Exhibit 99.1
INDEPENDENT AUDITORS’ REPORT
To the Board of Directors and Stockholders of
Sociedad de Servicios Técnicos Geológicos Geotec Boyles Bros S.A.
We have audited the accompanying statements of income, stockholders’ equity and cash flows of Sociedad de Servicios Técnicos Geológicos Geotec Boyles Bros S.A. (the “Company”) for the year ended December 31, 2012, and the related notes to the statements of income, stockholders’ equity and cash flows.
Management’s Responsibility for the Statements of Income, Stockholders’ Equity and Cash Flows
Management is responsible for the preparation and fair presentation of these statements of income, stockholders’ equity and cash flows in accordance with accounting principles generally accepted in the United States of America; this responsibility includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of statements of income, stockholders’ equity and cash flows that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on these statements of income, stockholders’ equity and cash flows based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the statements of income, stockholders’ equity and cash flows are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the statements of income, stockholders’ equity and cash flows. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the statements of income, stockholders’ equity and cash flows, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company’s preparation and fair presentation of the statements of income, stockholders’ equity and cash flows in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control. Accordingly, we express no such opinion. An audit also includes assessing the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by the Company’s management, as well as evaluating the overall presentation of the statements of income, stockholders’ equity and cash flows.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the statements of income, stockholders’ equity and cash flows present fairly, in all material respects, the results of the Company’s operations and its cash flows for the year ended December 31, 2012, in accordance with accounting principles generally accepted in the United States of America.
/s/ DELOITTE AUDITORES Y CONSULTORES LIMITADA
March 28, 2013
Santiago, Chile
1
SOCIEDAD DE SERVICIOS TECNICOS GEOLOGICOS GEOTEC BOYLES BROS S.A. |
BALANCE SHEETS AS OF DECEMBER 31, 2014 AND 2013 | | | | | | | |
(The 2014 and 2013 financial statements are unaudited) | | | | | | | | | |
| | Notes | | 2014 | | | | 2013 | |
ASSETS | | | | ThUS$ | | | | ThUS$ | |
| | | | (Unaudited) | | | | Unaudited) | |
CURRENT ASSETS: | | | | | | | | | |
Cash and cash equivalents | | 4 | | 7,531 | | | | 8,308 | |
Accounts receivable | | 3 | | 14,082 | | | | 17,741 | |
Accounts receivable from related companies | | 8 | | 113 | | | | 450 | |
Inventories, net | | 3 | | 12,664 | | | | 15,107 | |
Income taxes receivable | | 3 | | 3,288 | | | | 4,213 | |
Deferred income taxes, net | | 11 | | 334 | | | | 802 | |
Other current assets | | | | 307 | | | | 406 | |
Total current assets | | | | 38,319 | | | | 47,027 | |
PROPERTY, PLANT AND EQUIPMENT: | | | | | | | | | |
Buildings | | | | 1.383 | | | | 1.383 | |
Machinery and equipment | | | | 64,211 | | | | 55,907 | |
Vehicles | | | | 22,259 | | | | 23,381 | |
Machinery and vehicles under capital leases | | | | 753 | | | | 5,556 | |
Other | | | | 1,575 | | | | 503 | |
| | | | | | | | | |
Total property, plant and equipment - gross | | | | 90,181 | | | | 86,730 | |
Less - accumulated depreciation | | | | (63,537 | ) | | | (60,210 | ) |
Net property, plant and equipment | | | | 26,644 | | | | 26,520 | |
OTHER ASSETS: | | | | | | | | | |
Account receivables from related companies | | 8 | | - | | | | 113 | |
Investment in affiliate | | 7 | | 105 | | | | 131 | |
Trade receivables | | 3 | | 93 | | | | 619 | |
Total other assets | | | | 198 | | | | 863 | |
TOTAL ASSETS | | | | 65,161 | | | | 74,410 | |
The accompanying notes are an integral part of these financial statements
2
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | Notes | | 2014 | | | | 2013 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | ThUS$ | | | | ThUS$ | |
| | | | (Unaudited) | | | | (Unaudited) | |
CURRENT LIABILITIES: | | | | | | | | | |
Current maturities of long-term debt | | 9 | | 113 | | | | 450 | |
Current maturities of capital leases | | 10 | | 240 | | | | 1.238 | |
Accounts payable | | 3 | | 4,400 | | | | 5,196 | |
Accounts payable to related companies | | 8 | | 944 | | | | 817 | |
Withholdings and accrued expenses | | 3 | | 3,455 | | | | 5,315 | |
Unearned income | | 3 | | 160 | | | | 738 | |
Other current liabilities | | 3 | | 379 | | | | 1,055 | |
Total current liabilities | | | | 9,691 | | | | 14,809 | |
LONG-TERM LIABILITIES: | | | | | | | | | |
Long-term debt | | 9 | | - | | | | 113 | |
Capital leases | | 10 | | 180 | | | | 87 | |
Accrued expenses | | 3 | | 4,202 | | | | 4,115 | |
Deferred income taxes, net | | 11 | | 4,118 | | | | 3,117 | |
Total long-term liabilities | | | | 8,500 | | | | 7,432 | |
STOCKHOLDERS' EQUITY: | | | | | | | | | |
Common stock | | | | 310 | | | | 310 | |
Retained earnings | | | | 46,660 | | | | 51,859 | |
Total stockholders' equity | | | | 46,970 | | | | 52,169 | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | | | | 65,161 | | | | 74,410 | |
3
SOCIEDAD DE SERVICIOS TECNICOS GEOLOGICOS GEOTEC BOYLES BROS S.A. |
STATEMENTS OF INCOME AND LOSS | | | | | | | | | | | |
FOR THE YEARS ENDED DECEMBER 31, 2014, 2013 AND 2012 | | | | | | | | | |
(The 2014 and 2013 financial statements are unaudited) | | | | | | | | | |
| | Notes | | 2014 | | | | 2013 | | | | 2012 | |
| | | | ThUS$ | | | | ThUS$ | | | | ThUS$ | |
| | | | (Unaudited) | | | | (Unaudited) | | | | | |
REVENUES | | | | 89,685 | | | | 115,213 | | | | 212,619 | |
COST OF REVENUES | | | | (85,581 | ) | | | (118,066 | ) | | | (192,963 | ) |
GROSS PROFIT | | | | 4,104 | | | | (2,853 | ) | | | 19,656 | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | | (5,033 | | | | (5,229 | ) | | | (10,801 | ) |
OPERATING (LOSS) INCOME | | | | (929 | ) | | | (8,082 | ) | | | 8,855 | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | |
Equity in net earnings (losses) of affiliate | | 7 | | (27 | ) | | | (90 | ) | | | 48 | |
Financial income (expense) | | | | 89 | | | | (183 | ) | | | (499 | ) |
Other income | | | | 437 | | | | 388 | | | | - | |
Foreign exchange (losses) gains, net | | | | (2,440 | ) | | | (2,744 | ) | | | 1,520 | |
Other (expense) income - net | | | | (1,941 | ) | | | (2,629 | ) | | | 1,069 | |
(Loss) income before income taxes | | | | (2,870 | ) | | | (10,711 | ) | | | 9,924 | |
Income tax (expense) benefit | | 11 | | (830 | ) | | | 1.706 | | | | (2.126 | ) |
Net (loss) income | | | | (3,700 | ) | | | (9,005 | ) | | | 7,798 | |
The accompanying notes are an integral part of these financial statements
4
SOCIEDAD DE SERVICIOS TECNICOS GEOLOGICOS GEOTEC BOYLES BROS S.A. |
STATEMENTS OF STOCKHOLDERS' EQUITY | | | | | | | | | | | | | |
FOR THE YEARS ENDED DECEMBER 31, 2014, 2013 AND 2012 | | | | | | | | | |
(The 2014 and 2013 financial statements are unaudited) | | | | | |
| | Common | | | | Common | | | | Retained | | | | Total | |
| | Shares | | | | stock | | | | earnings | | | | equity | |
| | | | | | ThUS$ | | | | ThUS$ | | | | ThUS$ | |
Balance as of January 1, 2012 | | 3,600,000 | | | | 310 | | | | 64,066 | | | | 64,376 | |
Dividends distribution | | | | | | - | | | | (5,500 | ) | | | (5,500 | ) |
Comprehensive income: | | | | | | | | | | | | | | | |
Net income for the year 2012 | | | | | | - | | | | 7,798 | | | | 7,798 | |
Balance as of January 1, 2013 | | 3,600,000 | | | | 310 | | | | 66,364 | | | | 66,674 | |
Dividends distribution (Unaudited) | | | | | | - | | | | (5,500 | ) | | | (5,500 | ) |
Comprehensive income: | | | | | | | | | | | | | | | |
Net loss for the year 2013 (Unaudited) | | | | | | - | | | | (9,005 | ) | | | (9,005 | ) |
Balance as of January 1, 2014 (Unaudited) | | 3,600,000 | | | | 310 | | | | 51,860 | | | | 52,170 | |
Dividends distribution (Unaudited) | | | | | | - | | | | (1,500 | ) | | | (1,500 | ) |
Comprehensive income: | | | | | | | | | | | | | | | |
Net loss for the year 2014 (Unaudited) | | | | | | - | | | | (3,700 | ) | | | (3,700 | ) |
Balance as of December 31, 2014 (Unaudited) | | | | | | 310 | | | | 46,660 | | | | 46,970 | |
The accompanying notes are an integral part of these financial statements
5
SOCIEDAD DE SERVICIOS TECNICOS GEOLOGICOS GEOTEC BOYLES BROS S.A. | |
STATEMENTS OF CASH FLOWS | | | | | | | | | | | |
FOR THE YEARS ENDED DECEMBER 31, 2014, 2013 AND 2012 | | | | | | | | | | | |
(The 2014 and 2013 financial statements are unaudited) | | | | | | | | | | | |
| | 2014 | | | | 2013 | | | | 2012 | |
| | ThUS$ | | | | ThUS$ | | | | ThUS$ | |
| | (Unaudited) | | | | (Unaudited) | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | |
Collection of trade account receivables | | 106,945 | | | | 152,601 | | | | 274,344 | |
Other income received | | 2,872 | | | | 988 | | | | 815 | |
Payments to suppliers and personnel | | (91,830 | ) | | | (137,921 | ) | | | (218,088 | ) |
Payment of interest | | (87 | ) | | | (183 | ) | | | (499 | ) |
VAT and similar items paid | | (9,999 | ) | | | (10,636 | ) | | | (26,044 | ) |
Total net cash flows provided by operating activities | | 7,901 | | | | 4,849 | | | | 30,528 | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | |
Payment of leasing | | (1,056 | ) | | | (2,351 | ) | | | (3,004 | ) |
Loans and short-term borrowings | | 2,724 | | | | 926 | | | | 30,499 | ) |
Dividend payments | | (1,500 | ) | | | (5,500 | ) | | | (5,500 | ) |
Repayments of loans and short-term borrowings | | (3,174 | ) | | | (1,141 | ) | | | (33,760 | ) |
Total net cash flow used in financing activities | | (3,006) | | | | (8,066 | ) | | | (11,765 | ) |
CASH FLOWS FROM INVESTMENT ACTIVITIES: | | | | | | | | | | | |
Sales of fixed assets | | 821 | | | | 387 | | | | 1,889 | |
Loan to related parties | | - | | | | (900 | ) | | | - | |
Repayments of loans from related parties | | 450 | | | | 338 | | | | 1,847 | |
Purchases of fixed assets | | (5,904 | ) | | | (3,887 | ) | | | (11,242 | ) |
Total net cash flow used in investment activities | | (4,633 | ) | | | (4,062 | ) | | | (7,506 | ) |
Effects of exchange rate changes on cash and cash equivalents | | (1,039 | ) | | | - | | | | - | |
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | | (777 | ) | | | (7,279 | ) | | | 11,257 | |
CASH AND CASH EQUIVALENTS AT BEGINING OF YEAR | | 8,308 | | | | 15,587 | | | | 4,330 | |
CASH AND CASH EQUIVALENTS AT THE END OF YEAR | | 7,531 | | | | 8,308 | | | | 15,587 | |
The accompanying notes are an integral part of these financial statements
6
SOCIEDAD DE SERVICIOS TECNICOS GEOLOGICOS GEOTEC BOYLES BROS S.A. |
STATEMENT OF CASH FLOWS | | | | | | | | | | |
FOR THE YEARS ENDED DECEMBER 31, 2014, 2013 AND 2012 | | | | | | |
(The 2014 and 2013 financial statements are unaudited) | | | | | | | | | | |
| | 2014 | | | | 2013 | | | | 2012 | |
| | ThUS$ | | | | ThUS$ | | | | ThUS$ | |
RECONCILIATION BETWEEN NET CASH FLOWS PROVIDED BY | | (Unaudited) | | | | (Unaudited) | | | | | |
OPERATING ACTIVITIES AND NET (LOSS) INCOME FOR THE YEAR: | | | | | | | | | | | |
Net (loss) income | | (3,700 | ) | | | (9,005 | ) | | | 7,798 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | |
Depreciation | | 6,014 | | | | 7,060 | | | | 13,673 | |
Net foreign exchange differences | | 2,440 | | | | 2,744 | | | | (1,520 | ) |
Equity share in net loss (income) of related company | | 27 | | | | 90 | | | | (48 | ) |
Allowance for inventory obsolescence | | 450 | | | | (287 | ) | | | 122 | |
Deferred income taxes | | 1,470 | | | | 1,112 | | | | 627 | |
Others | | (632 | ) | | | (294 | ) | | | - | |
Changes in operating assets decreases (increases): | | | | | | | | | | | |
Trade account receivables | | 1,878 | | | | 9,482 | | | | 24,812 | |
Inventories | | 1,993 | | | | 2,659 | | | | 1,516 | |
Other assets | | 41 | | | | 157 | | | | 552 | |
Due from related companies | | - | | | | 7 | | | | 491 | |
Changes in operating liabilities increases (decreases): | | | | | | | | | | | |
Accounts payable | | (163 | ) | | | (166 | ) | | | (12,188 | ) |
Other accounts payable | | (2,096 | ) | | | (6,226 | ) | | | 1,966 | |
Unearned revenues | | (559 | ) | | | (1,350 | ) | | | (804 | ) |
Income taxes | | 738 | | | | (1,134 | ) | | | (6,469 | ) |
NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES | | 7,901 | | | | 4,849 | | | | 30,528 | |
The accompanying notes are an integral part of these financial statements
7
OCIEDAD DE SERVICIOS TECNICOS GEOLOGICOS
GEOTEC BOYLES BROS S.A.
NOTES TO FINANCIAL STATEMENTS
(The 2014 and 2013 financial statements are unaudited)
Note 1. Description of business
The Company provides mining exploration services principally in the area of drilling and maintenance and recovery of water wells.
Note 2. Summary of significant accounting policies
Basis of Presentation - The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America.
Foreign Currency Transactions and Translation - The currency of the country in which the Company is incorporated is the Chilean pesos. Management determined the U.S. dollar as the Company’s functional currency in accordance with the Accounting Standards Codification Topic 830, Foreign Currency Matters as that is the currency of the primary economic environment in which the entity operates. The Company’s presentation currency is also U.S. dollars.
Transactions in currencies other than the functional currency are recognized at the exchange rates prevailing at the dates of the transactions. At the end of each reporting period, the Company remeasures into U.S. dollars monetary assets and liabilities at year-end exchange rates while nonmonetary that are measured in terms of historical cost are not remeasured.
Gains or losses from changes in exchange rates are recognized in income in the year of occurrence. Foreign exchange (losses) gains for 2014, 2013 and 2012 amounted to ThUS$(2,440), ThUS$(2,744) and ThUS$1,520, respectively.
Use of Estimates - The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include the estimate of unbilled revenues, deferred income tax assets and liabilities, the estimate of inventory obsolescence, the estimate for the management compensation plan and the estimated useful lives of fixed assets.
Inventories - Inventories are valued at the lower of cost or market (net realizable value). Cost is determined by the weighted average method. Provisions are recorded for inventory considered to be in excess of net realizable value or obsolete. The amount of the estimate of obsolescence as of December 31, 2014 and 2013 was ThUS$766 and ThUS$316, respectively. No amounts were recorded during 2014, 2013 or 2012 for inventory in excess of net realizable value.
Property, plant and equipment - Property, plant and equipment are recorded at acquisition cost, net of accumulated depreciation. Routine maintenance costs are expensed as incurred. Assets acquired under capital leases are recorded as acquisitions of property, plant and equipment, in an amount
8
equivalent to the lower of (1), present value of the minimum lease payments, plus the present value of the purchase option and (2) market value. The assets will be legally owned by the company only when it exercises the purchase option.
The Company depreciates machinery and equipment using the hours of service method. The total hours of service for each piece of drilling equipment will be equivalent to normal operation of the equipment according to specifications of the manufacturers, with the purpose of giving due consideration to the fact that the equipment works as a general rule continuously in the operations. The amount of depreciation for each period will be calculated using the monthly hours of the equipment that is assigned to a project (job) by contract.
For all other fixed assets, depreciation is provided using the straight-line method over the estimated useful lives of the assets.
As of December 31, 2014, accumulated depreciation for assets owned and for leased assets amounted ThU$63,443 and ThU$94, respectively (ThU$59,361 and ThU$849 as of December 31, 2013, respectively). Depreciation expense for assets owned was ThUS$5,944, ThUS$6,727 and ThUS$12,958 in 2014, 2013 and 2012, respectively. Depreciation expense for leased assets was ThUS$70, ThUS$333 and ThUS$715 in 2014, 2013 and 2012, respectively. The useful lives used for the items within each property classification are as follows:
| December 31, |
| 2014 | | 2013 |
| (Unaudited) | | (Unaudited) |
Buildings | 20 years | | 20 years |
Camps | 1 year | | 1 year |
Drilling machinery and equipment | 17,280-60,480 hours | | 17,280-60,480 hours |
Machinery and equipment | 1 to 5 years | | 1 to 5 years |
Vehicles | 1 to 5 years | | 1 to 5 years |
Drilling machinery and equipment in leasing | 17,280-60,480 hours | | 17,280-60,480 hours |
Vehicles and other equipment in leasing | 1 to 5 years | | 1 to 5 years |
Impairment of Long-Lived Assets - Long-lived assets, such as property, plant and equipment, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, then an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. No impairments of long-lived assets were recorded during 2014, 2013 or 2012.
Revenue recognition- Revenues from contracts for the Company’s mineral exploration drilling services are billable based on the quantity of drilling performed. Thus, revenues for these drilling contracts are recognized on the basis of actual footage or meterage drilled, using the rates stipulated in the respective contracts. Revenues from contracts for maintenance and recovery of water wells are recognized upon rendering of such services.
Comprehensive income – For all periods presented comprehensive income was equal to net income.
9
Allowance for doubtful accounts receivables - The Company estimates the allowance based on an individual analysis of customer credit worthiness and payment capacity. The Company has determined that no allowance for doubtful accounts receivables was required as of December 31, 2014 and 2013.
Cash and cash equivalents - The Company considers investments with an original maturity of three months or less when purchased to be cash equivalents. As of December 31, 2014 and 2013, cash and equivalents include cash on hand and in banks, and marketable securities. Cash equivalents are stated at fair value.
Accrued expenses - Vacation cost and compensation plan for executives accruals are accrued as an expense in the year in which earned.
Income taxes - Income taxes are provided using the asset-and-liability method, in which deferred taxes are recognized for the tax consequences of temporary differences between the financial statements carrying amounts and tax basis of existing assets and liabilities. Deferred tax assets are reviewed for recoverability and valuation allowances are provided as necessary. Provisions for income taxes are made in accordance with Chilean tax regulations.
The Company’s estimate of uncertainty in income taxes is based on the framework established in the accounting for income taxes guidance. This guidance addresses the determination of how tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. The Company recognizes the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. For tax positions that meet this recognition threshold, the Company applies judgment, taking into account applicable tax laws and experience in managing tax audits and relevant GAAP, to determine the amount of tax benefits to recognize in the financial statements. For each position, the difference between the benefit realized on our tax return and the benefit reflected in the financial statements is recorded as a liability in the balance sheet. This liability is updated at each financial statement date to reflect the impacts of audit settlements and other resolution of audit issues, expiration of statutes of limitation, developments in tax law and ongoing discussions with taxing authorities. As of December 31, 2014 and 2013 there are no uncertain tax positions that should be recorded in the financial statements.
The Company classifies interest and penalties related to income taxes as a component of income tax expense. The Company has not recorded any amounts of interest or penalties during 2014, 2013 or 2012.
Investment in affiliated companies - Investments in affiliates (20% to 50% owned) in which the Company has the ability to exercise significant influence over operating and financial policies are accounted for by the equity method.
Fair Value of Financial Instruments - The carrying amounts of financial instruments, including cash, trade and notes receivables, accounts and notes payable and accrued expenses approximate fair value as of December 31, 2014 and 2013, because of the relatively short maturity of those instruments. See Note 6 and 9 for disclosures regarding the fair value of cash equivalents and debt of the Company, respectively.
10
Newly adopted and recently issued accounting pronouncements – During the current year, there were no newly adopted accounting pronouncements which had a material impact on the Company’s financial statements and disclosures.
The following accounting pronouncements have been issued and are not yet effective however could materially impact the Company’s financial statements and disclosures:
Revenue Recognition Standard - In May 2014, the Financial Accounting Standards Board issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers, which amends existing revenue recognition guidance. The accounting standards update will be effective on January 1, 2017. The Company is currently evaluating the impact the guidance will have on its financial statements and related disclosures.
Reclassifications – During the current year, the Company made certain reclassifications between the components of property, plant and equipment which affected the amounts previously presented as of December 31, 2013. These reclassifications included ThUS$22,413 from the previous category Machinery and vehicles acquired under capital leases to the categories Machinery and equipment. In the current year, the category was changed from Machinery and vehicles acquired through capital leases to Machinery and vehicles under capital leases.
11
Note 3. Composition of Certain Financial Statements Captions
| | December 31, | |
| | | 2014 | | | | 2013 | |
| | | ThUS$ | | | | ThUS$ | |
Accounts receivable | | | (Unaudited) | | | | (Unaudited) | |
Accounts receivable | | | 14.082 | | | | 17.741 | |
Less allowance for doubtful accounts (3) | | | - | | | | - | |
| | | 14.082 | | | | 17.741 | |
Inventories, net | | | | | | | | |
Bits and diamonds | | | 1.054 | | | | 803 | |
Bars and casings | | | 3.776 | | | | 4.886 | |
Spare parts and other | | | 8.600 | | | | 9.734 | |
Less inventory obsolescence (3) | | | (766) | | | | (316) | |
| | | 12.664 | | | | 15.107 | |
Income tax receivable | | | | | | | | |
Monthly provisional tax payments | | | 541 | | | | 1.132 | |
Income tax receivable | | | 2.558 | | | | 2.818 | |
Other | | | 189 | | | | 263 | |
| | | 3.288 | | | | 4.213 | |
Accounts receivable - long term portion | | | | | | | | |
Accounts receivable | | | 93 | | | | 619 | |
Less allowance for doubtful accounts (3) | | | - | | | | - | |
| | | 93 | | | | 619 | |
Accounts payable | | | | | | | | |
Foreign suppliers | | | 31 | | | | 2 | |
Domestic suppliers | | | 4.369 | | | | 5.194 | |
| | | 4.400 | | | | 5.196 | |
Withholdings and Accrued expenses | | | | | | | | |
Vacation benefits | | | 2.165 | | | | 2.525 | |
Withholdings | | | 247 | | | | 1.362 | |
Other | | | 1.043 | | | | 1.428 | |
| | | 3.455 | | | | 5.315 | |
Accrued expenses | | | | | | | | |
Plan for executives (1) | | | 4.202 | | | | 4.115 | |
| | | 4.202 | | | | 4.115 | |
Unearned income - current portion | | | | | | | | |
Advances from customers (2) | | | 160 | | | | 738 | |
| | | 160 | | | | 738 | |
Other current liabilities | | | | | | | | |
Accrued payroll | | | 370 | | | | 600 | |
Sundry Creditors | | | 9 | | | | 230 | |
Other current liabilities | | | - | | | | 225 | |
| | | 379 | | | | 1.055 | |
(1) | During May 2011, the Company established a compensation plan for executives, with the purpose of retaining those executives considered key to business and company’s development. The compensation plan is to provide economic benefits to these executives, who must meet certain requirements in order to be eligible to receive these benefits, such as to remain in the company for certain period of time, in the event of voluntary resignation. In case of dismissal or death, the benefit will become effective immediately. As of December 31, 2014 and 2013, the amount of this provision was ThUS$4,202 and ThUS$4,115, respectively. |
12
(2) | The following table reflects the detail of unearned income as of December 31, 2014 and 2013: |
| | December 31, |
| | 2014 | | 2013 |
| | Short term | | | Long term | | Short term | | | Long term |
| | ThUS$ | | | ThUS$ | | ThUS$ | | | ThUS$ |
| | (Unaudited) | | | (Unaudited) | | (Unaudited) | | | (Unaudited) |
Minera Escondida (i) | | - | | | - | | | 658 | | | - |
Minera Escondida (ii) | | | 69 | | | - | | | 80 | | | - |
Minera Escondida (iii) | | 91 | | | - | | - | | | - |
Totals | | | 160 | | | - | | | 738 | | | - |
(i) | Relates to advance payments received from Minera Escondida for drilling integral services, which will be recognized over 68 monthly installments in accordance to actual footage or meterage drilled. As of December 31, 2014 and 2013 the outstanding balance was ThUS$0 and ThUS$658, espectively. For this transaction the Company has issued letters of guarantee (see Note 13). |
(ii) | Relates to advance payments received from Minera Escondida for drilling services to be provided. |
(iii) | Relates to an advance payments received from Minera Escondida for a total amount of ThUS$91 for the acquisition of a Rod Handler system for a Schramm drilling system. The equipment is expected to be purchased in 2015. |
13
(3) | The following table reflects the changes in the allowance for doubtful accounts receivables and inventory obsolescence: |
| | | Beginning | | | | Charged to | | | | Written-off / | | | | Ending | |
| | | balance | | | | (Income) / expense | | | | Consumed | | | | balance | |
in thousands of U.S. dollars - ThUS$ | | | ThUS$ | | | | ThUS$ | | | | ThUS$ | | | | ThUS$ | |
2014 (unaudited) | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts receivables | | | - | | | | - | | | | - | | | | - | |
Allowance for inventory obsolescence | | | 316 | | | | 450 | | | | - | | | | 766 | |
2013 (unaudited) | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts receivables | | | - | | | | - | | | | - | | | | - | |
Allowance for inventory obsolescence | | | 603 | | | | (287 | ) | | | - | | | | 316 | |
2012 | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts receivables | | | - | | | | - | | | | - | | | | - | |
Allowance for inventory obsolescence | | | 533 | | | | 122 | | | | (52 | ) | | | 603 | |
Note 4. Cash and Cash Equivalents
The detail of cash and cash equivalents is as follows as of December 31:
| | 2014 | | | 2013 | |
| | ThUS$ | | | ThUS$ | |
| | (Unaudited) | | | (Unaudited) | |
Cash in banks | | | 2.546 | | | | 2.423 | |
Marketable securities (1) | | | 4.985 | | | | 5.885 | |
Total | | | 7.531 | | | | 8.308 | |
(1) | The marketable securities correspond to investments in mutual funds. The following table reflects the detail of these mutual funds as of December 31: |
Financial | | Fund | | Currency | | 2014 | | | 2013 | |
Institution | | | | | | ThUS$ | | | ThUS$ | |
| | | | | | (Unaudited) | | | (Unaudited) | |
Banchile Inversiones | | Cash | | Ch$ | | | 1.650 | | | | 3.478 | |
Banchile Inversiones | | Liquidez Full | | Ch$ | | | - | | | | 2.407 | |
Santander Fondos Mutuos | | Money market ejecutiva | | Ch$ | | | 834 | | | | - | |
Santander Fondos Mutuos | | Money market dólar | | US$ | | | 2.501 | | | | - | |
| | | | | | | 4.985 | | | | 5.885 | |
Note 5. Supplemental Cash Flow Information
Supplemental cash flow information is summarized as follows:
| | For the Year Ended | | | | | For the Year Ended | | | | | For the Year Ended | |
| | December 31, 2014 | | | | | December 31, 2013 | | | | | December 31, 2012 | |
in thousands of U.S. dollars - ThUS$ | | ThUS$ | | | | | ThUS$ | | | | | ThUS$ | |
| | (Unaudited) | | | | | (Unaudited) | | | | | | | |
Income taxes paid | | | 578 | | | | | | 1.444 | | | | | | 3.772 | |
Non-cash items | | | 425 | | | (1) | | | 519 | | | (2) | | | - | |
| |
(1) Fixed assets acquired under capital leases. See Note 10. | |
| |
(2) Fixed assets assumed from lease obligations. See Note 8. | |
14
Note 6. Fair Value Measurements
The Company’s estimates of fair value for financial assets and liabilities are based on the framework established in the fair value accounting guidance. The framework in based on the inputs used in the valuation, gives the highest priority to quoted prices in active markets and requires that observable inputs be used in the valuations when available. The three levels of inputs used to measure fair value are listed below:
Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities.
Level 2 – Observable inputs other than those included in Level 1, such as quoted market prices for similar assets and liabilities in active markets or quoted prices for identical assets in inactive markets.
Level 3 – Unobservable inputs reflecting our own assumptions and best estimate of what inputs market participants would use in pricing an asset or liability.
The Company’s assessment of the significance of a particular input to the fair value in its entirety requires judgment and considers factors specific to the asset or liability. The Company’s financial instruments held at fair value are presented below:
Financial assets at | | Carrying | | | December 31, 2014 | |
fair value | | value | | | Level 1 | | | Level 2 | | | Level 3 | |
| | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Mutual funds | | | 4.985 | | | | 4.985 | | | | - | | | | - | |
Total | | | 4.985 | | | | 4.985 | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Financial assets at | | Carrying | | | December 31, 2013 | |
fair value | | value | | | Level 1 | | | Level 2 | | | Level 3 | |
| | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Mutual funds | | | 5.885 | | | | 5.885 | | | | - | | | | - | |
Total | | | 5.885 | | | | 5.885 | | | | - | | | | - | |
Mutual funds invest in highly liquid instruments and are valued using unadjusted prices for identical assets in active markets and are therefore classified as Level 1 financial instruments, Mutual funds are classified as cash equivalents in the balance sheet.
15
Note 7. Investment in Affiliates
The Company holds jointly controlled interest of 50% in Centro Internacional de Formación S.A. and Geoestrella S.A., which is accounted for under the equity method.
Summarized financial information of the affiliates as of December 31, 2014, 2013 and 2012, and for the years then ended, are as follows:
December 31, 2014 | | Non-current | | | Current | | | Non-current | | | Current | | | | | | | Net | | | Reteined | |
Company | | assets | | | assets | | | liabilities | | | liabilities | | | Equity | | | (loss) | | | Earnings | |
| | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Centro Internacional de Formación S.A. | | | - | | | | 105 | | | | - | | | | 8 | | | | 97 | | | | (38 | ) | | | 97 | |
Geoestrella S.A. | | | - | | | | 113 | | | | - | | | | - | | | | 113 | | | | (15 | ) | | | 113 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2013 | | Non-current | | | Current | | | Non-current | | | Current | | | | | | | Net | | | Reteined | |
Company | | assets | | | assets | | | liabilities | | | liabilities | | | Equity | | | (loss) | | | Earnings | |
| | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Centro Internacional de Formación S.A. | | | - | | | | 155 | | | | - | | | | 21 | | | | 134 | | | | (150 | ) | | | 265 | |
Geoestrella S.A. | | | - | | | | 128 | | | | - | | | | - | | | | 128 | | | | (30 | ) | | | 128 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2012 | | Non-current | | | Current | | | Non-current | | | Current | | | | | | | Net | | | Reteined | |
Company | | assets | | | assets | | | liabilities | | | liabilities | | | Equity | | | income | | | Earnings | |
| | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | |
Centro Internacional de Formación S.A. | | | - | | | | 311 | | | | - | | | | 27 | | | | 284 | | | | 91 | | | | 174 | |
Geoestrella S.A. | | | - | | | | 158 | | | | - | | | | - | | | | 158 | | | | 10 | | | | 158 | |
16
Note 8. Related party transactions
The Company is affiliated with a number of companies through common ownership. The balances of related party receivables and payables at year end and transactions during the year are as follows:
| | Accounts receivable / payables | | Transactions |
| | Short | | Long | | Short | | Long | | Sales and other revenues | | Purchases and other costs |
| | term | | term | | term | | term | | |
| | 2014 | | 2013 | | 2014 | | 2013 | | 2012 | | 2014 | | 2013 | | 2012 |
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ |
| | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | | | | (Unaudited) | | (Unaudited) | | |
Due from related companies: | | | | | | | | | | | | | | | | | | | | |
MDF S.A. | | - | | - | | - | | - | | 33 | | 72 | | 141 | | - | | - | | - |
Geotec Perú S.A. | | - | | - | | - | | - | | 28 | | - | | 42 | | - | | - | | - |
Boytec Sondajes de México S.A. | | 113 | | - | | 450 | | 113 | | 289 | | 67 | | 2.534 | | - | | - | | - |
Sondajes Colombia S.A. | | - | | - | | - | | - | | 1 | | 88 | | 931 | | - | | - | | - |
Geo Estrella S.A | | - | | - | | - | | - | | - | | - | | 3 | | - | | - | | - |
Christensen Chile S.A. | | - | | - | | - | | - | | 228 | | 668 | | 1.105 | | - | | - | | - |
Christensen Comercial S.A. | | - | | - | | - | | - | | 3 | | - | | - | | - | | - | | - |
Cs. Geocontroladores S.A. | | - | | - | | - | | - | | 26 | | 13 | | - | | - | | - | | - |
Soudal | | - | | - | | - | | - | | 2 | | - | | - | | - | | - | | - |
Technosteel | | - | | - | | - | | - | | 3 | | 27 | | 11 | | - | | - | | - |
Terratec | | - | | - | | - | | - | | - | | 245 | | 270 | | - | | - | | - |
Geotec S A | | - | | - | | - | | - | | - | | - | | 21 | | - | | - | | - |
Datawell | | - | | - | | - | | - | | 124 | | 13 | | 125 | | - | | - | | - |
CSI | | - | | - | | - | | - | | - | | 2 | | - | | - | | - | | - |
Centro Internacional de Formación S.A. | | - | | - | | - | | - | | - | | 5 | | - | | - | | - | | - |
Totals | | 113 | | - | | 450 | | 113 | | | | | | | | | | | | |
Due to related companies: | | | | | | | | | | | | | | | | | | | | |
Inmobiliaria Plantel Industrial Ltda. | | - | | - | | - | | - | | - | | - | | - | | 850 | | 1.1 | | 1.3 |
MDF S.A. | | 271 | | - | | 95 | | - | | - | | - | | - | | 2.868 | | 3.748 | | 8.506 |
Geotec Perú S.A. | | - | | - | | - | | - | | - | | - | | - | | 12 | | - | | - |
Sondajes Colombia S.A. | | - | | - | | - | | - | | - | | - | | - | | 159 | | - | | - |
Geotec S.A | | - | | - | | - | | - | | - | | - | | - | | 117 | | - | | - |
Geo Estrella S.A | | - | | - | | - | | - | | - | | - | | - | | - | | - | | 24 |
Christensen Chile S.A. | | 492 | | | | 721 | | | | - | | - | | - | | 4.528 | | 5.862 | | 13.518 |
Christensen Comercial S.A. | | - | | - | | 1 | | - | | - | | - | | - | | 13 | | 9 | | 20 |
Cs. Geocontroladores S.A. | | - | | - | | - | | - | | - | | - | | - | | 384 | | 943 | | 1.168 |
Soudal | | - | | - | | - | | - | | - | | - | | - | | 1 | | 1 | | - |
Imatec | | - | | - | | - | | - | | - | | - | | - | | 107 | | 108 | | 125 |
Gesanet | | - | | - | | - | | - | | - | | - | | - | | 299 | | 105 | | 90 |
Technosteel | | 14 | | - | | - | | - | | - | | - | | - | | 109 | | 16 | | 27 |
Terratec | | - | | - | | - | | - | | - | | - | | - | | - | | 4.472 | | 7.682 |
Datawell | | 157 | | - | | - | | - | | - | | - | | - | | 910 | | 1.214 | | 4.564 |
CSI | | - | | - | | - | | - | | - | | - | | - | | - | | - | | 112 |
Centro Internacional de Formación S.A. | | 10 | | - | | - | | - | | - | | - | | - | | 88 | | 43 | | 161 |
Totals | | 944 | | - | | 817 | | - | | | | | | | | | | | | |
There do not exist and guarantees, given or received for the transactions with related parties. No provision for allowance for doubtful accounts has been determined to be necessary for the accounts receivable with such related parties. All transactions with related parties have been carried out under market terms and conditions.
The following includes a description of the nature of the principal transactions and accounts receivable and payable with related parties:
Inmobiliaria Plantel Industrial Ltda.: In August of 2002, the Company leased an industrial plant located in the city of Santiago from Inmobiliaria Plantel Industrial Ltda. (“Plantel”) to be used in the Company’s operations. Additionally, in June of 2007, the Company leased another industrial facility from Plantel located in the city of Antofagasta. The lease agreements are for one year terms which
17
are renewed automatically each year. In August of 2014, the terms of these lease agreement were renegotiated with Plantel to lower the monthly rental payments from an amount of ThUS$45 and ThUS$39 to ThUS$24 and ThUS$20 for the Santiago and Antofagasta buildings, respectively.
Future minimum rental payments required under the operating leases in excess of one year from December 31, 2014, are as follows:
| | 2014 | |
| | ThUS$ | |
| | (Unaudited) | |
2015 | | | 528 | |
2016 and thereafter | | | - | |
Total | | | 528 | |
Boytec Sondajes de México S.A.: The account receivable to Boytec Sondajes de México S.A. relates to a loan made in March of 2013 for ThUS$900. The loan matures on March 2015, and bear interest of 2.70% in the year 2013. As of December 31, 2014, the outstanding balance of these loans was ThUS$113 which is presented as current.
MDF S.A., Christensen Chile S.A. y Technosteel S.A.: The account payable to MDF S.A., Christensen Chile S.A. and Technosteel S.A, relates to purchases of raw materials and products used in production. The accounts payable are being paid within the normal business cycle of the Company, as with other suppliers or customers, and therefore do not bear any interest.
Terratec S.A.: During 2013, the Company purchased two machines from Terratec S.A. (“Terratec”) for total cash consideration of ThUS$937. As part of the transaction, the Company assumed a lease obligation as one of the drilling rigs was under a lease contract, and the rights to assume the contracts for drilling services at the mines in which the machines were previously being used. The purchase price was based on market value of similar machines. In addition, the Company assumed the obligations of three additional leases from Terratec during the year. The total initial value of the lease obligations assumed from all transactions with Terratec was ThUS$519. See Note 10 for the outstanding lease obligations as of December 31, 2014 and 2013.
Datawell S.A: The accounts payable with Datawell S.A. relate to payments for measurement and data reading services for certain mining exploration projects. The accounts payable are being paid within the normal business cycle of the Company, as with other suppliers or customers, and therefore do not bear any interest.
18
Note 9. Debt
Long Term Debt
Debt outstanding as of December 31, 2014 and 2013, whose carrying value approximates fair value, and are Level 2 financial instruments, is as follows:
Financial | | Transaction | | Currency | | Rate | | Short-term portion | | | Long-term | | | Maturity |
Institution | | | | | | | | 2014 | | | 2013 | | | 2014 | | 2013 | | | date |
| | | | | | | | ThUS$ | | | ThUS$ | | | ThUS$ | | ThUS$ | | | |
(Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | (Unaudited) | | | (Unaudited) |
Banco Santander | | Loan | | Ch$ | | 2,70% | | | 113 | | | | 450 | | | - | | | 113 | | | Mar - 2015 |
| | | | | | | | | 113 | | | | 450 | | | - | | | 113 | | | |
In August and September of 2013, the Company paid the three loans from Banco Security.
The purpose of the new loan with Banco Santander was to finance the purchase of a machinery from the related party Boytec Sondajes de México S.A. The Company recorded an account receivable from Boytec Sondajes de México S.A. as of March 31, 2013 (See Note 8).
As of December 31, 2014, debt outstanding will mature by fiscal year as follows:
| | 2014 | |
| | ThUS$ | |
| | (Unaudited) | |
2015 | | | 113 | |
2016 | | | - | |
Total | | | 113 | |
Note 10. Leases
Financial | | Transaction | | Currency | | Monthly | | Short-term portion | | | Long-term | | | Maturity |
Institution | | | | | | rate | | 2014 | | | 2013 | | | 2014 | | | 2013 | | | date |
| | | | | | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | | | |
(Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) |
Banco Santander | | Lease-back | | CH$ | | 0,55% | | | - | | | | 247 | | | | - | | | | - | | | Oct - 2014 |
Banco BBVA | | Lease-back | | CH$ | | 0,58% | | | - | | | | 196 | | | | - | | | | - | | | Abr - 2014 |
Banco Chile | | Lease-back | | CH$ | | 0,51% | | | - | | | | 198 | | | | - | | | | - | | | Mar - 2014 |
Banco Itau | | Lease-back | | CH$ | | 0,30% | | | - | | | | 283 | | | | - | | | | - | | | Dec - 2014 |
Banco Santander | | Lease | | CH$ | | 0,61% | | | - | | | | 15 | | | | - | | | | - | | | Aug - 2014 |
Banco Santander | | Lease | | CH$ | | 0,59% | | | - | | | | 93 | | | | - | | | | - | | | Oct - 2014 |
Banco Santander | | Lease | | CH$ | | 0,67% | | | - | | | | 40 | | | | - | | | | - | | | Aug - 2014 |
Banco Security | | Lease | | UF | | 0,30% | | | 79 | | | | 166 | | | | - | | | | 87 | | | Jun - 2014 |
Banco BBVA | | Lease-back | | CH$ | | 0,45% | | | 14 | | | | - | | | | 10 | | | | - | | | Jul - 2014 |
Banco BBVA | | Lease-back | | CH$ | | 0,47% | | | 88 | | | | - | | | | 54 | | | | - | | | Jul - 2014 |
Banco Chile | | Lease-back | | CH$ | | 0,44% | | | 59 | | | | - | | | | 116 | | | | - | | | Oct - 2014 |
Total | | | | | | | | | 240 | | | | 1.238 | | | | 180 | | | | 87 | | | |
During the year ended December 31, 2013, the Company has entered into four lease contracts with banks, which are denominated in Ch$ (Chilean pesos) and UF (UF: is an inflation-indexed, Chilean peso-denominated monetary unit. The UF rate is set daily in advance based on the change in the Consumer Price Index in relation to the previous month as reported in the monthly publication of the Central Bank of Chile). These lease contracts were assumed from Terratec as discussed in Note 8.
19
These leases are payable in monthly installments throughout the years 2014 and 2015. The assets acquired are trucks perforators and machinery. As of December 31, 2014 and 2013 the obligations from the leases assumed from Terratec were ThUS$79 and ThUS$401, respectively.
During the year ended December 31, 2014, the Company has entered into three lease contracts with banks, which are denominated in Ch$ (Chilean pesos). These lease contracts are payable in monthly installments throughout the years 2015, 2016 and 2017. The assets acquired were buses and machinery.
The detail of the years to maturity is as follows:
Years to maturity | | 2014 | |
| | ThUS$ | |
| | (unaudited) | |
2015 | | | 240 | |
2016 | | | 126 | |
2017 | | | 54 | |
Total | | | 420 | |
Note 11. Income taxes
Income before income taxes is as follows:
| | For the Years Ended December 31, | |
| | 2014 | | | 2013 | | | 2012 | |
| | ThUS$ | | | ThUS$ | | | ThUS$ | |
| | (unaudited) | | | (unaudited) | | | | | |
in thousands of U.S. dollars - ThUS$ | | | | | | | | | | | | |
Income before income taxes | | | (2.870 | ) | | | (10.711 | ) | | | 9.924 | |
The (expense) / benefit for incomes taxes consists of the following:
| | For the Years Ended December 31, | |
| | 2014 | | | 2013 | | | 2012 | |
| | ThUS$ | | | ThUS$ | | | ThUS$ | |
| | (Unaudited) | | | (Unaudited) | | | | | |
in thousands of U.S. dollars - ThUS$ | | | | | | | | | | | | |
Current tax benefit (expense) | | | 639 | | | | 2.818 | | | | (1.499 | ) |
Deferred tax (expense) benefit | | | (1.469 | ) | | | (1.112 | ) | | | (627 | ) |
Total tax (expense) benefit | | | (830 | ) | | | 1.706 | | | | (2.126 | ) |
20
Deferred income tax assets and liabilities as of December 31, 2014 and 2013 are comprised of the following:
| | Short term | | | Long-term | |
| | December 31, | | | December 31, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | ThUS$ | | | ThUS$ | | | ThUS$ | | | ThUS$ | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
in thousands of U.S. dollars - ThUS$ | | | | | | | | | | | | | | | | |
Deferred income tax assets: | | | | | | | | | | | | | | | | |
Vacation accruals | | | 487 | | | | 505 | | | | - | | | | - | |
Unearned income | | | 36 | | | | 49 | | | | - | | | | - | |
Other provision | | | 75 | | | | 185 | | | | - | | | | - | |
Inventory obsolescence | | | 172 | | | | 63 | | | | - | | | | - | |
Deferred income tax assets | | | 770 | | | | 802 | | | | - | | | | - | |
Deferred income tax liabilities: | | | | | | | | | | | | | | | | |
Property, plant and equipment | | | 652 | | | | - | | | | 2.129 | | | | 1.706 | |
Capital leases | | | 436 | | | | - | | | | 1.285 | | | | 1.318 | |
Compensation package provision | | | - | | | | - | | | | 52 | | | | 93 | |
Deferred income tax liabilities | | | 1.088 | | | | - | | | | 3.466 | | | | 3.117 | |
Total net defered income tax assets (liabilities) | | | (318 | ) | | | 802 | | | | (3.466 | ) | | | (3.117 | ) |
On July 31, 2010 Law 20,455 was enacted, in which the income tax rates for commercial years 2011 and 2012 by 20% and 18.5%, respectively, returning to 17% in 2013. Then, on September 27, 2012, Law 20,630 was published which established a permanent change in the rate of income tax, which increases to 20%, effective for the business year 2012.
On September 29, 2014 the Tax Reform Act 20,780 (the “Act”) which aims to replace the system of taxation of income tax and introduces various settings in the Chilean tax system was published in the official gazette. The Act introduced a dual tax system beginning from 2017. The dual tax system classified entities into one of two systems depending on the type of entity. The two systems are the Attributed Income System and the Semi-Integrated System. The Company’s applicable tax system is the Semi-Integrated System.
Among other provisions that take effect beginning on October 1, 2014, the Act increased the First Category income tax rate to 21% from the previous rate of 20%. Furthermore, the Act provides gradual increases in the First Category income tax rate over several years, depending on the applicable system, as follows:
· | Commercial Year 2014: 21% rate |
· | Commercial Year 2015: 22.5% rate |
· | Commercial Year 2016: 24% rate |
· | Commercial Year 2017: 25% rate for the Attributed Income System and 25.5% for the Semi-Integrated System |
· | Commercial Year 2018: 25% rate for the Attributed Income System and 27% rate for Partially Integrated System |
21
As a result of these changes in tax rates, the Company remeasured the deferred income tax assets and liabilities using the new rates, based on the Semi-Integrated System, in the years of the expected reversal of the book and tax differences. This remeasurement resulted in a tax expense of ThUS$793 for the year ended December 31, 2014.
A reconciliation of total income tax expense to statutory tax rate is as follows:
| | For the year ended | | | For the year ended | | | For the year ended | |
| | December 31, 2014 | | | December 31, 2013 | | | December 31, 2012 | |
| | Amount | | | Effective | | | Amount | | | Effective | | | Amount | | | Effective | |
| | ThUS$ | | | Rate | | | ThUS$ | | | Rate | | | ThUS$ | | | Rate | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | | | | | | | |
in thousands of U.S. dollars - ThUS$ | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax at statutory tax rate | | | (603 | ) | | | 21,00 | % | | | (2.142 | ) | | | 20,00 | % | | | 1.985 | | | | 20,00 | % |
Difference in tax expense resulting from: | | | | | | | | | | | | | | | | | | | | | | | | |
Non deductible expenses | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Permanent differences | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Changes in tax rates | | | 793 | | | | (27,63 | )% | | | - | | | | - | | | | - | | | | - | |
Other | | | 640 | | | | 22,30 | % | | | 436 | | | | (4,07 | )% | | | 141 | | | | 1,42 | % |
Income tax expense (benefit) | | | 830 | | | | (28,93 | )% | | | (1.706 | ) | | | 15,93 | % | | | 2.126 | | | | 21,42 | % |
The Company is potentially subject to income tax audits in Chile until the applicable statute of limitations expires. Tax audits by their nature are often complex and can require several years to complete. The tax years subject to examination are 2009 through 2014.
Note 12. Stockholders’ equity
Common stock - As of December 31, 2014, common stock authorized, issued and outstanding consists of 3,600,000 no-par value shares.
Dividend distribution - As approved at the Ordinary Stockholders’ meeting, the Board of Directors agreed on January, March and June of 2014 to pay dividends of US$0.139, US$0.139, US$0.139, per share, respectively. The total dividend distribution amounted to ThUS$1,500.
As approved at the Ordinary Stockholders’ meeting, the Board of Directors agreed on January, February, March, April, May, June, August, September, October, November and December of 2013 to pay dividends of US$0.139, US$0.139, US$0.139, US$0.139, US$0.139, US$0.139, US$0.139, US$0.139, US$0.139, US$0.139 per share, respectively. The total dividend distribution amounted to ThUS$5,500.
As approved at the Ordinary Stockholders’ meeting, the Board of Directors agreed on January, February, March, April, May, June, August, September, October, November and December of 2012 to pay dividends of US$0.139, US$0.139, US$0.139, US$0.139,US$0.139, US$0.139, US$0.139, US$0.139, US$0.139, US$0.139 and US$0.138 per share, respectively. The total dividend distribution amounted to ThUS$5,500.
22
Note 13. Guarantees
As of December 31, 2014, the Company has given letters of guarantee to customers for the fulfillment of contracts and proposals, amounting to ThUS$9,806. If such contracts are not fulfilled, the obligations could be triggered.
| | | | Letter of | | | Issuance | | Expiry | | | | |
Bank issuer | | Beneficiary | | guarantee | | | date | | date | | Amount | |
| | | | N° | | | | | | | ThUS$ | |
(Unaudited) | | (Unaudited) | | (Unaudited) | | | (Unaudited) | | (Unaudited) | | (Unaudited) | |
BBVA | | Min. Escondida Ltda. | | | 84693 | | | 07-11-13 | | 07-11-15 | | | 482 | |
Bco. Chile | | Cia Minera Doña Ines de Collahuasi | | | 44243 | | | 08-14-13 | | 05-31-16 | | | 2.500 | |
BBVA | | Codelco Chile SA Div Chuquicamata | | | 93636 | | | 11-27-13 | | 03-13-15 | | | 148 | |
Bco. Chile | | Cia Minera Doña Ines de Collahuasi | | | 45082 | | | 12-31-13 | | 03-31-17 | | | 1.500 | |
BBVA | | Cia Minera Doña Ines de Collahuasi | | | 102805 | | | 07-01-14 | | 05-31-16 | | | 819 | |
Security | | Codelco Chile SA | | | 419077 | | | 09-30-14 | | 01-07-15 | | | 40 | |
Security | | Exploraciones Minera Andina S.A. | | | 421341 | | | 10-17-14 | | 02-28-15 | | | 133 | |
Bco. Chile | | Cia Minera Doña Ines de Collahuasi | | 354243-3 | | | 10-22-14 | | 10-15-15 | | | 2.963 | |
BBVA | | Minera El Abra | | | 103689 | | | 10-09-14 | | 03-31-15 | | | 198 | |
BBVA | | Minera Los Pelambres | | | 105072 | | | 11-20-14 | | 03-01-16 | | | 860 | |
Security | | Soc. Contractual Minera El Toqui. | | | 423761 | | | 11-05-14 | | 01-03-15 | | 0,50 | |
BBVA | | Exploraciones Minera Andina S.A. | | | 105357 | | | 11-20-14 | | 03-01-16 | | | 162 | |
| | | | | | | | | | Total | | | 9.806 | |
23
As of December 31, 2013, the Company has given letters of guarantee to customers for the fulfillment of contracts and proposals, amounting to ThUS$13,861. If such contracts are not fulfilled, the obligations could be triggered.
Bank issuer (Unaudited) | | Beneficiary (Unaudited) | | Letter of guarantee N° (Unaudited) | | | Issuance date (Unaudited) | | Expiry date (Unaudited) | | Amount ThUS$ (Unaudited) | |
Bco. Chile | | Min. Escondida Ltda. | | 004088-0 | | | 08-14-12 | | 01-30-14 | | | 73 | |
Bco. Chile | | Min. Escondida Ltda. | | 004087-2 | | | 08-14-12 | | 02-28-14 | | | 73 | |
Bco. Chile | | Min. Escondida Ltda. | | 004086-4 | | | 08-14-12 | | 03-21-14 | | | 73 | |
Bco. Chile | | Min. Escondida Ltda. | | 004085-6 | | | 08-14-12 | | 04-30-14 | | | 73 | |
Bco. Chile | | Min. Escondida Ltda. | | 000000-0 | | | 08-14-12 | | 05-30-14 | | | 73 | |
Bco. Chile | | Min. Escondida Ltda. | | 004080-6 | | | 08-14-12 | | 06-30-14 | | | 73 | |
Bco. Chile | | Min. Escondida Ltda. | | 004079-1 | | | 08-14-12 | | 07-30-14 | | | 73 | |
Bco. Chile | | Min. Escondida Ltda. | | 004078-3 | | | 08-14-12 | | 09-01-14 | | | 73 | |
Bco. Chile | | Min. Escondida Ltda. | | 004095-3 | | | 08-14-12 | | 09-30-14 | | | 73 | |
Security | | Minera Spence | | | 309.232 | | | 09-14-11 | | 01-15-14 | | | 1.408 | |
Bco. Santander | | Boytec Sondajes de México S.A. de C. | | | 361.492 | | | 02-08-12 | | 04-07-14 | | | 1.487 | |
BBVA | | Min. Escondida Ltda. | | | 84.693 | | | 07-17-13 | | 07-11-15 | | | 541 | |
Security | | Minera Carmen de Andacollo | | | 371.906 | | | 07-15-13 | | 09-15-14 | | | 342 | |
Bco. Chile | | Cia Minera Doña Ines de Collahuasi | | | 44.242 | | | 08-14-13 | | 03-31-14 | | | 1.500 | |
Bco. Chile | | Cia Minera Doña Ines de Collahuasi | | | 44.243 | | | 08-14-13 | | 05-31-16 | | | 2.500 | |
Bco. Chile | | Min. Escondida Ltda. | | 354180-1 | | | 10-23-13 | | 10-15-14 | | | 3.322 | |
Bco. Chile | | Cia Minera Doña Ines de Collahuasi | | | 45.082 | | | 12-31-13 | | 03-31-17 | | | 1.500 | |
Security | | Energia Andina S.A. | | | 383.613 | | | 10-25-13 | | 10-25-14 | | | 150 | |
Bco. Bice | | Min. Escondida Ltda. | | | 173.707 | | | 08-05-13 | | 03-31-14 | | | 19 | |
Bco. Bice | | Codelco Chile SA | | | 169.472 | | | 04-30-13 | | 05-15-14 | | | 154 | |
BBVA | | Exploraciones Minera Andina S.A. | | | 83.296 | | | 11-19-13 | | 08-31-14 | | | 115 | |
BBVA | | Codelco Chile SA Div Chuquicamata | | | 93.636 | | | 11-27-13 | | 03-13-15 | | | 166 | |
| | | | | | | | | | Total | | 13.861 | |
Note 14. Contingencies and commitments
The Company is not involved in any material contingencies and commitments as of December 31, 2014 and 2013.
Note 15. Subsequent events
Between January 1, 2015 and March 30, 2015, the date these financial statements were available to be issued, no subsequent events occurred that could materially affect the financial results of the Company.
* * * * * *
24