The balance on the facilitation loans reconcile as follows:

 

   2018   2017& 
         
Balance at January 1,   31,052    31,460 
Interest accrued   1,636    556 
Dividends used to repay loans   (1,698)   (773)
Balance at September 30,   30,990    31,243 

 

& Amounts stated after the retrospective interest rate modification of June 23, 2017.

* The shares held by BETS are effectively treated as treasury shares (see above).

~ Accounted for under IAS19 Employee Benefits.

# Facilitation loans are accounted for as equity instruments and are accordingly not recognised as loans receivable (see above).

 

Advance dividends

 

In anticipation of completion of the underlying subscription agreements, Blanket agreed to advance dividend arrangements with NIEEF and the Community Trust as follows:

 

Advances made to the Community Trust against their right to receive dividends declared by Blanket on their shareholding as follows:

 

·a $2 million payment on or before September 30, 2012;
·a $1 million payment on or before February 28, 2013; and
·a $1 million payment on or before April 30, 2013.

 

These advance payments were debited to a loan account bearing interest at a rate at the lower of a fixed 7.25% per annum payable quarterly or the Blanket dividend in the quarter to the advanced dividend loan holder (i.e. on the same basis as the facilitation loans). The loan is repayable by way of set off of future dividends on the Blanket shares owned by the Community Trust. Advances made to NIEEF as an advanced dividend loan before 2013 were settled through Blanket dividend repayments in 2014.

 

The advance dividend payments were recognised as distributions to shareholders and they are classified as equity instruments. The loans arising are not recognised as loans receivable because repayment is by way of uncertain future dividends.

 

The movement in the advance dividend loan to the Community Trust is reconciled as follows:

 

   2018   2017& 
         
Balance at January 1,   2,606    3,000 
Interest accrued   133    52 
Dividends used to repay advance dividends   (550)   (213)
Balance at September 30,   2,189    2,839 

 

& Amounts stated after the retrospective interest rate modification of June 23, 2017.

 

9

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

6Production costs

 

   2018   2017 
Salaries and wages   10,504    10,566 
Consumable materials   8,760    7,236 
Electricity costs   6,892    6,517 
Site restoration   35    24 
Evaluation   310    307 
Safety   438    382 
Cash-settled share-based expense (note 8)   59    - 
On mine administration   2,257    1,960 
    29,255    26,992 

 

7Administrative expenses

 

   2018   2017 
Investor relations and corporate development   576    414 
Audit fee   170    170 
Advisory services fee   421    688 
Listing fees   357    289 
Directors fees Company   169    191 
Directors fees Blanket   39    27 
Employee costs   2,083    2,018 
Other office administration cost   423    317 
Travel costs   265    303 
Eersteling Gold Mine administration costs   122    124 
    4,625    4,541 

 

 

 

 

10

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

8Cash-settled share-based payment expense

 

The Group has expensed the following cash-settled share-based payment arrangements for the period ended September 30, 2018:

 

   Note  2018   2017 
            
Restricted Share Units and Performance Share Units  8 (a)   328    552 
Caledonia Mining South Africa employee incentive scheme  8 (b)   122    55 
       450    607 

 

(a)Restricted Share Units and Performance Share Units

 

Certain key management members were granted Restricted Share Units (“RSUs”) and Performance Share Units (“PSUs”) pursuant to provisions of the 2015 Omnibus Equity Incentive Compensation Plan. All RSUs and PSUs were granted and approved by the Compensation Committee of the Board of Directors.

 

The RSUs will vest three years after grant date given that the service condition of the relevant employees are fulfilled. The value of the vested RSUs will be the number of RSUs vested multiplied by the fair market value of the Company’s shares, as specified by the Plan and in the award agreements, on date of settlement.

 

The PSUs have a service condition and a performance period of three years. The performance condition is a function of production cost, gold production and central shaft depth targets on certain specified dates. The number of PSUs that will vest will be the PSUs granted multiplied by a performance multiplier, which will reflect the actual performance in terms of the performance conditions compared to expectations on the date of the award.

 

RSU holders are entitled to receive dividends over the vesting period. Such dividends will be reinvested in additional RSUs at the then applicable share price calculated at the average Bank of Canada noon rate immediately preceding the dividend payment. PSUs have rights to dividends only after they have vested.

 

RSUs and PSUs were originally granted to be settled in cash. On May 8, 2018 the Board approved amendments to the awards to allow for settlement of the vesting date value in cash or shares issuable at fair market value or a combination of both at the discretion of the option holder.

 

The fair value of the RSUs, at the reporting date, was based on the Black Scholes option valuation model. The fair value of the PSUs, at the reporting date, was based on the Black Scholes option valuation model less the fair value of the expected dividends during the vesting period multiplied by the performance multiplier expectation. At the reporting date it was assumed that there is a 86% probability that the performance conditions will be met and therefore a 86% performance multiplier was used in calculating the estimated liability. The liability as at September 30, 2018 amounted to $2,169 (December 31, 2017: $1,782). Included in the liability as at September 30, 2018 is an amount of $59 (September 30, 2017: Nil) that was expensed and classified as production costs; refer note 6.

 

11

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

8Cash-settled share-based payment expense (continued)

 

(a)Restricted Share Units and Performance Share Units (continued)

 

The following assumptions were used in estimating the fair value of the cash-settled share-based payment liability on September 30:

 

    *2018   *2017
    RSUs    PSUs    RSUs    PSUs 
Fair value (USD)  $6.79   $6.59   $5.85   $5.57 
Share price (USD)  $6.79   $6.79   $5.85   $5.85 
Performance multiplier percentage   -    86%   -    91%

 

Share units granted:

 

   RSUs   PSUs   RSUs   PSUs 
Grant - January 11, 2016   60,645    242,579    60,645    242,579 
Grant - March 23, 2016   10,965    43,871    10,967    43,871 
Grant - June 8, 2016   5,117    20,470    5,117    20,470 
Grant - January 19, 2017   4,443    17,774    4,443    17,774 
RSU dividend reinvestments   9,853    -    6,176    - 
Total awards at September 30   91,023    324,694    87,348    324,694 

 

* Amounts are presented after the 1:5 share consolidation that took place on June 26, 2017. All fractional entitlements due to the share consolidation were rounded down.

 

(b)Caledonia Mining South Africa employee incentive scheme

 

During July 2017 and August 2018, Caledonia Mining South Africa Proprietary Limited granted 37,330 and 5,918 awards respectively to certain of its employees that entitle them to a cash pay-out at the Company’s share price on November 30 each year over a 3 year period from the grant date. The cash-settled share-based payment liability was calculated based on the number of awards expected to vest multiplied by the Company’s Black Scholes option valuation fair value of £5.18 at the reporting date and apportioned for the quantity vested over the total vesting period. The liability relating to these cash-settled share-based payment awards amounted to $151 (December 31, 2017: $44) and the expense amounted to $122 (September 30, 2017: $55) for the quarter ended September 30, 2018. The following assumptions were used in estimating the fair value of the cash-settled share-based payment liability on September 30:

 

   2018   2017 
   Awards 
Grant - July 2017 (3 year term)   37,330    37,330 
Grant - August 2018 (3 year term)   5,918    - 
Awards paid out   (12,447)   - 
Total awards outstanding September 30   30,801    37,330 
           
Estimated awards expected to vest at September 30   100%   100%

 

12

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

9Margin call on gold hedge

 

On August 17, 2018 the Company entered into a hedge in respect of 8,000 ounces of gold over a period of 4 months. The hedge protects the Company if the gold price falls below $1,150 per ounce and gives Caledonia full participation if the price of gold exceeds $1,195 per ounce. The derivative financial instrument was entered into by the Company for economic hedging purposes and not as a speculative investment. The derivative contract is expected to result in a loss of $360 and was included in profit or loss. Of the $360 loss recognised, $90 was realised as at September 30, 2018.

 

10Tax expense

 

   2018   2017 
Tax recognised in profit or loss          
           
Current tax expense   1,616    3,588 
Income tax - current year   1,080    2,739 
- change in estimate related to prior years   *795    - 
Withholding tax expense - current year   154    849 
- change in estimate related to prior years   **(413)    - 
           
Deferred tax expense   3,485    2,288 
Origination and reversal of temporary differences   3,485    2,288 
           
Tax expense   5,101    5,876 

 

 

Tax paid  2018   2017 
         
Net income tax payable at January 1   1,145    345 
Current tax expense   1,616    3,588 
Foreign currency movement   14    (13)
Tax paid   (2,671)   (2,807)
Net income tax payable at September 30   104    1,113 

 

 

 

 

* During the second quarter of 2018 management revised its estimate of the fair value of the management fee that was deducted against income tax in terms of Zimbabwean legislation in previous years.

 

**Withholding tax on the management fee was provided and paid at 15% in 2017. However, in the second quarter of 2018 management obtained confirmation from the Zimbabwean Revenue Authority that the Withholding tax rate was reduced to 5% and the amounts paid may be offset against outstanding income tax or withholding tax.

 

13

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

11Property, plant and equipment

 

   Land and buildings   Mine development, infrastructure and other   Exploration and Evaluation assets   Plant and equipment   Fixtures and fittings   Motor vehicles   Total 
                             
Cost                                   
                                    
Balance at January 1, 2017   8,367    45,078    6,967    24,536    876    2,255    88,079 
Additions*   -    17,464    -    3,377    36    72    20,949 
Impairments   -    -    -    (12)   -    -    (12)
Disposals and scrappings   -    -    -    -    -    (2)   (2)
Reallocations between asset classes   1,051    (1,051)   -    (20)   20    -    - 
Foreign exchange movement   16    7    -    -    11    4    38 
Balance at December 31, 2017   9,434    61,498    6,967    27,881    943    2,329    109,052 
Additions*   -    14,941    304    540    188    95    16,068 
Impairments   -    -    -    (9)   -    -    (9)
Reallocations between asset classes   930    (4,972)   -    4,042    -    -    - 
Foreign exchange movement   (20)   (10)   -    (5)   (40)   (5)   (80)
Balance at September 30, 2018   10,344    71,457    7,271    32,449    1,091    2,419    125,031 

 

* Included in additions is an amount of $15,874 (December 31, 2017: $19,556) relating to capital work in progress (“CWIP”) and contains $58 (December 31, 2017: $155) of borrowing costs capitalised from the term-loan. As at quarter end $59,817 of CWIP was included in the closing balance (December 31, 2017: $48,943).

 

14

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

11Property, plant and equipment (continued)

 

   Land and buildings   Mine development, infrastructure and other   Exploration and Evaluation assets   Plant and equipment   Fixtures and fittings   Motor vehicles   Total 
Accumulated depreciation and Impairment losses                                   
                                    
Balance at January 1, 2017   2,950    4,541    -    13,229    642    1,844    23,206 
Depreciation   686    631    -    2,153    115    178    3,763 
Foreign exchange movement   -    -    -    -    4    1    5 
Balance at December 31, 2017   3,636    5,172    -    15,382    761    2,023    26,974 
Depreciation   567    471    -    1,668    74    107    2,887 
Foreign exchange movement   -    -    -    -    (35)   (3)   (38)
Balance at September 30, 2018   4,203    5,643    -    17,050    800    2,127    29,823 
 Carrying amounts                                   
 At December 31, 2017   5,798    56,326    6,967    12,499    182    306    82,078 
At September 30, 2018   6,141    65,814    7,271    15,399    291    292    95,208 

 

15

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

12Trade and other receivables

 

   September 30,   December 31, 
   2018   2017 
         
Bullion sales receivable   1,786    1,386 
VAT receivables   2,970    2,947 
Export credit incentive receivable   569    410 
Other receivables   461    219 
    5,786    4,962 

 

The cash relating to the bullion sales receivable was received shortly after the period end and $1,546 of the VAT receivable was received during October 2018.

 

13Cash flow information

 

Non-cash items and information presented separately on the cash flow statement:

 

   2018   2017 
         
Operating profit   15,413    13,807 
Adjustments for:          
Unrealised foreign exchange losses/(gains)   121    (100)
Cash-settled share-based expense (Note 8)   450    607 
Cash-settled share-based expense included in production costs (Note 6)   59    - 
Unrealised margin call   90    - 
Equity-settled share-based expense   14    835 
Depreciation   2,887    2,749 
Disposals and scrappings   9    14 
Site restoration   15    - 
Cash generated by operations before working capital changes   19,058    17,912 
Inventories   (511)   (881)
Prepayments   (422)   (1,232)
Trade and other receivables   (1,560)   (2,465)
Trade and other payables   (1,119)   6,192 
Cash generated from operating activities   15,446    19,526 

 

16

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

14Operating Segments

 

The Group's operating segments have been identified based on geographic areas. The strategic business units are managed separately because they require different technology and marketing strategies. For each of the strategic business units, the Group’s CEO reviews internal management reports on at least a quarterly basis. Zimbabwe and South Africa describe the operations of the Group's reportable segments. The Zimbabwe operating segment comprise CHZ and subsidiaries. The South Africa geographical segment comprise a gold mine, that is on care and maintenance, as well as sales made by Caledonia Mining South Africa Proprietary Limited to Blanket. The Company and Greenstone Management Services Holdings Limited (a subsidiary in the UK) responsible for administrative functions within the Group are taken into consideration in the strategic decision-making process of the CEO and are therefore included in the disclosure below. Reconciling amounts do not represent a separate segment. Information regarding the results of each reportable segment is included below. Performance is measured based on segment profit before income tax, as included in the internal management report that are reviewed by the Group's CEO. Segment profit is used to measure performance as management believes that such information is the most relevant in evaluating the results of certain segments relative to other entities that operate within these industries.

 

Geographic segment profit as at September 30, 2018  Zimbabwe   South Africa   Inter-group elimination adjustments   Corporate and other reconciling amounts   Total 
                     
Revenue   50,904    10,296    (10,296)   -    50,904 
Royalty   (2,549)   -    -    -    (2,549)
Production costs   (29,208)   (9,503)   9,456    -    (29,255)
Management fee   (990)   990    -    -    - 
Depreciation   (3,107)   (26)   246    -    (2,887)
Other income   4,682    3    -    79    4,764 
Administrative expenses   (39)   (2,033)   -    (2,553)   (4,625)
Foreign exchange (loss)/gain   (56)   (322)   -    263    (115)
Margin call on hedge   -    -    -    (360)   (360)
Cash-settled share-based expense   (122)   (178)   -    (150)   (450)
Equity-settled share-based expense   -    -    -    (14)   (14)
Net finance costs   (170)   14    -    14    (142)
Profit before tax   19,345    (759)   (594)   (2,721)   15,271 
Tax expense   (5,625)   439    85    -    (5,101)
Profit for the period   13,720    (320)   (509)   (2,721)   10,170 

 

17

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

14Operating Segments (continued)

 

As at September 30, 2018  Zimbabwe   South Africa   Inter-group elimination adjustments   Corporate and other reconciling amounts   Total 
Geographic segment assets
                          
Current (excluding intercompany)   21,552    2,134    (60)   2,562    26,188 
Non-current (excluding intercompany)   96,476    390    (1,611)   40    95,295 
Expenditure on property, plant and equipment (Note 11)   16,794    55    (781)   -    16,068 
Intercompany balances   -    7,697    (60,157)   52,460    - 
                          
Geographic segment liabilities                         
Current (excluding intercompany)   (14,799)   (987)   -    (251)   (16,037)
Non-current (excluding intercompany)   (26,635)   (739)   354    (2,169)   (29,189)
Intercompany balances   (2,432)   (32,861)   60,157    (24,864)   - 

 

Geographic segment profit as at September 30, 2017  Zimbabwe   South Africa   Inter-group elimination adjustments   Corporate and other reconciling amounts   Total 
                     
Revenue   -    50,163    8,107    (8,107)   50,163 
Royalty   -    (2,512)   -    -    (2,512)
Production costs   -    (27,638)   (8,008)   8,654    (26,992)
Management fee   -    (2,970)   2,970    -    - 
Depreciation   -    (2,834)   (42)   127    (2,749)
Other income   27    1,835    2    -    1,864 
Administrative expenses   (2,616)   (84)   (1,841)   -    (4,541)
Foreign exchange gain/(loss)   74    (82)   24    -    16 
Cash-settled share-based expense   (185)   (281)   (141)   -    (607)
Equity-settled share-based expense   (29)   (806)   -    -    (835)
Net finance costs   -    (34)   10    -    (24)
Profit before tax   (2,729)   14,757    1,081    674    13,783 
Tax expense   -    (5,186)   (1,045)   355    (5,876)
Profit for the period   (2,729)   9,571    36    1,029    7,907 

 

18

Caledonia Mining Corporation Plc

Notes to the unaudited condensed consolidated interim financial statements

for the 9 month periods ended September 30, 2018 and 2017

(In thousands of United States dollars, unless indicated otherwise)

14Operating Segments (continued)

 

As at September 30, 2017  Zimbabwe   South Africa   Inter-group elimination adjustments eliminations   Corporate and other reconciling amounts   Total 
Geographic segment assets
                         
                          
Current (excluding intercompany)   5,769    19,159    2,856    (42)   27,742 
Non-current (excluding intercompany)   40    76,267    1,711    (991)   77,027 
Intercompany balances   50,518    -    5,393    (55,911)   - 
Expenditure on property, plant and equipment   -    13,291    1,379    215    14,885 
                          
Geographic segment liabilities
                         
Current (excluding intercompany)   (342)   (14,309)   (1,263)   -    (15,914)
Non-current (excluding intercompany)   (354)   (22,242)   (824)   169    (23,251)
Intercompany balances   (22,572)   (229)   (33,110)   55,911    - 

 

 

Major customer

 

Revenues from Fidelity Printers and Refiners Limited in Zimbabwe amounted to $50,904 (2017: $50,163) for the period ended September 30, 2018.

 

19

Additional Information

 

 

DIRECTORS & OFFICERS as at November 12, 2018  

 

BOARD OF DIRECTORS OFFICERS  

L.A. Wilson (2) (3) (4) (5) (7)

Chairman of the Board

S. R. Curtis (5) (6) (7)

Chief Executive Officer

 
Non-executive Director Johannesburg, South Africa  
Florida, United States of America    
     
S. R. Curtis (5) (6) (7) D. Roets (5) (6) (7)  

Chief Executive Officer

Johannesburg, South Africa

Chief Operating Officer

Johannesburg, South Africa

 
     
J. L. Kelly (1) (2) (3) (5) (7) M. Learmonth (5) (7)  

Non-executive Director

Connecticut, United States of America

Chief Financial Officer

Jersey, Channel Islands

 
     
J. Holtzhausen (1) (2) (4) (5) (6) (7) M. Mason (5) (7)  

Chairman Audit Committee

Non-executive Director,

Cape Town, South Africa

VP Corporate Development and Investor Relations

London, England

 
     
M. Learmonth (5) (7) A. Chester (5)  

Chief Financial Officer

Jersey, Channel Islands

 

 

General Counsel, Company Secretary and Head of Risk and Compliance

Jersey, Channel Islands

 
   
John McGloin (1) (3) (4) (6) (7) Board Committees  
Non-executive Director (1)  Audit Committee  
Bishops Stortford, United Kingdom (2)  Compensation Committee  
  (3)  Corporate Governance Committee  
  (4)  Nomination Committee  
  (5)  Disclosure Committee  
       

 

20

Additional Information

 

 

CORPORATE DIRECTORY as at November 12, 2018

 

CORPORATE OFFICES SOLICITORS
Jersey – Head and Registered Office Mourant Ozannes (Jersey)
Caledonia Mining Corporation Plc 22 Grenville Street

3rd Floor

Weighbridge House

 
Weighbridge House St Helier
St Helier Jersey JE4 8PX
Jersey JE2 3NF Channel Islands
   
South Africa Borden Ladner Gervais LLP (Canada)
Caledonia Mining South Africa Proprietary Limited Suite 4100, Scotia Plaza
P.O. Box 4628 40 King Street West

Weltevreden park

Toronto, Ontario M5H 3Y4 Canada
South Africa  
  Memery Crystal LLP (United Kingdom)
  165 Fleet Street
London EC4A 2DY
Zimbabwe London EC4A 2DY
Caledonia Holdings Zimbabwe (Private) Limited United Kingdom
P.O. Box CY1277  
Causeway, Harare AUDITORS
Zimbabwe

Grant Thornton Johannesburg Partnership

 

Wanderers Office Park

Capitalization (November 12, 2018)

52 Corlett Drive

Authorised:  10,603,153

Illovo 2196

Shares, Warrants and Options Issued: South Africa
Shares:   10,603,153

Tel: +27(0)105907200, Fax: +27(0)105907201

Options:        38,000  
  REGISTRAR & TRANSFER AGENT
SHARE TRADING SYMBOLS Computershare
NYSE American - Symbol "CMCL" 100 University Ave, 8th Floor,
AIM - Symbol “CMCL” Toronto, Ontario, M5J 2Y1
Toronto Stock Exchange - Symbol “CAL”

Tel: +1 416 263 9483 

   
  BANKERS
  Barclays
  13 Library Place
  St Helier, Jersey

 

 

 

21