SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Agent 10/16/06 Lundin Mining Corp 40FR12B 97:20M Newsfile Cor… Toronto/FA |
Document/Exhibit Description Pages Size 1: 40FR12B Registration of Securities of a Canadian Issuer -- HTML 103K SEA'34 §12(b) 2: EX-23.1 Consent of Experts or Counsel HTML 22K 11: EX-23.10 Consent of Experts or Counsel HTML 22K 3: EX-23.2 Consent of Experts or Counsel HTML 22K 4: EX-23.3 Consent of Experts or Counsel HTML 24K 5: EX-23.4 Consent of Experts or Counsel HTML 24K 6: EX-23.5 Consent of Experts or Counsel HTML 24K 7: EX-23.6 Consent of Experts or Counsel HTML 24K 8: EX-23.7 Consent of Experts or Counsel HTML 22K 9: EX-23.8 Consent of Experts or Counsel HTML 22K 10: EX-23.9 Consent of Experts or Counsel HTML 22K 12: EX-99.1 Miscellaneous Exhibit HTML 85K 21: EX-99.10 Miscellaneous Exhibit HTML 23K 22: EX-99.11 Miscellaneous Exhibit HTML 28K 23: EX-99.12 Miscellaneous Exhibit HTML 84K 24: EX-99.13 Miscellaneous Exhibit HTML 25K 25: EX-99.14 Miscellaneous Exhibit HTML 32K 26: EX-99.15 Miscellaneous Exhibit HTML 26K 27: EX-99.16 Miscellaneous Exhibit HTML 169K 28: EX-99.17 Miscellaneous Exhibit HTML 24K 29: EX-99.18 Miscellaneous Exhibit HTML 212K 30: EX-99.19 Miscellaneous Exhibit HTML 543K 13: EX-99.2 Miscellaneous Exhibit HTML 169K 31: EX-99.20 Miscellaneous Exhibit HTML 24K 32: EX-99.21 Miscellaneous Exhibit HTML 190K 33: EX-99.22 Miscellaneous Exhibit HTML 37K 34: EX-99.23 Miscellaneous Exhibit HTML 304K 35: EX-99.24 Miscellaneous Exhibit HTML 25K 36: EX-99.25 Miscellaneous Exhibit HTML 24K 37: EX-99.26 Miscellaneous Exhibit HTML 33K 38: EX-99.27 Miscellaneous Exhibit HTML 25K 39: EX-99.28 Miscellaneous Exhibit HTML 535K 40: EX-99.29 Miscellaneous Exhibit HTML 35K 14: EX-99.3 Miscellaneous Exhibit HTML 25K 41: EX-99.30 Miscellaneous Exhibit HTML 384K 42: EX-99.31 Miscellaneous Exhibit HTML 209K 43: EX-99.32 Miscellaneous Exhibit HTML 22K 44: EX-99.33 Miscellaneous Exhibit HTML 26K 45: EX-99.34 Miscellaneous Exhibit HTML 24K 46: EX-99.35 Miscellaneous Exhibit HTML 22K 47: EX-99.36 Miscellaneous Exhibit HTML 26K 48: EX-99.37 Miscellaneous Exhibit HTML 212K 49: EX-99.38 Miscellaneous Exhibit HTML 52K 50: EX-99.39 Miscellaneous Exhibit HTML 25K 15: EX-99.4 Miscellaneous Exhibit HTML 39K 51: EX-99.40 Miscellaneous Exhibit HTML 551K 52: EX-99.41 Miscellaneous Exhibit HTML 25K 53: EX-99.42 Miscellaneous Exhibit HTML 33K 54: EX-99.43 Miscellaneous Exhibit HTML 24K 55: EX-99.44 Miscellaneous Exhibit HTML 25K 56: EX-99.45 Miscellaneous Exhibit HTML 25K 57: EX-99.46 Miscellaneous Exhibit HTML 25K 58: EX-99.47 Miscellaneous Exhibit HTML 28K 59: EX-99.48 Miscellaneous Exhibit HTML 25K 60: EX-99.49 Miscellaneous Exhibit HTML 26K 16: EX-99.5 Miscellaneous Exhibit HTML 31K 61: EX-99.50 Miscellaneous Exhibit HTML 244K 62: EX-99.51 Miscellaneous Exhibit HTML 269K 63: EX-99.52 Miscellaneous Exhibit HTML 44K 64: EX-99.53 Miscellaneous Exhibit HTML 24K 65: EX-99.54 Miscellaneous Exhibit HTML 25K 66: EX-99.55 Miscellaneous Exhibit HTML 105K 67: EX-99.56 Miscellaneous Exhibit HTML 415K 68: EX-99.57 Miscellaneous Exhibit HTML 52K 69: EX-99.58 Miscellaneous Exhibit HTML 38K 70: EX-99.59 Miscellaneous Exhibit HTML 260K 17: EX-99.6 Miscellaneous Exhibit HTML 26K 71: EX-99.60 Miscellaneous Exhibit HTML 112K 72: EX-99.61 Miscellaneous Exhibit HTML 169K 73: EX-99.62 Miscellaneous Exhibit HTML 24K 74: EX-99.63 Miscellaneous Exhibit HTML 24K 75: EX-99.64 Miscellaneous Exhibit HTML 240K 76: EX-99.65 Miscellaneous Exhibit HTML 513K 77: EX-99.66 Miscellaneous Exhibit HTML 25K 78: EX-99.67 Miscellaneous Exhibit HTML 30K 79: EX-99.68 Miscellaneous Exhibit HTML 33K 80: EX-99.69 Miscellaneous Exhibit HTML 39K 18: EX-99.7 Miscellaneous Exhibit HTML 168K 81: EX-99.70 Miscellaneous Exhibit HTML 479K 82: EX-99.71 Miscellaneous Exhibit HTML 344K 83: EX-99.72 Miscellaneous Exhibit HTML 25K 84: EX-99.73 Miscellaneous Exhibit HTML 42K 85: EX-99.74 Miscellaneous Exhibit HTML 48K 86: EX-99.75 Miscellaneous Exhibit HTML 27K 87: EX-99.76 Miscellaneous Exhibit HTML 707K 88: EX-99.77 Miscellaneous Exhibit HTML 21K 89: EX-99.78 Miscellaneous Exhibit HTML 23K 90: EX-99.79 Miscellaneous Exhibit HTML 23K 19: EX-99.8 Miscellaneous Exhibit HTML 30K 91: EX-99.80 Miscellaneous Exhibit HTML 24K 92: EX-99.81 Miscellaneous Exhibit HTML 28K 93: EX-99.82 Miscellaneous Exhibit HTML 41K 94: EX-99.83 Miscellaneous Exhibit HTML 37K 95: EX-99.84 Miscellaneous Exhibit HTML 23K 96: EX-99.85 Miscellaneous Exhibit HTML 24K 97: EX-99.86 Miscellaneous Exhibit HTML 32K 20: EX-99.9 Miscellaneous Exhibit HTML 1.05M
Lundin Mining Corporation: Exhibit 99.40 - Prepared by TNT Filings Inc. |
LUNDIN MINING CORPORATION
FORM 51-102F4
BUSINESS ACQUISITION REPORT
Item 1 Identity of Company
1.1 Name and Address of Company
Lundin Mining Corporation
2101 - 885 West Georgia Street
Vancouver, B.C.
V6C 3E8
1.2 Executive Officer
Anders Haker,
Chief Financial Officer
Telephone: 011-46-8-545-07477
Item 2 Details of Acquisition
2.1 Nature of Business Acquired
Acquisition of North Atlantic Natural Resources AB
Prior to December 30, 2004, Lundin Mining Corporation (the "Company") held 37% of the issued and outstanding shares (the "NAN Shares") of North Atlantic Natural Resources AB ("NAN"), a Swedish based public company the shares of which traded on the O-list at Stockholmsbörsen. From December 30, 2004 to March 18, 2005 the Company acquired (the "NAN Acquisition") 100% of the NAN Shares by:
(a) acquiring (the "NAN/Boliden Acquisition"),on December 30, 2004, the NAN Shares held by Boliden Mineral AB, thereby increasing its holdings to 74% of the outstanding NAN Shares; and
(b) acquiring (the "NAN/Public Acquisition") the remaining NAN Shares from the remaining NAN Shareholders pursuant to a public offer made on January 21, 2005 in accordance with the Swedish Industry and Commerce Stock Exchange Committee's mandatory bid rules.
The NAN/Boliden Acquisition completed on December 30, 2004. The offer in respect of the NAN/Public Acquisition was made on January 21, 2005 and expired on March 18, 2005 at which time the Company held 97.6% of the outstanding NAN Shares. The remaining NAN Shares were taken up pursuant to a compulsory purchase.
Acquisition of ARCON International Resources
On March 3, 2005 the Company announced an agreement in principal in respect of a proposed merger of the Company with ARCON International Resources ("ARCON"), an Irish mining and exploration company that was listed on the main markets of the Irish Stock Exchange and the London Stock Exchange. A formal offer was made to the ARCON Shareholders on March 21, 2005 and was declared unconditional on April 12, 2005 following the tender of 84.06% of the outstanding shares (the "ARCON Shares") of ARCON. A further 7.55% of the ARCON Shares were tendered to the offer by April 26, 2005 at which time compulsory acquisition procedures were initiated.
- 2 -
2.2 Date of Acquisition
Acquisition of North Atlantic Natural Resources AB
December 30, 2004 (for accounting purposes)
Acquisition of ARCON International Resources
April 26, 2005 (for accounting purposes)
2.3 Consideration
Acquisition of North Atlantic Natural Resources AB
The aggregate consideration paid by the Company for the NAN Acquisition was 3,560,120 shares (the "Lundin Shares") of the Company having an aggregate value of $40,967,723 and SEK 389,784.25 ($68,988) which was paid in respect of the NAN/Public Acquisition. 2,176,800 of the Lundin Shares were issued in respect of the NAN/Boliden Acquisition and 1,383,320 of the Lundin Shares which were issued in respect of the NAN/Public Acquisition.
The aggregate purchase price has been valued at $41,552,408. See "Interim Consolidated Financial Statements for the Quarter Ended March 31, 2005 – Note 2(b) – Acquisitions – North Atlantic Natural Resources AB".
Acquisition of ARCON International Resources
The aggregate consideration paid in respect of the ARCON Acquisition was valued at USD$120.3 million. See "Interim Consolidated Financial Statements for the Quarter Ended March 31, 2005 – Note 7 – Subsequent Event – Merger between Lundin Mining and ARCON International Resources".
2.4 Effect on Financial Position
Each of NAN and ARCON will be held as indirect wholly-owned subsidiaries of the Company. The Company proposes to operate each of the entities as separate business units.
2.5 Prior Valuations
No valuations of NAN or of ARCON were obtained within the last 12 months by the Company.
2.6 Parties to Transaction
As at the date of the NAN/Boliden Acquisition the Issuer held 37% of the outstanding NAN Shares and NAN was an associated company of the Company.
- 3 -
As at the date of the NAN/Public Acquisition the Issuer held 74% of the outstanding NAN Shares and NAN was an associated company of the Company.
As at the date of the ARCON Acquisition ARCON was not an informed person, associate or affiliate of the Company.
2.7 Date of Report
This Business Acquisition Report is dated July 27, 2005.
Item 3 Details of Acquisition
3.1 Financial Statements
The following financial statements, required by Part 8 of National Instrument 51-102, are included as part of this Business Acquisition Report:
(a) Audited financial statements of Arcon International Resources P.l.c. for the two years ended December 31, 2004;
(b) Unaudited interim financial statements of Arcon International Resources P.l.c for the three months ended March 31, 2005 and 2004;
(c) Audited financial statements of North Atlantic Natural Resources AB (publ.) for the two years ended December 31, 2004;
(d) Audit Report to the Directors of Lundin Mining Corporation on Differences between Swedish GAAP and Canadian GAAP;
(e) Supplemental schedule of North Atlantic Natural Resources AB (publ.) of differences between Swedish GAAP and Canadian GAAP; and
(f) Pro forma Consolidated Financial Statements of Lundin Mining Corporation as at March 31, 2005 and for the periods ended March 31, 2005 and December 31, 2004.
KPMG Bohlins AB and KPMG have not provided their consent for the inclusion, in this Business Acquisition Report, of the Auditors' Reports referenced in 3.1 (a), 3.1 (c) and (d) above.
LUNDIN MINING CORPORATION | |
By: | "Anders Haker" |
Name: | Anders Haker |
Title: | Chief Financial Officer |
Arcon International Resources P.l.c.
Directors' report and Year ended 31 December 2004
Registered number: 74748
financial statements
Arcon International Resources P.l.c. | |
Directors' report and financial Statements | |
Contents | Page |
Directors and other information | 1 |
Directors' report | 2 |
Statement of directors' responsibilities | 5 |
Independent auditors' report | 6 |
Statement of accounting policies | 8 |
Consolidated profit and loss account | 12 |
Consolidated balance sheet | 13 |
Consolidated cash flow statement | 14 |
Consolidated statement of total recognised gains and losses | 15 |
Reconciliation of movements in shareholders' funds | 15 |
Notes forming part of the financial statements | 16 |
Arcon International Resources P.l.c. | |
Directors and other information | |
Directors | T. O'Reilly (resigned 27 April 2005) |
K. Ross (resigned 27 April 2005) | |
P. Kidney | |
J.P. Hayes (resigned 27 April 2005) | |
J.S. McCarthy (resigned 27 April 2005) | |
W.A. Mulligan (U.S.) (resigned 27 April 2005) | |
W.J. Tilson (resigned 27 April 2005) | |
J. McCarthy (resigned 27 April 2005) | |
D. Roxburgh (resigned 27 April 2005) | |
A. Haker (Swedish) (appointed 27 April 2005) | |
K. Larsson (Swedish) (appointed 27 April 2005) | |
K.A. Waplan (Swedish) (appointed 27 April 2005) | |
Registered office | 60 Merrion Road |
Ballsbridge | |
Dublin 4 | |
Secretary | M.G. Graham |
Auditors | KPMG |
Chartered Accountants | |
1 Stokes Place | |
St Stephen's Green | |
Dublin 2 | |
Solicitors | Matheson Ormsby Prentice |
30 Herbert Street | |
Dublin 2 |
1
Arcon International Resources P.l.c.
Directors' report
The directors have pleasure in submitting their annual report
together with the audited financial statements of the company for the year ended
31 December 2004.
Principal activity, business review and future developments
The company's main activity during the year was the continued
production of zinc concentrate from the Galmoy mine. There has been no
significant change in activities during the year and there are no future plans
to change the activities of the company. As noted below, the Company became a
subsidiary of Lundin Mining Corporation ("Lundin") in April 2005. Results and dividends
The profit and loss account for the year ended 31 December
2004 and the balance sheet at that date are set out on pages 12 and 13,
respectively. The profit for the year amounted to €1,440,000 (
No dividends or transfers to reserves are recommended by the Directors.
Directors and secretary and their interests
The interests of the Directors and Secretary, all of which were beneficially held, in the ordinary share capital of the Company at 31 December 2003 and 31 December 2004, as adjusted for the effect of the share consolidation (Note 16), were as follows:
Number of Ordinary Shares |
||
31 December | 31 December | |
2003 | 2004 | |
J.P. Hayes | 86,000 | 86,000 |
W.P. Kidney | 14,903 | 14,903 |
J.S. McCarthy | 107,814 | 107,814 |
W.A. Mulligan | 25,000 | 25,000 |
T. O'Reilly | 679,539 | 679,539 |
J.S.D. McCarthy | - | - |
D. Roxburgh | - | - |
W.J. Tilson | 10,000 | 10,000 |
K. Ross | 75,000 | 75,000 |
Secretary | ||
M. Graham | 15,000 | 15,000 |
On 27 April 2005, Mr. T. O'Reilly Jnr, Mr. J. S. McCarthy, Mr. J. McCarthy, Mr. J. P. Hayes, Mr. W. A. Mulligan, Mr. D. Roxburgh, Mr. W. J. Tilson and Mr. K. Ross resigned as directors, whilst Mr. A. Haker, Mr. K. Larsson and Mr. K.A. Waplan were appointed directors following the acquisition of the company by Lundin.
Mr. W.P. Kidney retires from the Board by rotation and being eligible offers himself for re-election. Mr. A. Haker, Mr. K. Larsson and Mr. K.A. Waplan retire in accordance with the Articles of Association of the company and being eligible offer themselves for re-election.
2
Arcon International Resources P.l.c.
Directors' report
Details of the movement in outstanding options, as adjusted for any options granted during the year and the effect of the share consolidation (Note 16), are as follows:
|
At 31 |
Granted |
At 31 |
Exercise |
Expiry |
Directors |
December |
During |
December |
Price Euro |
Date |
|
2003 |
Year |
2004 |
Cent |
|
J.P. Hayes |
46,154 |
- |
46,154 |
191.88 |
Aug 2005 |
|
50,000 |
- |
50,000 |
30.00 |
Sept 2012 |
J.S. McCarthy |
57,692 |
- |
57,692 |
191.88 |
Aug 2005 |
|
50,000 |
- |
50,000 |
30.00 |
Sept 2012 |
J.S.D. McCarthy |
100,000 |
- |
100,000 |
29.00 |
May 2013 |
K. Ross |
230,769 |
- |
230,769 |
52.00 |
Sept 2011 |
|
700,000 |
- |
700,000 |
30.00 |
Sept 2012 |
|
100,000 |
- |
100,000 |
29.00 |
May 2013 |
D. Roxburgh |
100,000 |
- |
100,000 |
29.00 |
May 2013 |
W.A. Mulligan |
28,846 |
- |
28,846 |
191.88 |
Aug 2005 |
|
50,000 |
- |
50,000 |
30.00 |
Sept 2012 |
T. O'Reilly |
115,385 |
- |
115,385 |
191.88 |
Aug 2005 |
|
11,538 |
- |
11,538 |
518.79 |
March 2007 |
W.J. Tilson |
69,231 |
- |
69,231 |
191.88 |
Aug 2005 |
|
11,538 |
- |
11,538 |
518.79 |
March 2007 |
|
50,000 |
- |
50,000 |
30.00 |
Sept 2012 |
W.P. Kidney |
20,192 |
- |
20,192 |
241.63 |
Dec 2005 |
|
2,308 |
- |
2,308 |
164.61 |
June 2009 |
|
23,077 |
- |
23,077 |
190.67 |
April 2010 |
|
115,385 |
- |
115,385 |
52.00 |
Sept 2011 |
|
350,000 |
|
350,000 |
30.00 |
Sept 2012 |
|
100,000 |
- |
100,000 |
29.00 |
May 2013 |
|
- |
125,000 |
125,000 |
37.00 |
Oct 2014 |
Secretary |
|
|
|
|
|
M. Graham |
14,423 |
- |
14,423 |
241.63 |
Dec 2005 |
|
23,077 |
- |
23,077 |
190.67 |
April 2010 |
|
90,000 |
- |
90,000 |
30.00 |
Sept 2012 |
|
- |
12,500 |
12,500 |
37.00 |
Oct 2014 |
As indicated in Note 16, following the acquisition of the company by Lundin and pursuant to the terms of the share option schemes, each option holder was entitled to exercise all their options into Ordinary Shares of €0.10 in the company.
3
Arcon International Resources P.l.c.
Directors' report
Political donations
The Company did not make any political donations during the year and complied with the equivalent of the Electoral Board Act, 1997.
Health and safety of employees
The well being of the company's employees is safeguarded through the strict adherence to health and safety standards. The Safety, Health and Welfare at Work Act, 1989 imposes certain requirements on employers and the company has taken the necessary action to ensure compliance with the Act, including the adoption of a safety statement.
Post balance sheet events
On 3 March 2005, the Board announced its agreement in principle to the terms of a Merger Offer with Lundin Mining Corporation. Following the receipt of valid acceptances from shareholders and the compulsory acquisition of outstanding shareholdings under Section 204 of the Companies Act, 1963, the acquisition of the Company was effective from 27 April 2005. The Company subsequently de-listed from the Irish and London Stock Exchanges on 12 May 2005.
Accounting records
The directors believe that they have complied with the requirements of section 202 of the Companies Act, 1990 with regard to books of account by employing accounting personnel with appropriate expertise and by providing adequate resources to the financial function. The books of account of the company are maintained at 60 Merrion Road, Ballsbridge, Dublin 4.
Auditors
In accordance with Section 160 (2) of the Companies Act, 1963, the auditors, KPMG, Chartered Accountants, will continue in office.
On behalf of the board | ||
K.A. Waplan | P. Kidney | 30 June 2005 |
Director | Director |
4
Arcon International Resources P.l.c.
Statement of directors' responsibilities
Company law requires the directors to prepare financial
statements for each financial year, which give a true and fair view of the state
of affairs of the Group and of the profit or loss of the Group for that period.
In preparing those financial statements, the directors are required to: select suitable accounting policies and then apply them
consistently, make judgements and estimates that are reasonable and
prudent, prepare the financial statements on the going concern basis
unless it is inappropriate to presume that the company will continue in
business. The directors are responsible for keeping proper books of
account which disclose with reasonable accuracy at any time the financial
position of the company and which enable them to ensure that the financial
statements comply with the Companies Acts, 1963 to 2003 and all Regulations to
be construed as one with those Acts. They have general responsibility for taking
such steps as are reasonably open to them to safeguard the assets of the Group
and to prevent and detect fraud and other irregularities.
On behalf of the Board | ||
K.A. Waplan | P. Kidney | 30 June 2005 |
Director | Director |
5
Independent auditors' report to the members of Arcon International Resources
P.l.c.
We have audited the financial statements on pages 8 to 33.
This report is made solely to the Company's members, as a
body, in accordance with Section 193 of the Companies Act, 1990. Our audit work
has been undertaken so that we might state to the Company's members those
matters we are required to state to them in an auditors' report and for no other
purpose. To the fullest extent permitted by law, we do not accept or assume
responsibility to anyone other than the Company and the Company's members as a
body, for our audit work, for this report, or for the opinions we have formed.
Respective responsibilities of directors and auditors
The directors are responsible for preparing the directors' report and, as described on page 5, this includes responsibility for preparing the financial statements in accordance with applicable Irish law and accounting standards. Our responsibilities, as independent auditors, are established in Ireland by statute, the Auditing Practices Board and by our profession's ethical guidance.
We report to you our opinion as to whether the financial statements give a true and fair view and are properly prepared in accordance with the Companies Acts. As also required by the Acts, we state whether we have obtained all the information and explanations we require for our audit, whether the financial statements agree with the books of account and report to you our opinion as to whether
the Company has kept proper books of account;
the Directors' report is consistent with the financial statements;
at the balance sheet date a financial situation existed that may require the Company to hold an extraordinary general meeting, on the grounds that the net assets of the Company, as shown in the financial statements, are less than half of its share capital.
We also report to you if, in our opinion, information specified by law regarding Directors' remuneration and transactions with the company is not disclosed.
Basis of audit opinion
We conducted our audit in accordance with Auditing Standards issued by the Auditing Practices Board. An audit includes examination, on a test basis, of evidence relevant to the amounts and disclosures in the financial statements. It also includes an assessment of the significant estimates and judgements made by the Directors in the preparation of the financial statements, and of whether the accounting policies are appropriate to the Group's circumstances, consistently applied and adequately disclosed.
6
Independent auditors' report to the members of Arcon International Resources
P.l.c.
We planned and performed our audit so as to obtain all the information and explanations which we considered necessary in order to provide us with sufficient evidence to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or other irregularity or error. In forming our opinion we also evaluated the overall adequacy of the presentation of information in the financial statements.
Opinion
In our opinion, the financial statements give a true and fair view of the state of the affairs of the Group and the Company as at 31 December 2004 and 31 December 2003 and of the profit and cash flows of the Group for the years then ended and have been properly prepared in accordance with the Companies Acts, 1963 to 2003 and all Regulations to be construed as one with those Acts.
We have obtained all the information and explanations we considered necessary for the purposes of our audit. In our opinion, proper books of account have been kept by the Company. The financial statements are in agreement with the books of account.
In our opinion, the information given in the Directors' report on pages 2 to 4 is consistent with the financial statements.
The net assets of the Company, as stated in the balance sheet on page 13, are more than half of the amount of its called up share capital and, in our opinion, on that basis there did not exist at 31 December 2004 a financial situation which, under Section 40(1) of the Companies (Amendment) Act, 1983, would require the convening of an extraordinary general meeting of the Company.
KPMG | |
Chartered Accountants | 30 June 2005 |
Registered Auditors | |
Dublin |
7
Arcon International Resources P.l.c.
Statement of accounting policies
The following accounting policies have been applied consistently, throughout the year and the preceding year, in dealing with items which are considered material to the Group's financial statements.
Basis of preparation
The financial statements are prepared in accordance with generally accepted accounting principles under the historical cost convention and comply with financial reporting standards of the Accounting Standards Board, as promulgated by the Institute of Chartered Accountants in Ireland.
Principles of consolidation
The consolidated financial statements include the financial statements of the Company and all of its subsidiaries; all intercompany transactions and balances have been eliminated in their preparation. Goodwill arising on consolidation (representing the excess of the fair value of the consideration for an acquisition over the fair value of the separable net assets acquired) in respect of acquisitions before 1 January 1998, was written off to reserves in the year of acquisition. Goodwill arising on acquisitions since 1 January 1998 is capitalised and amortised over its expected useful life. The profit or loss on the disposal of subsidiaries is determined, inter alia, by the inclusion in the profit and loss account of the attributable amount of goodwill previously written off against reserves. The results of subsidiaries acquired or disposed of in the year are included in the consolidated profit and loss account from the date of acquisition or up to the date of disposal.
Turnover
Turnover from the sale of zinc and lead concentrate is stated net of smelter deductions, with distribution and selling expenses included in "operating expenses". Revenues from the sale of concentrate are recognised when the product passes out of the ownership of the Company to external customers pursuant to enforceable sales contracts. As the final value of concentrate sales can only be determined from weights, assays, prices and exchange rates applying after a shipment has arrived at its destination, sales of concentrate are recorded at estimated values pursuant to contract terms, with adjustments being subsequently recognised in the period when final values are determined.
Pension costs
The Company provides for pensions for certain employees through defined contribution pension schemes. The amount charged to the profit and loss account in respect of the schemes is the contribution payable in that year. Any difference between amounts charged to the profit and loss account and contributions paid to the pension schemes is included in 'Debtors' or 'Creditors' in the balance sheet.
8
Arcon International Resources P.l.c.
Statement of accounting policies
for the year ended 31 December 2004
Taxation
Current tax is provided on taxable profits at current rates.
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the balance sheet date. Timing differences are differences between the Group's taxable profits and its results as stated in the financial statements that arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised in the financial statements.
Deferred tax is measured at the average tax rates that are expected to apply in the periods in which the timing differences are expected to reverse based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date. Deferred tax is measured on a non-discounted basis.
A net deferred tax asset is regarded as recoverable and therefore recognised only when, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.
Mineral interests
The Group accounts for Mineral expenditure using the 'Area of Interest' method of accounting.
(i) Exploration and evaluation expenditure
Expenditure on exploration and evaluation of individual projects is written off as incurred. When a project reaches the stage where expenditure is considered to be capable of being recouped through development or sale, all subsequent exploration and evaluation expenditures in that defined Area of Interest are capitalised and amortised against production from the Area once mining commences.
(ii) Mine development and construction expenditure
Mine development expenditure for the initial establishment of access to mineral reserves, together with capitalised exploration, evaluation and commissioning expenditure, financing costs on borrowings and certain overhead expenses prior to the commencement of commercial production are capitalised to the extent that the expenditure results in significant future benefits.
(iii) Depreciation
All capitalised costs within an Area of Interest, together with an appropriate estimate of the future costs to be incurred in developing the estimated economic reserves which includes the proven reserve are amortised over the current estimated economic reserve of the Area of Interest on a unit of production output basis.
(iv) Restoration expenditure
Provision is made for the anticipated costs of future restoration and rehabilitation of mine facilities in place at the balance sheet date. Management estimates the future costs associated with reclamation, plant closure and site restoration, discounted to take account of risk and the time value of money. The present value of those future costs is recorded as a provision in the balance sheet.
9
Arcon International Resources P.l.c.
Statement of accounting policies
for the year ended 31 December 2004
A corresponding mine decommissioning asset is recorded in Mineral Interests and is depreciated in accordance with the Group's depreciation policy set out at (iii) above.
Annually, the unwinding of the discount factor is recorded as an expense in the profit and loss account and disclosed under 'Interest payable and similar charges'. Changes in estimates which result in a revision of the net present value of the provision are accounted for by adjusting the provision, with a corresponding entry to Mineral Interests.
(v) Impairment test
An impairment test is carried out at each balance sheet date to assess whether the net book value of capitalised costs in each Area of Interest, together with the future costs of development of undeveloped reserves, is covered by the discounted future net revenues from the reserves within that Area of Interest. Any deficiency arising is provided for to the extent that, in the opinion of the Directors, it is considered to represent a permanent diminution in the value of the related asset, and, where arising, is dealt with in the profit and loss account as additional depreciation.
Tangible fixed assets
Tangible fixed assets are stated at original cost, net of accumulated depreciation and any provisions for impairment.
Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a straight line basis over its expected useful life. The useful lives currently used are as follows:
Mill equipment | Unit of production |
Mobile mine equipment | 4 years |
Motor vehicles | 4 years |
Financial fixed assets
Financial fixed assets consist of the Company's investments in its subsidiaries and are stated at cost less provision for impairment.
Stocks
Stocks of ore and concentrate are stated at the lower of cost and net realisable value. Cost includes all expenditure incurred in bringing the product to its present location and condition. Net realisable value is based on normal estimated selling prices, less further costs expected to be incurred to completion and disposal. Stocks of raw materials and spare parts are stated at cost with provision made for obsolete, slow-moving or defective items where appropriate.
10
Arcon International Resources P.l.c.
Statement of accounting policies
for the year ended 31 December 2004
Leases
Assets held under finance leases, which transfer substantially all the risks and rewards of ownership to the Group, are initially recorded at their fair value at the inception of the lease. The equivalent liability, categorised as appropriate, is included under 'Creditors'. Assets are depreciated over the lease term or their useful economic lives, as appropriate. Finance lease charges are allocated over the periods of the leases to produce constant rates of return on the outstanding balances.
Rentals under operating leases are charged on a straight-line basis over the lease terms.
Foreign currency
Transactions denominated in foreign currencies are recorded in the local currency at actual exchange rates at the date of the transaction or, where appropriate, at the rates of exchange in related forward exchange contracts. Monetary assets and liabilities denominated in foreign currencies are translated using the rates of exchange prevailing at the balance sheet date. Any gain or loss arising from a change in exchange rates subsequent to the date of the transaction is included as an exchange gain or loss in the profit and loss account.
Certain assets which are denominated in foreign currency and the related foreign currency borrowings are treated as a separate group of assets and liabilities and are accounted for in that foreign currency. Exchange differences arising on the retranslation of these borrowings are taken to the Foreign Currency Translation Reserve, together with the exchange differences arising on the retranslation of the assets.
Issue expenses and share premium account
Issue expenses arising on the issue of equity securities are written off against the share premium account.
Treasury instruments
The Group is party to derivative financial instruments, primarily to manage its exposure to fluctuations in foreign currency exchange rates and interest rates and to manage its exposure to changes in the prices of certain commodity products.
Gains and losses on derivative contracts used to hedge foreign exchange and commodity price trading exposures are recognised in the profit and loss account when the hedged transactions occur.
11
Arcon International Resources P.l.c.
Consolidated profit and loss account | |||
for the year ended 31 December 2004 | |||
Note |
2004 |
2003 |
|
€'000 |
€'000 |
||
Gross value of metal sold |
69,888 |
45,470 |
|
Smelting charges and deductions | (32,558) | (23,115) | |
|
|
||
Turnover | 2 |
37,330 |
22,355 |
|
|
||
Production costs | (23,525) | (21,440) | |
Depreciation | (4,193) | (4,121) | |
Cost of sales | (27,718) | (25,561) | |
|
|
||
Gross profit/(loss) |
9,612 |
(3,206) | |
Operating expenses | 3 | (6,698) | (5,201) |
Mineral exploration costs | (146) | (230) | |
Operating profit/(loss) |
2,768 |
(8,637) | |
Interest receivable and similar income |
102 |
52 |
|
Interest payable and similar charges | 4 | (1,430) | (1,097) |
Profit/(loss) on ordinary activities before taxation |
1,440 |
(9,682) | |
Tax on profit/(loss) on ordinary activities | 5 |
- |
- |
|
|
||
Retained profit/(loss) for the year | 6 |
1,440 |
(9,682) |
Profit and loss account, at beginning of year | (105,147) | (95,465) | |
Profit and loss account, at end of year | (103,707) | (105,147) |
All activities were generated from continuing operations. | |
On behalf of the board | |
Karl-Axel Waplan | Peter Kidney |
Director | Director |
12
Arcon International Resources P.l.c.
Balance sheets |
|
|
|
|
|
at 31 December |
|
|
|
|
|
|
Group |
Company |
|
||
Note |
2004 |
2003 |
2004 |
2003 |
|
€'000 |
€'000 |
€'000 |
€'000 |
||
Fixed assets |
|
|
|
|
|
Mineral interests | 8 |
17,774 |
19,251 |
361 |
354 |
Tangible assets | 9 |
9,077 |
8,767 |
11 |
121 |
Financial assets | 10 |
- |
- |
48,034 |
47,985 |
26,851 |
28,018 |
48,406 |
48,360 |
||
|
|
|
|
||
Current assets |
|
|
|
|
|
Stocks | 11 |
1,762 |
930 |
- |
- |
Debtors | 12 |
1,467 |
1,531 |
83 |
59 |
Cash at bank and in hand | 21 |
4,028 |
3,880 |
335 |
1,241 |
7,257 |
6,341 |
418 |
1,300 |
||
Creditors: Amounts falling |
|
|
|
|
|
due within one year | 13 | (15,348) | (14,457) | (1,099) | (1,440) |
|
|
|
|
||
Net current liabilities | (8,091) | (8,116) | (681) | (140) | |
|
|
|
|
||
Total assets less current liabilities |
18,760 |
19,902 |
47,725 |
48,220 |
|
|
|
|
|
||
Creditors: Amounts falling |
|
|
|
|
|
due after more than one year | 14 | (6,669) | (8,912) | (14,346) | (14,336) |
|
|
|
|
||
Provision for liabilities |
|
|
|
|
|
and charges | 15 | (5,196) | (4,556) |
- |
- |
|
|
|
|
||
Net assets |
6,895 |
6,434 |
33,379 |
33,884 |
|
|
|
|
|
||
Capital and reserves |
|
|
|
|
|
Called up share capital | 16 |
31,770 |
31,770 |
31,770 |
31,770 |
Capital conversion reserve |
1,002 |
1,002 |
1,002 |
1,002 |
|
Share premium | 16 |
81,359 |
81,359 |
81,232 |
81,232 |
Profit and loss account | (103,707) | (105,147) | (80,625) | (80,120) | |
Foreign currency translation reserve | (3,529) | (2,550) |
- |
- |
|
|
|
|
|
||
Shareholders' funds - equity |
6,895 |
6,434 |
33,379 |
33,884 |
13
Arcon International Resources P.l.c.
Consolidated cash flow statement |
|
|
|
for the year ended 31 December 2004 |
|
|
|
|
|
||
Notes |
2004 |
2003 |
|
€'000 |
€'000 |
||
|
|
||
Net cash inflow/(outflow) from operating activities | 20 |
5,428 |
(3,088) |
|
|
||
Returns on investments and servicing of finance |
|
|
|
Interest received |
79 |
26 |
|
Interest paid | (563) | (73) | |
(484) | (47) | ||
Taxation |
- |
- |
|
|
|
||
Capital expenditure and financial investment |
|
|
|
Expenditure on mineral interests | (1,379) | (2,742) | |
Purchase of tangible fixed assets | (2,711) | (1,290) | |
Cash paid for restoration costs | (68) | (81) | |
Sale of assets |
97 |
- |
|
(4,061) | (4,113) | ||
|
|
||
Net cash outflow before use of liquid resources and financing |
883 |
(7,248) | |
|
|
||
Financing |
|
|
|
Proceeds from issue of share capital, net |
- |
5,332 |
|
Finance lease payments | (529) | (478) | |
Fairfield Facility | (206) |
4,457 |
|
(735) |
9,311 |
||
|
|
||
Increase in cash in the year | 21 |
148 |
2,063 |
14
Arcon International Resources P.l.c.
Other statements | ||
for the year ended 31 December 2004 | ||
|
|
|
Statement of total recognised gains and losses | ||
for the year ended 31 December 2004 |
|
|
2004 |
2003 |
|
€'000 |
€'000 |
|
|
|
|
Profit/(loss) for the financial year attributable to ordinary shareholders |
1,440 |
(9,682) |
|
|
|
Currency translation adjustments: gain on debt |
844 |
1,98578 |
loss on assets | (1,823) | (5,565) |
other |
- |
22 |
|
|
|
Total recognised gains and losses for the year |
461 |
(13,240) |
|
|
|
Reconciliation of movements in shareholders' funds | ||
for the year ended 31 December 2004 |
|
|
2004 |
2003 |
|
€'000 |
€'000 |
|
|
|
|
Total recognised gains and losses for the year |
461 |
(13,240) |
Issue of ordinary share capital, net of issue expenses |
- |
5,332 |
|
|
|
Net addition/(reduction) to shareholders' funds |
461 |
(7,908) |
Opening shareholders' funds |
6,434 |
14,342 |
|
|
|
Closing shareholders' funds |
6,895 |
6,434 |
15
Arcon International Resources P.l.c. Notes to the financial statements
1 Going concern and subsequent events
At 31 December 2004 the Group had net current liabilities of €8.1 million (2003 - €8.1 million) and during the year reported an operating profit of €2.8 million (2003 - loss of €8.6 million). Detailed financial projections have been prepared for 2005 and over the life of the mine, based on assumptions considered by the Directors to be appropriate. The Directors have reviewed these cash flow forecasts in detail and have concluded based on these forecasts that it is appropriate to continue to prepare the financial statements on a going concern basis for the foreseeable future.
On 3 March 2005, the Boards of Arcon International Resources P.l.c. and Lundin Mining Corporation ("Lundin"), a Canadian registered mining and exploration company, announced an agreement in principle on the terms of a recommended merger of the two companies. Lundin offered to acquire all of the issued shares in the Company on the basis that for every 100 shares in the Company, the holder will receive US$36.2198 in cash and 3.2196 Lundin SDRs. The merger became effective on 27 April 2005 and the Company was de-listed from the Irish and London Stock Exchanges on 12 May 2005.
In addition, Lundin entered into various agreements with Sir Anthony O'Reilly or companies controlled by Sir Anthony O'Reilly in March 2005, including the assignment of certain loans (Notes 13 and 14) and the funding and release of guarantees in relation to the mine closure and mine license bonds (Note 19).
2 Segmental reporting
All of the Group's revenues have been derived from the sale of zinc and lead concentrate from the Galmoy mine to European based smelters. All of the Group assets and liabilities are based in Ireland, but the functional currency of the Group's principal subsidiary, Arcon Mines Limited, is the US dollar.
16
Arcon International Resources P.l.c. Notes to the financial statements
3 Operating expenses |
|
|
|
2004 |
2003 |
|
€'000 |
€'000 |
|
|
|
Corporate and mine services |
3,194 |
3,094 |
Selling and distribution costs |
4,083 |
2,846 |
Foreign exchange differences |
(210) | (305) |
|
|
|
|
7,067 |
5,635 |
Capitalised in Mineral interests |
(369) | (434) |
|
|
|
|
6,698 |
5,201 |
|
|
|
4 Interest payable and similar charges |
|
|
2004 |
2003 |
|
€'000 |
€'000 |
|
|
|
|
Fairfield facility |
960 |
877 |
Indexia loan |
152 |
147 |
Finance lease interest |
62 |
73 |
Site restoration provision |
127 |
- |
Other |
129 |
- |
|
|
|
1,430 |
1,097 |
|
|
|
|
5 Tax on profit/(loss) on ordinary activities |
|
|
2004 |
2003 |
|
€'000 |
€'000 |
|
Irish corporation tax at 25% (2003 - 25%) |
- |
- |
There was no unprovided deferred tax at 31 December 2004 (or 2003). The Group has mining tax losses and unutilised capital allowances carried forward of €131 million (2003: €131 million), for which no deferred tax asset has been recorded.
17
Arcon International Resources P.l.c. Notes to the financial statements
6 Statutory and Other Information | ||
|
||
|
2004 | 2003 |
|
€'000 | €'000 |
|
||
Auditors' remuneration |
75 | 60 |
Operating lease rentals |
88 | 123 |
Depreciation - Mineral interests |
2,527 | 2,579 |
- Fixed assets |
1,666 | 1,550 |
|
||
Directors' emoluments |
||
- fees |
109 | 106 |
- other |
355 | 367 |
Directors' emoluments are analysed as follows:
|
Fees | Other emoluments | Pension | Total | ||||
|
2004 | 2003 | 2004 | 2003 | 2004 | 2003 | 2004 | 2003 |
|
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 |
|
||||||||
T.O'Reilly Jnr. |
36 | 36 | - | - | - | - | 36 | 36 |
K.Ross |
8 | 8 | 141 | 196 | 16 | 23 | 165 | 227 |
W.P. Kidney |
8 | 8 | 178 | 135 | 20 | 13 | 206 | 156 |
P. Hayes |
11 | 11 | - | - | - | - | 11 | 11 |
W. Mulligan |
11 | 11 | - | - | - | - | 11 | 11 |
J. McCarthy |
8 | 8 | - | - | - | - | 8 | 8 |
J.S.D. McCarthy Jnr. |
8 | 8 | - | - | - | - | 8 | 8 |
D. Roxburgh |
11 | 8 | - | - | - | - | 11 | 8 |
W.J. Tilson |
8 | 8 | - | - | - | - | 8 | 8 |
|
||||||||
|
109 | 106 | 319 | 331 | 36 | 36 | 464 | 473 |
Directors' emoluments comprise all of the fees, salaries, pension contributions, bonuses and other benefits payable in respect of the Directors. The basis of the executive Directors' remuneration is fixed by the Remuneration Committee of the Board which is comprised solely of non-executive Directors of the Company. Details of Directors' share options are set out in the Directors' report on page 4.
18
Arcon International Resources P.l.c. Notes to the financial statements
7 Staff costs |
|
|
Employee costs (including executive Directors) during the year amounted to: |
|
|
2004 |
2003 |
|
€000 |
€000 |
|
Wages and salaries |
10,597 |
8,631 |
Social welfare costs |
1,025 |
877 |
Pension costs |
241 |
236 |
|
11,863 |
9,744 |
|
|
|
The average number of persons employed during the year, by activity, was as follows: |
|
|
|
2004 |
2003 |
Development and production |
212 |
206 |
Exploration |
5 |
6 |
Corporate management and administration |
5 |
5 |
222 |
217 |
|
|
|
|
8 Mineral interests |
|
|
|
Group |
|
|
€'000 |
|
Cost |
|
|
Balance 1 January 2004 |
82,072 |
|
Revision of site restoration provision |
581 |
|
Development expenditure |
1,520 |
|
Other |
- |
|
Foreign exchange |
(5,290) |
|
Balance 31 December 2004 |
78,883 |
|
|
|
|
Depreciation |
|
|
Balance 1 January 2004 |
62,821 |
|
Charge for year |
2,527 |
|
Foreign exchange |
(4,239) |
|
Balance 31 December 2004 |
61,109 |
|
|
|
|
Net book value |
|
|
At 1 January 2004 |
19,251 |
|
At 31 December 2004 |
17,774 |
|
19
Arcon International Resources P.l.c. Notes to the financial statements
8 Mineral interests (continued)
Development expenditure includes €0.4 million of production and operating expenses which have been capitalised in accordance with the accounting policy for Mineral Interests. This expenditure relates, inter alia, to underground mine development, including the 'R' Zone and the 'K' Zone.
Mineral interests comprise the Group's interest in the Galmoy ore bodies including property acquisitions and the construction of the Galmoy mine. The Directors have determined the geological trend covered by the Group's mine licence, together with the adjacent prospecting licenses, to be one Area of Interest in accordance with the Group's accounting policy for mineral interests.
The future discounted net revenues from the Group's recoverable reserves estimated as at 31 December 2004 and at the date of approval of the financial statements. The Directors are satisfied that the net book value of capitalised costs within the Area of Interest is covered by the projected future discounted net revenues and that no provision for permanent diminution against the carrying value is necessary.
9 Tangible fixed assets
|
Mill and |
|
|
|
|
mobile mine |
Freehold |
Motor |
Total |
|
equipment |
property |
vehicles |
|
|
€'000 |
€'000 |
€'000 |
€'000 |
Cost |
|
|
|
|
Balance 1 January 2004 |
32,236 |
49 |
245 |
32,530 |
Additions |
2,757 |
- |
- |
2,757 |
Disposals |
- |
(26) |
- |
(26) |
Foreign exchange |
(2,568) |
- |
(13) | (2,581) |
At 31 December 2004 |
32,425 |
23 |
232 |
32,680 |
|
|
|
|
|
Depreciation |
|
|
|
|
Balance 1 January 2004 |
23,494 |
39 |
230 |
23,763 |
Charge for year |
1,661 |
- |
5 |
1,666 |
Disposal |
- |
(16) |
- |
(16) |
Foreign exchange |
(1,796) |
- |
(13) | (1,809) |
At 31 December 2004 |
23,359 |
23 |
222 |
23,604 |
Net Book Value |
|
|
|
|
At 1 January 2004 |
8,742 |
- |
15 |
8,767 |
|
|
|
|
|
At 31 December 2004 |
9,066 |
- |
10 |
9,076 |
The Group has mine equipment and motor vehicles under finance leases totalling €1.8 million at 31 December 2004 (2003: €1.13 million) on which depreciation of €353,333 was charged during the year (2003: €228,125).
20
Arcon International Resources P.l.c. Notes to the financial statements
10 Financial fixed assets |
|
|
|
|
|
|
|
|
|
|
Shares |
Advances |
Impairment |
Total |
|
|
|
provisions |
|
|
€'000 |
€'000 |
€'000 |
€'000 |
|
|
|
|
|
Balance 1 January 2004 |
12,293 |
96,878 |
(61,186) |
47,985 |
|
|
|
|
|
Movement during period, net |
- |
49 |
- |
49 |
Balance 31 December 2004 |
12,293 |
96,927 |
(61,186) |
48,034 |
The Directors have reviewed the carrying value of their investments in subsidiary companies. Based on their assessment of the underlying asset values, no additional provisions are required.
At 31 December 2004 the Company had the following principal subsidiaries, each of which was incorporated in the Republic of Ireland. The principal country of operation of each trading subsidiary is Ireland.
Name and Registered Office |
Activity | Share Capital |
|
||
ARCON Mines Ltd., |
Mining, mineral exploration, | 100% |
60 Merrion Road, |
development and production | |
Ballsbridge, Dublin 4 |
||
|
||
ARCON Resources P.l.c., |
Non-trading | 100% |
60 Merrion Road, |
||
Ballsbridge, Dublin 4 |
||
|
||
ARCON Exploration P.l.c., |
Mineral exploration | 100% |
60 Merrion Road, |
||
Ballsbridge, Dublin 4 |
A full list of subsidiary companies will be filed with the Registrar of Companies.
11 Stocks
|
2004 | 2003 |
|
€'000 | €'000 |
|
||
Zinc and lead concentrate |
736 | 207 |
Ore |
30 | 64 |
Raw materials and stores |
996 | 659 |
|
||
|
1,762 | 930 |
|
||
Ore, zinc and lead concentrate stocks have been recorded at net realisable value. |
21
Arcon International Resources P.l.c. Notes to the financial statements
12 Debtors | ||||
Group |
Company |
|||
|
2004 | 2003 | 2004 | 2003 |
|
€'000 | €'000 | €'000 | €'000 |
|
||||
Trade debtors |
940 | 406 | - | - |
VAT |
52 | 54 | 51 | 54 |
Prepayments and accrued income |
475 | 1,071 | 32 | 5 |
|
||||
|
1,467 | 1,531 | 83 | 59 |
|
||||
All of the above amounts fall due within one year. |
||||
13 Creditors: Amounts falling due within one year | ||||
Group | Company | |||
2004 | 2003 | 2004 | 2003 | |
€'000 | €'000 | €'000 | €'000 | |
Fairfield facility (Note 14 a) |
6,240 | 4,751 | - | - |
Finance lease obligations |
565 | 411 | - | - |
Trade creditors |
4,226 | 3,984 | 610 | 605 |
Accruals and deferred income |
3,437 | 4,146 | 270 | 351 |
PAYE and PRSI |
880 | 1,165 | 219 | 484 |
15,348 | 14,457 | 1,099 | 1,440 | |
14 Creditors: Amounts falling due after more than one year | ||||
Group | Company | |||
2004 | 2003 | 2004 | 2003 | |
€'000 | €'000 | €'000 | €'000 | |
Fairfield facility (a) |
4,758 | 6,802 | - | - |
Indexia loan (b) |
1,844 | 1,836 | 1,846 | 1,836 |
Finance lease obligations |
67 | 274 | - | - |
Amounts due to subsidiaries |
- | - | 12,500 | 12,500 |
6,669 | 8,912 | 14,346 | 14,336 |
a) These represented amounts drawn under a US$20 million loan facility with Fairfield Holdings Limited ("Fairfield"), a company connected with Sir Anthony O'Reilly (Note 24). The amounts outstanding at 31 December 2004 of €11 million (US$15 million) (2003: €11.6 million; US$14.6 million) were secured on the Mineral interests and mine assets and a guarantee by the parent company.
22
Arcon International Resources P.l.c. Notes to the financial statements
14 Creditors: Amounts falling due after more than one year (continued)
b) This US dollar denominated loan represented amounts owing to Indexia Holdings Limited ("Indexia"), a company connected with Sir Anthony O'Reilly (Note 25). The loan was unsecured and bears interest at 8%.
In March 2005, Lundin entered into an agreement with Fairfield and Indexia whereby the loans due to them were to be assigned to Lundin as part of the Merger Offer (Note 1), under the same repayment terms.
c) The maturity analysis of the Group's loan and lease obligations can be analysed as follows:
|
2004 | 2003 | ||||
|
Fairfield | Indexia | Lease | Fairfield | Indexia | Lease |
|
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 |
|
||||||
Within one year |
6,240 | - | 565 | 4,751 | - | 411 |
Between one and two years |
4,758 | - | 67 | 4,745 | - | 274 |
Between two and five years |
- | 1,844 | - | 2,057 | 1,836 | - |
|
10,998 | 1,844 | 632 | 11,553 | 1,836 | 685 |
15 Provision for Liabilities and Charges - Site Restoration Provision |
|
|
|
|
€'000 |
|
|
Balance 1 January 2004 |
4,556 |
Revision of site restoration costs |
581 |
Unwinding of discount |
127 |
Site restoration expenditure |
(68) |
|
|
|
|
Balance 31 December 2004 |
5,196 |
16 Called up share capital and share premium | ||
|
2004 | 2003 |
|
€'000 | €'000 |
Authorised |
||
216,248,834 (2003 - 216,248,834) Ordinary shares of €0.10 |
21,625 | 21,625 |
287,502,332 (2003 - 287,502,332) Deferred shares of €0.05 |
14,375 | 14,375 |
|
||
|
36,000 | 36,000 |
On 19 July 2004, it was resolved at an extraordinary general meeting to consolidate 10 existing Ordinary Shares of €0.01 each into one new Ordinary Share of €0.10.
23
Arcon International Resources P.l.c. Notes to the financial statements
16 Called up share capital and share premium (continued)
The Deferred shares do not entitle the shareholder to receive a dividend or other distribution, do not entitle the shareholder to receive notice of or vote at any general meeting of the Company, and do not entitle the shareholder to any proceeds on a return of capital or winding up of the Company. The Company has been authorised to transfer the shares on behalf of the shareholders without payment and is authorised to cancel the deferred shares subject to the approval of the High Court.
Issued and fully paid ordinary shares:
|
|
Share Premium |
|
|
|
|
Share Capital |
Group |
Company |
|
Number |
€000 |
€000 |
€000 |
|
|
|
|
|
Balance, 1 January 2004 |
1,739,382,825 |
31,770 |
81,359 |
81,232 |
Effect of consolidation of Ordinary |
|
|
|
|
Shares, at €0.10 |
(1,565,444,543) |
- |
- |
- |
|
|
|
|
|
Balance, 31 December 2004 |
173,938,282 |
31,770 |
81,359 |
81,232 |
Share option schemes
Under the staff share option schemes, the Directors, at their discretion, may grant options over ordinary shares to permanent employees and Directors at the higher of par and market value on the date the option is granted. Options may be exercised at any time within the subsequent ten-year period.
During the year, options over 110,000 shares at €0.34c and 250,000 shares at €0.37c per share were granted to employees while options over 241,383 shares expired or were relinquished. Consequently, at 31 December 2004 options over 4,898,464 (2003 - 4,779,847) shares remained outstanding at subscription prices ranging from €0.29c to €5.1879.
In April 2005, following the acquisition of the company by Lundin and pursuant to the terms of the share option schemes, each option holder was entitled to exercise all their options into Ordinary Shares of €0.10 in the company. This resulted in the exercise of 3,765,000 options over Ordinary Shares of €0.10, which were subscribed for a total consideration of €1.1 million.
17 Pension arrangements
The Group operates a number of externally funded defined contribution pension schemes to satisfy the pension arrangements in respect of certain employees.
The pension cost charged for the year was €229,310 (2003: €236,000). The Group's balance sheet includes accrued pension costs of €32,170 (2003: €77,091).
24
Arcon International Resources P.l.c. Notes to the financial statements
18 Financial instruments and risk management
(a) Interest rate profile
The Group pays interest on its US dollar denominated Fairfield facility and Indexia loan and the interest rate is fixed at 8% per annum.
(b) Maturity of financial liabilities
The maturity of the Group's financial liabilities is disclosed in Notes 13 and 14.
(c)
Fair values of financial assets and liabilitiesSet out below is a comparison by category of book values and fair values of the Group's financial assets and liabilities at 31 December 2004:
|
Book | Fair |
|
Value | Value |
|
€'000 | €'000 |
|
||
Fairfield facility - short term |
6,240 | 6,240 |
- long term |
4,758 | 4,758 |
Indexia loan |
1,844 | 1,844 |
Cash, net |
4,028 | 4,028 |
(d)
Gains and losses on hedgesAt 31 December 2004, the Group had entered into a number of lead and zinc commodity derivatives, which expired at various dates to 16 March 2005. The net unrealised loss on these contracts approximated €187,000 at 31 December 2004.
19 Commitments and contingencies
a)
Mine closure and other bondsAt 31 December 2004, bank bonds totalling €11.4 million (2003: €10.9 million) have been issued on behalf of Arcon Mines Limited in respect of obligations to the Minister for Communications Marine and Natural Resources and to Kilkenny County Council. These bonds were secured by a guarantee from Sir Anthony O'Reilly for an amount of €7 million which may remain until 2008 and restricted cash deposits of €3 million, included in the Group's cash balances of €4 million at 31 December 2004.
As part of the acquisition of the company (Note 1), Lundin entered into an agreement with Sir Anthony O'Reilly and Indexia whereby Lundin agreed to fund these bonds and release certain guarantees and security provided by Sir Anthony O'Reilly and Indexia in connection with these bonds.
25
Arcon International Resources P.l.c. Notes to the financial statements
b) Operating leases |
|
|
|
|
|
Annual commitments under non cancellable operating leases relating to plant and equipment are as follows: |
||
|
2004 |
2003 |
|
€'000 |
€'000 |
Operating leases which expire |
|
|
Within one year |
28 |
100 |
Between two and five years |
20 |
77 |
|
|
|
48 |
177 |
|
|
|
|
c) Capital commitments |
|
|
|
|
|
Future capital expenditure approved by the directors but not provided for in these financial statements is as follows: |
||
|
|
|
|
2004 |
2003 |
|
€'000 |
€'000 |
|
|
|
Contracted |
1,172 |
- |
Authorised but not contracted |
- |
- |
|
|
|
1,172 |
- |
|
|
|
|
|
|
|
20 Reconciliation of operating profit/(loss) to net cash inflow/(outflow) from operating activities | ||
|
|
|
|
2004 |
2003 |
|
€'000 |
€'000 |
|
|
|
Operating profit/(loss) |
2,768 |
(8,637) |
Depreciation |
4,193 |
4,129 |
Increase in debtors |
(318) | (359) |
(Increase)/decrease in stocks |
(831) |
224 |
(Decrease)/increase in creditors |
(114) |
1,555 |
Profit on sale of assets |
(126) |
- |
Foreign exchange gain |
(144) |
- |
|
|
|
Net cash inflow/(outflow) from operating activities |
5,428 |
(3,088) |
26
Arcon International Resources P.l.c. Notes to the financial statements
21 Analysis of net debt |
|
|
|
|
1 January |
31 December |
|
|
2004 |
Movement |
2004 |
|
€ |
€ |
€ |
Cash at bank and in hand |
3,880 |
148 |
4,028 |
Fairfield facility |
(11,553) |
555 |
(10,998) |
Indexia loan |
(1,836) | (8) | (1,844) |
|
|
|
|
Net debt |
(9,509) |
695 |
(8,814) |
|
|
|
|
22 Reconciliation of net cash flow to movement in net debt |
|
||
|
|
|
|
|
|
2004 |
2003 |
|
|
€'000 |
€'000 |
|
|
|
|
Increase in the year |
|
148 |
2,063 |
|
|
|
|
Draw down of Fairfield and Indexia loans |
- |
(4,457) | |
Repayment of Fairfield, Indexia and bank debt |
206 |
- |
|
Rolled up interest |
|
(599) | (1,050) |
Translation adjustments |
|
940 |
2,339 |
|
|
|
|
|
|
547 |
(3,168) |
|
|
|
|
|
|
|
|
Movement in net debt in the year |
|
695 |
(1,105) |
Net debt, at 1 January |
|
(9,509) | (8,404) |
|
|
|
|
Net debt, at 31 December |
|
(8,814) | (9,509) |
23
Profit and loss accountUnder the provisions of Section 3 of the Companies (Amendment) Act, 1986, the Company has not presented its own profit and loss account. A loss of €505,000 (2003 - €20,283,000) for the financial year has been dealt with in the profit and loss account of the Company.
27
Arcon International Resources P.l.c. Notes to the financial statements
24
Related party transactionsDuring the year the Group entered into a number of transactions either directly with Sir Anthony O'Reilly, who effectively controlled 64.11% at 31 December 2004. Details of these are as follows:
Two companies associated with Sir Anthony O'Reilly, Fairfield Holdings Limited and Indexia Holdings Limited, had provided long term funding to the Group totaling €12.8 million at 31 December 2004. In March 2005, Lundin entered into an agreement with Fairfield Holdings Limited and Indexia Holdings Limited whereby the loans due to them were assigned to Lundin (Note 15).
Sir Anthony O'Reilly had guaranteed €7 million bank bonds in respect of the company's obligations to the Minister for Communication, Marine and Natural Resources and Kilkenny County Council. In March 2005, Lundin entered into an agreement with Sir Anthony O'Reilly and Indexia Holdings Limited whereby Lundin agreed to fund these bonds and release certain guarantees and security provided by Sir Anthony O'Reilly and Indexia Holdings Limited (Note 19).
25 Approval of the Financial Statements
The financial statements were approved by the directors on 30 June 2005.
26. Reconciliation to Canadian GAAP
The audited financial statements for the years ended December 31, 2004 and 2003 were reported on by KPMG Ireland in their auditors reports of 30th June 2005 and 18th June 2004 respectively which were prepared in accordance with Irish generally accepted accounting standards (Irish GAAP), which conform in all material respects to those in Canada (Canadian GAAP) except for the following:
BALANCE SHEETS:
|
Audited | Audited | |
|
Year ended | Year ended | |
|
Note | 2004 | 2003 |
|
|||
|
€'000 | €'000 | |
Mineral Interests |
(ii) | ||
As previously reported |
17,774 | 19,251 | |
Foreign Currency Translation Reserve |
7,859 | 6,808 | |
Depletion & Depreciation Charge |
-1,996 | -1,249 | |
|
|||
Mineral Interests, as restated |
23,637 | 24,810 |
28
Arcon International Resources P.l.c. Notes to the financial statements
Tangible Assets | (ii) | ||
As previously reported | 9,077 | 8,767 | |
Foreign Currency Translation Reserve | 5,137 | 4,365 | |
Depletion & Depreciation Charge | -1,234 | -748 | |
Tangible Assets, as restated | 12,980 | 12,384 | |
Other Non Current Assets | (iii) | ||
Mine Closure Bond Cash Security, | |||
as previously reported | - | - | |
Transfer from Cash | 3,034 | 2,480 | |
Mine Closure Bond Cash Security, | |||
as restated | 3,034 | 2,480 |
29
Arcon International Resources P.l.c. Notes to the financial statements
Audited | Audited | ||
Year ended | Year ended | ||
2004 | 2003 | ||
Note | €'000 | €'000 | |
Current Assets | (iii) | ||
Cash, as previously reported | 4,028 | 3,880 | |
Transfer to non current cash | -3,034 | -2,480 | |
Cash, as restated | 994 | 1,400 | |
Shareholder Funds | |||
Foreign Currency Translation | |||
Reserve (FCTR) | (iv) | ||
As previously reported | -3,529 | -2,550 | |
Mineral Interest & Tangible Assets | 12,996 | 11,173 | |
Prior year adjustment | -3,260 | -3,260 | |
Retranslation of loans | -6,207 | -5,363 | |
FCTR, as restated | 0 | 0 | |
Shareholder Funds | (v) | ||
Contributed Surplus, as previously reported | - | - | |
Share option expense | 397 | 275 | |
Contributed Surplus, as restated | 397 | 275 | |
Shareholder Funds | |||
Accumulated deficit, as previously reported | -103,707 | -105,147 | |
Retranslation of loans | (iv) | 6,207 | 5,363 |
Depreciation & Depletion | (ii) | -3,230 | -1,997 |
FCTR prior year adjustment | 3,260 | 3,260 | |
Share options expense | (v) | -397 | -275 |
As restated | -97,867 | -98,796 |
30
Arcon International Resources P.l.c. Notes to the financial statements
ARCON International Resources Plc | |||
Reconciliation between Irish and Canadian Generally Accepted Accounting Principles is as follows: | |||
Consolidated Income Statements | |||
Audited | Audited | ||
Year ended | Year ended | ||
2004 | 2003 | ||
Notes | €'000 | €'000 | |
Profit/ (Loss) for the year, as | |||
previously reported | 1,440 | -9,682 | |
Adjustments to confirm with | |||
Canadian GAAP: | |||
Retranslation of loan | (iv) | 844 | 1,985 |
Additional depreciation | (ii) | -1,233 | -1,154 |
Share options expense | (v) | -122 | -221 |
Other foreign exchange | - | 22 | |
Profit/ (Loss) for the year, as restated | 929 | -9,050 |
31
Arcon International Resources P.l.c. Notes to the financial statements
ARCON International Resources Plc
Notes to Reconciliation Statements to Canadian GAAP :
(i) Basis of Presentation and Use of Estimates
The preparation of financial statements 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 areas requiring the use of management estimates relate to the determination of mineral reserves, reclamation and environmental obligations, impairment of mining rights, property, plant and equipment, useful lives of property, plant and equipment for depreciation, depletion and amortization. Actual results could differ from those estimates.
(ii) Mining Rights, Property, Plant and Equipment
Under Irish GAAP, the mining assets of ARCON were treated as U.S. dollar denominated assets in accordance with foreign currency branch accounting. These asset amounts and their associated depreciation were translated from US dollars to Euro at each balance sheet exchange rate and the foreign exchange difference that arose was shown as a movement in the Foreign Currency Translation Reserve, as part of Shareholders Funds.
Under Canadian GAAP mining assets and associated depreciation are accounted for in the measurement currency of the business in which they are held. Accordingly, foreign currency translation movements have been reversed and depreciation and depletion charges have been recalculated based on the adjusted costs and accumulated depreciation/depletion amounts.
(iii) Cash Collateral for Mine Closure
Under Irish GAAP cash amounts, which are subject to restrictions, are included as current assets and the restrictions are described in the notes to the accounts. Under Canadian GAAP such funds are shown as non current assets on the balance sheet. Accordingly, current assets cash has been reduced and non current assets cash has been increased by the same amount to reflect this change.
(iv) Foreign Currency Translation Reserve Account (FCTR)
Under Irish GAAP certain mining assets were accounted for as US dollar assets and the foreign currency translation difference that arose from the translation of these assets to Euro was accounted for as movement in asset values and in the foreign currency translation reserve account. Foreign currency loans used to finance the acquisition of these assets were translated in Euro at each balance sheet exchange rate and the translation difference accounted for as movement in the FCTR account in shareholders funds.
Under Canadian GAAP, the foreign currency translation difference on foreign currency loans should be charged to the Profit and Loss account.
32
Arcon International Resources P.l.c. Notes to the financial statements
(v) Share Options
Under Irish GAAP share options are accounted for at the time of exercise of the share option. Under Canadian GAAP the fair value method of accounting for stock options at the date of grant is used. Under this method compensation expense is recognized for all stock options awarded to employees since January 1, 2002 based on the fair value of the options on the date of grant. Accordingly, the share options are valued using the Black-Scholes pricing model. The fair value of the options are expensed over the vesting period of the options.
The fair value of the 3,975,000 options granted subsequent to January 1,2002 has been estimated at the date of grant using a Black-Scholes option pricing model with the following assumptions: risk free rate of 4.23% (2003:4.08%) , dividend yield of 0%, volatility factor of the expected market price of the Company's stock of 16% (2003:16%) and a weighted average expected life of the options of 10 years. The estimated fair value of the options is expensed over the options' vesting period, which is 3 years. The weighted average grant date value of options issued in 2004 and 2003 were € 0.1398 per share and € 0.1111 per share respectively.
33
Arcon International Resources Plc |
|
|
Consolidated Profit and Loss Account |
|
|
|
|
|
(Unaudited) | (Unaudited) | |
three months |
three months |
|
ended 31 March |
ended 31 March |
|
2005 |
2004 |
|
€'000 |
€'000 |
|
|
|
|
Gross value of metal sold |
17,864 |
16,145 |
Smelting charges and deductions | (7,866) | (7,718) |
|
|
|
Turnover |
9,998 |
8,427 |
|
|
|
Production costs | (5,665) | (5,416) |
Depreciation | (1,209) | (1,149) |
|
|
|
Cost of sales | (6,874) | (6,565) |
|
|
|
Gross profit/(loss) |
3,124 |
1,862 |
Operating expenses | (1,968) | (1,394) |
Mineral exploration costs | (32) | (52) |
|
|
|
Operating profit/(loss) |
1,124 |
416 |
Interest receivable and similar income |
22 |
14 |
Interest payable and similar charges | (191) | (338) |
|
|
|
|
|
|
Profit/(loss) on ordinary activities before taxation |
955 |
92 |
Tax on profit/(loss) on ordinary activities |
- |
- |
|
|
|
Retained profit/(loss) for the year |
955 |
92 |
Profit and loss account, at beginning of year | (103,707) | (105,147) |
|
|
|
Profit and loss account, at end of year | (102,752) | (105,055) |
1
Arcon International Resources Plc | ||
Balance sheet |
|
|
(Unaudited) | (Unaudited) | |
Quarter ended |
Quarter ended |
|
31 March 2005 |
31 March 2004 |
|
€'000 |
€'000 |
|
Fixed assets |
|
|
Mineral interests |
18,104 |
19,368 |
Tangible assets |
9,931 |
9,254 |
|
|
|
27,035 |
28,622 |
|
Current assets |
|
|
Stocks |
2,921 |
1,177 |
Debtors |
2,046 |
2,364 |
Cash at bank and in hand |
4,258 |
3,628 |
|
|
|
9,225 |
7,169 |
|
Creditors: Amounts falling |
|
|
due within one year | (13,529) | (14,536) |
|
|
|
Net current liabilities | (4,304) | (7,367) |
|
|
|
Total assets less current liabilities |
22,731 |
21,255 |
Creditors: Amounts falling |
|
|
due after more than one year | (9,901) | (9,315) |
Provision for liabilities |
|
|
and charges | (5,196) | (4,567) |
|
|
|
Net assets |
8,634 |
7,373 |
Capital and reserves |
|
|
Called up share capital |
31,770 |
31,770 |
Capital conversion reserve |
1,002 |
1,002 |
Share premium |
81,359 |
81,359 |
Profit and loss account | (102,752) | (105,055) |
Foreign currency translation reserve | (2,745) | (1,703) |
Shareholders' funds - equity |
8,634 |
7,373 |
2
Arcon International Resources Plc |
|
|
Interim consolidated statements of cash flows |
|
|
|
|
|
(Unaudited) | (Unaudited) | |
three months |
three months |
|
ended 31 March |
ended 31 March |
|
2005 |
2004 |
|
|
|
|
Thousands of Euros |
|
|
|
|
|
Cash flow from operating activities |
|
|
Net income for the year |
20 |
(705) |
Add (deduct) non-cash items |
|
|
Accrued interest |
171 |
407 |
Depreciation and amortization |
1,565 |
1,517 |
Stock based compensation |
23 |
44 |
Gain on sale of fixed assets |
- |
(85) |
Unrealized foreign currency (gains)/losses |
697 |
418 |
|
|
|
Net changes in non-cash working capital items |
|
|
Accounts receivables and other current assets | (1,713) | (1,267) |
Accounts payable and other current liabilities |
390 |
338 |
|
|
|
|
|
|
Total cash-flow from (for) operating activities |
1,153 |
667 |
|
|
|
Cash flow from financing activities |
|
|
Financing costs |
49 |
(31) |
Lease payments |
218 |
(118) |
|
|
|
Total cash-flow from (for) financing activities |
267 |
(149) |
|
|
|
Cash flow from investing activities |
|
|
Mining properties and related expenditures | (1,190) | (864) |
Proceeds from sale of mineral property |
- |
94 |
Total cash-flow from (for) investing activities | (1,190) | (770) |
|
|
|
Increase/(decrease) in cash |
230 |
(252) |
|
|
|
Cash, beginning of period |
994 |
1,400 |
|
|
|
Cash, end of period |
€1,224 |
€1,148 |
3
Arcon International Resources plc
Notes to the Interim Consolidated Financial Statements
31 March 2005 (Unaudited)
1. Basis of presentation
The unaudited interim consolidated financial statements of Arcon International Resources plc (the "Company") are prepared in accordance with Irish generally accepted accounting principles and reconciled to Canadian generally accepted accounting principles.
These interim consolidated financial statements do not contain all of the information required by Canadian generally accepted accounting principles for annual financial statements and therefore should be read in conjunction with the Company's 2004 annual audited consolidated financial statements and reconciliation statement from Irish to Canadian generally accepted accounting principles.
These unaudited interim consolidated financial statements reflect all normal and recurring adjustments, which are, in the opinion of management necessary for a fair presentation of the respective periods presented.
2. Share capital
The authorised and issued share capital is as follows:
Authorised:
Shares issued and outstanding | ||
Balance, 31 December 2004 and | Number of shares | Amount (€'000) |
31 March 2005 | 173,938,282 | 81,359 |
In April 2005, following the acquisition of the company by Lundin and pursuant to the terms of the share option schemes, each option holder was entitled to exercise all their options into Ordinary Shares of €0.10 in the company. This resulted in the exercise of 3,765,000 options over Ordinary Shares of €0.10, which were subscribed for a total consideration of €1.1 million.
3. Subsequent event
Merger between Lundin Mining and ARCON International Resources plc
On 3 March 2005, the Boards of Arcon International Resources P.l.c. and Lundin Mining Corporation ("Lundin"), a Canadian registered mining and exploration company, announced an agreement in principle on the terms of a recommended merger of the two companies. Lundin offered to acquire all of the issued shares in the Company on the basis that for every 100 shares in the Company, the holder will receive US$36.2198 in cash and 3.2196 Lundin SDRs. Once the merger became effective, the Company was delisted from the Irish and London Stock Exchanges on 12 May 2005.
4
4. Reconciliation to Canadian GAAP
The audited financial statements for the years ended December 31, 2004 and 2003 were reported on by KPMG Ireland in their auditors reports of 30th June 2005 and 18th June 2004 respectively which were prepared in accordance with Irish generally accepted accounting standards (Irish GAAP), which conform in all material respects to those in Canada (Canadian GAAP) except for the following:
BALANCE SHEETS:
Unaudited | |||
Q1'05 | Q1'04 | ||
€'000 | €'000 | ||
Mineral Interests | (ii) | ||
As previously reported | 18,104 | 19,368 | |
Foreign Currency Translation Reserve | 7,079 | 6,153 | |
Depletion & Depreciation Charge | -2,210 | -1,472 | |
Mineral Interests, as restated | 22,973 | 24,049 | |
Tangible Assets | (ii) | ||
As previously reported | 9,931 | 9,254 | |
Foreign Currency Translation Reserve | 4,578 | 3,786 | |
Depletion & Depreciation Charge | -1,376 | -893 | |
Tangible Assets, as restated | 13,133 | 12,147 | |
Other Non Current Assets | (iii) | ||
Mine Closure Bond Cash Security, | |||
as previously reported | - | - | |
Transfer from Cash | 3,034 | 2,480 | |
Mine Closure Bond Cash Security, | |||
as restated | 3,034 | 2,480 |
5
Unaudited | Unaudited | ||
Q1'05 | Q1'04 | ||
€'000 | €'000 | ||
Current Assets | (iii) | ||
Cash, as previously reported | 4,258 | 3,628 | |
Transfer to non current cash | -3,034 | -2,480 | |
Cash, as restated | 1,224 | 1,148 | |
Foreign Currency Translation | |||
Reserve (FCTR) | (iv) | ||
As previously reported | -2,745 | -1,703 | |
Mineral Interest & Tangible Assets | 11,656 | 9,939 | |
Prior year adjustment | -3,260 | -3,260 | |
Retranslation of loans | -5,651 | -4,976 | |
FCTR, as restated | 0 | 0 | |
Shareholder Funds | (v) | ||
Contributed Surplus, as previously reported | - | - | |
Share option expense | 420 | 319 | |
Contributed Surplus, as restated | 420 | 319 |
6
Shareholder Funds | |||
Accumulated deficit, as previously reported | -102,752 | -105,055 | |
Retranslation of loans | (iv) | 5,651 | 4,978 |
Depreciation & Depletion | (ii) | -3,586 | -2,365 |
FCTR prior year adjustment | 3,260 | 3,260 | |
Share options expense | (v) | -420 | -319 |
As restated | -97,847 | -99,501 | |
Consolidated Income Statements | |||
Unaudited | Unaudited | ||
Q1'05 | Q1'04 | ||
Notes | €'000 | €'000 | |
Profit/ (Loss) for the year, as | |||
previously reported | 955 | 92 | |
Adjustments to confirm with | |||
Canadian GAAP: | |||
Retranslation of loan | (iv) | -556 | -385 |
Additional depreciation | (ii) | -356 | -368 |
Share options expense | (v) | -23 | -44 |
Profit/ (Loss) for the year, as restated | 20 | -705 |
7
ARCON International Resources Plc
Notes to Reconciliation Statements to Canadian GAAP :
(i) Basis of Presentation and Use of Estimates
The preparation of financial statements 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 areas requiring the use of management estimates relate to the determination of mineral reserves, reclamation and environmental obligations, impairment of mining rights, property, plant and equipment, useful lives of property, plant and equipment for depreciation, depletion and amortization. Actual results could differ from those estimates.
(ii) Mining Rights, Property, Plant and Equipment
Under Irish GAAP, the mining assets of ARCON were treated as U.S. dollar denominated assets in accordance with foreign currency branch accounting. These asset amounts and their associated depreciation were translated from US dollars to Euro at each balance sheet exchange rate and the foreign exchange difference that arose was shown as a movement in the Foreign Currency Translation Reserve, as part of Shareholders Funds.
Under Canadian GAAP mining assets and associated depreciation are accounted for in the measurement currency of the business in which they are held. Accordingly, foreign currency translation movements have been reversed and depreciation and depletion charges have been recalculated based on the adjusted costs and accumulated depreciation/depletion amounts.
(iii) Cash Collateral for Mine Closure
Under Irish GAAP cash amounts, which are subject to restrictions, are included as current assets and the restrictions are described in the notes to the accounts. Under Canadian GAAP such funds are shown as non current assets on the balance sheet. Accordingly, current assets cash has been reduced and non current assets cash has been increased by the same amount to reflect this change.
(iv) Foreign Currency Translation Reserve Account (FCTR)
Under Irish GAAP certain mining assets were accounted for as US dollar assets and the foreign currency translation difference that arose from the translation of these assets to Euro was accounted for a movement in asset values and in the foreign currency translation reserve account. Foreign currency loans used to finance the acquisition of these assets were translated in Euro at each balance sheet exchange rate and the translation difference accounted for as movement in the FCTR account in shareholders funds.
Under Canadian GAAP, the foreign currency translation difference on foreign currency loans should be charged to the Profit and Loss account.
8
(v) Share Options
Under Irish GAAP share options are accounted for at the time of exercise of the share option. Under Canadian GAAP the fair value method of accounting for stock options at the date of grant is used. Under this method compensation expense is recognized for all stock options awarded to employees since January 1, 2002 based on the fair value of the options on the date of grant. Accordingly, the share options are valued using the Black-Scholes pricing model. The fair value of the options are expensed over the vesting period of the options.
The fair value of the 3,975,000 options granted subsequent to January 1,2002 has been estimated at the date of grant using a Black-Scholes option pricing model with the following assumptions: risk free rate of 4.23% (2003:4.08%) , dividend yield of 0%, volatility factor of the expected market price of the Company's stock of 16% (2003:16%) and a weighted average expected life of the options of 10 years. The estimated fair value of the options is expensed over the options' vesting period, which is 3 years. The weighted average grant date value of options issued in 2004 and 2003 were € 0.1398 per share and € 0.1111 per share respectively.
9
Statement of Operations | |||
KSEK |
Note |
2004 |
2003 |
Revenue |
1 |
250,219 |
276,757 |
Cost of sales |
4 |
-169,036 |
-198,181 |
Gross profit |
|
81,183 |
78,576 |
|
|
|
|
Shared income |
|
-25,870 |
- |
Exploration costs |
2,4 |
-16,781 |
-10,975 |
General and administration costs |
.4 |
-7,716 |
-8,530 |
Other revenue |
.3 |
5,309 |
5,805 |
Operating profit |
4 |
36,125 |
64,876 |
|
|
|
|
Investment activity |
|
|
|
Interest income |
|
144 |
91 |
Interest expense |
|
-451 |
-4,293 |
Pre-tax operating profit |
|
35,818 |
60,674 |
Taxes |
.5 |
-10,063 |
-16,961 |
Net post-tax operating profit |
|
25,755 |
43,713 |
|
|
|
|
Earnings per share (SEK) |
|
0.82 |
1.40 |
Proposed dividend per share (SEK) |
|
- |
- |
Number of shares at period end |
|
31,240,710 |
31,240,710 |
Average number of shares for the period * |
|
31,240,710 |
31,240,710 |
|
|
|
|
* There are no warrants outstanding, and therefore no dilution according to RR18. |
10
Balance Sheet |
|||
|
|
|
|
KSEK |
Note |
Dec 31, 2004 |
Dec 31, 2003 |
ASSETS |
|
|
|
Non-current assets |
|
|
|
INTANGIBLE ASSETS |
|
|
|
Exploration permits |
6 |
664 |
593 |
Capitalised exploration costs |
7 |
17,503 |
23,289 |
TANGIBLE ASSETS |
|
|
|
Land |
.8 |
541 |
541 |
Mine construction |
8 |
71,050 |
86,114 |
Machinery, exploration and office equipment |
9 |
769 |
339 |
FINANCIAL ASSETS |
|
|
|
Deferred tax |
5 |
12,027 |
22,090 |
Total non-current assets |
|
102,554 |
132,966 |
|
|
|
|
Current assets |
|
|
|
Inventories |
10 |
3,774 |
5,208 |
CURRENT RECEIVABLES |
|
|
|
Accounts receivable |
|
1,163 |
1,009 |
Other receivables |
|
242 |
300 |
Prepaid expenses and accrued income |
11 |
39,151 |
23,552 |
Total current receivables |
|
40,556 |
24,861 |
|
|
|
|
Cash and cash equivalents |
|
34,341 |
1,037 |
Total current assets |
|
78,671 |
31,106 |
TOTAL ASSETS |
|
181,225 |
164,072 |
EQUITY AND LIABILITIES |
|
|
|
Capital and reserves |
12 |
|
|
RESTRICTED EQUITY |
|
|
|
Share capital |
|
4,686 |
4,686 |
Premium reserve |
|
39,135 |
39,135 |
UNRESTRICTED EQUITY |
|
|
|
Profit brought forward |
|
79,480 |
35,767 |
Result for the year |
|
25,755 |
43,713 |
Total equity |
|
149,056 |
123,301 |
|
|
|
|
Provision for restoration |
|
1,981 |
1,032 |
Current interest-bearing liabilities |
13 |
- |
26,645 |
Other current liabilities |
14 |
30,188 |
13,094 |
TOTAL EQUITY AND LIABILITIES |
|
181,225 |
164,072 |
ASSETS PLEDGED |
15 |
|
|
Bank accounts |
|
400 |
400 |
Floating charge |
|
- |
170,000 |
Property mortgage |
|
- |
2,000 |
CONTINGENT LIABILITIES |
|
None |
None |
11
Statement of Changes in Equity | ||||
|
Share |
Premium |
Profit brought |
|
KSEK |
capital |
reserve |
forward |
Total |
Balance at December 31, 2002 |
4,686 |
39,135 |
35,767 |
79,588 |
Result for this year |
- |
- |
43,713 |
- |
Balance at December 31, 2003 |
4,686 |
39,135 |
79,480 |
123,301 |
Result for this year |
- |
- |
25,755 |
- |
Balance at December 31, 2004 |
4,686 |
39,135 |
105,235 |
149,056 |
No dividend is proposed. |
|
|
|
|
RESTRICTED EQUITY
Restricted equity (premium reserve and share capital) cannot be reduced by profit distribution.
PREMIUM RESERVE
When shares are issued to a premium, i.e. a higher price is paid for the shares than their nominal value, an amount corresponding to the received amount exceeding the nominal amount shall be transferred to the premium reserve.
PROFIT BROUGHT FORWARD
Consists of last year's unrestricted equity and, together with the profit for the year, total unrestricted equity, i.e. the amount available for dividend to the shareholders.
12
Statement of Cash Flow |
||
|
|
|
KSEK |
2004 |
2003 |
Current operations |
|
|
Pre-tax operating profit |
35,818 |
60,674 |
ADJUSTMENTS MADE TO ENTRIES NOT INCLUDED IN THE CASH FLOW |
|
|
Depreciations and depletions |
27,643 |
34,046 |
Interests not paid |
0 |
1,043 |
Change in provisions |
949 |
1,032 |
Funds provided |
64,410 |
96,795 |
|
|
|
From this period's operations internal fund provided |
|
|
Increase (-)/reduction in inventories |
1,434 |
1,840 |
Increase (-)/reduction of current receivables |
-15,695 |
-14,670 |
Increase (+)/reduction of current liabilities |
17,094 |
1,174 |
Sum funds provided |
67,243 |
85,139 |
|
|
|
Funds utilized |
|
|
Investments in exploration permits |
-778 |
-906 |
Mine |
-5,860 |
-6,982 |
Investments in machinery, |
|
|
other technical supplies and inventories |
-656 |
-236 |
Cash flow from investments |
-7,294 |
-8,124 |
|
|
|
Financing |
|
|
Amortization of loans |
-26,645 |
-78,232 |
Cash flow from financing |
-26,645 |
-78,232 |
|
|
|
This year's cash flow |
33,304 |
-1,217 |
Liquid funds beginning of period |
1,037 |
2,254 |
Liquid funds end of period |
34,341 |
1,037 |
Unused credit facility |
- |
2,000 |
Pledged assets |
400 |
400 |
Interests received |
144 |
91 |
Interests paid |
451 |
3,250 |
|
|
|
CASH AND BANK |
|
|
Cash and bank consists of funds at bank account. |
|
|
13
Accounting and valuations principles
General accounting principles
This annual report has been prepared in accordance with the Annual Accounts Act, the recommendations by the Swedish Financial Accounting Standards Council and statements by the Emerging Issues Task Force of the Swedish Financial Accounting Standards Council. Application of those from 2003 applicable recommendations have had no effect on the Company's recorded result and balance for 2004 and earlier periods. However, requirements for further supplementary disclosures have been added. Fixed assets, long-term liabilities and provisions consist in principal of amounts that are expected to be recovered or paid more than 12 months after the balance sheet date. Current assets and current liabilities consist in principle entirely of amounts that are expected to be recovered or paid within 12 months from the balance sheet date.
Valuation principles
Assets and liabilities are valued at cost except as mentioned below.
Revenue recognition
Revenue from sale of concentrates is recognized when the company has transferred to the buyer the significant risks and rewards of ownership of concentrates. Recognition of sunk costs is recognized over the period of time that is specified by the agreement.
Financial income and expense
Borrowing costs are charged to the result for the period to which they belongs, except for the part of those included in the mines acquisition value. Interest income has been credited to the result for the period to which it belongs.
Leasing
As the economic risk is payable by the lessor all lease agreements have been classified as operational lease agreements.
Pension costs
The main part of the Company's costs for pensions are fulfilled through charge-based pension plans with continuous payments to independent authority or agency which administers the plans. Pension costs are accounted for when the obligation to pay the costs arises concurrently with the employees achieving the right hereto.
Provision for restoration
Estimated restoration costs for the mine, which are expected to arise when the operations is closed, are charged to the result for the period, with an amount related to each years production.
Intangible Non-Current Assets
Exploration Permits
Fees paid by NAN to extend exploration permits or to acquire new permits are capitalised and are depleted over the period during which the permits are valid. If an exploration permit or a mining concession is transferred to a third party, capitalised costs will be charged against income derived from the sale.
Exploration Costs
General exploration costs are expensed as incurred.
Exploration costs and development costs applicable to mineral deposits deemed capable of commercial production have been capitalised. Only costs incurred after a deposit is found to be commercially viable will be capitalised. Should NAN itself mine ore bodies, capitalised costs will be depleted concurrently with production.
Tangible Non-Current Assets Mine
Cost for development and construction of the mine will be capitalized. As mine production starts, depreciation is made concurrently with production.
Machinery, exploration and office equipment
The costs of acquiring or constructing equipment to be used for exploration, including computer hardware, are capitalized. Office equipment, machinery and exploration equipment are depreciated over the estimated lives of the assets, which is five years. Cars and Computer hardware are depreciated over the estimated lives of the assets, which is three years.
Inventories
Ore has been valued at the lower of production cost and realizable value.
Current Assets
Current assets and investments are valued at the lower of cost or market value.
Receivables and Liabilities in Foreign Currency
Receivables and liabilities in foreign currency are translated into Swedish kronor as per the balance sheet date. Exchange rate differences between current receivables and liabilities are charged to operations while difference between financial receivables and liabilities are charged to financial income and expenses.
Taxes
Income tax expense comprise current and deferred tax. Income tax is recognized in the Income Statement. Current tax is the expected tax payable on the taxable income for the year and any adjustment to tax payable in respect of previous year. Deferred tax is calculated according to the balance sheet method based on the temporary difference between accounted for and fiscal values on assets and debts. The accounts are calculated based upon how the temporary differences are estimated to be balanced, and with application of the tax rates and rules that have been decided upon or announced as per the balance sheet day. For 2002 and 2003 there is no deferred tax liability.
Segment information
NAN assesses that all of the Company's operations are within one industry segment. Different areas of operation are strongly dependent on, and are conditions for, each other. This means that different lines of business cannot be identified from an accounting perspective. The Company currently provides goods within one geographical area, wherefore accounting of different geographical areas is not possible. The consulting services supplied by the Company contribute less than 10% of both revenue and the Company's assets.
Transactions with related parties
All transactions that have been made during the year were made on market terms.
Asset write-down
Every year-end, an estimate is made whether there is any indication on a decline in asset value. If there is such an indication, write-down is considered.
Notes to the Financial Statements
Note 1: Revenue
The amount for the current year's period refers to Net Smelter Return received for delivered zinc and copper concentrate, 242,424 (256,849) and remuneration for "sunk costs" 7,795 (19,908) which, according to agreement with Boliden, amounts to MUSD 5 and is to be paid during 24 months, starting in June 2002.
Note 2: Exploration costs
Costs include expenditures for drilling amounting to 2,076 (28).
Note 3: Other revenue
Other revenue includes consulting revenue amounting to 5,187 (5,805).
Note 4: Operating profit (loss)
percent men | percent men | |||
Staff and staff costs | 2004 | 2003 | 2004 | 2003 |
AVERAGE NUMBER OF PERSONS EMPLOYED: | ||||
Sweden | 18 | 18 | 78% | 83% |
Absence due to illness, | ||||
July 1-December 31 | 1.58% | 0.43% | ||
Whereof age 50- | 2.20% | 0.28% |
(Other age categories consist of less than ten persons, which is why no information is presented.) The has been no absence due to long-term illness.
PERCENTAGE MEN IN BOARD OF DIRECTORS AND MANAGEMENT | ||||
As at December 31 | 100% | 100% | ||
SALARIES, OTHER REMUNERATIONS AND SOCIAL SECURITY CHARGES: | ||||
Board of Directors | 500 | 500 | ||
Whereof chairman | 100 | 83 | ||
Managing Director | 846 | 963 | ||
Other employees | 7,331 | 5,989 | ||
Total | 8,677 | 7,452 | ||
Social security charges | 3,194 | 3,555 | ||
Whereof pension costs | 703 | 718 |
Salaries and other remunerations
Managing Director Edward F. Posey's monthly salary is USD 10,000 (approximately SEK 74,000 (81,100). In case of the termination of his employment, he is entitled to a severance payment of six months salary. At present there are no bonus or pension contracts between NAN and Edward F. Posey.
Salaries and other remunerations to other employees include 1,224 (1,065) to senior management other than Managing Director and Board of Directors. Other senior management includes the Administrative Director and the Manager of the Malå office, totally 2 (2) persons, whereof - (-) women. The senior managers have pension plans according to Swedish ITP standards.
At present there are no bonus contracts between NAN and the other senior managers. At present there are no bonus or pension contracts between NAN and the members of the Board.
Depreciations per type of cost | 2004 | 2003 |
Cost of sales | 26,729 | 32,293 |
Exploration costs | 868 | 1,677 |
General and administration costs | 46 | 76 |
27,643 | 34,046 | |
Depreciations per type of asset | 2004 | 2003 |
Exploration permits | 707 | 1,521 |
Capitalized exploration costs | 5,785 | 7,323 |
Mine construction | 20,923 | 24,970 |
Machinery, exploration and office equipment | 228 | 232 |
27,643 | 34,046 |
Provision for restoration 949 (1,032). | ||
Leasing fees relating to operational leasing | 2004 | 2003 |
Leasing fees paid during the financial year | 154 | 141 |
Future leasing fees according to lease contracts: | ||
Maturity within one year | 171 | 60 |
Maturity between one and five years | 258 | 101 |
Maturity later than five years | - | - |
583 | 302 |
Office rents amount to 1,816 (1,443).
Rents for power supply station 4,042 (3,896).
Auditing expenses
Auditing expenses to KPMG Bohlins AB for 2004 is 160 (235). Other work has been performed by KPMG Bohlins AB amounting to 0 (0). There have been no auditing expenses to other auditors.
Note 5: Taxes, Deferred tax | ||||
2004 | 2003 | |||
Current tax expense | ||||
Tax expense for the period | -10,063 | -17,033 | ||
Adjustment relating to prior year | - | 72 | ||
-10,063 | -16,961 | |||
Reconciliation of effective tax | ||||
Profit before taxes | 35,818 | 60,674 | ||
Income tax | 28% | -10,029 | 28% | -16,989 |
Non-deductible expenses | 122 | -34 | 167 | -46 |
Tax-exempt income | -1 | 0 | -8 | 2 |
Over/underprovided in previous year | - | 72 | ||
Reported tax expense | -10,063 | -16,961 | ||
Revaluation of presented value | ||||
of deferred tax claim | 12,027 | 22,090 | ||
Tax losses brought forward | 42,953 | 78,892 | ||
Note 6: Exploration permits | ||||
2004 | 2003 | |||
Granted exploration permits | ||||
Accumulated acquisition costs at the beginning of the year | 9,547 | 8,477 | ||
Relinquishments | -9,285 | - | ||
Acquisitions | 868 | 1,070 | ||
Closing acquisition cost | 1,130 | 9,547 | ||
Depletion - exploration permits | ||||
Beginning of the year | -9,063 | -7,542 | ||
Returned depreciations | 9,285 | - | ||
Depletion during the year | -707 | -1,521 | ||
Depletion carried forward | -485 | -9,063 | ||
Residual value (according to plan) | 645 | 484 | ||
Exploration permits applied for | ||||
Accumulated acquisition costs at the beginning of the year | 109 | 273 | ||
Relinquishments | - | -4 | ||
Acquisitions | 778 | 916 | ||
Expensed costs | - | -6 | ||
Permits granted | -868 | -1,070 | ||
Residual value (according to plan) | 19 | 109 | ||
Total exploration permits | 664 | 593 |
As exploration permits are amortized over their period of validity, no amortization has been charged per December 31 against capitalized fees for applications not yet granted.
Note 7: Capitalised exploration costs | ||
2004 | 2003 | |
Capitalised exploration costs | ||
Accumulated acquisition costs at beginning of year | 34,030 | 34,030 |
Closing acquisition cost | 34,030 | 34,030 |
Depletion - exploration costs | ||
Beginning of year | -10,741 | -3,418 |
Depletion during year | -5,786 | -7,323 |
Depletion, net | -16,527 | -10,741 |
Residual value (according to plan) | 17,503 | 23,289 |
In accordance with key accounting policies, exploration costs applicable to Storliden have been capitalised starting on July 1, 1998 when the deposit was deemed capable of commercial production. As from June 1, 2002, amortizations are made concurrently with production. | ||
Note 8: Mine and land | ||
2004 | 2003 | |
Mine costs | ||
Accumulated acquisition costs at beginning of year | 122,623 | 115,641 |
Acquisitions | 5,860 | 6,982 |
Net book value | 128,483 | 122,623 |
Depreciation - mine costs | ||
Beginning of year | -36,509 | -11,539 |
Depreciation during year | -20,924 | -24,970 |
Depreciation, net | -57,433 | -36,509 |
Residual value | 71,050 | 86,114 |
In accordance with key accounting policies, costs for construction of the Storliden mine have been capitalised. As from June 1, 2002, amortizations are made concurrently with production. The assessed value for the Company's land amounts to 541 (541). | ||
Note 9: Machinery, exploration equipment and office equipment | ||
2004 | 2003 | |
Machinery and exploration equipment | ||
Accumulated acquisition costs at beginning of year | 4,423 | 4,296 |
Relinquishments | -4,049 | - |
Acquisitions | 656 | 127 |
Closing acquisition cost | 1,030 | 4,423 |
Depreciation - machinery and exploration equipment | ||
Beginning of year | -4,137 | -3,981 |
Relinquishments | 4,049 | - |
Depreciation during year | -242 | -156 |
Depreciations, net | -330 | -4,137 |
Residual value (according to plan) | 700 | 286 |
Office equipment | ||
Accumulated acquisition costs at beginning of year | 2,208 | 2,099 |
Relinquishments | -2,031 | - |
Acquisitions | - | 109 |
Net book value | 177 | 2,208 |
Depreciations - office equipment | ||
Beginning of year | -2,155 | -2,079 |
Relinquishments | 2,031 | - |
Depreciations during year | 16 | -76 |
Depreciations, net | -108 | -2,155 |
Residual value (according to plan) | 69 | 53 |
Total machinery, exploration equipment and office equipment . | 769 | 339 |
Note 10: Inventories | ||
2004 | 2003 | |
Ore | 3,774 | 5,208 |
No part of the inventories has been accounted to net realizable value. | ||
Note 11: Prepaid expenses and accrued income | ||
2004 | 2003 | |
Accrued income Storliden | 38,618 | 22,583 |
Prepaid rent | 319 | 320 |
Other prepaid costs | 214 | 649 |
39,151 | 23,552 | |
Note 12: Capital and reserves | ||
The total number of shares is 31,240,710 (31,240,710) with par value of SEK 0.15 (0.15) per share. All shares have the same voting rights. |
||
Note 13: Loans | ||
Credit from supplier Boliden Mineral AB for development of the Storliden mine carried an interest of 3 months Stibor +2%. The credit was amortized with part of the surplus generated from the Storliden mine. Facility granted up to 150,000. Loan facility from Boliden Mineral AB and Lundin Mining Corporation carried an interest of 8%. Facility granted 20,000. All loans were repaid during 2004. |
||
Note 14: Current liabilities | ||
2004 | 2003 | |
Trade creditors | 10,660 | 2,028 |
Other liabilities | 3,236 | 2,151 |
Holiday payment, accrued salaries and social cost | 3,634 | 3,036 |
Accrued expenses Boliden | 11,905 | 4,500 |
Other | 753 | 1,379 |
Total | 30,188 | 13,094 |
All current liabilities are expected to be paid within twelve months. |
Note 15: Assets pledged
Bank accounts: The Company has blocked 400 (400) in favour of the Swedish Mining Inspector in accordance with the Mineral Act.
Floating charge: The Company had blocked MSEK 0 (150) in favour of Boliden Mineral AB for a supplier credit and MSEK 0 (10) for a credit facility. The Company had blocked MSEK 0 (10) in favour of Lundin Mining Corporation for a credit facility. The Company had blocked MSEK 0 (2) of the second mortgage within MSEK 150 to Handelsbanken for bank overdraft facility.
Property mortgage: The Company had blocked MSEK 0 (2) in favour of Boliden Mineral AB for a supplier credit.
Note 16: Risks Currency risk: NAN's main revenue (Net Smelter Return and
"sunk costs") are received in USD. Currency risk is within the inventories and
part of the accrued income. NAN's revenue is thus dependent on the USD
development. NAN's costs are mainly in SEK. The Company's current currency
policy is not to use USD hedgings. Financing and liquidity risk: NAN's continued exploration
activities and capacity to pay back loans are dependent on the fact that mining
and milling of the ore from the Company's mine are performed according to plan.
Credit risk: NAN currently has one customer, Boliden Mineral
AB, a company listed on the Stockholm Stock Exchange. NAN is thus dependent on
the customer's positive development.
Cash flow risk: The cash flow risk is the risk that the
future cash flows related to a monetary financial instrument varies in size. NAN
has loans and lease contracts with floating interest that affects the cash flow
risk.
Interest risk/market risk: The interest risk is the risk that
the value of a financial instrument varies due to changes in market rates. The
interest risk is proportionately low since the interest-bearing financing
consists of loans and a limited volume of lease contracts with floating interest
rates. The loans were paid in full during 2004. The market risk is based on the
effect on income from changes in the prices of financial instruments
outstanding. NAN currently doesn't have any financial instruments outstanding.
Risk in metal prices: NAN's main products, zinc and copper,
are traded on the London Metals Exchange (LME), and the prices of these are
dependent on the global development for the base metal market.
Financial policy: NAN's financial policy was adopted in May
1997 and requires that investments will only be made in assets denominated in
SEK and in securities issued by: i) The Swedish State, or in bonds issued by
Swedish State owned companies or in bonds backed by the Swedish State and, ii)
Swedish Swedish banks: SEB, Svenska Handelsbanken, Nordea, FöreningsSparbanken,
or their wholly owned subsidiarie, i.e. SEB Bolån, Nordea Hypotek, Stadshypotek,
and others.
Auditors' Report
To the general meeting of the
shareholders of North Atlantic Natural Resources AB (publ.), corporate identity
number 556538-5076 We conducted our audit in accordance
with generally accepted auditing standards in Sweden. Those standards require
that we plan and perform the audit to obtain reasonable assurance that the
annual accounts are free of material misstatement. An audit includes examining,
on a test basis, evidence supporting the amounts and disclosures in the
accounts. An audit also includes assessing the accounting principles used and
their application by the board of directors and the managing director and
significant estimates made by the board of directors and the managing director
when preparing the annual accounts as well as evaluating the overall
presentation of information in the annual accounts. As a basis for our opinion
concerning discharge from liability, we examined significant decisions, actions
taken and circumstances of the company in order to be able to determine the
liability, if any, to the company of any board member or the managing director.
We also examined whether any board member or the managing director has, in any
other way, acted in contravention of the Companies Act, the Annual Accounts Act
or the Articles of Association. We believe that our audit provides a reasonable
basis for our opinion set out below.
The annual accounts have been
prepared in accordance with the Annual Accounts Act and, thereby, give a true
and fair view of the company's financial position and results of operations in
accordance with generally accepted accounting principles in Sweden.
We recommend to the general meeting
of shareholders that the statement of operations and balance sheet be adopted,
that the profit be dealt with in accordance with the proposal in the
administration report and that the members of the board of directors and the
managing director be discharged from liability for the financial year.
Uppsala, April 5, 2005
KPMG Bohlins AB
Thomas Thiel
Audit Report
To the board of Directors of Lundin Mining Corporation
We have audited the annual reports, of North Atlantic Natural
Resources AB (publ) ("the Company") for the years ended December 31, 2004 and
2003. These accounts and the administration of the company are the
responsibility of the board of directors and the managing director. The annual accounts have been prepared in accordance with the
Annual Accounts Act in Sweden and, thereby, give a true and fair view of the
company's financial position and results of operations in accordance with
generally accepted accounting principles in Sweden.
We have examined the attached document "Differences between
Swedish GAAP and Canadian GAAP". The reconciliation between Swedish Generally
Accepted Accounting Principles and Canadian Generally Accepted Accounting
Principles is the responsibility of the Company's management. Our responsibility
is to express an opinion on this adjustment based on our audit. In our opinion, such adjustment, when considered in relation
to the basic financial statements taken as a whole, present fairly, in all
material respects, the information set forth therein. Uppsala, Sweden, July 11
2005
(signed) Birgitta Gustafsson 1
Differences between Swedish GAAP and Canadian GAAP
The Company has prepared its financial statements in
accordance with Swedish GAAP which conform in all material respects to Canadian
GAAP except for the following significant difference affecting the Company.
Under Swedish GAAP a provision for restoration is accounted
for as a liability on a unit of production basis. Under Canadian GAAP the entire
obligation is recognized when there is a legal obligation. When the liability is
initially recorded, a corresponding increase to the carrying amount of the
related asset is recorded and depreciated over the life of the asset. As a
result of this difference, in 2003, the Company would have recognized an
additional liability and an asset of SEK 3.7 million and, in 2004, recognized an
asset of SEK 3.0 million after the asset has been amortized with SEK 0.7
million. There is no material impact on the statement of operations for either
2003 or 2004.
Uppsala July, 11 2005
Anders Haker 1
Pro Forma Consolidated Financial Statements of
LUNDIN MINING CORPORATION
Three months ended March 31, 2005 (unaudited) and year ended
December 31, 2004
COMPILATION REPORT ON PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
To the Board of Directors of Lundin Mining Corporation
We have read the accompanying unaudited pro forma
consolidated balance sheet of Lundin Mining Corporation (the "Company" or "Lundin")
as at March 31, 2005 and the unaudited pro forma consolidated statements of
operations for the three months then ended and for the year ended December 31,
2004, and have performed the following procedures: 1.
Compared the figures in the columns captioned "Lundin" to the unaudited
consolidated financial statements of Lundin Mining Corporation as at March 31,
2005 and for the three months then ended, and found them to be in agreement, or
recalculated those figures based on information in such unaudited consolidated
financial statements, and found the amounts to be arithmetically correct. 2.
Compared the figures in the columns captioned "ARCON" to the unaudited
consolidated financial statements of ARCON International Resources P.l.c. as at
March 31, 2005 and for the three months then ended, and found them to be in
agreement, or recalculated those figures based on information in such unaudited
consolidated financial statements, and found the amounts to be arithmetically
correct. 3.
Compared the figures in the columns captioned "Lundin" to the audited
consolidated financial statements of the Company for the year ended December 31,
2004, and found them to be in agreement. 4. Compared
the figures in the columns captioned "ARCON" to the audited consolidated
financial statements of ARCON International Resources P.l.c. for the year ended
December 31, 2004, and found them to be in agreement, or recalculated those
figures based on information in such audited consolidated financial statements,
and found the amounts to be arithmetically correct. 5.
Compared the figures in the column captioned "NAN" to the audited consolidated
financial statements of North Atlantic Natural Resources AB for the year ended
December 31, 2004, and found them to be in agreement, or recalculated those
figures based on information in such audited consolidated financial statements,
and found the amounts to be arithmetically correct. 6. Made
enquiries of certain officials of the Company who have responsibility for
financial and accounting matters about: (a) the
basis for determination of the pro forma adjustments; and (b)
whether the pro forma consolidated financial statements comply as to form in all
material respects with the securities acts of the provinces and territories of
Canada (the "Acts") and the related regulations.
Page 2
The officials:
(a)
described to us the basis for determination of the pro forma adjustments; and
(b)
stated that the pro forma consolidated financial statements comply as to form in
all material respects with the securities acts of the provinces and territories
of the Acts and related regulations. 7.
Read the notes to the pro forma consolidated financial statements, and found
them to be consistent with the basis described to us for determination of the
pro forma adjustments. 8.
Recalculated the application of the pro forma adjustments to the aggregate of
the amounts in the columns captioned "Lundin" and "ARCON" as at March 31, 2005
and for the three months then ended, and "Lundin", "ARCON", "Zinkgruvan" and
"NAN" for the year ended December 31, 2004, and found the amounts in the column
captioned "Total" to be arithmetically correct. These pro forma consolidated
financial statements are based on management's assumptions and adjustments which
are inherently subjective. The foregoing procedures are substantially less than
either an audit or a review, the objective of which is the expression of
assurance with respect to management's assumptions, the pro forma adjustments,
and the application of the adjustments to the historical financial information.
Accordingly, we express no such assurance. The foregoing procedures would not
necessarily reveal matters of significance to the pro forma consolidated
financial statements, and we therefore make no representation about the
sufficiency of the procedures for the purposes of a reader of such statements.
Chartered Accountants
Toronto, Canada Pro forma Lundin ARCON adjustments Notes Total Cash $109,997 $1,920 3(a) $35,713 Accounts receivable 18,788 3,210 - 21,998 Investments 27,584 - - 27,584 Inventories 8,129 4,583 - 12,712 Prepaid expenses 904 - - 904 165,402 9,713 98,911 705 - - 705 - 4,760 - 4,760 230,508 56,647 125,165 3(a) 412,320 5,390 - - 5,390 2,801 - - 2,801 $404,806 $71,120 $48,961 $524,887 Bank loans and overdraft $- $6,063 $- $6,063 Accounts payable 6,296 3,679 - 9,975 Accrued expenses 8,473 10,599 5,000 3(a) 24,072 Other accrued expenses 5,022 - - 5,022 Due to related parties 62 - - 62 Current portion of
lease obligation - 886 - 886 Current portion of
deferred revenue 4,767 - - 4,767 24,620 21,227 5,000 50,847 82,046 - - 82,046 15,558 - - 15,558 12,855 8,152 - 21,007 - 414 - 414 - 15,119 - 15,119 49,344 - - 49,344 594 - - 594 Share capital 224,550 179,060 70,169 3(a) 294,719 Contributed surplus 1,035 420 3(a) 1,035 Deficit 153,272 3(a) Cumulative
translation adjustments - - 219,789 26,208 43,961 289,958 $404,806 $71,120 $48,961 $524,887 See accompanying notes to pro forma consolidated financial statements.
1 LUNDIN MINING CORPORATION
Authorized Public Accountant
Authorized Public Accountant (in Sweden)
KPMG Bohlins AB
Board member of NAN
KPMG LLP
Telephone
(416) 777-8500
Chartered Accountants
Fax
(416) 777-8818
Suite 3300 Commerce Court
West
Internet
www.kpmg.ca
PO Box 31 Stn Commerce Court
Toronto ON M5L 1B2
Canada
KPMG LLP,
a Canadian limited liability partnership is the Canadian
member
firm of KPMG International, a Swiss cooperative.
July 11, 2005
LUNDIN MINING CORPORATION
Pro Forma Consolidated Balance
Sheet
(In thousands of dollars)
March 31, 2005
(Unaudited)
Assets
Current assets:
$(76,204)
(76,204)
Long-term receivables
Reclamation bond
Properties, plant and equipment
Future income tax assets
Deferred financing costs
Liabilities and Shareholders'
Equity
Current liabilities:
Deferred revenue
Provisions for pension
Other provisions
Lease obligation
Bank loans
Future income tax liabilities
Non-controlling interest
Shareholders' equity:
(179,060)
(420)
(2,106)
(153,272)
(2,106)
(3,690)
(3,690)
(In thousands of dollars, except per share amounts)
Three months ended March 31,
2005
(Unaudited)
|
|
Pro forma |
|
|
|
Lundin |
ARCON |
adjustments |
Notes |
Total |
|
|
|
|
|
|
|
Revenue |
$44,175 |
$16,074 |
$- |
|
$60,249 |
Cost of sales | (31,298) | (14,308) | (6,258) | 3(b) | (51,864) |
|
|
|
|
|
|
Gross margin |
12,877 |
1,766 |
(6,258) |
|
8,385 |
General exploration and project investigation | (2,392) | (51) |
- |
|
(2,443) |
Administration | (2,035) | (305) |
- |
|
(2,340) |
Wages and benefits | (1,415) |
- |
- |
|
(1,415) |
(5,842) | (356) |
- |
|
(6,198) | |
Other income (expenses): |
|
|
|
|
|
Interest income |
495 |
35 |
- |
|
530 |
Other income |
310 |
- |
- |
|
310 |
Other expenses |
(100) | (278) |
- |
|
(378) |
Interest and bank charges |
(6) |
- |
- |
|
(6) |
Foreign exchange losses |
(249) | (1,135) |
- |
|
(1,384) |
450 |
(1,378) |
- |
|
(928) | |
|
|
|
|
|
|
Earnings (loss) before the undernoted |
7,485 |
32 |
(6,258) |
|
1,259 |
Future income taxes |
3,112 |
- |
(1,565) | 3(c) |
1,547 |
Non-controlling interest | (774) |
- |
- |
|
(774) |
|
|
|
|
|
|
Net earnings (loss) |
$3,599 |
$32 |
$(4,693) |
|
$(1,062) |
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
Basic and diluted |
$0.11 |
|
|
|
$(0.03) |
See accompanying notes to pro forma consolidated financial statements.
2
LUNDIN MINING CORPORATION
(In thousands of dollars, except per share amounts)
Year ended December 31, 2004
|
|
|
|
|
|
Zinkgruvan, |
|
|
|
|
|
||
|
|
|
|
|
|
Pro forma |
|
|
|
||||
|
Lundin |
|
ARCON |
|
NAN |
to June 2, 2004 |
adjustments |
Notes |
|
Total |
|||
|
|
|
|
|
|
(note 3(d)) |
|
|
|
|
|
||
Revenue |
$ |
51,927 |
$ |
60,359 |
$ |
44,341 |
$ |
38,446 |
$ |
– |
|
$ |
195,073 |
Cost of sales |
|
(37,292) |
|
(57,365) |
|
(29,955) |
|
(29,254) |
|
(33,303) | 3(b) |
|
(187,169) |
Gross margin |
|
14,635 |
|
2,994 |
|
14,386 |
|
9,192 |
|
(33,303) |
|
|
7,904 |
General exploration and project investigation |
|
(3,592) |
|
(236) |
|
(2,974) |
|
(923) |
|
– |
|
|
(7,725) |
Administration |
|
(3,660) |
|
(712) |
|
(1,367) |
|
(894) |
|
– |
|
|
(6,633) |
Shared income |
|
– |
|
– |
|
(4,584) |
|
– |
|
– |
|
|
(4,584) |
Stock-based compensation |
|
(588) |
|
– |
|
– |
|
– |
|
– |
|
|
(588) |
Wages and benefits |
|
(2,698) |
|
– |
|
– |
|
(1,317) |
|
– |
|
|
(4,015) |
|
(10,538) |
|
(948) |
|
(8,925) |
|
(3,134) |
|
– |
|
|
(23,545) | |
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees |
|
78 |
|
– |
|
– |
|
– |
|
|
|
|
78 |
Interest income |
|
536 |
|
165 |
|
26 |
|
133 |
|
– |
|
|
860 |
Other income |
|
189 |
|
– |
|
941 |
|
386 |
|
– |
|
|
1,516 |
Other expenses |
|
(176) |
|
(2,107) |
|
– |
|
(197) |
|
– |
|
|
(2,480) |
Interest and bank charges |
|
(109) |
|
– |
|
(80) |
|
(54) |
|
– |
|
|
(243) |
Foreign exchange gains |
|
525 |
|
1,473 |
|
– |
|
(36) |
|
– |
|
|
1,962 |
|
1,043 |
|
(469) |
|
887 |
|
232 |
|
– |
|
|
1,693 |
|
Earnings (loss) before the undernoted |
|
5,140 |
|
1,577 |
|
6,348 |
|
6,290 |
|
(33,303) |
|
|
(13,948) |
Gain on sale of investment in NAN |
|
873 |
|
– |
|
– |
|
– |
|
– |
|
|
873 |
Equity income of NAN |
|
1,724 |
|
– |
|
– |
|
– |
|
(1,724) |
|
|
– |
Earnings (loss) before income taxes |
|
7,737 |
|
1,577 |
|
6,348 |
|
6,290 |
|
(35,027) |
|
|
(13,075) |
Future income taxes |
|
1,539 |
|
– |
|
1,783 |
|
899 |
|
(8,574) | 3(c) |
|
(4,353) |
Net earnings (loss) |
$ |
6,198 |
$ |
1,577 |
$ |
4,565 |
$ |
5,391 |
$ |
(26,453) |
|
$ |
(8,722) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
$ |
0.28 |
|
|
|
|
|
|
|
|
|
$ |
(0.22) |
See accompanying notes to pro forma consolidated financial statements.
3
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
1.
Basis of presentation:The unaudited pro forma consolidated balance sheet of the Company as at March 31, 2005 and the unaudited pro forma consolidated statements of operations for the three months ended March 31, 2005 and for the year ended December 31, 2004 have been prepared by management after giving effect to the business combinations between Lundin and ARCON International Resources P.l.c. ("ARCON") and North Atlantic Natural Resources AB ("NAN"). These pro forma consolidated financial statements have been compiled from, and include:
(a) A pro forma consolidated balance sheet combining the unaudited consolidated balance sheet of Lundin as at March 31, 2005 and the unaudited consolidated balance sheet of ARCON as at March 31, 2005;
(b) A pro forma consolidated statement of operations combining the unaudited consolidated statement of operations of Lundin for the three months ended March 31, 2005 with the unaudited consolidated statement of operations of ARCON for the three months ended March 31, 2005;
(c) A pro forma consolidated statement of operations combining the audited consolidated statement of operations of Lundin for the year ended December 31, 2004 and the audited consolidated statement of operations of ARCON and NAN for the year ended December 31, 2004; and
(d) The pro forma consolidated statement of operations of Lundin for the year ended December 31, 2004 also includes the acquisition of North Mining Svenska AB on June 2, 2004, which includes a 100% direct interest in the Zinkgruvan mine ("Zinkgruvan"), as if the transaction had occurred on January 1, 2004.
The pro forma consolidated balance sheet as at March 31, 2005 has been prepared as if the combination with ARCON described in note 2 had occurred on March 31, 2005. The pro forma consolidated statements of operations for the three months ended March 31, 2005 and for the year ended December 31, 2004 have been prepared as if the transactions described in note 2 had occurred on January 1, 2004.
4
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
1.
Basis of presentation (continued):It is management's opinion that these pro forma consolidated financial statements present, in all material respects, the transactions described in note 2 in accordance with Canadian generally accepted accounting principles ("GAAP"). The accounting policies used in the preparation of these statements are consistent with Lundin's accounting policies for the year ended December 31, 2004 and the three months ended March 31, 2005. The pro forma consolidated financial statements are not intended to reflect the results of operations or the financial position of Lundin, which would have actually resulted had the proposed transactions been effected on the dates indicated. Further, the pro forma consolidated financial information is not necessarily indicative of the results of operations that may be obtained in the future.
Certain elements of the Lundin, ARCON and NAN consolidated financial statements have been reclassified to provide a consistent classification format.
The unaudited pro forma consolidated financial statements should be read in conjunction with the historical financial statements and notes thereto of Lundin, NAN and ARCON.
2.
Business acquisitions:(a) NAN:
On December 30, 2004, the Company acquired all Boliden AB's ("Boliden") 11,537,000 shares in NAN, representing 36.9% of the shares and votes. The consideration for all of Boliden's NAN shares amount to 2,176,800 newly issued Lundin shares, representing 6.5% of the shares and votes in Lundin on an undiluted basis. Applying the market price on The Toronto Stock Exchange for Lundin's shares of $10.40 (SEK 56.32), the total consideration for all of Boliden's NAN shares was $22,638,720.
5
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
2.
Business acquisitions (continued):Prior to the acquisition of Boliden's NAN shares, Lundin held 11,580,000 shares in NAN, representing 37.1% of the shares and votes. Following acquisition, Lundin held 23,117,000 shares in NAN, representing 74.0% of the shares and votes. A public offer (the "Offer") in line with the Swedish Industry and Commerce Stock Exchange Committee's (Näringslivets Börskommitté (NBK)) mandatory bid rules has been made to all remaining NAN shareholders in February 2005. Shareholders holding 7,367,854 shares, representing 23.6% of the total number of shares and votes of NAN, have accepted the Offer. Combined with the 23,117,000 shares held by the Company prior to the Offer, Lundin as at March 31, 2005 held 30,484,854 shares in NAN, representing 97.6% of the total number of shares and votes.
The additional acquisitions of 36.9% from Boliden and 23.6% from the Offer to the remaining shareholders have been accounted for using the purchase method. The preliminary allocation of the purchase price summarized in the table below is subject to change:
Purchase price: |
|
|
Consideration paid with new shares |
$ |
40,968 |
Acquisition costs |
|
585 |
|
|
|
$ |
41,553 |
|
|
|
|
Net assets acquired: |
|
|
Cash |
$ |
10,242 |
Other working capital, net |
|
5,320 |
Mining properties |
|
67,459 |
Property, plant and equipment |
|
155 |
Future income tax liabilities |
|
(14,552) |
Other provisions |
|
(394) |
|
68,230 |
|
|
|
|
Less: |
|
|
Non-controlling interest |
|
1,364 |
Carrying value of prior investment in NAN |
|
25,313 |
|
26,677 |
|
|
|
|
$ |
41,553 |
6
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
2.
Business acquisitions (continued):In the preparation of these pro forma consolidated financial statements, the purchase consideration has been allocated on a preliminary basis to the fair value of assets acquired and liabilities assumed based on management's best estimates and taking into account all relevant information available at the time these statements were prepared, Lundin expects that the actual amounts for each of the fair values of the assets and liabilities acquired will vary from the pro forma amounts and that the variation may be material.
As a result of the additional purchase of NAN shares on December 30, 2004, NAN has been fully consolidated with Lundin as at December 31, 2004 and, accordingly, there are no pro forma adjustments required as at and for the period ended March 31, 2005.
(b) ARCON:
On March 3, 2005, Lundin and ARCON announced that the respective Boards of Directors had agreed to a merger of the two companies. The terms of the merger require a cash payment of U.S. $36.2198 and 3.2196 Lundin Swedish Depository Receipts ("SDRs") for every 100 ARCON shares.
On April 12, 2005, the directors of Lundin announced that all of the conditions of the merger had been satisfied or waived and, accordingly, the merger was declared unconditional in all respects. As of April 26, 2005, Lundin held 159,354,205 ARCON shares, representing approximately 92% of ARCON's currently issued share capital.
This business combination will be accounted for as a purchase transaction, with Lundin being identified as the acquirer and ARCON as the acquiree.
7
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
2.
Business acquisitions (continued):The preliminary allocation of the purchase price summarized in the table below is subject to change:
Purchase price: |
|
|
Common shares issued |
$ |
70,169 |
Cash |
76,205 |
|
Acquisition costs |
5,000 |
|
|
|
|
|
$ |
151,374 |
|
|
|
Net assets acquired: |
|
|
Cash |
$ |
1,920 |
Non-cash working capital |
(12,547) | |
Other long-term assets |
4,760 |
|
Properties, plant and equipment |
181,812 |
|
Reclamation and other provisions |
(8,152) | |
Capital lease obligations |
(1,300) | |
Bank loans |
(15,119) | |
|
|
|
|
$ |
151,374 |
The fair value of the Lundin shares issued is based on the deemed issuance of 5,600,108 Lundin SDRs at $12.53, being the average share price of Lundin two days before, the day of, and two days after the measurement date.
The actual adjustments that Lundin will ultimately make in finalizing the allocation of the purchase price of ARCON to the fair value of the net assets acquired will depend on a number of factors, including additional information available at such time, changes in market values and changes in ARCON's operating results between the date of these pro forma consolidated financial statements and the effective date of the acquisition.
In the preparation of these pro forma consolidated financial statements, the purchase consideration has been allocated on a preliminary basis to the fair value of assets acquired and liabilities assumed based on management's best estimates and taking into account all relevant information available at the time these statements were prepared. Lundin expects that the actual amounts for each of the fair values of the assets and liabilities acquired will vary from the pro forma amounts and that the variation may be material.
8
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
3.
Pro forma assumptions and adjustments:The pro forma consolidated financial statements include the following pro forma assumptions and adjustments:
(a) The assumption that the completion of the agreement for the merger of Lundin and ARCON and Lundin and NAN will occur and to record the combination of Lundin and ARCON and Lundin and NAN and all the purchase accounting adjustments related thereto;
(b) To record adjustments to depreciation expense resulting from adjustments to asset carrying values in the purchase allocations of $6.3 million related to ARCON for the three months ended March 31, 2005 and $25.0 million and $8.3 million for ARCON and NAN, respectively, for the year ended December 31, 2004. A change in the fair value of the properties, plant and equipment acquired from ARCON of $10 million would change depreciation expense by $2.0 million and $0.5 million for year ended December 31, 2004 and three months ended March 31, 2005, respectively;
(c) To record the tax effect of the pro forma adjustments; and
(d) To account for Zinkgruvan for the period from January 1, 2004 to June 2, 2004, the date of the acquisition.
4.
Pro forma earnings per share:Basic and diluted earnings per share:
The average number of shares used in the computation of pro forma basic earnings per share has been determined as follows:
March 31, | December 31, | |
2005 | 2004 | |
Weighted average number of Lundin shares issued | 33,516 | 22,160 |
Number of weighted average equivalent Lundin shares issued to purchase Zinkgruvan | – | 8,405 |
Number of weighted average equivalent Lundin shares issued to ARCON's shareholders | 5,600 | 5,600 |
Number of weighted average equivalent Lundin shares issued to NAN's shareholders | 1,383 | 3,560 |
Pro forma weighted average number of shares outstanding | 40,499 | 39,725 |
The impact of outstanding options on the pro forma loss per share has been excluded, as it would be anti-dilutive.
9
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
5.
Reconciliation of ARCON to Canadian GAAP:The ARCON balance sheet was converted from Euros to Canadian dollars using the March 31, 2005 rate of Euro 1 = Cdn. $1.5689. The statements of operations of ARCON for the period ended March 31, 2005 and year ended December 31, 2004 were converted to Canadian dollars using the average rates of Euro 1 = Cdn. $1.6077 and Euro 1 = Cdn. $1.6169 for the respective periods.
The following are the adjustments required to the ARCON consolidated balance sheet and consolidated statement of operations as at and for the period ended March 31, 2005 and the consolidated statement of operations for the year ended December 31, 2004:
Balance sheet:
|
|
Canadian |
|
|
||
|
Irish |
|
GAAP |
Canadian |
||
March 31, 2005 |
|
GAAP |
adjustments(i) |
|
GAAP |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash |
$ |
6,680 |
$ |
(4,760) |
$ |
1,920 |
Accounts receivable |
|
3,210 |
|
– |
|
3,210 |
Inventories |
|
4,583 |
|
– |
|
4,583 |
|
14,473 |
|
(4,760) |
|
9,713 |
|
Reclamation bond |
|
– |
|
4,760 |
|
4,760 |
Properties, plant and equipment |
|
43,984 |
|
12,663 |
|
56,647 |
$ |
58,457 |
$ |
12,663 |
$ |
71,120 |
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Bank loans and overdraft |
$ |
6,063 |
$ |
– |
$ |
6,063 |
Accounts payable |
|
3,679 |
|
– |
|
3,679 |
Accrued expenses |
|
10,599 |
|
– |
|
10,599 |
Current portion of lease obligation |
|
886 |
|
– |
|
886 |
|
21,227 |
|
– |
|
21,227 |
|
Other provisions |
|
8,152 |
|
– |
|
8,152 |
Lease obligation |
|
414 |
|
– |
|
414 |
Bank loans |
|
15,119 |
|
– |
|
15,119 |
Shareholders' equity: |
|
|
|
|
|
|
Share capital |
|
179,060 |
|
– |
|
179,060 |
Contributed surplus |
|
– |
|
420 |
|
420 |
Retained earnings (deficit) |
|
(161,208) |
|
7,936 |
|
(153,272) |
Cumulative translation adjustments |
|
(4,307) |
|
4,307 |
|
– |
|
13,545 |
|
12,663 |
|
26,208 |
|
$ |
58,457 |
$ |
12,663 |
$ |
71,120 |
10
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
5.
Reconciliation of ARCON to Canadian GAAP (continued):Statement of operations:
|
|
Canadian |
|
|
||
|
Irish |
|
GAAP |
Canadian |
||
March 31, 2005 |
|
GAAP |
adjustments(i) |
|
GAAP |
|
|
|
|
|
|
|
|
Revenue |
$ |
16,074 |
$ |
– |
$ |
16,074 |
|
|
|
|
|
|
|
Cost of sales |
|
(13,736) |
|
(572) |
|
(14,308) |
|
|
|
|
|
|
|
Gross margin |
|
2,338 |
|
(572) |
|
1,766 |
|
|
|
|
|
|
|
General exploration and project investigation |
|
(51) |
|
– |
|
(51) |
Administration |
|
(268) |
|
(37) |
|
(305) |
|
(319) |
|
(37) |
|
(356) | |
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
Interest income |
|
35 |
|
– |
|
35 |
Other expenses |
|
(278) |
|
– |
|
(278) |
Foreign exchange losses |
|
(240) |
|
(895) |
|
(1,135) |
|
(483) |
|
(895) |
|
(1,378) | |
|
|
|
|
|
|
|
Net earnings (loss) |
$ |
1,536 |
$ |
(1,504) |
$ |
32 |
11
LUNDIN MINING CORPORATION
(Tabular amounts in thousands of Canadian dollars, except per share amounts)
5.
Reconciliation of ARCON to Canadian GAAP (continued):Statement of operations:
|
|
Canadian |
|
|
||
|
Irish |
|
GAAP |
Canadian |
||
December 31, 2004 |
|
GAAP |
adjustments(i) |
|
GAAP |
|
|
|
|
|
|
|
|
Revenue |
$ |
60,359 |
$ |
– |
$ |
60,359 |
|
|
|
|
|
|
|
Cost of sales |
|
(55,371) |
|
(1,994) |
|
(57,365) |
|
|
|
|
|
|
|
Gross margin |
|
4,988 |
|
(1,994) |
|
2,994 |
|
|
|
|
|
|
|
General exploration and project investigation |
|
(236) |
|
– |
|
(236) |
Administration |
|
(590) |
|
(122) |
|
(712) |
|
(826) |
|
(122) |
|
(948) | |
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
Interest income |
|
165 |
|
– |
|
165 |
Other expenses |
|
(2,107) |
|
– |
|
(2,107) |
Foreign exchange gains |
|
108 |
|
1,365 |
|
1,473 |
|
(1,834) |
|
1,365 |
|
(469) | |
|
|
|
|
|
|
|
Net earnings (loss) |
$ |
2,328 |
$ |
(751) |
$ |
1,577 |
(i)For a detailed description of the Canadian GAAP adjustments, see note 26 to the consolidated financial statements of ARCON. |
12
This ‘40FR12B’ Filing | Date | Other Filings | ||
---|---|---|---|---|
Filed on: | 10/16/06 | F-X | ||
12/31/05 | ||||
7/27/05 | ||||
7/11/05 | ||||
4/26/05 | ||||
4/12/05 | ||||
4/5/05 | ||||
3/31/05 | ||||
3/21/05 | ||||
3/18/05 | ||||
3/3/05 | ||||
1/21/05 | ||||
12/31/04 | ||||
12/30/04 | ||||
6/2/04 | ||||
3/31/04 | ||||
1/1/04 | ||||
12/31/03 | ||||
12/31/02 | ||||
6/1/02 | ||||
1/1/02 | ||||
7/1/98 | ||||
List all Filings |