Table of Contents
SECURITIES AND EXCHANGE COMMISSION
The Securities Exchange Act of 1934
Filed by a Party other than the Registranto
Check the appropriate box:
þ Preliminary Proxy Statement
o Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
o Definitive Proxy Statement
o Definitive Additional Materials
o Soliciting Material Pursuant to § 240.14a-12
o No fee required.
þ Fee computed on table below per Exchange Act Rules 14(a)-6(i)(4) and 0-11.
o Fee paid previously with preliminary materials.
(1) | Title of each class of securities to which transaction applies: | |||||
Common stock, par value $1.00 per share, of Coeur d’Alene Mines Corporation | ||||||
(2) | Aggregate number of securities to which transaction applies: | |||||
260,976,363 shares of common stock | ||||||
4,049,000 options to purchase shares of common stock | ||||||
(3) | Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0–11 (set forth the amount on which the filing fee is calculated and state how it was determined): | |||||
The maximum aggregate value was determined based upon the sum of (A) 260,976,363 shares of common stock multiplied by $3.41 per share; (B) options to purchase 4,049,000 shares of common stock multiplied by $3.01 (which is the difference between $3.41 and the weighted average exercise price of such options of $0.40 per share) and (C) $1,052,000 in cash that is payable in the transaction. In accordance with Section 14(g) of the Securities Exchange Act of 1934, as amended, the filing fee was determined by multiplying 0.00003070 by the sum calculated in the preceding sentence. | ||||||
(4) | Proposed maximum aggregate value of transaction: | |||||
$903,168,888.30 | ||||||
(5) | Total fee paid: | |||||
$27,727.28 | ||||||
o | Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. |
(1) | Amount Previously Paid: | |||||
(2) | Form, Schedule or Registration Statement No.: | |||||
(3) | Filing Party: | |||||
(4) | Date Filed: |
Table of Contents
Post Office Box I
Coeur d’Alene, Idaho 83814
• | The world’s leading primary silver company in terms of: annual silver production and low production costs (once the Palmarejo Project commences operations), expected growth rate of production over the next two years, and exploration potential, along with a leading silver resource base; | |
• | Diversified geographically, with mining operations in North America, South America and Australia, ranging from exploration stage properties to development and operating properties; | |
• | Highly leveraged to commodity prices with unhedged production; | |
• | One of the world’s most liquid publicly-traded silver mining companies with listings on the NYSE and the Toronto Stock Exchange and an expected listing on the ASX in the form of CHESS Depositary Interests; and | |
• | Financially flexible with a large cash position, balance sheet strength, and enhanced access to capital markets. |
• | Proposal 1 — an amendment to Coeur’s articles of incorporation to increase the authorized number of shares of Coeur common stock from 500,000,000 to 750,000,000; | |
• | Proposal 2 — the issuance of shares of Coeur common stock in the Transactions; | |
• | Proposal 3 — authorization to adjourn or postpone the special meeting, if necessary or appropriate, to solicit additional votes to approve Proposals 1 and 2; and | |
• | such other matters as may be properly brought before the special meeting. |
Chairman of the Board and Chief Executive Officer
Table of Contents
505 Front Avenue
Post Office Box I
Coeur d’Alene, Idaho 83814
KELLI C. KAST
Secretary
Table of Contents
Page | ||||
1 | ||||
2 | ||||
5 | ||||
9 | ||||
9 | ||||
9 | ||||
9 | ||||
9 | ||||
9 | ||||
10 | ||||
10 | ||||
11 | ||||
13 | ||||
15 | ||||
16 | ||||
29 | ||||
43 | ||||
43 | ||||
44 | ||||
44 | ||||
45 | ||||
45 | ||||
45 | ||||
45 | ||||
45 | ||||
45 | ||||
46 | ||||
48 | ||||
50 | ||||
56 | ||||
64 | ||||
65 | ||||
65 | ||||
66 | ||||
68 | ||||
68 | ||||
75 | ||||
81 | ||||
83 |
i
Table of Contents
Page | ||||
83 | ||||
83 | ||||
83 | ||||
84 | ||||
84 | ||||
85 | ||||
85 | ||||
85 | ||||
85 | ||||
86 | ||||
86 | ||||
86 | ||||
86 | ||||
86 | ||||
88 | ||||
90 | ||||
108 | ||||
111 | ||||
111 | ||||
111 | ||||
113 | ||||
114 | ||||
115 | ||||
140 | ||||
142 | ||||
145 | ||||
162 | ||||
163 | ||||
163 | ||||
163 | ||||
165 | ||||
167 | ||||
167 | ||||
168 | ||||
168 | ||||
170 | ||||
171 | ||||
171 |
ii
Table of Contents
Page | ||||
172 | ||||
172 | ||||
186 | ||||
186 | ||||
188 | ||||
190 | ||||
190 | ||||
191 | ||||
194 | ||||
196 | ||||
197 | ||||
197 | ||||
198 | ||||
198 | ||||
198 | ||||
199 | ||||
200 | ||||
200 | ||||
Annex A Bolnisi Merger Implementation Agreement | A-1 | |||
Annex B Palmarejo Merger Implementaiton Agreement | B-1 | |||
Annex C Historical Consolidated Financial Statements of Coeur | C-1 | |||
Annex D Historical Consolidated Financial Statements of Bolnisi | D-1 | |||
Annex E Historical Consolidated Financial Statements of Palmarejo | E-1 | |||
Annex F-1 May 2, 2007 Opinion of CIBC World Markets | F-1-1 | |||
Annex F-2 July 2, 2007 Opinion of CIBC World Markets | F-2-1 | |||
Annex G Bolnisi Scheme of Arrangement | G-1 | |||
Annex H Palmarejo Plan of Arrangement | H-1 | |||
Annex I Form of Amendment to Restated and Amended Articles of Incorporation | I-1 | |||
Annex J Certain Information Regarding Properties of Coeur d’Alene Mines Corporation | J-1 | |||
Annex K Certain Information Regarding Properties of Palmarejo and Bolnisi | K-1 |
iii
Table of Contents
1
Table of Contents
• | The Companies. Coeur d’Alene Mines Corporation is one of the world’s leading primary silver producers and a growing gold producer. Coeur has mining interests in Alaska, Argentina, Australia, Bolivia, Chile, Nevada, and Tanzania. Bolnisi Gold NL is an Australia-based company listed on the Australian stock exchange under the symbol “BSG” and whose principal asset is its indirect 72.8% (as of August 23, 2007) shareholding in outstanding common shares of Palmarejo. Palmarejo is a Canadian company listed on the TSX Venture Exchange under the symbol “PJO”. Palmarejo is engaged in the exploration and development of silver and gold properties located in the state of Chihuahua, in northern Mexico. Through its indirectly owned Mexican subsidiary, Palmarejo owns or has entered into agreements to acquire concessions comprising the Palmarejo-Trogan project. | |
• | The Proposed Transactions. Coeur, Bolnisi and Palmarejo are proposing to combine the three companies in a series of mergers. Coeur will indirectly acquire all the shares of Bolnisi pursuant to a scheme of arrangement and Coeur will indirectly acquire all the shares of Palmarejo pursuant to a plan of arrangement, each in exchange for Coeur common stock and cash. On May 3, 2007, Coeur, Coeur Sub Two, Australian Bidco and Bolnisi entered into a merger implementation agreement, or MIA, for Coeur to acquire the outstanding shares of Bolnisi in accordance with a scheme of arrangement to be submitted for approval by the Federal Court of Australia. On the same day, Coeur and Palmarejo entered into a merger implementation agreement for Coeur to acquire the outstanding shares of Palmarejo not indirectly owned by Bolnisi in accordance with a plan of arrangement to be submitted for approval by the Ontario Superior Court of Justice. | |
• | Consideration to be Paid. Coeur has agreed to issue 0.682 shares of Coeur common stock (or, at the election of the Bolnisi shareholder, CHESS Depositary Interests representing Coeur shares) and A$0.004 in cash (or approximately US$0.9 million in aggregate) for each Bolnisi ordinary share held on or about 5 days after the effective date of the scheme of arrangement. Coeur has agreed to issue 2.715 shares of Coeur common stock and C$0.004 in cash (or approximately US$0.2 million in aggregate) for each Palmarejo common share held immediately prior to the consummation of the combination excluding shares held by Bolnisi. Palmarejo will also issue new options to purchase Coeur shares that will be exchanged for all outstanding options to purchase Palmarejo shares. It is anticipated that this will result in Coeur issuing a total of approximately 261.0 million new shares, which excludes up to 11.0 million new shares that will be issuable upon the exercise of existing Palmarejo options and assumes that none of the existing Palmarejo warrants will be exercised before their expiration on October 19, 2007. | |
• | Purpose of Coeur Shareholder Vote. Coeur’s shareholders are being asked to consider and vote upon a proposal to amend our articles of incorporation to increase the authorized shares of Coeur common stock and to issue shares of common stock to shareholders of Bolnisi and Palmarejo. See “The Special Meeting of Coeur Shareholders” beginning on page [ • ]. | |
• | Coeur’s Special Meeting. The Coeur shareholders’ vote will take place at a special meeting to be held at [ • ] am local time on [ • ], 2007, at [The Coeur d’Alene Resort and Conference Center] located at [Second Street and Front Avenue, Coeur d’Alene, Idaho]. | |
• | Required Vote of Coeur’s Shareholders. The proposals must be adopted by the affirmative vote of a majority of the shares of Coeur common stock that are present or represented by proxy at the shareholder meeting. In addition, the total votes cast on the proposal to authorize the issuance of shares of Coeur common |
2
Table of Contents
stock to shareholders of Bolnisi and Palmarejo must represent a majority of the shares of common stock outstanding on the date of the special meeting. |
• | Record Date for Coeur’s Shareholders. You are entitled to vote at the special meeting if you owned shares of Coeur common stock at the close of business on [ • ], 2007. | |
• | Coeur Voting Information. You will have one vote for each share of Coeur common stock that you owned at the close of business on the record date. If your shares are held in “street name” by a broker, you will need to provide your broker with instructions on how to vote your shares. Before voting your shares of Coeur common stock you should read this proxy statement in its entirety, including its annexes, and carefully consider how the Transactions affect you. Then, mail your completed, dated and signed proxy card in the enclosed return envelope or submit your proxy by telephone or over the Internet as soon as possible so that your shares can be voted at the special meeting. For more information on how to vote your shares, please refer to “The Special Meeting” beginning on page [ • ]. | |
• | Coeur’s Board Recommendation. Coeur’s board of directors unanimously recommends that Coeur’s shareholders vote FOR the amendment to Coeur’s articles of incorporation and the issuance of Coeur shares necessary to implement the Transactions. | |
• | Opinions of Coeur’s Financial Advisor. On May 2, 2007 and July 2, 2007 Coeur’s board of directors received a written opinion from CIBC World Markets Inc. each to the effect that, as of May 2, 2007 and July 2, 2007, respectively, and based upon and subject to the factors, assumptions, qualifications and limitations set forth in such opinion, the consideration to be paid by Coeur pursuant to the Transactions was fair, from a financial point of view, to Coeur. | |
• | Regulatory Approvals. Under the Corporations Act of 2001 (Cth) (“Corporations Act”), the Bolnisi Transaction requires court approval before it can become effective. The Corporations Act expressly prevents the Federal Court of Australia from granting approval unless: (1) a statement from the Australian Securities and Investments Commission (“ASIC”) that it has no objection to the Bolnisi Transaction is produced to the court; or (2) it is satisfied that the arrangement has not been proposed for the purpose of enabling any person to avoid the operation of any of the provisions of Chapter 6 of the Corporations Act (which relates to takeovers). Bolnisi intends to apply to ASIC for a statement that it has no objection to the Bolnisi Transaction and such no objection statement would be expected to be received on or about the Second Court Date, which we expect to occur on or about [ • ], 2007. In addition to court approval, approval is also required from a majority of shareholders in each class of shares that are present and voting as well as 75% of the shareholders of Bolnisi present and voting. This meeting of Bolnisi shareholders is scheduled to occur on or about [ • ] 2007. The Treasurer of the Commonwealth of Australia must also either issue a notice stating that the Commonwealth Government does not object to Coeur entering into and completing the Bolnisi Transaction or becomes, or be, precluded (any time before the Bolnisi Transaction becomes effective) from making an order in respect of the entry into or completion by Coeur of the Bolnisi Transaction under the Foreign Acquisition and Takeovers Act of 1975. In addition, permission must be obtained for the admission of Coeur Shares in the form of CDIs to quotation on the Australian Securities Exchange (“ASX”) by 8:00 am on the Second Court Date which is the day on which an application made to the Federal Court of Australia for orders under section 411(4)(b) of the Corporations Act approving the scheme of arrangement is heard. Any such approval may be subject to customary conditions and to the Scheme becoming Effective. Coeur also intends applying to ASX for a waiver of certain ASX Listing Rules. |
3
Table of Contents
• | Anticipated Closing of the Transactions. Coeur, Bolnisi and Palmarejo will complete the Transactions when all of the conditions to completion of the Transactions have been satisfied or waived. The parties are working toward satisfying these conditions and completing the Transactions as quickly as possible. The parties currently plan to complete the Transactions in the fourth quarter of 2007. | |
• | Additional Information. You can find more information about Coeur in the periodic reports and other information Coeur files with the Securities and Exchange Commission (the “SEC”). This information is available at the SEC’s public reference facilities and at the website maintained by the SEC at www.sec.gov. For a more detailed description of the additional information available, see the section entitled “Where Shareholders Can Find More Information About Coeur” beginning on page [ • ]. For a detailed description of the additional information available about Bolnisi, see the section entitled “Where Shareholders Can Find More Information About Bolnisi” beginning on page [ • ]. Palmarejo files reports and other information with Canadian provincial securities commissions. These reports and information are available to the public free of charge on the System for Electronic Document Analysis and Retrieval of the Canadian Securities Administrators (“SEDAR”) at www.sedar.com. |
4
Table of Contents
Q: | What are Coeur, Bolnisi and Palmarejo proposing? | |
A: | Coeur, Bolnisi and Palmarejo are proposing to combine the three companies in a series of mergers. Coeur will acquire all the shares of Bolnisi pursuant to a scheme of arrangement and Coeur will acquire all the shares of Palmarejo pursuant to a plan of arrangement, each in exchange for Coeur common stock and cash. On May 3, 2007, Coeur, Coeur Sub Two, Australian Bidco and Bolnisi entered into a merger implementation agreement for Coeur to acquire the outstanding shares of Bolnisi in accordance with a scheme of arrangement to be submitted for approval by the Federal Court of Australia. On the same day, Coeur and Palmarejo entered into a merger implementation agreement for Coeur to acquire the outstanding shares of Palmarejo not indirectly owned by Bolnisi in accordance with a plan of arrangement to be submitted for approval by the Ontario Superior Court of Justice. Under the terms of the Bolnisi Transaction, Bolnisi shareholders will receive 0.682 Coeur shares (or, at the election of the Bolnisi shareholder, CHESS Depositary Interests representing Coeur shares) and a cash payment equal to A$0.004 (or approximately US$0.9 million in aggregate) for each Bolnisi ordinary share they own. In addition, new Palmarejo options to purchase Coeur shares will be exchanged for all outstanding options to purchase Palmarejo shares. Under the terms of the Palmarejo Transaction, Palmarejo shareholders will receive 2.715 Coeur shares and a cash payment equal to C$0.004 (or approximately US$0.2 million in aggregate) for each Palmarejo common share they own. It is anticipated that this will result in Coeur issuing a total of approximately 261.0 million new shares, which excludes up to 11.0 million new shares that will be issuable upon the exercise of existing Palmarejo options and assumes that none of the existing Palmarejo warrants will be exercised before their expiration on October 19, 2007. | |
Q: | How does the board of directors recommend that I vote? | |
A: | Coeur’s board of directors unanimously recommends that Coeur’s shareholders voteFORthe amendment to Coeur’s articles of incorporation and the issuance of Coeur shares necessary to implement the Transactions. | |
Q: | Why are Coeur, Bolnisi and Palmarejo proposing to combine? | |
A: | We believe that following commencement of production at the Palmarejo Project the combination of Coeur, Bolnisi and Palmarejo will create the world’s leading primary silver company in terms of growth rate, production costs, exploration potential, and silver resources. Once production commences for the Palmarejo Project, the combined company expects to become the largest primary silver producer in the world. The combined company is expected to be diversified geographically, with mining operations in North America, South America and Australia, ranging from exploration stage properties to development and operating properties, and will be highly leveraged to commodity prices with unhedged production. The combined company is expected to be one of the world’s most liquid publicly-traded silver mining companies with listings on the NYSE and the Toronto Stock Exchange and an expected listing on the ASX in the form of CHESS Depositary Interests. The combined company is expected to be financially flexible with a large cash position, balance sheet strength, and enhanced access to capital markets. Following the Transactions, the combined company is expected to have the scope, scale and financial strength to more efficiently develop existing opportunities and assets and to capitalize quickly on new growth and other opportunities within the mining industry. | |
Q: | Are there risks I should consider in deciding whether to vote for the proposed Transactions? | |
A: | Yes. The proposed transactions are subject to a number of risks and uncertainties. Coeur may not realize the benefits it currently anticipates due to the challenges associated with integrating the companies and other risks inherent in its mining business. See “Risk Factors” beginning on page [ • ]. | |
Q: | How does Coeur intend to finance the Transactions? | |
A: | Coeur has agreed to issue 0.682 shares of Coeur common stock (or, at the election of the Bolnisi shareholder, CHESS Depositary Interests representing Coeur shares) and A$0.004 (or US$0.9 million in aggregate) in cash for each |
5
Table of Contents
Bolnisi ordinary share held immediately prior to the consummation of the combination. Coeur has agreed to issue 2.715 shares of Coeur common stock and C$0.004 (or US$0.2 million in aggregate) in cash for each Palmarejo common share held immediately prior to the consummation of the combination. It is anticipated that this will result in Coeur issuing a total of approximately 261.0 million new shares, which excludes up to 11.0 million new shares that will be issuable upon the exercise of existing Palmarejo options and assumes that none of the existing Palmarejo warrants will be exercised before their expiration on October 19, 2007. | ||
Q: | When do Coeur, Bolnisi and Palmarejo expect to complete the Transactions? | |
A: | Coeur, Bolnisi and Palmarejo will complete the Transactions when all of the conditions to completion of the Transactions have been satisfied or waived. The parties are working toward satisfying these conditions and completing the Transactions as quickly as possible. The parties currently plan to complete the Transactions in the fourth quarter of 2007. | |
Q: | What will the share ownership, board of directors and management of Coeur look like after the combination? | |
A: | We estimate that upon completion of the Transactions, former shareholders of Bolnisi and Palmarejo will own approximately 48.29% of the outstanding common stock of the combined company. Assuming that all existing Palmarejo options are exercised before or after the consummation of the Transactions, former shareholders of Bolnisi and Palmarejo will own approximately 49.32% of the outstanding stock of the combined company. We do not expect any change in our board of directors or management following completion of the Transactions. | |
Q: | Why am I receiving this proxy statement? | |
A: | You are receiving this proxy statement and enclosed proxy card because, as of [ • ], 2007, the record date for the special meeting, you owned shares of Coeur common stock. Only holders of record of shares of Coeur common stock as of the close of business on [ • ], 2007, will be entitled to vote those shares at the special meeting. Our Board of Directors is providing these proxy materials to give you information to determine how to vote in connection with the special meeting of our shareholders. | |
This proxy statement describes the issues on which we would like you, as a shareholder, to vote. It also provides you with important information about these issues to enable you to make an informed decision as to whether to vote your shares of Coeur common stock for the matters described herein. | ||
As more fully described herein, Coeur has agreed to acquire Bolnisi pursuant to a merger implementation agreement, made and entered into as of May 3, 2007, between Coeur, Coeur d’Alene Mines Australia Pty Ltd, Coeur Sub Two, Inc. and Bolnisi and Coeur has agreed to acquire Palmarejo pursuant to a merger implementation agreement, made and entered into as of May 3, 2007, between Coeur and Palmarejo. | ||
We are holding a special meeting of shareholders in order to obtain the shareholder approval necessary to amend our articles of incorporation to increase the authorized shares of Coeur common stock and to issue shares of our common stock to shareholders of Bolnisi and Palmarejo. We will be unable to complete the Transactions unless the shareholders approve the proposals described in this proxy statement at the special meeting. We have included in this proxy statement important information about the Transactions and the special meeting. You should read this information carefully and in its entirety. We have attached a copy of the Bolnisi merger implementation agreement and the Palmarejo merger implementation agreement to this proxy statement as Annex A and Annex B, respectively. The enclosed voting materials allow you to vote your shares without attending the special meeting. | ||
Your vote is very important and we encourage you to complete, sign, date and mail your proxy card, as soon as possible, whether or not you plan to attend the special meeting. Convenient telephone and Internet voting options also are available. This proxy statement describes the issues on which we would like you, as a shareholder to vote. | ||
Q: | When and where is the special meeting? | |
A: | The special meeting will be held at [The Coeur d’Alene Resort and Conference Center, Second Street and Front Avenue, Coeur d’Alene, Idaho] at [•:00 a/p.m.], local time, on [ • ], 2007. |
6
Table of Contents
Q: | Who is entitled to vote at the special meeting? | |
A: | Holders of Coeur common stock at the close of business on [ • ], 2007, the record date for the special meeting, may vote in person or by proxy at the special meeting. | |
Q: | What am I being asked to vote upon? | |
A: | You are being asked to consider and vote upon a proposal to increase the authorized shares of Coeur common stock from 500,000,000 to 750,000,000 in order to provide sufficient shares to issue to Bolnisi and Palmarejo shareholders in the Transactions and a proposal to authorize the issuance of shares of Coeur common stock to Bolnisi and Palmarejo’s shareholders. You are also being asked to consider and vote upon a proposal to approve the adjournment or postponement of the special meeting, if necessary or appropriate, to solicit additional proxies if there are insufficient votes at the time of the special meeting to adopt such proposals. None of the proposed amendment to the existing articles of incorporation or the proposed share issuance will be implemented unless all are approved and the Transactions are completed. | |
Q: | What vote is required to approve the proposals? | |
A: | The proposals must be adopted by the affirmative vote of a majority of the shares of Coeur common stock that are present or represented by proxy at the shareholder meeting. In addition, the total votes cast on Proposal 2 must represent a majority of the shares of common stock outstanding on the date of the special meeting. | |
Q: | How many votes do I have? | |
A: | You have one vote for each share of Coeur common stock that you own as of the record date. | |
Q: | How are votes counted? | |
A: | Votes will be counted by the inspector of election appointed for the special meeting, who will separately count “FOR” and “Against” votes, abstentions and broker non-votes. A “broker non-vote” occurs when a nominee holding shares for a beneficial owner does not receive instructions with respect to the proposals from the beneficial owner. | |
Q: | How do I vote my Coeur common stock? | |
A: | Before you vote, you should read this proxy statement in its entirety, including its Annexes, and carefully consider how the Transactions affect you. Then, mail your completed, dated and signed proxy card in the enclosed return envelope or submit your proxy by telephone or over the Internet as soon as possible so that your shares can be voted at the special meeting. For more information on how to vote your shares, see the section entitled “The Special Meeting — Record Date and Voting Information.” | |
Q: | What happens if I do not vote? | |
A: | The presence, in person or by proxy, of a majority of the shares of common stock outstanding on the date of the special meeting is necessary to constitute a quorum at the special meeting. Abstentions and broker nonvotes will be counted for purposes of determining the presence or absence of a quorum, but will not be counted as present for purposes of determining whether a proposal has been approved. In addition, the total votes cast on Proposal 2 must represent a majority of the shares of common stock outstanding on the date of the special meeting. If you do not vote, your shares will not be counted towards the approval requirement. | |
Q: | What happens if I don’t indicate how to vote on my proxy? | |
A: | If you are a record holder of Coeur common stock and sign and send in your proxy card, but do not include instructions on how to vote, your shares will be votedFORapproval of the Coeur articles of incorporation amendment and the Coeur share issuance. | |
Q: | What happens if I sell my shares of Coeur common stock before the special meeting? | |
A: | The record date for shareholders entitled to vote at the special meeting is earlier than the expected date of the mergers. If you transfer your shares of Coeur common stock after the record date but before the special meeting you will, unless special arrangements are made, retain your right to vote at the special meeting. |
7
Table of Contents
Q: | If my shares are held in “street name” by my broker, will my broker vote my shares for me? | |
A: | Your broker will vote your shares only if you provide instructions to your broker on how to vote. You should instruct your broker to vote your shares by following the directions provided to you by your broker. | |
Q: | Will my shares held in “street name” or another form of record ownership be combined for voting purposes with shares I hold of record? | |
A: | No. Because any shares you may hold in “street name” will be deemed to be held by a different shareholder than any shares you hold of record, any shares so held will not be combined for voting purposes with shares you hold of record. Similarly, if you own shares in various registered forms, such as jointly with your spouse, as trustee of a trust or as custodian for a minor, you will receive, and will need to sign and return, a separate proxy card for those shares because they are held in a different form of record ownership. Shares held by a corporation or business entity must be voted by an authorized officer of the entity. Shares held in an IRA must be voted under the rules governing the account. | |
Q: | What does it mean if I receive more than one set of materials? | |
A: | This means you own shares of Coeur common stock that are registered under different names. For example, you may own some shares directly as a shareholder of record and other shares through a broker or you may own shares through more than one broker. In these situations, you will receive multiple sets of proxy materials. You must vote, sign and return all of the proxy cards or follow the instructions for any alternative voting procedure on each of the proxy cards that you receive in order to vote all of the shares you own. Each proxy card you receive comes with its own prepaid return envelope. If you vote by mail, make sure you return each proxy card in the return envelope that accompanies that proxy card. | |
Q: | What if I fail to instruct my broker? | |
A: | Without instructions, your broker will not vote any of your shares held in “street name.” Broker non-votes will be counted for purposes of determining the presence or absence of a quorum, but will not be counted as present for purposes of determining whether a proposal has been approved. | |
Q: | May I vote in person? | |
A: | Yes. You may attend the special meeting and vote your shares in person whether or not you sign and return your proxy card. If your shares are held of record by a broker, bank or other nominee and you wish to vote at the special meeting, you must obtain a proxy from the record holder. | |
Q: | May I change my vote after I have mailed my signed proxy card? | |
A: | Yes. You may revoke and change your vote at any time before your proxy card is voted at the special meeting. You can do this in one of three ways: | |
• First, you can send a written notice to the Coeur corporate secretary stating that you would like to revoke your proxy; | ||
• Second, you can complete and submit a new proxy in writing, by telephone or over the Internet; or | ||
• Third, you can attend the meeting and vote in person. Your attendance alone will not revoke your proxy. | ||
If you have instructed a broker to vote your shares, you must follow directions received from your broker to change those instructions. | ||
Q: | Who can help answer my questions? | |
A: | If you have questions about the Transactions and the special meeting, including the procedures for voting your shares, you should contact [ • ] via telephone at [ • ]. You may also call our proxy solicitor D.F. King toll-free at [ • ] (banks and brokers may call collect at [ • ]). |
8
Table of Contents
505 Front Avenue
Coeur d’Alene, Idaho 83814
c/o CDE Australia Pty Ltd
Suite 1003
3 Spring Street
Sydney NSW 2000
c/o Coeur d’Alene Mines Corporation
505 Front Avenue
Coeur d’Alene, Idaho 83814
9
Table of Contents
Level 8
261 George Street
Sydney NSW 2000
Australia
199 Bay Street, Suite 5300
Commerce Court West
Toronto, Ontario M5L 1B9
Canada
10
Table of Contents
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||||||||||
Income Statement Data: | 2007 | 2006 | 2006 | 2005 | 2004 | 2003 | 2002 | |||||||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||
Sales of metal | $ | 102,524 | $ | 98,895 | $ | 216,573 | $ | 156,284 | $ | 109,047 | $ | 93,620 | $ | 67,117 | ||||||||||||||
Costs and expenses: | ||||||||||||||||||||||||||||
Production costs applicable to sales | 47,760 | 41,687 | 92,378 | 88,232 | 63,715 | 64,970 | 65,654 | |||||||||||||||||||||
Depreciation and depletion | 12,774 | 13,307 | 26,772 | 18,889 | 16,833 | 15,107 | 10,150 | |||||||||||||||||||||
Administrative and general | 11,884 | 9,618 | 19,369 | 20,624 | 17,499 | 12,264 | 8,806 | |||||||||||||||||||||
Exploration | 5,430 | 3,901 | 9,474 | 10,553 | 8,031 | 4,277 | 3,849 | |||||||||||||||||||||
Pre-development | — | — | — | 6,057 | 11,449 | 1,967 | 2,606 | |||||||||||||||||||||
Other holding costs | — | — | — | — | — | 4,478 | 3,608 | |||||||||||||||||||||
Litigation settlements | 507 | 469 | 2,365 | 1,600 | — | — | — | |||||||||||||||||||||
Total costs and expenses | 78,355 | 68,982 | 150,358 | 145,955 | 117,527 | 103,063 | 94,673 | |||||||||||||||||||||
Other income (expense) | ||||||||||||||||||||||||||||
Interest and other income | 8,866 | 7,314 | 18,654 | 8,385 | 3,165 | 2,064 | 4,080 | |||||||||||||||||||||
Interest expense, net | (170 | ) | (888 | ) | (1,224 | ) | (2,485 | ) | (2,831 | ) | (12,851 | ) | (21,948 | ) | ||||||||||||||
Merger expenses | — | — | — | — | (15,675 | ) | — | — | ||||||||||||||||||||
Loss on early retirement of debt | — | — | — | — | — | (41,564 | ) | (19,061 | ) | |||||||||||||||||||
Total other income (expense) | 8,696 | 6,426 | 17,430 | 5,900 | (15,341 | ) | (52,351 | ) | (36,929 | ) | ||||||||||||||||||
Income (loss) from continuing operations before income taxes | 32,865 | 36,339 | 83,645 | 16,229 | (23,821 | ) | (61,794 | ) | (64,485 | ) | ||||||||||||||||||
Income tax (provision) benefit | (6,928 | ) | (2,481 | ) | (8,226 | ) | (1,483 | ) | 5,785 | 7 | — | |||||||||||||||||
Income (loss) from continuing operations | 25,937 | 33,858 | 75,419 | 14,746 | (18,036 | ) | (61,787 | ) | (64,485 | ) | ||||||||||||||||||
Income (loss) from discontinued operations | — | 1,968 | 1,935 | (4,195 | ) | 1,178 | (2,139 | ) | (16,334 | ) | ||||||||||||||||||
Gain on sale of net assets of discontinued operation | — | 11,159 | 11,132 | — | — | — | — | |||||||||||||||||||||
Cumulative effect of accounting change | — | — | — | — | — | (2,306 | ) | — | ||||||||||||||||||||
Net income (loss) | $ | 25,937 | $ | 46,985 | $ | 88,486 | $ | 10,551 | $ | (16,858 | ) | $ | (66,232 | ) | $ | (80,819 | ) | |||||||||||
Other comprehensive income (loss) | 516 | 1,740 | 2,391 | 447 | (908 | ) | (556 | ) | (1,470 | ) | ||||||||||||||||||
Comprehensive income (loss) | $ | 26,453 | $ | 48,725 | $ | 90,877 | $ | 10,998 | $ | (17,766 | ) | $ | (66,788 | ) | $ | (82,289 | ) | |||||||||||
11
Table of Contents
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||||||||||
Income Statement Data: | 2007 | 2006 | 2006 | 2005 | 2004 | 2003 | 2002 | |||||||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||||||||||
Basic and Diluted Income (Loss) Per Share Data: | ||||||||||||||||||||||||||||
Basic Income (Loss) Per Share: | ||||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 0.09 | $ | 0.13 | $ | 0.28 | $ | 0.06 | $ | (0.08 | ) | $ | (0.37 | ) | $ | (0.82 | ) | |||||||||||
Income (loss) from discontinued operations | — | 0.05 | 0.05 | (0.02 | ) | 0.00 | (0.01 | ) | (0.21 | ) | ||||||||||||||||||
Cumulative effect of accounting change | — | — | — | — | — | (0.01 | ) | — | ||||||||||||||||||||
Net income (loss) | $ | 0.09 | $ | 0.18 | $ | 0.33 | $ | 0.04 | $ | (0.08 | ) | $ | (0.39 | ) | $ | (1.03 | ) | |||||||||||
Diluted Income (Loss) Per Share: | ||||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 0.09 | $ | 0.12 | $ | 0.26 | $ | 0.06 | $ | (0.08 | ) | $ | (0.37 | ) | $ | (0.82 | ) | |||||||||||
Income (loss) from discontinued operations | — | 0.04 | 0.04 | (0.02 | ) | 0.00 | (0.01 | ) | (0.21 | ) | ||||||||||||||||||
Cumulative effect of accounting change | — | — | — | — | — | (0.01 | ) | — | ||||||||||||||||||||
Net income (loss) | $ | 0.09 | $ | 0.16 | $ | 0.30 | $ | 0.04 | $ | (0.08 | ) | $ | (0.39 | ) | $ | (1.03 | ) | |||||||||||
Weighted average number of shares of common stock | ||||||||||||||||||||||||||||
Basic | 277,720 | 265,049 | 271,357 | 242,915 | 215,969 | 168,186 | 78,193 | |||||||||||||||||||||
Diluted | 302,205 | 289,832 | 296,082 | 243,683 | 215,969 | 168,186 | 78,193 | |||||||||||||||||||||
June 30, | December 31, | |||||||||||||||||||||||||||
Balance Sheet Data: | 2007 | 2006 | 2006 | 2005 | 2004 | 2003 | 2002 | |||||||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||||||||||
Total assets | $ | 883,912 | $ | 794,083 | $ | 849,626 | $ | 594,816 | $ | 525,777 | $ | 259,467 | $ | 173,491 | ||||||||||||||
Working capital | $ | 311,379 | $ | 425,626 | $ | 383,082 | $ | 281,977 | $ | 345,894 | $ | 96,994 | $ | 2,661 | ||||||||||||||
Long-term debt | $ | 180,000 | $ | 180,000 | $ | 180,000 | $ | 180,000 | $ | 180,000 | $ | 9,563 | $ | 66,797 | ||||||||||||||
Long-term liabilities | $ | 211,844 | $ | 207,955 | $ | 210,117 | $ | 206,921 | $ | 198,873 | $ | 29,461 | $ | 81,200 | ||||||||||||||
Shareholders’ equity | $ | 609,163 | $ | 537,290 | $ | 580,994 | $ | 341,553 | $ | 293,454 | $ | 197,478 | $ | 47,687 |
12
Table of Contents
Bolnisi Historical Financial Data | ||||||||||||||||||||
Year Ended June 30, | ||||||||||||||||||||
Australian Accounting Standards(1) | 2007 | 2006 | 2005 | 2004 | 2003 | |||||||||||||||
(Australian $ in thousands except per share data) | ||||||||||||||||||||
Revenue from sale of gold and silver | $ | — | $ | — | $ | — | $ | 24,446 | $ | 49,487 | ||||||||||
— mining and treatment costs | — | — | — | (14,173 | ) | (22,494 | ) | |||||||||||||
Gross profit from the sale of gold and silver | — | 10,273 | 26,993 | |||||||||||||||||
Other revenues from ordinary activities | 2,458 | 3,253 | 809 | 6,834 | 126 | |||||||||||||||
Expenses from ordinary activities | 7,124 | 6,452 | 3,824 | 10,623 | 6,339 | |||||||||||||||
Profit from ordinary activities before related income tax expense | (4,666 | ) | (3,199 | ) | (3,015 | ) | 6,484 | 20,780 | ||||||||||||
Income tax (expense)/benefit related to ordinary activities | — | (420 | ) | (493 | ) | (2,424 | ) | (6,380 | ) | |||||||||||
Profit/(loss) after tax but before profit and loss of discontinued operation and gain on sale of discontinued operation | (4,666 | ) | (3,619 | ) | (3,508 | ) | 4,060 | 14,400 | ||||||||||||
Profit and loss from discontinued operations and gain on sale of discontinued operations, net of tax | — | 10,693 | 6,423 | — | — | |||||||||||||||
Profit/(loss) for the year | $ | (4,666 | ) | $ | 7,074 | $ | 2,915 | $ | 4,060 | $ | 14,400 | |||||||||
Net profit (loss) attributable to outside equity interests | $ | (300 | ) | $ | 3,209 | $ | 574 | $ | (3,449 | ) | $ | (7,824 | ) | |||||||
Net profit (loss) attributable to members of the parent entity | $ | (4,366 | ) | $ | 3,865 | $ | 2,341 | $ | 611 | $ | 6,576 | |||||||||
Basic earnings (loss) per share from continuing operations | $ | (.016 | ) | $ | (.01 | ) | $ | .013 | $ | .004 | $ | .04 | ||||||||
Diluted earnings (loss) per share from continuing operations | $ | (.016 | ) | $ | (.01 | ) | $ | .013 | $ | .004 | $ | .04 |
13
Table of Contents
Bolnisi Historical Financial Data | ||||||||||||||||||||
June 30, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
(Australian $ in thousands) | ||||||||||||||||||||
Balance sheet data | ||||||||||||||||||||
Total assets | $ | 137,999 | $ | 144,111 | $ | 88,246 | $ | 50,886 | $ | 44,599 | ||||||||||
Working capital | 16,056 | 91,387 | 45,015 | 21,869 | 19,355 | |||||||||||||||
Long-term debt | 9,877 | — | 2,196 | 9,588 | 9,525 | |||||||||||||||
Shareholders’ equity | 119,335 | 138,170 | 66,932 | 33,226 | 29,622 |
Bolnisi Historical Financial Data | ||||||||||||
Year Ended June 30, | ||||||||||||
US GAAP | 2007 | 2006 | 2005 | |||||||||
(Australian $ in thousands | ||||||||||||
except per share data) | ||||||||||||
Revenue from sale of gold and silver | $ | — | $ | — | $ | — | ||||||
— mining and treatment costs | — | — | — | |||||||||
Gross profit from the sale of gold and silver | — | |||||||||||
Other revenues from ordinary activities | 2,458 | 3,253 | 809 | |||||||||
Expenses from ordinary activities: | 7,124 | 6,452 | 3,824 | |||||||||
Exploration and predevelopment | 18,328 | 21,636 | 12,776 | |||||||||
Profit from ordinary activities before related income tax expense | (22,994 | ) | (24,835 | ) | (15,791 | ) | ||||||
Income tax (expense)/benefit related to ordinary activities | — | (420 | ) | (493 | ) | |||||||
Profit/(loss) after tax but before profit and loss of discontinued operation and gain on sale of discontinued operation | (22,994 | ) | (25,255 | ) | (16,284 | ) | ||||||
Profit and loss from discontinued operations and gain on sale of discontinued operations, net of tax | — | 10,693 | 6,423 | |||||||||
Profit/(loss) for the year before outside equity interests | (22,994 | ) | (14,562 | ) | (9,861 | ) | ||||||
Net profit (loss) attributable to outside equity interests | 5,292 | 1,945 | 8,097 | |||||||||
Net profit (loss) attributable to members of the parent entity | $ | (17,702 | ) | $ | (12,617 | ) | $ | (1,764 | ) | |||
Basic earnings (loss) per share from continuing operations | $ | (.063 | ) | $ | (.046 | ) | $ | (.008 | ) | |||
Diluted earnings (loss) per share from continuing operations | $ | (.063 | ) | $ | (.046 | ) | $ | (.008 | ) |
Bolnisi Historical Financial Data | ||||||||||||
June 30, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
(Australian $ in thousands) | ||||||||||||
Balance sheet data | ||||||||||||
Total assets | $ | 100,152 | $ | 114,410 | $ | 74,979 | ||||||
Working capital | 16,056 | 91,387 | 45,015 | |||||||||
Long-term debt | 9,877 | — | 2,196 | |||||||||
Shareholders’ equity | 181,488 | 108,469 | 53,664 |
(1) | The consolidated financial statements for the years ended June 30, 2007, 2006 and 2005 are general purpose financial statements which have been prepared in accordance Australian equivalents to International Financial Reporting Standards (“AIFRS”), comprising Australian Accounting Standards (“AASBs”) (including Australian Accounting Interpretations) adopted by the Australian Accounting Standards Board (“AASB”) and the Corporations Act 2001. These consolidated financial statements of Bolnisi comply with International Financial Reporting Standards (“IFRS”) and interpretations adopted by the International Accounting Standards Board. For the years ended June 30, 2004 and 2003, the consolidated financial statements have been prepared in accordance with Accounting Standards, Urgent Issues Group Consensus Views, other authoritative pronouncements of the Australian Accounting Standards Board and the Corporations Act 2001. |
14
Table of Contents
Palmarejo Historical Financial Data | ||||||||||||
Year Ended June 30, | ||||||||||||
Canadian GAAP | 2007 | 2006 | 2005(1) | |||||||||
(In thousands except per share data) | ||||||||||||
Operating data | ||||||||||||
Interest income | $ | 1,805 | $ | 700 | $ | 73 | ||||||
Expenses and other | 2,340 | 1,781 | 4,338 | |||||||||
Net earnings (loss) | $ | (535 | ) | $ | (1,081 | ) | $ | (4,265 | ) | |||
Basic and diluted earnings per share | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.14 | ) | |||
Weighted average shares — basic and diluted | 90,739 | 75,403 | 31,052 |
June 30, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
Balance sheet data | ||||||||||||
Total assets | $ | 129,674 | $ | 104,350 | $ | 15,493 | ||||||
Working capital | 5,116 | 67,059 | (1,603 | ) | ||||||||
Long-term debt | 8,918 | 752 | — | |||||||||
Shareholders’ equity | 104,061 | 103,097 | 11,208 |
Palmarejo Historical Financial Data | ||||||||||||
Year Ended June 30, | ||||||||||||
US GAAP | 2007 | 2006 | 2005(1) | |||||||||
(In thousands except per share data) | ||||||||||||
Operating data | ||||||||||||
Interest income | $ | 1,805 | $ | 700 | $ | 73 | ||||||
Expenses and other | 19,072 | 20,771 | 9,050 | |||||||||
Net earnings (loss) | $ | (17,267 | ) | $ | (20,071 | ) | $ | (8,977 | ) | |||
Basic and diluted earnings per share | $ | (0.19 | ) | $ | (0.27 | ) | $ | (0.29 | ) | |||
Weighted average shares — basic and diluted | 90,739 | 75,403 | 31,052 |
June 30, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
Balance sheet data | ||||||||||||
Total assets | $ | 81,694 | $ | 73,414 | $ | 10,781 | ||||||
Working capital | 5,116 | 67,059 | (1,603 | ) | ||||||||
Long-term debt | 8,918 | 752 | — | |||||||||
Shareholders’ equity | 56,081 | 72,161 | 6,496 |
(1) | The Company commenced operations during the year ended June 30, 2005. Operating data is provided for the248-day period ended June 30, 2005. |
15
Table of Contents
16
Table of Contents
17
Table of Contents
Pro Forma | Pro Forma | |||||||||||||||||||
Coeur | Bolnisi | Adjustments | Combined | |||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | 236,232 | $ | 16,646 | (d) | $ | (11,600 | ) | $ | 240,226 | ||||||||||
(e) | (1,052 | ) | ||||||||||||||||||
Short-term investments | 36,270 | — | — | 36,270 | ||||||||||||||||
Receivables | 38,732 | 4,393 | — | 43,125 | ||||||||||||||||
Ore on leach pad | 32,729 | — | — | 32,729 | ||||||||||||||||
Metal and other inventory | 18,353 | — | — | 18,353 | ||||||||||||||||
Deferred taxes | 3,872 | — | — | 3,872 | ||||||||||||||||
Prepaid expenses and other | 8,096 | 48 | — | 8,144 | ||||||||||||||||
Total current assets | 374,284 | 21,087 | (12,652 | ) | 382,719 | |||||||||||||||
PROPERTY, PLANT AND EQUIPMENT | ||||||||||||||||||||
Property, plant & equipment, net | 98,497 | 52,952 | — | 151,449 | ||||||||||||||||
MINING PROPERTIES | ||||||||||||||||||||
Operational mining properties, net | 13,098 | — | — | 13,098 | ||||||||||||||||
Mineral interests, net | 64,891 | — | — | 64,891 | ||||||||||||||||
Non producing and development properties | 258,979 | — | (c) | 1,262,026 | 1,507,949 | |||||||||||||||
(f) | (13,056 | ) | ||||||||||||||||||
435,465 | 52,952 | 1,248,970 | 1,737,387 | |||||||||||||||||
OTHER ASSETS | ||||||||||||||||||||
Ore on leach pad, non current portion | 37,374 | — | — | 37,374 | ||||||||||||||||
Restricted cash and cash equivalents | 21,652 | — | — | 21,652 | ||||||||||||||||
Debt issuance costs, net | 4,999 | — | — | 4,999 | ||||||||||||||||
Deferred income taxes | 1,389 | — | — | 1,389 | ||||||||||||||||
Other | 8,749 | — | — | 8,749 | ||||||||||||||||
Total non-current assets | 74,163 | — | — | 74,163 | ||||||||||||||||
Total Assets | $ | 883,912 | $ | 74,039 | $ | 1,236,318 | $ | 2,194,269 | ||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||||
Accounts payable | $ | 35,967 | $ | 5,360 | $ | — | $ | 41,327 | ||||||||||||
Accrued liabilities and other | 8,877 | — | — | 8,877 | ||||||||||||||||
Accrued taxes | 5,363 | — | — | 5,363 | ||||||||||||||||
Accrued payroll and related benefits | 7,005 | — | — | 7,005 | ||||||||||||||||
Accrued interest payable | 1,031 | — | — | 1,031 | ||||||||||||||||
Current portion of reclamation and mine closure | 4,662 | — | — | 4,662 | ||||||||||||||||
Current portion of capital leases | — | 2,098 | — | 2,098 | ||||||||||||||||
Total current liabilities | 62,905 | 7,458 | — | 70,363 | ||||||||||||||||
LONG TERM LIABILITIES | ||||||||||||||||||||
11/4% Convertible senior Notes due 2024 | 180,000 | — | — | 180,000 | ||||||||||||||||
Long-term debt | — | 8,384 | — | 8,384 | ||||||||||||||||
Reclamation and mine closure | 27,579 | — | — | 27,579 | ||||||||||||||||
Deferred income taxes | — | — | (c) | 232,356 | 219,300 | |||||||||||||||
(f) | (13,056 | ) | ||||||||||||||||||
Other long-term liabilities | 4,265 | — | — | 4,265 | ||||||||||||||||
Total non-current liabilities | 211,844 | 8,384 | 219,300 | 439,528 | ||||||||||||||||
STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
Common stock | 279,507 | 47,751 | (a) | (47,751 | ) | 540,483 | ||||||||||||||
(b) | 260,976 | |||||||||||||||||||
Additional paid in capital | 779,062 | (6,730 | ) | (a) | 6,730 | 1,593,301 | ||||||||||||||
(b) | 782,930 | |||||||||||||||||||
(g) | 31,309 | |||||||||||||||||||
Accumulated deficit | (437,285 | ) | 3,997 | (a) | (3,997 | ) | (437,285 | ) | ||||||||||||
Shares held in treasury | (13,190 | ) | — | (b) | — | (13,190 | ) | |||||||||||||
Minority interest | — | 13,179 | (a) | (13,179 | ) | — | ||||||||||||||
Accumulated other comprehensive income | 1,069 | — | — | 1,069 | ||||||||||||||||
Total stockholders’ equity | 609,163 | 58,197 | 1,017,018 | 1,684,378 | ||||||||||||||||
Total liabilities and stockholders’ equity | $ | 883,912 | $ | 74,039 | $ | 1,236,318 | $ | 2,194,269 | ||||||||||||
18
Table of Contents
Pro Forma | Pro Forma | |||||||||||||||||||
Coeur | Bolnisi | Adjustments | Combined | |||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||
REVENUES | ||||||||||||||||||||
Sales of metals | $ | 102,524 | $ | — | $ | — | $ | 102,524 | ||||||||||||
COSTS AND EXPENSES | �� | |||||||||||||||||||
Production costs applicable to sales | 47,760 | — | — | 47,760 | ||||||||||||||||
Depreciation and depletion | 12,774 | — | — | 12,774 | ||||||||||||||||
Administrative and general | 11,884 | 1,808 | — | 13,692 | ||||||||||||||||
Exploration | 5,430 | 9,695 | — | 15,125 | ||||||||||||||||
Litigation settlement | 507 | — | — | 507 | ||||||||||||||||
Other | — | 1,863 | — | 1,863 | ||||||||||||||||
Total costs and expenses | 78,355 | 13,366 | — | 91,721 | ||||||||||||||||
Operating income (loss) | 24,169 | (13,366 | ) | — | 10,803 | |||||||||||||||
OTHER INCOME AND EXPENSES | ||||||||||||||||||||
Interest and other | 8,866 | 654 | — | 9,520 | ||||||||||||||||
Interest expense, net of capitalized interest | (170 | ) | — | — | (170 | ) | ||||||||||||||
Total other income and expenses | 8,696 | 654 | — | 9,350 | ||||||||||||||||
Income (loss) before taxes | 32,865 | (12,712 | ) | — | 20,153 | |||||||||||||||
Income tax (provision) benefit | (6,928 | ) | — | — | (6,928 | ) | ||||||||||||||
NET INCOME (LOSS) | $ | 25,937 | $ | (12,712 | ) | $ | — | $ | 13,225 | |||||||||||
BASIC AND DILUTED INCOME (LOSS) PER SHARE | ||||||||||||||||||||
Basic income (loss) per share | $ | 0.09 | $ | 0.03 | ||||||||||||||||
Diluted income (loss) per share | $ | 0.09 | $ | 0.02 | ||||||||||||||||
Weighted average number of shares of common stock: | ||||||||||||||||||||
Basic | 277,720 | (b | ) | 260,976 | 536,696 | |||||||||||||||
Diluted | 302,205 | (b | ) | 260,976 | 563,181 |
19
Table of Contents
Bolnisi and | Pro Forma | Pro Forma | ||||||||||||||||||
Coeur | Palmarejo | Adjustments | Combined | |||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||
REVENUES | ||||||||||||||||||||
Sales of metals | $ | 216,573 | $ | — | $ | — | $ | 216,573 | ||||||||||||
COSTS AND EXPENSES | ||||||||||||||||||||
Production costs applicable to sales | 92,378 | — | — | 92,378 | ||||||||||||||||
Depreciation and depletion | 26,772 | — | — | 26,772 | ||||||||||||||||
Administrative and general | 19,369 | 3,155 | — | 22,524 | ||||||||||||||||
Exploration | 9,474 | 15,013 | — | 24,487 | ||||||||||||||||
Litigation settlement | 2,365 | — | — | 2,365 | ||||||||||||||||
Other | — | 538 | — | 538 | ||||||||||||||||
Total costs and expenses | 150,358 | 18,706 | — | 169,064 | ||||||||||||||||
Operating income (loss) | 66,215 | (18,706 | ) | — | 47,509 | |||||||||||||||
OTHER INCOME AND EXPENSES | ||||||||||||||||||||
Interest and other | 18,654 | 1,957 | — | 20,611 | ||||||||||||||||
Interest expense, net of capitalized interest | (1,224 | ) | (440 | ) | (1,664 | ) | ||||||||||||||
Total other income and expenses | 17,430 | 1,517 | — | 18,947 | ||||||||||||||||
Income (loss) from continuing operations before taxes | 83,645 | (17,189 | ) | — | 66,456 | |||||||||||||||
Income tax (provision) benefit | (8,226 | ) | — | (8,226 | ) | |||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | $ | 75,419 | $ | (17,189 | ) | $ | — | $ | 58,230 | |||||||||||
BASIC AND DILUTED INCOME (LOSS) PER SHARE FROM CONTINUING OPERATIONS | ||||||||||||||||||||
Basic income (loss) per share | $ | 0.28 | $ | 0.11 | ||||||||||||||||
Diluted income (loss) per share | $ | 0.26 | $ | 0.10 | ||||||||||||||||
Weighted average number of shares of common stock: | ||||||||||||||||||||
Basic | 271,357 | (b | ) | 260,976 | 532,333 | |||||||||||||||
Diluted | 296,082 | (b | ) | 260,976 | 557,058 |
20
Table of Contents
Pro Forma | Pro Forma | |||||||||||||||||||
Coeur | Bolnisi | Adjustments | Combined | |||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | 236,232 | $ | 16,646 | (d | ) | $ | (11,600 | ) | $ | 240,309 | |||||||||
(e | ) | (969 | ) | |||||||||||||||||
Short-term investments | 36,270 | — | — | 36,270 | ||||||||||||||||
Receivables | 38,732 | 4,393 | — | 43,125 | ||||||||||||||||
Ore on leach pad | 32,729 | — | — | 32,729 | ||||||||||||||||
Metal and other inventory | 18,353 | — | — | 18,353 | ||||||||||||||||
Deferred taxes | 3,872 | — | — | 3,872 | ||||||||||||||||
Prepaid expenses and other | 8,096 | 48 | — | 8,144 | ||||||||||||||||
Total current assets | 374,284 | 21,087 | (12,569 | ) | 382,802 | |||||||||||||||
PROPERTY, PLANT AND EQUIPMENT | ||||||||||||||||||||
Property, plant & equipment, net | 98,497 | 52,952 | — | 151,449 | ||||||||||||||||
MINING PROPERTIES | ||||||||||||||||||||
Operational mining properties, net | 13,098 | — | — | 13,098 | ||||||||||||||||
Mineral interests, net | 64,891 | — | — | 64,891 | ||||||||||||||||
Non producing and development properties | 258,979 | — | (c | ) | 957,756 | 1,203,679 | ||||||||||||||
(f | ) | (13,056 | ) | |||||||||||||||||
435,465 | 52,952 | 944,700 | 1,433,117 | |||||||||||||||||
OTHER ASSETS | ||||||||||||||||||||
Ore on leach pad, non current portion | 37,374 | — | — | 37,374 | ||||||||||||||||
Restricted cash and cash equivalents | 21,652 | — | — | 21,652 | ||||||||||||||||
Debt issuance costs, net | 4,999 | — | — | 4,999 | ||||||||||||||||
Deferred income taxes | 1,389 | — | — | 1,389 | ||||||||||||||||
Other | 8,749 | — | — | 8,749 | ||||||||||||||||
Total non-current assets | 74,163 | — | — | 74,163 | ||||||||||||||||
Total Assets | $ | 883,912 | $ | 74,039 | $ | 932,131 | $ | 1,890,082 | ||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||||
Accounts payable | $ | 35,967 | $ | 5,360 | $ | — | $ | 41,327 | ||||||||||||
Accrued liabilities and other | 8,877 | — | — | 8,877 | ||||||||||||||||
Accrued taxes | 5,363 | — | — | 5,363 | ||||||||||||||||
Accrued payroll and related benefits | 7,005 | — | — | 7,005 | ||||||||||||||||
Accrued interest payable | 1,031 | — | — | 1,031 | ||||||||||||||||
Current portion of reclamation and mine closure | 4,662 | — | — | 4,662 | ||||||||||||||||
Current portion of capital leases | — | 2,098 | — | 2,098 | ||||||||||||||||
Total current liabilities | 62,905 | 7,458 | — | 70,363 | ||||||||||||||||
LONG TERM LIABILITIES | ||||||||||||||||||||
11/4% Convertible senior Notes due 2024 | 180,000 | — | — | 180,000 | ||||||||||||||||
Long-Term Debt | — | 8,384 | — | 8,384 | ||||||||||||||||
Reclamation and mine closure | 27,579 | — | — | 27,579 | ||||||||||||||||
Deferred income taxes | — | — | (c | ) | 208,918 | 195,862 | ||||||||||||||
(f | ) | (13,056 | ) | |||||||||||||||||
Other long-term liabilities | 4,265 | — | — | 4,265 | ||||||||||||||||
Total non-current liabilities | 211,844 | 8,384 | 195,862 | 416,090 | ||||||||||||||||
Minority Interest | — | — | (g | ) | 13,179 | 13,179 | ||||||||||||||
STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
Common stock | 279,507 | 47,751 | (a | ) | (47,751 | ) | 474,247 | |||||||||||||
(b | ) | 194,740 | ||||||||||||||||||
Capital surplus | 779,062 | (6,730 | ) | (a | ) | 6,730 | 1,365,609 | |||||||||||||
(b | ) | 586,547 | ||||||||||||||||||
Accumulated deficit | (437,285 | ) | 3,997 | (a | ) | (3,997 | ) | (437,285 | ) | |||||||||||
Shares held in treasury | (13,190 | ) | — | — | (13,190 | ) | ||||||||||||||
Minority interest | — | 13,179 | (g | ) | (13,179 | ) | — | |||||||||||||
Accumulated other comprehensive income | 1,069 | — | — | 1,069 | ||||||||||||||||
Total stockholders’ equity | 609,163 | 58,197 | 723,090 | 1,390,450 | ||||||||||||||||
Total liabilities and stockholders’ equity | $ | 883,912 | $ | 74,039 | $ | 932,131 | $ | 1,890,082 | ||||||||||||
21
Table of Contents
Pro Forma | Pro Forma | |||||||||||||||||||
Coeur | Bolnisi | Adjustments | Combined | |||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||
REVENUES | ||||||||||||||||||||
Sales of metals | $ | 102,524 | $ | — | $ | — | $ | 102,524 | ||||||||||||
COSTS AND EXPENSES | ||||||||||||||||||||
Production costs applicable to sales | 47,760 | — | — | 47,760 | ||||||||||||||||
Depreciation and depletion | 12,774 | — | — | 12,774 | ||||||||||||||||
Administrative and general | 11,884 | 1,808 | — | 13,692 | ||||||||||||||||
Exploration | 5,430 | 9,695 | — | 15,125 | ||||||||||||||||
Litigation settlement | 507 | — | — | 507 | ||||||||||||||||
Other | — | 1,863 | — | 1,863 | ||||||||||||||||
Total costs and expenses | 78,355 | 13,366 | — | 91,721 | ||||||||||||||||
Operating income (loss) | 24,169 | (13,366 | ) | — | 10,803 | |||||||||||||||
OTHER INCOME AND EXPENSES | ||||||||||||||||||||
Interest and other | 8,866 | 654 | — | 9,520 | ||||||||||||||||
Interest expense, net of capitalized interest | (170 | ) | — | — | (170 | ) | ||||||||||||||
Minority interest in loss of consolidated subsidiaries | — | 3,606 | — | 3,606 | ||||||||||||||||
Total other income and expenses | 8,696 | 4,260 | — | 12,956 | ||||||||||||||||
Income (loss) before taxes | 32,865 | (9,106 | ) | — | 23,759 | |||||||||||||||
Income tax (provision) benefit | (6,928 | ) | — | — | (6,928 | ) | ||||||||||||||
NET INCOME (LOSS) | $ | 25,937 | $ | (9,106 | ) | $ | — | $ | 16,831 | |||||||||||
BASIC AND DILUTED INCOME (LOSS) PER SHARE | ||||||||||||||||||||
Basic income (loss) per share | $ | 0.09 | $ | 0.04 | ||||||||||||||||
Diluted income (loss) per share | $ | 0.09 | $ | 0.03 | ||||||||||||||||
Weighted average number of shares of common stock | ||||||||||||||||||||
Basic | 277,720 | (b | ) | 194,740 | 472,460 | |||||||||||||||
Diluted | 302,205 | (b | ) | 194,740 | 496,945 |
22
Table of Contents
Pro Forma | Pro Forma | |||||||||||||||||||
Coeur | Bolnisi | Adjustments | Combined | |||||||||||||||||
(In thousands except per share data) | ||||||||||||||||||||
REVENUES | ||||||||||||||||||||
Sales of metals | $ | 216,573 | $ | — | $ | — | $ | 216,573 | ||||||||||||
COSTS AND EXPENSES | ||||||||||||||||||||
Production costs applicable to sales | 92,378 | — | — | 92,378 | ||||||||||||||||
Depreciation and depletion | 26,772 | — | — | 26,772 | ||||||||||||||||
Administrative and general | 19,369 | 3,155 | — | 22,524 | ||||||||||||||||
Exploration | 9,474 | 15,013 | — | 24,487 | ||||||||||||||||
Litigation settlement | 2,365 | — | — | 2,365 | ||||||||||||||||
Other | — | 538 | — | 538 | ||||||||||||||||
Total costs and expenses | 150,358 | 18,706 | — | 169,064 | ||||||||||||||||
Operating income (loss) | 66,215 | (18,706 | ) | — | 47,509 | |||||||||||||||
OTHER INCOME AND EXPENSES | ||||||||||||||||||||
Interest and other | 18,654 | 1,957 | — | 20,611 | ||||||||||||||||
Interest expense, net of capitalized interest | (1,224 | ) | (440 | ) | — | (1,664 | ) | |||||||||||||
Minority interest in loss of consolidated subsidiaries | — | 3,417 | — | 3,417 | ||||||||||||||||
Total other income and expenses | 17,430 | 4,934 | — | 22,364 | ||||||||||||||||
Income (loss) from continuing operations before taxes | 83,645 | (13,772 | ) | — | 69,873 | |||||||||||||||
Income tax (provision) benefit | (8,226 | ) | — | — | (8,226 | ) | ||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | $ | 75,419 | $ | (13,772 | ) | $ | — | $ | 61,647 | |||||||||||
BASIC AND DILUTED INCOME (LOSS) PER SHARE FROM CONTINUING OPERATIONS | ||||||||||||||||||||
Basic income (loss) per share | $ | 0.28 | $ | 0.13 | ||||||||||||||||
Diluted income (loss) per share | $ | 0.26 | $ | 0.13 | ||||||||||||||||
Weighted average number of shares of common stock | ||||||||||||||||||||
Basic | 271,357 | (b | ) | 194,740 | 466,097 | |||||||||||||||
Diluted | 296,082 | (b | ) | 194,740 | 490,822 |
23
Table of Contents
Note 1. | Pro Forma transaction adjustments for the acquisition of Bolnisi and Palmarejo as of June 30, 2007. |
24
Table of Contents
(In thousands) | ||||
Consideration: | ||||
Coeur stock issued (260,976,363 shares at $4.00) | $ | 1,043,905 | ||
Fair value of options issued | 31,308 | |||
Cash payments | 1,052 | |||
Transaction advisory fee and other transaction costs | 11,600 | |||
Total purchase price | $ | 1,087,865 | ||
Fair value of net assets acquired: | ||||
Cash | $ | 16,646 | ||
Other current assets | 4,393 | |||
Property, plant and equipment, net | 52,952 | |||
Non producing and development properties | 1,248,970 | |||
Other assets | 46 | |||
Total assets | 1,323,007 | |||
Less: | ||||
Current liabilities | 7,458 | |||
Other long-term liabilities | 8,384 | |||
Deferred tax liabilities | 219,300 | |||
Total liabilities | 235,142 | |||
Net assets | $ | 1,087,865 | ||
25
Table of Contents
(In thousands) | ||||
Advisory fees | $ | 5,425 | ||
Legal fees | 2,750 | |||
Other | 3,425 | |||
$ | 11,600 | |||
Note 2. | Pro Forma transaction adjustments for the acquisition of Bolnisi only (and not Palmarejo) as of June 30, 2007. |
26
Table of Contents
(In thousands) | ||||
Consideration: | ||||
Coeur stock issued (194,739,863 shares at $4.00) | $ | 778,959 | ||
Cash payments | 970 | |||
Transaction advisory fee and other transaction costs | 11,600 | |||
Total purchase price | $ | 791,529 | ||
Fair value of net assets acquired: | ||||
Cash | $ | 12,304 | ||
Other current assets | 3,301 | |||
Property, plant and equipment, net | 38,817 | |||
Non producing and development properties | 941,179 | |||
Total assets | 995,601 | |||
Less: | ||||
Current liabilities | 5,589 | |||
Other long-term liabilities | 6,142 | |||
Deferred tax liabilities | 192,341 | |||
Total liabilities | 204,072 | |||
Net assets | $ | 791,529 | ||
(In thousands) | ||||
Advisory fees | $ | 5,425 | ||
Legal fees | 2,750 | |||
Other | 3,425 | |||
$ | 11,600 | |||
27
Table of Contents
Note 3. | Non recurring charges resulting directly from the transaction. |
Note 4. | Bolnisi and Bolnisi and Palmarejo Balances. |
28
Table of Contents
June 30, 2007 | ||||||||||||
Pro Forma | ||||||||||||
Pro Forma | for the | |||||||||||
for the | Bolnisi and | |||||||||||
Bolnisi | Palmarejo | |||||||||||
Actual | Transaction | Transactions | ||||||||||
(In thousands except for per share data) | ||||||||||||
Cash, cash equivalents and short term investments | $ | 272,502 | $ | 276,579 | $ | 276,496 | ||||||
Long-term debt: | ||||||||||||
11/4% convertible senior notes due January 2024 | $ | 180,000 | $ | 180,000 | $ | 180,000 | ||||||
Other long-term debt | — | 8,384 | 8,384 | |||||||||
Total long-term debt | 180,000 | 188,384 | 188,384 | |||||||||
Minority interest | — | 13,179 | — | |||||||||
Stockholders’ equity: | ||||||||||||
Common stock; par value $1.00 per share; 500,000,000 shares authorized and 279,506,709 shares issued and outstanding, actual; 750,000,000 shares authorized and 474,247,000 shares issued and outstanding, pro forma for the Bolnisi Transaction and 750,000,000 shares authorized and 540,483,000 shares issued and outstanding, pro forma as adjusted for the Bolnisi and Palmarejo Transactions(1)(2) | 279,507 | 474,247 | 540,483 | |||||||||
Additional paid in capital | 779,062 | 1,365,609 | 1,593,301 | |||||||||
Accumulated deficit | (437,285 | ) | (437,285 | ) | (437,285 | ) | ||||||
Shares held in treasury | (13,190 | ) | (13,190 | ) | (13,190 | ) | ||||||
Accumulated other comprehensive income | 1,069 | 1,069 | 1,069 | |||||||||
Total stockholders’ equity | 609,163 | 1,390,450 | 1,684,378 | |||||||||
Total capitalization | $ | 789,163 | $ | 1,592,013 | $ | 1,872,762 | ||||||
(1) | The number of shares of common stock as reflected in the table above does not include: | |
• 23,684,211 shares of common stock reserved for issuance upon conversion of Coeur’s 11/4% convertible senior notes due January 2024 at the conversion price of $7.60, | ||
• 5,780,157 shares of common stock reserved for issuance under Coeur’s 2003 Long-Term Incentive Plan, | ||
• 575,282 shares of common stock reserved for issuance under Coeur’s 1998 Long-Term Incentive Plan, | ||
• 369,486 shares of common stock reserved for issuance under Coeur’s 2005 Non-Employee Directors Equity Incentive Plan, and | ||
• 465,787 shares of common stock reserved for the issuance under Coeur’s prior Non-Employee Directors Equity Incentive Plan. | ||
(2) | The number of pro forma shares issued and outstanding for the Bolnisi and Palmarejo transactions do not include up to 10,993,035 shares to be issued in exchange for Palmarejo shares that may be issued upon the exercise of outstanding Palmarejo options or shares reserved for issuance upon the exchange of Palmarejo options into new Palmarejo options to purchase Coeur shares upon closing, and assumes that none of the existing Palmarejo warrants will be exercised before their expiration on October 19, 2007. |
29
Table of Contents
30
Table of Contents
31
Table of Contents
32
Table of Contents
33
Table of Contents
34
Table of Contents
35
Table of Contents
Positive/Negative | Positive/Negative | |||||||||||||||||||||||
Change in Silver Recovery | Change in Gold Recovery | |||||||||||||||||||||||
1% | 2% | 3% | 1% | 2% | 3% | |||||||||||||||||||
Quantity of recoverable ounces | 1.7 million | 3.5 million | 5.2 million | 13,214 | 26,428 | 39,642 | ||||||||||||||||||
Positive impact on future cost of production per silver equivalent ounce for increases in recovery rates | $1.28 | $2.20 | $2.90 | $ | 0.54 | $ | 1.01 | $ | 1.43 | |||||||||||||||
Negative impact on future cost of production per silver equivalent ounce for decreases in recovery rates | $1.90 | $4.99 | $10.98 | $ | 0.63 | $ | 1.36 | $ | 2.24 |
36
Table of Contents
37
Table of Contents
38
Table of Contents
39
Table of Contents
40
Table of Contents
41
Table of Contents
42
Table of Contents
• | Proposal 1 — an amendment to Coeur’s articles of incorporation to increase the authorized number of shares of Coeur common stock from 500,000,000 to 750,000,000; | |
• | Proposal 2 — the issuance of shares of Coeur common stock in the Transactions; and |
• | Proposal 3 — adjourn or postpone the special meeting to solicit additional votes to approve Proposals 1 and 2. |
43
Table of Contents
• | giving written notice of revocation to Coeur’s Corporate Secretary; | |
• | submitting another proper proxy via the Internet, by telephone, or a later-dated written proxy; or | |
• | attending the special meeting and voting by paper ballot in person. Your attendance at the special meeting alone will not revoke your proxy. |
44
Table of Contents
45
Table of Contents
46
Table of Contents
47
Table of Contents
• | upon completion of the Transactions and following commencement of production at the Palmarejo Project, Coeur is expected to be positioned as the world’s leading primary silver producer in terms of annual silver production; | |
• | Coeur expects to possess one of the largest silver resource bases among its peers, providing Coeur with the opportunity to convert these resource ounces into reserves over time and create a substantial production profile for many years; | |
• | the addition of the Palmarejo Project to Coeur’s existing pipeline of new projects that are currently under construction is expected to result in a dominant production growth rate among its peers; |
48
Table of Contents
• | the Palmarejo Project’s anticipated low operating costs are expected to materially reduce Coeur’s overall cash costs per ounce of silver produced, making Coeur one of the lowest cost producers in its sector; | |
• | the addition of the Palmarejo Project to Coeur’s portfolio will geographically diversify Coeur’s asset mix and provide entry into a prolific mining area of Mexico, which is the world’s second largest silver producing country; | |
• | the combination of Coeur’s prospective exploration portfolio and the Palmarejo properties is expected to provide considerable exploration upside potential for Coeur’s shareholders; and | |
• | Coeur expects to remain one of the world’s most liquid publicly-traded silver mining companies based on average daily historical trading volume. Coeur is currently listed on both the NYSE and TSX, and, in connection with the Transactions, Coeur intends to seek listing of its shares on the ASX in the form of CHESS Depositary Interests. |
• | the fairness opinion provided by CIBC World Markets on May 2, 2007, subsequently confirmed in writing, to the effect that, as of May 2, 2007, and based upon and subject to the factors, assumptions, qualifications and limitations set forth in such opinion, the consideration to be paid by Coeur pursuant to the Transactions was fair, from a financial point of view, to Coeur; | |
• | the fairness opinion provided by CIBC World Markets on July 2, 2007, subsequently confirmed in writing, to the effect that, as of July 2, 2007, and based upon and subject to the factors, assumptions, qualifications and limitations set forth in such opinion, the consideration to be paid by Coeur pursuant to the Transactions was fair, from a financial point of view, to Coeur; | |
• | each of the directors of Bolnisi had agreed to enter into a call option deed, which, between them, would grant Coeur the right under certain circumstances to acquire up to 19.9% of Bolnisi’s outstanding shares held by the directors at the same price as that offered by Coeur to other Bolnisi shareholders under the Bolnisi Transaction; | |
• | the current economic, industry and market trends affecting Coeur; and | |
• | the current and historical trading prices of Coeur’s shares and shares of its peer companies and the anticipated market reaction to the announcement of the Transactions. |
• | the fact that there was inherent uncertainty about the estimates of the future development costs that would need to be incurred at the Palmarejo Project; | |
• | the fact that there was inherent uncertainty about the quality and ultimate recoverability of the ore body at the Palmarejo Project; | |
• | the fact that Coeur may be obligated to pay a termination fee under certain circumstances; | |
• | the fact that if the Transactions are not completed, Coeur may be adversely affected due to potential disruptions in its operations and market perceptions; | |
• | the fact that the completion of the Transactions would be subject to satisfaction of various conditions, including, but not limited to, completion of additional diligence to be conducted by Coeur, the requirement that Bolnisi obtain the report of an independent expert as to whether the proposed scheme is in the best interests of Bolnisi’s shareholders and receipt of Federal Court of Australia approval of the Bolnisi Transaction and the Ontario Supreme Court of Justice approval of the Palmarejo Transaction; and | |
• | the fact that Coeur would agree to a “no shop” clause for the duration of the Transactions. |
49
Table of Contents
50
Table of Contents
51
Table of Contents
• | Consensus analyst estimates, derived as the average of a range of market analysts’ estimates. The estimates selected represented the most recent publications of those analysts covering the relevant company, with a specific cut-off date for Bolnisi and Palmarejo coverage of November 2006 to ensure that reports reflected the most recent drilling updates from the Palmarejo Project. | |
• | Coeur management’s production and cost projections for each of Coeur and the Palmarejo Project, overlaid with consensus equity analyst projections of future commodity prices (“Internal Estimates”). CIBC World Markets derived a net asset value per share for Palmarejo based on the discounted cashflow value of the Palmarejo Project adjusted for net cash and other long term liabilities. Since the only currently measurable assets of Bolnisi are its investment in Palmarejo and net cash, the net asset value of Bolnisi was derived by multiplying the derived value per share of Palmarejo by the number of shares owned by Bolnisi, plus net cash held by Bolnisi. |
52
Table of Contents
Discount | Palmarejo Project | |||||||||||||||
rate | 5% | 6% | 7% | |||||||||||||
5 | % | Bolnisi — | 0.825 | Bolnisi — | 0.776 | Bolnisi — | 0.729 | |||||||||
Palmarejo — | 3.366 | Palmarejo — | 3.161 | Palmarejo — | 2.964 | |||||||||||
Coeur | 6 | % | Bolnisi — | 0.943 | Bolnisi — | 0.887 | Bolnisi — | 0.837 | ||||||||
Palmarejo — | 3.847 | Palmarejo — | 3.612 | Palmarejo — | 3.388 | |||||||||||
7 | % | Bolnisi — | 1.074 | Bolnisi — | 1.010 | Bolnisi — | 0.953 | |||||||||
Palmarejo — | 4.384 | Palmarejo — | 4.116 | Palmarejo — | 3.860 |
53
Table of Contents
P/2009E | P/2009E | |||||||||||
P/NAV | Cashflow | Earnings | ||||||||||
Coeur comparable company set(1) | ||||||||||||
Hecla Mining | 1.85x | 10.2x | 14.9x | |||||||||
Gammon Lake | 1.37x | n/a | n/a | |||||||||
Pan American Silver | 1.62x | n/a | 14.0x | |||||||||
Apex Silver | 0.92x | 2.6x | 4.9x | |||||||||
Silver Wheaton | 1.61x | 19.3x | 17.8x | |||||||||
Average | 1.47x | 10.7x | 12.9x |
(1) | Calculated based on last price on April 25, 2007 |
P/2009E | P/2009E | |||||||||||
P/NAV | Cashflow | Earnings | ||||||||||
Bolnisi and Palmarejo comparable company set(1) | ||||||||||||
Endeavour Silver | 0.95x | 8.1x | 14.5x | |||||||||
First Majestic | 1.18x | n/a | n/a | |||||||||
Fortuna Silver Mines | 1.21x | n/a | n/a | |||||||||
Minefinders | 1.30x | n/a | n/a | |||||||||
Scorpio Mining | n/a | 8.9x | 10.3x | |||||||||
Silver Standard | 2.51x | 25.6x | n/a | |||||||||
Average | 1.43x | 14.19x | 12.40x |
(1) | Calculated based on last price on April 25, 2007 |
P/2009E | P/2009E | |||||||||||
P/NAV | Cashflow | Earnings | ||||||||||
Bolnisi/Coeur | 0.709 | 0.696 | 0.480 | |||||||||
Palmarejo/Coeur | 2.87 | 2.756 | 2.560 |
54
Table of Contents
Target | Acquiror | Date | ||
Cumberland Resources Ltd. | Agnico-Eagle Mines Ltd. | February 2007 | ||
Bema Gold Corp. | Kinross Gold Corp. | November 2006 | ||
Cambior Inc. | IAMGold Corp. | September 2006 | ||
Western Areas Ltd. | Gold Fields Ltd. | September 2006 | ||
Glamis Gold Ltd. | Goldcorp Inc. | August 2006 | ||
Viceroy Exploration Ltd. | Yamana Gold Inc. | August 2006 | ||
Desert Sun Mining Corp. | Yamana Gold Inc. | February 2006 | ||
Gallery Gold Ltd. | IAMGold Corp. | December 2005 | ||
Bolivar Gold Corp. | Gold Fields Ltd. | November 2005 | ||
Placer Dome Inc. | Barrick Gold Corp. | October 2005 | ||
Young-Davidson Mines Ltd. | Northgate Minerals Corp. | September 2005 | ||
Afcan Mining Corp. | Eldorado Gold Corp. | May 2005 | ||
Riddarhyttan Resources AB | Agnico-Eagle Mines Ltd. | May 2005 | ||
Wheaton River Minerals Ltd. | Goldcorp Inc. | December 2004 | ||
Ashanti Goldfields Company Ltd. | AngloGold Limited | May 2003 | ||
Repadre Capital Corp. | IAMGold Corp. | October 2002 | ||
TVX Gold Inc. | Kinross Gold Corp. | June 2002 | ||
Echo Bay Mines Ltd. | Kinross Gold Corp. | June 2002 | ||
AurionGold Ltd. | Placer Dome Inc. | May 2002 | ||
Brancote Holdings Plc | Meridian Gold Inc. | April 2002 | ||
Francisco Gold Corp. | Glamis Gold Ltd. | March 2002 | ||
Hill 50 Ltd. | Harmony Gold Mining Co Ltd. | October 2001 | ||
Normandy Mining Ltd. | Newmont Mining Corp. | September 2001 | ||
Delta Gold Ltd. | Goldfields Ltd. | September 2001 | ||
PacMin Mining Corp Ltd. | Sons of Gwalia Ltd. | August 2001 | ||
Homestake Mining Company | Barrick Gold Corp. | June 2001 |
55
Table of Contents
• | Estimated cash operating cost per recovered reserve ounce (typically approximated by proven and probable reserves multiplied by the expected recovery factor); | |
• | Capital expenditure per recovered reserve ounce; and | |
• | Enterprise value of offer per recovered reserve ounce. |
56
Table of Contents
57
Table of Contents
58
Table of Contents
• | Consensus analyst estimates, derived as the average of a range of market analysts’ estimates. The estimates selected represented the most recent publications of those analysts covering the relevant company, with a specific cut-off date for Bolnisi and Palmarejo coverage of November 2006 to ensure that reports reflected the most recent drilling updates from the Palmarejo Project. | |
• | Coeur management’s production and cost projections for each of Coeur and the Palmarejo Project, in the latter case including operational and financial projections prepared by Coeur incorporating the findings of Coeur’s post-announcement due diligence on the Palmarejo Project, overlaid with consensus equity analyst projections of future commodity prices (“Internal Estimates”). CIBC World Markets derived a net asset value per share for Palmarejo based on the discounted cashflow value of the Palmarejo Project adjusted for net cash and other long term liabilities. Since the only currently measurable assets of Bolnisi are its investment in Palmarejo and net cash, the net asset value of Bolnisi was derived by multiplying the derived value per share of Palmarejo by the number of shares owned by Bolnisi, plus net cash held by Bolnisi. |
• | Adjusting the pre-announcement share price of each of Coeur, Bolnisi and Palmarejo as at May 2, 2007 by reference to the movement in the silver price since the public announcement of the Transaction on May 3, 2007 until June 27, 2007 (adjusted for each company’s respective historical beta to such silver price); and | |
• | Adjusting the pre-announcement share price of each of Coeur, Bolnisi and Palmarejo as at May 2, 2007 by reference to the movement in the Philadelphia Stock Exchange Gold & Silver Index since the date of the public announcement of the Transaction on May 3, 2007 until June 27, 2007 (adjusted for each company’s respective historical beta to such index). The Philadelphia Stock Exchange Gold & Silver Index was chosen as it is comprised of both U.S. and Canadian gold and silver producers and explorers. |
59
Table of Contents
2. | Discounted cash flow analysis of each company based on Coeur management estimates including operational and financial projections prepared by Coeur incorporating the findings of Coeur’s post-announcement due diligence on the Palmarejo Project. |
P/2009E | P/2009E | |||||||||||
Coeur Comparable Company Set(1) | P/NAV | Cashflow | Earnings | |||||||||
Hecla Mining | 1.56 | x | 10.5 | x | 14.8 | x | ||||||
Gammon Gold | 1.62 | x | 8.7 | x | 12.4 | x | ||||||
Pan American Silver | 1.53 | x | 11.2 | x | 16.1 | x | ||||||
Apex Silver | n/a | 8.5 | x | 12.6 | x | |||||||
Silver Wheaton | 1.48 | x | 14.0 | x | 15.4 | x | ||||||
Average | 1.47 | x | 9.7 | x | 13.1 | x |
(1) | Calculated based on last price on June 27, 2007 |
60
Table of Contents
P/2009E | P/2009E | |||||||||||
Bolnisi and Palmarejo Comparable Company Set(1) | P/NAV | Cashflow | Earnings | |||||||||
Endeavour Silver | 1.63 | x | 12.6 | x | 22.7 | x | ||||||
First Majestic | 1.04 | x | n/a | n/a | ||||||||
Minefinders | 1.01 | x | 4.4 | x | 5.0 | x | ||||||
Scorpio Mining | n/a | 5.6 | x | 4.9 | x | |||||||
Silver Standard | 1.38 | x | n/a | n/a | ||||||||
Average | 1.27 | x | 7.5 | x | 10.9 | x |
(1) | Calculated based on last price on June 27, 2007 |
P/2009E | P/2009E | |||||||||||
P/NAV | Cashflow | Earnings | ||||||||||
Bolnisi/Coeur | 0.640 | 0.455 | 0.451 | |||||||||
Palmarejo/Coeur | 2.516 | 1.741 | 2.344 |
61
Table of Contents
Target | Acquiror | Date | ||
Cumberland Resources Ltd. | Agnico-Eagle Mines Ltd. | February 2007 | ||
Bema Gold Corp. | Kinross Gold Corp. | November 2006 | ||
Cambior Inc. | IAMGold Corp. | September 2006 | ||
Western Areas Ltd. | Gold Fields Ltd. | September 2006 | ||
Glamis Gold Ltd. | Goldcorp Inc. | August 2006 | ||
Viceroy Exploration Ltd. | Yamana Gold Inc. | August 2006 | ||
Desert Sun Mining Corp. | Yamana Gold Inc. | February 2006 | ||
Gallery Gold Ltd. | IAMGold Corp. | December 2005 | ||
Bolivar Gold Corp. | Gold Fields Ltd. | November 2005 | ||
Placer Dome Inc. | Barrick Gold Corp. | October 2005 | ||
Young-Davidson Mines Ltd. | Northgate Minerals Corp. | September 2005 | ||
Afcan Mining Corp. | Eldorado Gold Corp. | May 2005 | ||
Riddarhyttan Resources AB | Agnico-Eagle Mines Ltd. | May 2005 | ||
Wheaton River Minerals Ltd. | Goldcorp Inc. | December 2004 | ||
Ashanti Goldfields Company Ltd. | AngloGold Limited | May 2003 | ||
Repadre Capital Corp. | IAMGold Corp. | October 2002 | ||
TVX Gold Inc. | Kinross Gold Corp. | June 2002 | ||
Echo Bay Mines Ltd. | Kinross Gold Corp. | June 2002 | ||
AurionGold Ltd. | Placer Dome Inc. | May 2002 | ||
Brancote Holdings Plc | Meridian Gold Inc. | April 2002 | ||
Francisco Gold Corp. | Glamis Gold Ltd. | March 2002 | ||
Hill 50 Ltd. | Harmony Gold Mining Co Ltd. | October 2001 | ||
Normandy Mining Ltd. | Newmont Mining Corp. | September 2001 | ||
Delta Gold Ltd. | Goldfields Ltd. | September 2001 | ||
PacMin Mining Corp Ltd. | Sons of Gwalia Ltd. | August 2001 | ||
Homestake Mining Company | Barrick Gold Corp. | June 2001 |
62
Table of Contents
• | Estimated cash operating cost per recovered reserve ounce (typically approximated by proven and probable reserves multiplied by the expected recovery factor); | |
• | Capital expenditure per recovered reserve ounce; and | |
• | Enterprise value of offer per recovered reserve ounce. |
63
Table of Contents
64
Table of Contents
• | interested parties, including Coeur, Bolnisi, Fairview and their respective directors and senior officers and any other interested party to the Transaction within the meaning of OSC Rule61-501, | |
• | any other related party of Coeur, Bolnisi or Fairview or of an interested party within the meaning ofRule 61-501, subject to the exceptions set out therein, and | |
• | any person that is a joint actor with any of the foregoing for the purposes of OSCRule 61-501. |
65
Table of Contents
66
Table of Contents
67
Table of Contents
68
Table of Contents
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
74
Table of Contents
75
Table of Contents
76
Table of Contents
77
Table of Contents
78
Table of Contents
79
Table of Contents
80
Table of Contents
81
Table of Contents
82
Table of Contents
• | the issuance of common stock in connection with the growth and expansion of Coeur’s business, including acquisition of mining properties or other companies engaged in the mining business; | |
• | the issuance of common stock or securities convertible into common stock in connection with financing and recapitalization transactions; | |
• | the future authorization of additional shares of common stock for issuance under Coeur’s executive compensation program and Non-Employee Directors’ Stock Option Plan; and | |
• | the issuance of common stock in connection with other corporate transactions that implement proper business purposes determined by the Board of Directors to be in the best interests of Coeur and its shareholders. |
83
Table of Contents
• | 23,684,211 shares were reserved for issuance upon the conversion of Coeur’s $180 million principal amount of outstanding 1.25% Convertible Senior Notes due 2024; | |
• | 5,780,157 shares of common stock reserved for issuance under Coeur’s 2003 Long-Term Incentive Plan, | |
• | 575,282 shares of common stock reserved for issuance under Coeur’s 1989 Long-Term Incentive Plan, | |
• | 369,486 shares of common stock reserved for issuance under Coeur’s 2005 Non-Employee Directors Equity Incentive Plan, and | |
• | 465,787 shares of common stock reserved for issuance under Coeur’s prior Non-Employee Directors Equity Incentive Plan. |
84
Table of Contents
“FOR”
PROPOSAL 1 — AMENDMENT TO ARTICLES OF INCORPORATION
85
Table of Contents
“FOR”
PROPOSAL 2 — ISSUANCE OF COEUR COMMON STOCK
• | TheRochester mineis a silver and gold surface mining operation located in northwestern Nevada and is 100% owned and operated by Coeur. It is one of the largest primary silver mines in the United States. During 1999, Coeur acquired the mineral rights to theNevada Packard property, which is located one and one-half miles south of the Rochester mine, and commenced mining there in the first quarter of 2003. | |
• | Coeur owns 100% of theCerro Bayo minein southern Chile, which comprises a high grade gold and silver underground mine and processing facilities. The Cerro Bayo deposit was discovered during 2000. Initial |
86
Table of Contents
mining operations commenced in late 2001 and processing started in April 2002. Coeur carries on an active exploration program on its 205 square mile property package. |
• | Coeur owns 100% of the capital stock of Coeur Argentina S.R.L., which owns and operates the underground high-grade silverMartha mine located in Santa Cruz, Argentina, approximately 270 miles southeast of the Cerro Bayo mine. Mining operations commenced at the Martha mine in June 2002. Coeur carries on an active exploration program at its Martha mine and on its other land in Santa Cruz which totals over 600 square miles. | |
• | Coeur acquired, in May 2005, all of the silver production and reserves, up to 20.0 million payable ounces, contained at theEndeavor minein Australia which is owned and operated by Cobar Operations Pty. Limited (“Cobar”), a wholly-owned subsidiary of CBH Resources Ltd. (“CBH”) for up to $39.1 million. The Endeavor mine is an underground zinc/lead/silver mine located in New South Wales, Australia which has been in production since 1983. | |
• | Coeur acquired, in September 2005, all of the silver production and reserves, up to 17.2 million payable ounces, contained at theBroken Hill minein Australia, which is owned and operated by Perilya Broken Hill Ltd. (“PBH”) for $36.0 million. The Broken Hill Mine is located in New South Wales, Australia and is an underground zinc/lead/silver mine. | |
• | Coeur owns 100% of Empresa Minera Manquiri S.A. (“Manquiri”), a Bolivian company that controls the mining rights for theSan Bartolome project, which is an open pit silver mine in Bolivia where an updated feasibility study was completed in 2004 and construction activities have commenced. Coeur expects commercial production from the San Bartolome project to commence in early 2008. | |
• | Coeur owns 100% of theKensington property, located north of Juneau, Alaska, which is a development-stage gold property. An updated feasibility study was completed for the property during 2004 and construction activities commenced in 2005. A lawsuit has been filed in Federal Appellate Court challenging a certain permit necessary for construction of a required tailings facility. Coeur is currently conducting construction activities not impacted by the temporary injunction pending appeal. Coeur believes production could commence in late 2007, subject to successful and timely resolution of the permitting challenge and pending litigation described below. On September 12, 2005 three environmental groups (“Plaintiffs”) filed a lawsuit in Federal District Court in Alaska against the Corps of Engineers and the USFS seeking to invalidate permits issued to Coeur Alaska, Inc. for Coeur’s Kensington mine. The Plaintiffs claim the CWA Section 404 permit issued by the Corps of Engineers authorizing the deposition of mine tailings into Lower Slate Lake conflicts with the CWA. They additionally claim the USFS’s approval of the Amended Plan of Operations is arbitrary and capricious because it relies on the 404 permit issued by the Corps of Engineers. |
87
Table of Contents
Coeur Percentage | ||||||||||||||||||||||||
Ownership at | ||||||||||||||||||||||||
December 31, | Percentage of Total Revenues(2) for the Years Ended December 31, | |||||||||||||||||||||||
Mine/Company | 2006 | 2006 | 2005 | 2004 | 2003 | 2002 | ||||||||||||||||||
Rochester Mine | 100 | % | 47 | % | 45 | % | 59 | % | 48 | % | 78 | % | ||||||||||||
Cerro Bayo Mine | 100 | 23 | 38 | 32 | 43 | 17 | ||||||||||||||||||
Martha Mine | 100 | 16 | 13 | 9 | 9 | 5 | ||||||||||||||||||
Endeavor Mine(1) | 100 | 3 | 1 | — | — | — | ||||||||||||||||||
Broken Hill Mine(1) | 100 | 11 | 3 | — | — | — | ||||||||||||||||||
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||
(1) | Ownership interest reflects Coeur’s ownership interest in the property’s silver reserves. Other constituent metals are owned by another non-affiliated entity. | |
(2) | On June 1, 2006, Coeur completed its sale of Coeur Silver Valley (Galena). Coeur’s interest in the Galena mine was 100% prior to the sale. Revenues from the Galena mine are reflected in Discontinued Operations. |
88
Table of Contents
89
Table of Contents
90
Table of Contents
91
Table of Contents
2006 | 2005 | 2004 | ||||||||||
(1,3,4,5,6) | (1,3,4,5,6) | |||||||||||
Tons (000’s) | 3,720 | 10,168 | 23,998 | |||||||||
Ounces of silver per ton | 0.66 | 0.86 | 0.86 | |||||||||
Contained ounces of silver (000’s) | 2,436 | 8,765 | 20,731 | |||||||||
Ounces of gold per ton | 0.007 | 0.011 | 0.009 | |||||||||
Contained ounces of gold | 26,400 | 112,650 | 213,000 |
2006 | 2005 | 2004 | ||||||||||
Tons (000’s) | 15,235 | 15,646 | 35,064 | |||||||||
Ounces of silver per ton | 0.94 | 1.03 | 0.86 | |||||||||
Ounces of gold per ton | 0.007 | 0.010 | 0.005 |
2006 | 2005 | 2004 | ||||||||||
(2) | ||||||||||||
Production | ||||||||||||
Tons ore mined (000’s) | 9,804 | 9,023 | 10,751 | |||||||||
Tons crushed/leached (000’s) | 10,399 | 9,327 | 8,976 | |||||||||
Ore grade silver (oz./ton) | 0.74 | 0.91 | 0.74 | |||||||||
Ore grade gold (oz./ton) | 0.010 | 0.010 | 0.009 | |||||||||
Recovery/Ag oz(4) | 65.9 | % | 67.5 | % | 61.5 | % | ||||||
Recovery/Au oz(4) | 68.9 | % | 76.2 | % | 64.2 | % | ||||||
Silver produced (oz.) | 5,113,504 | 5,720,489 | 5,669,074 | |||||||||
Gold produced (oz.) | 71,891 | 70,298 | 69,456 | |||||||||
Cost per Ounce of Silver | ||||||||||||
Cash Costs(2) | $ | 2.80 | $ | 4.82 | $ | 3.93 | ||||||
Non-cash Costs | 3.04 | 1.84 | 1.73 | |||||||||
Total production costs | $ | 5.84 | $ | 6.66 | $ | 5.66 |
(1) | Metal prices used in calculating Proven Reserves and Probable Reserves were $8.00 per ounce of silver and $475 per ounce of gold in 2006. | |
(2) | Cash Costs per Ounce of silver or gold represent a non-GAAP measurement that management uses to monitor and evaluate the performance of its mining operations. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Reconciliation of Non-GAAP Cash Costs to GAAP Production Costs.” | |
(3) | The Ore Reserves are open pit minable reserves and include no additional factors for mining dilution or recovery. | |
(4) | The leach cycle at Rochester requires 5 to 10 years to recover gold and silver contained in the ore. Coeur estimates the ultimate recovery to be approximately 61.5% for silver and 93% for gold. However, ultimate recoveries will not be known until leaching operations cease which is currently estimated for 2011. Current recovery may vary significantly from ultimate recovery. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Critical Accounting Policies and Estimates — Ore on Leach Pad.” |
92
Table of Contents
(5) | Reserve estimates were prepared by Coeur’s technical staff. | |
(6) | Ore Reserves are defined by a drill grid of at least 65 feet by 140 feet for proven and at least 100 feet by 200 feet for probable and may include open pit mine production sampling information, especially for Proven Reserves. In practice, ore reserve blocks are defined by the number of proximal composites and three-dimensional geologic controls. For Proven Reserves, the number of composites must be at least 4 at Rochester and 20 at Nevada Packard with a maximum search distance of 75 feet. For Probable Reserves, the number of composites must be at least 4 at Rochester and 5 at Nevada Packard with a maximum search distance of 150 feet for Rochester and 120 feet at Nevada Packard. Mineralized material is similarly classified. |
93
Table of Contents
2006 | 2005 | 2004 | ||||||||||
(1,3,4,5,6,7) | ||||||||||||
Tons (000’s) | 634 | 935 | 862 | |||||||||
Ounces of silver per ton | 9.69 | 8.00 | 7.09 | |||||||||
Contained ounces of silver (000’s) | 6,144 | 7,476 | 6,109 | |||||||||
Ounces of gold per ton | 0.19 | 0.14 | 0.13 | |||||||||
Contained ounces of gold | 122,000 | 131,600 | 115,900 |
2006 | 2005 | 2004 | ||||||||||
Tons (000’s) | 2,509 | 4,113 | 3,829 | |||||||||
Ounces of silver per ton | 8.23 | 6.19 | 4.29 | |||||||||
Ounces of gold per ton | 0.15 | 0.10 | 0.13 |
2006 | 2005 | 2004 | ||||||||||
(2) | ||||||||||||
Production | ||||||||||||
Tons ore milled | 428,346 | 403,695 | 456,941 | |||||||||
Ore grade silver (oz./ton) | 5.76 | 7.52 | 7.51 | |||||||||
Ore grade gold (oz./ton) | 0.103 | 0.163 | 0.137 | |||||||||
Recovery silver (%) | 94.5 | 94.7 | 94.2 | |||||||||
Recovery gold (%) | 93.0 | 92.8 | 91.8 | |||||||||
Silver produced (oz.) | 2,331,060 | 2,875,047 | 3,235,192 | |||||||||
Gold produced (oz.) | 40,923 | 61,058 | 57,558 | |||||||||
Cash Costs(2) | $ | 3.04 | $ | 0.54 | $ | 1.01 | ||||||
Non-cash Costs | 2.42 | 1.76 | 1.42 | |||||||||
Total production costs | $ | 5.46 | $ | 2.30 | $ | 2.43 |
(1) | Metal prices used to calculate Proven Reserves and Probable Reserves were $8.00/ounce of Ag and $475/ounce of Au. | |
(2) | Cash Costs per Ounce of silver or gold represent a non-GAAP measurement that management uses to monitor and evaluate the performance of its mining operations. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations; Reconciliation of Non-GAAP Cash Costs to GAAP Production Costs.” |
94
Table of Contents
(3) | The Ore Reserves are minable reserves within underground mine designs and include factors for mining dilution and recovery. | |
(4) | Underground mine reserves include dilution of 5% to 25% at zero grade. Mining recovery averages between 90% to 95% for underground reserves. | |
(5) | Metallurgical recovery factors of 93.8% and 91.6% should be applied to the in-place silver and gold reserves ounces, respectively. | |
(6) | Reserve estimates were prepared by Coeur’s technical staff. | |
(7) | Proven Reserves and Probable Reserves are defined by a drill spacing of no more than 35 meters and may include underground production sampling information, especially for Proven Reserves. In practice, ore reserve blocks are defined by the number of proximal composites and three-dimensional geologic controls. For Proven Reserves the number of composites must be at least 1 with a maximum search distance of generally 15 meters. For Probable Reserves, the number of composites must be at least 2 with a maximum search distance of generally 35 meters. Mineralized material is similarly classified. |
95
Table of Contents
2006 | 2005 | 2004 | ||||||||||
(1,3,4,5,6) | ||||||||||||
Tons (000’s) | 99 | 67 | 57 | |||||||||
Ounces of silver per ton | 61.33 | 60.29 | 68.56 | |||||||||
Contained ounces of silver (000’s) | 6,084 | 4,054 | 3,930 | |||||||||
Ounces of gold per ton | 0.09 | 0.08 | 0.08 | |||||||||
Contained ounces of gold | 8,800 | 5,400 | 4,600 |
2006 | 2005 | 2004 | ||||||||||
Tons (000’s) | 112 | 134 | 74 | |||||||||
Ounces of silver per ton | 42.91 | 45.37 | 52.75 | |||||||||
Ounces of gold per ton | 0.05 | 0.05 | 0.06 |
2006 | 2005 | 2004 | ||||||||||
(2) | ||||||||||||
Production | ||||||||||||
Tons ore milled | 35,843 | 35,293 | 30,276 | |||||||||
Ore grade silver (oz./ton) | 79.93 | 62.53 | 59.94 | |||||||||
Ore grade gold (oz./ton) | 0.104 | 0.079 | 0.084 | |||||||||
Recovery silver (%) | 94.7 | 94.9 | 94.2 | |||||||||
Recovery gold (%) | 92.5 | 92.9 | 91.6 | |||||||||
Silver produced (oz.) | 2,712,846 | 2,093,464 | 1,709,069 | |||||||||
Gold produced (oz.) | 3,440 | 2,589 | 2,318 | |||||||||
Cash Costs(2) | $ | 4.88 | $ | 4.60 | $ | 4.08 | ||||||
Non-cash Costs | 0.48 | 0.41 | 0.97 | |||||||||
Total production costs | $ | 5.36 | $ | 5.01 | $ | 5.05 |
96
Table of Contents
(1) | Metal prices used in calculating Proven Reserves and Probable Reserves were $8.00/ounce of Ag and $475/ounce of Au. | |
(2) | Cash Costs per Ounce of silver or gold represent a non-GAAP measurement that management uses to monitor and evaluate the performance of its mining operations. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations; Reconciliation of Non-GAAP Cash Costs to GAAP Production Costs.” | |
(3) | The Ore Reserves are underground minable reserves and include 10 to 25% factors for dilution at zero grade and a mining recovery of 90% to 95%. | |
(4) | Metallurgical recovery factors of 91.9% and 89.0% should be applied to the silver and gold reserve ounces, respectively. | |
(5) | Reserve estimates were prepared by Coeur’s technical staff. | |
(6) | Proven Reserves and Probable Reserves are defined by a drill spacing of no more than 25 meters and may include underground production sampling information, especially for Proven Reserves. In practice, ore reserve blocks are defined by the number of proximal composites and three-dimensional geologic controls. For Proven Reserves the number of composites must be at least 2 with a maximum search distance of generally 18 meters. For Probable Reserves, the number of composites must be at least 2 with a maximum search distance of generally 25 meters. Mineralized material is similarly classified. |
97
Table of Contents
2006 | 2005 | |||||||
(1,2,3,4) | ||||||||
Tons (000’s) | 21,385 | 12,125 | ||||||
Ounces of silver per ton | 1.50 | 1.93 | ||||||
Contained ounces of silver (000’s) | 31,983 | 23,341 |
2006 | 2005 | |||||||
Tons (000’s) | 9,370 | 8,488 | ||||||
Ounces of silver per ton | 3.00 | 2.03 |
98
Table of Contents
2006 | 2005 | |||||||
(2,5) | ||||||||
Production | ||||||||
Tons ore milled | 750,115 | 463,129 | ||||||
Ore grade silver (oz./ton) | 1.01 | 1.52 | ||||||
Recovery silver (%) | 63.5 | 45.0 | ||||||
Silver produced (oz.) | 481,991 | 316,169 | ||||||
Cash Costs(6) | $ | 2.85 | $ | 2.05 | ||||
Non-cash Costs | 1.02 | 1.30 | ||||||
Total production costs | $ | 3.87 | $ | 3.35 |
(1) | Ore Reserves are reported as of June 30, 2006, which is the end of the most recent fiscal year of the operator, CBH. Metal prices used were $10.00/ounce of silver. | |
(2) | The Ore Reserves are underground minable reserves and include an 11% average factor for mining dilution and mining recovery factors ranging from 40% to 100%. | |
(3) | Metallurgical recovery factor of 55% should be applied to the silver reserve ounces. | |
(4) | Classification of reserves is based on spacing from drill hole composites to reserve block centers. For Proven Reserves the maximum distance is 25 meters and for Probable Reserves it is greater than 25 meters and less than 40 meters. Mineralized material is similarly classified. | |
(5) | The Endeavor property was purchased on May 23, 2005. Operating data is presented commencing as of that date. | |
(6) | Cash Costs per Ounce of silver or gold represent a non-GAAP measurement that management uses to monitor and evaluate the performance of its mining operations. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations; Reconciliation of Non-GAAP Cash Costs to GAAP Production Costs.” |
99
Table of Contents
2006 | 2005 | |||||||
(1,2,3,4,5) | ||||||||
Tons (000’s) | 12,908 | 11,519 | ||||||
Ounces of silver per ton | 1.40 | 1.30 | ||||||
Contained ounces of silver (000’s) | 18,015 | 14,955 |
2006 | 2005 | |||||||
Tons (000’s) | 10,872 | 10,825 | ||||||
Ounces of silver per ton | 3.82 | 1.93 |
2006 | 2005 | |||||||
(2) | (6) | |||||||
Production | ||||||||
Tons ore milled | 2,288,355 | 667,140 | ||||||
Ore grade silver (oz./ton) | 1.28 | 1.31 | ||||||
Recovery (%) | 74.2 | 75.4 | ||||||
Silver produced (oz.) | 2,174,585 | 657,093 | ||||||
Cost per Ounce of Silver | ||||||||
Cash Costs(2) | $ | 3.09 | $ | 2.72 | ||||
Non-cash Costs | 2.35 | 2.75 | ||||||
Total production costs | $ | 5.44 | $ | 5.47 |
(1) | Ore Reserves are effective as of June 30, 2006. Metal prices used were $10.12/ounce of silver. |
100
Table of Contents
(2) | Cash Costs per Ounce of silver or gold represent a non-GAAP measurement that management uses to monitor and evaluate the performance of its mining operations. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations; Reconciliation of Non-GAAP Cash Costs to GAAP Production Costs.” | |
(3) | The Ore Reserves are underground minable reserves and include factors for mining dilution and recovery. Dilution ranges from 0% to 20% additional tonnage while recovery ranges from 80% to 100% of the diluted tonnage and averages 85%. | |
(4) | Metallurgical recovery factor of 74% should be applied to the silver reserve ounces. | |
(5) | The Proven Reserves and Probable Reserves are a combination of zinc, lead and silver mineralization remnant from historic mining and new parts or extensions of the mine. Proven Reserves and Probable Reserves must be accessible as defined by the site specific conditions of the mine. Furthermore, reserves are defined by definition drilling on a grid of 40 meters horizontally by 20 meters vertically and over 70% of the Proven Reserves are drilled on a 20 meter by 10 meter grid. | |
(6) | The Broken Hill property was purchased on September 8, 2005. Operating data is presented commencing as of that date. |
101
Table of Contents
2006 | 2005 | |||||||
Tons (000’s) | 444 | 718 | ||||||
Ounces of silver per ton | 24.50 | 18.84 | ||||||
Contained ounces of silver (000’s) | 10,879 | 13,518 |
2006 | 2005 | |||||||
Tons (000’s) | 2,580 | 2,169 | ||||||
Ounces of silver per ton | 11.74 | 10.92 |
2006 | 2005 | 2004 | ||||||||||
Production | ||||||||||||
Tons ore milled | 52,876 | 128,502 | 169,413 | |||||||||
Ore grade silver (oz./ton) | 15.15 | 16.53 | 21.43 | |||||||||
Recovery (%) | 96 | 97 | 97 | |||||||||
Silver produced (oz.) | 768,674 | 2,060,338 | 3,521,813 | |||||||||
Gold produced (oz.) | 180 | 282 | 354 | |||||||||
Cost per Ounce of Silver | ||||||||||||
Cash Costs(1) | $ | 9.75 | $ | 8.37 | $ | 5.46 | ||||||
Non-cash Costs | 0.89 | 0.97 | 0.56 | |||||||||
Total production costs | $ | 10.64 | $ | 9.34 | $ | 6.02 |
(1) | Cash Costs per Ounce of silver or gold represent a non-GAAP measurement that management uses to monitor and evaluate the performance of its mining operations. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations; Reconciliation of Non-GAAP Cash Costs to GAAP Production Costs.” |
102
Table of Contents
April 30, | December 31, | December 31, | December 31, | |||||||||||||
2007 | 2006 | 2005 | 2004 | |||||||||||||
(1,2,3,4,5) | ||||||||||||||||
Tons (000’s) | 46,068 | 46,176 | 46,176 | 46,176 | ||||||||||||
Ounces of silver per ton | 3.37 | 3.29 | 3.29 | 3.29 | ||||||||||||
Contained ounces of silver (000’s) | 155,389 | 151,882 | 151,882 | 151,882 |
103
Table of Contents
April 30, | December 31, | December 31, | December 31, | |||||||||||||
2007 | 2006 | 2005 | 2004 | |||||||||||||
Tons (000’s) | 12,143 | 1,166 | 1,166 | 1,166 | ||||||||||||
Ounces of silver per ton | 2.70 | 3.44 | 3.44 | 3.44 |
(1) | Metal prices used in calculating Proven Reserves and Probable Reserves were $8.00 per ounce of silver. | |
(2) | The Ore Reserves are open pit minable reserves and include an average 10% factor for mining dilution and 97% for mining recovery. | |
(3) | An average metallurgical recovery factor of 61.3% should be applied to the mined silver reserve ounces. | |
(4) | Reserve estimates were prepared by Coeur’s technical staff. | |
(5) | Proven Reserves and Probable Reserves are defined by surface sampling — drill holes or vertical shafts — with an average spacing of no more than 70 meters. In practice, ore reserve blocks are defined by the number of proximal composites and three-dimensional geologic controls. For Probable Reserves, the number of composites must be at least 8 with a maximum search distance of less than 275 meters. San Bartolome has only Probable Reserves. Mineralized material is similarly classified. |
104
Table of Contents
105
Table of Contents
2006 | 2005 | 2004 | ||||||||||
(1,2,3,4,5) | ||||||||||||
Tons (000’s) | 4,419 | 4,206 | 4,206 | |||||||||
Ounces of gold per ton | 0.31 | 0.25 | 0.25 | |||||||||
Contained ounces of gold | 1,352,140 | 1,050,000 | 1,050,000 |
2006 | 2005 | 2004 | ||||||||||
Tons (000’s) | 4,320 | 3,116 | 3,116 | |||||||||
Ounces of gold per ton | 0.20 | 0.27 | 0.27 |
(1) | A gold price of $550 per ounce was used to determine Ore Reserves. | |
(2) | The Ore Reserves are underground minable reserves and include factors for mining dilution and recovery. An allowance of 25.6% additional tonnage at 0.124 ounce per ton is included for internal dilution. A factor for external dilution, averaging 10.2% at 0.056 ounces per ton, is also included. An average 97% factor for mining recovery is included. | |
(3) | Average metallurgical recovery factor of 95.3% should be applied to the contained gold reserve ounces. | |
(4) | Reserve estimates were prepared by Coeur’s technical staff. Snowden Mining Industry Consultants, an independent consultant group, performed an independent review of Coeur’s updated resource estimate model used to prepare the Ore Reserve estimates. | |
(5) | The Kensington gold development project contains only Probable Reserves. The reserves are defined with over 408,000 feet of core drilling, largely from underground drilling fans, and 27,000 feet of underground workings. In practice, reserve blocks are defined by the number of proximal composites and three-dimensional geologic controls. Probable Reserve blocks must at least 2 drill holes spaced not more than 60 feet from the block center. Mineralized material is similarly classified. |
106
Table of Contents
107
Table of Contents
108
Table of Contents
2005 | 2006 | % Change | ||||||||||
(In million ounces) | ||||||||||||
DEMAND: | ||||||||||||
Fabrication | ||||||||||||
Industrial Applications | 405.8 | 430.0 | 6.0 | % | ||||||||
Photography | 162.1 | 145.8 | (10.1 | )% | ||||||||
Jewelry | 173.8 | 165.8 | (4.6 | )% | ||||||||
Silverware | 66.6 | 59.1 | (11.3 | )% | ||||||||
Coins & Medals | 40.0 | 39.8 | (0.5 | )% | ||||||||
Total Fabrication | 848.3 | 840.5 | (0.9 | )% | ||||||||
Net Government Purchases | N/A | N/A | N/A | |||||||||
Producer De-hedging | N/A | 6.8 | N/A | |||||||||
Implied Net Investment | 77.2 | 64.5 | (16.5 | )% | ||||||||
Total Demand | 925.5 | 911.8 | (1.5 | )% | ||||||||
109
Table of Contents
2005 | 2006 | % Change | ||||||||||
(In million ounces) | ||||||||||||
SUPPLY: | ||||||||||||
Mine Production | 645.7 | 646.1 | 0.1 | % | ||||||||
Net Government Sales | 65.9 | 77.7 | 17.9 | % | ||||||||
Old Silver Scrap | 186.4 | 188.0 | 0.9 | % | ||||||||
Producer Hedging | 27.6 | N/A | N/A | |||||||||
Implied Net Disinvestment | N/A | N/A | N/A | |||||||||
Total Supply | 925.6 | 911.8 | (1.5 | )% | ||||||||
110
Table of Contents
Year Ended December 31, | ||||||||||||||||||||||||
2006 | 2005 | 2004 | ||||||||||||||||||||||
High | Low | High | Low | High | Low | |||||||||||||||||||
Silver | $ | 14.93 | $ | 8.84 | $ | 9.11 | $ | 6.38 | $ | 8.24 | $ | 5.57 | ||||||||||||
Gold | $ | 725.00 | $ | 524.75 | $ | 536.50 | $ | 411.10 | $ | 454.20 | $ | 375.00 |
111
Table of Contents
112
Table of Contents
113
Table of Contents
United States Corporate Staff and Office | 37 | |||
Rochester Mine | 145 | |||
Kensington Property | 71 | |||
South America Corporate Staff and Office | 65 | |||
Cerro Bayo Mine(1) | 481 | |||
Martha mine/Argentina(1) | 141 | |||
San Bartolome | 72 | |||
Australia | 2 | |||
Tanzania | 4 | |||
Total | 1,018 | |||
(1) | Coeur maintains two labor agreements in South America, consisting of a labor agreement with Syndicato de Trabajadores de Compañía Minera Cerro Bayo Ltd. at its Cerro Bayo mine in Chile and with Associacion Obrera Minera Argentina at its Martha mine in Argentina. The agreement at Cerro Bayo is effective from December 22, 2005 to December 21, 2007 and the agreement at the Martha mine is effective from June 12, 2006 to June 11, 2008. As of August 1, 2007, Coeur had approximately 34% of its worldwide labor force covered by collective bargaining agreements. |
114
Table of Contents
115
Table of Contents
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||
2007 | 2006 | 2006 | 2005 | 2004 | ||||||||||||||||
Rochester | ||||||||||||||||||||
Tons processed | 4,148,753 | 5,269,447 | 10,399,416 | 9,327,180 | 12,435,346 | |||||||||||||||
Ore grade/Ag oz | 0.67 | 0.72 | 0.74 | 0.91 | 0.74 | |||||||||||||||
Ore grade/Au oz | .007 | .011 | 0.01 | 0.01 | 0.01 | |||||||||||||||
Recovery/Ag oz(A) | 86.2 | % | 60.9 | % | 65.9 | % | 67.5 | % | 61.5 | % | ||||||||||
Recovery/Au oz(A) | 103.6 | % | 58.3 | % | 68.9 | % | 76.2 | % | 64.2 | % | ||||||||||
Silver production ounces | 2,410,029 | 2,301,658 | 5,113,504 | 5,720,489 | 5,669,074 | |||||||||||||||
Gold production ounces | 28,435 | 34,382 | 71,891 | 70,298 | 69,456 | |||||||||||||||
Cash cost/oz | $ | 3.71 | $ | 3.46 | $ | 2.80 | $ | 4.82 | $ | 3.93 | ||||||||||
Total cost/oz | $ | 6.96 | $ | 6.70 | $ | 5.84 | $ | 6.66 | $ | 5.66 | ||||||||||
Cerro Bayo | �� | |||||||||||||||||||
Tons milled | 157,545 | 215,636 | 428,346 | 403,695 | 456,941 | |||||||||||||||
Ore grade/Ag oz | 4.82 | 6.43 | 5.76 | 7.52 | 7.51 | |||||||||||||||
Ore grade/Au oz | .133 | .094 | 0.10 | 0.16 | 0.14 | |||||||||||||||
Recovery/Ag oz | 95.0 | % | 94.2 | % | 94.5 | % | 94.7 | % | 94.2 | % | ||||||||||
Recovery/Au oz | 93.7 | % | 92.1 | % | 93.0 | % | 92.8 | % | 91.8 | % | ||||||||||
Silver production ounces | 721,448 | 1,305,568 | 2,331,060 | 2,875,047 | 3,235,192 | |||||||||||||||
Gold production ounces | 19,646 | 18,729 | 40,923 | 61,058 | 57,558 | |||||||||||||||
Cash cost/oz | $ | 4.26 | $ | 2.47 | $ | 3.04 | $ | 0.54 | $ | 1.01 | ||||||||||
Total cost/oz | $ | 8.07 | $ | 4.63 | $ | 5.46 | $ | 2.30 | $ | 2.43 | ||||||||||
Martha Mine | ||||||||||||||||||||
Tons milled | 17,864 | 15,666 | 35,843 | 35,293 | 30,276 | |||||||||||||||
Ore grade/Ag oz | 84.77 | 79.75 | 79.93 | 62.53 | 59.94 | |||||||||||||||
Ore grade/Au oz | .115 | .105 | 0.10 | 0.08 | 0.08 | |||||||||||||||
Recovery/Ag oz | 94.6 | % | 94.2 | % | 94.7 | % | 94.9 | % | 94.2 | % | ||||||||||
Recovery/Au oz | 93.3 | % | 92.0 | % | 92.5 | % | 92.9 | % | 91.6 | % | ||||||||||
Silver production ounces | 1,432,124 | 1,176,500 | 2,712,846 | 2,093,464 | 1,709,069 | |||||||||||||||
Gold production ounces | 1,924 | 1,509 | 3,440 | 2,589 | 2,318 | |||||||||||||||
Cash cost/oz | $ | 5.59 | $ | 5.04 | $ | 4.88 | $ | 4.60 | $ | 4.08 | ||||||||||
Total cost/oz | $ | 6.00 | $ | 5.50 | $ | 5.36 | $ | 5.01 | $ | 5.05 | ||||||||||
Endeavor | ||||||||||||||||||||
Tons milled | 537,865 | 221,778 | 750,115 | 463,129 | — | |||||||||||||||
Ore grade/Ag oz | 0.96 | 1.20 | 1.01 | 1.52 | — | |||||||||||||||
Recovery/Ag oz | 55.1 | % | 62.1 | % | 63.5 | % | 45.0 | % | — | |||||||||||
Silver production ounces | 284,718 | 165,170 | 481,991 | 316,169 | — | |||||||||||||||
Cash cost/oz | $ | 3.06 | $ | 2.45 | $ | 2.85 | $ | 2.05 | — | |||||||||||
Total cost/oz | $ | 4.04 | $ | 3.75 | $ | 3.87 | $ | 3.35 | — | |||||||||||
Broken Hill | ||||||||||||||||||||
Tons milled | 749,388 | 1,106,911 | 2,288,355 | 667,140 | — | |||||||||||||||
Ore grade/Ag oz | 1.22 | 1.35 | 1.28 | 1.31 | — | |||||||||||||||
Recovery/Ag oz | 85.0 | % | 72.2 | % | 74.2 | % | 75.4 | % | — | |||||||||||
Silver production ounces | 779,342 | 1,085,353 | 2,174,585 | 657,093 | — | |||||||||||||||
Cash cost/oz | $ | 3.19 | $ | 3.07 | $ | 3.09 | $ | 2.72 | — | |||||||||||
Total cost/oz | $ | 5.15 | $ | 5.82 | $ | 5.44 | $ | 5.47 | — | |||||||||||
CONSOLIDATED PRODUCTION | ||||||||||||||||||||
TOTALS | ||||||||||||||||||||
Silver ounces | 5,627,661 | 6,034,249 | 12,813,986 | 11,662,262 | 10,613,335 | |||||||||||||||
Gold ounces | 50,005 | 54,620 | 116,254 | 133,945 | 129,332 | |||||||||||||||
Cash cost per oz/silver | $ | 4.15 | $ | 3.46 | $ | 3.33 | $ | 3.53 | $ | 3.06 | ||||||||||
Total cost/oz | $ | 6.45 | $ | 5.78 | $ | 5.53 | $ | 5.13 | $ | 4.58 | ||||||||||
CONSOLIDATED SALES TOTALS | ||||||||||||||||||||
Silver ounces sold | 5,481,913 | 6,127,744 | 12,841,634 | 12,579,634 | 9,669,283 | |||||||||||||||
Gold ounces sold | 50,152 | 54,891 | 116,400 | 146,749 | 117,257 | |||||||||||||||
Realized price per silver ounce | $ | 13.60 | $ | 11.82 | $ | 12.03 | $ | 7.47 | $ | 6.72 | ||||||||||
Realized price per gold ounce | $ | 655 | $ | 620 | $ | 623 | $ | 452 | $ | 409 |
(A) | The leach cycle at Rochester requires an extended period to recover gold and silver contained in the ore. Coeur estimates the ultimate recovery to be approximately 61.5% for silver and 93% for gold. However, ultimate |
116
Table of Contents
recoveries will not be known until leaching operations cease which is currently estimated for 2011. Current recovery may vary significantly from ultimate recovery. See Critical Accounting Policies and Estimates — Ore on Leach Pad. |
Proven and Probable(1) | Mineralized Material | |||||||||||||||||||||||||||||||
Tons | Grade | Grade | Ounces AG | Ounces AU | Tons | Grade | Grade | |||||||||||||||||||||||||
(000’s) | Ag oz/t | Au oz/t | (000’s) | (000’s) | (000’s) | Ag oz/t | Au oz/t | |||||||||||||||||||||||||
Rochester | 3,720 | 0.66 | 0.007 | 2,436 | 26 | 15,235 | 0.94 | 0.007 | ||||||||||||||||||||||||
Cerro Bayo | 634 | 9.69 | 0.19 | 6,144 | 122 | 2,509 | 8.23 | 0.15 | ||||||||||||||||||||||||
Martha mine | 99 | 61.33 | 0.09 | 6,084 | 9 | 112 | 42.91 | 0.05 | ||||||||||||||||||||||||
San Bartolome | 46,176 | 3.29 | — | 151,882 | — | 12,143 | 2.70 | — | ||||||||||||||||||||||||
Kensington | 4,419 | — | 0.31 | — | 1,352 | 4,320 | — | 0.20 | ||||||||||||||||||||||||
Endeavor(2) | 21,385 | 1.50 | — | 31,983 | — | 9,370 | 3.00 | — | ||||||||||||||||||||||||
Broken Hill(2) | 12,908 | 1.40 | — | 18,015 | — | 10,872 | 3.82 | — | ||||||||||||||||||||||||
Total tons | 89,341 | 216,544 | 1,509 |
Total tons | Ag oz/t | Au oz/t | Total tons | Ag oz/t | Au oz/t | |||||||||||||||||||||||||||
(000’s) | (Wt. Avg.) | (Wt. Avg.) | (000’s) | (Wt. Avg.) | (Wt. Avg.) | |||||||||||||||||||||||||||
Summary by metal: | ||||||||||||||||||||||||||||||||
Silver | 84,922 | 2.55 | — | 39,264 | 2.89 | — | ||||||||||||||||||||||||||
Gold | 8,872 | — | 0.17 | 22,176 | — | 0.06 |
(1) | Reserves using silver price of $8.00 and gold price of $475, except for Endeavor which uses a $10.00 silver price and Broken Hill which uses a $10.12 silver price and Kensington which uses a gold price of $550. | |
(2) | Reserves are provided by the operator as of June 30, 2006, the end of the operator’s most recent fiscal year. These totals do not include additions or depletions through December 31, 2006. |
117
Table of Contents
Per Ounce | Per Ounce | Tons | Ounces AG | Ounces AU | ||||||||||||||||
Silver Price | Gold Price | (000’s) | (000’s) | (000’s) | ||||||||||||||||
Rochester | $ | 8.00 | $ | 475 | 3,720 | 2,436 | 26 | |||||||||||||
$ | 9.50 | $ | 510 | 4,229 | 2,972 | 30 | ||||||||||||||
$ | 11.25 | $ | 550 | 4,368 | 2,986 | 29 | ||||||||||||||
$ | 12.00 | $ | 600 | 4,533 | 3,077 | 30 | ||||||||||||||
Cerro Bayo | $ | 8.00 | $ | 475 | 634 | 122 | 6 | |||||||||||||
$ | 9.50 | $ | 510 | 643 | 124 | 6 | ||||||||||||||
$ | 11.25 | $ | 550 | 646 | 124 | 6 | ||||||||||||||
$ | 12.00 | $ | 600 | 668 | 128 | 6 | ||||||||||||||
Martha mine | $ | 8.00 | $ | 475 | 99 | 9 | 6 | |||||||||||||
$ | 9.50 | $ | 510 | 102 | 9 | 6 | ||||||||||||||
$ | 11.25 | $ | 550 | 102 | 9 | 6 | ||||||||||||||
$ | 12.00 | $ | 600 | 102 | 9 | 6 | ||||||||||||||
Kensington | $ | 475 | 3,710 | 1,220 | ||||||||||||||||
$ | 510 | 4,102 | 1,294 | |||||||||||||||||
$ | 550 | 4,419 | 1,352 | |||||||||||||||||
$ | 600 | 4,594 | 1,380 |
Six Months Ended June 30, | Year Ended December 31, | |||||||||||||||||||
2007 | 2006 | 2006 | 2005 | 2004 | ||||||||||||||||
Silver Valley/Galena | ||||||||||||||||||||
Tons milled | — | 52,876 | 52,876 | 128,502 | 169,413 | |||||||||||||||
Ore grade/Silver oz | — | 15.15 | 15.15 | 16.53 | 21.43 | |||||||||||||||
Recovery/Silver oz | — | 96.0 | % | 96.0 | % | 97.0 | % | 97.0 | % | |||||||||||
Silver production ounces | — | 768,674 | 768,674 | 2,060,338 | 3,521,813 | |||||||||||||||
Cash cost/oz | — | $ | 9.75 | $ | 9.75 | $ | 8.37 | $ | 5.46 | |||||||||||
Total cost/oz | — | $ | 10.64 | $ | 10.64 | $ | 9.34 | $ | 6.02 | |||||||||||
Gold production | — | 180 | 180 | 282 | 354 |
118
Table of Contents
Rochester | Cerro Bayo | Martha | Endeavor | Broken Hill | Total | |||||||||||||||||||
(In thousands except ounces and per ounce costs) | ||||||||||||||||||||||||
Production of Silver (ounces) | 2,410,029 | 721,448 | 1,432,124 | 284,718 | 779,342 | 5,627,661 | ||||||||||||||||||
Cash Costs per ounce | $ | 3.71 | $ | 4.26 | $ | 5.59 | $ | 3.06 | $ | 3.19 | $ | 4.15 | ||||||||||||
Total Cash Costs (Non-GAAP) | $ | 8,934 | $ | 3,071 | $ | 7,999 | $ | 873 | $ | 2,483 | $ | 23,360 | ||||||||||||
Add/Subtract: | ||||||||||||||||||||||||
Third party smelting costs | — | (1,452 | ) | (982 | ) | (616 | ) | (968 | ) | (4,018 | ) | |||||||||||||
By-product credit(1) | 18,696 | 12,914 | 1,271 | — | — | 32,881 | ||||||||||||||||||
Other adjustments | 650 | — | — | — | — | 650 | ||||||||||||||||||
Change in inventory | (3,276 | ) | (2,333 | ) | 518 | 32 | (54 | ) | (5,113 | ) | ||||||||||||||
Depreciation, depletion and amortization | 7,181 | 2,749 | 584 | 279 | 1,528 | 12,321 | ||||||||||||||||||
Production costs applicable to sales, including depreciation, depletion and amortization (GAAP) | $ | 32,185 | $ | 14,949 | $ | 9,390 | $ | 568 | $ | 2,989 | $ | 60,081 | ||||||||||||
Rochester | Cerro Bayo | Martha | Endeavor | Broken Hill | Total | |||||||||||||||||||
(In thousands except ounces and per ounce costs) | ||||||||||||||||||||||||
Production of Silver (ounces) | 2,301,658 | 1,305,568 | 1,176,500 | 165,170 | 1,085,353 | 6,034,249 | ||||||||||||||||||
Cash Costs per ounce | $ | 3.46 | $ | 2.47 | $ | 5.04 | $ | 2.45 | $ | 3.07 | $ | 3.46 | ||||||||||||
Total Cash Costs (Non-GAAP) | $ | 7,972 | $ | 3,222 | $ | 5,932 | $ | 405 | $ | 3,336 | $ | 20,867 | ||||||||||||
Add/Subtract: | ||||||||||||||||||||||||
Third party smelting costs | — | (1,792 | ) | (781 | ) | (257 | ) | (1,334 | ) | (4,164 | ) | |||||||||||||
By-product credit(1) | 20,476 | 11,171 | 893 | — | — | 32,540 | ||||||||||||||||||
Other adjustments | 936 | — | — | — | — | 936 | ||||||||||||||||||
Change in inventory | (7,022 | ) | (1,596 | ) | (223 | ) | (54 | ) | 403 | (8,492 | ) | |||||||||||||
Depreciation, depletion and amortization | 6,518 | 2,820 | 540 | 214 | 2,985 | 13,077 | ||||||||||||||||||
Production costs applicable to sales, including depreciation, depletion and amortization (GAAP) | $ | 28,880 | $ | 13,825 | $ | 6,361 | $ | 308 | $ | 5,390 | $ | 54,764 | ||||||||||||
119
Table of Contents
Rochester | Cerro Bayo | Martha | Endeavor(1) | Broken Hill(1) | Total | |||||||||||||||||||
(In thousands except ounces and per ounce costs) | ||||||||||||||||||||||||
Production of Silver (ounces) | 5,113,504 | 2,331,060 | 2,712,846 | 481,991 | 2,174,585 | 12,813,986 | ||||||||||||||||||
Cash costs per Ounce | $ | 2.80 | $ | 3.04 | $ | 4.88 | $ | 2.85 | $ | 3.09 | $ | 3.33 | ||||||||||||
Total Cash Costs (Non-GAAP) | $ | 14,299 | $ | 7,089 | $ | 13,240 | $ | 1,373 | $ | 6,712 | $ | 42,713 | ||||||||||||
Add/Subtract: | ||||||||||||||||||||||||
Third Party Smelting Costs | — | (3,475 | ) | (1,853 | ) | (948 | ) | (2,620 | ) | (8,896 | ) | |||||||||||||
By-Product Credit(2) | 43,697 | 24,861 | 2,079 | — | — | 70,637 | ||||||||||||||||||
Other Adjustment | 1,803 | — | — | — | — | 1,803 | ||||||||||||||||||
Change in Inventory | (12,489 | ) | (1,105 | ) | (518 | ) | (39 | ) | 272 | (13,879 | ) | |||||||||||||
Depreciation, depletion and amortization | 15,548 | 5,638 | 1,297 | 490 | 5,120 | 28,093 | ||||||||||||||||||
Production costs applicable to sales (including depreciation, depletion and amortization (GAAP) | $ | 62,858 | $ | 33,008 | $ | 14,245 | $ | 876 | $ | 9,484 | $ | 120,471 | ||||||||||||
Rochester | Cerro Bayo | Martha | Endeavor(1) | Broken Hill(1) | Total | |||||||||||||||||||
(In thousands except ounces and per ounce costs) | ||||||||||||||||||||||||
Production of Silver (ounces) | 5,720,489 | 2,875,047 | 2,093,464 | 316,169 | 657,093 | 11,662,262 | ||||||||||||||||||
Cash Costs per Ounce | $ | 4.82 | $ | 0.54 | $ | 4.60 | $ | 2.05 | $ | 2.72 | $ | 3.53 | ||||||||||||
Total Cash Costs (Non-GAAP) | $ | 27,575 | $ | 1,542 | $ | 9,637 | $ | 648 | $ | 1,790 | $ | 41,192 | ||||||||||||
Add/Subtract: | ||||||||||||||||||||||||
Third Party Smelting Costs | — | (2,783 | ) | (1,165 | ) | (370 | ) | (570 | ) | (4,888 | ) | |||||||||||||
By-Product Credit(2) | 31,601 | 27,114 | 1,152 | — | — | 59,867 | ||||||||||||||||||
Other Adjustment | 140 | — | — | — | — | 140 | ||||||||||||||||||
Change in Inventory | (14,769 | ) | 7,421 | (328 | ) | — | (403 | ) | (8,079 | ) | ||||||||||||||
Depreciation, depletion and amortization | 10,542 | 5,064 | 843 | 411 | 1,807 | 18,667 | ||||||||||||||||||
Production costs applicable to sales (including depreciation, depletion and amortization (GAAP) | $ | 55,089 | $ | 38,358 | $ | 10,139 | $ | 689 | $ | 2,624 | $ | 106,899 | ||||||||||||
120
Table of Contents
Rochester | Cerro Bayo | Martha | Endeavor | Broken Hill | Total | |||||||||||||||||||
(In thousands except ounces and per ounce costs) | ||||||||||||||||||||||||
Production of Silver (ounces) | 5,669,074 | 3,235,192 | 1,709,069 | — | — | 10,613,335 | ||||||||||||||||||
Cash Costs per Ounce | $ | 3.93 | $ | 1.01 | $ | 4.08 | $ | — | $ | — | $ | 3.06 | ||||||||||||
Total Cash Costs (Non-GAAP) | $ | 22,287 | $ | 3,253 | $ | 6,975 | $ | — | $ | — | $ | 32,515 | ||||||||||||
Add/Subtract: | ||||||||||||||||||||||||
Third Party Smelting Costs | — | (4,106 | ) | (887 | ) | — | — | (4,993 | ) | |||||||||||||||
By-Product Credit(1) | 28,646 | 23,845 | 951 | — | — | 53,442 | ||||||||||||||||||
Other Adjustment | (403 | ) | 110 | — | — | — | (293 | ) | ||||||||||||||||
Change in Inventory | (13,380 | ) | (3,212 | ) | (364 | ) | — | — | (16,956 | ) | ||||||||||||||
Depreciation, depletion and amortization | 9,827 | 4,588 | 1,652 | — | — | 16,067 | ||||||||||||||||||
Production costs applicable to sales (including depreciation, depletion and amortization (GAAP) | $ | 46,977 | $ | 24,478 | $ | 8,327 | $ | — | $ | — | $ | 79,782 | ||||||||||||
Six Months | ||||||||||||||||||||
Ended June 30, | Year Ended December 31, | |||||||||||||||||||
Coeur Silver Valley/Galena | 2007 | 2006(2) | 2006(2) | 2005 | 2004 | |||||||||||||||
(In thousands except ounces and per ounce costs) | ||||||||||||||||||||
Production of Silver (ounces) | — | 768,674 | 768,674 | 2,060,338 | 3,521,813 | |||||||||||||||
Cash Costs per ounce | — | $ | 9.75 | $ | 9.75 | $ | 8.37 | $ | 5.46 | |||||||||||
Total Cash Costs (Non-GAAP) | — | $ | 7,498 | $ | 7,498 | $ | 17,248 | $ | 19,231 | |||||||||||
Add/Subtract: | ||||||||||||||||||||
Third party smelting costs | — | (1,464 | ) | (1,464 | ) | (3,091 | ) | (5,117 | ) | |||||||||||
By-product credit(1) | — | 1,473 | 1,473 | 2,722 | 3,766 | |||||||||||||||
Change in inventory | — | 726 | 726 | (181 | ) | 757 | ||||||||||||||
Depreciation, depletion and amortization | — | 681 | 681 | 1,996 | 1,967 | |||||||||||||||
Production costs applicable to sales, including depreciation, depletion and amortization (GAAP) | — | $ | 8,914 | $ | 8,914 | $ | 18,694 | $ | 20,604 | |||||||||||
(1) | By-product credits are based upon production units and the period’s average metal price for the purposes of reporting cash costs per ounce. | |
(2) | Amounts represent two and five months ended May 31, 2006, respectively. |
121
Table of Contents
122
Table of Contents
123
Table of Contents
124
Table of Contents
125
Table of Contents
126
Table of Contents
Positive/Negative | Positive/Negative | |||||||||||||||||||||||
Change in Silver Recovery | Change in Gold Recovery | |||||||||||||||||||||||
1% | 2% | 3% | 1% | 2% | 3% | |||||||||||||||||||
Quantity of recoverable ounces | 1.7 million | 3.5 million | 5.2 million | 13,214 | 26,428 | 39,642 | ||||||||||||||||||
Positive impact on future cost of production per silver equivalent ounce for increases in recovery rates | $1.28 | $2.20 | $2.90 | $ | 0.54 | $ | 1.01 | $ | 1.43 | |||||||||||||||
Negative impact on future cost of production per silver equivalent ounce for decreases in recovery rates | $1.90 | $4.99 | $10.98 | $ | 0.63 | $ | 1.36 | $ | 2.24 |
127
Table of Contents
128
Table of Contents
Six Months Ended | ||||||||
June 30, | ||||||||
2007 | 2006 | |||||||
Current: | ||||||||
United States — Alternative minimum tax | $ | (309 | ) | $ | (469 | ) | ||
United States — Foreign withholding | (666 | ) | (492 | ) | ||||
Foreign — Argentina | (2,906 | ) | (2,511 | ) | ||||
Foreign — Australia | (1,773 | ) | (2,141 | ) | ||||
Deferred: | ||||||||
Foreign — Argentina | (174 | ) | 492 | |||||
Foreign — Australia | (361 | ) | 199 | |||||
Foreign — Chile | (739 | ) | 2,441 | |||||
Income tax provision | $ | (6,928 | ) | $ | (2,481 | ) | ||
129
Table of Contents
Six Months Ended | ||||
June 30, 2006 | ||||
Sales of metal | $ | 11,223 | ||
Production costs applicable to sales | (8,233 | ) | ||
Depreciation and depletion | (681 | ) | ||
Mining exploration | (279 | ) | ||
Other | (62 | ) | ||
Income from discontinued operations | $ | 1,968 | ||
Gain on sale of net assets of discontinued operations | 11,159 | |||
Net income from discontinued operations | $ | 13,127 | ||
130
Table of Contents
131
Table of Contents
Year Ended | ||||||||
December 31, | ||||||||
2006 | 2005 | |||||||
Current: | ||||||||
United States — Alternative minimum tax | $ | (900 | ) | $ | 212 | |||
United States — Foreign withholding | (713 | ) | — | |||||
Foreign — Argentina | (4,842 | ) | (66 | ) | ||||
Foreign — Australia | (4,673 | ) | — | |||||
Deferred: | ||||||||
Foreign — Argentina | 65 | 929 | ||||||
Foreign — Australia | (93 | ) | (404 | ) | ||||
Foreign — Chile | 2,930 | (2,154 | ) | |||||
Income tax benefit (provision) | $ | (8,226 | ) | $ | (1,483 | ) | ||
Year Ended December 31, | ||||||||
2006 | 2005 | |||||||
Sales of metal | $ | 11,223 | $ | 16,052 | ||||
Production costs applicable to sales | (8,233 | ) | (16,698 | ) | ||||
Depreciation and depletion | (681 | ) | (1,996 | ) | ||||
Mining exploration | (279 | ) | (1,361 | ) | ||||
Other | (95 | ) | (192 | ) | ||||
Income (loss) from discontinued operations, net of taxes | 1,935 | (4,195 | ) | |||||
Gain on sales of net assets of discontinued operations | 11,132 | — | ||||||
Net income (loss) for discontinued operations, net of taxes | $ | 13,067 | (4,195 | ) | ||||
132
Table of Contents
133
Table of Contents
Year Ended | ||||||||
December 31, | ||||||||
2005 | 2004 | |||||||
Current: | ||||||||
United States — Alternative minimum tax | $ | 212 | $ | 1,382 | ||||
Foreign — Argentina | (66 | ) | — | |||||
Deferred: | ||||||||
Foreign — Argentina | 929 | — | ||||||
Foreign — Australia | (404 | ) | — | |||||
Foreign — Chile | (2,154 | ) | 4,403 | |||||
Income tax benefit (provision) | $ | (1,483 | ) | $ | 5,785 | |||
134
Table of Contents
Year Ended December 31, | ||||||||
2005 | 2004 | |||||||
Sales of metal | $ | 16,052 | $ | 23,759 | ||||
Production costs applicable to sales | (16,698 | ) | (18,637 | ) | ||||
Depreciation and depletion | (1,996 | ) | (1,967 | ) | ||||
Mining exploration | (1,361 | ) | (1,620 | ) | ||||
Other | (192 | ) | (357 | ) | ||||
Income (loss) from discontinued operations | $ | (4,195 | ) | $ | 1,178 | |||
135
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
Cash collected from customers | $ | 212,102 | $ | 136,967 | $ | 109,383 | ||||||
Cash paid to suppliers, employees, etc. | (139,417 | ) | (134,321 | ) | (135,422 | ) | ||||||
Interest received | 17,674 | 9,620 | 4,585 | |||||||||
Interest paid | (921 | ) | (2,186 | ) | (1,507 | ) | ||||||
Discontinued operations | 1,792 | (3,404 | ) | 4,379 | ||||||||
Net cash provided by operating activities | $ | 91,230 | $ | 6,676 | $ | (18,582 | ) | |||||
136
Table of Contents
137
Table of Contents
Payments Due by Period | ||||||||||||||||||||
Less Than | 1-3 | 3-5 | More Than | |||||||||||||||||
Contractual Obligations | Total | 1 Year | Years | Years | 5 Years | |||||||||||||||
Convertible debt(1) | $ | 180,000 | $ | — | $ | — | $ | — | $ | 180,000 | ||||||||||
Interest on convertible debt | 38,250 | 2,250 | 4,500 | 4,500 | 27,000 | |||||||||||||||
Operating Lease(2) | 380 | 380 | — | — | — | |||||||||||||||
Capital Lease(3) | 916 | 916 | — | — | — | |||||||||||||||
Kensington Trust(4) | 839 | 345 | 494 | — | — | |||||||||||||||
Hyak Mining Lease | 9,699 | 231 | 462 | 3,462 | 5,544 | |||||||||||||||
Phlahipo Lease with Comibol | 15,270 | 2,121 | 9,825 | 3,324 | — | |||||||||||||||
TDA Grant(5) | 546 | 546 | — | — | — | |||||||||||||||
Reclamation and mine closure(6) | 51,778 | 4,962 | 4,498 | 6,437 | 35,881 | |||||||||||||||
Severance(7) | 5,168 | 2,170 | — | 1,183 | 1,815 | |||||||||||||||
Total | $ | 302,846 | $ | 13,921 | $ | 19,779 | $ | 18,906 | $ | 250,240 | ||||||||||
(1) | The $180.0 million principal amount of 11/4% Debentures due 2024 outstanding at December 31, 2006 are convertible into shares of common stock at the option of the holder on January 15, 2011, 2014 and 2019 unless previously redeemed at a conversion rate of approximately 131.5789 shares of Coeur common stock per $1,000 principal amount of Notes, representing a conversion price of $7.60 per share, subject to adjustment in certain events. | |
Coeur is required to make semi-annual interest payments. The Debentures are redeemable at the option of Coeur before January 18, 2011, if the closing price of Coeur’s common stock over a specified number of trading days has exceeded 150% of the conversion price, and anytime thereafter. The Debentures have no other funding requirements until maturity on January 15, 2024. | ||
(2) | Coeur has entered into various operating lease agreements which expire over a period of one year. | |
(3) | Coeur has entered into various capital lease agreements for commitments principally over the next year. | |
(4) | Purchase obligation for the Kensington property in Alaska. | |
(5) | Coeur obtained a U.S. government grant to promote development in Bolivia. The amount received is expected to be reimbursed in 2007. | |
(6) | Reclamation and mine closure amounts represent Coeur’s estimate of the discounted cash flows of its legal obligation to reclaim and remediate mining properties. This amount will increase over the passage of time for accretion of the obligation and will decrease as reclamation and remediation work is completed. Amounts shown on table are undiscounted. | |
(7) | Severance amounts represent a termination benefit program at the Rochester mine as the mine approaches. |
138
Table of Contents
139
Table of Contents
140
Table of Contents
141
Table of Contents
Name | Age | Positions with Coeur | Since | |||||||
Dennis E. Wheeler | 64 | Chairman of the Board Chief Executive Officer and President | 1992 1986 | |||||||
James A. Sabala | 53 | Executive Vice President, Chief Financial Officer and Treasurer | 2003 | |||||||
Richard Weston | 55 | Senior Vice President, Operations | 2007 | |||||||
Donald J. Birak | 54 | Senior Vice President, Exploration | 2004 | |||||||
James K. Duff | 62 | President, South American Operations | 2005 | |||||||
Alan L. Wilder | 58 | Senior Vice President, Project Development | 2004 | |||||||
Mitchell J. Krebs | 35 | Senior Vice President, Corporate Development | 2003 | |||||||
Kelli C. Kast | 40 | Vice President, General Counsel and Corporate Secretary | 2005 | |||||||
Luke J. Russell | 51 | Vice President, Environmental Services | 2005 | |||||||
Tom T. Angelos | 51 | Vice President, Controller and Chief Accounting Officer | 2004 | |||||||
Carolyn S. Turner | 39 | Assistant Treasurer | 2006 |
142
Table of Contents
Name | Age | Positions with Coeur | Since | |||||||
Dennis E. Wheeler | 64 | Chairman of the Board | 1992 | |||||||
Chief Executive Officer and President | 1986 | |||||||||
Director | 1978 | |||||||||
James J. Curran | 68 | Director | 1989 | |||||||
John H. Robinson | 57 | Director | 1998 | |||||||
Robert E. Mellor | 64 | Director | 1998 | |||||||
Timothy R. Winterer | 70 | Director | 1998 | |||||||
J. Kenneth Thompson | 55 | Director | 2002 | |||||||
Andrew Lundquist | 46 | Director | 2005 | |||||||
Alex Vitale | 42 | Director | 2005 | |||||||
Sebastian Edwards | 53 | Director | 2007 |
143
Table of Contents
144
Table of Contents
145
Table of Contents
146
Table of Contents
147
Table of Contents
• | Provides alignment with Coeur’s business objectives and strategic priorities | |
• | Provides transparency to investors and executives | |
• | Balances growth and profitability | |
• | Balances financial and operational performance |
148
Table of Contents
• | Silver production of 16,429,872 million ounces and gold production of 128,994 ounces | |
• | Silver cash cost per ounce of $3.81 after adjustment for by-product credits | |
• | Operating net income (before extraordinary charges) of $20,010,000 | |
• | Cash flow return on investment of 6.76% (including adjustment for scale) |
149
Table of Contents
CEO: | 175 | % | ||
CFO: | 120 | % | ||
Other Named Executive Officers: | 90 | % |
150
Table of Contents
151
Table of Contents
• | The continued payment of the executive’s full base salary for the term; | |
• | Short-term and long-term bonuses at 100% of the target levels under the AIP and LTIP provided at the time of the termination; and | |
• | The continued participation in Coeur’s welfare benefits plans to include health, dental, disability, and life insurance for the term. |
152
Table of Contents
• | The continued payment of the executive’s full base salary; | |
• | Short-term and long-term bonuses at 100% of the target levels provided at the time of the termination under the AIP and LTIP; | |
• | The continued payment of all medical, dental and long-term disability benefits or costs of benefits; | |
• | Acceleration of the exercise date and vesting of all outstanding stock options, restricted stock, performance plan awards and performance shares granted by Coeur under the executive compensation programs described above; and | |
• | The granting to the executive of continued vesting credit for purposes of determining the executive’s retirement benefits under Coeur’s Retirement Plan. |
153
Table of Contents
Change in | ||||||||||||||||||||||||||||||||||||
Pension Value | ||||||||||||||||||||||||||||||||||||
and | ||||||||||||||||||||||||||||||||||||
Nonqualified | ||||||||||||||||||||||||||||||||||||
Non-Equity | Deferred | |||||||||||||||||||||||||||||||||||
Stock | Option | Incentive Plan | Compensation | All Other | ||||||||||||||||||||||||||||||||
Salary | Bonus | Awards | Awards | Compensation | Earnings | Compensation | Total | |||||||||||||||||||||||||||||
Name and Principal Position | Year | ($) | ($) | ($) | ($) | ($) | ($) | ($) | ($) | |||||||||||||||||||||||||||
(a) | (b) | (c) | (d) | (e) | (f) | |||||||||||||||||||||||||||||||
Dennis E. Wheeler, Chairman, President & Chief Executive Officer | 2006 | $ | 539,438 | — | $ | 518,943 | $ | 426,619 | $ | 335,790 | — | $ | 77,156 | $ | 1,897,946 | |||||||||||||||||||||
James A. Sabala, Executive Vice President & Chief Financial Officer | 2006 | $ | 268,333 | — | $ | 146,559 | $ | 125,003 | $ | 114,600 | — | $ | 36,539 | $ | 691,034 | |||||||||||||||||||||
James K. Duff, President South American Operations | 2006 | $ | 267,150 | — | $ | 144,839 | $ | 41,388 | $ | 96,708 | — | $ | 17,600 | $ | 567,685 | |||||||||||||||||||||
Alan L. Wilder, Senior Vice President Project Development | 2006 | $ | 226,050 | $ | 50,000 | $ | 82,017 | $ | 70,251 | $ | 79,150 | — | $ | 31,451 | $ | 538,919 | ||||||||||||||||||||
Donald J. Birak, Senior Vice President Exploration | 2006 | $ | 220,912 | — | $ | 89,997 | $ | 81,624 | $ | 86,387 | — | $ | 32,361 | $ | 511,281 |
154
Table of Contents
155
Table of Contents
Long Term Compensation | ||||||||||||||||||||||||||||||||
Annual Compensation | Awards | Payouts | ||||||||||||||||||||||||||||||
Other | Restricted | Shares | ||||||||||||||||||||||||||||||
Annual | Stock | Underlying | Payouts | All Other | ||||||||||||||||||||||||||||
Salary | Bonus | Compensation | Awards | Options | LTIP | Compensation | ||||||||||||||||||||||||||
Name and Principal Position | Year | ($) | ($) | ($) | ($)(3) | (#Sh) | Payouts ($) | ($) | ||||||||||||||||||||||||
(1) | (2) | (3) | (4) | (5) | ||||||||||||||||||||||||||||
Dennis E. Wheeler, | 2005 | $ | 525,000 | $ | 455,569 | — | $ | 427,562 | 207,237 | — | $ | 51,770 | ||||||||||||||||||||
Chairman, President & | 2004 | 503,935 | 384,394 | — | 406,534 | 109,971 | — | 55,400 | ||||||||||||||||||||||||
Chief Executive Officer | ||||||||||||||||||||||||||||||||
James A. Sabala, | 2005 | $ | 250,000 | $ | 147,375 | — | $ | 122,159 | 59,211 | — | $ | 24,650 | ||||||||||||||||||||
Executive Vice | 2004 | 244,411 | 117,000 | — | 121,962 | 32,991 | — | 86,516 | (6) | |||||||||||||||||||||||
President & Chief Financial Officer | ||||||||||||||||||||||||||||||||
Alan L. Wilder, | 2005 | $ | 220,000 | $ | 104,940 | — | $ | 89,583 | 43,421 | — | $ | 19,562 | ||||||||||||||||||||
Senior Vice President | 2004 | 89,041 | 45,238 | — | — | — | — | 2,507 | ||||||||||||||||||||||||
Project Development | ||||||||||||||||||||||||||||||||
Mitchell J. Krebs | 2005 | $ | 216,000 | $ | 111,024 | — | $ | 58,635 | 28,421 | — | 21,154 | |||||||||||||||||||||
Vice President, | 2004 | 212,397 | 85,536 | — | 58,542 | 15,836 | — | 23,622 | ||||||||||||||||||||||||
Corporate Development | ||||||||||||||||||||||||||||||||
Donald J. Birak(7), | 2005 | $ | 211,667 | $ | 110,794 | — | $ | 83,476 | 40,461 | — | $ | 53,186 | (8) | |||||||||||||||||||
Senior Vice President | 2004 | 193,531 | 71,067 | — | 83,343 | 22,544 | — | 78,672 | (9) | |||||||||||||||||||||||
Exploration |
(1) | Annual incentive payments under the AIP are paid in cash and based on target award levels established by the Compensation Committee at the beginning of each annual performance period and vary depending upon each participant’s responsibilities and base salary. Awards under the AIP are paid after the annual performance period and vary from 0% to 200% of the targets based on actual performance. During 2004 and 2005, 50% of the award value was based on our Company’s overall financial performance and 50% was based on the participant’s individual performance. Financial objectives underlying the measurement of our Company’s performance are based on certain performance data relating to production, cash costs, net income, reserves and cash flow return on investment performance. The amounts reported above for 2004, and 2005 were paid in the first quarter of 2005 and 2006, respectively. | |
(2) | Does not report perquisites amounting to less than the lesser of $50,000 or 10% of total salary and bonus. | |
(3) | On February 16, 2005, the Board of Directors awarded a total of 297,794 restricted shares, of which 109,072 shares were issued to Mr. Wheeler, 31,163 shares were issued to Mr. Sabala, 22,853 shares were issued to Mr. Wilder, 14,958 shares were issued to Mr. Krebs, 21,295 shares were issued to Mr. Birak and between 5,402 and 28,566 shares were issued to each of our 13 other executive officers. The aggregate number and market value (based on the $4.00 per share closing price of the shares on the New York Stock Exchange on December 31, 2005) of the restricted shares of common stock granted and held by the above executive officers at December 31, 2005, were as follows: Dennis E. Wheeler — 314,199 shares ($1,256,796), James A. Sabala -129,212 shares ($516,848), Alan L. Wilder — 22,853 shares ($91,412), Mitchell J. Krebs — 70,727 shares ($282,908), and Donald J. Birak — 31,708 shares ($126,832). | |
(4) | Reports the number of shares underlying nonqualified stock options and incentive stock options granted under the LTIP with respect to each of the respective years. | |
(5) | Includes contributions to the Defined Contribution and 401(k) Retirement Plan (the “Retirement Plan”) and amounts credited to our Non-Qualified Supplemental Retirement and Deferred Compensation Plan (the |
156
Table of Contents
“Supplemental Plan”) prior to its termination and for cash payments in lieu of contributions to the Supplemental Plan thereafter. All employees are eligible to participate in the Retirement Plan. The amount of our annual contribution is determined annually by the Board of Directors and may not exceed 15% of the participants’ aggregate compensation. However, for the years 2004 and 2005, the contribution was 5%. In addition, the Retirement Plan provides for an Employee Savings Plan which allows each employee to contribute up to 100% of compensation, subject to a maximum contribution of $14,000 and an additional $4,000catch-up if age 50 or over. We contribute an amount equal to 50% of the first 6% of any such contributed amount. Accrued benefits under the Retirement Plan are fully vested after five years of employment on the Defined Contribution and the 401(k) vests immediately. Retirement benefits under the Retirement Plan are based on a participant’s investment fund account upon retirement. In 2005, each of Messrs. Wheeler, Sabala, Wilder, Krebs and Birak were credited with Company contributions of $16,800, $16,800, $16,800, $16,577, and $16,800, respectively, under the Retirement Plan. In 2005, each of Messrs. Wheeler, Sabala, Wilder, Krebs and Birak were credited with additional contribution based on 5% of their income in excess of the above referenced retirement plan limit, of $34,970, $7,850, $2,762, $4,577, and $3,671, respectively. | ||
(6) | This amount includes reimbursable moving expenses of $58,916. | |
(7) | Mr. Birak commenced his employment with us on February 1, 2004 as Senior Vice President, Exploration. | |
(8) | Includes $31,194 of reimbursable moving expenses. | |
(9) | Includes $63,988 of reimbursable moving expenses. |
All Other | All Other | Grant | ||||||||||||||||||||||||||||||||||||||||||
Stock | Option | Date | ||||||||||||||||||||||||||||||||||||||||||
Awards: | Awards: | Exercise | Fair | |||||||||||||||||||||||||||||||||||||||||
Estimated Future Payouts Under | Estimated Future Payouts | Number | Number of | or Base | Value of | |||||||||||||||||||||||||||||||||||||||
Non-Equity Incentive Plan Awards | Under Equity Incentive Plan Awards | of Shares | Securities | Price of | Stock and | |||||||||||||||||||||||||||||||||||||||
Grant | Threshold | Target | Maximum | Threshold | Target | Maximum | of Stock | Underlying | Option | Option | ||||||||||||||||||||||||||||||||||
Date | ($) | ($) | ($) | (#) | (#) | (#) | or Units | Options | Awards | Award | ||||||||||||||||||||||||||||||||||
Name | (a) | (b) | (b) | (b) | (c) | (c) | (c) | (#)(d) | (#)(e) | ($/Sh)(f) | (g) | |||||||||||||||||||||||||||||||||
Dennis E. Wheeler, | 2/20/2006 | $ | 170,625 | $ | 341,250 | $ | 682,500 | 15,342 | 61,369 | 122,738 | 61,369 | 92,284 | $ | 5.14 | $ | 630,863 | ||||||||||||||||||||||||||||
Chairman, President & Chief Executive Officer | ||||||||||||||||||||||||||||||||||||||||||||
James A. Sabala, | 2/20/2006 | $ | 56,250 | $ | 112,500 | $ | 225,000 | 5,253 | 21,012 | 42,024 | 21,012 | 31,597 | $ | 5.14 | $ | 216,000 | ||||||||||||||||||||||||||||
Executive Vice President & Chief Financial Officer | ||||||||||||||||||||||||||||||||||||||||||||
James K. Duff, | 2/20/2006 | $ | 52,000 | $ | 104,000 | $ | 208,000 | 3,908 | 15,630 | 31,260 | 15,630 | 23,504 | $ | 5.14 | $ | 160,675 | ||||||||||||||||||||||||||||
President, South American Operations | ||||||||||||||||||||||||||||||||||||||||||||
Alan L. Wilder, | 2/20/2006 | $ | 44,000 | $ | 88,000 | $ | 176,000 | 3,307 | 13,226 | 26,452 | 13,226 | 19,888 | $ | 5.14 | $ | 135,959 | ||||||||||||||||||||||||||||
Senior Vice President Project Development | ||||||||||||||||||||||||||||||||||||||||||||
Donald J. Birak, | 2/20/2006 | $ | 43,000 | $ | 86,000 | $ | 172,000 | 3,231 | 12,925 | 25,850 | 12,925 | 19,436 | $ | 5.14 | $ | 132,867 | ||||||||||||||||||||||||||||
Senior Vice President Exploration |
(a) | Date of Grants for 2006 under the LTIP. |
157
Table of Contents
(b) | The dollar value of the estimated future payout upon satisfaction of the conditions in question under non-equity incentive plan awards granted in the fiscal year, or the applicable range of estimated payouts denominated in dollars (threshold, target, and maximum amount). | |
(c) | The number of performance shares of stock, to be paid out or vested upon satisfaction of the conditions in question, or the applicable range of estimated payouts denominated in the number of shares of stock, or the number of shares of underlying options under the award (threshold at 25%, target at 100%, and maximum amount at 200%). Determined by comparison of Coeur’s total shareholder returns to its peers. In addition, refer to the discussion in the LTIP Section of the “Compensation Discussion and Analysis.” | |
(d) | The number of shares of stock (e.g. restricted stock) granted in the fiscal year that are not required to be disclosed in the table under “Estimated Future Payouts Under Equity Incentive Plan Awards.” | |
(e) | The number of shares underlying options granted in the fiscal year that are not required to be disclosed in the table under “Estimated Future Payouts Under Equity Incentive Plan Awards.” | |
(f) | The per-share exercise or base price of the options granted in the fiscal year. | |
(g) | Fair Market Value of stocks and options granted on the award date. |
Equity | ||||||||||||||||||||||||||||||||||||
Stock Awards | Incentive | |||||||||||||||||||||||||||||||||||
Equity | Plan | |||||||||||||||||||||||||||||||||||
Incentive | Awards: | |||||||||||||||||||||||||||||||||||
Options | Plan | Market or | ||||||||||||||||||||||||||||||||||
Awards | Awards: | Payout | ||||||||||||||||||||||||||||||||||
Equity | Number of | Value of | ||||||||||||||||||||||||||||||||||
Incentive | Market | Unearned | Unearned | |||||||||||||||||||||||||||||||||
Plan | Number | Value of | Shares, | Shares, | ||||||||||||||||||||||||||||||||
Awards: | of Shares | Shares or | Units or | Units or | ||||||||||||||||||||||||||||||||
Number of | Number of | or Units | Units of | Other | Other | |||||||||||||||||||||||||||||||
Number of | Securities | Securities | of Stock | Stock | Rights | Rights | ||||||||||||||||||||||||||||||
Securities | Underlying | Underlying | that have | that | that | that | ||||||||||||||||||||||||||||||
Underlying | Unexercised | Unexercised | Option | Note | have | have Not | have Not | |||||||||||||||||||||||||||||
Unexercised | Options (#) | Unearned | Exercise | Option | Vested | Note | Vested | Vested | ||||||||||||||||||||||||||||
Options (#) | Unexercisable | Options | Price | Expiration | (#) | Vested | (#) | ($) | ||||||||||||||||||||||||||||
Name | Exercisable | (a) | (#) | ($) | Date | (b) | ($) | (c) | (d) | |||||||||||||||||||||||||||
Dennis E. Wheeler, | 26,820 | — | $ | 3.56 | 3/21/2010 | 153,196 | $ | 735,987 | 61,369 | $ | 315,437 | |||||||||||||||||||||||||
Chairman, President & | 218,586 | — | $ | .74 | 12/17/2011 | |||||||||||||||||||||||||||||||
Chief Executive | 27,712 | — | $ | 1.23 | 3/19/2012 | |||||||||||||||||||||||||||||||
Officer | 223,506 | — | $ | 1.85 | 9/17/2012 | |||||||||||||||||||||||||||||||
62,553 | — | $ | 1.63 | 10/2/2012 | ||||||||||||||||||||||||||||||||
73,314 | 36,657 | — | $ | 7.09 | 2/19/2014 | |||||||||||||||||||||||||||||||
69,080 | 138,157 | — | $ | 3.92 | 2/16/2015 | |||||||||||||||||||||||||||||||
92,284 | — | $ | 5.14 | 2/20/2016 | ||||||||||||||||||||||||||||||||
James A. Sabala, | 21,994 | 10,997 | — | $ | 7.09 | 2/19/2014 | 47,521 | $ | 230,094 | 21,012 | $ | 108,002 | ||||||||||||||||||||||||
Executive Vice | 19,738 | 39,473 | — | $ | 3.92 | 2/16/2015 | ||||||||||||||||||||||||||||||
President & Chief | 31,597 | — | $ | 5.14 | 2/20/2016 | |||||||||||||||||||||||||||||||
Financial Officer | ||||||||||||||||||||||||||||||||||||
James K. Duff, | — | 23,504 | — | $ | 5.14 | 2/20/2016 | 15,630 | $ | 80,338 | 15,630 | $ | 80,338 | ||||||||||||||||||||||||
President, South American Operations | ||||||||||||||||||||||||||||||||||||
Alan L. Wilder, | 14,474 | 28,947 | — | $ | 3.92 | 2/16/2015 | 28,461 | $ | 127,703 | 13,226 | $ | 67,982 | ||||||||||||||||||||||||
Senior Vice President Project Development | 19,888 | — | $ | 5.14 | 2/20/2016 | |||||||||||||||||||||||||||||||
Donald J. Birak, | 15,030 | 7,514 | — | $ | 7.09 | 2/19/2014 | 31,039 | $ | 149,862 | 12,925 | $ | 66,435 | ||||||||||||||||||||||||
Senior Vice President | 13,488 | 26,973 | — | $ | 3.92 | 2/16/2015 | ||||||||||||||||||||||||||||||
Exploration | 19,436 | — | $ | 5.14 | 2/20/2016 |
158
Table of Contents
(a) | The total number of stock options unvested. For Mr. Wheeler 36,657 vests 02/19/07; 69,079 vests 02/16/07; 69,078 vests 02/16/08; 30,762 vests 02/20/07; 30,761 vests 02/20/08; and 30,761 vests 02/20/09. For Mr. Sabala 10,997 vests 02/19/07; 19,737 vests 02/16/07; 19,736 vests 02/16/08; 10,533 vests 02/20/07; 10,532 vests 02/20/08; and 10,532 vests 02/20/09. For Mr. Duff 7,835 vests 02/20/07; 7,835 vests 02/20/08; and 7,834 vests 02/20/09. For Mr. Wilder 14,474 vests 02/16/07; 14,473 vests 02/16/08; 6,630 vests 02/20/07; 6,629 vests 02/20/08; and 6,629 vests 02/20/09. For Mr. Birak 7,514 vests 02/19/07; 13,487 vests 02/16/07; 13,486 vests 02/16/08; 6,479 vests 02/20/07; 6,479 vests 02/20/08; and 6,478 vests 02/20/09. | |
(b) | The total number of shares of stock granted and unvested. For Mr. Wheeler 19,113 vests 02/19/07; 36,357 vests 02/16/07; 20,457 vests 02/20/07; 36,357 vests 02/16/08; 20,456 vests 02/20/08; and 20,456 vests 02/20/09. For Mr. Sabala 5,734 vests 02/19/07; 10,388 vests 02/16/07; 7,004 vests 02/20/07; 10,387 vests 02/16/08; 7,004 vests 02/20/08; and 7,004 vests 02/20/09. For Mr. Duff 5,210 vests 02/20/07; 5,210 vests 02/20/08; and 5,210 vests 02/20/09. For Mr. Wilder 7,618 vests 02/16/07; 4,409 vests 02/20/07; 7,617 vests 02/16/08; 4,409 vests 02/20/08; and 4,408 vests 02/20/09. For Mr. Birak 3,918 vests 02/19/07; 7,098 vests 02/16/07; 4,309 vests 02/20/07; 7,098 vests 02/16/08; 4,308 vests 02/20/08; and 4,308 vests 02/20/09. | |
(c) | The total number of performance shares which do not vest until three years from date of grant. | |
(d) | The total value having fair market value at close of business on date of grant. |
Option Awards | Stock Awards | |||||||||||||||
Number of Shares | Value Realized | Number of Shares | ||||||||||||||
Acquired on | on Exercise | Acquired on Vesting | Value Realized on | |||||||||||||
Name | Exercise (#) | ($)(a) | (#) | Vesting (#)(b) | ||||||||||||
Dennis E. Wheeler, | 140,348 | $ | 628,866 | 122,137 | $ | 659,603 | ||||||||||
Chairman, President & Chief Executive Officer | ||||||||||||||||
James A. Sabala, | — | — | 57,788 | $ | 319,014 | |||||||||||
Executive Vice President & Chief Financial Officer | James K. Duff, | — | — | 41,666 | $ | 237,913 | ||||||||||
President, South American Operations | ||||||||||||||||
Alan L. Wilder, | — | — | 7,618 | $ | 37,861 | |||||||||||
Senior Vice President Project Development | Donald J. Birak, | — | — | 11,017 | $ | 55,421 | ||||||||||
Senior Vice President Exploration |
(a) | The aggregate dollar value realized upon exercise of options (i.e., the difference between the market price of the underlying shares at exercise and the exercise price), or upon the transfer of an award for value. | |
(b) | The aggregate dollar value realized upon vesting of stock (i.e., the number of shares times the market price of the underlying shares on the vesting date), or upon the transfer of an award for value. |
159
Table of Contents
Acceleration and | ||||||||||||||||||||||||
Continuation of | ||||||||||||||||||||||||
Equity Awards | ||||||||||||||||||||||||
Cash | Incremental | Continuation of | (Unamortized | Excise | ||||||||||||||||||||
Severance | Pension | Medical/Welfare | Expenses as of | Tax | Total | |||||||||||||||||||
Payments | Benefit | Benefits | 12/31/06) | Gross-up | Termination | |||||||||||||||||||
Name and Principal Position | (a) | (Present Value) | (Present Value)(b) | (c) | (d) | Benefits | ||||||||||||||||||
Dennis E. Wheeler, Chairman, President & Chief Executive Officer Not for cause-involuntary | 5,515,653 | — | 58,336 | 541,584 | — | 6,115,573 | ||||||||||||||||||
Death & Disability | 892,238 | — | — | — | — | 892,238 | ||||||||||||||||||
Not for cause-voluntary under age 65 | — | — | — | — | — | — | ||||||||||||||||||
Termination subsequent to aChange-in-Control | 5,515,653 | — | 58,336 | 541,584 | 2,633,696 | 8,749,269 | ||||||||||||||||||
James A. Sabala, Executive Vice President & Chief Financial Officer Not for cause-involuntary | 1,453,166 | — | 23,436 | 202,504 | — | 1,679,106 | ||||||||||||||||||
Death & Disability | — | — | — | — | — | — | ||||||||||||||||||
Not for cause-voluntary under age 65 | — | — | — | — | — | — | ||||||||||||||||||
Termination subsequent to aChange-in-Control | 1,453,166 | — | 24,924 | 202,504 | — | 1,680,594 | ||||||||||||||||||
James K. Duff, President South American Operations Not for cause-involuntary | 922,710 | — | 17,475 | 117,739 | — | 1,057,924 | ||||||||||||||||||
Death & Disability | — | — | — | — | — | — | ||||||||||||||||||
Not for cause-voluntary under age 65 | — | — | — | — | — | — | ||||||||||||||||||
Termination subsequent to aChange-in-Control(e) | 481,400 | — | 24,789 | 117,739 | — | 623,928 | ||||||||||||||||||
Alan L. Wilder, Senior Vice President Project Development Not for cause-involuntary | 798,334 | — | 17,172 | 128,922 | — | 944,428 | ||||||||||||||||||
Death & Disability | — | — | — | — | — | — | ||||||||||||||||||
Not for cause-voluntary under age 65 | — | — | — | — | — | — | ||||||||||||||||||
Termination subsequent to aChange-in-Control(e) | 550,769 | — | 24,384 | 128,922 | — | 704,075 | ||||||||||||||||||
Donald J. Birak, Senior Vice President Exploration Not for cause-involuntary | 780,626 | — | 17,333 | 127,582 | — | 925,541 | ||||||||||||||||||
Death & Disability | — | — | — | — | — | — | ||||||||||||||||||
Not for cause-voluntary under age 65 | — | — | — | — | — | — | ||||||||||||||||||
Termination subsequent to aChange-in-Control(e) | 779,697 | — | 24,599 | 127,582 | — | 931,878 |
(a) | Cash severance payments consist of base salary, annual incentive plan at target, and cash value of long-term incentive plan at target, multiplied by the contract life. In the case of Mr. Wheeler, contract term forchange-in-control and employment agreement is three years; for Mr. Sabala, contract term for |
160
Table of Contents
change-in-control and employment agreement is two years; for the other Named Executive Officers, contract term is two years forchange-in-control and 18 months for employment agreements. | ||
(b) | Represents the net present value of medical, life, accidental death, and disability for the term of the contract. | |
(c) | Represents any unvested stock options, restricted stock, or other equity awards remaining to be expensed. | |
(d) | Uponchange-in-control, Mr. Wheeler is entitled to be reimbursed for the excise taxes as a result of Section 280 (G) excise tax rules. | |
(e) | Messrs. Duff, Wilder, and Birak would be limited by Golden Parachute requirements which cap benefits. |
Change | ||||||||||||||||||||||||||||
in Pension | ||||||||||||||||||||||||||||
Value and | ||||||||||||||||||||||||||||
Nonqualified | ||||||||||||||||||||||||||||
Fees Earned | Non-Equity | Deferred | ||||||||||||||||||||||||||
or Paid | Stock | Option | Incentive Plan | Compensation | All Other | |||||||||||||||||||||||
in Cash | Awards | Awards | Compensation | Earnings | Compensation | Total | ||||||||||||||||||||||
Name | ($) (a) | ($) (b) | ($) (c) | ($) (d) | ($) (e) | ($) (f) | ($) | |||||||||||||||||||||
Cecil D. Andrus | $ | 60,503 | $ | 9,998 | — | — | — | $ | 70,501 | |||||||||||||||||||
James J. Curran | $ | 69,253 | $ | 9,998 | — | — | — | — | $ | 79,251 | ||||||||||||||||||
Andrew Lundquist | $ | 27,319 | $ | 39,997 | — | — | — | — | $ | 67,316 | ||||||||||||||||||
Robert E. Mellor | $ | 65,503 | $ | 9,998 | — | — | — | — | $ | 75,501 | ||||||||||||||||||
John H. Robinson | $ | 56,504 | $ | 19,996 | — | — | — | — | $ | 76,500 | ||||||||||||||||||
Timothy R. Winterer | $ | 53,754 | $ | 19,996 | — | — | — | — | $ | 73,750 | ||||||||||||||||||
J. Kenneth Thompson | $ | 56,001 | $ | 29,999 | — | — | — | — | $ | 86,000 | ||||||||||||||||||
Alex Vitale | $ | 45,516 | $ | 9,998 | — | — | — | — | $ | 55,514 |
(a) | The aggregate dollar amount of all fees earned or paid in cash for services as a director, including annual retainer fees, committee and/or chairmanship fees, and meeting fees. | |
(b) | Each director must receive no less than $10,000 of the annual director’s fee in common stock. Stock is granted in full shares which may not equal exactly $10,000. The total number of shares held under outstanding stock awards by each director as of December 31, 2006, is as follows: Cecil D. Andrus — 5,102, James J. Curran — 5,102, Andrew Lundquist — 12,011, Robert E. Mellor — 5,102, John H. Robinson — 10,105, J. Kenneth Thompson — 25,009, Alex Vitale — 7,669, and Timothy R. Winterer — 12,338. | |
(c) | For awards of stock options, the aggregate grant date fair value computed in accordance with FAS 123(R). The aggregate number of shares subject to outstanding options held by each director as of December 31, 2006, is as |
161
Table of Contents
follows: Cecil D. Andrus — 13,359, James J. Curran — 177,513, Andrew Lundquist — 0, Robert E. Mellor — 33,545, John H. Robinson — 49,325, J. Kenneth Thompson — 66,349, Alex Vitale — 0, and Timothy R. Winterer — 68,968. |
(d) | Coeur does not have non-equity incentive plans for directors. | |
(e) | Coeur does not maintain a defined benefit plan for directors. | |
(f) | Coeur has no other compensation plan for directors other than those addressed in columns (b) and (c). |
Shares Beneficially | Percent of | |||||||
Owned | Outstanding | |||||||
James J. Curran | 184,702 | (1)(2) | * | |||||
Sebastian Edwards | 8,767 | (2) | * | |||||
Andrew Lundquist | 22,703 | (2) | * | |||||
Robert E. Mellor | 40,734 | (2) | * | |||||
John H. Robinson | 65,997 | (2) | * | |||||
J. Kenneth Thompson | 98,792 | (1)(2) | * | |||||
Alex Vitale | 12,098 | (2) | * | |||||
Dennis E. Wheeler | 1,471,160 | (1)(2) | .53 | |||||
Timothy R. Winterer | 89,656 | (2) | * | |||||
Donald J. Birak | 123,487 | (2) | * | |||||
James K. Duff | 87,821 | (2) | * | |||||
James A. Sabala | 193,524 | (2) | * | |||||
Alan L. Wilder | 93,955 | (2) | * | |||||
All executive officers and directors as a group (18 persons) | 2,800,197 | (2) | 1.01 |
(*) | Holding constitutes less than 0.1% of the outstanding shares. | |
(1) | Individual shares investment and voting powers over certain of his shares with his wife. The other directors have sole investment and voting power over their shares. | |
(2) | Holding includes the following shares which may be acquired upon the exercise of exercisable options outstanding under the 1989/2003 Long-Term Incentive Plans and the 2005 Non-Employee Directors’ Stock Option Plan: James J. Curran — 177,513 shares; Sebastian Edwards — 0 shares; Andrew Lundquist — 0 shares; Robert E. Mellor — 33,545 shares; John H. Robinson — 49,375 shares; J. Kenneth Thompson — 66,349 shares; Alex Vitale — 0 shares; Dennis E. Wheeler — 838,069 shares; Timothy R. Winterer — 68,968 shares; Donald J. Birak — 55,998 shares; James K. Duff — 7,835 shares; James A. Sabala — |
162
Table of Contents
82,999 shares; Alan Wilder — 35,578 shares; and all directors and executive officers as a group — 1,478,587 shares. |
163
Table of Contents
164
Table of Contents
• | the Palmarejo Project (including the Trogan license area), Chihuahua; | |
• | the Yecora Gold-Silver project, Sonora (on the Chihuahua border); and | |
• | the El Realito Gold-Silver project, Chihuahua. |
165
Table of Contents
166
Table of Contents
167
Table of Contents
Norman A. Seckold (Chairman) | Director since February 1, 1994 | |
Dudley R. Leitch | Director since March 26, 1998 | |
Peter J. Nightingale (Director and Company Secretary) | Director since March 4, 2004 | |
Kenneth M. Phillips | Director since February 1, 1994 | |
P. Martin Holt (alternate for Peter J. Nightingale) | Director since September 9, 2005 | |
Anthony J. McClure (alternate for Kenneth M. Phillips) | Director since November 26, 2003 |
168
Table of Contents
169
Table of Contents
Board Meetings | Audit Committee Meetings | |||||||||||||||
Number of | ||||||||||||||||
Number of | Number of | Number of | Meetings | |||||||||||||
Meetings Held | Meetings Attended | Meetings Held | Attended | |||||||||||||
Norman A. Seckold | 3 | 3 | — | — | ||||||||||||
Dudley R. Leitch | 3 | 3 | 2 | 2 | ||||||||||||
Peter J. Nightingale | 3 | 3 | — | — | ||||||||||||
Kenneth M. Phillips | 3 | 3 | — | — | ||||||||||||
P. Martin Holt (alternate) | — | — | 2 | 2 | ||||||||||||
Anthony J. McClure (alternate) | — | — | 2 | 2 |
Change in | ||||||||||||||||||||||||||||||||||||
Pension | ||||||||||||||||||||||||||||||||||||
Value and | ||||||||||||||||||||||||||||||||||||
Salary/ | Nonqualified | |||||||||||||||||||||||||||||||||||
Short | Non-Equity | Deferred | ||||||||||||||||||||||||||||||||||
Term | Stock | Option | Incentive Plan | Compensation | All Other | |||||||||||||||||||||||||||||||
Fees | Bonus | Awards | Awards | Compensation | Earnings | Compensation | Total | |||||||||||||||||||||||||||||
Name and Principal Position | Year | (A$) | (A$) | (A$) | (A$) | (A$) | (A$) | (A$) | (A$) | |||||||||||||||||||||||||||
Norman A. Seckold | 2007 | 150,000 | — | — | — | — | — | — | 150,000 | |||||||||||||||||||||||||||
Chairman | 2006 | 150,000 | — | — | — | — | — | — | 150,000 | |||||||||||||||||||||||||||
2005 | 150,000 | — | — | — | — | — | — | 150,000 | ||||||||||||||||||||||||||||
Peter J. Nightingale, | 2007 | 150,000 | — | — | — | — | — | — | 150,000 | |||||||||||||||||||||||||||
Executive Director | 2006 | 150,000 | — | — | — | — | — | — | 150,000 | |||||||||||||||||||||||||||
2005 | 150,000 | — | — | — | — | — | — | 150,000 | ||||||||||||||||||||||||||||
Kenneth M. Phillips, | 2007 | 117,279 | — | — | — | — | — | — | 117,279 | |||||||||||||||||||||||||||
Executive Director | 2006 | 124,071 | — | — | — | — | — | — | 124,071 | |||||||||||||||||||||||||||
2005 | 119,360 | — | — | — | — | — | — | 119,360 | ||||||||||||||||||||||||||||
Dudley R. Leitch, | 2007 | 24,000 | — | — | — | — | — | — | 24,000 | |||||||||||||||||||||||||||
Non-Executive Director | 2006 | 24,000 | — | — | — | — | — | — | 24,000 | |||||||||||||||||||||||||||
2005 | 22,917 | — | — | — | — | — | — | 22,917 | ||||||||||||||||||||||||||||
P. Martin Holt, | 2007 | 20,000 | — | — | — | — | — | — | 20,000 | |||||||||||||||||||||||||||
Alternate director for | 2006 | 30,000 | — | — | — | — | — | — | 30,000 | |||||||||||||||||||||||||||
Peter J. Nightingale | 2005 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Anthony J. McClure, | 2007 | 23,833 | — | — | — | — | — | — | 23,833 | |||||||||||||||||||||||||||
Alternate director for | 2006 | 110,000 | — | — | — | — | — | — | 110,000 | |||||||||||||||||||||||||||
Kenneth M. Phillips | 2005 | 73,000 | — | — | — | — | — | — | 73,000 |
170
Table of Contents
(a) | There are no key management personnel of Bolnisi or its subsidiaries that are not directors and no options or bonuses were granted to directors or executive officers as part of their remuneration. |
Shares Beneficially | ||||||||
Owned | Percent of Outstanding | |||||||
Norman A. Seckold | 38,602,799 | 13.5 | % | |||||
Dudley R. Leitch | 31,185,700 | 10.9 | % | |||||
Peter J. Nightingale | 3,075,000 | 1.1 | % | |||||
Kenneth M. Phillips | 10,000,000 | 3.5 | % | |||||
P. Martin Holt | — | — | ||||||
Anthony J. McClure | — | — | ||||||
All directors and key management personnel as a group (6 persons) | 82,863,499 | 29.0 | % |
171
Table of Contents
172
Table of Contents
173
Table of Contents
• | Establishing Coeur’son-site presence at the Palmarejo Project and facilitating the integration of Coeur personnel with the Bolnisi and Palmarejo teams already in place; | |
• | Completing an assessment of the present status of construction activity at the Palmarejo Project; | |
• | Investigating the development of a combined open pit and underground mine plan and completing an initial estimate of proven and probable reserves at the Palmarejo Project; and | |
• | Continuing exploration initiatives at Palmarejo and formulating a strategy for future exploration activities. |
174
Table of Contents
• | the Guadalupe-Las Animas trend; | |
• | Todos Santos-La Patria-La Virginia-Maclovia trend; | |
• | the Guerra al Tirano trend; and | |
• | the Los Hundidos trend. |
175
Table of Contents
Tonnes | AuEq | AuEq | ||||||||||||||||||||||||||
Resource Category | (Millions) | Au (g/t) | Ag (g/t) | (g/t) | Au(oz) | Ag (Moz) | (Moz) | |||||||||||||||||||||
Measured | 5.4 | 2.22 | 200 | 5.86 | 384,000 | 34.60 | 1.01 | |||||||||||||||||||||
Indicated | 9.1 | 2.00 | 186 | 5.38 | 587,000 | 54.66 | 1.58 | |||||||||||||||||||||
Inferred | 4.0 | 1.31 | 138 | 3.82 | 169,000 | 17.93 | 0.50 |
176
Table of Contents
Tonnes | AuEq | AuEq | ||||||||||||||||||||||||||
Resource Category | (Millions) | Au (g/t) | Ag (g/t) | (g/t) | Au(Oz) | Ag (Moz) | (Moz) | |||||||||||||||||||||
Inferred | 5.7 | 0.83 | 106 | 2.76 | 155,000 | 19.57 | 0.51 |
Tonnes | AuEq | AuEq | ||||||||||||||||||||||||||
Resource Category | (Millions) | Au (g/t) | Ag (g/t) | (g/t) | Au(Oz) | Ag (Moz) | (Moz) | |||||||||||||||||||||
Inferred | 3.6 | 1.49 | 35 | 2.13 | 171,000 | 4.03 | 0.24 |
177
Table of Contents
178
Table of Contents
179
Table of Contents
(all amounts are in thousands of dollars except per share data)
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
$ | $ | |||||||
Balance Sheet | ||||||||
Cash and short-term investments | 17,275,400 | 57,346,800 | ||||||
Plant and equipment | 59,883,200 | 5,541,600 | ||||||
Exploration projects | 47,979,900 | 31,248,400 | ||||||
Total assets | 129,674,300 | 104,350,700 | ||||||
Shareholders’ equity | 104,061,100 | 103,097,300 |
Initial 248-Day | ||||||||||||
Year Ended | Year Ended | Period Ended | ||||||||||
June 30, | June 30, | June 30, | ||||||||||
2007 | 2006 | 2005 | ||||||||||
$ | $ | $ | ||||||||||
Operations | ||||||||||||
Revenues | ||||||||||||
Interest | 1,805,500 | 700,300 | 73,300 | |||||||||
Expenses | ||||||||||||
Administration | 1,311,000 | 1,101,400 | 266,900 | |||||||||
Merger-related expenses | 1,538,700 | — | — | |||||||||
Stock-based compensation | 304,300 | 1,216,200 | 2,488,000 | |||||||||
Share issuance and transaction costs in excess of cash acquired at reverse takeover date | — | — | 1,624,400 | |||||||||
Gain on foreign exchange | (813,500 | ) | (536,400 | ) | (41,300 | ) | ||||||
2,340,500 | 1,781,200 | 4,338,000 | ||||||||||
Net loss | (535,000 | ) | (1,080,900 | ) | (4,264,700 | ) | ||||||
Basic and diluted net loss per share | (0.01 | ) | (0.01 | ) | (0.14 | ) | ||||||
Cash flows | ||||||||||||
Operating activities | (1,132,900 | ) | (468,500 | ) | (1,902,300 | ) | ||||||
Investments in capital assets and exploration projects | (54,184,300 | ) | (25,093,200 | ) | (3,772,900 | ) | ||||||
Financing activities | (1,684,400 | ) | 79,254,100 | 8,559,800 |
180
Table of Contents
Initial 248-Day | ||||||||||||
Year Ended | Year Ended | Period Ended | ||||||||||
June 30, | June 30, | June 30, | ||||||||||
2007 | 2006 | 2005 | ||||||||||
$ | $ | $ | ||||||||||
Remuneration | 512,200 | 462,200 | 118,700 | |||||||||
Professional fees | 183,000 | 128,600 | 40,000 | |||||||||
Investor relations and travel | 290,500 | 271,800 | 74,000 | |||||||||
Stock exchange and transfer agent fees | 92,000 | 77,700 | 7,400 | |||||||||
Capital tax | 45,700 | 51,700 | — | |||||||||
Others | 187,600 | 109,400 | 26,800 | |||||||||
1,311,000 | 1,101,400 | 266,900 |
Net Profit | Net profit | |||||||||||
Revenues | (loss) | (loss) per share | ||||||||||
Period Ended | ($000) | ($000) | $ | |||||||||
June 30, 2007 | 279 | (322 | ) | (0.01 | ) | |||||||
March 31, 2007 | 360 | (151 | ) | — | ||||||||
Dec 31, 2006 | 571 | (546 | ) | (0.01 | ) | |||||||
Sept 30, 2006 | 595 | 484 | 0.01 | |||||||||
June 30, 2006 | 582 | (92 | ) | 0.00 | ||||||||
March 31, 2006 | 51 | (340 | ) | 0.00 | ||||||||
Dec 31, 2005 | 49 | (709 | ) | (0.01 | ) | |||||||
Sept 30, 2005 | 18 | 60 | 0.00 |
181
Table of Contents
182
Table of Contents
183
Table of Contents
Expiration | Exercise | Securities | ||||||||||
Securities | Date | Price | Outstanding | |||||||||
Common shares | n / a | n / a | 91,876,738 | |||||||||
Warrants | October 19, 2007 | $12.50 | 3,947,368 | |||||||||
Options | Up to December 2010 | $1.00 to $3.90 | 3,424,000 |
184
Table of Contents
185
Table of Contents
Name | Age | Positions with Palmarejo | Since | |||||||
James Crombie | 49 | President and Chief Executive Officer | March 2005 | |||||||
Alain Krushnisky, CA | 46 | Chief Financial Officer | December 2005 | |||||||
Carole Plante | 49 | Legal Counsel and Corporate Secretary | March 2005 |
186
Table of Contents
Name | Age | Positions with Palmarejo | Since | |||||||
Norman A. Seckold | 60 | Chairman of the Board | March 2005 | |||||||
David A. Fennell | 54 | Director | January 2005 | |||||||
D. Bruce McLeod | 44 | Director | January 2005 | |||||||
Peter Nightingale | 49 | Director | March 2005 | |||||||
Dudley R. Leitch | 57 | Director | March 2005 | |||||||
Kenneth M. Phillips | 77 | Director | March 2005 | |||||||
Anthony P. Walsh | 55 | Director | March 2005 | |||||||
James Crombie | 49 | Director | January 2005 |
187
Table of Contents
Change in | ||||||||||||||||||||||||||||||||||||
Pension | ||||||||||||||||||||||||||||||||||||
Value and | ||||||||||||||||||||||||||||||||||||
Non-Equity | Nonqualified | |||||||||||||||||||||||||||||||||||
Incentive | Deferred | |||||||||||||||||||||||||||||||||||
Stock | Option | Plan | Compensation | All Other | ||||||||||||||||||||||||||||||||
Salary | Bonus | Awards | Awards | Compensation | Earnings | Compensation | Total | |||||||||||||||||||||||||||||
Name and Principal Position | Year | ($) | ($) | ($) | ($) | ($) | ($) | ($) | ($) | |||||||||||||||||||||||||||
James Crombie, | 2007 | 141,118 | (1) | 27,965 | — | — | — | — | — | 169,083 | ||||||||||||||||||||||||||
President & Chief | 2006 | 145,782 | (1) | — | — | — | — | — | — | 145,782 | ||||||||||||||||||||||||||
Executive Officer | 2005 | 36,671 | (1) | — | — | 789,838 | — | — | — | 826,509 | ||||||||||||||||||||||||||
Alain Krushnisky, | 2007 | 61,625 | — | — | — | — | — | — | 61,625 | |||||||||||||||||||||||||||
Chief Financial Officer | 2006 | 29,688 | (2) | — | — | 356,025 | — | — | — | 385,713 | ||||||||||||||||||||||||||
2005 | — | — | — | — | — | — | — | — |
188
Table of Contents
Note: | There are no long-term compensation programs other than the grant of options pursuant to Palmarejo’s Stock Option Plan. |
(1) | Paid to Reunion Gold Corporation pursuant to a management services agreement. The amount paid in 2005 is for the period from March 21, 2005 to June 30, 2005. See “— Certain Relationships and Related Party Transactions” for more information. | |
(2) | Mr. Krushnisky was appointed Chief Financial Officer of Palmarejo on December 8, 2005. He received this amount under the terms of a consulting agreement with Palmarejo for services rendered from December 8, 2005 to June 30, 2006. |
Option Awards* | Stock Awards | |||||||||||||||
Number of | Number of | |||||||||||||||
Shares Acquired | Value Realized | Shares Acquired | Value Realized | |||||||||||||
Name | on Exercise (#) | on Exercise ($) | on Vesting (#) | on Vesting (#) | ||||||||||||
James Crombie, President & Chief Executive Officer | 200,000 | 1,618,000 | — | — | ||||||||||||
Alain Krushnisky, Chief Financial Officer | 40,000 | 370,000 | — | — |
* | At fiscal year ended June 30, 2007, Mr. Crombie had 1,050,000 exercisable options and 0 unexercisable options. Mr. Krushnisky had 60,000 exercisable options and 50,000 unexercisable options. |
189
Table of Contents
Shares Beneficially | Percent of | |||||||
Owned(1) | Outstanding | |||||||
Bolnisi Gold NL, Sydney, Australia | 66,855,237 | 72.8 | % | |||||
James A. Crombie | 1,562,500 | 1.68 | % | |||||
David A. Fennell | 1,000 | * | ||||||
Bruce McLeod | 220,000 | * | ||||||
Norman Seckold | 500,000 | * | ||||||
Dudley R. Leitch | 500,000 | * | ||||||
Kenneth M. Phillips | 500,000 | * | ||||||
Peter J. Nightingale | 650,000 | * | ||||||
Anthony P. Walsh | 207,500 | * | ||||||
Alain Krushnisky | 61,800 | * | ||||||
Carole Plante | 110,000 | * | ||||||
All executive officers and directors as a group (10 persons) | 4,312,800 | 4.54 | % |
(*) | Holding constitutes less than 1% of the outstanding shares. | |
(1) | Includes the number of shares that could be purchased by exercise of options available within 60 days of August 28, 2007. |
190
Table of Contents
191
Table of Contents
2007 | 2008 | Life of Mine | ||||||||||
Item | $000’s | $000’s | $000’s | |||||||||
Process and Ancillary Facilities | $ | 43,400 | $ | 23,600 | $ | 67,000 | ||||||
Water Supply | ||||||||||||
Tailings Dam | 6,000 | 6,000 | 32,000 | |||||||||
Environmental Dam and Diversions | 1,600 | 6,400 | 8,000 | |||||||||
Workforce Camp | 1,200 | 4,800 | 6,000 | |||||||||
Line Power | — | 9,000 | 9,000 | |||||||||
Power Station and Distribution Owners Costs | 8,000 | 7,000 | 15,000 | |||||||||
Open Pit Mine Capital Costs | 6,000 | 19,700 | 25,700 | |||||||||
Underground Mine Capital Costs | — | 29,890 | 61,000 | |||||||||
Contingency | — | 30,000 | 30,000 | |||||||||
Totals | $ | 66,200 | $ | 136,390 | $ | 253,700 | ||||||
Cumulative Totals | $ | 66,200 | $ | 202,590 | $ | 253,700 | ||||||
192
Table of Contents
Contained Ounces | ||||||||||||||||||||
Tonnes | Au (g/t) | Ag (g/t) | Gold | Silver | ||||||||||||||||
Palmarejo(1) | ||||||||||||||||||||
Measured Resources | 5,100,000 | 2.22 | 197 | 367,000 | 32,520,000 | |||||||||||||||
Indicated Resources | 8,800,000 | 2.01 | 184 | 571,000 | 52,390,000 | |||||||||||||||
Subtotal | 13,900,000 | 938,000 | 84,910,000 | |||||||||||||||||
Inferred Resources | 4,500,000 | 1.39 | 153 | 203,000 | 17,930,000 | |||||||||||||||
Guadalupe(2) | ||||||||||||||||||||
Indicated Resources | 710,000 | 2.15 | 166 | 49,000 | 3,790,000 | |||||||||||||||
Inferred Resources | 8,000,000 | 1.34 | 136 | 345,000 | 35,120,000 | |||||||||||||||
La Patria(3) | ||||||||||||||||||||
Inferred Resources | 3,600,000 | 1.49 | 35 | 171,000 | 4,030,000 |
(1) | 0.8 g/t Au equivalent cut-off applied from surface to 150m depth and 2.5 g/t Au equivalent below 150m from surface. Source: Updated Technical Report dated September 17, 2007. | |
(2) | 0.8 g/t Au equivalent cut-off applied from surface to 150m depth and 2.5 g/t Au equivalent below 150m from surface. Source: Updated Technical Report dated September 17, 2007. | |
(3) | 0.8 g/t Au equivalent cut-off. Source: Updated Technical Report dated September 17, 2007. | |
(4) | An equivalent/tonne = Au grade + Ag grade / 55. Gold equivalent grades are calculated using a gold to silver ratio of 1:55, based on a review of historic gold and silver price ratios as well as projected metallurgical recoveries. |
193
Table of Contents
• | 278,449,735 shares were outstanding and 1,059,211 shares were held as treasury stock; | |
• | 23,684,211 shares were reserved for issuance upon the conversion of Coeur’s $180 million principal amount of outstanding 1.25% Convertible Senior Notes due 2024; | |
• | 5,780,157 shares of common stock reserved for issuance under Coeur’s 2003 LTIP, | |
• | 575,282 shares of common stock reserved for issuance under Coeur’s 1989 LTIP, | |
• | 369,486 shares of common stock reserved for issuance under Coeur’s 2005 Non-Employee Directors Equity Incentive Plan, and | |
• | 465,787 shares of common stock reserved for issuance under Coeur’s prior Non-Employee Directors Equity Incentive Plan. |
• | a majority of the directors who are unaffiliated with the interested shareholder and were directors before the interested shareholder became an interested shareholder approve the transaction; |
194
Table of Contents
• | holders of 80% or more of the outstanding shares of common stock approve the transaction; or | |
• | the shareholders are all paid a “fair price,” i.e., generally the higher of the fair market value of the shares or the same price as the price paid to shareholders in the transaction in which the interested shareholder acquired its block. |
195
Table of Contents
High | Low | |||||||
Year Ended December 31, 2005 | ||||||||
First Quarter | 4.37 | 3.33 | ||||||
Second Quarter | 3.75 | 2.75 | ||||||
Third Quarter | 4.32 | 3.36 | ||||||
Fourth Quarter | 4.59 | 3.62 | ||||||
Year Ended December 31, 2006 | ||||||||
First Quarter | 6.71 | 4.11 | ||||||
Second Quarter | 7.37 | 3.95 | ||||||
Third Quarter | 5.75 | 4.41 | ||||||
Fourth Quarter | 5.45 | 4.35 | ||||||
Year Ended December 31, 2007 | ||||||||
First Quarter | 4.80 | 3.95 | ||||||
Second Quarter | 3.46 | 4.43 | ||||||
Third Quarter | [ • ] | [ • ] |
196
Table of Contents
High | Low | |||||||
Year Ended December 31, 2005 | ||||||||
First Quarter | 0.70 | 0.47 | ||||||
Second Quarter | 0.64 | 0.44 | ||||||
Third Quarter | 1.05 | 0.59 | ||||||
Fourth Quarter | 1.61 | 0.83 | ||||||
Year Ended December 31, 2006 | ||||||||
First Quarter | 2.60 | 1.38 | ||||||
Second Quarter | 3.00 | 1.60 | ||||||
Third Quarter | 2.96 | 2.02 | ||||||
Fourth Quarter | 3.43 | 2.36 | ||||||
Year Ended December 31, 2007 | ||||||||
First Quarter | 3.25 | 2.51 | ||||||
Second Quarter | 3.31 | 2.55 | ||||||
Third Quarter | [ • ] | [ • ] |
High | Low | |||||||
Year Ended June 30, 2005 | ||||||||
Fourth Quarter (commenced April 14, 2005) | 2.75 | 1.33 | ||||||
Year Ended June 30, 2006 | ||||||||
First Quarter | 3.25 | 2.05 | ||||||
Second Quarter | 5.50 | 2.55 | ||||||
Third Quarter | 10.45 | 5.30 | ||||||
Fourth Quarter | 10.15 | 6.27 | ||||||
Year Ended June 30, 2007 | ||||||||
First Quarter | 8.80 | 6.85 | ||||||
Second Quarter | 9.75 | 6.41 | ||||||
Third Quarter | 9.75 | 8.23 | ||||||
Fourth Quarter | 11.55 | 8.55 |
197
Table of Contents
198
Table of Contents
• | Annual Report onForm 10-K for the year ended December 31, 2006; | |
• | Quarterly Report onForm 10-Q for the quarter ended March 31, 2007; | |
• | Current Reports onForm 8-K filed on March 20, 2007, May 4, 2007, May 7, 2007, May 23, 2007, June 8, 2007, June 22, 2007, July 3, 2007, July 27, 2007 and August 10, 2007; and | |
• | Definitive Proxy Statement on Schedule 14A for the Annual Meeting of Shareholders held on May 8, 2007. |
199
Table of Contents
200
Table of Contents
A-1
Table of Contents
Contents | ||||||||
The agreement | A-4 | |||||||
Operative part | A-5 | |||||||
1 | Definitions and interpretation | A-5 | ||||||
1.1 | Definitions | A-5 | ||||||
1.2 | Interpretation | A-14 | ||||||
1.3 | Business Day | A-15 | ||||||
2 | Agreement to proceed with the Transaction | A-15 | ||||||
3 | Conditions precedent and pre-implementation steps | A-15 | ||||||
3.1 | Conditions precedent | A-15 | ||||||
3.2 | Inter-conditionality of Scheme and Palmarejo Plan | A-17 | ||||||
3.3 | Best endeavours | A-17 | ||||||
3.4 | Waiver of conditions precedent | A-17 | ||||||
3.5 | Consultation on failure of condition precedent | A-17 | ||||||
3.6 | Certain notices | A-18 | ||||||
3.7 | Regulatory approval | A-18 | ||||||
4 | Scheme | A-19 | ||||||
4.1 | Scheme | A-19 | ||||||
4.2 | Scheme consideration | A-19 | ||||||
4.3 | Status of Coeur Shares | A-19 | ||||||
4.4 | Dividends | A-19 | ||||||
5 | Steps for implementation | A-20 | ||||||
5.1 | Obligations of both parties | A-20 | ||||||
5.2 | Bolnisi’s obligations | A-20 | ||||||
5.3 | Coeur’s obligations | A-22 | ||||||
5.4 | Disagreement on content of Scheme Booklet and Disclosure Document | A-23 | ||||||
5.5 | Appointment of directors | A-24 | ||||||
5.6 | Deeds of access, indemnity and insurance | A-24 | ||||||
6 | Termination | A-24 | ||||||
6.1 | Termination | A-24 | ||||||
6.2 | Effect of termination | A-25 | ||||||
6.3 | Breach of representations and warranties | A-25 | ||||||
7 | Representations, warranties and undertakings | A-25 | ||||||
7.1 | Coeur’s representations, warranties and undertakings | A-25 | ||||||
7.2 | Coeur’s indemnity | A-26 | ||||||
7.3 | Bolnisi’s representations, warranties and undertakings | A-26 | ||||||
7.4 | Bolnisi’s indemnity | A-27 | ||||||
7.5 | Survival of representations, warranties and undertakings | A-27 | ||||||
7.6 | Survival of indemnities | A-27 | ||||||
7.7 | Release of officers and directors | A-27 | ||||||
8 | Due Diligence | A-29 | ||||||
8.1 | Availability of information | A-29 | ||||||
8.2 | Third party rights | A-29 | ||||||
8.3 | Due diligence termination | A-29 |
A-2
Table of Contents
Contents | ||||||||
9 | Due diligence undertaken by Bolnisi | A-29 | ||||||
9.1 | Bolnisi Due Diligence | A-29 | ||||||
10 | Public announcement | A-29 | ||||||
10.1 | Announcement of Scheme | A-29 | ||||||
10.2 | Public announcement and submissions | A-29 | ||||||
10.3 | Required disclosure | A-30 | ||||||
11 | Confidentiality | A-30 | ||||||
11.1 | Confidentiality obligations | A-30 | ||||||
11.2 | No breach | A-30 | ||||||
11.3 | Termination of previous confidentiality agreement | A-31 | ||||||
11.4 | Survival of obligations | A-31 | ||||||
12 | Exclusivity | A-31 | ||||||
12.1 | Exclusivity | A-31 | ||||||
12.2 | Notification of approaches | A-31 | ||||||
12.3 | Equal access to information | A-31 | ||||||
12.4 | Normal provision of information | A-32 | ||||||
12.5 | Fiduciary carve-out | A-32 | ||||||
12.6 | No current discussions | A-32 | ||||||
13 | Payment of costs | A-32 | ||||||
13.1 | Background | A-32 | ||||||
13.2 | Payment of costs | A-32 | ||||||
13.3 | Exceptions | A-33 | ||||||
13.4 | Compliance with law | A-33 | ||||||
13.5 | Limitation of liability | A-34 | ||||||
14 | Conduct of Court proceedings | A-34 | ||||||
15 | Duty, costs and expenses | A-34 | ||||||
15.1 | Stamp duty | A-34 | ||||||
15.2 | Costs and expenses | A-34 | ||||||
16 | GST | A-34 | ||||||
17 | General | A-35 | ||||||
17.1 | No representation or reliance | A-35 | ||||||
17.2 | No merger | A-35 | ||||||
17.3 | Consents | A-35 | ||||||
17.4 | Notices | A-35 | ||||||
17.5 | Governing law and jurisdiction | A-36 | ||||||
17.6 | Waivers | A-36 | ||||||
17.7 | Variation | A-36 | ||||||
17.8 | Assignment | A-36 | ||||||
17.9 | Further action | A-36 | ||||||
17.10 | Entire agreement | A-36 | ||||||
17.11 | Counterparts | A-36 | ||||||
Timetable | A-37 | |||||||
Signing page | A-39 |
A-3
Table of Contents
Coeur d’ Alene Mines Corporation | ||
of 505 Front Ave, Coeur d’Alene, Idaho 83814 | ||
(Coeur) | ||
Coeur d’Alene Mines Australia Pty Ltd ACN 125 204 775 | ||
of Suite 1003, 3 Spring Street, Sydney, NSW 2000 | ||
(Coeur Australia) | ||
Coeur Sub Two, Inc | ||
of 505 Front Ave, Coeur, Idaho 083814 | ||
(Coeur Sub) | ||
Bolnisi Gold NL | ||
ACN 008 587 086 of Level 8, 261 George Street, Sydney NSW 2000(Bolnisi) | ||
Background | 1 Bolnisi and Coeur have agreed to merge by means of a scheme of arrangement under Part 5.1 of the Corporations Act. The Scheme will involve Bolnisi and its Ordinary Shareholders. Pursuant to the Scheme, Coeur Australia will acquire all of the Scheme Shares. | |
2 Bolnisi and Coeur have agreed in good faith to implement the Scheme on the terms of this agreement. | ||
The parties agree | as set out in the Operative part of this agreement, in consideration of, among other things, the mutual promises contained in this agreement. |
A-4
Table of Contents
Term | Meaning | |
ASIC | the Australian Securities and Investments Commission. | |
Associates | has the meaning given in section 9 of the Corporations Act. | |
ASX | ASX Limited. | |
Bolnisi Board | the board of directors of Bolnisi. | |
Bolnisi Due Diligence | the enquiries Bolnisi has made in relation to Coeur including in relation to tax, legal, technical, operational, environmental and accounting matters. | |
Bolnisi Information | information regarding Bolnisi and its subsidiaries provided by Bolnisi to Coeur in writing for inclusion in the Disclosure Document, being information that is within the knowledge of the Bolnisi Board, to be provided by or on behalf of Bolnisi to Coeur to enable a Disclosure Document to be prepared and completed in compliance with all applicable laws or information that is identified in the Disclosure Document as “Bolnisi Information”. | |
Bolnisi Material Adverse Change | matters, events or circumstances other than: | |
1 those required to be done or procured by Bolnisi pursuant to this agreement; | ||
2 those which Bolnisi and Coeur agree in writing are not a Bolnisi Material Adverse Change; or | ||
3 those fairly disclosed by Bolnisi in writing to ASX prior to the date of this agreement, | ||
which individually have or are reasonably likely to have, or when aggregated with all other such matters, events or circumstances, have or are reasonably likely to have, a materially adverse impact, namely a decline of 5% or more in the consolidated net assets of Bolnisi from the level as at the financial year ended 30 June 2006. | ||
Bolnisi Prescribed Occurrence | (other than as required by this agreement or the Scheme, with the consent of Coeur or as fairly disclosed to ASX prior to the date of this agreement) the occurrence of any of the following: | |
1 Bolnisi or a subsidiary of Bolnisi converting all or any of its shares into a larger or smaller number of shares; | ||
2 Bolnisi or a subsidiary of Bolnisi resolving to reduce its share capital in any way or reclassifying, combining, splitting or redeeming or repurchasing directly or indirectly any of its shares; | ||
3 Bolnisi or a subsidiary of Bolnisi: | ||
• entering into a buy-back agreement; or |
A-5
Table of Contents
Term | Meaning | |
• resolving to approve the terms of a buy-back agreement under the Corporations Act; | ||
4 Bolnisi or a subsidiary of Bolnisi declaring, paying or distributing any dividend, bonus or other share of its profits or assets; | ||
5 Bolnisi or a subsidiary of Bolnisi issuing shares (other than pursuant to the exercise of existing options or existing convertible securities which are exchangeable, exercisable or convertible into shares of Palmarejo), or granting an option over its shares, or agreeing to make such an issue or grant such an option; | ||
6 Bolnisi or a subsidiary of Bolnisi issuing or agreeing to issue, securities convertible into shares or debt securities other than as set out in the Project Plan Description; | ||
7 Bolnisi or a subsidiary of Bolnisi making any change to its constitution; | ||
8 Bolnisi or a subsidiary of Bolnisi: | ||
• acquiring or disposing of; | ||
• agreeing to acquire or dispose of; or | ||
• offering, proposing, announcing a bid or tendering for, | ||
any business, assets, entity or undertaking, the value of which exceeds $50 million, individually or in aggregate, or that otherwise constitutes a Bolnisi Material Adverse Change; | ||
9 Bolnisi or a subsidiary of Bolnisi incurring any indebtedness or issuing any indebtedness or debt securities by way of borrowings, loans or advances for amounts in aggregate in excess of $10 million other than as set out in the Project Plan Description; | ||
10 Bolnisi or a subsidiary of Bolnisi making, individually or in aggregate, capital expenditure in excess of $10 million other than as set out in the Project Plan Description; | ||
11 Bolnisi or a subsidiary of Bolnisi being notified of Material Proceedings against Bolnisi or a subsidiary of Bolnisi; | ||
12 Bolnisi or a subsidiary of Bolnisi creating, or agreeing to create, any mortgage, charge, lien or other encumbrance over the whole, or a substantial part, of its business or property otherwise than: | ||
• as set out in the Project Plan Description; and | ||
• a lien or other encumbrance which arises by operation of law or legislation securing an obligation that is not yet due; | ||
13 Bolnisi or a subsidiary of Bolnisi resolving that it be wound up; | ||
14 a liquidator or provisional liquidator of Bolnisi or of a subsidiary of Bolnisi being appointed; | ||
15 a court of competent jurisdiction (whether foreign or Australian) making an order for the winding up of Bolnisi or of a subsidiary of Bolnisi; |
A-6
Table of Contents
Term | Meaning | |
16 an administrator of Bolnisi or of a subsidiary of Bolnisi being appointed under the Corporations Act; | ||
17 Bolnisi or a subsidiary of Bolnisi being deregistered as a company or otherwise dissolved; | ||
18 Bolnisi or a subsidiary of Bolnisi executing an agreement of company arrangement; | ||
19 a receiver, or a receiver and manager, being appointed in relation to the whole, or a substantial part, of the property of Bolnisi or of a subsidiary of Bolnisi; or | ||
20 Bolnisi ceases or threatens to cease to carry on the business conducted by Bolnisi and its subsidiaries as at the date of this agreement. | ||
For the purposes of this subclause, a reference to any of the above includes a reference to anything analogous, or having substantially similar effect, in any jurisdiction under or in respect of any existing or future law. | ||
Bolnisi Shareholders | each person who is a member of Bolnisi. | |
Break Fee | US$7.78 million. | |
Business Day | has the meaning given in the Listing Rules. | |
CDIs | CHESS Depositary Interests which are units of beneficial ownership in Coeur Shares registered in the name of CDN. | |
CDN | CHESS Depositary Nominees Pty Limited ACN 071 346 506. | |
Change of Status Resolution | A resolution of Bolnisi Shareholders to change the status of Bolnisi from a public company to a proprietary company limited by shares conditional upon: | |
1 the Court approving the Scheme in accordance with section 411(4)(b) of the Corporations Act either unconditionally or on conditions that are customary or usual; and | ||
2 the Scheme becoming Effective. | ||
CHESS | Clearing House Electronic Subregister System. | |
Coeur Australia | a wholly owned indirect subsidiary of Coeur incorporated in Australia. | |
Coeur Board | the board of directors of Coeur. | |
Coeur Group | Coeur and each of its Related Bodies Corporate. | |
Coeur Information | information regarding Coeur and its subsidiaries provided by Coeur to Bolnisi in writing for inclusion in the Scheme Booklet; | |
1 that is material to the making of a decision by Ordinary Shareholders whether to vote in favour of the Scheme, being information that is within the knowledge of the Coeur Board and | ||
2 would be required to be included in the Scheme Booklet in accordance with PS 60 in relation to an offer of Coeur Shares; |
A-7
Table of Contents
Term | Meaning | |
to be provided by or on behalf of Coeur to Bolnisi to enable to Scheme Booklet to be prepared and completed in compliance with all applicable laws or information that is identified in the Scheme Booklet as “Coeur Information”. | ||
Coeur Material Adverse Change | matters, events or circumstances other than: | |
1 those required to be done or procured by Coeur pursuant to this agreement; | ||
2 those which Bolnisi and Coeur agree in writing are not a Coeur Material Adverse Change; or | ||
3 those fairly disclosed by Coeur in writing to NYSE, TSX, SEC or any Canadian regulatory authority prior to the date of this agreement, | ||
which individually have or are reasonably likely to have, or when aggregated with all other such matters, events or circumstances, have or are reasonably likely to have, a materially adverse impact, namely a decline of 5% or more in the consolidated net assets of Coeur from the level as at 31 December 2006. | ||
Coeur Prescribed Occurrence | (other than as required by this agreement or the Scheme, with the consent of Bolnisi or as fairly disclosed to the NYSE, TSX or SEC prior to the date of this agreement) the occurrence of any of the following: | |
1 Coeur or a subsidiary of Coeur converting all or any of its shares into a larger or smaller number of shares; | ||
2 Coeur or a subsidiary of Coeur resolving to reduce its share capital in any way or reclassifying, combining, splitting or redeeming or repurchasing directly or indirectly any of its shares; | ||
3 Coeur or a subsidiary of Coeur: | ||
• entering into a buy-back agreement with its shareholders; or | ||
• resolving to approve the terms of a buy-back agreement with its shareholders; | ||
4 Coeur or a subsidiary of Coeur declaring, paying or distributing any dividend, bonus or other share of its profits or assets; | ||
5 Coeur or a subsidiary of Coeur issuing shares (other than pursuant to the exercise of existing options under its equity compensation plans and the conversion of existing notes), or granting an option over its shares, or agreeing to make such an issue or grant such an option; | ||
6 Coeur or a subsidiary of Coeur issuing or agreeing to issue more than US$200 million in securities convertible into shares or debt securities; | ||
7 Coeur or a subsidiary of Coeur making any change to its articles of incorporation, or bylaws or similar organisational documents; | ||
8 Coeur or a subsidiary of Coeur: | ||
• acquiring or disposing of; |
A-8
Table of Contents
Term | Meaning | |
• agreeing to acquire or dispose of; or | ||
• offering, proposing, announcing a bid or tendering for, | ||
any business, assets, entity or undertaking the value of which exceeds US$200 million, individually or in aggregate, or that otherwise constitutes a Coeur Material Adverse Change; | ||
9 Coeur or a subsidiary of Coeur incurring any indebtedness of debt securities by way of borrowings, loans or advances for amounts in aggregate in excess of US$200 million; | ||
10 Coeur or a subsidiary of Coeur making individually or in aggregate, capital expenditure in excess of US$200 million; | ||
11 Coeur or a subsidiary of Coeur being notified of Material Proceedings against Coeur or a subsidiary of Coeur; | ||
12 Coeur or a subsidiary of Coeur creating, or agreeing to create, any mortgage, charge, lien or other encumbrance over the whole, or a substantial part, of its business or property otherwise than: | ||
• in the ordinary course of business, which requires that Coeur not make any acquisitions, disposals or capital expenditure, or incur any indebtedness in excess of US$200 million; and | ||
• a lien or other encumbrance which arises by operation of law or legislation securing an obligation that is not yet due; | ||
13 Coeur or a subsidiary of Coeur commencing any case, proceeding or other action under any existing or future law of any jurisdiction, domestic or foreign, relating to bankruptcy, insolvency, reorganisation or relief of debtors, seeking to have an order for relief entered with respect to it, or seeking to adjudicate it bankrupt or insolvent, or seeking reorganisation, arrangement, adjustment, winding-up, liquidation, dissolution, composition or other relief with respect to it or its debts, or seeking appointment of a receiver, trustee, custodian, conservator or other similar official for it or for all or any substantial part of its assets, or making a general assignment for the benefit of its creditors; | ||
14 a commencement against Coeur or a subsidiary of Coeur of any case, proceeding or other action of a nature referred to in subsection 13 above that results in the entry of an order for relief or any such adjudication or appointment or remains undismissed, undischarged or unbonded for a period of 60 days; | ||
15 a commencement against Coeur or a subsidiary of Coeur of any case, proceeding or other action seeking issuance of a warrant of attachment, execution, distraint or similar process against all or any substantial part of its assets that results in the entry of an order for any such relief that shall not have been vacated, discharged, or stayed or bonded pending appeal within 60 days from the entry thereof; or |
A-9
Table of Contents
Term | Meaning | |
16 a receiver, or a receiver and manager, being appointed in relation to the whole, or a substantial part, of the property of Coeur or a Coeur Group member. | ||
17 Coeur ceases or threatens to cease to carry on the business conducted by Coeur and its subsidiaries as at the date of this agreement; | ||
18 Coeur being the subject of a Third Party Proposal that is implemented or is likely to be implemented, and which is not reasonably acceptable to Bolnisi; or | ||
19 Coeur or a subsidiary of Coeur being dissolved. | ||
For the purposes of this subclause, a reference to any of the above includes a reference to anything analogous, or having substantially similar effect, in any jurisdiction under or in respect of any existing or future law. | ||
Coeur Share | a share of common stock of Coeur, par value US$1.00 per share. | |
Coeur Shareholders | each person who is a holder of record of Coeur Shares. | |
Coeur Sub Two, Inc | the sole member of Coeur Australia. | |
Confidential Information | all information which: | |
1 is disclosed to a party (theRecipient) or any of it its Related Persons (whether before or after the date of this agreement) by or on behalf of the other party (theDiscloser), or which is acquired directly or indirectly by the Recipient or any of its Related Persons from the Discloser or any adviser engaged by the Discloser; | ||
2 relates directly or indirectly to the Transaction, the Discloser or its Related Bodies Corporate, or the past, existing or future business, operations, administration or strategic plans of the Discloser; and | ||
3 is in oral or visual form, or is recorded or stored in a document (whether printed, electronic or otherwise), and includes but is not limited to all compilations, analyses, extracts, summaries or other documents prepared by the Recipient or its Related Persons which reflect, utilise or relate to any of the information referred to in paragraphs (1) and (2) of this definition. | ||
and includes but is not limited to all compilations, analyses, extracts, summaries or other documents prepared by the Recipient or its Related Persons which reflect, utilise or relate to any of the information referred to in paragraphs (1) and (2) of this definition. | ||
Corporations Act | the Corporations Act 2001 (Cth). | |
Court | the Federal Court or any other court of competent jurisdiction under the Corporations Act agreed in writing by Coeur and Bolnisi. | |
Deed Poll | deed under which Coeur covenants in favour of Ordinary Shareholders to perform its obligations under this agreement and described in the Scheme to be executed by Coeur in substantially the form set out in Annexure 2 with such amendments as Bolnisi and Coeur may agree. |
A-10
Table of Contents
Term | Meaning | |
Disclosure Document | the information memorandum or other document required in connection with the quotation of Coeur Shares in the form of CDIs on the ASX. | |
Due Diligence | the enquiries a party is permitted to make under clause 8, including but not limited to enquiries relating to tax, legal, technical, operational, environmental and accounting matters. | |
Due Diligence Period | the period commencing on the day after the date of this agreement and ending 30 days after the date of this agreement, unless extended by agreement between the parties. | |
Effective | the coming into effect, under section 411(10) of the Corporations Act, of the order of the Court made under section 411(4)(b) of the Corporations Act in relation to the Scheme. | |
End Date | the date which is seven months after execution of this agreement. | |
Excluded Shares | any Ordinary Shares held by Coeur or its subsidiaries. | |
Exclusivity Period | the period from and including the date of this agreement to the earlier of: | |
1 the termination of this agreement in accordance with its terms; and | ||
2 the End Date. | ||
FATA | the Foreign Acquisitions and Takeovers Act 1975 (Cth). | |
HSR Act | means the United States, Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended. | |
Implementation Date | the fifth Business Day after the Transaction Record Date. | |
Independent Expert | the independent expert in respect of the Scheme appointed by Bolnisi in accordance with clause 5.2(c). | |
Ineligible Overseas Shareholder | an Ordinary Shareholder whose address as shown in the Bolnisi register of members at the Transaction Record Date is in a jurisdiction other than Australia and its external territories, New Zealand or the United States, except where Coeur and Bolnisi are reasonably satisfied that the issue of Coeur Shares (or CDIs representing Coeur Shares) to the Ordinary Shareholder is not prohibited, not unduly onerous and not unduly impracticable in that jurisdiction. | |
Listing Rules | means the official listing rules of the ASX. | |
Material Proceedings | initiation of a regulatory inquiry or investigation, prosecution or litigation after the date hereof which is not withdrawn or discontinued within 14 days of proceedings being filed, involving a claim, in the case of Bolnisi, in excess of $50 million and in the case of Coeur, in excess of $100 million. | |
NYSE | New York Stock Exchange. | |
Ordinary Shareholders | each person who is registered as the holder of Ordinary Shares. | |
Ordinary Shares | fully paid ordinary shares of Bolnisi. |
A-11
Table of Contents
Term | Meaning | |
Palmarejo | Palmarejo Silver and Gold Corporation, a Canadian corporation having its registered office at 5300 Commerce Court-West, 199 Bay Street, Toronto, Ontario M5L 1B9. | |
Palmarejo Plan | the plan of arrangement under Canadian law involving Palmarejo in respect of the shares in Palmarejo not held by Bolnisi or its Related Bodies Corporate. | |
Project Plan Description | the development plan in respect of the Palmarejo project set out in Annexure 3. | |
PS 60 | Policy Statement 60 issued by ASIC on 4 August 1999 (as amended). | |
PS 142 | Policy Statement 142 issued by ASIC on 4 August 1999 (as amended). | |
Regulatory Approvals | has the meaning given to that term in clause 3.1(a). | |
Regulatory Authority | means an Australian or foreign government or a governmental, semi-governmental, administrative, fiscal, legislative, executive or judicial body, authority, department, commission, authority, tribunal, agency, entity or office or any minister of the Crown in right of the Commonwealth of Australia or any state or a delegate of any government. It includes a self-regulatory organisation established under statute or a stock exchange, ASIC, ASX, the TSX, the NYSE and the SEC. | |
Related Body Corporate | has the meaning given in section 9 of the Corporations Act. | |
Related Persons | in relation to a party, its subsidiaries, officers, employees, contractors, representatives, agents, advisers, financiers and any person who has an agreement or understanding with the party in relation to the Transaction. | |
Relevant Interest | has the meaning given in sections 608 and 609 of the Corporations Act as though a reference to “company” in those sections included any corporation. | |
Representative | in relation to a party: | |
1 each of the party’s subsidiaries; and | ||
2 each of the directors, officers, employees and advisers of the party or of any of its subsidiaries. | ||
Scheme | the scheme of arrangement under Part 5.1 of the Corporations Act between Bolnisi and the Scheme Shareholders in respect of all the Ordinary Shares in substantially the form of Annexure 1 with such amendments as Bolnisi and Coeur may agree. | |
Scheme Booklet | the information described in clause 5.2(b) to be approved by the Court and despatched to Ordinary Shareholders and which must include the Scheme, an explanatory statement complying with the requirements of the Corporations Act, an independent expert’s report, notices of meeting and proxy and election forms. |
A-12
Table of Contents
Term | Meaning | |
Scheme Consideration | the consideration to be provided by Coeur to Scheme Shareholders for the transfer to Coeur Australia of each Scheme Share in accordance with the Scheme, being: | |
• $0.004 in cash; and | ||
• 0.682 Coeur Shares or CDIs representing Coeur Shares, at the election of the Scheme Shareholder. | ||
Scheme Meeting | The meeting or meetings of Ordinary Shareholders ordered by the Court to be convened under section 411(1) of the Corporations Act. | |
Scheme Shareholders | Ordinary Shareholders, other than a holder of Excluded Shares, as at the Transaction Record Date. | |
Scheme Shares | the Ordinary Shares on issue at the Transaction Record Date, other than the Excluded Shares. | |
Second Court Date | the first day on which an application made to the Court for orders under section 411(4)(b) of the Corporations Act approving the Scheme is heard. | |
SEC | United States Securities and Exchange Commission. | |
subsidiary | a body corporate (called the first body), is a subsidiary of another body corporate if: | |
(a) the other body: | ||
(i) controls the composition of the first body’s board; or | ||
(ii) is in a position to cast, or control the casting of, more than one-half of the maximum number of votes that might be cast at a general meeting of the first body; or | ||
(iii) holds more than one-half of the issued share capital of the first body (excluding any part of that issued share capital that carries no right to participate beyond a specified amount in a distribution of either profits or capital); or | ||
(b) the first body is a subsidiary of a subsidiary of the other body. | ||
For the avoidance of doubt, in this agreement, subsidiaries of Bolnisi include each of Palmarejo, Fairview Gold Pty Ltd, Ocampo Resources, Inc., Ocampo Services, Inc. and Planet Gold, S.A. de C.V. | ||
Takeovers Panel | the Takeovers Panel created in accordance with the provisions of theAustralian Securities and Investments Commission Act 2001 (Cth). | |
Third Party Proposal | In relation to a party, any expression of interest, proposal or offer in relation to a bid, scheme, joint venture, dual listed company structure, purchase of a main undertaking, share issue or other similar reorganisation (other than as contemplated by this agreement) by any person or persons under which: | |
1 a person (together with the person’s Associates) may acquire a Relevant Interest in more than 10% of one or more classes of securities of the party; |
A-13
Table of Contents
Term | Meaning | |
2 a person may acquire voting power (as defined in Chapter 6 of the Corporations Act) of more than 10% in the party; | ||
3 a person may acquire, directly or indirectly any interest (including legal, equitable or economic) in all or a material part of the business or assets (on a consolidated basis) of the party; or | ||
4 a person may otherwise merge or amalgamate with the party. | ||
For the purposes of paragraph (3), the acquisition of an interest in a part of the business or assets (on a consolidated basis) of a party will be material if: | ||
(a) the relevant business or businesses contribute 10% or more of the consolidated net profit after tax of the party; or | ||
(b) the assets represent 5% or more of the total consolidated assets of the party. | ||
Timetable | the timetable set out in schedule 1 or such other timetable as may be agreed in writing by the parties. | |
Transaction | the acquisition by Coeur Australia of all the Scheme Shares through implementation of the Scheme in accordance with the terms of this agreement. | |
Transaction Documents | this agreement, the Deed Poll, the Scheme and the Scheme Booklet. | |
Transaction Record Date | 5.00pm (Sydney time), on the fifth Business Day after the date on which the Scheme, if approved, becomes Effective. | |
TSX | Toronto Stock Exchange. |
A-14
Table of Contents
A-15
Table of Contents
A-16
Table of Contents
A-17
Table of Contents
A-18
Table of Contents
A-19
Table of Contents
A-20
Table of Contents
A-21
Table of Contents
A-22
Table of Contents
A-23
Table of Contents
A-24
Table of Contents
A-25
Table of Contents
A-26
Table of Contents
A-27
Table of Contents
A-28
Table of Contents
A-29
Table of Contents
A-30
Table of Contents
A-31
Table of Contents
A-32
Table of Contents
A-33
Table of Contents
A-34
Table of Contents
A-35
Table of Contents
A-36
Table of Contents
Date | Action | Comment | ||
3 May 2007 | Sign Merger Implementation Agreement | |||
31 May 2007 | Draft Scheme Booklet to ASIC (and ASX) and provide notice of first court hearing date to ASIC | ASIC must be given at least 14 days to review the scheme documentation — Corporations Act s411(2). | ||
18 June 2007 | First Court hearing to convene scheme meetings and approve Scheme Booklet for dispatch | |||
25 June 2007 | Dispatch notice of meeting and Scheme Booklet | Must allow 29 clear days (28 clear days + 1 day per Constitution) after notice of meeting dispatched. We have allowed for additional time given the need to obtain Regulatory Approvals. Meeting date to be brought forward if it is clear, by the time of the first Court hearing, that Regulatory Approvals will be obtained earlier (unlikely). | ||
24 July 2007 | Shareholders meeting to approve Scheme | |||
3 August 2007 | Second Court hearing | |||
3 August 2007 | Announce to ASX intention to lodge Court order on following business day | LR Appendix 7A, item 6 | ||
6 August 2007 | Lodge Court order approving Scheme with ASIC and announcement made to ASX | Scheme becomes effective on lodgement with ASIC. | ||
6 August 2007 | Scheme becomes effective | |||
13 August 2007 | Record Date for Scheme participation | Record Date for a scheme is ordinarily 5 business days after the scheme has become effective: LR Appendix 7A, item 6. | ||
20 August 2007 | Implementation Date |
A-37
Table of Contents
A-38
Table of Contents
sign here ► | /s/ Dennis E. Wheeler |
print name | Dennis E. Wheeler |
sign here ► | /s/ Norman Seckold |
print name | Norman Seckold |
sign here ► | /s/ Kenneth Phillips |
print name | Kenneth Phillips |
A-39
Table of Contents
sign here ► | /s/ Dennis E. Wheeler |
print name | Dennis E. Wheeler |
sign here ► | /s/ Dennis E. Wheeler |
print name | Dennis E. Wheeler |
sign here ► | /s/ Mitchell Krebs |
print name | Mitchell Krebs |
A-40
Table of Contents
Agreement
Coeur d’Alene Mines Corporation
and
Palmarejo Silver and Gold Corporation
B-1
Table of Contents
Contents | ||||||||
The agreement | B-4 | |||||||
Operative part | B-5 | |||||||
1 | Definitions and interpretation | B-5 | ||||||
1.1 | Definitions | B-5 | ||||||
1.2 | Interpretation | B-14 | ||||||
1.3 | Business Day | B-14 | ||||||
2 | Agreement to proceed with the Transaction | B-14 | ||||||
3 | Conditions precedent and pre-implementation steps | B-14 | ||||||
3.1 | Conditions precedent | B-14 | ||||||
3.2 | Inter-conditionality of Plan and Bolnisi Scheme | B-16 | ||||||
3.3 | Commercially reasonable endeavours | B-16 | ||||||
3.4 | Waiver of conditions precedent | B-16 | ||||||
3.5 | Consultation on failure of condition precedent | B-16 | ||||||
3.6 | Certain notices | B-17 | ||||||
3.7 | Regulatory approval | B-17 | ||||||
3.8 | Tax Matters | B-17 | ||||||
4 | Plan | B-18 | ||||||
4.1 | Plan | B-18 | ||||||
4.2 | Plan consideration | B-18 | ||||||
4.3 | Status of Coeur Shares | B-18 | ||||||
4.4 | Withholding Rights | B-18 | ||||||
5 | Steps for implementation | B-19 | ||||||
5.1 | Obligations of both parties | B-19 | ||||||
5.2 | Palmarejo’s obligations | B-19 | ||||||
5.3 | Coeur’s obligations | B-21 | ||||||
5.4 | Disagreement on content of Plan Circular and/or Coeur Proxy Statement | B-22 | ||||||
5.5 | Appointment of directors | B-22 | ||||||
5.6 | Insurance and Indemnification | B-23 | ||||||
6 | Termination | B-23 | ||||||
6.1 | Termination | B-23 | ||||||
6.2 | Effect of termination | B-24 | ||||||
6.3 | Breach of representations and warranties | B-24 | ||||||
7 | Representations, warranties and undertakings | B-24 | ||||||
7.1 | Coeur’s representations and warranties | B-24 | ||||||
7.2 | Coeur’s indemnity | B-24 | ||||||
7.3 | Palmarejo’s representations and warranties | B-24 | ||||||
7.4 | Palmarejo’s indemnity | B-24 | ||||||
7.5 | Survival of representations, warranties and undertakings | B-25 | ||||||
7.6 | Survival of indemnities | B-25 | ||||||
8 | Palmarejo Information | B-25 | ||||||
8.1 | Availability of information | B-25 | ||||||
8.2 | Third party rights | B-25 |
B-2
Table of Contents
Contents | ||||||||
9 | Public announcement | B-25 | ||||||
9.1 | Announcement of Plan | B-25 | ||||||
9.2 | Public announcement and submissions | B-26 | ||||||
9.3 | Required disclosure | B-26 | ||||||
10 | Confidentiality | B-26 | ||||||
10.1 | Confidentiality obligations | B-26 | ||||||
10.2 | No breach | B-26 | ||||||
10.3 | Termination of previous confidentiality agreement | B-27 | ||||||
10.4 | Survival of obligations | B-27 | ||||||
11 | Exclusivity | B-27 | ||||||
11.1 | Exclusivity | B-27 | ||||||
11.2 | Notification of approaches | B-27 | ||||||
11.3 | Equal access to information | B-28 | ||||||
11.4 | Normal provision of information | B-28 | ||||||
11.5 | Fiduciary carve-out | B-28 | ||||||
11.6 | No current discussions | B-28 | ||||||
12 | Payment of costs | B-28 | ||||||
12.1 | Background | B-28 | ||||||
12.2 | Payment of costs | B-29 | ||||||
12.3 | Compliance with law | B-30 | ||||||
12.4 | Limitation of liability | B-30 | ||||||
13 | Conduct of Court proceedings | B-30 | ||||||
14 | Costs and expenses | B-30 | ||||||
14.1 | Costs and expenses | B-30 | ||||||
15 | General | B-30 | ||||||
15.1 | No representation or reliance | B-30 | ||||||
15.2 | No merger | B-30 | ||||||
15.3 | Consents | B-31 | ||||||
15.4 | Notices | B-31 | ||||||
15.5 | Governing law and jurisdiction | B-31 | ||||||
15.6 | Waivers | B-31 | ||||||
15.7 | Variation | B-32 | ||||||
15.8 | Assignment | B-32 | ||||||
15.9 | Further action | B-32 | ||||||
15.10 | Entire agreement | B-32 | ||||||
15.11 | Counterparts | B-32 | ||||||
Schedule 1 | B-33 | |||||||
Schedule 2 | B-34 | |||||||
Schedule 3 | B-43 | |||||||
Signing page | B-47 |
B-3
Table of Contents
Coeur d’Alene Mines Corporation of 505 Front Ave, Coeur d’Alene, Idaho 83814 (Coeur) | ||
Palmarejo Silver and Gold Corporation of 5300 Commerce Court West, 199 Bay Street, Toronto, Ontario M5L 1B9 (Palmarejo) | ||
Background | 1 The authorized capital of Palmarejo consists of an unlimited number of common shares (“Palmarejo Shares”) and an unlimited number of preference shares, issuable in series, of which there are 91,085,738 Palmarejo Shares and no preference shares issued and outstanding as fully paid and non-assessable. | |
2 In addition, there are outstanding warrants to acquire 3,947,368 Palmarejo Shares and outstanding options to acquire 4,215,000 Palmarejo Shares. | ||
3 Coeur proposes to acquire, indirectly through Fairview, all of the Palmarejo Shares pursuant to the Plan as provided for in this agreement. | ||
4 The Board of Directors of Palmarejo, after receiving the Fairness Opinion and the Formal Valuation and legal advice and after considering other factors, has determined unanimously that the Plan is fair to Palmarejo Shareholders (other than Fairview) and that it would be advisable and in the best interests of Palmarejo and the Palmarejo Shareholders for Palmarejo to enter into this agreement, to support and implement the transactions and to recommend that Palmarejo Sharehold ers vote in favour of the Plan. | ||
The parties agree | as set out in the Operative part of this agreement, in consideration of, among other things, the mutual promises contained in this agreement. |
B-4
Table of Contents
Term | Meaning | |
Affiliated Body Corporate | means any corporation related to another pursuant to Section 2(2) of the Corporations Act. | |
Associates | has the meaning given in the Corporations Act. | |
Authorized Capital | has the meaning set out in §(c) of Schedule 2. | |
Bolnisi | Bolnisi Gold NL (ACN 008 587 086), of Level 8, 261 George Street, Sydney NSW 2000. | |
Break Fee | US$3.07 million. | |
Business Day | means any day on which the TSXV is open for trading. | |
Business Personnel | has the meaning set out in §(n)(ii) of Schedule 2. | |
Canadian Bidco | a wholly owned subsidiary of Fairview to be incorporated in Alberta. | |
Coeur Board | the board of directors of Coeur. | |
Coeur Filings | has the meaning set out in §(f) of Schedule 2. | |
Coeur Group | Coeur and each of its Affiliated Bodies Corporate | |
Coeur Information | information regarding Coeur and its subsidiaries provided by Coeur to Palmarejo in writing for inclusion in the Plan Circular that is material to the making of a decision by Palmarejo Shareholders whether to vote in favour of the Plan, being information that is within the knowledge of the Coeur Board, to be provided by or on behalf of Coeur to Palmarejo to enable to the Plan Circular to be prepared and completed in compliance with all applicable laws or information that is identified in the Plan Circular as “Coeur Information”. | |
Coeur Material Adverse Change | matters, events or circumstances other than: | |
1 those required to be done or procured by Coeur pursuant to this agreement; | ||
2 those which Palmarejo and Coeur agree in writing are not a Coeur Material Adverse Change; or | ||
3 those fairly disclosed by Coeur publicly and in writing to Regulatory Authorities prior to the date of this agreement, | ||
which individually have or are reasonably likely to have, or when aggregated with all other such matters, events or circumstances, have or are reasonably likely to have, a materially adverse impact, namely, a decline of 5% or more in the consolidated net assets of Coeur from the net assets reported in the audited financial statements of Coeur for the financial year ended 31 December 2006. | ||
Coeur Meeting | The meeting or meetings of Coeur Shareholders to consider the Coeur Resolutions. |
B-5
Table of Contents
Term | Meaning | |
Coeur Prescribed Occurrence | (other than as required by this agreement or the Plan, with the consent of Palmarejo or as fairly disclosed publicly and in writing to Regulatory Authorities prior to the date of this agreement) the occurrence of any of the following: | |
1 Coeur or a subsidiary of Coeur converting all or any of its shares into a larger or smaller number of shares; | ||
2 Coeur or a subsidiary of Coeur resolving to reduce its share capital in any way or reclassifying, combining, splitting or redeeming or repurchasing directly or indirectly any of its shares; | ||
3 Coeur or a subsidiary of Coeur: | ||
• entering into a buy-back agreement with its shareholders; or | ||
• resolving to approve the terms of a buy-back agreement with its shareholders; | ||
4 Coeur or a subsidiary of Coeur declaring, paying or distributing any dividend, bonus or other share of its profits or assets; | ||
5 Coeur or a subsidiary of Coeur issuing shares (other than pursuant to the exercise of existing options under its equity compensation plans and the conversion of existing notes), or granting an option over its shares, or agreeing to make such an issue or grant such an option; | ||
6 Coeur or a subsidiary of Coeur issuing or agreeing to issue more than US $200 million in securities convertible into shares or debt securities; | ||
7 Coeur or a subsidiary of Coeur making any change to its articles of incorporation, or bylaws or similar organisational documents; | ||
8 Coeur or a subsidiary of Coeur: | ||
• acquiring or disposing of; | ||
• agreeing to acquire or dispose of; or | ||
• offering, proposing, announcing a bid or tendering for, | ||
any business, assets, entity or undertaking, the value of which exceeds US$200 million, individually or in aggregate, or that otherwise constitutes a Coeur Material Adverse Change; | ||
9 Coeur or a subsidiary of Coeur incurring any indebtedness of debt securities by way of borrowings, loans or advances for amounts in aggregate in excess of US$200 million; | ||
10 Coeur or a subsidiary of Coeur making individually or in aggregate, capital expenditure in excess of US$200 million; | ||
11 Coeur or a subsidiary of Coeur being notified of Material Proceedings against Coeur or a subsidiary of Coeur; | ||
12 Coeur or a subsidiary of Coeur creating, or agreeing to create, any mortgage, charge, lien or other encumbrance over the whole, or a substantial part, of its business or property otherwise than: |
B-6
Table of Contents
Term | Meaning | |
• in the ordinary course of business, which requires that Coeur not make any acquisitions, disposals or capital expenditure, or incur any indebtedness in excess of US$200 million; and | ||
• a lien or other encumbrance which arises by operation of law or legislation securing an obligation that is not yet due; | ||
13 Coeur or a subsidiary of Coeur commencing any case, proceeding or other action under any existing or future law of any jurisdiction, domestic or foreign, relating to bankruptcy, insolvency, reorganisation or relief of debtors, seeking to have an order for relief entered with respect to it, or seeking to adjudicate it bankrupt or insolvent, or seeking reorganisation, arrangement, adjustment, winding-up, liquidation, dissolution, composition or other relief with respect to it or its debts, or seeking appointment of a receiver, trustee, custodian, conservator or other similar official for it or for all or any substantial part of its assets, or making a general assignment for the benefit of its creditors; | ||
14 a commencement against Coeur or a subsidiary of Coeur of any case, proceeding or other action of a nature referred to in subsection 10 above that results in the entry of an order for relief or any such adjudication or appointment or remains undismissed, undischarged or unbonded for a period of 60 days; | ||
15 a commencement against Coeur or a subsidiary of Coeur of any case, proceeding or other action seeking issuance of a warrant of attachment, execution, distraint or similar process against all or any substantial part of its assets that results in the entry of an order for any such relief that shall not have been vacated, discharged, or stayed or bonded pending appeal within 60 days from the entry thereof; | ||
16 a receiver, or a receiver and manager, being appointed in relation to the whole, or a substantial part, of the property of Coeur or a Coeur Group member; | ||
17 Coeur ceases or threatens to cease to carry on the business conducted by Coeur and its subsidiaries as at the date of this agreement; | ||
18 Coeur being the subject of a Third Party Proposal that is implemented or is likely to be implemented and which is not reasonably acceptable to Palmarejo; or | ||
19 Coeur or a subsidiary of Coeur being dissolved. | ||
For the purposes of this subclause, a reference to any of the above includes a reference to anything analogous, or having substantially similar effect, in any jurisdiction under or in respect of any existing or future law. | ||
Coeur Proxy Statement | The proxy statement to be dispatched to Coeur Shareholders in accordance with applicable Law in connection with the Coeur Meeting. |
B-7
Table of Contents
Term | Meaning | |
Coeur Resolutions | The resolutions to be considered by the Coeur Shareholders at the Coeur Meeting to increase the number of authorized shares of common stock of Coeur and to issue such number of Coeur Shares as required to pay the Plan Consideration. | |
Coeur Share | a share of common stock of Coeur, par value, US$1.00 per share. | |
Coeur Shareholders | each person who is a holder of record of Coeur Shares. | |
Confidential Information | all information which: | |
1 is disclosed to a party (theRecipient) or any of it its Related Persons (whether before or after the date of this agreement) by or on behalf of the other party (theDiscloser), or which is acquired directly or indirectly by the Recipient or any of its Related Persons from the Discloser or any adviser engaged by the Discloser; | ||
2 relates directly or indirectly to the Transaction, the Discloser or its Affiliated Bodies Corporate, or the past, existing or future business, operations, administration or strategic plans of the Discloser; and | ||
3 is in oral or visual form, or is recorded or stored in a document (whether printed, electronic or otherwise), | ||
and includes but is not limited to all compilations, analyses, extracts, summaries or other documents prepared by the Recipient or its Related Persons which reflect, utilise or relate to any of the information referred to in paragraphs (1) and (2) of this definition. | ||
Contract | has the meaning set out in §(d) of Schedule 2. | |
Corporations Act | theCanada Business Corporations Act, as amended. | |
Court | the Ontario Superior Court of Justice or any other court of competent jurisdiction under the Corporations Act agreed in writing by Coeur and Palmarejo. | |
CSA | the Canadian securities regulatory authorities. | |
Disclosure Statement | the statement delivered by Palmarejo to Coeur concurrently with the execution of this agreement. | |
Effective Date | the date on which the Plan becomes effective in accordance with the Corporations Act and the Final Order. | |
Effective Time | means the time on the Effective Date when the Plan becomes effective in accordance with its terms. | |
End Date | the date which is seven months after execution of this agreement. | |
Excluded Shares | any Palmarejo Shares held by Fairview or its subsidiaries. | |
Exclusivity Period | the period from and including the date of this agreement to the earlier of: | |
1 the termination of this agreement in accordance with its terms; and | ||
2 the End Date. |
B-8
Table of Contents
Term | Meaning | |
Fairness Opinion | means the opinion of Dundee Securities Inc. to the Palmarejo Board to the effect that, as of the date of the opinion, the Plan Consideration is fair to the Plan Shareholders from a financial point of view. | |
Fairview | Fairview Gold Pty Ltd., currently a wholly-owned subsidiary of Bolnisi that, immediately prior to and following the Effective Time, will be a wholly-owned, indirect subsidiary of Coeur. | |
Final Order | the final order of the Court approving the Plan, as such order may be amended by the Court at any time before the Effective Date, or if appealed, unless the appeal is withdrawn or denied, as affirmed or amended on appeal. | |
Formal Valuation | means the formal valuation prepared by Westwind Partners Inc. in accordance with Ontario Securities Commission Rule 61-501 —Insider Bids, Issuer Bids, Business Combination and Related Party Transactions. | |
GAAP | means, with respect to Palmarejo and its subsidiaries, Canadian generally accepted accounting principles as set forth in the Handbook of the Canadian Institute of Chartered Accountants, as amended from time to time, and, with respect to Coeur and its subsidiaries, United States generally accepted accounting principles. | |
HSR Act | means the United States, Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended. | |
Ineligible Overseas Shareholder | a Palmarejo Shareholder whose address as shown in the Palmarejo register of shareholders at the Effective Date is in a jurisdiction other than Canada or the United States, except where Coeur and Palmarejo are reasonably satisfied that the issue of Coeur Shares to the Palmarejo Shareholder is not prohibited, not unduly onerous and not unduly impracticable in that jurisdiction. | |
Law | means all laws, statutes, by-laws, rules, regulations, orders, decrees, ordinances, protocols, codes, guidelines, policies, notices, directions, judgments and other requirements, in each case, of any Regulatory Authority. | |
Liens | has the meaning set out in §(b) of Schedule 2. | |
Material Proceedings | initiation of a regulatory inquiry or investigation, prosecution or litigation after the date hereof which is not withdrawn or discontinued within 14 days of proceedings being filed, involving a claim, in the case of Palmarejo, in excess of $46.8 million and in the case of Coeur, in excess of $93.6 million. | |
NYSE | New York Stock Exchange | |
Options | means outstanding stock options granted pursuant to the 2005 Stock Option Plan of Palmarejo. | |
Palmarejo Board | the board of directors of Palmarejo. | |
Palmarejo Group | Palmarejo and each of its Affiliated Bodies Corporate. |
B-9
Table of Contents
Term | Meaning | |
Palmarejo Information | Information regarding Palmarejo and its subsidiaries provided by Palmarejo to Coeur in writing for inclusion in any public disclosure materials, being information that is within the knowledge of the Palmarejo Board, to be provided by or on behalf of Palmarejo to Coeur to enable such public disclosure materials to be prepared and completed in compliance with all applicable laws or information that is identified in such documents as “Palmarejo Information”. | |
Palmarejo Material Adverse Change | matters, events or circumstances other than: | |
1 those required to be done or procured by Palmarejo pursuant to this agreement; | ||
2 those which Palmarejo and Coeur agree in writing are not a Palmarejo Material Adverse Change; or | ||
3 those fairly disclosed by Palmarejo publicly and in writing to Regulatory Authorities prior to the date of this agreement, | ||
which individually have or are reasonably likely to have, or when aggregated with all other such matters, events or circumstances, have or are reasonably likely to have, a materially adverse impact, namely, a decline of 5% or more in the consolidated net assets of Palmarejo from the net assets reported in the audited financial statements of Palmarejo for the financial year ended 30 June 2006. | ||
Palmarejo Prescribed Occurrence | (other than as required by this agreement or the Plan, with the consent of Coeur or as fairly disclosed publicly and in writing to Regulatory Authorities prior to the date of this agreement) the occurrence of any of the following: | |
1 Palmarejo or a subsidiary of Palmarejo converting all or any of its shares into a larger or smaller number of shares; | ||
2 Palmarejo or a subsidiary of Palmarejo resolving to reduce its share capital in any way or reclassifying, combining, splitting or redeeming or repurchasing directly or indirectly any of its shares; | ||
3 Palmarejo or a subsidiary of Palmarejo: | ||
• entering into a buy-back agreement; or | ||
• resolving to approve the terms of a buy-back agreement under the Corporations Act; | ||
4 Palmarejo or a subsidiary of Palmarejo declaring, paying or distributing any dividend, bonus or other share of its profits or assets; | ||
5 Palmarejo or a subsidiary of Palmarejo issuing shares (other than pursuant to the exercise of existing options or existing convertible securities which are exchangeable, exercisable or convertible into Palmarejo Shares), or granting an option over its shares, or agreeing to make such an issue or grant such an option; | ||
6 Palmarejo or a subsidiary of Palmarejo issuing or agreeing to issue, securities convertible into shares or debt securities other than as set out in the Project Plan Description; |
B-10
Table of Contents
Term | Meaning | |
7 Palmarejo or a subsidiary of Palmarejo making any change to its constating documents; | ||
8 Palmarejo or a subsidiary of Palmarejo: | ||
• acquiring or disposing of; | ||
• agreeing to acquire or dispose of; or | ||
• offering, proposing, announcing a bid or tendering for, | ||
any business, assets, entity or undertaking, the value of which exceeds $46.8 million, individually or in aggregate, or that otherwise constitutes a Palmarejo Material Adverse Change; | ||
9 Palmarejo or a subsidiary of Palmarejo incurring any indebtedness or issuing any indebtedness or debt securities by way of borrowings, loans or advances for amounts in aggregate in excess of $9.36 million other than as set out in the Project Plan Description; | ||
10 Palmarejo or a subsidiary of Palmarejo making, individually or in aggregate, capital expenditure in excess of $9.36 million other than as set out in the Project Plan Description; | ||
11 Palmarejo or a subsidiary of Palmarejo being notified of Material Proceedings against Palmarejo or a subsidiary of Palmarejo; | ||
12 Palmarejo or a subsidiary of Palmarejo creating, or agreeing to create, any mortgage, charge, lien or other encumbrance over the whole, or a substantial part, of its business or property otherwise than: | ||
• as set out in the Project Plan Description; and | ||
• a lien or other encumbrance which arises by operation of law or legislation securing an obligation that is not yet due; | ||
13 Palmarejo or a subsidiary of Palmarejo resolving that it be wound up; | ||
14 a liquidator of Palmarejo or of a subsidiary of Palmarejo being appointed; | ||
15 a court of competent jurisdiction (whether foreign or Canadian) making an order for the winding up of Palmarejo or of a subsidiary of Palmarejo; | ||
16 Palmarejo or a subsidiary of Palmarejo being dissolved; | ||
17 Palmarejo or a subsidiary of Palmarejo executing an agreement of arrangement or amalgamation; | ||
18 a receiver, or a receiver and manager, being appointed in relation to the whole, or a substantial part, of the property of Palmarejo or of a subsidiary of Palmarejo; or | ||
19 Palmarejo ceases or threatens to cease to carry on business conducted by Palmarejo and its subsidiaries as at the date of this agreement. |
B-11
Table of Contents
Term | Meaning | |
For the purposes of this subclause, a reference to any of the above includes a reference to anything analogous, or having substantially similar effect, in any jurisdiction under or in respect of any existing or future law. | ||
Palmarejo Shares | the common shares of Palmarejo. | |
Palmarejo Shareholders | each person who is registered as the holder of Palmarejo Shares. | |
Permits | has the meaning set out in §(d) of Schedule 2. | |
Plan | the plan of arrangement under Section 192 of the Corporations Act in respect of all the Plan Shares in substantially the form of Annexure 1 with such amendments as Palmarejo and Coeur may agree. | |
Plan Circular | the notice of the Plan Meeting and accompanying Palmarejo management information circular, including all schedules, appendices and exhibits, to be sent to the Palmarejo Shareholders in connection with the Plan Meeting, as amended, supplemented or otherwise modified to be approved by the Court and despatched to Palmarejo Shareholders in accordance with applicable Law. | |
Plan Consideration | the consideration to be provided indirectly by Coeur to Plan Shareholders for the transfer to Canadian Bidco of each Plan Share in accordance with the Plan, being: | |
• $0.004 in cash; and | ||
• 2.715 Coeur Shares. | ||
Plan Meeting | the meeting or meetings of Palmarejo Shareholders to consider the Plan, pursuant to the Corporations Act. | |
Plan Shareholders | Palmarejo Shareholders, other than holders of Excluded Shares, as at the Effective Date. | |
Plan Shares | the Palmarejo Shares on issue at the Effective Date, other than the Excluded Shares. | |
Project Plan Description | the development plan in respect of the Palmarejo project set out in Annexure 2. | |
Properties | the properties described in the Public Disclosure Documents. | |
Public Disclosure Documents | has the meaning set out in §(e) of Schedule 2. | |
Regulatory Approvals | has the meaning given to that term in clause 3.1(a). | |
Regulatory Authority | means a Canadian or foreign government or a governmental, semi-governmental, administrative, fiscal, legislative, executive or judicial body, authority, department, commission, authority, tribunal, agency, entity or office or any minister of the Crown or any state or a delegate of any government. It includes a self-regulatory organisation established under statute or a stock exchange, the TSX, the TSXV, the CSA, the NYSE and the SEC. | |
Related Persons | in relation to a party, its subsidiaries, directors, officers, employees, contractors, representatives, agents, advisers, financiers and any person who has an agreement or understanding with the party in relation to the Transaction. |
B-12
Table of Contents
Term | Meaning | |
Representative | in relation to a party: | |
1 each of the party’s subsidiaries; and | ||
2 each of the directors, officers, employees and advisers of the party or of any of its subsidiaries. | ||
SEC | United States Securities and Exchange Commission. | |
subsidiary | has the meaning given to it in the Corporations Act. For the avoidance of doubt, in this agreement, subsidiaries of Palmarejo include each of Ocampo Resources, Inc., Ocampo Services, Inc. and Planet Gold, S.A. de C.V. | |
third party | any person or entity (including a Regulatory Authority) other than a Palmarejo Group member or a Coeur Group member. | |
Third Party Proposal | in relation to a party, any expression of interest, proposal or offer in relation to a bid, Plan, joint venture, dual listed company structure, purchase of a main undertaking, share issue or other similar reorganisation (other than as contemplated by this agreement) by any person or persons under which: | |
1 a person (together with the person’s Associates) may acquire an interest in more than 10% of one or more classes of securities of the party; | ||
2 a person may acquire voting control of more than 10% in the party; | ||
3 a person may acquire, directly or indirectly any interest (including legal, equitable or economic) in all or a material part of the business or assets (on a consolidated basis) of the party; or | ||
4 a person may otherwise merge or amalgamate with the party. | ||
For the purposes of paragraph (3), the acquisition of an interest in a part of the business or assets (on a consolidated basis) of a party will be material if: | ||
(a) the relevant business or businesses contribute 10% or more of the consolidated net profit after tax of the party; or | ||
(b) The assets represent 5% or more of the total consolidated assets of the party. | ||
Timetable | the timetable set out in Schedule 1 or such other timetable as may be agreed in writing by the parties. | |
Transaction | the acquisition by Canadian Bidco of all the Plan Shares through implementation of the Plan in accordance with the terms of this agreement and in accordance with applicable Law. | |
TSX | Toronto Stock Exchange | |
TSXV | TSX Venture Exchange | |
Warrants | means outstanding warrants issued pursuant to the warrant indenture dated April 19, 2006 between Palmarejo and Olympia Trust Company. |
B-13
Table of Contents
1.3 | Business Day |
2 | Agreement to proceed with the Transaction |
3 | Conditions precedent and pre-implementation steps |
3.1 | Conditions precedent |
B-14
Table of Contents
B-15
Table of Contents
3.2 | Inter-conditionality of Plan and Bolnisi Scheme |
3.3 | Commercially reasonable endeavours |
3.4 | Waiver of conditions precedent |
3.5 | Consultation on failure of condition precedent |
B-16
Table of Contents
3.6 | Certain notices |
3.7 | Regulatory approval |
3.8 | Tax Matters |
B-17
Table of Contents
4 | Plan |
4.1 | Plan |
4.2 | Plan consideration |
4.3 | Status of Coeur Shares |
4.4 | Withholding Rights |
B-18
Table of Contents
5 | Steps for implementation |
5.1 | Obligations of both parties |
5.2 | Palmarejo’s obligations |
B-19
Table of Contents
B-20
Table of Contents
5.3 | Coeur’s obligations |
B-21
Table of Contents
5.4 | Disagreement on content of Plan Circular and/or Coeur Proxy Statement |
5.5 | Appointment of directors |
B-22
Table of Contents
5.6 | Insurance and Indemnification |
6 | Termination |
6.1 | Termination |
B-23
Table of Contents
6.2 | Effect of termination |
6.3 | Breach of representations and warranties |
7 | Representations and warranties |
7.1 | Coeur’s representations and warranties |
7.2 | Coeur’s indemnity |
7.3 | Palmarejo’s representations and warranties |
7.4 | Palmarejo’s indemnity |
B-24
Table of Contents
7.5 | Survival of representations and warranties |
7.6 | Survival of indemnities |
8 | Palmarejo Information |
8.1 | Availability of information |
8.2 | Third party rights |
9 | Public announcement |
B-25
Table of Contents
9.2 | Public announcement and submissions |
9.3 | Required disclosure |
10 | Confidentiality |
10.1 | Confidentiality obligations |
10.2 | No breach |
B-26
Table of Contents
10.3 | Termination of previous confidentiality agreement |
10.4 | Survival of obligations |
11 | Exclusivity |
11.1 | Exclusivity |
11.2 | Notification of approaches |
B-27
Table of Contents
11.3 | Equal access to information |
11.4 | Normal provision of information |
11.5 | Fiduciary carve-out |
11.6 | No current discussions |
12 | Payment of costs |
12.1 | Background |
B-28
Table of Contents
12.2 | Payment of costs |
B-29
Table of Contents
12.3 | Compliance with law |
12.4 | Limitation of liability |
13 | Conduct of Court proceedings |
14 | Costs and expenses |
14.1 | Costs and expenses |
15 | General |
15.1 | No representation or reliance |
15.2 | No merger |
B-30
Table of Contents
15.3 | Consents |
15.4 | Notices |
Palmarejo | ||
Name: | James Crombie | |
Address: | 5300 Commerce Court West, 199 Bay Street, Toronto, Ontario M5L 1B9 | |
Fax no: | 450-677-2601 | |
Coeur | ||
Name: | Company Secretary | |
Address: | 505 Front Ave, Coeur d’Alene, Idaho 83814 | |
Fax no: | + 1 (208) 667 2213 |
15.5 | Governing law and jurisdiction |
15.6 | Waivers |
B-31
Table of Contents
15.7 | Variation |
15.8 | Assignment |
15.9 | Further action |
15.10 | Entire agreement |
15.11 | Counterparts |
B-32
Table of Contents
Date | Action | Comment | ||
May 3 | Sign Merger Implementation Agreement | |||
June 18, 2007 | First Court hearing for interim order | Concurrent with first Bolnisi court hearing | ||
June 25, 2007 | Mail and file notice of meeting and Plan Circular | Concurrent with Bolnisi mailing | ||
July 25, 2007 | Plan Meeting to approve Plan | Concurrent with Bolnisi meeting | ||
August 15, 2007 | Second Court hearing for final order | |||
August 20, 2007 | File Articles of Arrangement | Articles to be filed to be effective immediately after Bolnisi scheme becoming effective | ||
August 20, 2007 | Plan becomes effective |
B-33
Table of Contents
B-34
Table of Contents
B-35
Table of Contents
B-36
Table of Contents
B-37
Table of Contents
B-38
Table of Contents
B-39
Table of Contents
B-40
Table of Contents
B-41
Table of Contents
B-42
Table of Contents
B-43
Table of Contents
B-44
Table of Contents
B-45
Table of Contents
B-46
Table of Contents
Signed by | ||
Coeur d’Alene Mines Corporation | ||
by | ||
sign here ► | /s/ Dennis Wheeler | |
Chief Executive Officer | ||
print name | Dennis Wheeler | |
Signed by | ||
Palmarejo Silver and Gold Corporation | ||
by | ||
sign here ► | /s/ J.A. Crombie | |
Officer | ||
print name | J.A. Crombie | |
sign here ► | ||
print name |
B-47
C-2 - C-3 | ||
C-4 | ||
C-5 | ||
C-6 | ||
C-27 - C-28 | ||
C-29 - C-30 | ||
C-31 | ||
C-32 | ||
C-33 | ||
C-34 |
C-1
Table of Contents
June 30, | December 31, | |||||||
2007 | 2006 | |||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 236,232 | $ | 270,672 | ||||
Short-term investments | 36,270 | 70,373 | ||||||
Receivables | 38,732 | 43,233 | ||||||
Ore on leach pad | 32,729 | 31,302 | ||||||
Metal and other inventory | 18,353 | 16,341 | ||||||
Deferred tax assets | 3,872 | 3,629 | ||||||
Prepaid expenses and other | 8,096 | 6,047 | ||||||
374,284 | 441,597 | |||||||
PROPERTY, PLANT AND EQUIPMENT | ||||||||
Property, plant and equipment | 166,368 | 132,315 | ||||||
Less accumulated depreciation | (67,871 | ) | (64,206 | ) | ||||
98,497 | 68,109 | |||||||
MINING PROPERTIES | ||||||||
Operational mining properties | 135,381 | 130,447 | ||||||
Less accumulated depletion | (122,283 | ) | (116,361 | ) | ||||
13,098 | 14,086 | |||||||
Mineral interests | 74,526 | 72,201 | ||||||
Less accumulated depletion | (9,635 | ) | (7,828 | ) | ||||
64,891 | 64,373 | |||||||
Non-producing and development properties | 258,979 | 190,988 | ||||||
336,968 | 269,447 | |||||||
OTHER ASSETS | ||||||||
Ore on leach pad, non-current portion | 37,374 | 35,367 | ||||||
Restricted cash and cash equivalents | 21,652 | 19,492 | ||||||
Debt issuance costs, net | 4,999 | 5,151 | ||||||
Deferred tax assets | 1,389 | 2,544 | ||||||
Other | 8,749 | 7,919 | ||||||
74,163 | 70,473 | |||||||
TOTAL ASSETS | $ | 883,912 | $ | 849,626 | ||||
C-2
Table of Contents
June 30, | December 31, | |||||||
2007 | 2006 | |||||||
(In thousands except | ||||||||
share data) | ||||||||
(Unaudited) | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 35,967 | $ | 22,315 | ||||
Accrued liabilities and other | 8,877 | 11,865 | ||||||
Accrued income taxes | 5,363 | 10,317 | ||||||
Accrued payroll and related benefits | 7,005 | 8,527 | ||||||
Accrued interest payable | 1,031 | 1,031 | ||||||
Current portion of reclamation and mine closure | 4,662 | 4,460 | ||||||
62,905 | 58,515 | |||||||
LONG-TERM LIABILITIES | ||||||||
11/4% Convertible Senior Notes due January 2024 | 180,000 | 180,000 | ||||||
Reclamation and mine closure | 27,579 | 27,226 | ||||||
Other long-term liabilities | 4,265 | 2,891 | ||||||
211,844 | 210,117 | |||||||
COMMITMENTS AND CONTINGENCIES | ||||||||
(See Notes H, I, J, L, M and N) | ||||||||
SHAREHOLDERS’ EQUITY | ||||||||
Common Stock, par value $1.00 per share; authorized 500,000,000 shares, issued 279,526,451 and 279,054,344 shares in 2007 and 2006 (1,059,211 shares held in treasury) | 279,507 | 279,054 | ||||||
Additional paid-in capital | 779,062 | 777,798 | ||||||
Accumulated deficit | (437,285 | ) | (463,221 | ) | ||||
Shares held in treasury | (13,190 | ) | (13,190 | ) | ||||
Accumulated other comprehensive income | 1,069 | 553 | ||||||
609,163 | 580,994 | |||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 883,912 | $ | 849,626 | ||||
C-3
Table of Contents
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
(Unaudited) | ||||||||||||||||
(In thousand except per share data) | ||||||||||||||||
REVENUES | ||||||||||||||||
Sales of metal | $ | 51,664 | $ | 54,041 | $ | 102,524 | $ | 98,895 | ||||||||
COSTS AND EXPENSES | ||||||||||||||||
Production costs applicable to sales | 26,740 | 21,587 | 47,760 | 41,687 | ||||||||||||
Depreciation and depletion | 5,753 | 6,989 | 12,774 | 13,307 | ||||||||||||
Administrative and general | 5,710 | 4,528 | 11,884 | 9,618 | ||||||||||||
Exploration | 2,549 | 1,934 | 5,430 | 3,901 | ||||||||||||
Litigation settlement | — | 469 | 507 | 469 | ||||||||||||
Total cost and expenses | 40,752 | 35,507 | 78,355 | 68,982 | ||||||||||||
OTHER INCOME AND EXPENSE | ||||||||||||||||
Interest and other income | 4,316 | 4,794 | 8,866 | 7,314 | ||||||||||||
Interest expense, net of capitalized interest | (83 | ) | (367 | ) | (170 | ) | (888 | ) | ||||||||
Total other income and expense | 4,233 | 4,427 | 8,696 | 6,426 | ||||||||||||
Income from continuing operations before income taxes | 15,145 | 22,961 | 32,865 | 36,339 | ||||||||||||
Income tax benefit (provision) | (3,227 | ) | (2,829 | ) | (6,928 | ) | (2,481 | ) | ||||||||
INCOME FROM CONTINUING OPERATIONS | 11,918 | 20,132 | 25,937 | 33,858 | ||||||||||||
Income from discontinued operations, net of income taxes | — | 1,357 | — | 1,968 | ||||||||||||
Gain on sale of net assets of discontinued operations | — | 11,159 | — | 11,159 | ||||||||||||
NET INCOME | 11,918 | 32,648 | 25,937 | 46,985 | ||||||||||||
Other comprehensive income (loss) | 688 | 1,736 | 516 | 1,740 | ||||||||||||
COMPREHENSIVE INCOME | $ | 12,606 | $ | 34,384 | $ | 26,453 | $ | 48,725 | ||||||||
BASIC AND DILUTED INCOME PER SHARE | ||||||||||||||||
Basic income per share: | ||||||||||||||||
Income from continuing operations | $ | 0.04 | $ | 0.07 | $ | 0.09 | $ | 0.13 | ||||||||
Income from discontinued operations | — | 0.05 | — | 0.05 | ||||||||||||
Net income | $ | 0.04 | $ | 0.12 | $ | 0.09 | $ | 0.18 | ||||||||
Diluted income per share: | ||||||||||||||||
Income from continuing operations | $ | 0.04 | $ | 0.07 | $ | 0.09 | $ | 0.12 | ||||||||
Income from discontinued operations | — | 0.04 | — | 0.04 | ||||||||||||
Net income | $ | 0.04 | $ | 0.11 | $ | 0.09 | $ | 0.16 | ||||||||
Weighted average number of shares of common stock | ||||||||||||||||
Basic | 277,763 | 277,474 | 277,720 | 265,049 | ||||||||||||
Diluted | 302,240 | 302,188 | 302,205 | 289,832 |
C-4
Table of Contents
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
(In Thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Net income | $ | 11,918 | $ | 32,648 | $ | 25,937 | $ | 46,985 | ||||||||
Add (deduct) non-cash items: | ||||||||||||||||
Depreciation and depletion | 5,753 | 6,989 | 12,774 | 13,307 | ||||||||||||
Deferred taxes | 901 | (1,058 | ) | 1,274 | (3,131 | ) | ||||||||||
Unrealized loss on embedded derivative, net | 1,125 | 4,760 | 1,090 | 3,201 | ||||||||||||
Share based compensation | 1,044 | 538 | 1,606 | 1,164 | ||||||||||||
Gain on sale of net assets of discontinued operations and other, net | — | (11,306 | ) | — | (11,322 | ) | ||||||||||
Other charges (credits)) | (252 | ) | 175 | (231 | ) | 692 | ||||||||||
Changes in Operating Assets and Liabilities: | ||||||||||||||||
Receivables | (1,780 | ) | (4,020 | ) | 5,784 | 810 | ||||||||||
Prepaid and other current assets | (3,004 | ) | (1,362 | ) | (3,160 | ) | (1,025 | ) | ||||||||
Inventories | (404 | ) | (4,355 | ) | (5,446 | ) | (8,945 | ) | ||||||||
Accounts payable and accrued liabilities | (3,757 | ) | 8,554 | (5,417 | ) | 7,636 | ||||||||||
Discontinued operations | — | 469 | — | (176 | ) | |||||||||||
CASH PROVIDED BY OPERATING ACTIVITIES | 11,544 | 32,032 | 34,211 | 49,196 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Capital expenditures | (57,701 | ) | (25,677 | ) | (99,704 | ) | (53,484 | ) | ||||||||
Purchases of short-term investments | (17,267 | ) | (80,527 | ) | (50,578 | ) | (224,148 | ) | ||||||||
Proceeds from sales of short-term investments | 22,101 | 62,890 | 82,261 | 101,106 | ||||||||||||
Other | (41 | ) | (202 | ) | 427 | (443 | ) | |||||||||
Discontinued operations | — | 14,862 | — | 14,365 | ||||||||||||
CASH USED IN INVESTING ACTIVITIES | (52,908 | ) | (28,654 | ) | (67,594 | ) | (162,604 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Retirement of long-term debt and capital leases | (392 | ) | (352 | ) | (778 | ) | (689 | ) | ||||||||
Proceeds from issuance of common stock | — | — | — | 154,560 | ||||||||||||
Payment of public offering costs | — | — | — | (8,388 | ) | |||||||||||
Common stock repurchased | — | — | (277 | ) | — | |||||||||||
Other | — | 280 | (2 | ) | (74 | ) | ||||||||||
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | (392 | ) | (72 | ) | (1,057 | ) | 145,409 | |||||||||
INCREASE IN CASH AND CASH EQUIVALENTS | (41,756 | ) | 3,306 | (34,440 | ) | 32,001 | ||||||||||
Cash and cash equivalents at beginning of period | 277,988 | 83,591 | 270,672 | 54,896 | ||||||||||||
Cash and cash equivalents at end of period | $ | 236,232 | $ | 86,897 | $ | 236,232 | $ | 86,897 | ||||||||
C-5
Table of Contents
NOTE A — | BASIS OF PRESENTATION |
NOTE B — | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
C-6
Table of Contents
As Previously | ||||||||||||
For the Three Months Ended June 30, 2006 | Reported | Adjustment | Corrected | |||||||||
(In thousands) | ||||||||||||
Cash and Cash Equivalents | $ | 373,392 | $ | (286,495 | ) | $ | 86,897 | |||||
Net Cash Used in Investing Activities | (6,219 | ) | (22,435 | ) | (28,654 | ) | ||||||
Increase (decrease) in Cash and Cash Equivalents | 25,741 | (22,435 | ) | 3,306 |
As Previously | ||||||||||||
For the Six Months Ended June 30, 2006 | Reported | Adjustment | Corrected | |||||||||
(In thousands) | ||||||||||||
Cash and Cash Equivalents | $ | 373,392 | $ | (286,495 | ) | $ | 86,897 | |||||
Net Cash Used in Investing Activities | (35,829 | ) | (126,775 | ) | (162,604 | ) | ||||||
Increase (decrease) in Cash and Cash Equivalents | 158,776 | (126,775 | ) | 32,001 |
C-7
Table of Contents
C-8
Table of Contents
C-9
Table of Contents
C-10
Table of Contents
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
(In thousands) | ||||||||||||||||
Net income | $ | 11,918 | $ | 32,648 | $ | 25,937 | $ | 46,985 | ||||||||
Unrealized gain on marketable securities | 66 | 20 | 161 | 121 | ||||||||||||
Change in fair value of cash flow hedges, net of settlements | 622 | (503 | ) | 349 | (598 | ) | ||||||||||
Minimum pension liability | — | 2,219 | — | 2,219 | ||||||||||||
Other | — | — | 6 | (2 | ) | |||||||||||
$ | 12,606 | $ | 34,384 | $ | 26,453 | $ | 48,725 | |||||||||
C-11
Table of Contents
Three Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, 2007 | June 30, 2007 | |||||||||||||||||||||||
Income | Shares | Per-Share | Income | Shares | Per-Share | |||||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | |||||||||||||||||||
(In thousands except for EPS) | ||||||||||||||||||||||||
Basic EPS | ||||||||||||||||||||||||
Net income available to common stockholders | $ | 11,918 | 277,763 | $ | 0.04 | $ | 25,937 | 277,720 | $ | 0.09 | ||||||||||||||
Effect of Dilutive Securities | ||||||||||||||||||||||||
Equity awards | — | 793 | — | — | 801 | — | ||||||||||||||||||
1.25% Convertible Notes | 74 | 23,684 | — | 148 | 23,684 | — | ||||||||||||||||||
Diluted EPS | ||||||||||||||||||||||||
Net income available to common stockholders | $ | 11,992 | 302,240 | $ | 0.04 | $ | 26,085 | 302,205 | $ | 0.09 | ||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, 2006 | June 30, 2006 | |||||||||||||||||||||||
Income | Shares | Per-Share | Income | Shares | Per-Share | |||||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | |||||||||||||||||||
(In thousands except for EPS) | ||||||||||||||||||||||||
Basic EPS | ||||||||||||||||||||||||
Net income from continuing operations | $ | 20,132 | 277,474 | $ | 0.07 | $ | 33,858 | 265,049 | $ | 0.13 | ||||||||||||||
Income from discontinued operations | $ | 12,516 | 277,474 | 0.05 | $ | 13,127 | 265,049 | 0.05 | ||||||||||||||||
Income | $ | 32,648 | 277,474 | $ | 0.12 | $ | 46,985 | 265,049 | $ | 0.18 | ||||||||||||||
Effect of Dilutive Securities | ||||||||||||||||||||||||
Equity awards | — | 1,030 | — | — | 1,099 | — | ||||||||||||||||||
1.25% Convertible Notes | 338 | 23,684 | — | 822 | 23,684 | — | ||||||||||||||||||
Diluted EPS | ||||||||||||||||||||||||
Net income from continuing operations | $ | 20,470 | 302,188 | $ | 0.07 | $ | 34,680 | 289,832 | $ | 0.12 | ||||||||||||||
Income from discontinued operations | $ | 12,516 | 302,188 | 0.04 | $ | 13,127 | 289,832 | 0.04 | ||||||||||||||||
Income | $ | 32,986 | 302,188 | $ | 0.11 | $ | 47,807 | 289,832 | $ | 0.16 | ||||||||||||||
C-12
Table of Contents
C-13
Table of Contents
NOTE C — | METAL AND OTHER INVENTORIES |
June 30, | December 31, | |||||||
2007 | 2006 | |||||||
(In thousands) | ||||||||
Concentrate and dore inventory | $ | 11,371 | $ | 9,680 | ||||
Supplies | 6,982 | 6,661 | ||||||
Metal and other inventories | $ | 18,353 | $ | 16,341 | ||||
NOTE D — | DISCONTINUED OPERATIONS AND ASSETS AND LIABILITIES HELD FOR SALE |
Three Months | Six Months | |||||||
Ended | Ended | |||||||
June 30, 2006 | June 30, 2006 | |||||||
Sales of metal | $ | 5,513 | $ | 11,223 | ||||
Production costs applicable to sales | (3,973 | ) | (8,233 | ) | ||||
Depreciation and depletion | (86 | ) | (681 | ) | ||||
Mining exploration | (69 | ) | (279 | ) | ||||
Other | (28 | ) | (62 | ) | ||||
Income from discontinued operations | $ | 1,357 | $ | 1,968 | ||||
Gain on sale of net assets of discontinued operations | 11,159 | 11,159 | ||||||
Net income from discontinued operations | $ | 12,516 | $ | 13,127 | ||||
NOTE E — | STOCK-BASED COMPENSATION PLANS |
C-14
Table of Contents
C-15
Table of Contents
Six Months Ended | ||||||||
June 30, | ||||||||
2007 | 2006 | |||||||
Weighted average fair value of options granted | $2.35 | $3.35 | ||||||
Expected volatility | 58.9 | % | 68.5 | % | ||||
Expected life | 6 years | 6 years | ||||||
Risk-free interest rate | 4.5 | % | 4.6 | % | ||||
Expected dividend yield | — | — |
Weighted Average | ||||||||
Shares | Exercise Price | |||||||
Stock options outstanding at December 31, 2006 | 2,089,650 | $ | 3.56 | |||||
Granted | 462,015 | 3.99 | ||||||
Canceled/expired | (84,104 | ) | 6.45 | |||||
Stock options outstanding at June 30, 2007 | 2,467,561 | $ | 3.54 | |||||
C-16
Table of Contents
Weighted Average | ||||||||
Number of | Grant Date | |||||||
Shares | Fair Value | |||||||
Outstanding at December 31, 2006 | 413,032 | $ | 4.83 | |||||
Granted | 497,990 | 3.99 | ||||||
Vested | (190,156 | ) | 4.99 | |||||
Canceled/Expired | (43,732 | ) | 4.32 | |||||
Outstanding at June 30, 2007 | 677,134 | $ | 4.20 | |||||
Weighted Average | ||||||||
Number of | Grant Date | |||||||
Shares | Fair Value | |||||||
Outstanding at December 31, 2006 | 210,445 | $ | 5.14 | |||||
Granted | 306,852 | 3.99 | ||||||
Canceled/Expired | (45,783 | ) | 4.47 | |||||
Outstanding at June 30, 2007 | 471,514 | $ | 4.46 | |||||
C-17
Table of Contents
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
Current: | ||||||||||||||||
United States — Alternative minimum tax | $ | (76 | ) | $ | (369 | ) | $ | (309 | ) | $ | (469 | ) | ||||
United States — Foreign withholding | (283 | ) | (169 | ) | (666 | ) | (492 | ) | ||||||||
Foreign — Argentina | (1,308 | ) | (1,900 | ) | (2,906 | ) | (2,511 | ) | ||||||||
Foreign — Australia | (659 | ) | (1,449 | ) | (1,773 | ) | (2,141 | ) | ||||||||
Deferred: | ||||||||||||||||
Foreign — Argentina | (349 | ) | 279 | (174 | ) | 492 | ||||||||||
Foreign — Australia | (461 | ) | 425 | (361 | ) | 199 | ||||||||||
Foreign — Chile | (91 | ) | 354 | (739 | ) | 2,441 | ||||||||||
Income tax provision | $ | (3,227 | ) | $ | (2,829 | ) | $ | (6,928 | ) | $ | (2,481 | ) | ||||
C-18
Table of Contents
Segment Reporting | Corporate | |||||||||||||||||||||||||||||||||||
Three Months Ended | Rochester | Cerro Bayo | Martha | Broken | San | and | ||||||||||||||||||||||||||||||
June 30, 2007 | Mine | Mine | Mine | Endeavor | Hill | Bartolome | Kensington | Other | Total | |||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||
Sales of metal | 24,835 | 9,987 | 10,053 | 1,495 | 5,294 | — | — | — | 51,664 | |||||||||||||||||||||||||||
Segment profit (loss) | 11,660 | 1,188 | 5,042 | 1,363 | 4,416 | — | (34 | ) | (2,654 | ) | 20,981 | |||||||||||||||||||||||||
Depreciation and depletion | 2,764 | 1,411 | 401 | 122 | 934 | — | — | 121 | 5,753 | |||||||||||||||||||||||||||
Interest income | — | 304 | 17 | — | — | — | — | 3,878 | 4,199 | |||||||||||||||||||||||||||
Interest expense | — | 8 | — | — | — | — | — | 75 | 83 | |||||||||||||||||||||||||||
Income tax (benefit) expense | — | 91 | 1,665 | — | — | — | (10 | ) | 1,481 | 3,227 | ||||||||||||||||||||||||||
Segment assets(A) | 85,035 | 49,464 | 13,250 | 16,341 | 28,425 | 98,353 | 266,582 | 13,298 | 570,748 | |||||||||||||||||||||||||||
Capital expenditures | 92 | 3,815 | 3,001 | 94 | 212 | 16,406 | 33,713 | 368 | 57,701 |
Corporate | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Rochester | Cerro Bayo | Martha | Broken | San | and | ||||||||||||||||||||||||||||||
June 30, 2006 | Mine | Mine | Mine | Endeavor | Hill | Bartolome | Kensington | Other | Total | |||||||||||||||||||||||||||
Sales of metal | $ | 25,613 | $ | 11,560 | $ | 9,804 | $ | 770 | $ | 6,294 | $ | — | $ | — | $ | — | $ | 54,041 | ||||||||||||||||||
Segment profit (loss) | 15,136 | 5,279 | 5,292 | 734 | 5,484 | — | (83 | ) | (1,056 | ) | 30,786 | |||||||||||||||||||||||||
Depreciation and depletion | 3,480 | 1,580 | 306 | 105 | 1,452 | — | — | 66 | 6,989 | |||||||||||||||||||||||||||
Interest income | — | 123 | — | — | — | — | — | 4,614 | 4,737 | |||||||||||||||||||||||||||
Interest expense | — | 22 | — | — | — | — | — | 345 | 367 | |||||||||||||||||||||||||||
Litigation settlement | — | — | — | — | — | — | — | (469 | ) | (469 | ) | |||||||||||||||||||||||||
Income tax (benefit) expense | — | (354 | ) | 1,592 | — | — | — | — | 1,591 | 2,829 | ||||||||||||||||||||||||||
Segment assets(A) | 84,549 | 42,871 | 11,447 | 15,316 | 34,059 | 37,280 | 129,883 | 7,331 | 362,736 | |||||||||||||||||||||||||||
Capital expenditures | 584 | 1,814 | 694 | — | — | 1,521 | 20,928 | 137 | 25,677 |
Corporate | ||||||||||||||||||||||||||||||||||||
Six Months Ended | Rochester | Cerro Bayo | Martha | Broken | San | and | ||||||||||||||||||||||||||||||
June 30, 2007 | Mine | Mine | Mine | Endeavor | Hill | Bartolome | Kensington | Other | Total | |||||||||||||||||||||||||||
Sales of metal | 52,279 | 19,768 | 18,065 | 3,374 | 9,020 | — | — | — | 102,524 | |||||||||||||||||||||||||||
Segment profit (loss) | 27,419 | 6,283 | 7,403 | 3,086 | 7,559 | — | (196 | ) | (5,238 | ) | 46,316 | |||||||||||||||||||||||||
Depreciation and depletion | 7,180 | 2,802 | 751 | 279 | 1,528 | — | — | 234 | 12,774 | |||||||||||||||||||||||||||
Interest income | — | 588 | 14 | — | — | — | — | 8,051 | 8,653 | |||||||||||||||||||||||||||
Interest expense | — | 19 | — | — | — | — | — | 151 | 170 | |||||||||||||||||||||||||||
Litigation settlement | — | — | — | — | — | — | — | (507 | ) | (507 | ) | |||||||||||||||||||||||||
Income tax expense | — | 739 | 3,161 | — | — | — | 10 | 3,018 | 6,928 | |||||||||||||||||||||||||||
Segment assets(A) | 85,035 | 49,464 | 13,250 | 16,341 | 28,425 | 98,353 | 266,582 | 13,298 | 570,748 | |||||||||||||||||||||||||||
Capital expenditures | 1,105 | 5,758 | 3,630 | 2,112 | 212 | 27,704 | 58,631 | 552 | 99,704 |
Corporate | ||||||||||||||||||||||||||||||||||||
Six Months Ended | Rochester | Cerro Bayo | Martha | Broken | San | and | ||||||||||||||||||||||||||||||
June 30, 2006 | Mine | Mine | Mine | Endeavor | Hill | Bartolome | Kensington | Other | Total | |||||||||||||||||||||||||||
Sales of metal | $ | 47,817 | $ | 22,274 | $ | 15,231 | $ | 1,336 | $ | 12,237 | $ | — | $ | — | $ | — | $ | 98,895 | ||||||||||||||||||
Segment profit (loss) | 25,596 | 10,601 | 7,269 | 1,242 | 9,832 | (3 | ) | (90 | ) | (3,444 | ) | 51,003 | ||||||||||||||||||||||||
Depreciation and depletion | 6,518 | 2,902 | 548 | 215 | 2,985 | — | — | 139 | 13,307 | |||||||||||||||||||||||||||
Interest income | — | 171 | 4 | — | — | — | — | 7,506 | 7,681 | |||||||||||||||||||||||||||
Interest expense | — | 49 | — | — | — | — | — | 839 | 888 | |||||||||||||||||||||||||||
Litigation settlement | — | — | — | — | — | — | — | (469 | ) | (469 | ) | |||||||||||||||||||||||||
Income tax (benefit) expense | — | (2,441 | ) | 2,083 | — | — | — | — | 2,839 | 2,481 | ||||||||||||||||||||||||||
Segment assets(A) | 84,549 | 42,871 | 11,447 | 15,316 | 34,059 | 37,280 | 129,883 | 7,331 | 362,736 | |||||||||||||||||||||||||||
Capital expenditures | 743 | 2,914 | 1,377 | — | — | 3,465 | 44,680 | 305 | 53,484 |
(A) | Segment assets consist of receivables, prepaids, inventories, property, plant and equipment, and mining properties |
C-19
Table of Contents
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
(In thousands) | ||||||||||||||||
Income from continuing operations before income taxes | ||||||||||||||||
Total segment profit | $ | 20,981 | $ | 30,786 | $ | 46,316 | $ | 51,003 | ||||||||
Depreciation and amortization | (5,753 | ) | (6,989 | ) | (12,774 | ) | (13,307 | ) | ||||||||
Interest expense | (83 | ) | (367 | ) | (170 | ) | (888 | ) | ||||||||
Litigation settlements | — | (469 | ) | (507 | ) | (469 | ) | |||||||||
Income from continuing operations before income taxes | $ | 15,145 | $ | 22,961 | $ | 32,865 | $ | 36,339 | ||||||||
As of June 30, | ||||||||
2007 | 2006 | |||||||
Assets | ||||||||
Total assets for reportable segments | $ | 570,748 | $ | 362,736 | ||||
Cash and cash equivalents | 236,232 | 373,392 | ||||||
Short-term investments | 36,270 | 19,896 | ||||||
Other assets | 40,662 | 38,059 | ||||||
Total consolidated assets | $ | 883,912 | $ | 794,083 | ||||
Three Months Ended | Long-Lived | |||||||
June 30, 2007 | Revenues | Assets | ||||||
United States | $ | 24,835 | $ | 271,737 | ||||
Australia | 6,789 | 44,774 | ||||||
Chile | 9,987 | 23,546 | ||||||
Argentina | 10,053 | 6,575 | ||||||
Bolivia | — | 88,636 | ||||||
Other Foreign Countries | — | 197 | ||||||
Total | $ | 51,664 | $ | 435,465 | ||||
Three Months Ended | Long-Lived | |||||||
June 30, 2006 | Revenues | Assets | ||||||
United States | $ | 25,613 | $ | 144,640 | ||||
Australia | 7,064 | 46,665 | ||||||
Chile | 11,560 | 19,688 | ||||||
Argentina | 9,804 | 3,402 | ||||||
Bolivia | — | 36,538 | ||||||
Other Foreign Countries | — | 217 | ||||||
$ | 54,041 | $ | 251,150 | |||||
C-20
Table of Contents
Six Months Ended | Long-Lived | |||||||
June 30, 2007 | Revenues | Assets | ||||||
United States | $ | 52,297 | $ | 271,737 | ||||
Australia | 12,394 | 44,774 | ||||||
Chile | 19,768 | 23,546 | ||||||
Argentina | 18,065 | 6,575 | ||||||
Bolivia | — | 88,636 | ||||||
Other Foreign Countries | — | 197 | ||||||
Total | $ | 102,524 | $ | 435,465 | ||||
Six Months Ended | Long-Lived | |||||||
June 30, 2006 | Revenues | Assets | ||||||
United States | $ | 47,817 | $ | 144,640 | ||||
Australia | 13,573 | 46,665 | ||||||
Chile | 22,274 | 19,689 | ||||||
Argentina | 15,231 | 3,402 | ||||||
Bolivia | — | 36,538 | ||||||
Other Foreign Countries | — | 217 | ||||||
Total | $ | 98,895 | $ | 251,150 | ||||
Three Months | Six Months | |||||||||||||||
Ended | Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
(In thousands) | ||||||||||||||||
Beginning balance | $ | 30,168 | $ | 23,800 | $ | 29,909 | $ | 23,524 | ||||||||
Accretion | 565 | 445 | 1,130 | 890 | ||||||||||||
Settlements | (86 | ) | (388 | ) | (392 | ) | (537 | ) | ||||||||
Ending balance | $ | 30,647 | $ | 23,877 | $ | 30,647 | $ | 23,877 | ||||||||
C-21
Table of Contents
NOTE I — | DERIVATIVE FINANCIAL INSTRUMENTS AND FAIR VALUE OF FINANCIAL INSTRUMENTS |
For the Three Months | For the Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
(In thousands) | ||||||||||||||||
Beginning balance | $ | (333 | ) | $ | (267 | ) | $ | (60 | ) | $ | (171 | ) | ||||
Reclassification to earnings | (49 | ) | 96 | (26 | ) | 149 | ||||||||||
Change in fair value | 671 | (598 | ) | 375 | (747 | ) | ||||||||||
Ending balance | $ | 289 | $ | (769 | ) | $ | 289 | $ | (769 | ) | ||||||
C-22
Table of Contents
C-23
Table of Contents
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||
(In thousands) | (In thousands) | |||||||||||||||
Beginning Balance | $ | 2,009 | $ | 986 | $ | 1,959 | $ | 542 | ||||||||
Accruals | 502 | 197 | 641 | 936 | ||||||||||||
Payments | (330 | ) | (64 | ) | (419 | ) | (359 | ) | ||||||||
Ending Balance | $ | 2,181 | $ | 1,119 | $ | 2,181 | $ | 1,119 | ||||||||
C-24
Table of Contents
C-25
Table of Contents
NOTE O — | PROPOSED TRANSACTION |
C-26
Table of Contents
C-27
Table of Contents
C-28
Table of Contents
December 31, | ||||||||
2006 | 2005 | |||||||
(In thousands) | ||||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 270,672 | $ | 54,896 | ||||
Short-term investments | 70,373 | 185,446 | ||||||
Receivables | 43,233 | 27,986 | ||||||
Ore on leach pad | 31,302 | 25,394 | ||||||
Metal and other inventory | 16,341 | 12,807 | ||||||
Deferred tax assets | 3,629 | 2,255 | ||||||
Prepaid expenses and other | 6,047 | 4,707 | ||||||
Assets of discontinued operations held for sale | — | 14,828 | ||||||
441,597 | 328,319 | |||||||
PROPERTY, PLANT AND EQUIPMENT | ||||||||
Property, plant and equipment | 132,315 | 105,107 | ||||||
Less accumulated depreciation | (64,206 | ) | (57,929 | ) | ||||
68,109 | 47,178 | |||||||
MINING PROPERTIES | ||||||||
Operational mining properties | 130,447 | 121,441 | ||||||
Less accumulated depletion | (116,361 | ) | (105,486 | ) | ||||
14,086 | 15,955 | |||||||
Mineral interests | 72,201 | 72,201 | ||||||
Less accumulated depletion | (7,828 | ) | (2,218 | ) | ||||
64,373 | 69,983 | |||||||
Non-producing and development properties | 190,988 | 72,488 | ||||||
269,447 | 158,426 | |||||||
OTHER ASSETS | ||||||||
Ore on leach pad, non-current portion | 35,367 | 29,254 | ||||||
Restricted cash and cash equivalents | 19,492 | 16,943 | ||||||
Debt issuance costs, net | 5,151 | 5,454 | ||||||
Deferred tax assets | 2,544 | 923 | ||||||
Other | 7,919 | 8,319 | ||||||
70,473 | 60,893 | |||||||
TOTAL ASSETS | $ | 849,626 | $ | 594,816 | ||||
C-29
Table of Contents
December 31, | ||||||||
2006 | 2005 | |||||||
(In thousands except share data) | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 22,315 | $ | 17,189 | ||||
Accrued liabilities and other | 11,865 | 5,662 | ||||||
Accrued income taxes | 10,317 | 66 | ||||||
Accrued payroll and related benefits | 8,527 | 7,840 | ||||||
Accrued interest payable | 1,031 | 1,031 | ||||||
Current portion of reclamation and mine closure | 4,460 | 1,646 | ||||||
Liabilities of discontinued operations held for sale | — | 12,908 | ||||||
58,515 | 46,342 | |||||||
LONG-TERM LIABILITIES | ||||||||
11/4% Convertible Senior Notes due January 2024 | 180,000 | 180,000 | ||||||
Reclamation and mine closure | 27,226 | 23,048 | ||||||
Other long-term liabilities | 2,891 | 3,873 | ||||||
210,117 | 206,921 | |||||||
COMMITMENTS AND CONTINGENCIES | ||||||||
(See Notes I, J, L, M, N, O, P and R) | ||||||||
SHAREHOLDERS’ EQUITY | ||||||||
Common Stock, par value $1.00 per share; authorized 500,000,000 shares, issued 279,054,344 and 250,961,353 shares in 2006 and 2005 (1,059,211 shares held in treasury) | 279,054 | 250,961 | ||||||
Additional paid-in capital | 777,798 | 656,977 | ||||||
Accumulated deficit | (463,221 | ) | (551,357 | ) | ||||
Shares held in treasury | (13,190 | ) | (13,190 | ) | ||||
Accumulated other comprehensive income (loss) | 553 | (1,838 | ) | |||||
580,994 | 341,553 | |||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 849,626 | $ | 594,816 | ||||
C-30
Table of Contents
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands, except per share data) | ||||||||||||
REVENUES | ||||||||||||
Sales of metal | $ | 216,573 | $ | 156,284 | $ | 109,047 | ||||||
COSTS AND EXPENSES | ||||||||||||
Production costs applicable to sales | 92,378 | 88,232 | 63,715 | |||||||||
Depreciation and depletion | 26,772 | 18,889 | 16,833 | |||||||||
Administrative and general | 19,369 | 20,624 | 17,499 | |||||||||
Exploration | 9,474 | 10,553 | 8,031 | |||||||||
Pre-development | — | 6,057 | 11,449 | |||||||||
Litigation settlement | 2,365 | 1,600 | — | |||||||||
Total cost and expenses | 150,358 | 145,955 | 117,527 | |||||||||
OTHER INCOME AND EXPENSE | ||||||||||||
Interest and other income | 18,654 | 8,385 | 3,165 | |||||||||
Interest expense, net of capitalized interest | (1,224 | ) | (2,485 | ) | (2,831 | ) | ||||||
Merger expenses | — | — | (15,675 | ) | ||||||||
Total other income and expense | 17,430 | 5,900 | (15,341 | ) | ||||||||
Income (loss) from continuing operations before income taxes | 83,645 | 16,229 | (23,821 | ) | ||||||||
Income tax (provision) benefit | (8,226 | ) | (1,483 | ) | 5,785 | |||||||
Income (loss) from continuing operations | 75,419 | 14,746 | (18,036 | ) | ||||||||
Income (loss) from discontinued operations, net of income taxes | 1,935 | (4,195 | ) | 1,178 | ||||||||
Gain on sale of net assets of discontinued operations, net of income taxes | 11,132 | — | — | |||||||||
NET INCOME (LOSS) | 88,486 | 10,551 | (16,858 | ) | ||||||||
Other comprehensive income (loss) | 2,391 | 447 | (908 | ) | ||||||||
COMPREHENSIVE INCOME (LOSS) | $ | 90,877 | $ | 10,998 | $ | (17,766 | ) | |||||
BASIC AND DILUTED INCOME (LOSS) PER SHARE | ||||||||||||
Basic income (loss) per share: | ||||||||||||
Income (loss) from continuing operations | $ | 0.28 | $ | 0.06 | $ | (0.08 | ) | |||||
Income (loss) from discontinued operations | 0.05 | (0.02 | ) | — | ||||||||
Net income (loss) | $ | 0.33 | $ | 0.04 | $ | (0.08 | ) | |||||
Diluted income (loss) per share: | ||||||||||||
Income (loss) from continuing operations | $ | 0.26 | $ | 0.06 | $ | (0.08 | ) | |||||
Income (loss) from discontinued operations | 0.04 | (0.02 | ) | — | ||||||||
Net income (loss) | $ | 0.30 | $ | 0.04 | $ | (0.08 | ) | |||||
Weighted average number of shares of common stock | ||||||||||||
Basic | 271,357 | 242,915 | 215,969 | |||||||||
Diluted | 296,082 | 243,683 | 215,969 |
C-31
Table of Contents
For Years Ended December 31, 2006, 2005 and 2004 | ||||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||||
Common | Common | Additional | Shares | Other | ||||||||||||||||||||||||
Stock | Stock | Paid-In | Accumulated | Held in | Comprehensive | |||||||||||||||||||||||
Shares | $1 Par | Capital | Deficit | Treasury | Income (Loss) | Total | ||||||||||||||||||||||
(In thousands except share data) | ||||||||||||||||||||||||||||
Balances at January 1, 2004 | 214,195 | $ | 214,195 | $ | 542,900 | $ | (545,050 | ) | $ | (13,190 | ) | $ | (1,377 | ) | $ | 197,478 | ||||||||||||
Net loss | — | — | — | (16,858 | ) | — | — | (16,858 | ) | |||||||||||||||||||
Unrealized losses on short-term investments and marketable securities | — | — | — | — | — | (347 | ) | (347 | ) | |||||||||||||||||||
Change in fair value of derivative hedging instruments, net of settlements | — | — | — | — | — | (130 | ) | (130 | ) | |||||||||||||||||||
Excess additional pension liability over unrecognized prior service cost | — | — | — | — | — | (431 | ) | (431 | ) | |||||||||||||||||||
Issuance of common stock | 26,625 | 26,625 | 86,475 | — | — | — | 113,100 | |||||||||||||||||||||
Common stock issued under long-term incentive plans | 208 | 208 | 432 | — | — | — | 640 | |||||||||||||||||||||
Other | — | — | 2 | — | — | — | 2 | |||||||||||||||||||||
Balances at December 31, 2004 | 241,028 | $ | 241,028 | $ | 629,809 | $ | (561,908 | ) | $ | (13,190 | ) | $ | (2,285 | ) | $ | 293,454 | ||||||||||||
Net income | — | — | — | 10,551 | — | — | 10,551 | |||||||||||||||||||||
Unrealized gain on short-term investments and marketable securities | — | — | — | — | — | 853 | 853 | |||||||||||||||||||||
Change in fair value of derivative hedging instruments, net of settlements | — | — | — | — | — | (171 | ) | (171 | ) | |||||||||||||||||||
Excess additional pension liability over unrecognized prior service cost | — | — | — | — | — | (237 | ) | (237 | ) | |||||||||||||||||||
Issuance of common stock | 9,863 | 9,863 | 26,351 | — | — | — | 36,214 | |||||||||||||||||||||
Common stock issued under long-term incentive plans | 70 | 70 | 817 | — | — | — | 887 | |||||||||||||||||||||
Foreign currency translation | — | — | — | — | — | 2 | 2 | |||||||||||||||||||||
Balances at December 31, 2005 | 250,961 | $ | 250,961 | $ | 656,977 | $ | (551,357 | ) | $ | (13,190 | ) | $ | (1,838 | ) | $ | 341,553 | ||||||||||||
Net income | — | — | — | 88,486 | — | — | 88,486 | |||||||||||||||||||||
Cumulative effect of accounting change | — | — | — | (350 | ) | — | — | (350 | ) | |||||||||||||||||||
Unrealized gain on short-term investments and marketable securities | — | — | — | — | — | 63 | 63 | |||||||||||||||||||||
Change in fair value of cash flow hedging instruments, net of settlements | — | — | — | — | — | 111 | 111 | |||||||||||||||||||||
Elimination of excess additional pension liability over unrecognized prior service cost attributable to discontinued operations | — | — | — | — | — | 2,219 | 2,219 | |||||||||||||||||||||
Issuance of common stock | 27,600 | 27,600 | 118,631 | — | — | — | 146,231 | |||||||||||||||||||||
Common stock issued under long-term incentive plans | 493 | 493 | 2,190 | — | — | — | 2,683 | |||||||||||||||||||||
Foreign currency translation | — | — | — | — | — | (2 | ) | (2 | ) | |||||||||||||||||||
Balances at December 31, 2006 | 279,054 | $ | 279,054 | $ | 777,798 | $ | (463,221 | ) | $ | (13,190 | ) | $ | 553 | $ | 580,994 | |||||||||||||
C-32
Table of Contents
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||
Net income (loss) | $ | 88,486 | $ | 10,551 | $ | (16,858 | ) | |||||
Add (deduct) non-cash items: | ||||||||||||
Depreciation and depletion | 26,772 | 18,889 | 16,833 | |||||||||
Deferred taxes | (2,902 | ) | 1,629 | (4,403 | ) | |||||||
Unrealized (gain) loss on embedded derivatives | 1,166 | (2,052 | ) | (82 | ) | |||||||
Share-based compensation | 2,218 | 1,237 | 1,137 | |||||||||
Amortization of debt issuance costs | 303 | 303 | 408 | |||||||||
Amortization of premiumand/or discount on short-term investments, net | 24 | 790 | 1,527 | |||||||||
Other non-cash charges | (313 | ) | 250 | (16 | ) | |||||||
Changes in operating assets and liabilities: | ||||||||||||
Receivables | (14,781 | ) | (19,571 | ) | (2,014 | ) | ||||||
Prepaid expenses and other | (599 | ) | (183 | ) | (517 | ) | ||||||
Inventories | (15,555 | ) | (8,308 | ) | (17,492 | ) | ||||||
Accounts payable and accrued liabilities | 17,686 | 2,349 | (167 | ) | ||||||||
Discontinued operations | (11,275 | ) | 792 | 3,062 | ||||||||
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | 91,230 | 6,676 | (18,582 | ) | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||
Purchases of short-term investments | (317,743 | ) | (212,252 | ) | (343,019 | ) | ||||||
Proceeds from sales of short-term investments | 430,292 | 277,021 | 142,128 | |||||||||
Capital expenditures | (147,998 | ) | (113,290 | ) | (8,363 | ) | ||||||
Other | (328 | ) | 103 | 372 | ||||||||
Discontinued operations | 15,446 | (3,346 | ) | (2,041 | ) | |||||||
CASH USED IN INVESTING ACTIVITIES | (20,331 | ) | (51,764 | ) | (210,923 | ) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||
Repayment of long-term debt | — | — | (9,561 | ) | ||||||||
Proceeds from issuance of common stock | 154,560 | 36,493 | 119,803 | |||||||||
Payments of common stock issuance costs | (8,329 | ) | (557 | ) | (6,702 | ) | ||||||
Proceeds from issuance of notes | — | — | 180,000 | |||||||||
Payments of debt issuance costs | — | — | (6,089 | ) | ||||||||
Borrowings from bank on working capital facility | — | — | 6,056 | |||||||||
Payments to bank on working capital facility | — | — | (8,422 | ) | ||||||||
Other | (1,354 | ) | (1,170 | ) | (2,055 | ) | ||||||
CASH PROVIDED BY FINANCING ACTIVITIES: | 144,877 | 34,766 | 273,030 | |||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 215,776 | (10,322 | ) | 43,525 | ||||||||
Cash and cash equivalents at beginning of period | 54,896 | 65,218 | 21,693 | |||||||||
Cash and cash equivalents at end of period | 270,672 | $ | 54,896 | $ | 65,218 | |||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | ||||||||||||
Cash paid for: | ||||||||||||
Interest | $ | 2,334 | $ | 2,280 | $ | 1,572 | ||||||
Taxes | $ | 814 | — | — |
C-33
Table of Contents
C-34
Table of Contents
As Previously | ||||||||||||
For the Year Ended December 31, 2005 | Reported | Adjustment | Corrected | |||||||||
(In thousands) | ||||||||||||
Cash and Cash Equivalents | $ | 214,616 | $ | (159,720 | ) | $ | 54,896 | |||||
Short-term Investments | 25,726 | 159,720 | 185,446 | |||||||||
Net Cash Used in Investing Activities | (99,894 | ) | 48,130 | (51,764 | ) | |||||||
Decrease in Cash and Cash Equivalents | (58,452 | ) | 48,130 | (10,322 | ) |
As Previously | ||||||||||||
For the Year Ended December 31, 2004 | Reported | Adjustment | Corrected | |||||||||
(In thousands) | ||||||||||||
Cash and Cash Equivalents | $ | 273,068 | $ | (207,850 | ) | $ | 65,218 | |||||
Short-term Investments | 48,993 | 207,850 | 256,843 | |||||||||
Net Cash Used in Investing Activities | (43,787 | ) | (167,136 | ) | (210,923 | ) | ||||||
Decrease in Cash and Cash Equivalents | 210,661 | (167,136 | ) | 43,525 |
C-35
Table of Contents
C-36
Table of Contents
C-37
Table of Contents
C-38
Table of Contents
2006 | 2005 | 2004 | ||||||||||
Net income (loss) | $ | 88,486 | $ | 10,551 | $ | (16,858 | ) | |||||
Unrealized gain (loss) on marketable securities | 63 | 853 | (347 | ) | ||||||||
Change in fair value of cash flow hedges, net of settlements | 111 | (169 | ) | (130 | ) | |||||||
Minimum pension liabilities | 2,219 | (237 | ) | (431 | ) | |||||||
Other | (2 | ) | — | — | ||||||||
$ | 90,877 | $ | 10,998 | $ | (17,766 | ) | ||||||
C-39
Table of Contents
For the Year Ended | For the Year Ended | For the Year Ended | ||||||||||||||||||||||||||||||||||
December 31, 2006 | December 31, 2005 | December 31, 2004 | ||||||||||||||||||||||||||||||||||
Income | Shares | Per-Share | Income | Shares | Per-Share | Income | Shares | Per-Share | ||||||||||||||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | ||||||||||||||||||||||||||||
(In thousands except for EPS) | ||||||||||||||||||||||||||||||||||||
Basic EPS | ||||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 75,419 | 271,357 | $ | 0.28 | $ | 14,746 | 242,915 | $ | 0.06 | $ | (18,036 | ) | 215,969 | $ | (0.08 | ) | |||||||||||||||||||
Income (loss) from discontinued operations | 13,067 | 271,357 | 0.05 | (4,195 | ) | 242,915 | (0.02 | ) | 1,178 | 215,969 | — | |||||||||||||||||||||||||
Net income (loss) | $ | 88,486 | 271,357 | $ | 0.33 | $ | 10,551 | 242,915 | $ | 0.04 | $ | (16,858 | ) | 215,969 | $ | (0.08 | ) | |||||||||||||||||||
Effect of Dilutive Securities | ||||||||||||||||||||||||||||||||||||
Equity awards | — | 1,041 | — | — | 768 | — | — | — | — | |||||||||||||||||||||||||||
1.25% convertible notes | 1,117 | 23,684 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Diluted EPS | ||||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 76,536 | 296,082 | 0.26 | $ | 14,746 | 243,683 | $ | 0.06 | $ | (18,036 | ) | 215,969 | $ | (0.08 | ) | ||||||||||||||||||||
Income (loss) from discontinued operations | 13,067 | 296,082 | 0.04 | (4,195 | ) | 243,683 | (0.02 | ) | 1,178 | 215,969 | — | |||||||||||||||||||||||||
Net income (loss) | $ | 89,603 | 296,082 | $ | 0.30 | $ | 10,551 | 243,683 | $ | 0.04 | $ | (16,858 | ) | 215,969 | $ | (0.08 | ) | |||||||||||||||||||
December 31, 2006 | December 31, 2005 | December 31, 2004 | ||||||||||
Stock options | — | — | 1,796,908 | |||||||||
1.25% Notes | ||||||||||||
Convertible at $7.06 per share | — | 23,684,211 | 23,684,211 | |||||||||
Total potentially dilutive shares | — | 23,684,211 | 25,481,119 | |||||||||
C-40
Table of Contents
C-41
Table of Contents
C-42
Table of Contents
Available-For-Sale Securities | ||||||||||||||||
Gross | Gross | Estimated | ||||||||||||||
Unrealized | Unrealized | Fair | ||||||||||||||
Cost | Losses | Gains | Value | |||||||||||||
As of December 31, 2006 | ||||||||||||||||
U.S. Corporate | $ | 65,372 | $ | — | $ | — | $ | 65,372 | ||||||||
U.S. Government | 5,000 | — | 1 | 5,001 | ||||||||||||
Total debt securities | 70,372 | — | 1 | 70,373 | ||||||||||||
Equity securities | 99 | 1 | 622 | 720 | ||||||||||||
70,471 | 1 | 623 | 71,093 | |||||||||||||
As of December 31, 2005 | ||||||||||||||||
Auction Rate Securities | $ | 159,720 | $ | — | $ | — | $ | 159,720 | ||||||||
U.S. Corporate | 23,893 | 51 | — | 23,842 | ||||||||||||
U.S. Government | 1,891 | 7 | — | 1,884 | ||||||||||||
Total debt securities | 185,504 | 58 | — | 185,446 | ||||||||||||
Equity securities | 19 | 4 | 615 | 630 | ||||||||||||
$ | 185,523 | $ | 62 | $ | 615 | $ | 186,076 | |||||||||
As of December 31, 2004 | ||||||||||||||||
Auction Rate Securities | $ | 207,850 | $ | — | $ | — | $ | 207,850 | ||||||||
U.S. Corporate | 18,964 | 107 | 1 | 18,858 | ||||||||||||
U.S. Government | 29,062 | 205 | — | 28,857 | ||||||||||||
State/Municipal | 1,285 | 7 | — | 1,278 | ||||||||||||
Total debt securities | 257,161 | 319 | 1 | 256,843 | ||||||||||||
Equity securities | 20 | 3 | 17 | 34 | ||||||||||||
$ | 257,181 | $ | 322 | $ | 18 | $ | 256,877 | |||||||||
C-43
Table of Contents
2006 | 2005 | 2004 | ||||||||||
Sales of metal | $ | 11,223 | $ | 16,052 | $ | 23,759 | ||||||
Production costs applicable to sales | (8,233 | ) | (16,698 | ) | (18,637 | ) | ||||||
Depreciation and depletion | (681 | ) | (1,996 | ) | (1,967 | ) | ||||||
Mining exploration | (279 | ) | (1,361 | ) | (1,620 | ) | ||||||
Other | (95 | ) | (192 | ) | (357 | ) | ||||||
Income (loss) from discontinued operations | 1,935 | (4,195 | ) | 1,178 | ||||||||
Gain on sale of net assets of discontinued operations | 11,132 | — | — | |||||||||
Net income (loss) from discontinued operations | $ | 13,067 | $ | (4,195 | ) | $ | 1,178 | |||||
C-44
Table of Contents
December 31, | ||||
2005 | ||||
Assets | ||||
Receivables | $ | 2,036 | ||
Prepaids | 906 | |||
Inventory | 2,561 | |||
Property, plant and equipment (net) | 2,016 | |||
Operational mining properties, net | 6,357 | |||
Other | 952 | |||
Total assets of discontinued operations | $ | 14,828 | ||
Liabilities | ||||
Accounts payable | $ | 747 | ||
Accrued liabilities | 166 | |||
Accrued payroll and related benefits | 578 | |||
Reclamation and mine closure | 6,905 | |||
Defined benefit liabilities | 2,588 | |||
Other non-current liabilities | 1,924 | |||
Total liabilities of discontinued operations | $ | 12,908 | ||
December 31, | ||||||||
2006 | 2005 | |||||||
Concentrate and doré inventory | $ | 9,680 | $ | 7,835 | ||||
Supplies | 6,661 | 4,972 | ||||||
Metal and other inventory | $ | 16,341 | $ | 12,807 | ||||
December 31, | ||||||||
2006 | 2005 | |||||||
Land | $ | 1,112 | $ | 1,423 | ||||
Building improvements | 51,818 | 40,869 | ||||||
Machinery and equipment | 77,040 | 60,470 | ||||||
Capitalized leases for machinery and equipment | 2,345 | 2,345 | ||||||
132,315 | 105,107 | |||||||
Accumulated depreciation | (64,206 | ) | (57,929 | ) | ||||
$ | 68,109 | $ | 47,178 | |||||
C-45
Table of Contents
2006 | 2005 | 2004 | ||||||||||
Rochester | $ | 1,225 | $ | 1,197 | $ | 3,548 | ||||||
Cerro Bayo | 7,555 | 2,731 | 2,451 | |||||||||
Martha | 2,481 | 2,108 | 689 | |||||||||
San Bartolome | 14,597 | 10,477 | 950 | |||||||||
Kensington | 121,552 | 44,201 | 83 | |||||||||
Endeavor | — | 15,410 | — | |||||||||
Broken Hill | — | 36,667 | — | |||||||||
Other | 588 | 499 | 642 | |||||||||
Net asset additions | $ | 147,998 | $ | 113,290 | $ | 8,363 | ||||||
Discontinued Operations — Coeur Silver Valley | $ | 617 | $ | 3,537 | $ | 2,151 | ||||||
Capital | Operating | |||||||
Year Ending December 31, | Leases | Leases | ||||||
2007 | $ | 916 | $ | 380 | ||||
2008 | — | — | ||||||
2009 | — | — | ||||||
2010 | — | — | ||||||
Thereafter | — | — | ||||||
916 | $ | 380 | ||||||
Less: Amount representing interest | 22 | |||||||
$ | 894 | |||||||
C-46
Table of Contents
December 31, | ||||||||
2006 | 2005 | |||||||
Capitalized costs for mining properties, net of accumulated depletion consist of the following(A): | ||||||||
Operational mining properties: | ||||||||
Rochester Mine | $ | 4,445 | $ | 8,582 | ||||
Cerro Bayo Mine | 8,531 | 6,660 | ||||||
Martha Mine | 1,110 | 713 | ||||||
Total operational mining properties | 14,086 | 15,955 | ||||||
Mineral interests, net of accumulated depletion | ||||||||
Endeavor Mine | 14,508 | 14,998 | ||||||
Broken Hill Mine | 29,740 | 34,860 | ||||||
San Bartolome(B) | 20,125 | 20,125 | ||||||
Total mineral interests | 64,373 | 69,983 | ||||||
Non-producing and developmental properties: | ||||||||
Kensington(C) | 170,458 | 62,517 | ||||||
San Bartolome(D) | 20,388 | 9,829 | ||||||
Other | 142 | 142 | ||||||
Total non-producing and developmental properties | 190,988 | 72,488 | ||||||
Total mining properties | $ | 269,447 | $ | 158,426 | ||||
(A) | On June 1, 2006, the Company completed the sale of 100% of the shares of its wholly-owned subsidiary, Coeur Silver Valley Inc., to US Silver Corporation for $15 million in cash and additional consideration received of $1.1 million for working capital. | |
(B) | Balance represents acquisition cost of mineral interest. | |
(C) | During the third quarter of 2005, the Company commenced construction activities at its Kensington property. The costs incurred subsequent to commencing construction were capitalized as developmental properties. | |
(D) | During the fourth quarter of 2004, the Company commenced construction activities at its San Bartolome property. The costs incurred subsequent to commencing construction were capitalized as developmental properties. |
C-47
Table of Contents
C-48
Table of Contents
C-49
Table of Contents
Year Ended December 31, | ||||||||
2006 | 2005 | |||||||
(In thousands) | ||||||||
Asset retirement obligation — January 1 | $ | 23,524 | $ | 16,921 | ||||
Accretion | 1,780 | 1,265 | ||||||
Additions | 6,069 | 6,397 | ||||||
Changes in estimates | (507 | ) | (74 | ) | ||||
Settlements | (957 | ) | (985 | ) | ||||
Asset retirement obligation — December 31 | $ | 29,909 | $ | 23,524 | ||||
C-50
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
United States | $ | 33,252 | $ | (5,576 | ) | $ | (22,281 | ) | ||||
Foreign | 50,393 | 21,805 | (1,540 | ) | ||||||||
Total | $ | 83,645 | $ | 16,229 | $ | (23,821 | ) | |||||
Years Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Current: | ||||||||||||
United States — Alternative minimum tax | $ | (900 | ) | $ | 212 | $ | 1,382 | |||||
United States — Foreign withholding | (713 | ) | — | — | ||||||||
Foreign — Argentina | (4,842 | ) | (66 | ) | — | |||||||
Foreign — Australia | (4,673 | ) | — | — | ||||||||
Deferred: | ||||||||||||
Foreign — Argentina | 65 | 929 | — | |||||||||
Foreign — Australia | (93 | ) | (404 | ) | — | |||||||
Foreign — Chile | 2,930 | (2,154 | ) | 4,403 | ||||||||
Income tax benefit (provision) | $ | (8,226 | ) | $ | (1,483 | ) | $ | 5,785 | ||||
Years Ended December 31 | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Tax benefit (provision) from continuing operations | $ | (29,276 | ) | $ | (5,680 | ) | $ | 8,337 | ||||
State tax benefit (provision) from continuing operations | (2,509 | ) | (487 | ) | 715 | |||||||
Excess percentage depletion and related deductions | 6,199 | 4,265 | 3,698 | |||||||||
Change in valuation allowances | 14,778 | (5,555 | ) | (9,474 | ) | |||||||
Effect of foreign earnings | 4,744 | 4,744 | 1,346 | |||||||||
US and foreign non-deductible expenses | (1,059 | ) | 632 | 610 | ||||||||
Foreign currency exchange rates | — | 827 | — | |||||||||
Other net | (1,103 | ) | (229 | ) | 553 | |||||||
$ | (8,226 | ) | $ | (1,483 | ) | $ | 5,785 | |||||
C-51
Table of Contents
Years Ended December 31, | ||||||||
2006 | 2005 | |||||||
Deferred tax liabilities: | ||||||||
Property, plant and equipment, net | $ | 7,318 | $ | 7,665 | ||||
Investments in foreign subsidiaries | 9,761 | 471 | ||||||
17,079 | 8,136 | |||||||
Deferred tax assets: | ||||||||
Mineral properties | 62,284 | 66,664 | ||||||
Net operating loss carryforwards | 68,794 | 88,130 | ||||||
Alternative minimum tax credit carryforwards | 2,479 | 1,246 | ||||||
Investments in foreign subsidiaries | 8,129 | 404 | ||||||
Capital loss carryforwards | 12,864 | 5,672 | ||||||
Other | 6,197 | 3,173 | ||||||
160,747 | 165,289 | |||||||
Valuation allowance | (137,992 | ) | (154,379 | ) | ||||
22,755 | 10,910 | |||||||
Net deferred tax assets | $ | 5,676 | $ | 2,774 | ||||
C-52
Table of Contents
U.S. | Chile | New Zealand | Other | Total | ||||||||||||||||
Regular net operating losses | $ | 86,004 | $ | 30,464 | $ | 93,267 | $ | 444 | $ | 210,179 | ||||||||||
Alternative minimum tax net operating losses | 53,651 | — | — | — | 53,651 | |||||||||||||||
Capital losses | 33,853 | — | — | — | 33,853 | |||||||||||||||
Alternative minimum tax credits | 2,180 | — | — | — | 2,180 | |||||||||||||||
Foreign tax credits | 299 | — | — | — | 299 |
C-53
Table of Contents
C-54
Table of Contents
C-55
Table of Contents
Year Ended December 31, | ||||||||
2005 | 2004 | |||||||
(In thousands except per share data) | ||||||||
Net income (loss) as reported | $ | 10,551 | $ | (16,858 | ) | |||
Add: Stock-based employee compensation expense included in reported net income | 1,237 | 1,137 | ||||||
Less: Stock-based employee compensation expense determined under fair value for all awards | (2,316 | ) | (2,017 | ) | ||||
Net income (loss) — Pro forma | $ | 9,472 | $ | (17,738 | ) | |||
Net income (loss) per share: | ||||||||
Basic and diluted — As reported | $ | 0.04 | $ | (0.08 | ) | |||
Basic and diluted — Pro forma | $ | 0.04 | $ | (0.08 | ) | |||
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Weighted average fair value of options granted | $ | 3.35 | $ | 2.53 | $ | 4.83 | ||||||
Expected volatility | 68.5 | % | 68.5 | % | 75.7 | % | ||||||
Expected life | 6 years | 6 years | 6 years | |||||||||
Risk-free interest rate | 4.6 | % | 3.9 | % | 3.3 | % | ||||||
Expected dividend yield | 0.0 | % | 0.0 | % | 0.0 | % |
C-56
Table of Contents
Weighted Average | ||||||||
Shares | Exercise Price | |||||||
Stock options outstanding at December 31, 2003 | 1,650,054 | $ | 2.11 | |||||
Granted | 333,250 | $ | 6.95 | |||||
Exercised | (169,527 | ) | $ | 1.69 | ||||
Canceled/expired | (16,869 | ) | $ | 6.32 | ||||
Stock options outstanding at December 31, 2004 | 1,796,908 | $ | 3.01 | |||||
Granted | 566,149 | $ | 3.92 | |||||
Exercised | (52,007 | ) | $ | 1.61 | ||||
Canceled/expired | (92,421 | ) | $ | 5.69 | ||||
Stock options outstanding at December 31, 2005 | 2,218,629 | $ | 3.16 | |||||
Granted | 332,169 | $ | 5.14 | |||||
Exercised | (395,723 | ) | $ | 1.99 | ||||
Canceled/expired | (65,425 | ) | $ | 7.65 | ||||
Stock options outstanding at December 31, 2006 | 2,089,650 | $ | 3.56 | |||||
Options Outstanding | Options Exercisable | |||||||||||||||||||||||
Weighted | Weighted | |||||||||||||||||||||||
Weighted | Average | Weighted | Average | |||||||||||||||||||||
Average | Remaining | Average | Remaining | |||||||||||||||||||||
Number | Exercise | Contractual | Number | Exercise | Contractual | |||||||||||||||||||
Range of Exercise Price | Outstanding | Price | Life (Years) | Exercisable | Price | Life (Years) | ||||||||||||||||||
$0.74 to $ 1.22 | 442,641 | $ | 0.80 | 4.77 | 442,641 | $ | 0.80 | 4.77 | ||||||||||||||||
$1.23 to $ 1.85 | 336,525 | $ | 1.75 | 5.67 | 336,525 | $ | 1.75 | 5.67 | ||||||||||||||||
$1.86 to $ 2.63 | 111,502 | $ | 2.10 | 5.90 | 111,502 | $ | 2.10 | 5.90 | ||||||||||||||||
$2.64 to $ 3.92 | 537,089 | $ | 3.86 | 7.50 | 248,767 | $ | 3.78 | 6.77 | ||||||||||||||||
$3.93 to $ 7.09 | 624,288 | $ | 6.00 | 7.96 | 236,077 | $ | 6.81 | 6.62 | ||||||||||||||||
$7.10 to $17.94 | 37,605 | $ | 11.68 | 0.57 | 37,605 | $ | 11.68 | 0.57 | ||||||||||||||||
2,089,650 | $ | 3.56 | 6.55 | 1,413,117 | $ | 2.95 | 5.62 | |||||||||||||||||
C-57
Table of Contents
Weighted Average | ||||||||
Number of | Grant Date Fair | |||||||
Shares | Value | |||||||
Outstanding at December 31, 2003 | 1,115,000 | $ | 1.28 | |||||
Granted | 236,070 | $ | 6.39 | |||||
Vested | (371,673 | ) | $ | 1.28 | ||||
Forfeited | (168,399 | ) | $ | 2.09 | ||||
Outstanding at December 31, 2004 | 810,998 | $ | 2.60 | |||||
Granted | 359,640 | $ | 3.94 | |||||
Vested | (433,623 | ) | $ | 2.30 | ||||
Forfeited | (75,634 | ) | $ | 4.58 | ||||
Outstanding at December 31, 2005 | 661,381 | $ | 3.30 | |||||
Granted | 220,894 | $ | 5.14 | |||||
Vested | (445,025 | ) | $ | 2.71 | ||||
Forfeited | (24,218 | ) | $ | 4.83 | ||||
Outstanding at December 31, 2006 | 413,032 | $ | 4.83 | |||||
Weighted Average | ||||||||
Number of | Grant Date Fair | |||||||
Shares | Value | |||||||
Outstanding at December 31, 2005 | — | $ | — | |||||
Granted | 220,894 | 5.14 | ||||||
Exercised | — | — | ||||||
Forfeited | (10,449 | ) | 5.14 | |||||
Outstanding at December 31, 2006 | 210,445 | $ | 5.14 | |||||
C-58
Table of Contents
Factor | 2005 | 2004 | ||||||
Discount Rate for Benefit Obligations | 5.75 | % | 6.0 | % | ||||
Expected Return on Plan Assets | 6.0 | % | 6.0 | % | ||||
Rate of Compensation Increases | 5.0 | % | 5.0 | % |
C-59
Table of Contents
Expected Long | ||||||||||||
Term Rates of | ||||||||||||
Asset Class | Actual Mix | Target Mix | Return | |||||||||
Equity investments | 60 | % | 60 | % | 10.00 | % | ||||||
Fixed income investments | 40 | % | 35 | % | 3.00 | % | ||||||
Cash and cash equivalents | 0 | % | 5 | % | 2.00 | % | ||||||
Weighted average | 7.15 | % |
For the Year Ended | ||||||||||||
December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
Assumptions: | ||||||||||||
Discount rate | — | 5.75 | % | 6.0 | % | |||||||
Components of net periodic benefit cost: | ||||||||||||
Service cost | — | $ | 309 | $ | 319 | |||||||
Interest cost | — | 464 | 412 | |||||||||
Expected return on plan assets | — | (261 | ) | (215 | ) | |||||||
Amortization of prior service cost | — | 59 | 56 | |||||||||
Recognized actuarial loss | — | 339 | 327 | |||||||||
Net periodic benefit cost | — | $ | 910 | $ | 899 | |||||||
C-60
Table of Contents
At December 31, | ||||||||
2006 | 2005 | |||||||
Change in benefit obligation | ||||||||
Projected benefit obligation at beginning of year | $ | 8,405 | $ | 7,494 | ||||
Service cost | — | 309 | ||||||
Interest cost | — | 464 | ||||||
Benefits paid | (105 | ) | (217 | ) | ||||
Actuarial loss | — | 355 | ||||||
Discontinued operations | (8,300 | ) | — | |||||
Projected benefit obligation at end of year | $ | — | $ | 8,405 | ||||
Accumulated benefit obligation | $ | — | $ | 6,606 | ||||
Change in plan assets | ||||||||
Fair value of plan assets at beginning of year | $ | 4,806 | $ | 4,098 | ||||
Actual return on plan assets | — | 205 | ||||||
Employer contributions | 360 | 720 | ||||||
Benefits paid | (105 | ) | (217 | ) | ||||
Discontinued operations | (5,061 | ) | — | |||||
Fair value of plan assets at end of year | $ | — | $ | 4,806 | ||||
Reconciliation of funded status | ||||||||
Funded status | $ | — | $ | (3,599 | ) | |||
Unrecognized actuarial loss | — | 3,803 | ||||||
Unrecognized prior service cost | — | 369 | ||||||
Net asset reflected in the consolidated balance sheet | $ | — | $ | 573 | ||||
Weighted average assumptions | ||||||||
Discount rate | — | 5.75 | % | |||||
Expected long-term rate of return on plan assets | — | 6.0 | % | |||||
Rate of compensation increase | — | 5.0 | % | |||||
C-61
Table of Contents
At December 31, | ||||||||
2006 | 2005 | |||||||
(In thousands) | ||||||||
Assumptions: | ||||||||
Discount rate | — | 5.75 | % | |||||
Change in benefit obligation | ||||||||
Net benefit obligation at beginning of year | $ | 356 | $ | 1,973 | ||||
Service cost | — | 8 | ||||||
Interest cost | — | 20 | ||||||
Prior service cost (credit) | — | (387 | ) | |||||
Actuarial (gain) loss | — | (1,248 | ) | |||||
Benefits paid | — | (10 | ) | |||||
Discontinued operations | (356 | ) | — | |||||
Net benefit obligation at end of year | — | $ | 356 | |||||
Change in plan assets | ||||||||
Assets at beginning of year | $ | — | $ | — | ||||
Benefits paid | — | (10 | ) | |||||
Contributions | — | 10 | ||||||
Assets at end of year | $ | — | $ | — | ||||
Reconciliation of funded status | ||||||||
Funded status at end of year | $ | — | $ | (356 | ) | |||
Unrecognized net actuarial (gain) loss | — | (815 | ) | |||||
Unrecognized prior service cost (credit) | — | (262 | ) | |||||
Net amount recognized at end of year (recorded as accrued benefit cost in the accompanying balance sheet) | $ | — | $ | (1,433 | ) | |||
C-62
Table of Contents
For the Year Ended | ||||||||||||
December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
Assumptions: | ||||||||||||
Discount rate | — | 6.0 | % | 6.0 | % | |||||||
Components of net periodic benefit cost: | ||||||||||||
Service cost | — | $ | 8 | $ | 17 | |||||||
Interest cost | — | 20 | 116 | |||||||||
Amortization of prior service cost | — | (125 | ) | — | ||||||||
Amortization of actuarial gain | — | (372 | ) | — | ||||||||
Net periodic pension cost (benefit) | — | $ | (469 | ) | $ | 133 | ||||||
1% Increase | 1% Decrease | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
(in thousands) | ||||||||||||||||
Effect on total of service and interest cost components | $ | 2 | $ | 8 | $ | (2 | ) | $ | (7 | ) | ||||||
Effect on postretirement benefit obligation | $ | 22 | $ | 106 | $ | (19 | ) | $ | (91 | ) |
C-63
Table of Contents
December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
Beginning balance | $ | (171 | ) | $ | — | $ | 131 | |||||
Reclassification to earnings | 379 | (68 | ) | 8 | ||||||||
Change in fair value | (268 | ) | (103 | ) | (139 | ) | ||||||
Ending balance | $ | (60 | ) | $ | (171 | ) | $ | — | ||||
C-64
Table of Contents
Year Ended December 31, | ||||||||||||
2006 | 2005 | 2004 | ||||||||||
(In thousands) | ||||||||||||
Beginning Balance | $ | 542 | $ | — | $ | — | ||||||
Accruals | 1,803 | 542 | — | |||||||||
Payments | (386 | ) | — | — | ||||||||
Ending Balance | $ | 1,959 | $ | 542 | $ | — | ||||||
C-65
Table of Contents
San | ||||||||||||||||||||||||||||||||||||
Rochester | Cerro | Martha | Endeavor | Broken Hill | Bartolome | Kensington | ||||||||||||||||||||||||||||||
Mine | Bayo Mine | Mine | Mine | Mine | Project | Project | Other | Total | ||||||||||||||||||||||||||||
2006 | ||||||||||||||||||||||||||||||||||||
Total net sales and revenues | $ | 102,393 | $ | 50,293 | $ | 34,733 | $ | 5,363 | $ | 23,791 | $ | — | $ | — | $ | — | $ | 216,573 | ||||||||||||||||||
Depreciation and depletion | $ | 13,745 | $ | 5,795 | $ | 1,313 | $ | 490 | $ | 5,120 | $ | — | $ | — | $ | 309 | $ | 26,772 | ||||||||||||||||||
Interest income | — | 663 | 39 | — | — | — | 8 | 17,276 | 17,986 | |||||||||||||||||||||||||||
Interest expense | — | 84 | — | — | — | — | — | 1,140 | 1,224 | |||||||||||||||||||||||||||
Litigation settlement | — | — | — | — | — | — | — | (2,365 | ) | (2,365 | ) | |||||||||||||||||||||||||
Income tax (benefit) provision from continuing operations | — | (2,930 | ) | 4,689 | — | — | — | — | 6,500 | 8,259 | ||||||||||||||||||||||||||
Segment profit (loss) | 55,109 | 22,652 | 17,290 | 4,977 | 19,427 | (6 | ) | (1,030 | ) | (4,413 | ) | 114,006 | ||||||||||||||||||||||||
Segment assets(A) | 87,423 | 49,428 | 11,596 | 14,508 | 29,740 | 59,080 | 207,745 | 10,326 | 469,846 | |||||||||||||||||||||||||||
Capital expenditures | 1,225 | 7,555 | 2,481 | — | — | 14,597 | 121,552 | 588 | 147,998 |
C-66
Table of Contents
San | ||||||||||||||||||||||||||||||||||||
Rochester | Cerro | Martha | Endeavor | Broken Hill | Bartolome | Kensington | ||||||||||||||||||||||||||||||
Mine | Bayo Mine | Mine | Mine | Mine | Project | Project | Other | Total | ||||||||||||||||||||||||||||
2005 | ||||||||||||||||||||||||||||||||||||
Total net sales and revenues | $ | 69,636 | $ | 59,624 | $ | 20,606 | $ | 2,148 | $ | 4,270 | $ | — | $ | — | $ | — | $ | 156,284 | ||||||||||||||||||
Depreciation and depletion | $ | 10,403 | $ | 5,064 | $ | 860 | $ | 411 | $ | 1,807 | $ | — | $ | 35 | $ | 309 | $ | 18,889 | ||||||||||||||||||
Interest income | — | 154 | (1 | ) | — | — | — | — | 9,036 | 9,189 | ||||||||||||||||||||||||||
Interest expense | — | 26 | — | — | — | — | — | 2,459 | 2,485 | |||||||||||||||||||||||||||
Litigation settlement | — | — | — | — | — | — | — | (1,600 | ) | (1,600 | ) | |||||||||||||||||||||||||
Income tax (benefit) provision from continuing operations | — | 2,154 | (863 | ) | — | — | — | — | 192 | 1,483 | ||||||||||||||||||||||||||
Segment profit (loss) | 24,876 | 22,978 | 6,105 | 1,700 | 3,282 | (119 | ) | (7,143 | ) | (12,476 | ) | 39,203 | ||||||||||||||||||||||||
Segment assets(A) | 82,806 | 45,474 | 6,291 | 14,999 | 34,860 | 32,687 | 80,653 | 7,982 | 305,752 | |||||||||||||||||||||||||||
Capital expenditures | 1,197 | 2,731 | 2,108 | 15,410 | 36,667 | 10,477 | 44,201 | 499 | 113,290 |
San | ||||||||||||||||||||||||||||||||||||
Rochester | Cerro | Martha | Endeavor | Broken Hill | Bartolome | Kensington | ||||||||||||||||||||||||||||||
Mine | Bayo Mine | Mine | Mine | Mine | Project | Project | Other | Total | ||||||||||||||||||||||||||||
2004 | ||||||||||||||||||||||||||||||||||||
Total net sales and revenues | $ | 64,005 | $ | 35,267 | $ | 9,775 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 109,047 | ||||||||||||||||||
Depreciation and depletion | $ | 10,229 | $ | 4,588 | $ | 1,669 | $ | — | $ | — | $ | 4 | $ | 52 | $ | 291 | $ | 16,833 | ||||||||||||||||||
Interest income | — | 13 | — | — | — | — | — | 3,626 | 3,639 | |||||||||||||||||||||||||||
Interest expense | 1 | 123 | — | — | — | — | — | 2,707 | 2,831 | |||||||||||||||||||||||||||
Loss on forward sales contracts | — | — | — | — | — | — | — | (936 | ) | (936 | ) | |||||||||||||||||||||||||
Income tax (benefit) provision from continuing operations | — | (4,403 | ) | — | — | — | — | — | (1,382 | ) | (5,785 | ) | ||||||||||||||||||||||||
Merger expenses | — | — | — | — | — | — | — | 15,676 | 15,676 | |||||||||||||||||||||||||||
Segment profit (loss) | 26,784 | 9,638 | (387 | ) | — | — | (4,549 | ) | (7,347 | ) | (11,684 | ) | 12,455 | |||||||||||||||||||||||
Segment assets(A) | 75,529 | 30,898 | 3,387 | — | — | 21,304 | 25,833 | 5,813 | 162,764 | |||||||||||||||||||||||||||
Capital expenditures | 3,548 | 2,451 | 689 | — | — | 950 | 83 | 642 | 8,363 |
(A) | Segment assets consist of receivables, prepaids, inventories, property, plant and equipment, and mining properties. |
C-67
Table of Contents
2006 | 2005 | 2004 | ||||||||||
Income (loss) | ||||||||||||
Total segment profit | $ | 114,006 | $ | 39,203 | $ | 12,455 | ||||||
Depreciation and amortization | (26,772 | ) | (18,889 | ) | (16,833 | ) | ||||||
Interest expense | (1,224 | ) | (2,485 | ) | (2,831 | ) | ||||||
Other | (2,365 | ) | (1,600 | ) | (16,612 | ) | ||||||
Income (loss) from continuing operations before income taxes | $ | 83,645 | $ | 16,229 | $ | (23,821 | ) | |||||
Assets | ||||||||||||
Total assets for reportable segments | $ | 469,846 | $ | 305,752 | $ | 162,764 | ||||||
Cash and cash equivalents | 270,672 | 54,896 | 65,218 | |||||||||
Short-term investments | 70,373 | 185,446 | 256,843 | |||||||||
Other assets | 38,735 | 33,894 | 28,350 | |||||||||
Assets held for sale | — | 14,828 | 12,602 | |||||||||
Total consolidated assets | $ | 849,626 | $ | 594,816 | $ | 525,777 | ||||||
C-68
Table of Contents
Long-Lived | ||||||||
Revenues | Assets | |||||||
2006 | ||||||||
United States | $ | 102,393 | $ | 218,236 | ||||
Australia | 29,154 | 44,253 | ||||||
Chile | 50,293 | 20,295 | ||||||
Argentina | 34,733 | 3,700 | ||||||
Bolivia | — | 50,858 | ||||||
Other foreign countries | — | 214 | ||||||
Total | $ | 216,573 | $ | 337,556 | ||||
2005 | ||||||||
United States | $ | 69,636 | $ | 101,338 | ||||
Australia | 6,418 | 49,860 | ||||||
Chile | 59,624 | 19,407 | ||||||
Argentina | 20,606 | 2,568 | ||||||
Bolivia | — | 32,194 | ||||||
Other foreign countries | — | 237 | ||||||
Total | $ | 156,284 | $ | 205,604 | ||||
2004 | ||||||||
United States | $ | 64,005 | $ | 54,306 | ||||
Australia | — | — | ||||||
Chile | 35,267 | 15,332 | ||||||
Argentina | 9,775 | 1,050 | ||||||
Bolivia | — | 21,103 | ||||||
Other foreign countries | — | 144 | ||||||
Total | $ | 109,047 | $ | 91,935 | ||||
(a) | Includes property, plant and equipment and mineral properties. |
C-69
Table of Contents
C-70
Table of Contents
C-71
Table of Contents
First | Second | Third | Fourth | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
(In thousands — except per share data) | ||||||||||||||||
2006: | ||||||||||||||||
Sales of metal | $ | 44,854 | $ | 54,041 | $ | 50,606 | $ | 67,072 | ||||||||
Income (loss) from continuing operations | $ | 13,726 | $ | 20,132 | $ | 18,378 | $ | 23,183 | ||||||||
Income (loss) from discontinued operations | 612 | 12,516 | (27 | ) | (33 | ) | ||||||||||
Net income (loss) | $ | 14,338 | $ | 32,648 | $ | 18,351 | $ | 23,150 | ||||||||
Basic net income (loss) per share | ||||||||||||||||
Income (loss) from continuing operations | $ | 0.06 | $ | 0.07 | $ | 0.07 | $ | 0.08 | ||||||||
Income (loss) from discontinued operations | — | 0.05 | — | — | ||||||||||||
Net income (loss) | $ | 0.06 | $ | 0.12 | $ | 0.07 | $ | 0.08 | ||||||||
Diluted net income (loss) per share | ||||||||||||||||
Income (loss) from continuing operations | $ | 0.05 | $ | 0.07 | $ | 0.06 | $ | 0.08 | ||||||||
Income (loss) from discontinued operations | — | 0.04 | — | — | ||||||||||||
Net income (loss) | $ | 0.05 | $ | 0.11 | $ | 0.06 | $ | 0.08 | ||||||||
2005: | ||||||||||||||||
Sales of metal | $ | 32,235 | $ | 33,504 | $ | 39,281 | $ | 51,264 | ||||||||
Income (loss) from continuing operations | $ | (784 | ) | $ | (529 | ) | $ | 4,722 | $ | 11,337 | ||||||
Income (loss) from discontinued operations | (361 | ) | (1,172 | ) | (1,269 | ) | (1,393 | ) | ||||||||
Net income (loss) | $ | (1,145 | ) | $ | (1,701 | ) | $ | 3,453 | $ | 9,944 | ||||||
Basic net income (loss) per share | ||||||||||||||||
Income (loss) from continuing operations | $ | 0.00 | $ | 0.00 | $ | 0.02 | $ | 0.05 | ||||||||
Income (loss) from discontinued operations | — | (0.01 | ) | (0.01 | ) | (0.01 | ) | |||||||||
Net income (loss) | $ | 0.00 | $ | (0.01 | ) | $ | 0.01 | $ | 0.04 | |||||||
Diluted net income (loss) per share Income (loss) from continuing operations | $ | 0.00 | $ | 0.00 | $ | 0.02 | $ | 0.04 | ||||||||
Income (loss) from discontinued operations | — | (0.01 | ) | (0.01 | ) | — | ||||||||||
Net income (loss) | $ | 0.00 | $ | (0.01 | ) | $ | 0.01 | $ | 0.04 |
C-72
Table of Contents
AND ITS CONTROLLED ENTITIES
CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED
30 JUNE 2007, 2006 and 2005
(With Independent Auditors’ Report Thereon)
D-1
Table of Contents
AND ITS CONTROLLED ENTITIES
Page | ||
D-3 | ||
D-4 | ||
D-5 | ||
D-6 | ||
D-7 | ||
D-8 - D-45 |
D-2
Table of Contents
D-3
Table of Contents
AND ITS CONTROLLED ENTITIES
Notes | 2007 | 2006 | 2005 | |||||||||||||
$ | $ | $ | ||||||||||||||
Other income | 4 | 96,071 | 1,612,872 | 11,729 | ||||||||||||
Administrative expenses | (4,528,772 | ) | (3,797,499 | ) | (2,860,095 | ) | ||||||||||
Other expenses | 5 | (2,504,594 | ) | (1,397,210 | ) | (528,668 | ) | |||||||||
Results from operating activities | (6,937,295 | ) | (3,581,837 | ) | (3,377,034 | ) | ||||||||||
Financial income | 7 | 2,361,755 | 1,639,911 | 797,396 | ||||||||||||
Financial expenses | 7 | (90,117 | ) | (1,257,451 | ) | (435,018 | ) | |||||||||
Net financing income/(costs) | 2,271,638 | 382,460 | 362,378 | |||||||||||||
Profit/(loss) before tax | (4,665,657 | ) | (3,199,377 | ) | (3,014,656 | ) | ||||||||||
Income tax expense | 8 | — | (419,371 | ) | (493,723 | ) | ||||||||||
Profit/(loss) after tax but before profit and loss of discontinued operation and gain on sale of discontinued operation | (4,665,657 | ) | (3,618,748 | ) | (3,508,379 | ) | ||||||||||
Profit and loss from discontinued operations and gain on sale of discontinued operations, net of tax | 21 | — | 10,692,878 | 6,423,552 | ||||||||||||
Profit/(loss) for the year | (4,665,657 | ) | 7,074,130 | 2,915,173 | ||||||||||||
Attributable to: | ||||||||||||||||
Equity holders of the parent | (4,366,053 | ) | 3,864,860 | 2,340,537 | ||||||||||||
Minority interests | (299,604 | ) | 3,209,270 | 574,636 | ||||||||||||
Profit/(loss) for the year | (4,665,657 | ) | 7,074,130 | 2,915,173 | ||||||||||||
Earnings per share for profit/(loss) attributable to ordinary equity holders of the Company: | ||||||||||||||||
Basic loss per share from continuing operations | 9 | (1.6) cents | (1.0) cents | (1.3) cents | ||||||||||||
Diluted loss per share from continuing operations | 9 | (1.6) cents | (1.0) cents | (1.3) cents | ||||||||||||
Dividends per share | ||||||||||||||||
Ordinary shares | 19 | — | 1.5 cents | — | ||||||||||||
D-4
Table of Contents
AND ITS CONTROLLED ENTITIES
Notes | 2007 | 2006 | 2005 | |||||||||||||
$ | $ | $ | ||||||||||||||
Foreign exchange translation differences | 19 | (18,323,945 | ) | 4,559,999 | (1,255,512 | ) | ||||||||||
Net income/(expense) recognised directly in equity | (18,323,945 | ) | 4,559,999 | (1,255,512 | ) | |||||||||||
Profit/(loss) for the year | (4,665,657 | ) | 7,074,130 | 2,915,173 | ||||||||||||
Total recognised income and expense for the year | 19 | (22,989,602 | ) | 11,634,129 | 1,659,661 | |||||||||||
Attributable to: | ||||||||||||||||
Equity holders of the parent | (18,030,525 | ) | 7,125,322 | 1,436,468 | ||||||||||||
Minority interest | (4,959,077 | ) | 4,508,807 | 223,193 | ||||||||||||
Total recognised income and expense for the year | 19 | (22,989,602 | ) | 11,634,129 | 1,659,661 | |||||||||||
D-5
Table of Contents
AND ITS CONTROLLED ENTITIES
Notes | 2007 | 2006 | ||||||||||
$ | $ | |||||||||||
CURRENT ASSETS | ||||||||||||
Cash and cash equivalents | 10 | (a) | 19,610,905 | 32,816,454 | ||||||||
Short term investments | 10 | (b) | — | 60,465,174 | ||||||||
Trade and other receivables | 11 | 5,176,085 | 3,902,881 | |||||||||
Other | 12 | 55,983 | 143,890 | |||||||||
TOTAL CURRENT ASSETS | 24,842,973 | 97,328,399 | ||||||||||
NON-CURRENT ASSETS | ||||||||||||
Property, plant and equipment | 13 | 62,384,353 | 7,774,359 | |||||||||
Exploration and evaluation expenditure | 14 | 11,354,362 | 39,008,722 | |||||||||
Development expenditure | 15 | 39,417,117 | — | |||||||||
TOTAL NON-CURRENT ASSETS | 113,155,832 | 46,783,081 | ||||||||||
TOTAL ASSETS | 137,998,805 | 144,111,480 | ||||||||||
CURRENT LIABILITIES | ||||||||||||
Trade and other payables | 16 | 6,314,678 | 2,021,906 | |||||||||
Interest bearing liabilities | 17 | 2,472,064 | 3,000,000 | |||||||||
Provisions | 18 | — | 919,344 | |||||||||
TOTAL CURRENT LIABILITIES | 8,786,742 | 5,941,250 | ||||||||||
NON-CURRENT LIABILITIES | ||||||||||||
Interest bearing liabilities | 17 | 9,877,408 | — | |||||||||
TOTAL NON-CURRENT LIABILITIES | 9,877,408 | — | ||||||||||
TOTAL LIABILITIES | 18,664,150 | 5,941,250 | ||||||||||
NET ASSETS | 119,334,655 | 138,170,230 | ||||||||||
EQUITY | ||||||||||||
Issued Capital | 19 | 56,256,621 | 53,767,131 | |||||||||
Reserves | 19 | (11,303,733 | ) | 3,668,574 | ||||||||
Retained profits | 19 | 45,930,375 | 48,761,347 | |||||||||
Total parent entity interest | 90,883,263 | 106,197,052 | ||||||||||
Minority interest | 19 | 28,451,392 | 31,973,178 | |||||||||
TOTAL EQUITY | 119,334,655 | 138,170,230 | ||||||||||
D-6
Table of Contents
AND ITS CONTROLLED ENTITIES
Notes | 2007 | 2006 | 2005 | |||||||||||||
$ | $ | $ | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||
Cash receipts in the course of operations | — | 24,325,652 | 30,302,667 | |||||||||||||
Cash payments in the course of operations | (8,548,638 | ) | (15,630,126 | ) | (23,390,689 | ) | ||||||||||
Net cash generated from operations | (8,548,638 | ) | 8,695,526 | 6,911,978 | ||||||||||||
Income taxes paid | — | (3,537,843 | ) | (7,935,861 | ) | |||||||||||
Interest received | 7 | 2,361,755 | 1,639,911 | 797,396 | ||||||||||||
Payments for exploration and evaluation | 14 | (7,674,694 | ) | (18,622,403 | ) | (10,408,031 | ) | |||||||||
NET CASH FROM OPERATING ACTIVITIES | 22 | (13,861,577 | ) | (11,824,809 | ) | (10,634,518 | ) | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||
Cash acquired from acquisition of controlled entities | — | — | 8,717,924 | |||||||||||||
Deposits to short term investments | 10 | (b) | — | (60,465,174 | ) | — | ||||||||||
Redemption of short term investments | 10 | (b) | 60,465,174 | — | — | |||||||||||
Proceeds from sale of property, plant and equipment | 13 | 924,247 | 273,527 | 76,876 | ||||||||||||
Payments for property, plant and equipment | 13 | (45,950,247 | ) | (6,790,671 | ) | (655,990 | ) | |||||||||
Payments for acquisition of exploration projects | 14 | (499,905 | ) | (1,268,091 | ) | (1,061,504 | ) | |||||||||
Payments for mine development | 15 | (13,402,926 | ) | (568,781 | ) | (206,535 | ) | |||||||||
Proceeds from disposal of controlled entity, net of cash disposed of | 21 | — | 10,837,730 | — | ||||||||||||
NET CASH FROM INVESTING ACTIVITIES | 1,536,343 | (57,981,460 | ) | 6,870,771 | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||
Proceeds from issue of shares and options | 19 | 2,489,490 | — | 35,872,607 | ||||||||||||
Proceeds from issues of shares and other equity securities by a | ||||||||||||||||
controlled entity to minority interest | 19 | 1,313,144 | 70,402,022 | 256,449 | ||||||||||||
Payment of transaction costs | 19 | — | (697,995 | ) | — | |||||||||||
Repayment of borrowings | 17 | (3,000,000 | ) | — | 3,000,000 | |||||||||||
Interest paid | 7 | (42,461 | ) | (213,310 | ) | (246,883 | ) | |||||||||
Payment of finance lease liabilities | 17 | (1,541,190 | ) | — | — | |||||||||||
Dividends paid to shareholders | 19 | — | (4,148,814 | ) | — | |||||||||||
Dividends paid by a controlled entity to minority interest | 19 | — | (4,193,715 | ) | (5,063,903 | ) | ||||||||||
NET CASH FROM FINANCING ACTIVITIES | (781,017 | ) | 61,148,188 | 33,818,270 | ||||||||||||
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS | (13,106,251 | ) | (8,658,081 | ) | 30,054,523 | |||||||||||
Cash and cash equivalents at the beginning of the financial year | 32,816,454 | 39,790,167 | 10,219,086 | |||||||||||||
Effect of exchange rate fluctuations on the cash held | (99,298 | ) | 1,684,368 | (483,442 | ) | |||||||||||
CASH AND CASH EQUIVALENTS AT THE END OF THE FINANCIAL YEAR | 22 | 19,610,905 | 32,816,454 | 39,790,167 | ||||||||||||
D-7
Table of Contents
NOTE 1 — | REPORTING ENTITY |
NOTE 2 — | BASIS OF PREPARATION |
(a) | Statement of Compliance |
(b) | Basis of Measurement |
(c) | Functional and Presentation Currency |
(d) | Use of Estimates and Judgements |
• | Note 8 — utilisation of tax losses |
NOTE 3 — | SIGNIFICANT ACCOUNTING POLICIES |
• | AASB 101 Presentation of Financial Statements (October 2006) | |
• | 2007-4 Amendments to Australian Accounting Standards arising from ED 151 and Other Amendments. |
D-8
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
D-9
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
• | the expenditures are expected to be recouped through successful development and exploitation of the area of interest; or | |
• | activities in the area of interest have not at the reporting date, reached a stage which permits a reasonable assessment of the existence or other-wise of economically recoverable reserves and active and significant operations in, or in relation to, the area of interest are continuing. |
D-10
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
D-11
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
D-12
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
D-13
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
D-14
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
• | AASB 7 Financial Instruments: Disclosures (August 2005) replaces the presentation requirements of financial instruments in AASB 132. AASB 7 is applicable for annual reporting periods beginning on or after 1 January 2007, and will require extensive additional disclosures with respect to the Group’s financial instruments and share capital. |
D-15
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
• | AASB2005-10 Amendments to Australian Accounting Standards (September 2005) makes consequential amendments to AASB 132 Financial Instruments: Disclosure and Presentation, AASB 101 Presentation of Financial Statements, AASB 114 Segment Reporting, AASB 117 Leases, AASB 133 Earnings Per Share, AASB 139 Financial Instruments: Recognition and Measurement, AASB 1 First time Adoption of Australian Equivalents to International Financial Reporting Standards, AASB 4 Insurance Contracts, AASB 1023 General Insurance Contracts and AASB 1038 Life Insurance Contracts arising from the release of AASB 7. AASB2005-10 is applicable for annual reporting periods beginning on or after 1 January 2007 and is expected to only impact disclosures contained within the consolidated financial report. | |
• | AASB 8 Operating Segments replaces the presentation requirements of segment reporting in AASB 114 Segment Reporting. AASB 8 is applicable for annual reporting periods beginning on or after 1 January 2009 and is not expected to have an impact on the financial results of the Company and the Group as the standard is only concerned with disclosures. | |
• | AASB2007-2 Amendments to Australian Accounting Standards arising from AASB Interpretation 12 makes amendments to AASB 1 First-time Adoption of Australian Equivalents to International Financial Reporting Standards, AASB 117 Leases, AASB 118 Revenue, AASB 120 Accounting for Government Grants and Disclosures of Government Assistance, AASB 121 The Effects of Changes in Foreign Exchange Rates, AASB 127 Consolidated and Separate Financial Statement, AASB 131 Interest in Joint Ventures, and AASB 139 Financial Instruments: Recognition and Measurement. AASB2007-2 is applicable for annual reporting periods beginning on or after 1 January 2008 and must be applied at the same time as Interpretation 12 Service Concession Arrangements. | |
• | AASB2007-3 Amendments to Australian Accounting Standards arising from AASB 8 makes amendments to AASB 5 Non-current Assets Held for Sale and Discontinued Operations, AASB 6 Exploration for and Evaluation of Mineral Resources, AASB 107 Cash Flow Statements, AASB 119 Employee Benefits, AASB 127 Consolidated and Separate Financial Statements, AASB 134 Interim Financial Reporting, AASB 136 Impairment Assets. AASB2007-3 is applicable for annual reporting periods beginning on or after 1 January 2009 and must be adopted in conjunction with AASB 8 Operating Segments. This standard is only expected to impact disclosures contained within the financial report. | |
• | Interpretation 10 Interim Financial Reporting and Impairment prohibits the reversal of an impairment loss recognised in a previous interim period in respect of goodwill, an investment in an equity instrument or a financial asset carried at cost. Interpretation 10 will become mandatory for the Group’s 2008 financial statements, and will apply to goodwill, investments in equity instruments, and financial assets carried at cost prospectively from the date that the Group first applied the measurement criteria of AASB 136 and AASB 139 respectively (i.e. 1 July 2004 and 1 July 2005, respectively). The potential impact on the Company and the consolidated financial report has not yet been determined. | |
• | AASB2007-6 Amendments to Australian Accounting Standards arising from AASB 123 [AASB 1, AASB 101, AASB 107, AASB 111, AASB 116 and AASB 138 and Interpretations 1 and 12],. AASB2007-3 is applicable for annual reporting periods beginning on or after 1 January 2009 and must be adopted in conjunction with AASB 123 Borrowing Costs. The potential impact on the Company and the consolidated financial report has not yet been determined. | |
• | AASB2007-7 Amendments to Australian Accounting Standards [AASB 1, AASB 2, AASB 4, AASB 5, AASB 107 and AASB 128] is applicable for annual reporting periods beginning on or after 1 January 2009 and must be adopted in conjunction with AASB 123 Borrowing Costs. The potential impact on the Company and the consolidated financial report has not yet been determined. | |
• | AASB 123 Borrowing Costs (revised March 2007) requires the capitalisation of all borrowing costs directly attributable to the acquisition, construction or production of a qualifying asset. Qualifying assets are assets |
D-16
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
that necessarily take a substantial period of time to get ready for their intended use. All other borrowing costs are immediately recognised as expenses. AASB 123 is applicable for annual reporting periods beginning on or after 1 January 2009. The potential impact on the Company and the consolidated financial report has not yet been determined. |
As | ||||||||||||
previously | ||||||||||||
reported | Adjustment | Corrected | ||||||||||
Year Ended 30 June 2006 | ||||||||||||
Cash and cash equivalents | 93,281,628 | (60,465,174 | ) | 32,816,454 | ||||||||
Short term investments | — | 60,465,174 | 60,465,174 | |||||||||
Net cash from investing activities | 2,483,714 | (60,465,174 | ) | (57,981,460 | ) | |||||||
Net increase/(decrease) in cash and cash equivalents | 51,807,093 | (60,465,174 | ) | (8,658,081 | ) | |||||||
Year ended 30 June 2007 | ||||||||||||
Net cash from investing activities | (58,928,831 | ) | 60,465,174 | 1,536,343 | ||||||||
Net increase/(decrease) in cash and cash equivalents | (73,571,425 | ) | 60,465,174 | (13,106,251 | ) |
Notes | 2007 | 2006 | 2005 | |||||||||||||
$ | $ | $ | ||||||||||||||
NOTE 4 — OTHER INCOME | ||||||||||||||||
Net gain on disposal of property, plant and equipment | — | 95,985 | 11,729 | |||||||||||||
Net foreign exchange gain | 96,071 | 1,516,887 | — | |||||||||||||
96,071 | 1,612,872 | 11,729 | ||||||||||||||
NOTE 5 — OTHER EXPENSES | ||||||||||||||||
Share based remuneration | 27 | 326,229 | 1,397,210 | 243,520 | ||||||||||||
Net foreign exchange loss | — | — | 285,148 | |||||||||||||
Merger related expenses | 2,178,365 | — | — | |||||||||||||
2,504,594 | 1,397,210 | 526,668 | ||||||||||||||
D-17
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Notes | 2007 | 2006 | 2005 | |||||||||||||
$ | $ | $ | ||||||||||||||
NOTE 6 — AUDITOR’S REMUNERATION | ||||||||||||||||
Audit services | ||||||||||||||||
Auditors of the Company | ||||||||||||||||
KPMG Australia: | ||||||||||||||||
— Audit and review of financial reports | 75,970 | 91,367 | 48,250 | |||||||||||||
Overseas KPMG Firms: | ||||||||||||||||
— Audit and review of financial reports | 83,113 | 72,088 | 42,517 | |||||||||||||
159,083 | 163,455 | 90,767 | ||||||||||||||
Other services | ||||||||||||||||
Auditors of the Company | ||||||||||||||||
KPMG Australia | ||||||||||||||||
— Other assurance services | 50,000 | 4,741 | 17,744 | |||||||||||||
— Taxation services | — | 7,500 | — | |||||||||||||
Overseas KPMG Firms: | ||||||||||||||||
— Other assurance services | 37,769 | 83,447 | — | |||||||||||||
— Taxation services | 786 | 8,884 | — | |||||||||||||
88,555 | 104,572 | 17,744 | ||||||||||||||
NOTE 7 — NET FINANCING COSTS | ||||||||||||||||
Interest income | (2,361,755 | ) | (1,639,911 | ) | (797,396 | ) | ||||||||||
Financial income | (2,361,755 | ) | (1,639,911 | ) | (797,396 | ) | ||||||||||
Borrowing costs — other parties | ||||||||||||||||
— interest paid | 42,461 | 213,310 | 171,324 | |||||||||||||
— recognition of fair value of options granted over facility term | 47,656 | 1,044,141 | 263,694 | |||||||||||||
Financial expenses | 90,117 | 1,257,451 | 435,018 | |||||||||||||
Net financing costs/(income) | (2,271,638 | ) | (382,460 | ) | (362,378 | ) | ||||||||||
D-18
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Notes | 2007 | 2006 | 2005 | |||||||||||||
$ | $ | $ | ||||||||||||||
NOTE 8 — INCOME TAX EXPENSE | ||||||||||||||||
Tax expense | ||||||||||||||||
Current year | — | 1,357,258 | 8,860,629 | |||||||||||||
Deferred tax | — | 1,390,888 | (7,844,593 | ) | ||||||||||||
Total income tax expense in income statement | — | 2,478,146 | 1,016,036 | |||||||||||||
Attributable to: | ||||||||||||||||
Continuing operations | — | 419,371 | 493,723 | |||||||||||||
Discontinuing operations | — | 2,058,775 | 522,313 | |||||||||||||
— | 2,478,146 | 1,016,036 | ||||||||||||||
Numerical reconciliation of income tax expense to prima facie tax payable | ||||||||||||||||
Profit/(loss) before tax — continuing operations | (4,665,657 | ) | (3,199,377 | ) | (3,014,656 | ) | ||||||||||
Profit/(loss) before tax — discontinued operations | — | 12,751,653 | 6,945,865 | |||||||||||||
Profit/(loss) before tax | (4,665,657 | ) | 9,552,276 | 3,931,209 | ||||||||||||
Prima facie income tax expense/(benefit) at the Australian tax rate of 30% (2006 and 2005 — 30)% | (1,399,697 | ) | 2,865,683 | 1,179,363 | ||||||||||||
Increase/(decrease) in income tax expense/(benefit) due to: | ||||||||||||||||
— different tax regimes of overseas controlled entities | — | (532,500 | ) | (117,913 | ) | |||||||||||
— disposal of controlled entity | — | — | (1,266,023 | ) | ||||||||||||
— non-deductible expenses, net of non assessable items | 955,549 | 27,724 | (7,869 | ) | ||||||||||||
— effect of net deferred tax assets not brought to account | 444,148 | 117,239 | 1,228,478 | |||||||||||||
Income tax expense | — | 2,478,146 | 1,016,036 | |||||||||||||
Tax capital losses | 3,320,473 | 162,788 | 162,788 | |||||||||
Tax losses | 14,779,843 | 12,607,003 | 4,698,958 | |||||||||
Net deductible temporary differences | (13,361,216 | ) | (11,426,813 | ) | (4,241,460 | ) | ||||||
Potential tax benefit | 4,739,100 | 1,342,978 | 620,286 | |||||||||
D-19
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Notes | 2007 | 2006 | 2005 | |||||||||||||
$ | $ | $ | ||||||||||||||
NOTE 9 — EARNINGS PER SHARE | ||||||||||||||||
Basic and diluted earnings per share have been calculated using: | ||||||||||||||||
Net loss for the year from continuing operations | (4,366,053 | ) | (2,895,444 | ) | (2,996,620 | ) | ||||||||||
Net profit for the year from discontinuing operations | — | 6,760,304 | 5,337,157 | |||||||||||||
Profit for the period attributable to equity holders of the parent | (4,366,053 | ) | 3,864,860 | 2,340,537 | ||||||||||||
Weighted average number of ordinary shares | ||||||||||||||||
Issued ordinary shares at beginning of year | 276,587,321 | 276,587,321 | 172,002,460 | |||||||||||||
Effect of shares issued on exercise of options | 4,857,781 | — | 52,149,164 | |||||||||||||
Weighted average number of ordinary shares at the end of the year | 281,445,102 | 276,587,321 | 224,151,624 | |||||||||||||
Weighted average number of ordinary shares (diluted) | ||||||||||||||||
Weighted average number of ordinary shares at end of year | 281,445,102 | 276,587,321 | 224,151,624 | |||||||||||||
Effect of share options on issue | 3,678,972 | 8,955,000 | 7,155,822 | |||||||||||||
Weighted average number of ordinary shares (diluted) at the end of the year | 285,124,074 | 285,542,321 | 231,307,445 | |||||||||||||
Earnings per share for profit attributable to ordinary equity holders of the Company: | ||||||||||||||||
Basic earnings per share | ||||||||||||||||
From continuing operations | (1.6) cents | (1.0) cents | (1.3) cents | |||||||||||||
From discontinuing operations | — | 2.4 cents | 2.4 cents | |||||||||||||
(1.6) cents | 1.4 cents | 1.1 cents | ||||||||||||||
Diluted earnings per share | ||||||||||||||||
From continuing operations | (1.6) cents | (1.0) cents | (1.3) cents | |||||||||||||
From discontinuing operations | — | 2.4 cents | 2.3 cents | |||||||||||||
(1.6) cents | 1.4 cents | 1.0 cents | ||||||||||||||
D-20
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Notes | 2007 | 2006 | ||||||||||
$ | $ | |||||||||||
NOTE 10(a) — CASH AND CASH EQUIVALENTS | ||||||||||||
Bank balances | 4,467,992 | 23,312,957 | ||||||||||
Call deposits | 15,142,913 | 9,503,497 | ||||||||||
Cash and cash equivalents in the statement of cash flows | 19,610,905 | 32,816,454 | ||||||||||
NOTE 10(b) — SHORT TERM INVESTMENTS | ||||||||||||
Available for sale short-term investments | — | 60,465,174 | ||||||||||
During the financial year ended 30 June 2006, available for sale short-term investments had interest rates of 4.05 to 4.10% with initial maturities of more than three months but less than six months. | ||||||||||||
NOTE 11 — TRADE AND OTHER RECEIVABLES | ||||||||||||
Current | ||||||||||||
Other debtors | 5,176,085 | 3,902,881 | ||||||||||
NOTE 12 — OTHER ASSETS | ||||||||||||
Current | ||||||||||||
Prepayments | 55,983 | 143,890 | ||||||||||
NOTE 13 — | PROPERTY, PLANT AND EQUIPMENT |
D-21
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2007 | 2006 | |||||||
$ | $ | |||||||
Plant and equipment — cost | 62,099,668 | 7,709,431 | ||||||
Accumulated depreciation | (14,280 | ) | (124,930 | ) | ||||
Net book value | 62,085,388 | 7,584,501 | ||||||
Office equipment — cost | 96,226 | 205,986 | ||||||
Accumulated depreciation | (69,153 | ) | (127,671 | ) | ||||
Net book value | 27,073 | 78,315 | ||||||
Motor vehicles — cost | 334,566 | 238,872 | ||||||
Accumulated depreciation | (62,674 | ) | (127,329 | ) | ||||
Net book value | 271,892 | 111,543 | ||||||
Total property, plant and equipment | 62,384,353 | 7,774,359 | ||||||
Reconciliations of the carrying amounts for each class of plant and equipment are set out below. | ||||||||
Plant and equipment | ||||||||
Carrying amount at beginning of year | 7,584,501 | 2,122,034 | ||||||
Additions | 57,571,187 | 6,516,569 | ||||||
Reclassification from exploration and evaluation | 3,385,153 | — | ||||||
Disposals | (1,060,883 | ) | (1,056,185 | ) | ||||
Depreciation | (9,791 | ) | (214,329 | ) | ||||
Net foreign currency adjustment on translation | (5,384,779 | ) | 216,412 | |||||
Net book value | 62,085,388 | 7,584,501 | ||||||
Office equipment | ||||||||
Carrying amount at beginning of year | 78,315 | 248,510 | ||||||
Additions | 61,743 | 87,483 | ||||||
Disposals | (73,744 | ) | (958 | ) | ||||
Disposals — discontinuing operations | — | (130,530 | ) | |||||
Depreciation | (31,544 | ) | (135,038 | ) | ||||
Net foreign currency adjustment on translation | (7,697 | ) | 8,848 | |||||
Net book value | 27,073 | 78,315 | ||||||
Motor vehicles | ||||||||
Carrying amount at beginning of year | 111,543 | 447,483 | ||||||
Additions | 345,569 | 186,619 | ||||||
Disposals | (86,060 | ) | (12,738 | ) | ||||
Disposals — discontinuing operations | — | (435,278 | ) | |||||
Depreciation | (69,862 | ) | (96,780 | ) | ||||
Net foreign currency adjustment on translation | (29,298 | ) | 22,237 | |||||
Net book value | 271,892 | 111,543 | ||||||
D-22
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
NOTE 14 — | EXPLORATION AND EVALUATION EXPENDITURE |
2007 | 2006 | |||||||
$ | $ | |||||||
Opening balance | 39,008,722 | 14,138,199 | ||||||
Additions made during the year | 9,224,660 | 21,635,773 | ||||||
Reclassification to development expenditure | (29,965,354 | ) | — | |||||
Reclassification to property, plant and equipment | (3,385,153 | ) | — | |||||
Net foreign currency adjustment on translation | (3,528,513 | ) | 3,234,750 | |||||
Closing balance | 11,354,362 | 39,008,722 | ||||||
NOTE 15 — DEVELOPMENT EXPENDITURE | ||||||||
Opening balance | — | — | ||||||
Additions made during the year | 12,488,069 | — | ||||||
Reclassification from exploration and evaluation | 29,965,354 | — | ||||||
Net foreign currency adjustment on translation | (3,036,306 | ) | — | |||||
Closing balance | 39,417,117 | — | ||||||
NOTE 16 — TRADE AND OTHER PAYABLES | ||||||||
Current | ||||||||
Accounts payable | 6,314,678 | 2,021,906 | ||||||
2007 | 2006 | |||||||
$ | $ | |||||||
NOTE 17 — INTEREST BEARING LIABILITIES | ||||||||
Current | ||||||||
Finance facility | — | 3,000,000 | ||||||
Finance lease liabilities | 2,472,064 | — | ||||||
2,472,064 | 3,000,000 | |||||||
Non-current | ||||||||
Finance lease liabilities | 9,877,408 | — | ||||||
9,877,408 | — | |||||||
D-23
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Carrying | Carrying | |||||||||||||||||||
Interest | Year of | Amount | Amount | |||||||||||||||||
Currency | Rate | Maturity | 2007 | 2006 | ||||||||||||||||
Finance lease liabilities | USD | 6.60 | % | 2009 | 6,963,404 | — | ||||||||||||||
Finance lease liabilities | USD | 8.97 | % | 2012 | 5,386,068 | — | ||||||||||||||
12,349,472 | — | |||||||||||||||||||
Minimum | Minimum | |||||||||||||||||||||||
Lease | Lease | |||||||||||||||||||||||
Payments | Interest | Principal | Payments | Interest | Principal | |||||||||||||||||||
2007 | 2007 | 2007 | 2006 | 2006 | 2006 | |||||||||||||||||||
Less than one year | 3,092,052 | 619,988 | 2,472,064 | — | — | — | ||||||||||||||||||
Between one and five years | 10,952,070 | 1,185,561 | 9,766,509 | — | — | — | ||||||||||||||||||
More than five years | 111,728 | 829 | 110,899 | — | — | — | ||||||||||||||||||
14,155,850 | 1,806,378 | 12,349,472 | — | — | — | |||||||||||||||||||
2007 | 2006 | |||||||
$ | $ | |||||||
NOTE 18 — PROVISIONS | ||||||||
Current | ||||||||
Rehabilitation provision | — | 919,344 | ||||||
Rehabilitation provision | ||||||||
Opening balance | 919,344 | — | ||||||
Provision made during the year | — | 919,344 | ||||||
Payments made during the year | (919,344 | ) | — | |||||
Closing balance | — | 919,344 | ||||||
D-24
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
NOTE 19 — | CAPITAL AND RESERVES |
2007 | 2006 | 2005 | ||||||||||
Share capital | Number | Number | Number | |||||||||
On issue at 1 July | 276,587,321 | 276,587,321 | 172,002,460 | |||||||||
Exercise of options | 8,955,000 | — | 104,584,861 | |||||||||
Ordinary shares on issue at 30 June — fully paid | 285,542,321 | 276,587,321 | 276,587,321 | |||||||||
• | There were no options granted or lapsed unexercised during the financial year. | |
• | Macquarie Bank Limited exercised 8,955,000 unlisted options, each exercisable at 27.8 cents at any time up to 10 August 2008 to convert to 1 fully paid ordinary share per option. Proceeds from the exercise of these options have been used towards repayment of the finance facility. |
• | There were no options granted, exercised or lapsed unexercised during the financial year. |
• | The Company drew down $3.0 million of the $5.0 million Project Feasibility Finance Facility with Macquarie Bank Limited resulting in the granting of 8,955,000 unlisted options each exercisable to acquire one fully paid ordinary share in the Company at 27.8 cents at any time before 5:00 pm on 10 August 2008. | |
• | 2,533,969 options lapsed, each exercisable at 34.3 cents for one fully paid ordinary shares at any time up to 31 December 2004 lapsed unexercised. |
D-25
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Cents per Share | Total Amount $ | Date of Payment | ||||||||||
2007 | ||||||||||||
There were no dividends paid or declared during the financial year. | ||||||||||||
2006 | ||||||||||||
Interim dividend on ordinary shares | 0.75 | 2,074,407 | 12 April 2006 | |||||||||
Final 2005 dividend on ordinary shares | 0.75 | 2,074,407 | 14 October 2005 | |||||||||
2005 | ||||||||||||
There were no dividends paid or declared during the financial year ended 30 June 2005 |
Capital | Option | |||||||||||||||||||||||||||||||||||
Share | Profits | Premium | Translation | Retained | Minority | Total | ||||||||||||||||||||||||||||||
Note | Capital | Reserve | Reserve | Reserve | Profits | Total | Interest | Equity | ||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Balance at 1 July 2004 | 27,674,524 | 4,346 | 24,170 | — | (1,942,516 | ) | 25,760,524 | 7,237,593 | 32,998,117 | |||||||||||||||||||||||||||
31 December 2004 options, lapsed unexercised | — | — | (24,170 | ) | — | 24,170 | — | — | — | |||||||||||||||||||||||||||
Total recognised income and expense | — | — | — | (904,069 | ) | 2,340,537 | 1,436,468 | 223,193 | 1,659,661 | |||||||||||||||||||||||||||
Shares issued | 35,872,607 | — | — | — | — | 35,872,607 | — | 35,872,607 | ||||||||||||||||||||||||||||
Disposal of controlled entities — return of capital | (9,780,000 | ) | — | — | — | — | (9,780,000 | ) | — | (9,780,000 | ) | |||||||||||||||||||||||||
Options issued | — | — | 1,307,835 | — | — | 1,307,835 | — | 1,307,835 | ||||||||||||||||||||||||||||
Minority interest on partial sale of controlled entity | — | — | — | — | — | — | 7,837,007 | 7,837,007 | ||||||||||||||||||||||||||||
Shares issued by controlled entity to minority interest | — | — | — | — | — | — | 312,892 | 312,892 | ||||||||||||||||||||||||||||
Dividends paid to minority interest | — | — | — | — | — | — | (5,063,903 | ) | (5,063,903 | ) | ||||||||||||||||||||||||||
Balance at 30 June 2005 | 53,767,131 | 4,346 | 1,307,835 | (904,069 | ) | 422,191 | 54,597,434 | 10,546,782 | 65,144,216 | |||||||||||||||||||||||||||
Balance at 1 July 2005 | 53,767,131 | 4,346 | 1,307,835 | (904,069 | ) | 422,191 | 54,597,434 | 10,546,782 | 65,144,216 | |||||||||||||||||||||||||||
Total recognised income and expense | — | — | — | 3,260,462 | 3,864,860 | 7,125,322 | 4,508,807 | 11,634,129 | ||||||||||||||||||||||||||||
Dividends to shareholders | — | — | — | — | (4,148,814 | ) | (4,148,814 | ) | — | (4,148,814 | ) | |||||||||||||||||||||||||
Interest in reserves | — | — | — | — | — | — | 1,397,210 | 1,397,210 | ||||||||||||||||||||||||||||
Shares issued by controlled entity to minority interest | — | — | — | — | — | — | 70,402,022 | 70,402,022 | ||||||||||||||||||||||||||||
Dividends paid to minority interest | — | — | — | — | — | — | (4,193,715 | ) | (4,193,715 | ) | ||||||||||||||||||||||||||
Disposal of controlled entities | 21 | — | — | — | — | — | — | (2,064,818 | ) | (2,064,818 | ) | |||||||||||||||||||||||||
Gain/(loss) on dilution of interest in controlled entity | — | — | — | — | 48,623,110 | 48,623,110 | (48,623,110 | ) | — | |||||||||||||||||||||||||||
Balance at 30 June 2006 | 53,767,131 | 4,346 | 1,307,835 | 2,356,393 | 48,761,347 | 106,197,052 | 31,973,178 | 138,170,230 | ||||||||||||||||||||||||||||
D-26
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Capital | Option | |||||||||||||||||||||||||||||||||||
Share | Profits | Premium | Translation | Retained | Minority | Total | ||||||||||||||||||||||||||||||
Note | Capital | Reserve | Reserve | Reserve | Profits | Total | Interest | Equity | ||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Balance at 1 July 2006 | 53,767,131 | 4,346 | 1,307,835 | 2,356,393 | 48,761,347 | 106,197,052 | 31,973,178 | 138,170,230 | ||||||||||||||||||||||||||||
Total recognised income and expense | — | — | — | (13,664,472 | ) | (4,366,053 | ) | (18,030,525 | ) | (4,959,077 | ) | (22,989,602 | ) | |||||||||||||||||||||||
Shares issued | 2,489,490 | — | — | — | — | 2,489,490 | — | 2,489,490 | ||||||||||||||||||||||||||||
Options exercised | — | — | (1,307,835 | ) | — | 1,307,835 | — | — | — | |||||||||||||||||||||||||||
Shares issued by controlled entity to minority interest | — | — | — | — | — | — | 1,664,537 | 1,664,537 | ||||||||||||||||||||||||||||
Gain/(loss) on dilution of interest in controlled entity | — | — | — | — | 227,246 | 227,246 | (227,246 | ) | — | |||||||||||||||||||||||||||
Balance at 30 June 2007 | 56,256,621 | 4,346 | — | (11,308,079 | ) | 45,930,375 | 90,883,263 | 28,451,392 | 119,334,655 | |||||||||||||||||||||||||||
Ordinary Share Consolidated | ||||||||||||
Entity Interest | ||||||||||||
Name | Note | 2007 | 2006 | |||||||||
% | % | |||||||||||
Parent entity | ||||||||||||
Bolnisi Gold NL | ||||||||||||
Controlled entities | ||||||||||||
Bolnisi Mining Operations Pty Limited | (i | ) | 100 | 100 | ||||||||
Cropwood Limited | (ii | ) | 100 | 100 | ||||||||
Fairview Gold Pty Limited | (i | ) | 100 | 100 | ||||||||
Mexco Resources, LLC | (iii | ) | 100 | 100 | ||||||||
Mexco Services, LLC | (iii | ) | 100 | 100 | ||||||||
Darbazi, SA de CV | (iv | ) | 100 | 100 | ||||||||
Minera Bolnisi, SA de CV | (iv | ) | 100 | 100 | ||||||||
Recursos Mineros de Ocampo, SA de CV | (iv | ) | 100 | 100 | ||||||||
Servicios Auxiliares de Mineria, SA de CV | (iv | ) | 100 | 100 | ||||||||
Servicios Administrativos Palmarejo, SA de CV | (iv | ) | 100 | — | ||||||||
Wyalong, SA de CV | (iv | ) | 100 | 100 | ||||||||
Palmarejo Silver and Gold Corporation | (vi | ) | 73.3 | 74.1 | ||||||||
Ocampo Resources, Inc | (vi | ) | 73.3 | 74.1 | ||||||||
Ocampo Services, Inc | (vi | ) | 73.3 | 74.1 | ||||||||
Planet Gold, SA de CV | (vii | ) | 73.3 | 74.1 | ||||||||
Ensign Energy Pty Limited | (i | ) | 100 | 100 |
(i) | Bolnisi Mining Operations Pty Limited, Fairview Gold Pty Limited and Ensign Energy Pty Limited, Australian controlled entities, are small proprietary companies as determined by the Corporations Act 2001 and are not required to be audited for statutory purposes. | |
(ii) | Cropwood Limited, incorporated in Hong Kong, is a wholly owned controlled entity of Bolnisi Mining Operations Pty Limited. |
D-27
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(iii) | Mexco Resources, LLC and Mexco Services, LLC are incorporated in the USA and are owned by Fairview Gold Pty Limited. | |
(iv) | Darbazi, SA de CV, Minera Bolnisi, SA de CV, Recursos Mineros de Ocampo, SA de CV, Servicios Auxiliares de Mineria, SA de CV, Servicios Administrativos Palmarejo, SA de CV and Wyalong, SA de CV are incorporated in Mexico and are owned by Mexco Resources, LLC and Mexco Services, LLC. | |
(v) | Fairview Gold Pty Limited holds an 73.3% interest in Palmarejo Gold Corporation, which is incorporated in Canada and listed on the TSX-Venture Exchange. | |
(vi) | Ocampo Resources, Inc and Ocampo Services, Inc are incorporated in the USA and are wholly owned by Palmarejo Silver and Gold Corporation. | |
(vii) | Planet Gold, SA de CV is incorporated in Mexico and is wholly owned by Ocampo Resources, Inc and Ocampo Services, Inc. |
NOTE 21 — | DISCONTINUED OPERATION |
D-28
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2007 | 2006 | 2005 | ||||||||||
$ | $ | $ | ||||||||||
Revenue from sale of gold and silver | — | 24,325,652 | 30,302,667 | |||||||||
Cost of product sold: | ||||||||||||
— mining and treatment costs | — | (13,002,437 | ) | (22,021,816 | ) | |||||||
Gross profit from the sale of gold and silver | 11,323,305 | 8,280,851 | ||||||||||
Other expenses from ordinary activities: | ||||||||||||
— administrative expenses | — | (4,867 | ) | (13,472 | ) | |||||||
— depreciation and amortisation | — | (668,236 | ) | (444,099 | ) | |||||||
— foreign exchange loss | — | (209 | ) | (564,190 | ) | |||||||
— mineral tenements written off | — | — | (4,825,263 | ) | ||||||||
Operating profit before financing costs | — | 10,649,993 | 2,433,827 | |||||||||
Financial expenses | — | — | (75,559 | ) | ||||||||
Net financing costs | — | — | (75,559 | ) | ||||||||
Profit before tax | — | 10,649,993 | 2,358,268 | |||||||||
Income tax expense | — | (2,058,775 | ) | (522,313 | ) | |||||||
Profit after tax | — | 8,591,218 | 1,835,955 | |||||||||
Gain on sale of discontinued operation | — | 2,101,660 | 4,587,597 | |||||||||
Income tax expense | — | — | — | |||||||||
Gain on sale of discontinued operation after tax | — | 2,101,660 | 4,587,597 | |||||||||
Profit and loss of discontinued operations and gain on sale of discontinued operations, net of tax | — | 10,692,878 | 6,423,552 | |||||||||
D-29
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
2007 | 2006 | 2005 | ||||||||||
$ | $ | $ | ||||||||||
Inventories | — | 17,518,469 | — | |||||||||
Other | — | 971,502 | 106,662 | |||||||||
Trade and other receivables | — | 8,041,507 | — | |||||||||
Investments | — | — | — | |||||||||
Property, plant and equipment | — | 565,808 | — | |||||||||
Exploration and evaluation expenditure | — | — | 5,085,741 | |||||||||
Trade and other payables | — | (10,790,500 | ) | — | ||||||||
Current tax liabilities | — | (2,120,012 | ) | — | ||||||||
Deferred tax liabilities | — | (3,046,101 | ) | — | ||||||||
Minority interest | — | (2,404,395 | ) | — | ||||||||
Net identifiable assets and liabilities | — | 8,736,278 | 5,192,403 | |||||||||
Consideration received, satisfied in cash | — | (12,637,125 | ) | — | ||||||||
Cash disposed of | — | 1,799,187 | — | |||||||||
Net cash (inflow) | — | (10,837,938 | ) | — | ||||||||
Consideration received, non cash | — | — | (9,780,000 | ) | ||||||||
Gain on sale of discontinued operation | — | 2,101,660 | 4,587,597 | |||||||||
D-30
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
NOTE 22 — | STATEMENTS OF CASH FLOWS |
2007 | 2006 | 2005 | ||||||||||
$ | $ | $ | ||||||||||
�� | ||||||||||||
Profit for the year | (4,665,657 | ) | 7,074,130 | 2,915,173 | ||||||||
Items classified as investing/financing activities | ||||||||||||
Borrowing costs — interest paid | 42,461 | 213,310 | 246,883 | |||||||||
Non-cash items | ||||||||||||
Borrowing costs — recognition of fair value of options granted over facility term | 47,656 | 1,044,141 | 263,694 | |||||||||
Amortisation | — | 350,032 | 206,535 | |||||||||
Depreciation | 17,316 | 318,204 | 237,564 | |||||||||
Foreign exchange loss/(gain) on cash | 99,298 | (1,684,160 | ) | 483,442 | ||||||||
Loss/(gain) on disposal of assets | 11,197 | (91,118 | ) | 11,730 | ||||||||
Exploration and evaluation expenditure written off | — | — | 4,825,263 | |||||||||
Share based payment expense | 326,229 | 1,397,210 | 243,520 | |||||||||
Property, plant and equipment written off | 80,515 | — | — | |||||||||
Gain on sale of discontinued operation | — | (2,101,660 | ) | (4,587,597 | ) | |||||||
Changes in assets and liabilities | ||||||||||||
Receivables | (2,698,474 | ) | (3,340,562 | ) | (2,144,848 | ) | ||||||
Inventories | — | 1,998,827 | 5,593 | |||||||||
Other assets | 3,912 | 104,291 | (2,110,150 | ) | ||||||||
Mineral tenements | (7,674,694 | ) | (17,307,957 | ) | (10,431,350 | ) | ||||||
Payables | 548,664 | 619,664 | 6,092,590 | |||||||||
Tax liabilities | — | (419,161 | ) | (6,892,560 | ) | |||||||
Net used in operating activities | (13,861,577 | ) | (11,824,809 | ) | (10,634,518 | ) | ||||||
Cash and cash equivalents | 19,610,905 | 32,816,454 | 39,790,167 | |||||||||
D-31
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
NOTE 23 — | FINANCIAL INSTRUMENTS DISCLOSURE |
Effective | Floating | |||||||||||||||
Notes | Interest Rate | Interest Rate | Total | |||||||||||||
% | $ | $ | ||||||||||||||
2007 | ||||||||||||||||
Financial assets | ||||||||||||||||
Cash | 10 | (a) | 4.1 | 19,610,905 | 19,610,905 | |||||||||||
Trade and other receivables | 11 | — | — | 5,176,085 | ||||||||||||
Other | 12 | — | — | 55,983 | ||||||||||||
19,610,905 | 24,842,973 | |||||||||||||||
Financial liabilities | ||||||||||||||||
Trade and other payables | 16 | — | — | 6,314,678 | ||||||||||||
Interest bearing liabilities | 17 | 7.8 | 12,349,472 | 12,349,472 | ||||||||||||
12,349,472 | 18,664,150 | |||||||||||||||
2006 | ||||||||||||||||
Financial assets | ||||||||||||||||
Cash | 10 | (a) | 4.5 | 32,816,454 | 32,816,454 | |||||||||||
Short term investments | 10 | (b) | 4.05-4.10 | 60,465,174 | 60,465,174 | |||||||||||
Trade and other receivables | 11 | — | — | 3,902,881 | ||||||||||||
Other | 12 | — | — | 143,890 | ||||||||||||
93,281,628 | 97,328,399 | |||||||||||||||
Financial liabilities | ||||||||||||||||
Trade and other payables | 16 | — | — | 2,021,906 | ||||||||||||
Interest bearing liabilities | 17 | 7.2 | 3,000,000 | 3,000,000 | ||||||||||||
3,000,000 | 5,021,906 | |||||||||||||||
D-32
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
NOTE 24 — | KEY MANAGEMENT PERSONNEL DISCLOSURES |
Short Term | ||||||||||||
Year | Fees | Total | ||||||||||
$ | $ | |||||||||||
Executive directors | ||||||||||||
Norman A. Seckold | 2007 | 150,000 | 150,000 | |||||||||
(Chairman) | 2006 | 150,000 | 150,000 | |||||||||
Peter J. Nightingale | 2007 | 150,000 | 150,000 | |||||||||
2006 | 150,000 | 150,000 | ||||||||||
Kenneth M. Phillips | 2007 | 117,279 | 117,279 | |||||||||
2006 | 124,071 | 124,071 | ||||||||||
Non-executive directors | ||||||||||||
Dudley R. Leitch | 2007 | 24,000 | 24,000 | |||||||||
2006 | 24,000 | 24,000 | ||||||||||
P. Martin Holt | 2007 | 20,000 | 20,000 | |||||||||
(Alternate director for Peter J. Nightingale) | 2006 | 30,000 | 30,000 | |||||||||
Anthony J. McClure | 2007 | 23,833 | 23,833 | |||||||||
(Alternate director for Kenneth M. Phillips) | 2006 | 110,000 | 110,000 | |||||||||
Total compensation: key management personnel (consolidated) | 2007 | 485,112 | 485,112 | |||||||||
2006 | 588,071 | 588,071 | ||||||||||
Total compensation: key management personnel (Company) | 2007 | 485,112 | 485,112 | |||||||||
2006 | 588,071 | 588,071 | ||||||||||
D-33
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Received on | ||||||||||||||||||||
Held at | Exercise of | Held at | ||||||||||||||||||
Directors | 1 July 2006 | Purchased | Options | Sales | 30 June 2007 | |||||||||||||||
Norman A. Seckold | 38,602,799 | — | — | — | 38,602,799 | |||||||||||||||
Dudley R. Leitch | 31,185,700 | — | — | — | 31,185,700 | |||||||||||||||
Peter J. Nightingale | 2,575,000 | 500,000 | — | — | 3,075,000 | |||||||||||||||
Kenneth M. Phillips | 10,000,000 | — | — | — | 10,000,000 | |||||||||||||||
P. Martin Holt | — | — | — | — | — | |||||||||||||||
Anthony J. McClure | — | — | — | — | — |
Received on | ||||||||||||||||||||
Held at | Exercise of | Held at | ||||||||||||||||||
Directors | 1 July 2005 | Purchased | Options | Sales | 30 June 2006 | |||||||||||||||
Norman A. Seckold | 38,602,799 | — | — | — | 38,602,799 | |||||||||||||||
Dudley R. Leitch | 31,185,700 | — | — | — | 31,185,700 | |||||||||||||||
Peter J. Nightingale | 2,575,000 | — | — | — | 2,575,000 | |||||||||||||||
Kenneth M. Phillips | 10,000,000 | — | — | — | 10,000,000 | |||||||||||||||
P. Martin Holt | — | — | — | — | — | |||||||||||||||
Anthony J. McClure | — | — | — | — | — |
NOTE 25 — | RELATED PARTY INFORMATION |
D-34
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
NOTE 26 — | SHARE BASED PAYMENTS |
Granted | Balance at | Exercised | Cancelled | Balance at | Exercisable | |||||||||||||||||||||||||
Exercise | During the | Start of the | During the | During the | End of the | at End of the | ||||||||||||||||||||||||
Grant | Price | Year | Year | Year | Year | Year | Year | |||||||||||||||||||||||
Date | Expiry Date | CDN$ | Number | Number | Number | Number | Number | Number | ||||||||||||||||||||||
23 December 2004 | 23 December 2009 | $ | 1.00 | — | 4,833,332 | (940,999 | ) | (33,333 | ) | 3,859,000 | 3,859,000 | |||||||||||||||||||
5 April 2005 | 5 April 2010 | $ | 1.95 | — | 130,000 | (50,000 | ) | — | 80,000 | 80,000 | ||||||||||||||||||||
8 December 2005 | 8 December 2010 | $ | 3.90 | — | 150,000 | (40,000 | ) | — | 110,000 | 60,000 | ||||||||||||||||||||
— | 5,113,332 | (1,030,999 | ) | (33,333 | ) | 4,049,000 | 3,999,000 | |||||||||||||||||||||||
Weighted Average exercise price | — | $ | 1.11 | $ | 1.16 | $ | 1.00 | $ | 1.10 | $ | 1.06 | |||||||||||||||||||
Granted | Balance at | Exercised | Cancelled | Balance at | Exercisable | |||||||||||||||||||||||||
Exercise | During the | Start of the | During the | During the | End of the | at End of | ||||||||||||||||||||||||
Grant | Price | Year | Year | Year | Year | Year | the Year | |||||||||||||||||||||||
Date | Expiry Date | CDN$ | Number | Number | Number | Number | Number | Number | ||||||||||||||||||||||
23 December 2004 | 23 December 2009 | $ | 1.00 | — | 5,525,000 | (691,668 | ) | (26,000 | ) | 4,833,332 | 4,833,332 | |||||||||||||||||||
5 April 2005 | 5 April 2010 | $ | 1.95 | — | 150,000 | (20,000 | ) | — | 130,000 | 80,000 | ||||||||||||||||||||
8 December 2005 | 8 December 2010 | $ | 3.90 | 150,000 | — | — | — | 150,000 | 50,000 | |||||||||||||||||||||
150,000 | 5,675,000 | (711,668 | ) | (26,000 | ) | 5,113,332 | 4,963,332 | |||||||||||||||||||||||
Weighted Average exercise price | $ | 3.90 | $ | 1.03 | $ | 1.03 | $ | 1.00 | $ | 1.11 | $ | 1.04 | ||||||||||||||||||
D-35
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Consolidated | ||||||||
2007 | 2006 | |||||||
$ | $ | |||||||
Options issued under PJO stock option plan | 326,229 | 1,397,210 | ||||||
NOTE 27 — | COMMITMENTS |
2007 | 2006 | |||||||
$ | $ | |||||||
Not later than one year | 1,547,008 | 1,051,458 | ||||||
Later than one year but not later than two years | 820,576 | 1,626,683 | ||||||
Later than two years but not later than five years | 890,547 | 1,799,251 | ||||||
3,258,132 | 4,477,392 | |||||||
Within one year | 3,219,093 | 4,579,752 | ||||||
NOTE 28 — | CONTINGENCIES |
D-36
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
NOTE 29 — | SUBSEQUENT EVENT |
D-37
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
NOTE 30 — | FINANCIAL REPORTING BY SEGMENTS |
Georgia | North | Consolidated | ||||||||||||||
Geographical Segments | Australia | (Discontinued) | America | Total | ||||||||||||
$ | $ | $ | $ | |||||||||||||
2007 | ||||||||||||||||
Revenue | ||||||||||||||||
Unallocated revenue | — | — | — | 2,361,755 | ||||||||||||
2,361,755 | ||||||||||||||||
Result | ||||||||||||||||
Segment result | — | — | (3,751,506 | ) | (3,751,506 | ) | ||||||||||
Tax expense | — | |||||||||||||||
Unallocated corporate income | (914,151 | ) | ||||||||||||||
Net Profit/(loss) | (4,665,657 | ) | ||||||||||||||
Including non-cash expenses: | ||||||||||||||||
Share based remuneration | — | — | 326,229 | 326,229 | ||||||||||||
Assets | ||||||||||||||||
Segment assets | — | — | 137,369,106 | 137,369,106 | ||||||||||||
Unallocated corporate assets | 629,698 | |||||||||||||||
137,998,805 | ||||||||||||||||
Including non-current assets acquired during the year: | ||||||||||||||||
Exploration and evaluation | — | — | 9,922,654 | 9,922,654 | ||||||||||||
Mine development | — | — | 12,488,069 | 12,488,069 | ||||||||||||
Plant and equipment | — | — | 56,886,302 | 56,886,302 | ||||||||||||
— | — | 79,297,025 | 79,297,025 | |||||||||||||
Segment Liabilities | 588,883 | — | 18,075,267 | 18,664,150 | ||||||||||||
D-38
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Georgia | North | Consolidated | ||||||||||||||
Geographical Segments | Australia | (Discontinued) | America | Total | ||||||||||||
$ | $ | $ | $ | |||||||||||||
2006 | ||||||||||||||||
Revenue | ||||||||||||||||
External segment revenue | — | 24,325,652 | 95,985 | 24,421,637 | ||||||||||||
Unallocated revenue | — | — | — | 3,156,798 | ||||||||||||
27,578,435 | ||||||||||||||||
Result | ||||||||||||||||
Segment result | — | 10,649,993 | (2,756,315 | ) | 7,893,678 | |||||||||||
Tax expense | (2,478,146 | ) | ||||||||||||||
Unallocated corporate income | 1,658,598 | |||||||||||||||
Net Profit/(loss) | 7,074,130 | |||||||||||||||
Including non-cash expenses: | ||||||||||||||||
Amortisation and depreciation | — | 668,236 | — | 668,236 | ||||||||||||
Share based remuneration | — | — | 1,397,210 | 1,397,210 | ||||||||||||
Assets | ||||||||||||||||
Segment assets | — | — | 121,012,771 | 121,012,771 | ||||||||||||
Unallocated corporate assets | 23,098,709 | |||||||||||||||
144,111,480 | ||||||||||||||||
Including non-current assets acquired during the year: | ||||||||||||||||
Exploration and evaluation | — | — | 19,890,494 | 19,890,494 | ||||||||||||
Plant and equipment | — | — | 6,383,922 | 6,383,922 | ||||||||||||
— | — | 26,274,416 | 26,274,416 | |||||||||||||
Segment Liabilities | 4,383,424 | — | 1,557,826 | 5,941,250 | ||||||||||||
D-39
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Georgia | North | Consolidated | ||||||||||||||
Geographical Segments | Australia | (Discontinued) | America | Total | ||||||||||||
$ | $ | $ | $ | |||||||||||||
2005 | ||||||||||||||||
Revenue | ||||||||||||||||
External segment revenue | — | 30,302,667 | — | 30,302,667 | ||||||||||||
Unallocated revenue | — | — | — | 797,396 | ||||||||||||
31,100,063 | ||||||||||||||||
Result | ||||||||||||||||
Segment result | — | 2,358,268 | (779,751 | ) | 1,578,517 | |||||||||||
Tax expense | (1,016,036 | ) | ||||||||||||||
Unallocated corporate income | 2,352,692 | |||||||||||||||
Net Profit/(loss) | 2,915,173 | |||||||||||||||
Including non-cash expenses: | ||||||||||||||||
Amortisation and depreciation | — | 444,099 | — | 444,099 | ||||||||||||
Share based remuneration | — | — | 243,520 | 243,520 | ||||||||||||
Mineral tenements written off | — | 4,825,263 | — | 4,825,263 | ||||||||||||
Assets | ||||||||||||||||
Segment assets | — | 36,018,115 | 18,397,116 | 54,415,231 | ||||||||||||
Unallocated corporate assets | 31,507,003 | |||||||||||||||
85,922,234 | ||||||||||||||||
Including non-current assets acquired during the year: | ||||||||||||||||
Exploration and evaluation | 163,009 | 17,887 | 11,288,639 | 11,469,535 | ||||||||||||
Mine development | — | 206,535 | — | 206,535 | ||||||||||||
Plant and equipment | — | 497,940 | 158,050 | 655,990 | ||||||||||||
163,009 | 722,362 | 11,446,689 | 12,332,060 | |||||||||||||
Segment Liabilities | 4,274,455 | 16,283,535 | 220,028 | 20,778,018 | ||||||||||||
D-40
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Mining | Exploration and | Consolidated | ||||||||||
Business Segments | (Discontinued) | Development | Total | |||||||||
$ | $ | $ | ||||||||||
2007 | ||||||||||||
Revenue | ||||||||||||
Unallocated revenue | — | — | 2,361,755 | |||||||||
2,361,755 | ||||||||||||
Assets | ||||||||||||
Segment assets | — | 137,369,106 | 137,369,106 | |||||||||
Unallocated corporate assets | 629,698 | |||||||||||
137,998,805 | ||||||||||||
Including non-current assets acquired during the year: | ||||||||||||
Exploration and evaluation | — | 9,922,654 | 9,922,654 | |||||||||
Mine development | — | 12,488,069 | 12,488,069 | |||||||||
Plant and equipment | — | 56,886,302 | 56,886,302 | |||||||||
— | 79,297,025 | 79,297,025 | ||||||||||
2006 | ||||||||||||
Revenue | ||||||||||||
External segment revenue | 24,325,652 | 95,985 | 24,421,637 | |||||||||
Unallocated revenue | — | — | 3,156,798 | |||||||||
27,578,435 | ||||||||||||
Assets | ||||||||||||
Segment assets | — | 121,012,771 | 121,012,771 | |||||||||
Unallocated corporate assets | 23,098,709 | |||||||||||
144,111,480 | ||||||||||||
Including non-current assets acquired during the year: | ||||||||||||
Exploration and evaluation | — | 19,890,494 | 19,890,494 | |||||||||
Plant and equipment | — | 6,383,922 | 6,383,922 | |||||||||
— | 26,274,416 | 26,274,416 | ||||||||||
D-41
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Mining | Exploration and | Consolidated | ||||||||||
Business Segments | (Discontinued) | Development | Total | |||||||||
$ | $ | $ | ||||||||||
2005 | ||||||||||||
Revenue | ||||||||||||
External segment revenue | 30,302,667 | — | 30,302,667 | |||||||||
Unallocated revenue | — | — | 797,396 | |||||||||
31,100,063 | ||||||||||||
Assets | ||||||||||||
Segment assets | 36,018,115 | 18,397,116 | 54,415,231 | |||||||||
Unallocated corporate assets | 31,507,003 | |||||||||||
85,922,234 | ||||||||||||
Including non-current assets acquired during the year: | ||||||||||||
Exploration and evaluation | — | 11,469,535 | 11,469,535 | |||||||||
Mine development | 206,535 | — | 206,535 | |||||||||
Plant and equipment | 497,940 | 158,080 | 655,990 | |||||||||
704,475 | 11,627,585 | 12,332,060 | ||||||||||
NOTE 31 — | US GENERALLY ACCEPTED ACCOUNTING PRINCIPLES DISCLOSURES |
D-42
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Note | 2007 | 2006 | 2005 | |||||||||||||
$ | $ | $ | ||||||||||||||
Reconciliation of net profit/(loss) | ||||||||||||||||
Profit for the year attributable to ordinary equity holders of the Parent as reported under AIFRS | (4,366,053 | ) | 3,864,860 | 2,340,537 | ||||||||||||
Add/(deduct) | ||||||||||||||||
Exploration and evaluation expenditure | (a | ) | (9,224,660 | ) | (21,635,773 | ) | (2,758,818 | ) | ||||||||
Exploration and evaluation reclassified to Property, plant and equipment | (a | ) | 3,385,153 | — | — | |||||||||||
Development expenditure | (b | ) | (12,488,069 | ) | — | — | ||||||||||
Minority interest effect of above adjustments | (c | ) | 4,991,185 | 5,154,102 | (1,345,818 | ) | ||||||||||
Total Adjustment | (13,336,391 | ) | (16,481,671 | ) | (4,104,636 | ) | ||||||||||
Net loss for the year attributable to ordinary equity holders of the Parent as reported under US GAAP | (17,702,444 | ) | (12,616,811 | ) | (1,764,099 | ) | ||||||||||
Earnings (loss) per share for profit/(loss) attributable to ordinary equity holders of the Parent measured under US GAAP: | ||||||||||||||||
Basic loss per share | (6.3 | ) cents | (4.6 | ) cents | (0.8 | ) cents | ||||||||||
Diluted loss per share | (6.3 | ) cents | (4.6 | ) cents | (0.8 | ) cents | ||||||||||
Earnings (loss) per share from discontinued operation attributable to ordinary equity holders of the Parent measured under US GAAP: | ||||||||||||||||
Basic loss per share | — | 2.4 | cents | 4.6 | cents | |||||||||||
Diluted loss per share | — | 2.4 | cents | 4.6 | cents |
Reconciliation of shareholders’ equity | ||||||||||||||||
Total parent entity interest as reported under AIFRS | 90,883,263 | 106,197,052 | 54,597,434 | |||||||||||||
Add/(deduct) | ||||||||||||||||
Exploration and evaluation expenditure | (a | ) | (11,354,362 | ) | (39,008,722 | ) | (14,138,199 | ) | ||||||||
Development expenditure | (b | ) | (39,417,117 | ) | — | — | ||||||||||
Minority interest effect of above adjustment | (c | ) | 12,924,962 | 9,307,778 | 870,210 | |||||||||||
Total Adjustment | (37,846,517 | ) | (29,700,944 | ) | (13,267,989 | ) | ||||||||||
Total parent entity interest in equity under US GAAP | 53,036,746 | 76,496,108 | 41,329,445 | |||||||||||||
D-43
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(a) | Exploration and Evaluation Expenditure and Acquisition of Exploration Properties |
(b) | Development Expenditure |
(c) | Minority Interest Effect of Above Adjustment |
(d) | Share-based payments |
(e) | Capital Profits Reserve |
D-44
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(f) | Income Taxes |
(g) | Income Taxes Effect of Other Adjustments |
D-45
Table of Contents
AND ITS CONTROLLED ENTITIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(h) | Impact of New US GAAP Accounting Standards |
D-46
Table of Contents
E-1
Table of Contents
E-2
Table of Contents
(A development stage company)
CONSOLIDATED BALANCE SHEETS
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
$ | $ | |||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents (note 4) | 17,275,387 | 7,898,399 | ||||||
Short-term investments (note 4) | — | 49,448,419 | ||||||
Due from Fairview Gold Pty Limited (note 13) | — | 8,182,030 | ||||||
Sales taxes receivable (note 5) | 4,241,556 | 1,935,432 | ||||||
Prepaid expenses and deposits | 294,193 | 96,460 | ||||||
21,811,136 | 67,560,740 | |||||||
Capital assets (note 6) | 59,883,241 | 5,541,631 | ||||||
Exploration projects | 47,979,917 | 31,248,362 | ||||||
129,674,294 | 104,350,733 | |||||||
LIABILITIES | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable and accrued liabilities | 5,163,666 | 455,231 | ||||||
Due to Reunion Gold Corporation (note 13) | 40,199 | 46,372 | ||||||
Due to Fairview Gold Pty Limited (note 13) | 9,258,976 | — | ||||||
Current portion of capital lease (note 7) | 2,232,027 | — | ||||||
16,694,868 | 501,603 | |||||||
Capital lease (note 7) | 8,918,312 | |||||||
Asset retirement obligation (note 8) | — | 751,839 | ||||||
25,613,180 | 1,253,442 | |||||||
SHAREHOLDERS’ EQUITY | ||||||||
Capital stock (note 9) | 98,639,299 | 96,693,693 | ||||||
Warrants (note 9) | 12,357,630 | 12,357,630 | ||||||
Contributed surplus | 2,818,399 | 3,265,156 | ||||||
Deficit | (9,754,214 | ) | (9,219,188 | ) | ||||
104,061,114 | 103,097,291 | |||||||
129,674,294 | 104,350,733 | |||||||
Commitments (note 10) | ||||||||
Proposed Merger Agreement (note 15) | ||||||||
Subsequent events (note 17) |
On behalf of the Board, | ||
/s/ Bruce McLeod | /s/ Anthony Walsh | |
Bruce McLeod, Director | Anthony Walsh, Director |
E-3
Table of Contents
(A development stage company)
CONSOLIDATED OPERATIONS
Cumulative from | ||||||||||||||||
Initial 248-Day | October 25, | |||||||||||||||
Year Ended | Year Ended | Period Ended | 2004 | |||||||||||||
June 30, | June 30, | June 30, | to June 30, | |||||||||||||
2007 | 2006 | 2005 | 2007 | |||||||||||||
$ | $ | $ | $ | |||||||||||||
REVENUES | ||||||||||||||||
Interest | 1,805,482 | 700,285 | 73,307 | 2,579,074 | ||||||||||||
EXPENSES | ||||||||||||||||
Administration | 1,311,011 | 1,101,437 | 266,885 | 2,679,333 | ||||||||||||
Merger-related expenses (note 15) | 1,538,682 | — | — | 1,538,682 | ||||||||||||
Stock-based compensation | 304,350 | 1,216,213 | 2,488,008 | 4,008,571 | ||||||||||||
Share issuance and transaction costs in excess of cash acquired at reverse takeover date | — | — | 1,624,362 | 1,624,362 | ||||||||||||
Gain on foreign exchange | (813,535 | ) | (536,415 | ) | (41,290 | ) | (1,391,240 | ) | ||||||||
2,340,508 | 1,781,235 | 4,337,965 | 8,459,708 | |||||||||||||
NET LOSS | (535,026 | ) | (1,080,950 | ) | (4,264,658 | ) | (5,880,634 | ) | ||||||||
Basic and diluted loss per common share (note 9) | (0.01 | ) | (0.01 | ) | (0.14 | ) | ||||||||||
Basic and diluted weighted average number of common shares outstanding (note 9) | 90,738,999 | 75,403,248 | 31,052,292 |
E-4
Table of Contents
(A development stage company)
Initial 248-Day | Cumulative from | |||||||||||||||
Year Ended | Year Ended | Period Ended | October 25, 2004 | |||||||||||||
June 30, 2007 | June 30, 2006 | June 30, 2005 | to June 30, 2007 | |||||||||||||
$ | $ | $ | $ | |||||||||||||
DEFICIT | ||||||||||||||||
Balance, beginning of period | (9,219,188 | ) | (4,499,978 | ) | — | — | ||||||||||
Net loss | (535,026 | ) | (1,080,950 | ) | (4,264,658 | ) | (5,880,634 | ) | ||||||||
Common share issue expenses | — | (3,638,260 | ) | (235,320 | ) | (3,873,580 | ) | |||||||||
Balance, end of year | (9,754,214 | ) | (9,219,188 | ) | (4,499,978 | ) | (9,754,214 | ) | ||||||||
CONTRIBUTED SURPLUS | ||||||||||||||||
Balance, beginning of period | 3,265,156 | 2,669,659 | — | — | ||||||||||||
Stock-based compensation | 304,350 | 1,216,213 | 2,488,008 | 4,008,571 | ||||||||||||
Warrants and options exercised | (751,107 | ) | (620,716 | ) | (48,349 | ) | (1,420,172 | ) | ||||||||
Stock-based transaction and common share issue expenses | — | — | 230,000 | 230,000 | ||||||||||||
Balance, end of year | 2,818,399 | 3,265,156 | 2,669,659 | 2,818,399 | ||||||||||||
E-5
Table of Contents
(A development stage company)
CONSOLIDATED CASH FLOWS
Cumulative from | ||||||||||||||||
Initial 248-Day | October 25, | |||||||||||||||
Year Ended | Year Ended | Period Ended | 2004 | |||||||||||||
June 30, | June 30, | June 30, | to June 30, | |||||||||||||
2007 | 2006 | 2005 | 2007 | |||||||||||||
$ | $ | $ | $ | |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||
Net loss | (535,026 | ) | (1,080,950 | ) | (4,264,658 | ) | (5,880,634 | ) | ||||||||
Non-cash items | ||||||||||||||||
Stock-based compensation | 304,350 | 1,216,213 | 2,488,008 | 4,008,571 | ||||||||||||
Common share issue expenses | — | — | 250,000 | 250,000 | ||||||||||||
Gain on foreign exchange and other | (831,351 | ) | (840,229 | ) | (84,935 | ) | (1,756,515 | ) | ||||||||
Changes in non-cash working capital items | (70,915 | ) | 236,558 | (290,722 | ) | (125,079 | ) | |||||||||
(1,132,942 | ) | (468,408 | ) | (1,902,307 | ) | (3,503,657 | ) | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||
Short-term investments | 49,448,419 | (49,448,419 | ) | — | — | |||||||||||
Cash from reverse takeover | — | — | 235,320 | 235,320 | ||||||||||||
Capital assets and exploration projects | (54,184,280 | ) | (25,093,177 | ) | (3,772,949 | ) | (83,050,406 | ) | ||||||||
Asset retirement obligation | (751,839 | ) | — | — | (751,839 | ) | ||||||||||
Advances from (to) Fairview Gold Pty Limited | 17,681,997 | 1,079,500 | (545,084 | ) | 18,216,413 | |||||||||||
12,194,297 | (73,462,096 | ) | (4,082,713 | ) | (65,350,512 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||
Repayment of capital lease obligation | (2,878,867 | ) | — | — | (2,878,867 | ) | ||||||||||
Common shares and warrants | — | 75,000,000 | 8,500,000 | 83,500,000 | ||||||||||||
Common share issue expenses | — | (3,638,260 | ) | (235,320 | ) | (3,873,580 | ) | |||||||||
Exercise of warrants and options | 1,194,500 | 7,892,391 | 295,112 | 9,382,003 | ||||||||||||
(1,684,367 | ) | 79,254,131 | 8,559,792 | 86,129,556 | ||||||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 9,376,988 | 5,323,627 | 2,574,772 | 17,275,387 | ||||||||||||
Cash and cash equivalents, beginning of period | 7,898,399 | 2,574,772 | — | — | ||||||||||||
Cash and cash equivalents, end of year | 17,275,387 | 7,898,399 | 2,574,772 | 17,275,387 | ||||||||||||
Changes in other non-cash items: | ||||||||||||||||
Sales taxes receivable and deposits related to exploration projects | (2,415,736 | ) | (1,313,215 | ) | (553,363 | ) | ||||||||||
Accounts payable related to exploration projects | 4,685,056 | — | 305,751 | |||||||||||||
Equipment under capital lease | 14,619,337 | — | — | |||||||||||||
Issuance of shares for the reverse takeover | — | — | 255,320 | |||||||||||||
Issuance of shares for the acquisition of a mining project | — | — | 3,939,435 | |||||||||||||
Exercise of warrants and options | 751,106 | 620,716 | 48,349 | |||||||||||||
Exercise of warrants applied as a reduction of Due to (from) Fairview Gold Pty Limited | — | 12,500,000 | — |
E-6
Table of Contents
(A development stage Company)
CONSOLIDATED EXPENDITURES ON EXPLORATION PROJECTS
Initial 248-Day | Cumulative from | |||||||||||||||||||
Year Ended | Year Ended | Period Ended | Acquisition | October 25, 2004 | ||||||||||||||||
June 30, 2007 | June 30, 2006 | June 30, 2005 | (Note 3) | to June 30, 2007 | ||||||||||||||||
$ | $ | $ | $ | $ | ||||||||||||||||
Balance, beginning of period | 31,248,362 | 12,258,192 | 7,546,139 | — | — | |||||||||||||||
Geology | 75,613 | 83,146 | 108,556 | 721,919 | 989,234 | |||||||||||||||
Drilling and assaying | 9,346,493 | 10,432,327 | 2,515,469 | 4,356,784 | 26,651,073 | |||||||||||||||
Tenement payments | 771,044 | 855,032 | 648,462 | 421,786 | 2,696,324 | |||||||||||||||
Land disturbance rehabilitation | 104,875 | 752,645 | — | — | 857,520 | |||||||||||||||
Technical services and others | 6,433,530 | 6,867,020 | 1,439,566 | 2,045,650 | 16,785,766 | |||||||||||||||
16,731,555 | 18,990,170 | 4,712,053 | 7,546,139 | 47,979,917 | ||||||||||||||||
Balance, end of year | 47,979,917 | 31,248,362 | 12,258,192 | 7,546,139 | 47,979,917 | |||||||||||||||
E-7
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEAR ENDED JUNE 30, 2007
1. | GOVERNING STATUTES AND NATURE OF OPERATIONS |
2. | ACCOUNTING POLICIES |
E-8
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
E-9
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
3. | ACQUISITION |
Accounts receivable | $ | 162,911 | ||
Exploration projects | 7,546,139 | |||
Due to Fairview Gold Pty Limited | (3,769,615 | ) | ||
Net assets acquired at fair value | $ | 3,939,435 | ||
E-10
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
4. | CASH AND SHORT-TERM INVESTMENTS |
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
Cash and cash equivalents | ||||||||
Cash | $ | 3,602,851 | $ | 126,440 | ||||
Short-term investments with initial maturities of less than three months, bearing interest at rates varying from 4.40% to 4.53% (4.42% to 4.52% in 2006) | 13,672,536 | 7,771,959 | ||||||
$ | 17,275,387 | $ | 7,898,399 | |||||
Short-term investments | ||||||||
Short-term investments with initial maturities of more than three months but less than six months, bearing interest at rates varying from 4.05% to 4.10% in 2006 | $ | — | $ | 49,448,419 |
E-11
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
5. | SALES TAXES RECEIVABLE |
6. | CAPITAL ASSETS |
Accumulated | Net Book Value | Net Book Value | ||||||||||||||
Cost | Depreciation | June 30, 2007 | June 30, 2006 | |||||||||||||
Vehicle and office equipment | $ | 231,399 | $ | 21,446 | $ | 209,953 | $ | — | ||||||||
Equipment under capital lease | 14,619,337 | — | 14,619,337 | — | ||||||||||||
Construction in progress | 45,053,951 | — | 45,053,951 | 5,541,631 | ||||||||||||
$ | 59,904,687 | $ | 21,446 | $ | 59,883,241 | $ | 5,541,631 | |||||||||
7. | CAPITAL LEASE |
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
Total future lease payments | $ | 12,781,318 | $ | — | ||||
Less: interest | 1,630,979 | — | ||||||
11,150,339 | — | |||||||
Less: current portion | 2,232,027 | — | ||||||
Long-term portion of capital lease | $ | 8,918,312 | $ | — | ||||
8. | ASSET RETIREMENT OBLIGATION |
E-12
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
9. | CAPITAL STOCK |
Year Ended June 30, 2007 | Year Ended June 30, 2006 | |||||||||||||||
Number of | Number of | |||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||
Common shares | ||||||||||||||||
Balance, beginning of year | 90,220,739 | $ | 96,693,693 | 64,157,425 | $ | 11,512,716 | ||||||||||
Issued | ||||||||||||||||
Private placement | — | — | 7,894,737 | 62,642,370 | ||||||||||||
Exercise of warrants | — | — | 17,483,575 | 21,398,169 | ||||||||||||
Exercise of stock options | 1,030,999 | 1,945,606 | 685,002 | 1,140,438 | ||||||||||||
Balance, end of year | 91,251,738 | $ | 98,639,299 | 90,220,739 | $ | 96,693,693 | ||||||||||
E-13
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Number of | ||||||||||||||||
Number of | Warrants | |||||||||||||||
Warrants | Number of | Outstanding | ||||||||||||||
Outstanding | Warrants | Number of | June 30, 2006 | |||||||||||||
June 30, | Issued | Warrants | and June 30, | |||||||||||||
Number of Warrants | 2005 | (Exercised) | Expired | 2007 | ||||||||||||
Pursuant to the acquisition(1) | 12,500,000 | (12,500,000 | ) | — | — | |||||||||||
Pursuant to the December 2004 financing(2) | 4,237,500 | (4,231,000 | ) | (6,500 | ) | — | ||||||||||
Brokers’ warrants — 2004 financing(3) | 404,950 | (404,950 | ) | — | — | |||||||||||
Brokers’ underlying warrants — 2004 financing(3) | 282,625 | (282,625 | ) | — | — | |||||||||||
Brokers’ warrants — Bonita IPO(3) | 65,000 | (65,000 | ) | — | — | |||||||||||
Pursuant to the June 2006 financing | — | 3,947,368 | — | 3,947,368 | ||||||||||||
17,490,075 | (13,536,207 | ) | (6,500 | ) | 3,947,368 | |||||||||||
June 2006 | December 2004 | |||||||
Financing | Financing | |||||||
Expected stock price volatility | 79.10 | % | 85.00 | % | ||||
Risk-free interest rate | 4.09 | % | 3.44 | % | ||||
Expected life of warrants | 18 months | 2 years | ||||||
Expected dividend yield | 0.00 | % | 0.00 | % |
(1) | On November 25, 2005, Bolnisi exercised its 12,500,000 warrants. Each warrant was exercised for one common share of the Company at a price of $1 per share. The amount was applied as a reduction of a portion of the debt due to Fairview. | |
(2) | Following the Company’s decision to call all of the warrants issued pursuant to the financing described in note 3, a total of 4,231,000 warrants were exercised in 2006 (12,500 in 2005), with each warrant exercised for one common share of the Company at a price of $1.50 per share. The remaining 6,500 unexercised warrants expired. | |
(3) | Brokers’ warrants, issued following the private placement and the IPO described in note 3, were exercised, with each warrant exercised for one common share of the Company. A total of 404,950 warrants were exercised in 2006 at a price of $1 per share (190,050 of such warrants exercised in 2005), a total of 282,625 warrants were exercised in 2006 at a price of $1.50 per share (14,875 of such warrants exercised in 2005) and a total of 65,000 warrants were exercised in 2006 at a price of $0.20 per share (20,000 of such warrants exercised in 2005). |
E-14
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Number of | Exercise | |||||||
Options | Price | |||||||
December 8, 2005 | 150,000 | $ | 3.90 | |||||
April 5, 2005 | 150,000 | 1.95 | ||||||
December 23, 2004 | 5,530,000 | 1.00 |
Year Ended | Year Ended | |||||||||||||||
June 30, 2007 | June 30, 2006 | |||||||||||||||
Number of | Exercise | Number of | Exercise | |||||||||||||
Options | Price | Options | Price | |||||||||||||
Balance, beginning of year | 4,833,332 | $ | 1.00 | 5,525,000 | $ | 1.00 | ||||||||||
130,000 | 1.95 | 150,000 | 1.95 | |||||||||||||
150,000 | 3.90 | — | — | |||||||||||||
Granted | — | — | 150,000 | 3.90 | ||||||||||||
Exercised | (940,999 | ) | 1.00 | (665,002 | ) | 1.00 | ||||||||||
(50,000 | ) | 1.95 | (20,000 | ) | 1.95 | |||||||||||
(40,000 | ) | 3.90 | — | — | ||||||||||||
Cancelled | (33,333 | ) | 1.00 | (26,666 | ) | 1.00 | ||||||||||
Balance, end of year | 3,859,000 | 1.00 | 4,833,332 | 1.00 | ||||||||||||
80,000 | 1.95 | 130,000 | 1.95 | |||||||||||||
110,000 | $ | 3.90 | 150,000 | $ | 3.90 | |||||||||||
4,049,000 | 5,113,332 | |||||||||||||||
E-15
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Options Outstanding | Options Exercisable | |||||||||||||||
Number of | Exercise | Number of | Exercise | |||||||||||||
Options | Price | Options | Price | |||||||||||||
2.50 years | 3,859,000 | $ | 1.00 | 3,859,000 | $ | 1.00 | ||||||||||
2.75 years | 80,000 | 1.95 | 80,000 | 1.95 | ||||||||||||
3.50 years | 110,000 | 3.90 | 60,000 | 3.90 | ||||||||||||
4,049,000 | 3,999,000 | |||||||||||||||
10. | COMMITMENTS |
11. | FAIR VALUE OF FINANCIAL INSTRUMENTS |
June 30, 2007 | June 30, 2006 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Value | Value | Value | Value | |||||||||||||
Cash and cash equivalents | $ | 17,275,387 | $ | 17,275,387 | $ | 7,898,399 | $ | 7,902,264 | ||||||||
Short-term investments | — | — | 49,448,419 | 49,757,020 | ||||||||||||
Due from (due to) Fairview Gold Pty Limited | (9,258,976 | ) | (9,258,976 | ) | 8,182,030 | 8,182,030 | ||||||||||
Sales taxes receivable | 4,241,556 | 4,241,556 | 1,935,432 | 1,935,432 | ||||||||||||
Accounts payable and accrued liabilities | (5,163,666 | ) | (5,163,666 | ) | (455,231 | ) | (455,231 | ) | ||||||||
Due to Reunion Gold Corporation | (40,199 | ) | (40,199 | ) | (46,372 | ) | (46,372 | ) | ||||||||
Capital lease | (11,150,339 | ) | (11,150,339 | ) | — | — |
E-16
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
12. | INCOME TAXES |
Year Ended | Year Ended | |||||||
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
Net loss before income taxes | $ | (535,026 | ) | $ | (1,080,950 | ) | ||
Income tax benefit at combined Canadian statutory rate | $ | (171,315 | ) | $ | (346,120 | ) | ||
Non taxable items | (175,356 | ) | (171,279 | ) | ||||
Unrecognized tax benefit | 346,671 | 517,399 | ||||||
Income tax recovery | $ | — | $ | — | ||||
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
Financing fee carryforwards | $ | 1,011,790 | $ | 1,413,520 | ||||
Losses carryforward | 1,280,206 | 1,056,169 | ||||||
Cumulative eligible capital deduction | 467,737 | — | ||||||
Exploration projects | 1,393 | 1,394 | ||||||
2,761,126 | 2,471,083 | |||||||
Valuation allowance | (2,761,126 | ) | (2,471,083 | ) | ||||
Future income tax assets | $ | — | $ | — | ||||
Canada | ||||
2012 | $ | 12,968 | ||
2013 | 324,168 | |||
2014 | 721,824 | |||
2015 | 1,231,880 | |||
2026 | 1,287,667 | |||
2027 | 632,697 | |||
$ | 4,211,204 | |||
13. | RELATED PARTY TRANSACTIONS |
E-17
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
14. | SEGMENTED INFORMATION |
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
Mexico | $ | 114,241,927 | $ | 38,631,667 | ||||
Canada | 14,073,657 | 65,719,066 | ||||||
Australia | 1,358,710 | — | ||||||
$ | 129,674,294 | $ | 104,350,733 | |||||
15. | PROPOSED MERGER AGREEMENT |
E-18
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
16. | DIFFERENCES BETWEEN CANADIAN AND US GAAP |
(a) | Exploration Projects |
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
Exploration projects reported under Canadian GAAP | $ | 47,979,917 | $ | 31,248,362 | ||||
Expenditures on Exploration Projects(d) | (47,979,917 | ) | (31,248,362 | ) | ||||
Exploration projects reported under US GAAP | $ | — | $ | — | ||||
(b) | Shareholders’ Equity |
June 30, | June 30, | |||||||
2007 | 2006 | |||||||
Shareholders’ equity reported under Canadian GAAP | $ | 104,061,114 | $ | 103,097,291 | ||||
Expenditures on Exploration Projects(d) | (47,979,917 | ) | (31,248,362 | ) | ||||
Accumulated other comprehensive income(e) | — | 312,466 | ||||||
Shareholders’ equity reported under US GAAP | $ | 56,081,197 | $ | 72,161,395 | ||||
E-19
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
(c) | Consolidated Operations and Other Comprehensive Income |
Initial 248-Day | ||||||||||||
Year Ended | Year Ended | Period Ended | ||||||||||
June 30, | June 30, | June 30, | ||||||||||
2007 | 2006 | 2005 | ||||||||||
Net loss reported under Canadian GAAP | $ | (535,026 | ) | $ | (1,080,950 | ) | $ | (4,264,658 | ) | |||
Add (deduct) | ||||||||||||
Expenditures on Exploration Projects(d) | (16,731,555 | ) | (18,990,170 | ) | (4,712,053 | ) | ||||||
Net loss reported under US GAAP, before comprehensive income adjustments | $ | (17,266,581 | ) | $ | (20,071,120 | ) | $ | (8,976,711 | ) | |||
Other comprehensive income | ||||||||||||
Add (deduct) | ||||||||||||
Unrealized gains on short-term investments(e) | — | 312,466 | — | |||||||||
Comprehensive income | (17,266,581 | ) | (19,758,654 | ) | (8,976,711 | ) | ||||||
Basic and diluted net loss per share reported under US GAAP, before comprehensive income adjustments | $ | (0.19 | ) | $ | (0.27 | ) | $ | (0.29 | ) | |||
(d) | Expenditures on Exploration Projects |
(e) | Comprehensive Income |
(f) | Stock-based Compensation |
E-20
Table of Contents
(a development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
17. | SUBSEQUENT EVENTS |
E-21
Table of Contents
F-1-1
Table of Contents
F-1-2
Table of Contents
F-1-3
Table of Contents
F-1-4
Table of Contents
F-2-1
Table of Contents
F-2-2
Table of Contents
F-2-3
Table of Contents
F-2-4
Table of Contents
ACN 008 587 086
and
Scheme Shareholders
Table of Contents
Between the parties | ||
Bolnisi | Bolnisi Gold NLACN 008 587 086 of Level 8, 261 George Street, Sydney NSW 2000 (Bolnisi) | |
Scheme Shareholders | The holders of fully paid ordinary shares in Bolnisi, other than holders of Excluded Shares, at the Transaction Record Date. |
1 | Definitions and interpretation |
Term | Meaning | |
ASIC | the Australian Securities and Investments Commission. | |
ASX | ASX Limited. | |
Business Day | has the meaning given in the Listing Rules. | |
CDIs | CHESS Depositary Interests which are units of beneficial ownership in Coeur Shares registered in the name of CDN. | |
CDN | CHESS Depositary Nominees Pty Limited ACN 071 346 506. | |
CHESS | the clearing house electronic sub-register system of share transfers operated by ASX Settlement and Transfer Corporation Pty Ltd. | |
Coeur | Coeur d’Alene Mines Corporation of 505 Front Avenue, Coeur d’Alene, Idaho 83814. | |
Coeur Australia | Coeur d’Alene Mines Australia Pty Ltd ACN 125 204 775 a wholly owned indirect subsidiary of Coeur. | |
Coeur Share | a share of common stock of Coeur, par value US$1.00 per share. | |
Corporations Act | theCorporations Act 2001(Cth). | |
Court | the Federal Court or any other court of competent jurisdiction under the Corporations Act agreed in writing by Coeur and Bolnisi. | |
Deed Poll | the deed poll dated[insert date]executed by Coeur under which Coeur covenants in favour of the Scheme Shareholders to perform its obligations under the Merger Implementation Agreement and the Scheme. | |
Effective | the coming into effect, under section 411(10) of the Corporations Act, of the Court order made under section 411(4)(b) in relation to the Scheme. | |
Election Date | 7.00pm on[insert date] . | |
End Date | the date which is seven months after execution of the Merger Implementation Agreement. | |
Excluded Shares | any Ordinary Shares held by Coeur or any of its subsidiaries. | |
Implementation Date | the fifth Business Day after the Transaction Record Date. | |
Ineligible Overseas Holder | an Ordinary Shareholder whose address as shown in the Register at the Transaction Record Date is in a jurisdiction other than Australia and its external territories, New Zealand or the United States, except where Coeur and Bolnisi are reasonably satisfied that the issue of Coeur Shares (or CDIs representing Coeur Shares) to the Ordinary Shareholder is not prohibited, not unduly onerous and not unduly impracticable in that jurisdiction. | |
Listing Rules | means the official listing rules of the ASX. |
G-1
Table of Contents
Term | Meaning | |
Merger Implementation Agreement | the implementation agreement dated 3 May 2007 between Bolnisi and Coeur relating to the implementation of the Scheme. | |
Ordinary Share | a fully paid ordinary share in Bolnisi. | |
Ordinary Shareholder | each person who is registered as the holder of Ordinary Shares. | |
Register | the register of members of Bolnisi. | |
Registrar | Computershare Investor Services Pty Limited. | |
Regulatory Authority | means an Australian or foreign government or a governmental, semi-governmental, administrative, fiscal, legislative, executive or judicial body, authority, department, commission, authority, tribunal, agency, entity or office or any minister of the Crown in right of the Commonwealth of Australia or any state or a delegate of any government. It includes a self-regulatory organisation established under statute or a stock exchange, ASIC, ASX, the TSX, the NYSE and the SEC. | |
Sale Agent | such person or persons appointed by agreement between Bolnisi and Coeur to sell the Coeur Shares that are attributable to Ineligible Overseas Holders under the terms of the Scheme. | |
Scheme | the scheme of arrangement under Part 5.1 of the Corporations Act between Bolnisi and the Scheme Shareholders as described in the Merger Implementation Agreement. | |
Scheme Consideration | the consideration to be provided to Scheme Shareholders for the transfer of each Scheme Share in accordance with the Scheme, being: | |
• a$0.004 in cash; and | ||
• 0.682 Coeur Shares or CDIs representing Coeur Shares, at the election of the Scheme Shareholder. | ||
Scheme Meeting | the meeting of Ordinary Shareholders ordered by the Court to be convened under section 411(1) of the Corporations Act. | |
Scheme Shareholder | an Ordinary Shareholder, other than a holder of Excluded Shares, as at the Transaction Record Date. | |
Scheme Shares | the Ordinary Shares on issue at the Transaction Record Date. | |
Scheme Transfer | for each Scheme Shareholder, a duly completed and executed instrument of transfer of the Ordinary Shares for the purposes of section 1071B of the Corporations Act, which may be a master transfer of all the Ordinary Shares. | |
Second Court Date | the first day on which an application made to the Court for an order under section 411(4)(b) of the Corporations Act approving the Scheme is heard. | |
Transaction Record Date | 5.00pm (Sydney time), on the fifth Business Day after the date on which the Scheme, if approved, becomes Effective. | |
Transfer Agent | Mellon Investor Services, LLC, the transfer agent for the Coeur Shares. |
G-2
Table of Contents
2 | Preliminary matters |
G-3
Table of Contents
3 | Conditions to the Scheme |
4 | The Scheme |
5 | Provision of Scheme Consideration |
G-4
Table of Contents
G-5
Table of Contents
G-6
Table of Contents
B = | the number of Coeur Shares (or CDIs) that would have been issued to that Ineligible Overseas Holder had it not been an Ineligible Overseas Holder; | |
C = | the total number of Coeur Shares (or CDIs) which would otherwise have been issued to all Ineligible Overseas Holders and which are issued to the Sale Agent (and/or its nominees); and |
D = | the Proceeds (as defined in clause 5.5(b) above) or equivalent amount in Australian dollars (as determined in accordance with clause 5.5(b)). |
G-7
Table of Contents
6 | Dealings in Ordinary Shares |
G-8
Table of Contents
7 | Quotation of Ordinary Shares |
8 | General Scheme provisions |
G-9
Table of Contents
9 | Power of attorney |
10 | General |
G-10
Table of Contents
UNDER SECTION 192
OF THE CANADA BUSINESS CORPORATIONS ACT
H-1
Table of Contents
H-2
Table of Contents
H-3
Table of Contents
H-4
Table of Contents
4.4 | Ineligible Overseas Shareholders |
5.1 | Amendments to Plan of Arrangement |
H-5
Table of Contents
6.1 | Further Assurances |
H-6
Table of Contents
TO THE RESTATED AND
AMENDED ARTICLES OF INCORPORATION
OF COEUR D’ALENE MINES CORPORATION
1. | The name of the corporation is: “Coeur d’Alene Mines Corporation.” | |
2. | The text of the amendment is as follows: |
3. | The date of adoption of the amendment(s) was: . | |
4. | Manner of adoption: |
o | The amendment consists exclusively of matters which do not require shareholder action pursuant tosection 30-1-1002, Idaho Code, and was, therefore, adopted by the board of directors | |
o | None of the corporation’s shares have been issued and was, therefore, adopted by the |
The number of shares outstanding and entitled to vote was . |
Amended article | Shares for | Shares against | ||||||
Article II |
Capacity: | Chairman of the Board and |
I-1
Table of Contents
COEUR D’ALENE MINES CORPORATION
Definitions and Interpretation | J-2 | |||
Rochester Mine | J-6 | |||
Cerro Bayo Mine | J-12 | |||
Martha Mine | J-20 | |||
Endeavor Mine | J-27 | |||
Broken Hill Mine | J-32 | |||
San Bartolomé Silver Project | J-37 | |||
Kensington Gold Project | J-46 | |||
Other Properties | J-55 |
Accessibility, Climate, Local Resources, Infrastructure and Physiography
History
Geologic Setting
Exploration
Mineralization
Sampling and Analysis
Security of Samples
Mineral Resource and Mineral Reserve Estimates
Mining Operations
Exploration and Development
J-1
Table of Contents
Imperial Measure | = | Metric Unit | Metric Unit | = | Imperial Measure | |||||
2.47 acres | 1 hectare | 0.4047 hectares | 1 acre | |||||||
3.28 feet | 1 meter | 0.3048 meters | 1 foot | |||||||
0.62 miles | 1 kilometer | 1.609 kilometers | 1 mile | |||||||
0.032 ounces (troy) | 1 gram | 31.1 grams | 1 ounce | |||||||
1.102 tons (short) | 1 tonne | 0.907 tonnes | 1 ton | |||||||
0.029 ounces (troy)/ton | 1 gram/tonne | 34.28 grams/tonne | 1 ounce (troy)/ton |
J-2
Table of Contents
J-3
Table of Contents
J-4
Table of Contents
J-5
Table of Contents
J-6
Table of Contents
J-7
Table of Contents
J-8
Table of Contents
J-9
Table of Contents
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tons (short) | (oz/ton) | (Contained) | (oz/ton) | (Contained) | |||||||||||||||
Proven | 3,720,288 | .0071 | 26,400 | 0.655 | 2,436,498 | |||||||||||||||
Probable | — | — | — | — | — | |||||||||||||||
Total | 3,720,288 | .0071 | 26,400 | 0.655 | 2,436,498 |
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tons (short) | (oz/ton) | (Contained) | (oz/ton) | (Contained) | |||||||||||||||
Measured | 12,304,000 | .0071 | 87,700 | 0.943 | 11,597,900 | |||||||||||||||
Indicated | 2,931,000 | .0072 | 21,100 | 0.923 | 2,705,200 | |||||||||||||||
Subtotal | 15,235,000 | .0071 | 108,800 | 0.939 | 14,303,100 | |||||||||||||||
Inferred | — | — | — | — | — |
Mineral resources are in addition to mineral reserves and do not have demonstrated economic value.
Rochester pit | ||||
Crusher COG | 0.77 Eq Ag oz/ton | |||
Run-of-mine COG | 0.81 Eq Ag oz/ton | |||
Crusher COG — sulfide | 0.82 Eq Ag oz/ton | |||
Nevada Packard pit | ||||
Crusher COG | 0.96 Eq Ag oz/ton |
(gold price/oz − refining cost/oz) × % gold recovery | ||||||
Gold multiplier | = | |||||
(silver price/oz − refining cost/oz) × % silver recovery |
Refining cost was $0.15/ounce. Recoveries were 92% for Au and 55% for Ag.
J-10
Table of Contents
J-11
Table of Contents
J-12
Table of Contents
J-13
Table of Contents
J-14
Table of Contents
J-15
Table of Contents
J-16
Table of Contents
J-17
Table of Contents
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tonnes | (g/t) | (Contained) | (g/t) | (Contained) | |||||||||||||||
Proven | 543,000 | 4.74 | 83,000 | 287 | 5,017,000 | |||||||||||||||
Probable | 501,000 | 4.63 | 74,000 | 265 | 4,275,000 | |||||||||||||||
Total | 1,044,000 | 4.69 | 157,000 | 277 | 9,292,000 |
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tonnes | (g/t) | (Contained) | (g/t) | (Contained) | |||||||||||||||
Measured | 416,000 | 5.19 | 69,500 | 304 | 4,070,000 | |||||||||||||||
Indicated | 658,000 | 4.78 | 101,000 | 198 | 4,195,000 | |||||||||||||||
Subtotal | 1,074,000 | 4.94 | 170,500 | 239 | 8,265,000 | |||||||||||||||
Inferred | 1,039,000 | 5.32 | 177,500 | 288 | 9,606,000 |
(Gold price/oz) * (Au Recovery, 91%) | ||||||
Silver Divisor | = | |||||
(Silver price/oz) * (Ag Recovery, 92%) |
J-18
Table of Contents
Ore | Au Recovery | Ag Recovery | ||||||
Cerro Bayo Average | 91.6 | % | 93.8 | % | ||||
Martha Average | 91.0 | % | 95.0 | % |
J-19
Table of Contents
J-20
Table of Contents
J-21
Table of Contents
J-22
Table of Contents
J-23
Table of Contents
J-24
Table of Contents
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tonnes | (g/t) | (Contained) | (g/t) | (Contained) | |||||||||||||||
Proven | 30,500 | 4.03 | 3,900 | 2,703 | 2,646,000 | |||||||||||||||
Probable | 72,700 | 2.83 | 6,600 | 2,108 | 4,930,000 | |||||||||||||||
Total | 103,200 | 3.18 | 10,500 | 2,284 | 7,576,000 |
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tonnes | (g/t) | (Contained) | (g/t) | (Contained) | |||||||||||||||
Measured | 19,500 | 2.34 | 1,800 | 1,784 | 1,125,000 | |||||||||||||||
Indicated | 32,000 | 2.67 | 2,000 | 2,745 | 2,110,000 | |||||||||||||||
Subtotal | 51,500 | 2.55 | 3,800 | 2,381 | 3,235,000 | |||||||||||||||
Inferred | 67,000 | 1.71 | 1,500 | 3,693 | 3,374,000 |
(Gold price/oz) * (Au Recovery, 89/3% | ||||||
Gold Multiplier | = | |||||
(Silver price/oz) * (Ag Recovery, 91.93%) |
J-25
Table of Contents
J-26
Table of Contents
J-27
Table of Contents
J-28
Table of Contents
J-29
Table of Contents
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tons (short) | (oz/ton) | (Contained) | (oz/ton) | (Contained) | |||||||||||||||
Proven | 9,700,000 | — | — | 1.6 | 15,419,620 | |||||||||||||||
Probable | 11,700,000 | — | — | 1.4 | 16,562,909 | |||||||||||||||
Total | 21,400,000 | — | — | 1.5 | 31,982,500 |
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tons (short) | (oz/ton) | (Contained) | (oz/ton) | (Contained) | |||||||||||||||
Measured | 3,800,000 | — | — | 3.0 | 11,259,280 | |||||||||||||||
Indicated | 4,500,000 | — | — | 3.1 | 14,104,644 | |||||||||||||||
Subtotal | 8,300,000 | — | — | 3.1 | 25,363,924 | |||||||||||||||
Inferred | 1,100,000 | — | — | 2.5 | 2,764,986 |
J-30
Table of Contents
J-31
Table of Contents
J-32
Table of Contents
J-33
Table of Contents
J-34
Table of Contents
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tons (short) | (oz/ton) | (Contained) | (oz/ton) | (Contained) | |||||||||||||||
Proven | 10,060,000 | — | — | 1.46 | 14,647,578 | |||||||||||||||
Probable | 2,840,000 | — | — | 1.18 | 3,367,753 | |||||||||||||||
Total | 12,910,000 | — | — | 1.40 | 18,015,331 |
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tons (short) | (oz/ton) | (Contained) | (oz/ton) | (Contained) | |||||||||||||||
Measured | 2,110,000 | — | — | 2.31 | 4,869,687 | |||||||||||||||
Indicated | 1,510,000 | — | — | 1.96 | 2,955,545 | |||||||||||||||
Subtotal | 3,620,000 | — | — | 2.16 | 7,825,232 | |||||||||||||||
Inferred | 7,260,000 | — | — | 4.64 | 33,673,520 |
J-35
Table of Contents
J-36
Table of Contents
License/Permit | Relevant Authority/Act | End Date | ||
Consolidated Mining Leases 4,5,6,8,9,10,11,12 & 13 | Department of Primary Industries - Mineral Resources (DPI (MR)) | Renewal in Process | ||
Environment Protection License 2683 | EPA | End of Mine Life | ||
Environment Protection License 2688 | EPA | End of Mine Life | ||
Acknowledgement of Notification of Dangerous Goods on Premises (Acknowledgement No. 35/001325) | Work Cover New South Wales | 1/01/2007 | ||
Acknowledgement of Notification of Dangerous Goods on Premises (Acknowledgement No. 35/006810) | Work Cover New South Wales | 11/03/2007 | ||
License to Sell/Posses Radiation Apparatus &/Substances License No. 27096 | EPA | 30/06/2007 | ||
Dewatering (Bore) License (60 BL 216435) | Department of Natural Resources (DNR) | 24/10/2010 | ||
Dewatering (Bore) License (60 BL 216123) | DNR | 24/8/2009 | ||
Bulk Shipping Facility | Environmental Protection Authority South Australia | 30/9/2008 | ||
Refrigerant Trading Authorization (Authorization No. AU04969) | Australian Government -- Department of the Environment and Heritage | 6/9/2007 | ||
License to Store — Explosives(No. 07-100008-001) | Work Cover New South Wales | 08/05/2011 |
J-37
Table of Contents
• | Lease with COMIBOL for the up-slope extensions of deposits above 4,400 m and the oxide San Miguel mill tailings. | |
• | Lease contract for the PLAHIPO dumps and ancillary surface facilities (from Campania Minera Don Mario). | |
• | Surface rights for Atlantida and Atlantida Segunda for the areas where the San Bartolomé surface facilities will be installed. | |
• | Mining concessions for the area encompassed by the tailings facility. | |
• | Sub-leases with three cooperatives for oxide dumps not included in the PLAHIPO lease. |
J-38
Table of Contents
J-39
Table of Contents
J-40
Table of Contents
J-41
Table of Contents
J-42
Table of Contents
• | Pre-dump Surface — the bottom of historic surface dumps; | |
• | Footwall Surface — the base of the “pallaco” (the primary material of interest); and | |
• | Bedrock surface. |
J-43
Table of Contents
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tonnes | (g/t) | (Contained) | (g/t) | (Contained) | |||||||||||||||
Proven | — | — | — | — | — | |||||||||||||||
Probable | 41,824,264 | — | — | 115.6 | 155,389,297 | |||||||||||||||
Total | 41,824,264 | — | — | 115.6 | 155,389,297 |
Au Grade | �� | Au Ounces | Ag Grade | Ag Ounces | ||||||||||||||||
Category | Tonnes | (g/t) | (Contained) | (g/t) | (Contained) | |||||||||||||||
Measured | — | — | — | — | — | |||||||||||||||
Indicated | 10,812,122 | — | — | 93 | 32,339,634 | |||||||||||||||
Subtotal | 10,812,122 | — | — | 93 | 32,339,634 | |||||||||||||||
Inferred | 203,933 | — | — | 61 | 399,711 |
J-44
Table of Contents
Ore Type | % Extraction | |||
Plus 8 Mesh Screened Ore | ||||
Huacajchi | 75.1 | |||
Santa Rita | 79.5 | |||
Diablo Este | 73.9 | |||
Diablo Norte | 71.0 | |||
Whole Ore | ||||
Huacajchi | 79.8 | |||
Santa Rita | 78.4 | |||
Diablo Este | 80.8 | |||
Oxide Dumps | 82.8 |
J-45
Table of Contents
J-46
Table of Contents
J-47
Table of Contents
J-48
Table of Contents
J-49
Table of Contents
J-50
Table of Contents
J-51
Table of Contents
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tons (short) | (oz/ton) | (Contained) | (oz/ton) | (Contained) | |||||||||||||||
Proven | — | — | — | — | — | |||||||||||||||
Probable | 4,418,556 | 0.306 | 1,352,140 | — | — | |||||||||||||||
Total | 4,418,556 | 0.306 | 1,352,140 | — | — |
Au Grade | Au Ounces | Ag Grade | Ag Ounces | |||||||||||||||||
Category | Tons (short) | (oz/ton) | (Contained) | (oz/ton) | (Contained) | |||||||||||||||
Measured | — | — | — | — | — | |||||||||||||||
Indicated | 3,136,057 | 0.199 | 623,238 | — | — | |||||||||||||||
Subtotal | 3,136,057 | 0.199 | 623,238 | — | — | |||||||||||||||
Inferred | 1,183,640 | 0.205 | 242,675 | — | — |
J-52
Table of Contents
J-53
Table of Contents
• | Environmental Impact Assessment and Record of Decision issued December 9, 2004 by the U.S. Dept. of Agriculture-Forest Service. | |
• | Plan of Operations. Issued by The U.S Department of Agriculture-Forest Service on June 13, 2005. | |
• | National Pollutant Discharge Elimination System Permit (NPDES) issued U.S. EPA in June 2005 and certified by the State of Alaska. | |
• | Section 404 Permit(s) issued, along with the Section 401 certification of the state, in June 2005 by US Army Corps of Engineers (the Corps). These are required for the Cascade Point and Slate Creek Cove dock facilities, dredging or fill activities in wetlands including the Lower Slate Lake TSF dam and impoundment, | |
• | Corps Section 10 Permit(s). | |
• | Non-Point Source Control Program.Kensington obtained a Construction General Permit for stormwater run-off management regulations, including development of a Storm Water Pollution Prevention Plan particularly for the process plant area and the concentrate storage and load-out facility. | |
• | Clean Air Act permit involves both EPA and state approval of Air Quality Control Permit to Construct. | |
• | Federal Consultation(s) with the United States Fish & Wildlife Service (USF&WS) and the National Marine Fisheries Service (NMFS) in administering the Endangered Species Act (ESA), and the Bald Eagle Protection Act. | |
• | Other Federal Requirements; fuelling (U.S. Coast Guard), the explosives permit (Bureau of Tobacco and Firearms), and the Mine Safety & Health Administration program, and Executive Orders 11990 and 11988. | |
• | Water Rights permits obtained from Alaska Department of Natural Resources (ADNR) which authorize the use of surface water and groundwater supplies. | |
• | Tideland Permit(s) required by ADNR for permanent improvements to tidelands i.e. breakwater and dock facilities at Cascade Point and Slate Creek Cove. | |
• | Rights-of-Way required by ADNR for the fuel transfer and concentrate transfer facilities. | |
• | Dam Safety Permit required by ADNR to construct the Lower Slate Lake TSF dam, including engineering design review. | |
• | Wastewater Permit(s) required for sanitary wastewater treatment and disposal systems, such as the facilities at the mine site. |
J-54
Table of Contents
• | Spill Contingency Plan required for hauling fuel from the Slate Creek Cove dock to the mine and processing plant (ADEC). | |
• | Fish Passage and Fish Habitat permits were issued to divert, obstruct or modify natural flows of an anadromous fishery, or in the case of Lower Slate Lake, temporarily eliminating the resident fishery. | |
• | Instream Flows — The project will be required to maintain instream flows sufficient to support critical fisheries habitat (ADF&G). | |
• | City & Borough of Juneau (CBJ) Large Mine Permit. |
J-55
Table of Contents
J-56
Table of Contents
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||
La Mexicana | T-212281 | 142.1410 | Mining | September 28, 2050 | ||||||||||
Carmelita | T-209976 | 5.3430 | Mining | August 30, 2049 | ||||||||||
La Aurelia | T-209541 | 10.000 | Mining | August 2, 2049 | ||||||||||
Cabellero Azteca | T-209975 | 5.0510 | Mining | August 30, 2049 | ||||||||||
Lezcura | T-210479 | 14.5465 | Mining | October 7, 2049 | ||||||||||
El Risco | T-210163 | 24.0000 | Mining | September 9, 2049 | ||||||||||
Unif. Huruapa | T-195487 | 213.7755 | Mining | December 13, 2039 | ||||||||||
Palmarejo | T-164465 | 52.0755 | Mining | May 8, 2029 | ||||||||||
Santo Domingo | T-194678 | 15.3737 | Mining | May 6, 2042 | ||||||||||
San Carlos | T-188817 | 160.0000 | Mining | November 28, 2040 | ||||||||||
Total | 642.3062 |
K-1
Table of Contents
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||||
Trogan | T-221490 | 3,844.5413 | Mining | February 18, 2054 | ||||||||||||
Trogan Fraccion | T-221491 | 7.9682 | Mining | February 18, 2054 | ||||||||||||
Total | 3,852.5095 |
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||
Patria Vieja | T-167323 | 4.0000 | Mining | November 2, 2030 | ||||||||||
Nueva Patria | T-167281 | 11.0000 | Mining | October 29, 2030 | ||||||||||
Maclovia | T-167282 | 6.0000 | Mining | October 29, 2030 | ||||||||||
San Juan de Dios | T-167322 | 23.0000 | Mining | November 2, 2030 | ||||||||||
Carrizo Anexas | T-167284 | 1.0000 | Mining | October 29, 2030 | ||||||||||
Carrizo | T-167283 | 4.0000 | Mining | October 29, 2030 | ||||||||||
Total | 49.0000 |
K-2
Table of Contents
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||
La Buena Fe | T-188820 | 60.0000 | Mining | November 28, 2040 | ||||||||||
Ampl La Buena Fe | T-209648 | 40.8701 | Mining | August 2, 2049 | ||||||||||
Total | 100.8701 |
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||||
La Moderna | 208350 | 75.8635 | Mining | September 22, 2055 |
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||||
Los Tajos | 186009 | 2.7043 | Mining | December 13, 2039 |
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||||
La Victoria | 210320 | 76.0883 | Mining | September 23, 2049 |
K-3
Table of Contents
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||
Amplicion Trogan | 224118 | 703.2318 | Mining | April 7, 2055 | ||||||||||
Amplicion Trogan Oeste | 225223 | 1699.9939 | Mining | August 4, 2055 | ||||||||||
Trogan Norte 1 | 225278 | 1024.0000 | Mining | August 11, 2055 | ||||||||||
Trogan Norte 2 | 225279 | 1019.2222 | Mining | August 11, 2055 | ||||||||||
Trogan Oeste | 225308 | 2699.0748 | Mining | August 15, 2055 | ||||||||||
La Buena Fe Norte | 226201 | 98.0878 | Mining | November 30, 2055 | ||||||||||
Total | 7243.6105 |
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||||
Virginia | 214101 | 12.0906 | Mining | August 9, 2051 |
Name | Title Number | Area (Has.) | Concession Type | Expiration Date | ||||||||||||
La Estrella | 189692 | 59.5863 | Mining | December 4, 2040 |
K-4
Table of Contents
K-5
Table of Contents
Mined Grade | ||||||||||||
Year | Tonnes | g Au/t | g Ag/t | |||||||||
1979 | 735 | 0.24 | 142 | |||||||||
1980 | 7,455 | 0.79 | 201 | |||||||||
1981 | 12,383 | 1.49 | 275 | |||||||||
1982 | 10,459 | 1.69 | 436 | |||||||||
1983 | 11,500 | 1.59 | 335 | |||||||||
1984 | 12,562 | 1.83 | 345 | |||||||||
1985 | 12,991 | 1.41 | 317 | |||||||||
1986 | 12,712 | 1.50 | 317 | |||||||||
1987 | 13,708 | 1.10 | 260 | |||||||||
1988 | 14,410 | 1.10 | 280 | |||||||||
1989 | 12,889 | 1.00 | 258 | |||||||||
1990 | 17,782 | 1.20 | 289 | |||||||||
1991 | 18,186 | 1.30 | 269 | |||||||||
1992 | 10,580 | 1.50 | 302 | |||||||||
Totals | 168,352 | 1.37 | 297 | |||||||||
K-6
Table of Contents
Grade | Ounces | |||||||||||||||||||||||
Estimator | Date | Tonnes | g Au/t | g Ag/t | Au Oz | Ag Oz | ||||||||||||||||||
E.T. McCarthy | 1909 | 615,000 | ? | 559 | ? | 11,054,180 | ||||||||||||||||||
W.D. Hole | 1919 | 446,142 | 3.0 | 407 | 43,175 | 5,838,578 | ||||||||||||||||||
Garcia y Cisneros | 1969 | 189,000 | 3.4 | 482 | 20,662 | 2,929,196 | ||||||||||||||||||
E.T. Knight | 1975 | 416,000 | 2.5 | 428 | 33,440 | 5, 725,016 | ||||||||||||||||||
San Luis | 1978 | 150,014 | 2.8 | 356 | 13,506 | 1,717,202 | ||||||||||||||||||
Minas Huruapa | 1990 | 124,139 | 2.4 | 294 | 9,574 | 1,176,898 | ||||||||||||||||||
San Luis | 1996 | 120,407 | 1.6 | 231 | 6,194 | 894,341 |
K-7
Table of Contents
K-8
Table of Contents
K-9
Table of Contents
K-10
Table of Contents
K-11
Table of Contents
• | early gold-rich quartz-sulfide style mineralization typically developed at deeper levels; | |
• | polymetallic silver-rich mineralization at intermediate levels characterized by pyrite-argentite (acanthite)-sphalerite-galena and minor chalcopyrite in the presence of several carbonate species and hypogene hematite; and | |
• | polymetallic silver-rich mineralization at shallow levels in the presence of abundant argentite (acanthite) and local electrum and free gold in association with white sphalerite and pyrite. |
K-12
Table of Contents
• | early-stage fine-grained sphalerite-galena-pyrite as infill of comb-quartz veins; | |
• | intermediate-stage medium- to coarse-grained sphalerite-galena-pyrite-chalcopyrite ± argentite (acanthite) developed along altered wall-rock clasts and vein margins; and | |
• | late-stage black silica with fine-grained sulfide bands associated with hydrothermal quartz breccias that are crosscut by coarse-grained pyrite-carbonate-filled breccias. |
K-13
Table of Contents
From | To | Interval | ||||||||||||||||||
Trench ID | (m) | (m) | (m) | g Au/t | g Ag/t | |||||||||||||||
0 | 6 | 6 | .39 | 65 | ||||||||||||||||
PMTR 141 | 28 | 74 | 46 | .71 | 37 | |||||||||||||||
82 | 114 | 32 | .82 | 17 |
K-14
Table of Contents
RC | Core | |||||||||||||||||||||||||||
Company | Year | No. | Meters | No. | Meters | Total Drill Holes | Total Meters | |||||||||||||||||||||
Planet Gold | 2003-2006 | 527 | 89,793 | 205 | (1) | 36,579 | 732 | 126,372 |
(1) | Includes 88 core continuations of RC holes. |
Item | Value | |||
Number of Drill Holes | 732 | |||
Total Length(m) | 126,372 | |||
Average Length(m) | 196 | (1) | ||
Meters Sampled & Assayed | 91,495 | |||
Drill-Hole Assays | 64,818 | |||
Holes With Down-Hole Surveys | 629 |
(1) | Average total length of holes, with RC pre-collars and core tails considered to be one hole. |
K-15
Table of Contents
RC | Core | Total Drill | Total | |||||||||||||||||||||||||
Company | Year | No. | Meters | No. | Meters | Holes | Meters | |||||||||||||||||||||
Planet Gold | 2005-2006 | 62 | 13,293 | 75 | (1) | 22,963 | 130 | 36,256 |
(1) | Includes 7 core continuations of RC holes. |
Item | Value | |||
Number of Drill Holes | 128 | |||
Total Length(m) | 35,790 | |||
Average Length(m) | 280 | |||
Meters Sampled & Assayed (Au & Ag) | 14,037 | |||
Drill-Hole Assays (Au & Ag) | 12,444 | |||
Holes With Down-Hole Surveys | 113 |
(1) | Average total length of holes, with RC pre-collars and core tails considered to be one hole. |
Samples | Grade (g Au/t) | |||||||||||||||||||||||||||
Avg. | Std | |||||||||||||||||||||||||||
Type | No. | Length | Mean | Min | Max | Dev | CV | |||||||||||||||||||||
RC | 5,411 | 1.52 m | 0.09 | 0 | 18.55 | 0.49 | 5.44 | |||||||||||||||||||||
Core | 7,033 | 0.82 m | 0.59 | 0 | 315.00 | 6.39 | 10.83 | |||||||||||||||||||||
Total | 12,444 | 1.13 m | 0.37 | 0 | 315.00 | 4.82 | 13.04 |
Samples | Grade (g Ag/t) | |||||||||||||||||||||||||||
Avg. | Std | |||||||||||||||||||||||||||
Type | No. | Length | Mean | Min | Max | Dev | CV | |||||||||||||||||||||
RC | 5,411 | 1.52 m | 13 | 0 | 3,640 | 75 | 5.8 | |||||||||||||||||||||
Core | 7,033 | 0.82 m | 39 | 0 | 4,420 | 134 | 3.5 | |||||||||||||||||||||
Total | 12,444 | 1.13 m | 27 | 0 | 4,420 | 113 | 4.0 |
K-16
Table of Contents
Total | ||||||||||||||||||||||||||||
RC | Core | Drill | Total | |||||||||||||||||||||||||
Company | Year | No. | Meters | No. | Meters | Holes | Meters | |||||||||||||||||||||
Planet Gold | 2005-2006 | 50 | 8,183 | 12 | 2,911 | 62 | 11,094 |
Item | Value | |||
Number of Drill Holes with Assays | 60 | |||
Total Length(m) | 10,498 | |||
Average Length(m) | 175 | |||
Drill-Hole Assays (Au & Ag) | 6,054 | |||
Holes with Down-Hole Surveys | 55 |
Samples | Grade (g Au/t) | |||||||||||||||||||||||||||
Avg. | Std | |||||||||||||||||||||||||||
Type | No. | Length | Mean | Min | Max | Dev | CV | |||||||||||||||||||||
RC | 5,204 | 1.52 m | 0.21 | 0 | 25.90 | 0.87 | 4.14 | |||||||||||||||||||||
Core | 850 | 1.01 m | 0.86 | 0 | 41.00 | 3.07 | 3.57 | |||||||||||||||||||||
Total | 6,054 | 1.27 m | 0.30 | 0 | 41.00 | 1.42 | 4.73 |
Samples | Grade (g Ag/t) | |||||||||||||||||||||||||||
Avg. | Std | |||||||||||||||||||||||||||
Type | No. | Length | Mean | Min | Max | Dev | CV | |||||||||||||||||||||
RC | 5,204 | 1.52 m | 5 | 0 | 811 | 25 | 5 | |||||||||||||||||||||
Core | 850 | 1.01 m | 27 | 0 | 2,450 | 100 | 4 | |||||||||||||||||||||
Total | 6,054 | 1.27 m | 6 | 0 | 2,450 | 44 | 7 |
Total | ||||||||||||||||||||||||||||
RC | Core | Drill | Total | |||||||||||||||||||||||||
Company | Year | No. | Meters | No. | Meters | Holes | Meters | |||||||||||||||||||||
Planet Gold | 2007 | 15 | 3,229 | 39(1 | ) | 12,831 | 48 | 16,060 |
(1) | Includes 4 core continuations of RC holes & 2 core (wedge) continuations of core holes. |
K-17
Table of Contents
Total | ||||||||||||||||||||||||||||
RC | Core | Drill | Total | |||||||||||||||||||||||||
Company | Year | No. | Meters | No. | Meters | Holes | Meters | |||||||||||||||||||||
Planet Gold | 2006-2007 | 29 | 5,831 | 30 | 8,941 | 59 | 14,772 |
RC | Core | Totals | ||||||||||||||||||||||||
Year | Target | No. | Meters | No. | Meters | No. | Meters | |||||||||||||||||||
2005 | Todos Santos-Canadensia | 0 | 0 | 14 | 1,477 | 14 | 1,477 | |||||||||||||||||||
2005-2007 | Cerro de Los Hilos1 | 17 | 3,782 | 0 | 0 | 17 | 3,782 | |||||||||||||||||||
2005-2007 | La Finca1 | 37 | 7,033 | 9 | 1,489 | 46 | 8,522 | |||||||||||||||||||
2006-2007 | San Juan de Dios1 | 43 | 6,602 | 0 | 0 | 43 | 6,602 | |||||||||||||||||||
2006-2007 | Cerro de Los Hilos SE | 6 | 1,158 | 0 | 0 | 6 | 1,158 | |||||||||||||||||||
2006 | Guerra al Tirano | 0 | 0 | 5 | 1,414 | 5 | 1,414 | |||||||||||||||||||
2007 | Los Bancos | 10 | 3,664 | 0 | 0 | 10 | 3,664 | |||||||||||||||||||
2007 | Palmarejo North | 7 | 791 | 0 | 0 | 7 | 791 | |||||||||||||||||||
120 | 23,030 | 28 | 4,380 | 148 | 27,410 |
(1) | Drill data included in the above drilling data tables. |
K-18
Table of Contents
K-19
Table of Contents
K-20
Table of Contents
K-21
Table of Contents
Palmarejo Measured Resources
Au-equiv./t(1) Cutoff | tonnes | g Ag/tonne | oz Ag | g Au/tonne | oz Au | |||||||||||||||
0.8 | 5,100,000 | 197 | 32,520,000 | 2.22 | 367,000 | |||||||||||||||
1.0 | 4,700,000 | 213 | 32,040,000 | 2.41 | 363,000 | |||||||||||||||
1.5 | 3,700,000 | 257 | 30,660,000 | 2.93 | 349,000 | |||||||||||||||
2.0 | 3,100,000 | 297 | 29,380,000 | 3.41 | 337,000 | |||||||||||||||
2.5 | 2,700,000 | 330 | 28,340,000 | 3.81 | 327,000 | |||||||||||||||
3.0 | 2,400,000 | 360 | 27,330,000 | 4.19 | 318,000 | |||||||||||||||
3.5 | 2,100,000 | 387 | 26,440,000 | 4.53 | 310,000 |
Au-equiv./t(1) Cutoff | tonnes | g Ag/tonne | oz Ag | g Au/tonne | oz Au | |||||||||||||||
0.8 | 8,800,000 | 184 | 52,390,000 | 2.01 | 571,000 | |||||||||||||||
1.0 | 7,900,000 | 202 | 51,500,000 | 2.20 | 560,000 | |||||||||||||||
1.5 | 6,100,000 | 249 | 49,070,000 | 2.71 | 534,000 | |||||||||||||||
2.0 | 5,100,000 | 288 | 46,990,000 | 3.14 | 513,000 | |||||||||||||||
2.5 | 4,300,000 | 324 | 45,120,000 | 3.55 | 493,000 | |||||||||||||||
3.0 | 3,800,000 | 357 | 43,380,000 | 3.93 | 476,000 | |||||||||||||||
3.5 | 3,300,000 | 389 | 41,750,000 | 4.29 | 461,000 |
Au-equiv./t(1) Cutoff | tonnes | g Ag/tonne | oz Ag | g Au/tonne | oz Au | |||||||||||||||
0.8 | 4,500,000 | 153 | 22,290,000 | 1.39 | 203,000 | |||||||||||||||
1.0 | 3,800,000 | 175 | 21,610,000 | 1.58 | 195,000 | |||||||||||||||
1.5 | 2,700,000 | 228 | 20,080,000 | 2.04 | 180,000 | |||||||||||||||
2.0 | 2,200,000 | 273 | 18,900,000 | 2.44 | 169,000 | |||||||||||||||
2.5 | 1,800,000 | 314 | 17,900,000 | 2.80 | 160,000 | |||||||||||||||
3.0 | 1,500,000 | 351 | 17,020,000 | 3.14 | 152,000 | |||||||||||||||
3.5 | 1,300,000 | 388 | 16,200,000 | 3.48 | 146,000 |
K-22
Table of Contents
(1) | Au-equiv./t = Au grade + (Ag grade¸ 55). Gold equivalent grades are calculated using a gold to silver ratio of 1:55 based on a review of historic gold and silver price ratios, as well as projected metallurgical recoveries at the Palmarejo Project (as discussed in the Technical Report). | |
(2) | Mineral resources that are not mineral reserves do not have a demonstrated economic viability. |
Au-equiv./t(1) Cutoff | ||||||||||||||||||||||||
0 to 150m | >150m | |||||||||||||||||||||||
Depth | Depth | tonnes | g Ag/tonne | oz Ag | g Au/tonne | oz Au | ||||||||||||||||||
0.8 | 2.5 | 710,000 | 166 | 3,790,000 | 2.15 | 49,000 | ||||||||||||||||||
1.5 | 2.5 | 610,000 | 184 | 3,610,000 | 2.49 | 49,000 | ||||||||||||||||||
2.0 | 2.5 | 570,000 | 192 | 3,490,000 | 2.66 | 48,000 | ||||||||||||||||||
2.5 | 2.5 | 540,000 | 196 | 3,400,000 | 2.78 | 48,000 | ||||||||||||||||||
3.0 | 3.0 | 440,000 | 217 | 3,090,000 | 3.19 | 45,000 | ||||||||||||||||||
5.0 | 5.0 | 220,000 | 303 | 2,090,000 | 5.13 | 35,000 | ||||||||||||||||||
10.0 | 10.0 | 64,000 | 481 | 995,000 | 10.65 | 22,000 |
K-23
Table of Contents
Au-equiv./t(1) Cutoff | ||||||||||||||||||||||||
0 to 150m | >150m | |||||||||||||||||||||||
Depth | Depth | tonnes | g Ag/tonne | oz Ag | g Au/tonne | oz Au | ||||||||||||||||||
0.8 | 2.5 | 8,000,000 | 136 | 35,120,000 | 1.34 | 345,000 | ||||||||||||||||||
1.5 | 2.5 | 6,500,000 | 157 | 32,530,000 | 1.63 | 337,000 | ||||||||||||||||||
2.0 | 2.5 | 5,900,000 | 164 | 31,180,000 | 1.75 | 332,000 | ||||||||||||||||||
2.5 | 2.5 | 5,600,000 | 168 | 30,040,000 | 1.83 | 327,000 | ||||||||||||||||||
3.0 | 3.0 | 4,300,000 | 186 | 25,970,000 | 2.11 | 294,000 | ||||||||||||||||||
5.0 | 5.0 | 1,600,000 | 264 | 13,400,000 | 3.64 | 185,000 | ||||||||||||||||||
10.0 | 10.0 | 330,000 | 414 | 4,350,000 | 7.44 | 78,000 |
(1) | Au-equiv./t = Au grade + (Ag grade¸ 55). Gold equivalent grades are calculated using a gold to silver ratio of 1:55 based on a review of historic gold and silver price ratios, as well as Palmarejo Project projected metallurgical recoveries (as discussed in the Technical Report). |
K-24
Table of Contents
Cut-off | Au | Au | Ag | Ag | ||||||||||||||||
(g/t AuEq) | Tonnes | (g/t) | (Oz) | (g/t) | (Oz) | |||||||||||||||
0.8 | 3,600,000 | 1.49 | 171,000 | 35 | 4,030,000 | |||||||||||||||
1.0 | 2,600,000 | 1.81 | 152,000 | 43 | 3,600,000 | |||||||||||||||
1.5 | 1,700,000 | 2.34 | 126,000 | 57 | 3,050,000 | |||||||||||||||
2.0 | 1,200,000 | 2.73 | 109,000 | 67 | 2,660,000 | |||||||||||||||
2.5 | 830,000 | 3.29 | 88,000 | 82 | 2,190,000 | |||||||||||||||
3.0 | 530,000 | 4.05 | 69,000 | 104 | 1,770,000 | |||||||||||||||
4.0 | 340,000 | 4.98 | 55,000 | 130 | 1,430,000 | |||||||||||||||
5.0 | 260,000 | 5.54 | 46,000 | 149 | 1,250,000 | |||||||||||||||
10.0 | 71,000 | 8.06 | 19,000 | 242 | 556,000 |
• | five El Realito project tenements totaling approximately 7,472 hectares owned 100% by Wyalong; and | |
• | two acquisition agreements which can be terminated with 30 days’ notice by Wyalong. |
K-25
Table of Contents
• | eleven Yecora project tenements totaling approximately 8,085 hectares owned 100% by Darbazi; and | |
• | an acquisition agreement which can be terminated with 30 days’ notice by Darbazi which grants Darbazi a 5.5 year exploration right from 8 October 2003 over 4 tenements covering approximately 217 hectares for escalating six monthly payments totaling US$1,105,000 (of which US$205,000 has been paid). At any time during this period, by making all outstanding payments, 100% ownership of the tenement area will be transferred to Darbazi. |
K-26
Table of Contents
K-27