|
SCOTTSDALE, AZ--(Marketwire - February 14, 2012) - International Minerals Corporation (TSX: IMZ) (SWISS: IMZ) (the "Company") reports continuing excellent financial results for the second fiscal quarter ended December 31, 2011 (the "Current Quarter").
Current Quarter highlights include $12.0 million in pre-tax income and $11.1 million in consolidated net and comprehensive income after tax ($0.09 per share), including net equity earnings of $13.1 million from the Company's 40% interest (Hochschild Mining 60%) in the Pallancata Mine in Peru.
For the six-month period ended December 31, 2011, the Company reported pre-tax income of $27.2 million and consolidated net and comprehensive income after tax of $26.3 million ($0.22 per share).
In addition, during the Current Quarter the Company received cash distributions of $12.0 million from the Pallancata Mine, representing its 40% share of free cash flow from prior periods. IMZ anticipates that it will receive its next cash distribution from Pallancata in early April of 2012.
Other notable highlights include the following news release announcements: (a) on December 19, 2011, the results of an independent Preliminary Economic Assessment ("scoping study") for the Company's 100%-owned Converse project in Nevada and (b) on January 11, 2012, the results of an independent Feasibility Study for the Inmaculada project in Peru (40% IMZ / 60% Hochschild).
All amounts in this news release are reported in US dollars.
Highlights for the Three-Month Period Ended December 31, 2011:
During the Current Quarter, the Company achieved the following significant results:
- Pre-tax income of $12.0 million for the Current Quarter compared to $16.6 million for the three months ended December 31, 2010 (the "Prior Year's Quarter"). Income for the Prior Year's Quarter included a non-recurring gain of $2.4 million arising from the sale of an 11% interest in the Inmaculada property to Hochschild in December 2010.
- After-tax consolidated net and comprehensive income of $11.1 million (or $0.09 per share) compared to consolidated net and comprehensive income after tax of $16.6 million (or $0.14 per share) for the Prior Year's Quarter.
- Realized net earnings of $13.1 million for the Current Quarter from the Company's 40% share of the Pallancata Mine after the deduction of the Company's monitoring costs and the amortization of certain non-reimbursable costs, compared to $16.3 million for the Prior Year's Quarter.
- Cash and equivalents at December 31, 2011 increased to $95.7 million from $51.7 million at December 31, 2010 and $86.1 million at June 30, 2011.
- At December 31, 2011 working capital remained robust at $59.8 million compared to working capital of $52.4 million at June 30, 2011.
- Consolidated cash flow from operating activities for the Current Quarter was $10.7 million compared to consolidated cash flow from operating activities of $20.6 million for the Prior Year's Quarter. Cash flow from operating activities is materially affected by the timing and amount of cash distributions from the Pallancata Mine for any given reporting period.
- Gross royalty revenue received by IMZ from its 3% net smelter return royalty from Barrick's Ruby Hill gold mine (the "Barrick Royalty") was $1.3 million for the Current Quarter (net royalty income was $0.8 million). These figures compare to gross royalty revenue of $1.2 million and net royalty income of $1.0 million for the Prior Year's Quarter.
- The Pallancata Mine (on a 100% project basis) produced approximately 2.3 million ounces of silver and 8,304 ounces of gold in the Current Quarter, compared to 2.8 million ounces of silver and 10,045 ounces of gold in the Prior Year's Quarter.
- The Company's 40% share of production from the Pallancata Mine in the Current Quarter was approximately 916,000 ounces of silver and 3,322 ounces of gold compared to 1.1 million ounces of silver and 4,018 ounces of gold for the Prior Year's Quarter. The decrease in gold and silver production for the Current Quarter compared to the Prior Year's Quarter was due to a decrease in the grade of both silver and gold processed, due primarily to the fact that the higher metal prices prevailing during the Current Quarter allowed lower grade material to be mined profitably.
- Direct site costs for the Current Quarter at the Pallancata Mine were approximately $2.35 per ounce silver produced (after gold by-product credits) and total cash costs (as defined by the Gold Institute) were $6.26 per ounce silver (after gold by-product credits). For the Prior Year's Quarter, direct site costs and total cash costs were lower at $1.05 and $4.89 per ounce silver, respectively.
- Direct site and total cash costs were higher in the Current Quarter compared to the Prior Year's Quarter because of lower metal production, inflationary cost pressures and an unfavorable appreciation of the Peruvian Sol against the US dollar for mine-related site costs.
Other Financial Information for the Three-month Period Ended December 31, 2011:
- Other expenses totaled $1.7 million for the Current Quarter compared to $1.9 million for the Prior Year's Quarter. The decrease in costs in the Current Quarter are mostly due to lower interest and financing costs related to the convertible debentures, as there is no remaining amortization of the deferred financing costs on the debentures because of their maturity in May 2012. The only significant increase in spending compared to the Prior Year's Quarter was a $206,000 increase in professional fees, primarily incurred during the adoption of International Financial Reporting Standards (IFRS).
- Other items represented a reduction in income of $0.3 million for the Current Quarter compared to net other income of $1.3 million for the Prior Year's Quarter. As previously discussed, other income for the quarter ended December 31, 2010 included a $2.4 million gain from the sale of an 11% interest in Inmaculada to Hochschild.
- In the Current Quarter, the Company recognized a withholding tax expense of $820,000, which was the Peruvian withholding tax (4.1%) on a cash dividend received by IMZ from its Peruvian subsidiary.
- At December 31, 2011, the Company's total deferred income tax liability was $8.0 million, which represents the deferred tax liability recorded on the January 2010 acquisition of Metallic Ventures. This tax liability is expected to be a non-cash item and will be amortized at such time as operations commence at the Goldfield or Converse properties or it will be expensed if they are both sold or abandoned.
The Company accounts for its 40% interest in Suyamarca (which owns and operates the Pallancata Mine and the Inmaculada development property) on an equity accounting basis.
Financial Results for the Six-Month Period Ended December 31, 2011:
- The Company reported pre-tax income of $27.2 million for the six-month period ended December 31, 2011 (the "Current Six Month Period") compared to pre-tax income of $25.2 million for the six-month period ended December 31, 2010 (the "Previous Six Month Period").
- Consolidated net and comprehensive income after tax for the Current Six Month Period was $26.3 million ($0.22 per share) compared to $25.2 million in consolidated net and comprehensive income ($0.22 per share) for the Previous Six Month Period and the increase was primarily due to increased equity income from the Pallancata Mine.
- Consolidated cash flow from operating activities for the Current Six Month Period was $30.4 million compared to $22.1 million for the Previous Six Month Period, with the increase due to an increase in cash distributions from the Pallancata Mine.
- Net equity income from the Pallancata Mine for the Current Six Month Period was $27.9 million compared to $25.2 million for the Previous Six Month Period. This increase was largely a function of higher metal prices offset by lower metal production and sales.
- Net royalty income from the Barrick Royalty for the Current Six Month Period was $1.5 million compared to net royalty income of $1.6 million for the Previous Six Month Period.
Operating Statistics for the Pallancata Mine (100% Project Basis).
The table below reports key operating and cost statistics for the Pallancata Mine for the fiscal quarters ended December 31, 2011 and 2010, respectively and for the calendar years ended December 31, 2011 and 2010, respectively, together with the results for the quarter ended September 30, 2011.
|
|
|
|
|
|
|
Quarter Ended 12/31/2011 |
Quarter Ended 12/31/2010 |
Quarter Ended 09/30/2011 |
Year Ended 12/31/2011 |
Year Ended 12/31/2010 |
Ore mined (mt) |
291,607 |
304,277 |
269,273 |
1,039,674 |
1,090,948 |
Ore processed (mt) |
293,060 |
281,035 |
268,673 |
1,070,467 |
1,071,617 |
Head grade- Ag (g/t) |
293 |
358 |
313 |
301 |
344 |
Head grade-Au (g/t) |
1.27 |
1.50 |
1.43 |
1.33 |
1.40 |
Concentrate produced (mt) |
2,363 |
2,283 |
2,266 |
8,608 |
9,541 |
Silver production (oz) |
2,288,930 |
2,762,725 |
2,290,805 |
8,767,394 |
10,135,483 |
Gold production (oz) |
8,304 |
10,045 |
9,370 |
33,881 |
35,849 |
Silver Sold ( ozs) |
2,636,200 |
2,548,700 |
1,935,300 |
9,063,800 |
9,998,000 |
Gold sold (ozs) |
9,315 |
8,333 |
8,017 |
33,900 |
32,600 |
IMZ direct site costs (US$) |
2.35 |
1.05 |
1.01 |
2.20 |
222 |
IMZ total cash costs (US$) |
6.26 |
4.89 |
5.44 |
6.38 |
5.47 |
|
|
|
|
|
|
Notes: 1. The reported head grades for silver and gold are based on the overall metallurgical balance for the process plant. 2. The difference between "produced" metal ounces and 'sold" metal ounces is in-process concentrate. Silver sales have been rounded. 3. Silver and gold ounces sold are reported as gross ounces. 4. Direct site costs per ounce silver and total cash costs per ounce silver reflect a "mined ore inventory adjustment". IMZ believes that this calculation more accurately matches costs with ounces of production (Also see notes 4 and 5 below). 5. Direct site costs per ounce silver comprise direct mining costs, mined ore inventory adjustment, toll processing costs and mine general and administrative costs. The cost per ounce is net of gold by-product credits. 6. Total cash costs, using the Gold Institute definition, comprise: mine operating costs, mined ore inventory adjustment, toll processing costs, mine general and administrative costs, Hochschild management fee, concentrate transportation and smelting costs, local and regional taxes and the government royalty. The costs per ounce are net of gold by-product credits.
Company Outlook
During the 2012 fiscal and calendar years, the Company's exploration and development efforts are focused on:
- At the Pallancata silver mine in Peru:
- Working with Hochschild to continue production at the 3,000 tpd mining rate to produce approximately 8.0 million ounces of silver and 34,000 ounces of gold in calendar year 2012 (the Company's estimate on a 100% project basis).
- Increasing mineral resources and reserves to extend the existing mine life (approximately a 4 years based on current reserves).
- At the Inmaculada gold-silver project in Peru:
- Working with Hochschild to continue with mine development and construction with production targeted to commence prior to the end of calendar year 2013.
- Continuing with an aggressive exploration program in order to expand reserves and resources.
- At the Goldfield gold project in Nevada, to complete a feasibility study in the summer of 2012, with the goal of potential production in calendar 2015.
- At the Converse gold project in Nevada, to commence a feasibility study in the summer of 2012.
- At the Rio Blanco gold-silver project in Ecuador, to conclude discussions with the Ecuadorian government with respect to the negotiation of a production contract, which will include quantification of certain tax and royalty issues related to the 2009 Mining Law.
- Also subject to clarification of the mining law issues mentioned above, to advance the Gaby gold project with the commencement of a feasibility study before the end of the calendar year.
- Enhancing cash flow by acquiring a producing asset or assets in a low-risk political and environmental jurisdiction in the Americas.
- Continuing to seek additional strategic joint venture alliances, such as that with Hochschild at Pallancata and Inmaculada, in order to fast-track projects to production and to reduce future cash outlays by the Company.
Hochschild Mining plc does not accept any responsibility for the adequacy or inadequacy of the disclosure made in this news release and any such responsibility is hereby disclaimed in all respects.
To view the Company's financial statements and MD&A, please click the following link: http://www.intlminerals.com/financialreports.php
Cautionary Statement:
The Gold Institute calculation of Direct Site Costs and Total Cash Costs are non-IFRS financial measures, which Company management believes are useful in measuring operational performance. Some of the statements contained in this release are "forward-looking statements" within the meaning of Canadian securities law requirements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to differ materially from the anticipated results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements in this release include statements regarding production expectations, drilling and development programs on the Company's projects, timing of completion of economic studies and the timing of commencement of construction and production and, obtaining of required environmental and production permits. Factors that could cause actual results to differ materially from anticipated results include risks and uncertainties such as: risks relating to obtaining mining and environmental permits; mining and development risks; financing risks; risk of commodity price fluctuations; political and regulatory risks; risks related to the new mining law in Ecuador, and other risks and uncertainties detailed in the Company's Annual Information Form for the year ended June 30, 2011, which is available at www.sedar.com under the Company's name. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
INTERNATIONAL MINERALS CORPORATION |
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION |
(Expressed in United States dollars) |
(Unaudited) |
|
|
December 31, 2011 |
|
June 30, 2011 |
|
July 1, 2010 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
Cash and equivalents |
|
$ |
95,730,036 |
|
$ |
86,127,062 |
|
$ |
29,099,344 |
|
Receivables |
|
|
1,513,474 |
|
|
4,567,909 |
|
|
4,192,295 |
|
Due from related party |
|
|
182,597 |
|
|
557,367 |
|
|
- |
|
Prepaid expenses and deposits |
|
|
160,766 |
|
|
135,969 |
|
|
158,772 |
|
Investments |
|
|
4,160,727 |
|
|
4,437,839 |
|
|
3,082,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
101,747,600 |
|
|
95,826,146 |
|
|
36,532,728 |
Non-current |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
|
|
|
|
|
|
|
|
|
Investment in Ruby Hill royalty |
|
|
10,521,808 |
|
|
11,402,904 |
|
|
13,409,126 |
|
|
Other property, plant and equipment |
|
|
554,092 |
|
|
504,033 |
|
|
473,093 |
|
|
|
Total property, plant and equipment |
|
|
11,075,900 |
|
|
11,906,937 |
|
|
13,882,219 |
|
|
|
|
|
|
|
|
|
|
|
Investment in associate |
|
|
126,475,665 |
|
|
118,898,399 |
|
|
36,668,508 |
|
Investment in resource properties |
|
|
155,536,960 |
|
|
141,619,839 |
|
|
202,263,484 |
|
Reclamation / environmental bonds |
|
|
213,108 |
|
|
213,108 |
|
|
212,701 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
293,301,633 |
|
|
272,638,283 |
|
|
253,026,912 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
395,049,233 |
|
$ |
368,464,429 |
|
$ |
289,559,640 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,165,373 |
|
$ |
778,529 |
|
$ |
2,745,732 |
|
Accrued severance and payroll costs |
|
|
1,445,523 |
|
|
1,436,516 |
|
|
2,688,028 |
|
Due to related parties |
|
|
20,705
|
|
|
73,079
|
|
|
11,819
|
|
Accrued interest payable on convertible debentures |
|
|
179,538 |
|
|
187,661 |
|
|
174,869 |
|
Convertible debentures |
|
|
39,171,881 |
|
|
40,944,188 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
41,983,020 |
|
|
43,419,973 |
|
|
5,620,448 |
Non-current |
|
|
|
|
|
|
|
|
|
|
Convertible debentures |
|
|
- |
|
|
- |
|
|
36,646,543 |
|
Deferred income tax liability |
|
|
8,000,000 |
|
|
8,000,000 |
|
|
8,600,000 |
|
|
|
Non-current liabilities |
|
|
8,000,000 |
|
|
8,000,000 |
|
|
45,246,543 |
|
|
|
|
|
|
|
|
|
|
Shareholders' equity |
|
|
|
|
|
|
|
|
|
|
Capital stock |
|
|
239,610,642 |
|
|
245,260,695 |
|
|
217,204,514 |
|
Reserves |
|
|
4,699,078 |
|
|
4,774,831 |
|
|
7,100,512 |
|
Equity component of convertible debentures |
|
|
4,945,008 |
|
|
4,945,008 |
|
|
4,945,008 |
|
Equity gain on carried interest |
|
|
7,400,000 |
|
|
- |
|
|
- |
|
Retained earnings |
|
|
88,411,485 |
|
|
62,063,922 |
|
|
2,666,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves attributable to the equity holders of the Company |
|
|
345,066,213 |
|
|
317,044,456 |
|
|
231,916,549 |
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest in subsidiary |
|
|
- |
|
|
- |
|
|
6,776,100 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity |
|
$ |
395,049,233 |
|
$ |
368,464,429 |
|
$ |
289,559,640 |
|
|
|
|
|
|
|
|
|
|
Approved on February 13, 2012 by the Directors: |
|
|
|
|
"Stephen J. Kay" |
Director |
"W. Michael Smith" |
Director |
Stephen J. Kay |
|
W. Michael Smith |
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNATIONAL MINERALS CORPORATION |
|
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
|
(Expressed in United States dollars) |
|
For the three and six month periods ended December 31 (Unaudited) |
|
|
|
3-Month Period 12/31/2011 |
|
|
3-Month Period 12/31/2010 |
|
|
6-Month Period 12/31/2011 |
|
|
6-Month Period 12/31/2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROYALTY INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Royalty income |
|
$ |
1,342,793 |
|
|
$ |
1,191,653 |
|
|
$ |
2,524,946 |
|
|
$ |
2,012,035 |
|
|
Depletion of royalty interest |
|
|
(429,668 |
) |
|
|
(149,089 |
) |
|
|
(881,096 |
) |
|
|
(262,094 |
) |
|
Net proceeds tax |
|
|
(67,139 |
) |
|
|
(59,583 |
) |
|
|
(126,247 |
) |
|
|
(100,602 |
) |
|
|
Net royalty income |
|
|
845,986 |
|
|
|
982,981 |
|
|
|
1,517,603 |
|
|
|
1,649,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM ASSOCIATE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity income from associate |
|
|
13,448,800 |
|
|
|
16,425,307 |
|
|
|
28,538,000 |
|
|
|
25,671,826 |
|
|
Joint venture monitoring costs |
|
|
(177,110 |
) |
|
|
(39,870 |
) |
|
|
(232,212 |
) |
|
|
(113,295 |
) |
|
Amortization of non-reimbursable costs |
|
|
(180,367 |
) |
|
|
(111,466 |
) |
|
|
(360,734 |
) |
|
|
(360,733 |
) |
|
|
Net income from associate |
|
|
13,091,323 |
|
|
|
16,273,971 |
|
|
|
27,945,054 |
|
|
|
25,197,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
13,252 |
|
|
|
8,796 |
|
|
|
24,843 |
|
|
|
17,434 |
|
|
General exploration |
|
|
(16,888 |
) |
|
|
7,503 |
|
|
|
23,609 |
|
|
|
17,169 |
|
|
Interest and financing costs |
|
|
536,184 |
|
|
|
976,191 |
|
|
|
1,097,992 |
|
|
|
1,923,174 |
|
|
Investor relations |
|
|
196,504 |
|
|
|
233,231 |
|
|
|
386,864 |
|
|
|
357,542 |
|
|
Office and general |
|
|
209,887 |
|
|
|
126,627 |
|
|
|
565,369 |
|
|
|
322,666 |
|
|
Professional fees |
|
|
323,763 |
|
|
|
117,199 |
|
|
|
326,245 |
|
|
|
194,111 |
|
|
Salaries and benefits |
|
|
283,484 |
|
|
|
277,672 |
|
|
|
525,296 |
|
|
|
567,749 |
|
|
Stock-based compensation |
|
|
81,040 |
|
|
|
105,838 |
|
|
|
174,739 |
|
|
|
317,908 |
|
|
Transfer agent and listing fees |
|
|
38,326 |
|
|
|
7,444 |
|
|
|
87,656 |
|
|
|
49,747 |
|
|
Travel |
|
|
48,842 |
|
|
|
84,675 |
|
|
|
85,022 |
|
|
|
98,768 |
|
|
|
Total expenses |
|
|
(1,714,394 |
) |
|
|
(1,945,176 |
) |
|
|
(3,297,635 |
) |
|
|
(3,866,268 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ITEMS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange (loss) gain |
|
|
(770,799 |
) |
|
|
(701,719 |
) |
|
|
1,032,910 |
|
|
|
(698,009 |
) |
|
Unrealized gain (loss) on securities held-for-trading |
|
|
432,106 |
|
|
|
1,107,687 |
|
|
|
(261,412 |
) |
|
|
1,952,476 |
|
|
Gain on sale of interest in mineral property |
|
|
- |
|
|
|
2,361,579 |
|
|
|
- |
|
|
|
2,361,579 |
|
|
Interest income |
|
|
136,650 |
|
|
|
41,757 |
|
|
|
291,507 |
|
|
|
77,779 |
|
|
Gain on settlement of debt |
|
|
- |
|
|
|
5,717 |
|
|
|
- |
|
|
|
5,717 |
|
|
Write-off of resource properties |
|
|
(60,463 |
) |
|
|
(2,296,639 |
) |
|
|
(60,463 |
) |
|
|
(2,296,639 |
) |
|
Recovery of resource properties |
|
|
- |
|
|
|
777,280 |
|
|
|
- |
|
|
|
777,280 |
|
|
|
Total other items |
|
|
(262,506 |
) |
|
|
1,295,662 |
|
|
|
1,002,542 |
|
|
|
2,180,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes |
|
|
11,960,409 |
|
|
|
16,607,438 |
|
|
|
27,167,564 |
|
|
|
25,161,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Withholding tax |
|
|
(820,000 |
) |
|
|
- |
|
|
|
(820,000 |
) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net and comprehensive income after taxes |
|
|
11,140,409 |
|
|
|
16,607,438 |
|
|
|
26,347,564 |
|
|
|
25,161,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic |
|
$ |
0.09 |
|
|
$ |
0.14 |
|
|
$ |
0.22 |
|
|
$ |
0.22 |
|
Earnings per common share - diluted |
|
$ |
0.09 |
|
|
$ |
0.14 |
|
|
$ |
0.22 |
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding - basic |
|
|
120,467,808 |
|
|
|
117,870,479 |
|
|
|
120,427,588 |
|
|
|
116,562,399 |
|
Weighted average number of common shares outstanding - diluted |
|
|
126,942,725 |
|
|
|
119,051,197 |
|
|
|
127,010,765 |
|
|
|
117,383,847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNATIONAL MINERALS CORPORATION |
|
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS |
|
(Expressed in United States dollars) |
|
For the three and six month periods ended December 31 (Unaudited) |
|
|
3-Month Period Ended 12/31/2011 |
|
3-Month Period Ended 12/31/2010 |
|
6-Month Period Ended 12/31/2011 |
|
6-Month Period Ended 12/31/2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period |
$ |
11,140,409 |
|
$ |
16,607,438 |
|
$ |
26,347,564 |
|
$ |
25,161,052 |
|
|
Add non-cash items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
13,252 |
|
|
(39,219 |
) |
|
24,843 |
|
|
(26,913 |
) |
|
|
Depletion of royalty income |
|
429,668 |
|
|
149,089 |
|
|
881,096 |
|
|
262,094 |
|
|
|
Stock-based compensation |
|
81,040 |
|
|
105,838 |
|
|
174,739 |
|
|
317,908 |
|
|
|
Unrealized foreign exchange loss (gain) |
|
505,062 |
|
|
2,081,120 |
|
|
(1,565,952 |
) |
|
2,077,410 |
|
|
|
Unrealized (gain) loss on investments |
|
(432,106 |
) |
|
(1,107,687 |
) |
|
261,412 |
|
|
(1,952,476 |
) |
|
|
Write-off of resource properties |
|
60,463 |
|
|
2,296,639 |
|
|
60,463 |
|
|
2,296,639 |
|
|
|
Interest and financing costs |
|
536,184 |
|
|
1,027,712 |
|
|
1,097,992 |
|
|
1,974,695 |
|
|
|
Equity income from associate |
|
(13,448,800 |
) |
|
(16,425,307 |
) |
|
(28,089,200 |
) |
|
(25,671,826 |
) |
|
|
Amortization of non-reimbursable costs |
|
180,367 |
|
|
111,466 |
|
|
360,734 |
|
|
360,733 |
|
|
|
Gain in sale of ownership interest |
|
- |
|
|
(2,361,579 |
) |
|
- |
|
|
(2,361,579 |
) |
|
|
Add cash item: Cash distributions received from associate |
|
12,000,000 |
|
|
20,000,000 |
|
|
28,000,000 |
|
|
20,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in receivables |
|
(703,270 |
) |
|
(1,037,099 |
) |
|
3,054,435 |
|
|
2,112,473 |
|
|
|
Decrease (increase) in prepaid expenses and deposits |
|
9,147 |
|
|
130,435 |
|
|
(24,797 |
) |
|
126,126 |
|
|
|
Increase in accounts payable |
|
13,905 |
|
|
1,148,958 |
|
|
64,289 |
|
|
- |
|
|
|
Decrease in due from related parties |
|
374,770 |
|
|
- |
|
|
374,770 |
|
|
- |
|
|
|
Decrease in accrued severance and payroll costs |
|
(96,166 |
) |
|
(2,099,122 |
) |
|
(96,717 |
) |
|
(2,616,552 |
) |
|
|
Increase (decrease) in due to related party |
|
(6,348 |
) |
|
3,035 |
|
|
(52,374 |
) |
|
9,120 |
|
|
Net cash provided by operating activities |
|
10,657,577 |
|
|
20,591,716 |
|
|
30,424,497 |
|
|
22,068,903 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from the issuance of common shares |
|
361,973 |
|
|
22,567,985 |
|
|
669,360 |
|
|
22,608,369 |
|
|
|
Convertible debenture interest payment |
|
(1,097,992 |
) |
|
(1,099,780 |
) |
|
(1,097,992 |
) |
|
(1,099,780 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
(736,019 |
) |
|
21,468,205 |
|
|
(428,632 |
) |
|
21,508,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Resource property expenditures |
|
(5,377,472 |
) |
|
(5,710,312 |
) |
|
(13,493,375 |
) |
|
(10,795,134 |
) |
|
Investments in associate |
|
- |
|
|
(10,000,000 |
) |
|
- |
|
|
(10,000,000 |
) |
|
Purchase of investments |
|
- |
|
|
- |
|
|
(157,165 |
) |
|
(148,054 |
) |
|
Purchase of property and equipment |
|
(101,700 |
) |
|
- |
|
|
(132,020 |
) |
|
(6,105 |
) |
|
Reclamation / environmental bonds |
|
- |
|
|
- |
|
|
- |
|
|
(3,407 |
) |
|
Purchase of treasury stock |
|
(6,610,331 |
) |
|
- |
|
|
(6,610,331 |
) |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
(12,089,503 |
) |
|
(15,710,312 |
) |
|
(20,392,891 |
) |
|
(20,952,700 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in cash and equivalents for the period |
|
(2,167,945 |
) |
|
26,349,609 |
|
|
9,602,974 |
|
|
22,624,792 |
|
Cash and equivalents, beginning of period |
|
97,897,981 |
|
|
25,374,527 |
|
|
86,127,062 |
|
|
29,099,344 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and equivalents, end of period |
$ |
95,730,036 |
|
$ |
51,724,136 |
|
$ |
95,730,036 |
|
$ |
51,724,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERNATIONAL MINERALS CORPORATION |
|
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY |
|
(Expressed in United States dollars, except share amounts) |
|
DECEMBER 31, 2011 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Capital |
|
|
Number of shares |
|
Share capital |
|
Reserves for share based payments |
|
Equity component of convertible debt |
|
Equity gain on carried interest |
|
Retained earnings |
|
Total |
|
Non-controlling interest |
|
Total equity |
|
Balance July 1, 2010 |
115,242,581 |
|
$ |
217,204,514 |
|
$ |
7,100,512 |
|
$ |
4,945,008 |
|
$ |
- |
|
$ |
2,666,515 |
|
$ |
231,916,549 |
|
$ |
6,776,100 |
|
$ |
238,692,649 |
|
Issued on exercise of options |
592,500 |
|
|
3,961,328 |
|
|
(1,319,104 |
) |
|
- |
|
|
- |
|
|
- |
|
|
2,642,224 |
|
|
- |
|
|
2,642,224 |
|
Issued on private placement |
3,655,746 |
|
|
20,000,000 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
20,000,000 |
|
|
- |
|
|
20,000,000 |
|
Share issuance costs |
- |
|
|
(33,856 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(33,856 |
) |
|
- |
|
|
(33,856 |
) |
Stock-based compensation |
- |
|
|
- |
|
|
317,908 |
|
|
- |
|
|
- |
|
|
- |
|
|
317,908 |
|
|
- |
|
|
317,908 |
|
Inmaculada contribution loss |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,421,000 |
) |
|
(1,421,000 |
) |
|
1,421,000 |
|
|
- |
|
Sale of controlling interest in Quellopata |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(8,197,100 |
) |
|
(8,197,100 |
) |
Net income for the period |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
26,582,052 |
|
|
26,582,052 |
|
|
- |
|
|
26,582,052 |
|
Balance December 31, 2010 |
119,490,827 |
|
$ |
241,131,986 |
|
$ |
6,099,316 |
|
$ |
4,945,008 |
|
|
- |
|
$ |
27,827,567 |
|
$ |
280,003,877 |
|
$ |
- |
|
$ |
280,003,877 |
|
Issued on conversion of debentures |
2,616 |
|
|
18,570 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
18,570 |
|
|
- |
|
|
18,570 |
|
Issued on exercise of options |
804,120 |
|
|
4,110,139 |
|
|
(1,356,470 |
) |
|
- |
|
|
- |
|
|
- |
|
|
2,753,669 |
|
|
- |
|
|
2,753,669 |
|
Stock-based compensation |
- |
|
|
- |
|
|
31,985 |
|
|
- |
|
|
- |
|
|
- |
|
|
31,985 |
|
|
- |
|
|
31,985 |
|
Net income for the period |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
34,236,355 |
|
|
34,236,355 |
|
|
- |
|
|
34,236,355 |
|
Balance June 30, 2011 |
120,297,563 |
|
$ |
245,260,695 |
|
$ |
4,774,831 |
|
$ |
4,945,008 |
|
|
- |
|
$ |
62,063,922 |
|
$ |
317,044,456 |
|
$ |
- |
|
$ |
317,044,456 |
|
Issued on conversion of debentures |
5,813 |
|
|
40,425 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
40,425 |
|
|
- |
|
|
40,425 |
|
Issued on exercise of options |
179,500 |
|
|
919,853 |
|
|
(250,493 |
) |
|
- |
|
|
- |
|
|
- |
|
|
669,360 |
|
|
- |
|
|
669,360 |
|
Purchase of treasury stock |
- |
|
|
(6,610,331 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(6,610,331 |
) |
|
- |
|
|
(6,610,331 |
) |
Stock-based compensation |
- |
|
|
- |
|
|
174,739 |
|
|
- |
|
|
- |
|
|
- |
|
|
174,739 |
|
|
- |
|
|
174,739 |
|
Equity gain on carried interest |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
7,400,000 |
|
|
- |
|
|
7,400,000 |
|
|
- |
|
|
7,400,000 |
|
Net income for the period |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
26,347,564 |
|
|
26,347,564 |
|
|
- |
|
|
26,347,564 |
|
Balance at December 31, 2011 |
120,482,876 |
|
$ |
239,610,642 |
|
$ |
4,699,078 |
|
$ |
4,945,008 |
|
$ |
7,400,000 |
|
$ |
88,411,485 |
|
$ |
345,066,213 |
|
$ |
- |
|
$ |
345,066,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For additional information, contact:
In North America Paul Durham VP Corporate Relations Tel: +1 480 483 9932
In Europe Oliver Holzer Marketing Consultant +41 44 853 00 47
Or email us at: Email Contact Internet Site: http://www.intlminerals.com | |