ARGONAUT GOLD INC.
Form 51-102F4
Business Acquisition Report
Item 1 Identity of Company
1.1 Name and Address of Company
Argonaut Gold Inc.
9604 Prototype Ct
Reno, Nevada
USA 89521
1.2 Executive Officer
Peter C. Dougherty
President and CEO of Argonaut Gold Inc.
9604 Prototype Ct
Reno, Nevada
USA 89521
Mr. Dougherty is knowledgeable about the significant acquisition and this Business Acquisition
Report (“the Report”). Mr. Dougherty’s business telephone number is (775) 284-4422.
Item 2 Details of Acquisition
2.1 Nature of Business Acquired
On January 27, 2011, Argonaut Gold Inc. (“Argonaut” or the “Company”), took up and accepted for payment in equity all 50,929,572 common shares of Pediment Gold Corporation (“Pediment”) tendered, which represent all of the common shares of Pediment issued and outstanding. Pediment was in the business of gold exploration and development. Further information on Pediment‘s business can be found in Pediment’s continuous disclosure documents available under Pediment’s profile on the System for Electronic Document Analysis and Retrieval (“SEDAR”) at www.sedar.com.
2.2 Date of Acquisition
January 27, 2011
2.3 Consideration (amounts expressed in United States dollars unless otherwise noted)
Argonaut acquired all of the issued and outstanding common shares of Pediment on the basis of 0.625 of a common share of Argonaut for each one (1) Pediment common share. Argonaut also converted all outstanding Pediment stock options to Argonaut stock options at the same ratio.
Argonaut issued approximately 31.8 million common shares in exchange for the approximately 50.9 million Pediment shares issued and outstanding, and converted the outstanding Pediment stock options into approximately 1.6 million Argonaut stock options. The aggregate equity consideration paid by Argonaut has an estimate fair value of approximately $140.5 million (based on the Argonaut share price of C$4.26 as at January 27, 2011 and the assumptions used in the Black-Scholes option pricing model for the Argonaut options issued).
1
2.4 Effect on Financial Position
The effect of the acquisition on the Company’s financial position is outlined in the pro forma consolidated financial statements, which financial statements are attached to this Report.
Argonaut plans to continue the exploration and development of the San Antonio and La Colorada projects owned by Pediment with a view to advancing them towards a production decision.
2.5 Prior valuation
None
2.6 Parties to transaction
The acquisition was not with an informed person, associate or affiliate (as such terms are defined in Section 1.1 of National Instrument 51-102 – Continuous Disclosure Obligations) of Argonaut.
2.7 Date of report
April 11, 2011
Item 3 Financial Statements
Information is being incorporated by reference in this Report from documents filed with the securities commissions of Ontario, Alberta and British Columbia. Copies of the documents incorporated herein by reference may be obtained on request without charge from the Corporate Secretary of the Company at 9604 Prototype Court, Reno, Nevada 89521, Telephone: 775-284-4422. These documents are also available through the internet on SEDAR, which can be accessed at www.sedar.com.
The following documents are incorporated by reference:
A.
the Audited Financial Statements of Argonaut Gold Inc. as at and for the years ended December 31, 2009 and December 31, 2010 available onwww.sedar.comunder Argonaut’s profile; and
B.
the Audited Financial Statements of Pediment Gold Corp. as at and for the years ended September 30, 2009 and September 30, 2010 available onwww.sedar.com under Pediments’ profit.
Argonaut did not request and did not receive the consent of the auditors of Pediment Gold Corp. for the inclusion of the Auditors’ Report in this Business Acquisition Report.
Attached to this Business Acquisition Report are the Unaudited Pro Forma Financial Statements of Argonaut Gold Inc. and Pediment Gold Corp. as at and for the year ended December 31, 2010.
2
Schedule A
Unaudited Pro Forma Financial Statements of Argonaut Gold Inc. and Pediment Gold Corp. as at and for the year ended December 31, 2010.
3
| | | | | | | | | | | | | | | |
Argonaut Gold Inc. | | | | | | | | | | | | | | | |
Unaudited Pro Forma Consolidated Balance Sheet |
December 31, 2010 | | | | | | | | | | | | | | | |
(Expressed in U. S. dollars) | | | | | | | | | | | | | | | |
| | Argonaut Gold Inc. | | Pediment Gold Corp. (a) | | | | | | | |
| | As reported at December 31, 2010 | | As reported at September 30, 2010 | | Conforming adjustment (b) | | As adjusted | | Adjustments | | Notes | | Pro Forma Consolidated |
| | | | | | | | | | Debit | Credit | | | | |
ASSETS | | | | | | | | | | | | | | | |
Current | | | | | �� | | | | | | | | | | |
Cash and cash equivalents | | $ 25,394,399 | | $ 8,179,227 | | $ - | | $ 8,179,227 | | | | | | | $ 33,573,626 |
Marketable securities | | 22,601 | | - | | - | | - | | | | | | | 22,601 |
Taxes Receivable | | | | 1,193,981 | | - | | 1,193,981 | | | | | | | 1,193,981 |
Accounts receivable | | 3,639,719 | | 29,406 | | - | | 29,406 | | | | | | | 3,669,125 |
Inventories | | 21,207,064 | | - | | - | | - | | | | | | | 21,207,064 |
Prepaid expenses and other assets | | 1,569,072 | | 303,830 | | - | | 303,830 | | | | | | | 1,872,902 |
Total current assets | | 51,832,855 | | 9,706,444 | | - | | 9,706,444 | | | | | | | 61,539,299 |
| | | | | | | | | | | | | | | |
Mineral properties, plant and equipment | | 137,800,447 | | 5,766,603 | | 4,313,757 | | 147,880,807 | | $ 171,476,904 | | | 3(b)&3(d) | | 319,357,711 |
Other Assets | | 1,636,878 | | 226,836 | | - | | 1,863,714 | | | | | | | 1,863,714 |
TOTAL ASSETS | | $ 191,270,180 | | $ 15,699,883 | | $ 4,313,757 | | $ 20,013,640 | | | | | | | $ 382,760,724 |
| | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | |
Accounts payable and | | | | | | | | | | | | | | | |
accrued liabilities | | $ 6,497,418 | | $ 1,257,728 | | $ - | | $ 1,257,728 | | | $ 1,690,000 | | 3(a) | | $ 9,445,146 |
Deferred revenue | | 1,932,307 | | - | | - | | - | | | | | | | 1,932,307 |
Current future income tax liability | | 2,869,167 | | - | | - | | - | | | | | | | 2,869,167 |
Total current liabilities | | 11,298,892 | | 1,257,728 | | - | | 1,257,728 | | | | | | | 14,246,620 |
| | | | | | | | | | | | | | | |
Long-term | | | | | | | | | | | | | | | |
Long-term debt | | 6,194,207 | | - | | - | | - | | | | | | | 6,194,207 |
Asset retirement obligations | | 1,996,270 | | - | | - | | - | | | | | | | 1,996,270 |
Future income tax liability | | 34,286,943 | | - | | - | | - | | | 48,013,525 | | 2&3(c) | | 82,300,468 |
Total liabilities | | 53,776,312 | | 1,257,728 | | - | | 1,257,728 | | | | | | | 104,737,565 |
| | | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Share capital | | 129,488,121 | | 60,594,117 | | - | | 60,594,117 | | 60,594,117 | 136,332,228 | | 2&3(e) | | 265,820,349 |
Options and warrants issued for Pediment acquisition | | - | | - | | - | | - | | | 4,197,063 | | 2 | | 4,197,063 |
Warrants | | 12,202,978 | | - | | - | | - | | | | | | | 12,202,978 |
Contributed surplus | | 514,737 | | 7,093,769 | | - | | 7,093,769 | | 7,093,769 | | | 3(e) | | 514,737 |
Deficit | | (4,711,968) | | (53,245,731) | | 4,313,757 | | (48,931,974) | | | 48,931,974 | | 3(e) | | (4,711,968) |
| | | | | | | | | | | | | | | |
Total shareholders' equity | | 137,493,868 | | 14,442,155 | | 4,313,757 | | 18,755,912 | | $ 239,164,790 | $239,164,790 | | | | 278,023,159 |
TOTAL LIABILITIES AND | | | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY | | $ 191,270,180 | | $ 15,699,883 | | $ 4,313,757 | | $ 20,013,640 | | | | | | | $ 382,760,724 |
(a) Translated from C$ to US$ at September 30, 2010 closing rate of 0.9718 | | | | | | | | | | | |
(b) Policy difference adjustment - mineral properties and exploration expense | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
See accompanying notes to unaudited pro forma consolidated financial statements. | | | | | | | | | |
4
| | | | | | | | | | |
Argonaut Gold Inc. | | | | | | | | | | |
Unaudited Pro Forma Consolidated Statement of Operations | | | | |
For the year ended December 31, 2010 | | | | | | | | | |
(Expressed in U. S. dollars) | | | | | | | | | | |
| | Argonaut Gold Inc. | | Pediment Gold Corp. (a) | | |
| | As reported for the year ended December 31, 2010 | | As reported for the year ended September 30, 2010 | | Conforming adjustments (Note 3(d)) | | As adjusted | | Pro Forma Consolidated |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
REVENUES | | $ 51,562,435 | | $ - | | $ - | | $ - | | $ 51,562,435 |
| | | | | | | | | | |
COST OF SALES | | | | | | | | | | |
| | | | | | | | | | |
Production, transportation and royalties | | 30,100,852 | | - | | - | | - | | 30,100,852 |
Depreciation, depletion and accretion | | 6,326,041 | | 34,680 | | - | | 34,680 | | 6,360,721 |
| | 36,426,893 | | 34,680 | | - | | 34,680 | | 36,461,573 |
| | | | | | | | | | |
OPERATING PROFIT (LOSS) | | 15,135,542 | | (34,680) | | - | | (34,680) | | 15,100,862 |
| | | | | | | | | | |
EXPENSES | | | | | | | | | | |
| | | | | | | | | | |
Exploration expense | | - | | 4,313,757 | | (4,313,757) | | - | | - |
General and administrative | | 6,223,363 | | 2,721,554 | | - | | 2,721,554 | | 8,944,917 |
| | 6,223,363 | | 7,035,311 | | (4,313,757) | | 2,721,554 | | 8,944,917 |
INCOME (LOSS) BEFORE | | | | | | | | | | |
UNDERNOTED | | 8,912,179 | | (7,069,991) | | 4,313,757 | | (2,756,234) | | 6,155,945 |
| | | | | | | | | | |
Interest (income) | | - | | (119,980) | | - | | (119,980) | | (119,980) |
Interest expense on long-term debt | | 326,729 | | - | | - | | - | | 326,729 |
Foreign exchange loss (gain) | | 1,341,922 | | 103,675 | | - | | 103,675 | | 1,445,597 |
Write-off of mineral properties | | - | | 4 | | - | | 4 | | 4 |
Change in fair value of | | | | | | | | | | |
marketable securities | | 2,175 | | - | | - | | - | | 2,175 |
| | 1,670,826 | | (16,301) | | - | | (16,301) | | 1,654,525 |
INCOME (LOSS) BEFORE | | | | | | | | | | |
INCOME TAXES | | 7,241,353 | | (7,053,690) | | 4,313,757 | | (2,739,933) | | 4,501,420 |
| | | | | | | | | | |
Income tax (expense) | | (4,641,558) | | - | | - | | - | | (4,641,558) |
| | | | | | | | | | |
NET LOSS FOR THE PERIOD | | $ 2,599,795 | | $ (7,053,690) | | $ 4,313,757 | | $(2,739,933) | | $ (140,138) |
(a) Translated from C$ to US$ using noon average exchange rate for the twelve month period October 1, 2009 to September 30, 2010 of 0.9609 |
| | | | | | | | | | |
Net loss per share - basic | | | | | | | | | | |
and diluted (Note 5) | | | | | | | | | | $ (0.00) |
| | | | | | | | | | |
Weighted average number of | | | | | | | | | | |
shares outstanding - basic (Note 5) | | | | | | | | | | 88,129,609 |
| | | | | | | | | | |
See accompanying notes to unaudited pro forma consolidated financial statements. | | | | |
5
ARGONAUT GOLD INC.
NOTES TO THE UNAUDITEDPRO FORMACONSOLIDATED FINANCIAL STATEMENTS
(Expressed in U.S. dollars)
1.
Basis of presentation
On January 27, 2011, Argonaut Gold Inc. (“Argonaut” or the “Company”) completed the acquisition of Pediment Gold Corp. (“Pediment”) under a court approved plan of arrangement (the “Arrangement”). Pursuant to the Arrangement, Argonaut has acquired all of the issued and outstanding common shares of Pediment (“Pediment Shares”) and all the outstanding stock options of Pediment for equity consideration valued at approximately $140.5 million at the acquisition date. In accordance with the Arrangement, former Pediment shareholders received 0.625 of a common share of Argonaut (“Argonaut Shares”) for each Pediment Share for a total of 31.8 million Argonaut Shares. Outstanding options to acquire Pediment Shares have been converted into options to acquire Argonaut Shares, adjusted in accordance with the same ratio. Argonaut issued approximately 1.6 million options in exchange for the outstanding options to acquire Pediment shares. Pediment holds the advanced exploration stage San Antonio project in the state of Baja California Sur, Mexico and the past producer and exploration stage La Colorada project in the state of Sonora, Mexico along with other early stage exploration properties in Mexico.
These unauditedpro formaconsolidated financial statements have been compiled from and include:
(a)
An unauditedpro formaconsolidated balance sheet combining (i) the audited consolidated balance sheet of Argonaut as at December 31, 2010 with (ii) the audited consolidated balance sheet of Pediment as at September 30, 2010, converted from Canadian dollars to United States (“US”) dollars at September 30, 2010, using a US/Canadian dollar closing exchange rate of 0.9718 and giving effect to the transaction as if it occurred on December 31, 2010.
(b)
An unauditedpro formaconsolidated interim statement of operations combining (i) the audited consolidated statement of operations of Argonaut for the year ended December 31, 2010 with (ii) audited consolidated statement of operations of Pediment for the year ended September 30, 2010, converted from Canadian dollars to US dollars using the average US/Canada dollar noon exchange rate for the year ended September 30, 2010 of 0.9609 and giving effect to the transaction as if it occurred on January 1, 2010.
The unauditedpro formaconsolidated financial statements have been compiled using the significant accounting policies as set out in the audited consolidated financial statements of Argonaut for the year ended December 31, 2010. Management of Argonaut has consolidated certain line items from Pediment financial statements in an attempt to conform to the presentation of the Company’s financial statements. It is management’s opinion that these unauditedpro formaconsolidated financial statements include all adjustments necessary for the fair presentation of the transactions described in Note 2 in accordance with Canadian generally accepted accounting principles.
The unauditedpro formaconsolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto of Argonaut and Pediment described above. The unauditedpro formaconsolidated financial statements are not intended to reflect the results of operations or the financial position of the Company which would have actually resulted had the transaction been effected on the dates indicated. Further, the unauditedpro formafinancial information is not necessarily indicative of the results of operations that may be obtained in the future. Theproformaadjustments and allocations of the purchase price for Pediment are based in part on estimates of the fair value of the assets acquired and liabilities assumed. The final purchase price allocation will be completed after asset and liability valuations are finalized. The final valuation will be based on the actual net tangible and intangible assets of Pediment that exist as of the date of the completion of the acquisition.
6
2.
Acquisition
The transaction will be accounted for accounting purposes as an asset acquisition. In consideration for the acquisition of Pediment, the Company issued 0.625 shares of Argonaut common stock for each outstanding common share of Pediment totaling approximately 31.8 million Argonaut common shares, representing approximately $136.3 million total value based on the closing price of Argonaut’s common shares on January 27, 2011 of C$4.26 per each Argonaut common share.
Each Pediment stock option which gives the holder the right to acquire common shares of Pediment when presented for execution was exchanged for a stock option which will give the holder the right to acquire common shares of Argonaut on the same basis as the exchange of Pediment common shares for Argonaut common shares. These options have been included in the purchase consideration at their fair value of approximately $4.2 million based on the Black-Scholes option pricing model.
The principal assumptions used in applying the Black-Scholes option pricing model were as follows:
| |
| |
Risk-free interest rate | 3.60% |
Dividend yield | N/A |
Volatility factor | 37.4% |
Expected life – options | 0.55 years |
For the purpose of determining the value of the purchase consideration, the total number of shares and options issued in the acquisition of Pediment have been utilized in addition to transaction costs of approximately $1.69 million.
The following table sets forth a preliminary allocation of the purchase price to assets and liabilities acquired, based on preliminary estimates of fair value. Final valuations of assets and liabilities are not yet complete due to the timing of the acquisition and the inherent complexity associated with the valuations This is a preliminary purchase price allocation and therefore subject to adjustment over the period to completion of the valuation process.
| | | |
Common shares of Argonaut Gold Inc. issued on acquisition | | $ | 136,332,228 |
Stock options to be exchanged for options of Pediment | | | 4,197,063 |
Transaction costs | | | 1,690,000 |
Acquisition cost | | $ | 142,219,291 |
| | | |
Net assets acquired: | | | |
Cash and cash equivalents | | $ | 8,179,227 |
Accounts receivable | | | 1,223,387 |
Prepaid expenses and deposits | | | 358,244 |
Mineral properties, plant and equipment | | | 181,557,264 |
Intangible assets | | | 172,422 |
Accounts payable and accrued liabilities | | | (1,257,728) |
Future income tax liability | | | (48,013,525) |
| | | |
| | $ | 142,219,291 |
7
3.
Pro formaassumptions and adjustments
The unauditedpro formaconsolidated financial statements incorporate the followingpro formaassumptions:
(a)
The total acquisition cost of $142,219,291, including accrued transaction costs, has been allocated to the acquired assets and liabilities on apro forma basis as described in Note 2.
(b)
The excess of the purchase consideration over the carrying values of the net assets of Pediment (after adjusting for differences in accounting policies applied by Pediment from those applied by Argonaut, as described in (d) below), in the amount of $171,476,904 (including related future tax liability of $48,013,525) has been assigned to the acquired mineral properties.
(c)
The incremental future tax liability is presented on thepro forma balance sheet as an additional tax liability of $48,013,525.
(d)
Exploration expenses in the amount of $4,313,757 have been eliminated from the statement of operations of Pediment for the year ended September 30, 2010 and recorded as additional mineral property costs on the balance sheet of Pediment as conforming adjustments in these pro forma consolidated financial statements to reflect an accounting policy difference adjustment. This is because Pediment expensed exploration expenditures whereas Argonaut would have capitalized such expenditures under its accounting policies.
(e)
Shareholders’ equity balances of Pediment are eliminated in the transaction adjustment.
4.
Pro formashare capital
Pro formashare capital as at December 31, 2010 has been determined as follows:
| | | | |
| Number of shares | | | Amount |
Number of Argonaut common shares issued and outstanding | 56,298,626 | | $ | 129,488,121 |
Number of Argonaut shares issued for Pediment shares | 31,830,983 | | | 136,332,228 |
Pro forma balance | 88,129,609 | | $ | 265,820,349 |
5.
Pro formaloss per share
| | |
| | Year ended December 31, 2010 |
| | (Shares or dollars) |
Actual weighted average number of Argonaut common shares outstanding | 56,298,626 |
Number of Argonaut shares issued for Pediment shares | 31,830,983 |
Pro forma weighted average number of Argonaut shares outstanding | 88,129,609 |
| | |
Pro forma net loss | $ (140,138) |
| | |
Pro forma adjusted loss per share - basic and fully diluted | $ - |
8