final - strategic development plan ~ 2015 16 includes ...€¦ · gold production, gold produced in...

GOLD CORPORATION

STRATEGIC DEVELOPMENT PLAN

2011/12 - 2015/16

THE

PERTH MINTAUSTRALIA

Strategic Development Plan 2011/12-2015/16 FINAL14 June 2011TRIM: 11/28632 (includes efficiency dividend)

iflhlliF I

Ili I If 1 MN MEW.

99%GOLDNICE


TABLE OF CONTENTS

1. INTRODUCTION 1

2. THE BUSINESS 1

3. BUSINESS PRIORITIES FOR 2011/12 - 2015/16 4

4. BUSINESS ENVIRONMENT 4

5. SIGNIFICANT ISSUES 6

6. PERSONNEL 6

7. FINANCIAL PLAN 7

8. CAPITAL INVESTMENT PLAN 8

9. NOTE ON FINANCIAL PARAMETERS 9

10. EFFICIENCY DIVIDED 9

APPENDIX A FINANCIAL OUTCOMES AND BUSINESS / TARGETS 11

APPENDIX B - FINANCIAL STATEMENTS FOR THE BUDGET / INCOME STATEMENT 12

APPENDIX B - FINANCIAL STATEMENTS FOR THE BUDGET / BALANCE SHEET 13

APPENDIX B - FINANCIAL STATEMENTS FOR THE BUDGET / CASH FLOW STATEMENTS 14


STRATEGIC DEVELOPMENT PLAN 2011/12 2015/16

1. INTRODUCTION

The growth in demand for precious metal products over the last few years haspresented Gold Corporation with unprecedented opportunities for profitability andgrowth. The organisation has been able to take advantage of these opportunitiesbecause of an ongoing capital expenditure programme, organisation developmentand the acquisition of full ownership of the gold refinery.

It is anticipated that demand for precious metals will continue at a high level duringthe plan period and that Gold Corporation will continue to deliver satisfactory profits,make significant tax equivalent and dividend payments to the Western AustralianGovernment and meet its funding needs from its own resources.

2. THE BUSINESS

Gold Corporation, using the trading name The Perth Mint, is an integrated preciousmetals business, starting with the refining of gold and silver, moving on to theproduction of London Good Delivery bullion bars, value added bars, bullion coins,coin blanks and other bullion products and finally providing safe storage for bullion toinvestors from around the world. It is Australia's sole gold refiner and sole producer ofthe Australian legal tender bullion coin series. It is also licensed to produce Australianlegal tender numismatic, collector or commemorative coins and produces such coinson behalf of other issuing authorities as well. Over 90% of its revenue is generatedfrom exports and it is one of Western Australia's major exporters.

Gold Corporation has two subsidiaries; Western Australian Mint and Gold CorpAustralia but its integrated business operates within Gold Corporation itself and thetwo subsidiaries in such a way that it is impossible to give meaningful financial figuresfor the subsidiaries. The figures in this plan are for Gold Corporation as a whole andits integrated business.

Aspects of the business are:

Gold Refining

The refinery located near Perth International Airport refines nearly all of Australia'sgold production, gold produced in surrounding countries and varying quantities ofrecycled gold, mainly from Asia.

Gold mines produce most of their gold in the form of dore a gold alloy with silverusually the main other metal, together with some base metals. After the dore arrives

Strategic Development Plan 2011/12-2015/1614 June 2011TRIM: 11/28632 (includes efficiency dividend)

Page 1


at the refinery it is weighed, melted and assayed, after which the producer's bullionaccount is credited with the precious metal ounces. It takes the refinery about tendays to refine the gold and silver and after that it is ready to be used elsewhere in theorganisation, to be sold to customers around the world as bullion (bars and otherforms) or, failing either of these, to be shipped to the bullion market in London asLondon Good Delivery bars.

Coin Blanks, Bullion Coins, Numismatic Coins and Minted Bars

Some of the gold and silver is turned into coin blanks, either for sale to other mintsaround the world or for use in The Perth Mint's own products. The latter include;

Bullion Coins

The Perth Mint is one of a handful of mints worldwide which produce bullion coinsand is the sole official issuer of Australia's bullion coin series which includes coinslike the Australian gold Kangaroo, the silver Kookaburra and Koala, and the Lunarseries in both metals. The purpose of bullion coins is to make available to the publicand institutions a convenient way of acquiring precious metals in a form that can betrusted, is difficult to forge, is easily recognisable and is readily tradable.

Numismatic Coins

These are also sometimes referred to as modern numismatic coins, commemorativecoins or collector coins. The Perth Mint is one of two mints issuing Australian legaltender numismatic coins and it also issues coins which are legal tender of Tuvalu,Cook Islands and, occasionally, other countries.

The Australian numismatic coins celebrate Australian culture, places, history, natureand events, and they also promote Australia around the world.

Minted Bars

These are becoming popular in some markets around the world and are minted in thesame way as coins. Bearing the mark of a known mint or refiner and packed intamper proof packaging, they represent another way in which precious metal can beacquired conveniently.

Depository The Safe Storage of Precious Metals

Perth Mint Depository allows customers to own precious metals with the followingadvantages:

They do not have to deal with the problems associated with taking physicalpossession of the metal, like transport, physical security or insurance.

The metal can be liquidated (sold for cash) readily and the cash remitted to thecustomer's bank account. The customer does not have to transport it anywhereand can give the instruction to sell from anywhere in the world.


Page 2


Customers wishing to invest in precious metals in Perth Mint Depository have accessto the following types of products:

Unallocated Metal: A customer owns part of a pool of precious metal. The metal is invarious locations: the mint, the refinery, vaults or in bullion banks in London. Themetal is used to fund the bullion needs of Gold Corporation and the metal in Londonis kept there for liquidity and transactional purposes. The advantage to customers isthat they pay no storage fees.

Allocated Metal: Specific precious metal items (coins or bars) are kept for customersin the vaults. The metal is not used by Gold Corporation and there is a storagecharge for the service.

Pool Allocated Metal: (Soon to be launched). Customers own a share in a stock ofbullion bars kept in vaults. Gold Corporation does not use the metal and a storagecharge (lower than for Allocated Metal) is payable.

The ways in which customers have access to these products are:

Perth Mint Certificate Program: This is for small investors.

Perth Mint Depository Services: This is for investors wishing to invest larger amounts.

Perth Mint Gold; This is for gold only and is a security listed on the Australian StockExchange.

The Visitor Experience

The Perth Mint is housed in a beautiful heritage building, erected when the PerthBranch of the (British) Royal Mint was founded in 1899. The site contains all of GoldCorporation's operations, other than the refinery, and accommodation has beenincreased over the years with the addition of a number of new buildings. Part of theground floor of the original building is taken up by the Visitor Experience whichincludes a retail outlet as well as the exhibition.

The retail outlet sells not only The Perth Mint's own products; coins and bullion bars,but other Australian goods like natural gold nuggets, South Sea pearls, opals, pinkdiamonds and all these items set in jewellery.

The exhibition is an interesting tourist attraction displaying historical and moderncoins and gold bars, and visitors get a glimpse of the actual coin minting processthrough security glass. The highlight of any visit is the hourly gold pour in the historicmelt house, in which a 200 ounce bar of pure gold is melted and poured into a barwith much drama.


Page 3


3. BUSINESS PRIORITIES FOR 2011/12 2015/16

The business priorities for the period are:

Unallocated Metal: As the need for unallocated silver has been more than met,the new "Pool Allocated" product, for which storage fees will be charged, will belaunched during the current financial year and this will be promoted during theperiod. More unallocated gold is required and this will be promoted during theperiod until needs are met, when "Pool Allocated" gold will also be launchedand promoted. This is likely to happen two years into the period. Perth MintGold, re-listed on the ASX under AQUA rules, will be promoted to

superannuation funds and institutional investors as part of the drive to increaseunallocated gold.

Bullion Coins: During the period the production capacity of bullion coins will beincreased by the purchase of a third automatic press and some ancillaryequipment. Penetration of the USA market for bullion coins will be a priority andthis will involve appointing new distributors, developing internet B2B capability,safe storage depositories in the USA and the launch, early in the period, of anew marketing campaign.

E-Commerce: The web site will continuously be updated to maintain the growthof e-commerce around the world, including the internet sales of bullionproducts.

Visitor Experience Redevelopment: The shop redevelopment will be completedin the current financial year and the exhibition redevelopment will be doneduring the period.

New ERP Computer System: The main ERP computer system will be replacedduring the period.

4. BUSINESS ENVIRONMENT

The world financial crisis and associated economic recession has resulted in greaterprofit opportunities for The Perth Mint. Whereas there is talk of recovery there is nocertainty that the causes of the financial crisis have been adequately addressed orthat the much wished for economic recovery has indeed started. A "two speed"economy has arisen in the world with North America, Europe and Japan languishingwhile many parts of the developing world are booming. What is apparent is that thebusiness environment faced by The Perth Mint for the next five or so years will beuncertain and could be volatile and full of surprises. In the face of such uncertainty it


Page 4


is best to consider a number of environmental scenarios any of which, singly or incombination, could eventuate. These are listed below:

Environmental Scenarios

ENVIRONMENTAL SCENARIOS EFFECT ON THE PERTH MINT

The world's financial crisis remainsunresolved and the economic recession inthe developed world continues. Stock marketrallies in the developed world are notsupported by corporate earnings and proveto be unsustainable.

High levels of interest in precious metalscontinue. Metal flows into Depository andthe demand for bullion coins booms.Disposable income reduces affectingdemand for numismatic coins. Tourismsuffers and jewellery sales languish,affecting the Visitor Experience.

The financial crisis worsens and somefinancial institutions, currencies andgovernments are threatened. The boomingdeveloping countries are eventually affected.Trade barriers spring up or competitivedevaluations of currencies are attempted.Depression conditions, possibly combinedwith social unrest, develop.

Precious metal prices soar. Sales of GCinvestment products boom. There may be arush for ownership of physical coins andbars and a flight from Depository products.Restrictions could be placed on ownershipof precious metals in certain countries andmetal may even be confiscated. Lack oftrust between banking counterparties couldmake doing business difficult.

Financial institutions stabilise and the worldeconomy begins to recover and then even toboom. Inflation is kept under control.

Investors dump gold and silver as otherinvestment assets become more attractive.Metals flow out of Depository and ETF'sand precious metal prices crash. Thedemand for bullion coins goes negative asthese are melted in large quantities. Use ofprecious metals in jewellery and industrialapplications increases but not enough tomaintain prices which languish at lowlevels for years. GC's business badlyaffected except for the refinery,numismatic coins and the VisitorExperience.

Governments' stimulus packages result inexcess money creation and high inflation.

Metals prices will soar and demand forbullion coins and Depository investmentswill boom.

It would be unwieldy to work with four environmental scenarios in the figurespresented in the Strategic Development Plan so a view about the future will have tobe taken.

It is assumed that the current uncertainties in the world economy will persist and thecurrent high level of demand for precious metal will continue. Every now and again


Page 5


an event like the Greek sovereign debt issue will occur, causing a spike in demandfor bullion coins and other forms of precious metals very much the first scenario inthe table above with conditions tending towards those described in the secondscenario for short periods from time to time.

5. SIGNIFICANT ISSUES

The past few years have shown the extent to which Gold Corporation isaffected by the environment. The global financial crisis created a boom for theorganisation and demand for precious metals still remains higher than before.The world economy continues to be unstable and there is little consensus as towhat the future may hold. The key for Gold Corporation is to be flexible andoptimise its performance irrespective of economic and market conditions.

The consolidation of the gold refinery into Gold Corporation's operations andthe actions mentioned in the Business Priorities section above should allow formore consistent profits in the future despite changing market conditions.

Gold Corporation is self funding but it does have a significant ongoing capitalexpenditure programme. Raising the dividend payout ratio to 75% may, if

maintained for a long time, affect the ability of the organisation to fundnecessary capital expenditure without increasing borrowings.

6. PERSONNEL

Gold Corporation has 328 permanent employees and just over 100 casual staff. Thepermanent staff numbers are not expected to change significantly over the planperiod and, based on the business environment assumed, the casual staff areexpected to fluctuate around the current figure.

Professional skills include the disciplines of accounting, finance, informationtechnology, metallurgy, artistic design, marketing, sales, customer service,production management, process control, treasury, science, engineering, and humanresources. There are also tradespersons, factory and clerical staff and security staff.

Historically, staff turnover has been low and no problems are anticipated in

maintaining the necessary skills during the plan period.


Page 6


7. FINANCIAL PLAN

Because of a change in the way gold going through the refinery is sold as from thebeginning of the 2010/11 financial year, and the change in accounting treatmentrequired, the revenue and cost of sales figures in the plan will be lower than in the2009/10 year and the figures previously entered into TIMS. Not only is GoldCorporation's turnover lower, it is also not as affected by the gold price. The fees,premiums and other revenues actually earned by Gold Corporation are not affectedby this change and nor are the profits or cash flows.

The financial objectives of Gold Corporation are:

To earn a commercial return on its capital.

To meet its capital expenditure and other funding requirements from its ownresources.

To pay tax equivalent and a 75% dividend to Government.

To maintain a conservative level of debt.

According to the financial projections, Gold Corporation will achieve its financialobjectives during the plan period.

It will be seen that the return on net assets increases to and remains at a high level.This is due to the incorporation of the refinery and the benefits from the capitalexpenditure programme and marketing activities.

The debt to equity ratio remains low as all capital expenditure will be internallyfunded and now further borrowings will be required.

Forecast Accruals to Government

2010-11 2011-12 2012-13 2013-14 2014-15 2015-16

Net Flows $000 $000 $000 $000 $000 $000

Income tax equivalent 6,006 7,666 8,143 8,497 8,766 8,821

Rates and taxes equivalent 1,330 1,370 1,411 1,453 1,497 1,542

Dividend 9,772 10,511 13,416 14,251 14,869 15,340

Total 17,108 19,547 22,970 24,201 25,132 25,703


Page 7


Forecast Net Debt Levels

2010-11 2011-12 2012-13 2013-14 2014-15 2015-16

$000 $000 $000 $000 $000 $000

Cash and cash equivalents 23,974 23,364 23,521 27,577 31,613 35,314

Less: Borrowings (3,500) (3,500) (3,500) (3,500) (3,500) (3,500)

Net Debt-Forecast Surplus 20,474 19,864 20,021 24,077 28,113 31,814

8. CAPITAL INVESTMENT PLAN

Fixed assets- plant andequipment etc

Intangibles Computersoftware

2010-11 2011-12 2012-13 2013-14 2014-15 2015-16

$000

7,718

1,600

$000

6,000

1,500

$000

6,000

1,500

$000

6,000

1,500

$000

6,000

1,500

$000

6,000

1,500

Total forecast 9,318 7,500 7,500 7,500 7,500 7,500

Fixed Assets, Including Plant and Equipment

The Capital expenditure in the mint and refinery is managed in terms of arolling 10-year plan. This contains replacement of equipment due to wear andtear, technology upgrades, efficiency improvements, waste reduction, safetyenhancements and security enhancements.

A third automatic press will be bought in the 2010/11 year, after which no morepresses will be required.

The spike in the 2011/12 year is caused by the building of a bullion vault at acost of $3.5 million.

The Perth Mint Visitor Experience has successfully operated for nearly twodecades and is in need of refurbishment. The shop refurbishment has just beencompleted and the refurbishment of the exhibition will be done during the planperiod; in the 2011/12 and 2012/13 years.


Page 8


Intangibles

The implementation of an enterprise wide computer system is essential for theorganisation's future success and will be done during the plan period.

Growth in e-commerce has been significant and further exciting growth isforecast. The technology develops rapidly so continuous development of theweb site is required.

Note:

The lease on the refining site near the airport expires in 2026. If it cannot berenewed, the refinery will have to be relocated to a new site (to be leased orpurchased) between 2022 and 2026 at a considerable capital cost. This is forinformation only it is beyond the term of this plan.

9. NOTE ON FINANCIAL PARAMETERS

The financial parameters within this document contain unapproved capitalexpenditure, net debt and net flows to/from government. State Government approvalwill be obtained prior to any commitments and/or actions being undertaken which willaffect approved parameters. State Government approval will also be sought prior tocommencing new projects not included within the State Government's approvedfinancial parameters.

10. EFFICIENCY DIVIDEND

As announced by the Government on 19 May 2011, Gold Corporation will beenacting a series of savings initiatives designed to meet a 5% efficiency dividendbetween 2011-2012 to 2014-2015. The savings targeted in each year are displayedbelow:

2011-2012 2012-2013 2013-2014 2014-2015

Discretionary OperatingExpenses ($'000)

71,496 74,386 77,072 79,855

Rate (%) 5 5 5 5

Reduction in expenses ($'000) 3,575 3,719 3,854 3,993

Estimated increase in TaxEquivalent Payments ($'000)

1,072 1,116 1,156 1,198

Estimated increase in Dividends($'000)

1,877 1,953 2,023


Page 9


An implementation plan, detailing where exact savings will be made, will be providedto the Minister and Treasurer by 30 June 2011. A progress report will then beprovided by 10 October, with this information used for the Government's 2011-12 MidYear Review (MYR).

The dividend and tax implications resulting from the above reductions in expenditurewill be modelled between now and the October progress report.

M E HARBUZ

Chief Executive Officer

14 June 2011


Page 10


APPENDIX A FINANCIAL OUTCOMES AND BUSINESS

TARGETS

Forecast Projected

2010-11

$000

2011-12 2012-13 2013-14 2014-15 2015-16r

$000 $000 $000 $000 $000

Assumptions1150 1294

0.883

1315 1322 1328

0.825 0.771 0.736

1328

0.736

Gold price USD

Exchange rate USD/AUDDividend provision rate

0.900

percentage after-tax profit 75% 75% 75% 75% 75% 75%

Financial outcomeOperating profit before income tax 20,021 25,554 27,144 28,322 29,220 29,403

Operating profit after income tax 14,015 17,888 19,001 19,826 20,454 20,582

Dividend (for previous fin year) 9,772 10,511 13,416 14,251 14,869 15,340

Total debt 3,500 3,500 3,500 3,500 3,500 3,500

Net debt Forecast Surplus 20,474 19,864 20,021 24,077 28,113 31,814

Net asset/Equity 100,910 108,777 114,852 120,917 126,991 132,723

Capital expenditure 9,318 9,140 11,000 7,000 7,000 7,000

Performance IndicatorsReturn on fixed assets(projected 26% 31% 31% 32% 33% 33%

Debt to equity ratio 3% 3% 3% 3% 3% 3%

Return on equity (before tax) 20% 23% 24% 23% 23% 22%

Accruals to GovernmentIncome tax 6,006 7,666 8,143 8,497 8,766 8,821

Local Government Rates expense 1,330 1,370 1,411 1,453 1,497 1,542

Dividend 9,772 10,511 13,416 14,251 14,869 15,340

Total accrual to government 17,108 19,547 22,970 24,201 25,132 25,703


Page 11


APPENDIX B FINANCIAL STATEMENTS FOR THE BUDGET

INCOME STATEMENT

APPENDIX B - FINANCIAL STATEMENTS FOR THE BUDGET

INCOME STATEMENT

REVENUE

Audited Forecast Projected2009/10,

$000

2010/11

$000

2011-12 2012/13. .$000 $000

2013-14. .$000

2014/15

$000

2015/16.$000

Sale of goods & Services 5,759,926 5,384,737 5,941,585 6,658,688 7,380,508 8,002,506 8,245,688

EXPENSES

Cost of sales 5,682,934 5,288,350 5,835,206 6,546,768 7,264,667 7,882,857 8,122,800

Salaries & wages 17,286 24,181 24,907 25,654 26,424 27,216 28,033

Staff costs other 415 505 747 770 793 816 841

Superannuation 1,601 1,792 2,191 2,565 2,642 2,722 2,803

Borrowing costs 2,918 281 281 281 281 281 281

Depreciation & Amortisation 3,574 4,780 5,654 6,572 6,481 6,452 6,459

State tax on payroll 900 1,330 1,370 1,411 1,453 1,497 1,542

Electricity and water exp 1,025 1,525 2,025 2,126 2,2331 2,344 2,461

All other expenses 30,573 41,972. 43,651 45,397 47,213 49,101 51,065

Total Expenditure 5,741,226 5,364,7161 5,916,031 7,352,1861 7,973,286 8,216,2856,631,544

Net profit before tax/dividend 18,700 20,021 25,554 27,144 28,322 29,220 29,403

Income tax expenses 5,671 6,006 7,666 8,143 8,497 8,766. 8,821

Dividend expense 15,991 9,772 10,511 13,416 14,251 14,869 15,340Total tax and dividend 21,662 15,778 18,177 21,559 22,747 23,635 24,161

Profit after tax & dividend -2,962 4,243 7,377 5,585 5,575 5,241


Page 12



BALANCE SHEET

Final auditedYear to Forecast

2010-11 2011-12r $000 r $000 r

88,974 88,364

6,200 6,200

2,670,000 2,670,000

14,500 14,500

2,050 2,050

2,781,724 2,781,114

CURRENT ASSETS 2009-10r $000

Cash and cash equivalents 94,269

Receivables 6,150

Precious metal

Inventories 11,908

Prepayments 2,040

Total Current Assets 2,813,494

NON-CURRENT ASSETS

Property, Plant & EquipmentLand and Buildings at fair value- (net) 48,724

Plant & equipment ( at cost-net) 19,321

Total prop, plant & equipt net 68,045

Intangibles (at cost-net) 396

49,303

26,764

76,067

1,331

49,885

29,145

79,030

2,554

Total Non-Current Assets 68,441 77,398 81,584

TOTAL ASSETS 2,881,935 2,859,121 2,862,698

CURRENT LIABILITIESPayables

Prec Metal borrowigs-leasesBorrowings WATC

Precious metal borrowings

Current tax Liability

Provisions

Employee benefits

99,360 79,045 74,340

217,001 150,000 70,000

3,500 3,500

2,520,000 2,600,000

1,917

87 95 95

3,604 3,700

3,500

2,458,619

3,253 1,502

3,700

Total Current Liabilities 2,785,424 2,757,842

Non - Current LiabilitiesDeferred tax liability

Employee benefits

Total Non - Current Liabilities

2,753,552

130 150 150

204 220 220

334 370 370

TOTAL LIABILITIES 2,785,758 2,758,212 2,753,922

NET ASSETS

EQUITYShare capital

Asset revaluation reserve

Accumulated surplus

TOTAL EQUITY

96,177 100,910 108,776

31,603

20,819

31,603 31,603

21,309 21,799

47,998 55,375

108,777

Projected2012-13 2013-14

$000 r $000

2014-15r $000

2015-16r $000

88,521 92,577 96,613 100,314

6,200 6,200 6,200 6,200

2,670,000 2,670,000 2,670,000 2,670,000

14,500 14,500 14,500 14,500

2,050 2,050 2,050 2,050

2,781,271 2,785,327 2,789,363 2,793,064

51,647 52,24050,469 51,057

32,873 33,961 34,923 35,774

83,342 85,018 86,570 88,014

3,369 2,913 2,609 2,406

86,712 87,931 89,179 90,420

2,867,983 2,873,258 2,878,542 2,883,484

73,430 72,552 71,695 70,891

0 0 0 0

3,500 3,500 3,500 3,500

2,670,000 2,670,000 2,670,000 2,670,000

2,036 2,124 2,191 2,205

95 95 95 95

3,700 3,700 3,700 3,700

2,752,761 2,751,971 2,751,181 2,750,391

150 150 150 150

220 220 220 220

370 370 370 370

2,753,131 2,752,341 2,751,551 2,750,761

114,852 120,917 126,991 132,723

31,603 31,603 31,603 31,603

22,289 22,779 23,269 23,759

60,960 66,535 72,119 77,361

114,852 120,917 126,991 132,723


Page 13



CASH FLOW STATEMENTS

Forecast Projected2009-10 2010-11 2011-12 2012-13

r $000 r $000 r $000

2013-14r $000

2014-15 2015-16r $000 r $000$000

Receipts sales goods & services 5,753,103 5,134,737 5,681,585 6,398,688 7,120,508 7,742,506 7,985,688

Other receipts 6,150 250,000 260,000 260,000 260,000 260,000 260,000

Total Receipts 5,759,253 5,384,737 5,941,585 6,658,688 7,380,508 8,002,506 8,245,688

Payments salaries & wages 17,300 24,181 24,907 25,654 26,424 27,216 28,033

Superannuation 1,530 1,792 2,191 2,565 2,6421 2,722 2,803

Payment of interest 3,360 281 281 281 281 281 281

State taxes 1,250 1,330 1,370 1,411 1,453 1,497 1,542

All other payments 324,000 344,877 369,478 379,049 386,150 394,070 392,629

Payments for electricity & water 1,320 1,525 2,025 2,126 2,233 2,344 2,461

Payment for inventories 5,368,984 4,990,950 5,516,266 6,218,386 6,927,022 7,539,204 7,782,578

Total payments 5,717,744 5,364,936 5,916,517 6,629,472 7,346,205 7,967,334 8,210,327

35,172 35,361Net cash flow Operating 41,509 19,801 25,068 29,216 34,303

Cash flow from Investing

Payment fixed assets 13,769 7,718 6,000 6,000 6,000 6,000 6,000

Payment intangibles 216 1,600 1,500 1,500 1,500 1,500 1,500

Net cash flow Investing -13,985 -9,318 -7,500 -7,500 -7,500 -7,500 -7,500

Cash flow to/from GovernmentsTER -Income tax payment 7,962 6,006 7,666 8,143 8,497 8,766 8,821

Dividend payment 15,991 9,772 10,511 13,416 14,251 14,869 15,340

Net cash flow Governments -23,953 -15,778 -18,177 -21,559 -22,747 -23,635 -24,161

SUMMARYNet cash flows Operating 41,509 19,801 25,068 29,216 34,303 35,172 35,361

Net cash flows Investing -13,985 -9,318 -7,500 -7,500 -7,500 -7,500 -7,500

Net cash flows Governments -23,953 -15,778 -18,177 -21,559 -22,747 -23,635 -24,161

Net movement in cash 3,571 -5,295 -609 157 4,056 4,037 3,700Cash at beginning period 25,698 29,269 23,974 23,364 23,521 27,577 31,614

GC Closing Balance 29,269 23,974 23,364 23,521 27,577 31,614 35,314

Other adjustments Depositors Funds 65,000 65,000 65,000 65,000 65,000 65,000 65,000

Cash at end of period 94,269 88,97 92,577 96,614 100,314


Page 14

final - strategic development plan ~ 2015 16 includes ...€¦ · gold production, gold produced in...

Documents