Exhibit 99.1
LUNDIN MINING CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited – in thousands of US dollars)
March 31, | December 31, | |||||
2009 | 2008 | |||||
ASSETS | ||||||
Current | ||||||
Cash and cash equivalents | $ | 51,345 | $ | 169,698 | ||
Accounts receivable | 82,787 | 74,411 | ||||
Inventories (Note 4) | 39,729 | 40,081 | ||||
Prepaid expenses | 8,237 | 8,052 | ||||
182,098 | 292,242 | |||||
Reclamation funds | 55,967 | 58,385 | ||||
Mineral properties, plant and equipment (Note 5) | 1,276,730 | 1,351,584 | ||||
Investments and other assets (Note 6) | �� | 1,652,206 | 1,643,730 | |||
Future income tax assets | 51,056 | 52,102 | ||||
Goodwill (Note 7) | 231,876 | 242,519 | ||||
Assets of discontinued operations (Note 11) | – | 63,940 | ||||
$ | 3,449,933 | $ | 3,704,502 | |||
LIABILITIES | ||||||
Current | ||||||
Accounts payable | $ | 60,908 | $ | 151,087 | ||
Accrued liabilities | 44,380 | 44,353 | ||||
Income taxes payable | 2,958 | 1,648 | ||||
Current portion of long term debt and capital leases (Note 8) | 303,228 | 306,973 | ||||
Deferred revenue (Note 9) | 3,299 | 3,465 | ||||
414,773 | 507,526 | |||||
Long-term debt and capital leases (Note 8) | 7,593 | 8,243 | ||||
Other long-term liabilities | 15,181 | 16,252 | ||||
Deferred revenue (Note 9) | 70,928 | 75,665 | ||||
Provision for pension obligations | 13,678 | 14,359 | ||||
Asset retirement obligations and other provisions (Note 10) | 103,143 | 109,530 | ||||
Future income tax liabilities | 244,190 | 262,650 | ||||
Liabilities of discontinued operations (Note 11) | – | 106,553 | ||||
869,486 | 1,100,778 | |||||
SHAREHOLDERS' EQUITY | ||||||
Share capital | 3,331,309 | 3,331,309 | ||||
Contributed surplus | 26,611 | 24,758 | ||||
Accumulated other comprehensive income | 165,501 | 182,074 | ||||
Deficit | (942,974 | ) | (934,417 | ) | ||
2,580,447 | 2,603,724 | |||||
$ | 3,449,933 | $ | 3,704,502 |
Going concern basis of accounting (Note 2), Subsequent events (Note 15)
See accompanying notes to interim consolidated financial statements
APPROVED BY THE BOARD | |
(Signed) Lukas H. Lundin | (Signed) Dale C. Peniuk |
LUNDIN MINING CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited – in thousands of US dollars, except for share and per share amounts)
Three months ended March 31, | ||||||
2009 | 2008 | |||||
Sales | $ | 123,380 | $ | 305,732 | ||
Operating costs | (76,763 | ) | (104,988 | ) | ||
Accretion of asset retirement obligations and other provisions (Note 10) | (1,974 | ) | (2,447 | ) | ||
Selling, general and administration | (4,591 | ) | (11,121 | ) | ||
Stock-based compensation (Note 12) | (1,853 | ) | (4,235 | ) | ||
Income from continuing operations before undernoted | 38,199 | 182,941 | ||||
Depreciation, depletion and amortization | (43,483 | ) | (52,907 | ) | ||
General exploration and project investigation | (5,261 | ) | (10,086 | ) | ||
Interest and bank charges | (3,994 | ) | (3,399 | ) | ||
Foreign exchange loss | (7,203 | ) | (6,201 | ) | ||
Other income and expenses | 1,164 | 2,726 | ||||
Loss on forward sales contracts | – | (1,210 | ) | |||
(Loss) income from continuing operations before income taxes | (20,578 | ) | 111,864 | |||
Current income tax expense | (4,288 | ) | (30,229 | ) | ||
Future income tax recovery (expense) | 10,736 | (344 | ) | |||
(Loss) income from continuing operations for the year | (14,130 | ) | 81,291 | |||
Gain (loss) from discontinued operations, net of income taxes (Note 11) | 5,573 | (2,474 | ) | |||
Net (loss) income | $ | (8,557 | ) | 78,817 | ||
Basic and diluted (loss) income per share from | ||||||
Continuing operations | $ | (0.03 | ) | $ | 0.21 | |
Discontinued operations | $ | 0.01 | $ | (0.01 | ) | |
Basic and diluted (loss) income per share | $ | (0.02 | ) | $ | 0.20 | |
Weighted average number of shares outstanding | ||||||
Basic | 487,433,771 | 390,821,044 | ||||
Diluted | 487,433,771 | 390,942,398 |
Going concern basis of accounting (Note 2)
See accompanying notes to interim consolidated financial statements
2
LUNDIN MINING CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
(Unaudited – in thousands of US dollars)
Three months ended March 31, | ||||||
2009 | 2008 | |||||
Net (loss) income for the period | $ | (8,557 | ) | $ | 78,817 | |
Other comprehensive (loss) income | ||||||
Change in fair value of Available for sale ("AFS") securities, net of taxes | 7,774 | (28,477 | ) | |||
Recognized loss on AFS securities disposed in the period, net of taxes | – | 24 | ||||
Cumulative foreign currency translation adjustment | (24,347 | ) | 167,632 | |||
(16,573 | ) | 139,179 | ||||
Comprehensive (loss) income | $ | (25,130 | ) | $ | 217,996 |
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
For the three months ended March 31, 2009
(Unaudited – in thousands of US dollars, except share amounts)
Accumulated | |||||||||||||||||||
Other | |||||||||||||||||||
Number of | Share | Contributed | Comprehensive | ||||||||||||||||
Shares | Capital | Surplus | Income | Deficit | Total | ||||||||||||||
Balance, December 31, 2008 | 487,433,771 | $ | 3,331,309 | $ | 24,758 | $ | 182,074 | $ | (934,417 | ) | $ | 2,603,724 | |||||||
Stock-based compensation | – | – | 1,853 | – | – | 1,853 | |||||||||||||
Changes in fair value of AFS securities | – | – | – | 7,774 | – | 7,774 | |||||||||||||
Net loss for the period | – | – | – | – | (8,557 | ) | (8,557 | ) | |||||||||||
Effects of foreign currency translation | – | – | – | (24,347 | ) | – | (24,347 | ) | |||||||||||
Balance, March 31, 2009 | 487,433,771 | $ | 3,331,309 | $ | 26,611 | $ | 165,501 | $ | (942,974 | ) | $ | 2,580,447 |
See accompanying notes to interim consolidated financial statements
3
LUNDIN MINING CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited – in thousands of US dollars)
Three months ended March 31, | ||||||
2009 | 2008 | |||||
Cash provided by (used in) | ||||||
Operating activities | ||||||
Net (loss) income | $ | (8,557 | ) | $ | 78,817 | |
Items not involving cash | ||||||
Depreciation, depletion and amortization | 43,483 | 52,907 | ||||
Recognition of deferred revenue | (663 | ) | (1,619 | ) | ||
Stock-based compensation | 1,853 | 4,235 | ||||
Accretion of asset retirement obligations | 1,194 | 1,556 | ||||
Provision for pension obligations | 132 | 891 | ||||
Unrealized foreign exchange loss | 5,012 | 4,354 | ||||
Unrealized gain on forward sales contracts | – | (1,378 | ) | |||
Gain on disposition of Aljustrel (Note 11) | (5,573 | ) | – | |||
Future income tax (recovery) expense | (10,736 | ) | 344 | |||
Other | 3,107 | (196 | ) | |||
Other cash payments | (605 | ) | (113 | ) | ||
Changes in non-cash working capital items | (91,933 | ) | (136,318 | ) | ||
(63,286 | ) | 3,480 | ||||
Financing activities | ||||||
Proceeds from loans | – | 95,871 | ||||
Common shares issued | – | 544 | ||||
Common share buyback | – | (17,974 | ) | |||
Debt and capital lease payments | (3,262 | ) | (1,278 | ) | ||
Other | (32 | ) | – | |||
(3,294 | ) | 77,163 | ||||
Investing activities | ||||||
Mineral property, plant and equipment expenditures | (33,606 | ) | (79,315 | ) | ||
Cash outlay on disposal of Aljustrel (Note 11) | (20,979 | ) | – | |||
Investments in Tenke Fungurume | – | (42,000 | ) | |||
Investments in AFS securities | – | (4,675 | ) | |||
Other | (449 | ) | 517 | |||
(55,034 | ) | (125,473 | ) | |||
Effect of foreign exchange on cash balances | 3,261 | 4,229 | ||||
Decrease in cash and cash equivalents during period | (118,353 | ) | (40,601 | ) | ||
Cash and cash equivalents, beginning of period | 169,698 | 133,207 | ||||
Cash and cash equivalents, discontinued operations | – | (13,257 | ) | |||
Cash and cash equivalents, end of period | $ | 51,345 | $ | 79,349 |
Supplemental cash flow information (Note 14)
See accompanying notes to interim consolidated financial statements
4
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
1. | BASIS OF PRESENTATION |
The unaudited interim consolidated financial statements of Lundin Mining Corporation (the “Company” or “Lundin Mining”) are prepared in accordance with Canadian generally accepted accounting principles using the same accounting policies and methods of application as those disclosed in Note 3 to the Company’s consolidated financial statements for the year ended December 31, 2008, except as discussed in Note 3 below. | |
These interim consolidated financial statements do not contain all of the information required by Canadian generally accepted accounting principles for annual financial statements and therefore should be read in conjunction with the Company’s 2008 audited consolidated financial statements. | |
These unaudited interim consolidated financial statements reflect all normal and recurring adjustments which are, in the opinion of management, necessary for a fair presentation of the respective interim periods presented. | |
Certain comparative figures have been reclassified to conform to the current period’s presentation. | |
2. | GOING CONCERN BASIS OF ACCOUNTING |
As at March 31, 2009, the Company was not in compliance with a financial covenant of the Company’s revolving credit facility (Note 8) and as a consequence has classified the $264.7 million (December 31, 2008 – $266.7 million) balance on this facility to current liabilities. The Company has obtained a waiver of the covenant from the syndicate of lending banks for a period up to June 5, 2009 during which time it is working with the banking syndicate to establish a permanent and restructured facility. Future operations are dependent on the Company’s ability to access sufficient funding to meet its obligations. The intention is to restructure the facility to ensure adequate liquidity in the event that the present market volatility and depressed demand for base metals continues for the next two years. There are, however, no assurances that these negotiations will be successful. | |
In the event that a positive outcome is not achieved from negotiations with the lending syndicate, management will pursue alternate debt or equity financing and/or pursue the sale of certain assets that will allow the Company to meet its obligations in the normal course of business. There are no assurances that additional financing will be raised and in the event that the Company is required to sell an asset or assets that the price obtained will support the amounts reflected in these financial statements. The impact of any adjustments arising from the sale of an asset or assets, which could be material, is not reflected in these financial statements. | |
Until the outcome of the above matters is known there is considerable uncertainty about the appropriateness of the going concern basis of accounting. | |
On April 27, 2009, the Company closed a bought deal equity financing for aggregate gross proceeds to the Company of Cdn$188.6 million ($155.8 million) (Note 15). | |
The accounting principles used in these interim consolidated financial statements are applicable to a going concern which contemplates the realization of assets and settlement of liabilities in the normal course of business as they come due. These financial statements do not reflect the adjustments to the carrying values of assets and liabilities and the reported expenses and balance sheet classifications that would be necessary if the Company were unable to realize its assets and settle its liabilities as a going concern in the normal course of operations. Such adjustments could be material. |
5
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
3. | SIGNIFICANT CHANGES IN ACCOUNTING POLICIES |
New Accounting Standards | |
Effective January 1, 2009 the Company has adopted the following CICA accounting standards: | |
Section 3064 – Goodwill and Intangible Assets | |
This new standard replaces the former CICA 3062 – Goodwill and other intangible assets and establishes standards for the recognition, measurement and disclosure of goodwill and intangible assets. Adoption of this standard did not have any material effect on the financial statements. | |
4. | INVENTORIES |
Inventories comprise the following: |
March 31, | December 31, | ||||||
2009 | 2008 | ||||||
Ore stock piles | $ | 5,599 | $ | 7,337 | |||
Concentrate stock piles | 10,189 | 6,546 | |||||
Materials and supplies | 23,941 | 26,198 | |||||
$ | 39,729 | $ | 40,081 |
5. | MINERAL PROPERTIES, PLANT AND EQUIPMENT |
Mineral properties, plant and equipment consist of: |
March 31, 2009 | ||||||||||
Accumulated | ||||||||||
depreciation, | Net | |||||||||
depletion and | Book | |||||||||
Cost | amortization | Value | ||||||||
Exploration properties | $ | 99,826 | $ | – | $ | 99,826 | ||||
Mineral properties | 1,331,023 | 471,730 | 859,293 | |||||||
Plant and equipment | 396,111 | 145,426 | 250,685 | |||||||
Development properties | 66,926 | – | 66,926 | |||||||
$ | 1,893,886 | $ | 617,156 | $ | 1,276,730 |
6
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
December 31, 2008 | ||||||||||
Accumulated | ||||||||||
depreciation, | Net | |||||||||
depletion and | Book | |||||||||
Cost | amortization | Value | ||||||||
Exploration properties | $ | 104,411 | $ | – | $ | 104,411 | ||||
Mineral properties | 1,356,513 | 438,868 | 917,645 | |||||||
Plant and equipment | 406,248 | 134,925 | 271,323 | |||||||
Development properties | 58,205 | – | 58,205 | |||||||
$ | 1,925,377 | $ | 573,793 | $ | 1,351,584 |
6. | INVESTMENTS AND OTHER ASSETS |
Investments include the following: |
March 31, | December 31, | ||||||
2009 | 2008 | ||||||
AFS securities (a) | $ | 23,648 | $ | 13,953 | |||
Equity investments (b) | 1,576,036 | 1,577,044 | |||||
Other assets (c) | 52,522 | 52,733 | |||||
$ | 1,652,206 | $ | 1,643,730 |
(a) | AFS securities | |
Investments in AFS securities consist of marketable securities with a fair value of $23.6 million at March 31, 2009 (December 31, 2008 – $14.0 million). These investments consist of shares in publicly traded mining and exploration companies. | ||
The Company does not exercise significant influence over any of the companies in which investments in available-for-sale securities are held, which in all cases, amounts to less than a 20% equity interest in any one company. | ||
(b) | Equity investments | |
The Company accounts for the following investments on the equity basis: |
March 31, | December 31, | ||||||
2009 | 2008 | ||||||
Tenke Holdings Ltd. (i) | $ | 1,575,848 | $ | 1,576,743 | |||
Sanu Resources Ltd. | 188 | 301 | |||||
$ | 1,576,036 | $ | 1,577,044 |
7
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
(i) | Tenke Holdings Ltd. (Lundin 24.75%; FCX 57.75%; Gecamines 17.5%) |
March 31, | December 31, | ||||||
2009 | 2008 | ||||||
Balance, beginning of period | $ | 1,576,743 | $ | 1,314,814 | |||
Advances | – | 264,100 | |||||
Share of equity loss | (895 | ) | (2,171 | ) | |||
Balance, end of period | $ | 1,575,848 | $ | 1,576,743 |
During the quarter ended March 31, 2009, the Company made no additional cash advances to fund its portion of the Tenke project expenditures (three month period ended March 31, 2008 – $42.0 million). The Company has an off-balance sheet financing arrangement whereby Freeport McMoRan Gold & Copper Inc. (“FCX”), the operator, is responsible for funding Lundin’s share of phase I project development costs that are in excess of agreed budgets. The amounts are funded through loans directly from FCX to the project and are non-recourse to the Company. | ||
During the quarter, $85.4 million was advanced by FCX to the project to fund Lundin’s share of the excess Phase I project development costs. (On a cumulative basis, $148.3 million). These amounts will be repaid to FCX on a priority basis from future operating cash flows of the Tenke Fungurume project. | ||
(c) | Other assets |
March 31, | December 31, | ||||||
2009 | 2008 | ||||||
Morales (Overseas) Limited ("Morales") | $ | 50,000 | $ | 50,000 | |||
Other assets | 2,522 | $ | 2,733 | ||||
Balance, end of period | $ | 52,522 | $ | 52,733 |
The Company holds a 49% interest in the shares of Morales whose wholly owned Russian subsidiary holds a mining license covering the Ozernoe lead/zinc project. | |
7. | GOODWILL |
The following table summarizes changes to the carrying value of goodwill: |
March 31, 2009 | December 31, 2008 | ||||||||||||
EuroZinc | Rio Narcea | EuroZinc | Rio Narcea | ||||||||||
Goodwill, beginning of period | $ | 174,992 | $ | 67,527 | $ | 357,956 | $ | 145,969 | |||||
Impairment charges | – | – | (166,702 | ) | (70,713 | ) | |||||||
Effect from changes in foreign exchange rates | (7,681 | ) | (2,962 | ) | (16,262 | ) | (7,729 | ) | |||||
Goodwill, end of period | $ | 167,311 | $ | 64,565 | $ | 174,992 | $ | 67,527 |
8
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
8. | LONG-TERM DEBT AND CAPITAL LEASES |
March 31, | December 31, | ||||||
2009 | 2008 | ||||||
Five-year revolving credit facility | $ | 264,676 | $ | 266,652 | |||
Somincor bonds due in December 2009 | 35,932 | 38,692 | |||||
Capital lease obligations | 4,553 | 4,715 | |||||
Rio Narcea debt | 5,660 | 5,157 | |||||
310,821 | 315,216 | ||||||
Less: current portion due within one year | 303,228 | 306,973 | |||||
$ | 7,593 | $ | 8,243 |
Management estimates that the Company’s fair value of long-term debt approximates its carrying value. | |
The Company’s five-year revolving credit facility is used for general corporate purposes collateralized by shares owned by Lundin in its subsidiaries. | |
On March 6, 2009, the Company entered into a second amending agreement and waiver in relation to the syndicated credit facility. Due to the restriction on further draw-downs, the Company voluntarily reduced the available limit of the facility to the drawn amounts in order to eliminate standby charges that would otherwise accrue on the credit facility. | |
As at March 31, 2009, the Company was not in compliance with a financial covenant of the Company’s revolving credit facility and, as a consequence, has classified the $264.7 million (December 31, 2008 – $266.7 million) balance on this facility as current liabilities. | |
9. | DEFERRED REVENUE |
The following table summarizes the changes in deferred revenue balance: |
March 31, | December 31, | ||||||
2009 | 2008 | ||||||
Balance, beginning of period | $ | 79,130 | $ | 98,341 | |||
Amortization on delivery of silver in concentrate | (1,135 | ) | (6,796 | ) | |||
Effect from changes in foreign exchange rates | (3,768 | ) | (12,415 | ) | |||
74,227 | 79,130 | ||||||
Less: estimated current portion | 3,299 | 3,465 | |||||
Balance, end of period | $ | 70,928 | $ | 75,665 |
9
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
10. | ASSET RETIREMENT OBLIGATIONS AND OTHER PROVISIONS |
The asset retirement obligations and other provisions relating to the operations are as follows: |
Employee | ||||||||||
Site | severance due | |||||||||
Restoration | on mine closure | Total | ||||||||
Balance, beginning of period | $ | 78,816 | $ | 30,714 | $ | 109,530 | ||||
Accretion | 1,194 | – | 1,194 | |||||||
Accruals for services | – | 780 | 780 | |||||||
Effect of changes in foreign exchange rates | (3,498 | ) | (4,712 | ) | (8,210 | ) | ||||
Payments | (151 | ) | – | (151 | ) | |||||
Balance, end of period | $ | 76,361 | $ | 26,782 | $ | 103,143 |
11. | DISCONTINUED OPERATIONS |
On February 5, 2009, the Company completed the sale of its wholly-owned subsidiary Pirites Alentejanas SA (“PASA”). The assets, liabilities and results of operations of PASA have been separately reported as discontinued operations in the balance sheets and statements of operations. | |
Upon the disposition of the shares of PASA, the Company incurred cash outlay of $21.0 million to satisfy the terms of the sales agreement. | |
The results of the discontinued operations for the period ended March 31 were as follows: |
2009 | 2008 | ||||||
Other income and expenses | $ | – | $ | (33 | ) | ||
Interest and bank charges | – | (17 | ) | ||||
Foreign exchange loss | – | (23 | ) | ||||
Loss on forward sales contracts | – | (2,401 | ) | ||||
Gain on disposition | 5,573 | – | |||||
Gain (loss) from discontinued operations | $ | 5,573 | $ | (2,474 | ) |
10
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
The following table details the assets and liabilities related to the discontinued operations: | |||||||
March 31, | December 31, | ||||||
2009 | 2008 | ||||||
Cash and cash equivalents | $ | – | $ | 594 | |||
Accounts receivable | – | 4,405 | |||||
Inventories | – | 3,439 | |||||
Prepaid expenses | – | 345 | |||||
Mineral properties, plant and equipment | – | 55,157 | |||||
Assets of discontinued operations | $ | – | $ | 63,940 | |||
Accounts payable and accrued liabilities | – | 10,514 | |||||
Accrued liabilities | – | 15,126 | |||||
Current portion of long term debt and capital leases | – | 262 | |||||
Deferred revenue | – | 55,157 | |||||
Asset retirement obligation and other provisions | – | 25,494 | |||||
Liabilities of discontinued operations | $ | – | $ | 106,553 |
12. | STOCK-BASED COMPENSATION |
The Company uses the Black Scholes model to estimate the fair value for all stock-based compensation to employees, directors and officers. During the first quarter of 2009, the Company recorded a stock compensation expense of $1.9 million (for the quarter ended March 31, 2008 – $4.2 million) with a corresponding credit to contributed surplus. | |
The unrecognized stock compensation expense for unvested options at March 31, 2009 was $7.6 million. | |
The continuity of incentive stock options issued and outstanding is as follows: |
Weighted average | |||||||
Number of Options | exercise price (CAD$) | ||||||
Outstanding, beginning of period | 11,092,020 | $ | 8.01 | ||||
Cancelled/forfeited during the quarter | (673,000 | ) | 7.25 | ||||
Expired during the quarter | (251,500 | ) | 11.13 | ||||
Outstanding, end of period | 10,167,520 | $ | 7.98 |
11
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
13. | SEGMENTED INFORMATION |
The Company is engaged in mining, exploration and development of mineral properties, primarily in Portugal, Spain, Sweden, Ireland and the Democratic Republic of Congo (“DRC”). The Company has reportable segments as identified by the individual mining operations at each of its operating mines as well as its significant investment in the Tenke Fungurume project. | |
Segmented Information – Operational | ||||||||||||||||||||||
For the period ended March 31, 2009 | ||||||||||||||||||||||
Neves | Tenke | |||||||||||||||||||||
Corvo | Zinkgruvan | Aguablanca | Galmoy | Fungurume | Other | Total | ||||||||||||||||
Sales | $ | 73,412 | $ | 20,389 | $ | 19,233 | $ | 10,346 | $ | – | $ | – | $ | 123,380 | ||||||||
Income (loss) before undernoted | 35,223 | 8,309 | 769 | 644 | – | (6,746 | ) | 38,199 | ||||||||||||||
Depreciation and amortization | (33,124 | ) | (3,934 | ) | (6,184 | ) | (17 | ) | – | (224 | ) | (43,483 | ) | |||||||||
General exploration and project investigation | (4,145 | ) | – | (143 | ) | (1,093 | ) | – | 120 | (5,261 | ) | |||||||||||
Interest and bank charges | (599 | ) | (72 | ) | (59 | ) | – | – | (3,264 | ) | (3,994 | ) | ||||||||||
Foreign exchange (loss) gain | (4,831 | ) | 153 | 1,224 | 35 | – | (3,784 | ) | (7,203 | ) | ||||||||||||
Other income and expenses | (42 | ) | 97 | 2,418 | 212 | (895 | ) | (626 | ) | 1,164 | ||||||||||||
Income tax recovery (expense) | 3,375 | (999 | ) | 1,024 | (259 | ) | – | 3,307 | 6,448 | |||||||||||||
Net (loss) income from continuing operations | $ | (4,143 | ) | $ | 3,554 | $ | (951 | ) | $ | (478 | ) | $ | (895 | ) | $ | (11,217 | ) | $ | (14,130 | ) | ||
Gain from discontinued operations | – | – | – | – | – | 5,573 | 5,573 | |||||||||||||||
Net (loss) income | $ | (4,143 | ) | $ | 3,554 | $ | (951 | ) | $ | (478 | ) | $ | (895 | ) | $ | (5,644 | ) | $ | (8,557 | ) | ||
Capital assets* | $ | 999,078 | $ | 152,392 | $ | 117,171 | $ | 6,317 | $ | 1,575,848 | $ | 1,772 | $ | 2,852,578 | ||||||||
Total segment assets | $ | 1,286,791 | $ | 266,693 | $ | 230,996 | $ | 35,547 | $ | 1,575,848 | $ | 54,058 | $ | 3,449,933 | ||||||||
Capital expenditures | $ | 23,667 | $ | 5,605 | $ | 4,205 | $ | 114 | $ | – | $ | 15 | $ | 33,606 | ||||||||
For the period ended March 31, 2008 | ||||||||||||||||||||||
Neves | Tenke | |||||||||||||||||||||
Corvo | Zinkgruvan | Aguablanca | Galmoy | Fungurume | Other | Total | ||||||||||||||||
Sales | $ | 169,163 | $ | 48,632 | $ | 51,305 | $ | 26,805 | $ | – | $ | 9,827 | $ | 305,732 | ||||||||
Income (loss) before undernoted | 123,538 | 33,131 | 28,534 | 9,554 | – | (11,816 | ) | 182,941 | ||||||||||||||
Depreciation and amortization | (22,320 | ) | (5,402 | ) | (17,853 | ) | (6,980 | ) | – | (352 | ) | (52,907 | ) | |||||||||
General exploration and project investigation | (4,340 | ) | (106 | ) | (802 | ) | (1,283 | ) | – | (3,555 | ) | (10,086 | ) | |||||||||
Interest and bank charges | (1,709 | ) | (17 | ) | (289 | ) | (2 | ) | – | (1,382 | ) | (3,399 | ) | |||||||||
Foreign exchange (loss) gain | (7,092 | ) | (2,205 | ) | (893 | ) | (600 | ) | – | 4,589 | (6,201 | ) | ||||||||||
Other income and expenses | 105 | 294 | 1,058 | 357 | – | 912 | 2,726 | |||||||||||||||
Gain (loss) on forward sales contracts | – | 307 | – | – | – | (1,517 | ) | (1,210 | ) | |||||||||||||
Income tax expense | (16,204 | ) | (6,931 | ) | (1,239 | ) | (791 | ) | – | (5,408 | ) | (30,573 | ) | |||||||||
Net income (loss) from continuing operations | $ | 71,978 | $ | 19,071 | $ | 8,516 | $ | 255 | $ | – | $ | (18,529 | ) | $ | 81,291 | |||||||
Loss from discontinued operations | – | – | – | – | – | (2,474 | ) | (2,474 | ) | |||||||||||||
Net income (loss) | $ | 71,978 | $ | 19,071 | $ | 8,516 | $ | 255 | $ | – | $ | (21,003 | ) | $ | 78,817 | |||||||
Capital assets* | $ | 1,206,081 | $ | 183,842 | $ | 588,380 | $ | 44,246 | $ | 1,356,814 | $ | 396,059 | $ | 3,775,422 | ||||||||
Total segment assets | $ | 1,997,769 | $ | 512,668 | $ | 904,767 | $ | 109,362 | $ | 1,356,814 | $ | 168,160 | $ | 5,049,540 | ||||||||
Capital expenditures | $ | 18,806 | $ | 8,054 | $ | 878 | $ | 1,341 | $ | 42,000 | $ | 50,236 | $ | 121,315 |
* Capital assets consist of mineral exploration and development properties, property, plant and equipment, and investments in Tenke Fungurume. Capital assetsfrom discontinued operations are in Other.
12
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
Segmented Information– Geographical
For the period ended March 31, 2009 | ||||||||||||||||||||||
Portugal | Sweden | Spain | Ireland | DRC | Other | Total | ||||||||||||||||
Sales | $ | 73,412 | $ | 20,389 | $ | 19,233 | $ | 10,346 | $ | – | $ | – | $ | 123,380 | ||||||||
Income (loss) before undernoted | 35,223 | 7,362 | 731 | 644 | – | (5,761 | ) | 38,199 | ||||||||||||||
Depreciation and amortization | (33,150 | ) | (3,962 | ) | (6,184 | ) | (17 | ) | – | (170 | ) | (43,483 | ) | |||||||||
General exploration and project investigation | (2,879 | ) | (437 | ) | (152 | ) | (1,092 | ) | – | (701 | ) | (5,261 | ) | |||||||||
Interest and bank charges | (596 | ) | (662 | ) | (59 | ) | – | – | (2,677 | ) | (3,994 | ) | ||||||||||
Foreign exchange (loss) gain | (4,821 | ) | 287 | 1,224 | 35 | – | (3,928 | ) | (7,203 | ) | ||||||||||||
Other income and expenses | (1,161 | ) | 207 | 2,443 | 213 | (895 | ) | 357 | 1,164 | |||||||||||||
Income tax recovery (expense) | 3,177 | 721 | 1,024 | (259 | ) | – | 1,785 | 6,448 | ||||||||||||||
Net (loss) income from continuing operations | $ | (4,207 | ) | $ | 3,516 | $ | (973 | ) | $ | (476 | ) | $ | (895 | ) | $ | (11,095 | ) | $ | (14,130 | ) | ||
Gain from discontinued operations | 5,573 | – | – | – | – | – | 5,573 | |||||||||||||||
Net income (loss) | $ | 1,366 | $ | 3,516 | $ | (973 | ) | $ | (476 | ) | $ | (895 | ) | $ | (11,095 | ) | $ | (8,557 | ) | |||
Capital assets* | $ | 998,211 | $ | 153,373 | $ | 117,171 | $ | 6,317 | $ | 1,575,848 | $ | 1,658 | $ | 2,852,578 | ||||||||
Total segment assets | $ | 1,286,133 | $ | 285,194 | $ | 232,555 | $ | 35,547 | $ | 1,575,848 | $ | 34,656 | $ | 3,449,933 | ||||||||
Capital expenditures | $ | 23,687 | $ | 5,600 | $ | 4,205 | $ | 114 | $ | – | $ | – | $ | 33,606 | ||||||||
For the period ended March 31, 2008 | ||||||||||||||||||||||
Portugal | Sweden | Spain | Ireland | DRC | Other | Total | ||||||||||||||||
Sales | $ | 169,163 | $ | 58,458 | $ | 51,305 | $ | 26,806 | $ | – | $ | – | $ | 305,732 | ||||||||
Income (loss) before undernoted | 122,721 | 32,243 | 28,433 | 9,554 | – | (10,010 | ) | 182,941 | ||||||||||||||
Depreciation and amortization | (22,350 | ) | (5,661 | ) | (17,853 | ) | (6,980 | ) | – | (63 | ) | (52,907 | ) | |||||||||
General exploration and project investigation | (4,896 | ) | (2,832 | ) | (1,075 | ) | (1,283 | ) | – | – | (10,086 | ) | ||||||||||
Interest and bank charges | (1,714 | ) | (735 | ) | (308 | ) | (2 | ) | – | (640 | ) | (3,399 | ) | |||||||||
Foreign exchange (loss) gain | (7,067 | ) | 2,256 | (885 | ) | (600 | ) | – | 95 | (6,201 | ) | |||||||||||
Other income and expenses | 211 | 535 | 1,099 | 357 | – | 524 | 2,726 | |||||||||||||||
Loss on forward sales contracts | – | (1,210 | ) | – | – | – | – | (1,210 | ) | |||||||||||||
Income tax expense | (16,204 | ) | (6,182 | ) | (1,239 | ) | (791 | ) | – | (6,157 | ) | (30,573 | ) | |||||||||
Net income (loss) from continuing operations | $ | 70,701 | $ | 18,414 | $ | 8,172 | $ | 255 | $ | – | $ | (16,251 | ) | $ | 81,291 | |||||||
Loss from discontinued operations | (2,474 | ) | – | – | – | – | – | (2,474 | ) | |||||||||||||
Net income (loss) | $ | 68,227 | $ | 18,414 | $ | 8,172 | $ | 255 | $ | – | $ | (16,251 | ) | $ | 78,817 | |||||||
Capital assets* | $ | 1,267,262 | $ | 187,116 | $ | 588,380 | $ | 44,246 | $ | 1,356,814 | $ | 331,604 | $ | 3,775,422 | ||||||||
Total segment assets | $ | 1,998,412 | $ | 271,522 | $ | 905,493 | $ | 109,362 | $ | 1,356,814 | $ | 407,937 | $ | 5,049,540 | ||||||||
Capital expenditures | $ | 66,874 | $ | 8,184 | $ | 878 | $ | 1,341 | $ | 42,000 | $ | 2,038 | $ | 121,315 |
* Capital assets consist of mineral exploration and development properties, property, plant and equipment, and investments in Tenke Fungurume. Capital assets from discontinued operations are in Portugal.
13
LUNDIN MINING CORPORATION
Notes to unaudited interim consolidated financial statements
For the three months ended March 31, 2009 and 2008
(Tabular amounts in thousands of US dollars, narrative amounts in US dollars, unless otherwise indicated)
14. | SUPPLEMENTAL CASH FLOW INFORMATION |
Three months ended March 31, | |||||||
2009 | 2008 | ||||||
Changes in non-cash working capital items consist of: | |||||||
Accounts receivable and other current assets | $ | (22,750 | ) | $ | (98,566 | ) | |
Accounts payable and other current liabilities | (69,183 | ) | (37,752 | ) | |||
$ | (91,933 | ) | $ | (136,318 | ) | ||
Operating activities included the following cash payments: | |||||||
Interest paid | $ | 1,712 | $ | 1,099 | |||
Income taxes paid | $ | 2,242 | $ | 65,904 |
15. | SUBSEQUENT EVENTS | |
(a) | Subsequent to March 31, 2009, the Company entered into multiple option collar arrangements which set a price protecting floor and cap maximum price received for approximately 40,000 tonnes of copper over a 12 month period. The weighted average floor price is $1.87 per pound of copper and the weighted average ceiling is $2.39 per pound. No cash premiums were paid or received under the net zero cost structures. | |
(b) | On April 27, 2009, the Company closed its previously announced bought deal equity financing, including the full amount of the underwriters' over-allotment option, for aggregate gross proceeds to the Company of Cdn$188.6 million ($155.8 million). The underwriters purchased an aggregate of 92 million common shares of the Company at a price of Cdn$2.05 per share. The total number of shares purchased included 12 million common shares issued upon exercise of the underwriters' over-allotment option. On April 29, 2009, the Company used $55 million of the total proceeds to repay certain amounts outstanding on the Company’s revolving credit facility. The Company plans to use the remaining net proceeds from the offering to invest in the Tenke Fungurume project and for working capital and general corporate purposes. |
14