Goldcorp Inc. | ||
(Translation of registrants name into English) | ||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
GOLDCORP INC. |
||||
By: | /s/ Anna M. Tudela | |||
Name: | Anna M. Tudela | |||
Title: | Director, Legal and Assistant Corporate Secretary | |||
Date: August 10, 2006
| Net earnings nearly doubled to $190.4 million ($0.50 per share), compared with $98.0 million ($0.30 per share) in 2005. Adjusted for certain non-cash items (1), net earnings amounted to $136.9 million ($0.36 per share) for the quarter. | ||
| Operating cash flows increased 46% to $240.1 million ($0.63 per share), compared with $163.9 million ($0.50 per share) in 2005. | ||
| On May 12, 2006, Goldcorp closed on the agreement with Barrick Gold Corporation (Barrick) to acquire Placer Dome Incs (Placer Domes) Canadian operations and other assets for cash of approximately $1.6 billion. These operations are included in Goldcorps operating results for the period from May 12, 2006 to June 30, 2006. | ||
| Gold production increased 35% to 378,500 ounces, compared with 281,000 ounces in 2005. | ||
| Gold sales were 398,700 ounces, compared with 267,400 ounces in 2005, excluding second quarter 2005 gold sales of 275,700 ounces of gold bullion inventory. | ||
| Total cash costs were minus $123 per ounce (net of by-product copper and silver credits) (2005: $52 per ounce) (2) . | ||
| Dividends paid during the quarter of $17.4 million. | ||
| On June 9, 2006, Goldcorp closed on the early warrant exercise transaction. Proceeds received during the quarter were approximately $455 million, which were subsequently used to repay credit facilities drawn down to fund the acquisition of Placer Dome assets. |
(1) | Non-cash items include $61 million related to the dilution gain realized on the Silver Wheaton C$200 million public offering to non-controlling interests and $7.6 million, net of tax, non-hedge derivative loss. | ||||
(2) | The Company has included a non-GAAP performance measure, total cash cost per gold ounce, throughout this document. The Company reports total cash costs on a sales basis. In the gold mining industry, this is a common performance measure but does not have any standardized meaning prescribed by GAAP, and is a non-GAAP measure. The Company follows the recommendations of the Gold Institute standard. The Company believes that, in addition to conventional measures, prepared in accordance with GAAP, certain investors use this information to evaluate the Companys performance and ability to generate cash flow. Accordingly, it is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. |
Three Months Ended | ||||||||||||||||||||||||||||||||
June 30 | March 31 | December 31 | September 30 | |||||||||||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | 2005 | 2004 | 2005 | 2004 | |||||||||||||||||||||||||
(note 1) | (note 2) | |||||||||||||||||||||||||||||||
Revenues |
$ | 491,500 | $ | 301,600 | $ | 286,300 | $ | 122,800 | $ | 268,300 | $ | 51,800 | $ | 203,700 | $ | 50,400 | ||||||||||||||||
Gold produced (ounces) |
378,500 | 281,000 | 295,100 | 275,400 | 296,200 | 166,300 | 283,700 | 163,800 | ||||||||||||||||||||||||
Gold sold (ounces) |
398,700 | 543,100 | 288,400 | 217,500 | 307,300 | 113,800 | 276,700 | 112,800 | ||||||||||||||||||||||||
Average realized gold price
(per ounce) |
$ | 620 | $ | 432 | $ | 560 | $ | 430 | $ | 492 | $ | 432 | $ | 444 | $ | 399 | ||||||||||||||||
Average London spot gold
price
(per ounce) |
$ | 627 | $ | 427 | $ | 554 | $ | 427 | $ | 484 | $ | 434 | $ | 440 | $ | 401 | ||||||||||||||||
Earnings from operations |
$ | 225,300 | $ | 162,400 | $ | 143,900 | $ | 53,700 | $ | 116,000 | $ | 20,100 | $ | 87,000 | $ | 22,800 | ||||||||||||||||
Net earnings |
$ | 190,400 | $ | 98,000 | $ | 92,400 | $ | 29,500 | $ | 101,700 | $ | 14,900 | $ | 56,500 | $ | 9,900 | ||||||||||||||||
Earnings per share |
||||||||||||||||||||||||||||||||
Basic |
$ | 0.50 | $ | 0.30 | $ | 0.27 | $ | 0.12 | $ | 0.30 | $ | 0.08 | $ | 0.17 | $ | 0.05 | ||||||||||||||||
Diluted |
$ | 0.49 | $ | 0.28 | $ | 0.24 | $ | 0.11 | $ | 0.27 | $ | 0.08 | $ | 0.15 | $ | 0.05 | ||||||||||||||||
Cash flow from operating
activities |
$ | 240,100 | $ | 163,900 | $ | 74,400 | $ | 80,200 | $ | 136,900 | $ | 22,400 | $ | 84,800 | $ | 22,300 | ||||||||||||||||
Total cash costs *
(per gold ounce) (note 3) |
$ | (123 | ) | $ | 52 | $ | (88 | ) | $ | 94 | $ | (73 | ) | $ | 127 | $ | 9 | $ | 121 | |||||||||||||
Dividends paid |
$ | 17,400 | $ | 15,200 | $ | 15,300 | $ | 105,300 | $ | 15,300 | $ | 8,500 | $ | 15,200 | $ | 8,500 | ||||||||||||||||
Cash and cash equivalents |
$ | 264,600 | $ | 420,800 | $ | 169,600 | $ | 339,000 | $ | 562,200 | $ | 333,400 | $ | 420,900 | $ | 315,600 | ||||||||||||||||
Total assets |
$ | 6,969,500 | $ | 3,756,000 | $ | 5,054,900 | $ | 3,309,200 | $ | 4,066,000 | $ | 701,500 | $ | 3,839,200 | $ | 648,900 |
(1) | Includes operating results of the acquired Placer Dome assets from May 12, 2006, the date of the acquisition, to June 30, 2006. | |
(2) | Includes, with the exception of net earnings, 100% of Wheatons operating results from February 15, 2005, the date of acquisition, to March 31, 2005. Net earnings include 82% of Wheatons operating results from February 15, 2005 to April 15, 2005 and 100% from April 16, 2005 onwards. | |
(3) | The calculation of total cash costs per ounce of gold for Peak and Alumbrera is net of by-product copper sales revenue, Luismin is net of by-product silver sales revenue of $3.90 per silver ounce sold to Silver Wheaton and La Coipa is net of by-product silver sales revenue at spot rates. | |
* | Non-GAAP measure |
Average | ||||||||||||||||||||||||||||
Gold | realized gold | Earnings | Total cash | |||||||||||||||||||||||||
For the three months ended | produced | Gold sold | price | (loss) from | costs | |||||||||||||||||||||||
June 30, 2006 and 2005 | Revenues | (ounces) | (ounces) | (per ounce) | operations | (per ounce) | ||||||||||||||||||||||
Red Lake (note 1) |
2006 | $ | 93,800 | 143,700 | 150,100 | $ | 623 | $ | 53,500 | $ | 180 | |||||||||||||||||
2005 | 177,000 | 142,800 | 408,500 | 33 | 129,200 | 81 | ||||||||||||||||||||||
Porcupine (note 1) |
2006 | 15,300 | 23,500 | 25,300 | 610 | 3,400 | 344 | |||||||||||||||||||||
2005 | | | | | | | ||||||||||||||||||||||
Musselwhite (note 1) |
2006 | 15,100 | 21,700 | 24,400 | 617 | 1,900 | 361 | |||||||||||||||||||||
2005 | | | | | | | ||||||||||||||||||||||
Alumbrera (note 2) |
2006 | 230,000 | 68,500 | 74,000 | 608 | 143,500 | (1,661 | ) | ||||||||||||||||||||
2005 | 65,600 | 48,900 | 47,700 | 422 | 26,300 | (442 | ) | |||||||||||||||||||||
Luismin (note 3) |
2006 | 44,100 | 53,600 | 54,900 | 629 | 13,300 | 109 | |||||||||||||||||||||
2005 | 25,600 | 41,800 | 44,000 | 427 | 3,300 | 115 | ||||||||||||||||||||||
Peak (note 4) |
2006 | 22,900 | 25,500 | 26,300 | 631 | 7,100 | 193 | |||||||||||||||||||||
2005 | 12,300 | 31,100 | 27,200 | 442 | 2,100 | 246 | ||||||||||||||||||||||
Amapari |
2006 | 12,300 | 18,900 | 19,700 | 630 | (6,700 | ) | 572 | ||||||||||||||||||||
2005 | | | | | | | ||||||||||||||||||||||
La Coipa (notes 1, 5) |
2006 | 10,400 | 7,600 | 9,200 | 612 | (1,500 | ) | 197 | ||||||||||||||||||||
2005 | | | | | | | ||||||||||||||||||||||
Wharf |
2006 | 9,700 | 15,500 | 14,800 | 618 | 1,800 | 343 | |||||||||||||||||||||
2005 | 7,000 | 16,400 | 15,700 | 429 | 600 | 291 | ||||||||||||||||||||||
Silver Wheaton |
2006 | 47,400 | | | | 24,400 | | |||||||||||||||||||||
2005 | 19,200 | | | | 6,600 | | ||||||||||||||||||||||
Corporate and Eliminations (note 1) |
2006 | (9,500 | ) | | | | (15,400 | ) | | |||||||||||||||||||
2005 | (5,100 | ) | | | | (5,700 | ) | | ||||||||||||||||||||
Total |
2006 | $ | 491,500 | 378,500 | 398,700 | $ | 620 | $ | 225,300 | $ | (123 | ) | ||||||||||||||||
2005 | 301,600 | 281,000 | 543,100 | 432 | 162,400 | 52 |
(1) | Includes operating results of the acquired Placer Dome assets from May 12, 2006, the date of acquisition, to June 30, 2006. | |
(2) | Includes Goldcorps 37.5% share of the results of Alumbrera. The calculation of total cash costs per ounce of gold for Alumbrera is net of by-product copper sales revenue. | |
(3) | All Luismin silver is sold to Silver Wheaton at a price of $3.90 per ounce. The calculation of total cash costs per ounce of gold is net of by-product silver sales revenue. | |
(4) | The calculation of total cash costs per ounce of gold at Peak is net of by-product copper sales revenue. | |
(5) | Includes Goldcorps 50% share of the results of La Coipa from May 12, 2006. The calculation of total cash costs per ounce of gold for La Coipa is net of by-product silver sales revenue from May 12, 2006 to June 30, 2006. |
Average | ||||||||||||||||||||||||||||
Gold | realized gold | Earnings | Total cash | |||||||||||||||||||||||||
For the six months ended | produced | Gold sold | price | (loss) from | costs | |||||||||||||||||||||||
June 30, 2006 and 2005 | Revenues | (ounces) | (ounces) | (per ounce) | operations | (per ounce) | ||||||||||||||||||||||
Red Lake (note 1) |
2006 | $ | 161,200 | 265,000 | 270,800 | $ | 594 | $ | 97,800 | $ | 157 | |||||||||||||||||
2005 | 232,900 | 341,300 | 535,900 | 432 | 168,300 | 81 | ||||||||||||||||||||||
Porcupine (note 1) |
2006 | 15,300 | 23,500 | 25,300 | 610 | 3,400 | 344 | |||||||||||||||||||||
2005 | | | | | | | ||||||||||||||||||||||
Musselwhite (note 1) |
2006 | 15,100 | 21,700 | 24,400 | 617 | 1,900 | 361 | |||||||||||||||||||||
2005 | | | | | | | ||||||||||||||||||||||
Alumbrera (notes 2, 3) |
2006 | 354,900 | 130,800 | 125,500 | 595 | 221,900 | (1,517 | ) | ||||||||||||||||||||
2005 | 86,800 | 72,600 | 62,900 | 429 | 35,300 | (431 | ) | |||||||||||||||||||||
Luismin (notes 2, 4) |
2006 | 78,300 | 101,400 | 101,400 | 595 | 22,300 | 113 | |||||||||||||||||||||
2005 | 39,400 | 62,200 | 67,300 | 428 | 6,700 | 103 | ||||||||||||||||||||||
Peak (notes 2, 5) |
2006 | 45,500 | 58,900 | 61,600 | 589 | 14,200 | 192 | |||||||||||||||||||||
2005 | 20,400 | 46,200 | 44,500 | 435 | 3,800 | 256 | ||||||||||||||||||||||
Amapari |
2006 | 24,900 | 39,300 | 42,300 | 590 | (9,700 | ) | 514 | ||||||||||||||||||||
2005 | | | | | | | ||||||||||||||||||||||
La Coipa (notes 1, 6) |
2006 | 10,400 | 7,600 | 9,200 | 612 | (1,500 | ) | 197 | ||||||||||||||||||||
2005 | | | | | | | ||||||||||||||||||||||
Wharf |
2006 | 17,000 | 25,400 | 26,600 | 592 | 3,800 | 331 | |||||||||||||||||||||
2005 | 22,000 | 34,100 | 50,000 | 430 | 2,700 | 284 | ||||||||||||||||||||||
Silver Wheaton (note 2) |
2006 | 73,100 | | | | 35,700 | | |||||||||||||||||||||
2005 | 30,100 | | | | 10,500 | | ||||||||||||||||||||||
Corporate and Eliminations (notes 1, 2) |
2006 | (18,000 | ) | | | | (20,500 | ) | | |||||||||||||||||||
2005 | (7,100 | ) | | | | (11,200 | ) | | ||||||||||||||||||||
Total |
2006 | $ | 777,700 | 673,600 | 687,100 | $ | 595 | $ | 369,300 | $ | (108 | ) | ||||||||||||||||
2005 | 424,500 | 556,400 | 760,600 | 431 | 216,100 | 64 |
(1) | Includes operating results of the acquired Placer Dome assets from May 12, 2006, the date of acquisition, to June 30, 2006. | |
(2) | Includes 100% of Wheaton operating results for the period subsequent to February 14, 2005, the date of acquisition. | |
(3) | Includes Goldcorps 37.5% share of the results of Alumbrera. The calculation of total cash costs per ounce of gold for Alumbrera is net of by-product copper sales revenue. | |
(4) | All Luismin silver is sold to Silver Wheaton at a price of $3.90 per ounce. The calculation of total cash costs per ounce of gold is net of by-product silver sales revenue. | |
(5) | The calculation of total cash costs per ounce of gold at Peak is net of by-product copper sales revenue. | |
(6) | Includes Goldcorps 50% share of the results of La Coipa since May 12, 2006. The calculation of total cash costs per ounce of gold for La Coipa is a co-product cash costs. |
Three Months Ended | |||||||||||||||||||||||||||
June 30 | June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | ||||||||||||||||||||||
Operating Data (note 2) | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | |||||||||||||||||||||
(six weeks) | (full quarter) | ||||||||||||||||||||||||||
(note 1) | |||||||||||||||||||||||||||
Tonnes of ore milled |
137,100 | 191,900 | 184,700 | 173,800 | 159,000 | 165,600 | |||||||||||||||||||||
Average mill head grade (grams/tonne) |
34 | 29 | 29 | 32 | 36 | 40 | |||||||||||||||||||||
Average recovery rate (%) |
96 | % | 97 | % | 97 | % | 97 | % | 97 | % | 97 | % | |||||||||||||||
Gold produced (ounces) |
143,700 | 167,600 | 170,100 | 170,600 | 197,000 | 200,000 | |||||||||||||||||||||
Gold sold (ounces) |
150,100 | 172,400 | 168,900 | 180,000 | 187,900 | 473,700 | |||||||||||||||||||||
Average realized gold price (per ounce) |
$ | 623 | $ | 625 | $ | 560 | $ | 489 | $ | 445 | $ | 433 | |||||||||||||||
Total cash costs (per ounce) |
$ | 180 | $ | 183 | $ | 181 | $ | 193 | $ | 154 | $ | 107 | |||||||||||||||
Financial Data |
|||||||||||||||||||||||||||
Revenues |
$ | 93,800 | $ | 107,800 | $ | 94,600 | $ | 88,100 | $ | 83,700 | $ | 205,000 | |||||||||||||||
Earnings from operations |
$ | 53,500 | $ | 52,100 | $ | 36,700 | $ | 39,600 | $ | 33,300 | $ | 123,000 |
(1) | Campbell mine operations are included in Goldcorps operating results for the period subsequent to May 12, 2006, the date of acquisition of a number of Placer Dome assets. The six week column includes 100% Red Lake mine results for the quarter plus Campbell mine results from May 12, 2006 through to June 30, 2006. | |
(2) | Operating results for all comparative purpose have been combined for presentation purposes for the previously separate Red Lake and Campbell mines. The combined mines will be presented as one mine going forward. |
Three Months Ended | |||||||||||||||||||||||||||
June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | |||||||||||||||||||||||
Operating Data (note 1) | 2006 | June 30 2006 | 2006 | 2005 | 2005 | 2005 | |||||||||||||||||||||
(six weeks) | (full quarter) | ||||||||||||||||||||||||||
Tonnes of ore milled |
304,900 | 554,700 | 508,500 | 543,200 | 526,700 | 557,700 | |||||||||||||||||||||
Average mill head grade (grams/tonne) |
2.59 | 2.57 | 2.17 | 2.77 | 2.82 | 3.12 | |||||||||||||||||||||
Average recovery rate (%) |
94 | % | 90 | % | 90 | % | 92 | % | 93 | % | 94 | % | |||||||||||||||
Gold produced (ounces) |
23,500 | 41,300 | 31,400 | 42,000 | 40,300 | 53,600 | |||||||||||||||||||||
Gold sold (ounces) |
25,300 | 42,000 | 33,400 | 39,500 | 47,500 | 48,700 | |||||||||||||||||||||
Average realized gold price (per ounce) |
$ | 610 | $ | 616 | $ | 554 | $ | 486 | $ | 440 | $ | 429 | |||||||||||||||
Total cash costs (per ounce) |
$ | 344 | $ | 361 | $ | 434 | $ | 348 | $ | 340 | $ | 232 | |||||||||||||||
Financial Data |
|||||||||||||||||||||||||||
Revenues |
$ | 15,300 | $ | 26,000 | $ | 18,500 | $ | 19,200 | $ | 20,900 | $ | 20,900 | |||||||||||||||
Earnings from operations |
$ | 3,400 | $ | 4,400 | $ | (800 | ) | $ | (7,400 | ) | $ | (1,100 | ) | $ | 3,400 |
(1) | Porcupines operations are included in Goldcorps operating results for the period subsequent to May 12, 2006, the date of acquisition of a number of Placer Dome assets. Other prior period results are shown for comparative purpose only. |
Three Months Ended | |||||||||||||||||||||||||||
June 30 | June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | ||||||||||||||||||||||
Operating Data (note 1) | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | |||||||||||||||||||||
(six weeks) | (full quarter) | ||||||||||||||||||||||||||
Tonnes of ore milled |
118,900 | 218,900 | 240,800 | 263,800 | 254,900 | 244,800 | |||||||||||||||||||||
Average mill head grade (grams/tonne) |
5.87 | 5.65 | 4.71 | 4.78 | 5.39 | 5.59 | |||||||||||||||||||||
Average recovery rate (%) |
97 | % | 94 | % | 91 | % | 94 | % | 95 | % | 95 | % | |||||||||||||||
Gold produced (ounces) |
21,700 | 37,600 | 33,200 | 38,600 | 44,500 | 41,400 | |||||||||||||||||||||
Gold sold (ounces) |
24,400 | 37,800 | 33,900 | 38,500 | 43,600 | 41,700 | |||||||||||||||||||||
Average realized gold price (per ounce) |
$ | 617 | $ | 618 | $ | 553 | $ | 487 | $ | 440 | $ | 429 | |||||||||||||||
Total cash costs (per ounce) |
$ | 361 | $ | 375 | $ | 417 | $ | 370 | $ | 323 | $ | 320 | |||||||||||||||
Financial Data |
|||||||||||||||||||||||||||
Revenues |
$ | 15,100 | $ | 23,400 | $ | 18,800 | $ | 18,700 | $ | 19,200 | $ | 17,900 | |||||||||||||||
Earnings from operations |
$ | 1,900 | $ | 4,500 | $ | (300 | ) | $ | | $ | 500 | $ | (400 | ) |
(1) | Musselwhites operations are included in Goldcorps operating results for the period subsequent to May 12, 2006, the date of acquisition of a number of Placer Dome assets. Other prior period results are shown for comparative purpose only. |
Three Months Ended | |||||||||||||||||||||||||||
June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | |||||||||||||||||||||||
Operating Data | 2006 | 2006 | 2005 | 2005 | 2005 | ||||||||||||||||||||||
Tonnes of ore mined |
2,550,200 | 2,366,600 | 3,308,900 | 2,527,400 | 3,442,900 | ||||||||||||||||||||||
Tonnes of waste removed |
7,363,600 | 8,059,500 | 7,667,800 | 8,188,600 | 7,535,900 | ||||||||||||||||||||||
Ratio of waste to ore |
2.9 | 3.4 | 2.3 | 3.2 | 2.2 | ||||||||||||||||||||||
Tonnes of ore milled |
3,472,600 | 3,308,600 | 3,591,800 | 3,255,900 | 3,450,000 | ||||||||||||||||||||||
Average mill head grade Gold (grams/tonne) |
0.78 | 0.76 | 0.77 | 0.60 | 0.58 | ||||||||||||||||||||||
Copper (%) |
0.61 | % | 0.63 | % | 0.65 | % | 0.57 | % | 0.56 | % | |||||||||||||||||
Average recovery rate Gold (%) |
79 | % | 77 | % | 79 | % | 77 | % | 77 | % | |||||||||||||||||
Copper (%) |
89 | % | 89 | % | 91 | % | 89 | % | 91 | % | |||||||||||||||||
Gold produced (ounces) |
68,500 | 62,300 | 71,900 | 48,100 | 48,900 | ||||||||||||||||||||||
Copper produced (thousands of pounds) |
41,800 | 40,800 | 46,800 | 36,300 | 39,000 | ||||||||||||||||||||||
Gold sold (ounces) |
74,000 | 51,500 | 69,200 | 48,200 | 47,700 | ||||||||||||||||||||||
Copper sold (thousands of pounds) |
46,700 | 33,500 | 49,500 | 38,600 | 33,900 | ||||||||||||||||||||||
Average realized price Gold (per ounce) (note 2) |
$ | 608 | $ | 577 | $ | 498 | $ | 452 | $ | 422 | |||||||||||||||||
Copper (per pound) (note 2) |
$ | 4.44 | $ | 3.25 | $ | 2.28 | $ | 1.85 | $ | 1.59 | |||||||||||||||||
Total cash costs (per ounce) (note 1) |
$ | (1,661 | ) | $ | (1,310 | ) | $ | (871 | ) | $ | (594 | ) | $ | (442 | ) | ||||||||||||
Total co-product cash costs (per ounce) |
$ | 207 | $ | 162 | $ | 150 | $ | 185 | $ | 169 | |||||||||||||||||
Financial Data |
|||||||||||||||||||||||||||
Revenues |
$ | 230,000 | $ | 125,000 | $ | 130,900 | $ | 81,500 | $ | 65,600 | |||||||||||||||||
Earnings from operations |
$ | 143,500 | $ | 78,400 | $ | 63,100 | $ | 36,000 | $ | 26,300 |
(1) | The calculation of total cash costs per ounce of gold for Alumbrera is net of by-product copper sales revenue. If copper sales were treated as a co-product, average total cash costs at Alumbrera for the three months ended June 30, 2006 would be $207 per ounce of gold and $1.49 per pound of copper (June 30, 2005 $169 per ounce of gold and $0.73 per pound of copper). | |
(2) | The realized metal prices are different to spot prices, due to price adjustments on sales receivables in the highly variable price environment. |
Three Months Ended | ||||||||||||||||||||
June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | ||||||||||||||||
Operating Data | 2006 | 2006 | 2005 | 2005 | 2005 | |||||||||||||||
Tonnes of ore milled |
267,400 | 255,800 | 250,600 | 244,100 | 218,700 | |||||||||||||||
Average mill head grade Gold (grams/tonne) |
6.61 | 6.18 | 5.57 | 5.55 | 6.23 | |||||||||||||||
Silver (grams/tonne) |
358 | 348 | 298 | 332 | 362 | |||||||||||||||
Average recovery rate Gold (%) |
94 | % | 94 | % | 94 | % | 94 | % | 95 | % | ||||||||||
Silver (%) |
89 | % | 87 | % | 88 | % | 88 | % | 91 | % | ||||||||||
Gold produced (ounces) |
53,600 | 47,800 | 42,100 | 41,000 | 41,800 | |||||||||||||||
Silver produced (ounces) |
2,388,400 | 2,191,900 | 1,855,700 | 2,005,700 | 1,974,400 | |||||||||||||||
Gold sold (ounces) |
54,900 | 46,500 | 42,200 | 39,100 | 44,000 | |||||||||||||||
Silver sold (ounces) |
2,449,100 | 2,167,900 | 1,812,300 | 2,003,800 | 1,976,400 | |||||||||||||||
Average realized price Gold (per ounce) |
$ | 629 | $ | 554 | $ | 486 | $ | 440 | $ | 427 | ||||||||||
Silver (per ounce) |
$ | 3.90 | $ | 3.90 | $ | 3.90 | $ | 3.90 | $ | 3.90 | ||||||||||
Total cash costs per ounce (note 1) |
$ | 109 | $ | 117 | $ | 145 | $ | 118 | $ | 115 | ||||||||||
Financial Data |
||||||||||||||||||||
Revenues |
$ | 44,100 | $ | 34,200 | $ | 27,000 | $ | 24,300 | $ | 25,600 | ||||||||||
Earnings from operations |
$ | 13,300 | $ | 9,000 | $ | 6,700 | $ | 4,500 | $ | 3,300 |
(1) | The calculation of total cash costs per ounce of gold is net of by-product silver sales revenue of $3.90 per silver ounce. |
Three Months Ended | ||||||||
June 30 | Mar 31 | |||||||
Operating Data | 2006 | 2006 | ||||||
Tonnes of ore mined |
548,100 | 362,400 | ||||||
Tonnes of waste removed |
3,220,900 | 3,074,600 | ||||||
Ratio of waste to ore |
5.9 | 8.5 | ||||||
Tonnes of ore processed |
475,600 | 302,400 | ||||||
Average grade of gold processed (grams/tonne) |
2.00 | 2.03 | ||||||
Average recovery rate (%) (note 1) |
68 | % | 66 | % | ||||
Gold produced (ounces) (note 2) |
18,900 | 20,400 | ||||||
Gold sold (ounces) |
19,700 | 22,600 | ||||||
Average realized gold price (per ounce) |
$ | 630 | $ | 556 | ||||
Total cash costs (per ounce) |
$ | 572 | $ | 464 | ||||
Financial Data |
||||||||
Revenues |
$ | 12,300 | $ | 12,600 | ||||
Loss from operations |
$ | (6,700 | ) | $ | (3,000 | ) |
(1) | Gold recovery is determined when the individual leach pads are reclaimed and production is reconciled. | |
(2) | Tonnes of ore processed each quarter do not necessarily correlate to ounces produced during the quarter, as there is a time delay between placing tonnes on the leach pad and pouring ounces of gold. |
Three Months Ended | ||||||||||||||||||||||||
June 30 | June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | |||||||||||||||||||
Operating Data (note 1) | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | ||||||||||||||||||
(six weeks) | (full quarter) | |||||||||||||||||||||||
Tonnes of ore milled |
383,000 | 738,000 | 788,800 | 845,600 | 758,000 | 793,200 | ||||||||||||||||||
Average mill head grade Gold (grams/tonne) |
0.84 | 0.82 | 1.19 | 1.10 | 1.00 | 0.95 | ||||||||||||||||||
Silver (grams/tonne) |
61 | 54 | 58 | 43 | 45 | 45 | ||||||||||||||||||
Average recovery rate Gold (%) |
81 | % | 83 | % | 83 | % | 82 | % | 79 | % | 80 | % | ||||||||||||
Silver (%) |
62 | % | 63 | % | 52 | % | 55 | % | 46 | % | 54 | % | ||||||||||||
Gold produced (ounces) |
7,600 | 16,600 | 25,100 | 23,500 | 19,400 | 19,300 | ||||||||||||||||||
Silver produced (ounces) |
365,100 | 814,900 | 769,500 | 628,900 | 514,200 | 659,800 | ||||||||||||||||||
Gold sold (ounces) |
9,200 | 18,300 | 27,000 | 22,900 | 18,900 | 21,500 | ||||||||||||||||||
Silver sold (ounces) |
410,000 | 762,500 | 751,700 | 593,300 | 589,000 | 704,300 | ||||||||||||||||||
Average realized price Gold (per ounce) |
$ | 612 | $ | 629 | $ | 558 | $ | 489 | $ | 439 | $ | 427 | ||||||||||||
Silver (per ounce) |
$ | 11.33 | $ | 12.34 | $ | 10.04 | $ | 8.12 | $ | 7.01 | $ | 7.11 | ||||||||||||
Total cash costs per ounce (note 2) |
$ | 197 | $ | 44 | $ | 194 | $ | 262 | $ | 343 | $ | 192 | ||||||||||||
Financial Data |
||||||||||||||||||||||||
Revenues |
$ | 10,400 | $ | 21,000 | $ | 22,600 | $ | 16,000 | $ | 12,400 | $ | 14,200 | ||||||||||||
Earnings (loss) from operations |
$ | (1,500 | ) | $ | 4,300 | $ | 7,300 | $ | 2,300 | $ | (300 | ) | $ | 3,200 |
(1) | La Coipas operations are included in Goldcorps operating results for the period subsequent to May 12, 2006, the date of acquisition of certain Placer assets. Other prior period results are shown for comparative purposes only. | |
(2) | The calculation of total cash costs per ounce of gold is net of by-product silver sales revenue. If the silver sales were treated as a co-product, average total cash costs at La Coipa for the three months ended June 30, 2006, would be $305 per ounce of gold. |
Three Months Ended | ||||||||||||||||||||
June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | ||||||||||||||||
Operating Data | 2006 | 2006 | 2005 | 2005 | 2005 | |||||||||||||||
Tonnes of ore milled |
180,700 | 173,700 | 176,600 | 148,700 | 165,200 | |||||||||||||||
Average mill head grade Gold (grams/tonne) |
4.90 | 6.61 | 8.26 | 6.94 | 6.67 | |||||||||||||||
Copper (%) |
0.61 | % | 0.70 | % | 0.65 | % | 0.46 | % | 0.28 | % | ||||||||||
Average recovery rate Gold (%) |
90 | % | 90 | % | 93 | % | 89 | % | 88 | % | ||||||||||
Copper (%) |
79 | % | 80 | % | 84 | % | 71 | % | 60 | % | ||||||||||
Gold produced (ounces) |
25,500 | 33,400 | 43,600 | 29,700 | 31,100 | |||||||||||||||
Copper produced (thousands of pounds) |
1,907 | 2,131 | 2,111 | 1,065 | 579 | |||||||||||||||
Gold sold (ounces) |
26,300 | 35,300 | 50,000 | 26,200 | 27,200 | |||||||||||||||
Copper sold (thousands of pounds) |
2,114 | 1,915 | 1,826 | 734 | 505 | |||||||||||||||
Average realized price Gold (per ounce) |
$ | 631 | $ | 558 | $ | 493 | $ | 449 | $ | 442 | ||||||||||
Copper (per pound) |
$ | 3.66 | $ | 2.21 | $ | 1.88 | $ | 1.71 | $ | 1.53 | ||||||||||
Total cash costs (per ounce) (note 1) |
$ | 193 | $ | 192 | $ | 192 | $ | 241 | $ | 246 | ||||||||||
Financial Data |
||||||||||||||||||||
Revenues |
$ | 22,900 | $ | 22,600 | $ | 27,000 | $ | 11,500 | $ | 12,300 | ||||||||||
Earnings from operations |
$ | 7,100 | $ | 7,100 | $ | 11,300 | $ | 1,900 | $ | 2,100 |
(1) | The calculation of total cash costs per ounce of gold is net of by-product copper sales revenue. If the copper sales were treated as a co-product, average total cash costs at Peak for the three months ended June 30, 2006, would be $336 per ounce of gold and $2.48 per pound of copper. |
Three Months Ended | ||||||||||||||||||||
June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | ||||||||||||||||
Operating Data | 2006 | 2006 | 2005 | 2005 | 2005 | |||||||||||||||
Tonnes of ore mined |
729,100 | 701,700 | 775,600 | 755,500 | 584,300 | |||||||||||||||
Tonnes of ore processed |
715,300 | 787,900 | 644,300 | 773,900 | 561,100 | |||||||||||||||
Average grade of gold processed (grams/tonne) |
1.04 | 1.01 | 0.95 | 1.04 | 0.99 | |||||||||||||||
Average recovery rate (%) |
75 | % | 75 | % | 75 | % | 75 | % | 75 | % | ||||||||||
Gold produced (ounces) (note 1) |
15,500 | 9,900 | 17,200 | 11,200 | 16,400 | |||||||||||||||
Gold sold (ounces) |
14,800 | 11,800 | 15,500 | 15,300 | 15,700 | |||||||||||||||
Average realized gold price (per ounce) |
$ | 618 | $ | 559 | $ | 497 | $ | 444 | $ | 429 | ||||||||||
Total cash costs (per ounce) |
$ | 343 | $ | 315 | $ | 366 | $ | 307 | $ | 291 | ||||||||||
Financial Data |
||||||||||||||||||||
Revenues |
$ | 9,700 | $ | 7,300 | $ | 8,200 | $ | 7,000 | $ | 7,000 | ||||||||||
Earnings from operations |
$ | 1,800 | $ | 1,900 | $ | 800 | $ | 500 | $ | 600 |
(1) | Tonnes of ore processed do not correlate directly to ounces produced during the quarter as there is a time delay between placing ore on the leach pad and producing gold. |
Three Months Ended | ||||||||||||||||||||
June 30 | Mar 31 | Dec 31 | Sep 30 | June 30 | ||||||||||||||||
Operating Data | 2006 | 2006 | 2005 | 2005 | 2005 | |||||||||||||||
Ounces of silver sold Luismin |
2,447,500 | 2,171,000 | 1,820,100 | 2,003,800 | 2,088,000 | |||||||||||||||
Zinkgruvan |
482,900 | 501,000 | 356,600 | 531,000 | 580,400 | |||||||||||||||
Yauliyacu |
875,000 | | | | | |||||||||||||||
Total |
3,805,400 | 2,672,000 | 2,176,700 | 2,534,800 | 2,668,400 | |||||||||||||||
Average realized silver price (per ounce) |
$ | 12.46 | $ | 9.62 | $ | 8.03 | $ | 7.13 | $ | 7.22 | ||||||||||
Total cash costs (per silver ounce) |
$ | 3.90 | $ | 3.90 | $ | 3.90 | $ | 3.90 | $ | 3.90 | ||||||||||
Financial Data |
||||||||||||||||||||
Revenues |
$ | 47,400 | $ | 25,700 | $ | 17,400 | $ | 18,100 | $ | 19,300 | ||||||||||
Earnings from operations |
$ | 24,400 | $ | 11,300 | $ | 5,700 | $ | 5,100 | $ | 5,400 |
- continuing with the confirmatory drilling already in progress, | |||
- exploring the strike extent of the ore-body at both ends, and | |||
- exploring the depth potential of the Roberto Zone. |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | June 30 | June 30 | |||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Depreciation and depletion |
$ | 73,161 | $ | 40,313 | $ | 118,928 | $ | 57,892 | ||||||||
Corporate administration |
10,679 | 6,784 | 19,227 | 10,792 | ||||||||||||
Exploration |
6,327 | 2,493 | 10,247 | 4,010 |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | June 30 | June 30 | |||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Interest and other income |
$ | 6,606 | $ | 2,552 | $ | 9,636 | $ | 5,465 | ||||||||
Interest and finance fees |
(11,773 | ) | (61 | ) | (13,008 | ) | (108 | ) | ||||||||
Stock option expense |
(5,800 | ) | (2,156 | ) | (9,199 | ) | (7,476 | ) | ||||||||
Loss on foreign exchange |
(1,089 | ) | (2,150 | ) | (1,304 | ) | (3,353 | ) | ||||||||
Non-hedge derivative loss |
(11,780 | ) | | (11,780 | ) | | ||||||||||
Gain on marketable securities, net |
(167 | ) | (1,147 | ) | 2,388 | 1,444 | ||||||||||
Dilution gain |
61,095 | | 61,095 | | ||||||||||||
Corporate transaction costs |
| (540 | ) | | (3,439 | ) | ||||||||||
$ | 37,092 | $ | (3,502 | ) | $ | 37,828 | $ | (7,467 | ) | |||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | June 30 | June 30 | |||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Operating expenses per financial statements |
$ | 175,980 | $ | 89,605 | $ | 260,065 | $ | 135,655 | ||||||||
Industrial minerals operating expense |
| (2,644 | ) | | (5,802 | ) | ||||||||||
Treatment and refining charges on concentrate sales |
26,005 | 10,371 | 41,989 | 15,070 | ||||||||||||
By-product silver and copper sales, and other |
(237,523 | ) | (66,338 | ) | (362,970 | ) | (92,218 | ) | ||||||||
Non-cash adjustments |
(13,467 | ) | (2,540 | ) | (13,574 | ) | (3,727 | ) | ||||||||
Total cash costs |
$ | (49,005 | ) | $ | 28,454 | $ | (74,490 | ) | $ | 48,978 | ||||||
Divided by gold ounces sold |
398,700 | 543,100 | 687,100 | 760,600 | ||||||||||||
Total cash costs per ounce |
$ | (123 | ) | $ | 52 | $ | (108 | ) | $ | 64 | ||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||
June 30 | June 30 | June 30 | June 30 | |||||||||||||||||
Note | 2006 | 2005 | 2006 | 2005 | ||||||||||||||||
Revenues |
$ | 491,484 | $ | 301,605 | $ | 777,741 | $ | 424,455 | ||||||||||||
Operating expenses |
175,980 | 89,605 | 260,065 | 135,655 | ||||||||||||||||
Depreciation and depletion |
73,161 | 40,313 | 118,928 | 57,892 | ||||||||||||||||
Earnings from mine operations |
242,343 | 171,687 | 398,748 | 230,908 | ||||||||||||||||
Corporate administration |
10,679 | 6,784 | 19,227 | 10,792 | ||||||||||||||||
Exploration |
6,327 | 2,493 | 10,247 | 4,010 | ||||||||||||||||
Earnings from operations |
225,337 | 162,410 | 369,274 | 216,106 | ||||||||||||||||
Other income (expense) |
||||||||||||||||||||
Interest and other income |
6,606 | 2,552 | 9,636 | 5,465 | ||||||||||||||||
Interest and finance fees |
(11,773 | ) | (61 | ) | (13,008 | ) | (108 | ) | ||||||||||||
Stock option expense |
10 | (5,800 | ) | (2,156 | ) | (9,199 | ) | (7,476 | ) | |||||||||||
Loss on foreign exchange |
(1,089 | ) | (2,150 | ) | (1,304 | ) | (3,353 | ) | ||||||||||||
Non-hedge derivative loss |
8 | (11,780 | ) | | (11,780 | ) | | |||||||||||||
Gain (loss) on marketable securities |
(167 | ) | (1,147 | ) | 2,388 | 1,444 | ||||||||||||||
Dilution gain |
9 | 61,095 | | 61,095 | | |||||||||||||||
Corporate transaction costs |
| (540 | ) | | (3,439 | ) | ||||||||||||||
37,092 | (3,502 | ) | 37,828 | (7,467 | ) | |||||||||||||||
Earnings before taxes and non-controlling interests |
262,429 | 158,908 | 407,102 | 208,639 | ||||||||||||||||
Income and mining taxes |
(61,482 | ) | (57,677 | ) | (108,089 | ) | (73,714 | ) | ||||||||||||
Non-controlling interests |
9 | (10,538 | ) | (3,201 | ) | (16,203 | ) | (7,406 | ) | |||||||||||
Net earnings |
$ | 190,409 | $ | 98,030 | $ | 282,810 | $ | 127,519 | ||||||||||||
Earnings per share |
10 | |||||||||||||||||||
Basic |
$ | 0.50 | $ | 0.30 | $ | 0.78 | $ | 0.44 | ||||||||||||
Diluted |
0.49 | 0.28 | 0.77 | 0.40 | ||||||||||||||||
Weighted average number of shares outstanding |
||||||||||||||||||||
Basic |
381,274 | 330,114 | 361,229 | 290,335 | ||||||||||||||||
Diluted |
386,951 | 355,721 | 366,377 | 315,881 |
June 30 | December 31 | |||||||||||
Note | 2006 | 2005 | ||||||||||
Assets |
||||||||||||
Current |
||||||||||||
Cash and cash equivalents |
$ | 264,609 | $ | 562,188 | ||||||||
Marketable securities (market value: $12,132; 2005 $16,086) |
8,236 | 11,264 | ||||||||||
Accounts receivable |
150,671 | 75,160 | ||||||||||
Inventories and stockpiled ore |
121,366 | 77,182 | ||||||||||
Future income and mining taxes |
19,258 | 26,558 | ||||||||||
Income and mining taxes receivable |
2,912 | 2,774 | ||||||||||
Other |
18,526 | 17,225 | ||||||||||
585,578 | 772,351 | |||||||||||
Mining interests |
5 | 5,159,619 | 2,980,762 | |||||||||
Silver contracts |
6 | 355,051 | 74,639 | |||||||||
Goodwill |
5 | 689,579 | 142,654 | |||||||||
Long-term investments (market value: $103,365; 2005 $41,056) |
90,483 | 33,563 | ||||||||||
Stockpiled ore |
65,965 | 51,063 | ||||||||||
Other |
23,194 | 10,950 | ||||||||||
$ | 6,969,469 | $ | 4,065,982 | |||||||||
Liabilities |
||||||||||||
Current |
||||||||||||
Accounts payable and accrued liabilities |
$ | 175,847 | $ | 97,523 | ||||||||
Income and mining taxes payable |
86,650 | 93,287 | ||||||||||
Current portion of long-term debt |
7 | 100,000 | | |||||||||
Current derivative instrument liability |
8 | 6,539 | | |||||||||
369,036 | 190,810 | |||||||||||
Derivative instrument liability |
8 | 5,241 | | |||||||||
Future income and mining taxes |
1,303,836 | 728,079 | ||||||||||
Long-term debt |
7 | 750,000 | | |||||||||
Reclamation and closure cost obligations |
138,052 | 57,724 | ||||||||||
Future employee benefits and other |
8,205 | 7,005 | ||||||||||
2,574,370 | 983,618 | |||||||||||
Non-controlling interests |
9 | 253,842 | 108,601 | |||||||||
Shareholders Equity |
10 | |||||||||||
Capital stock |
3,571,208 | 2,653,751 | ||||||||||
Cumulative translation adjustment |
101,927 | 101,927 | ||||||||||
Retained earnings |
468,122 | 218,085 | ||||||||||
4,141,257 | 2,973,763 | |||||||||||
$ | 6,969,469 | $ | 4,065,982 | |||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||
June 30 | June 30 | June 30 | June 30 | |||||||||||||||||
Note | 2006 | 2005 | 2006 | 2005 | ||||||||||||||||
Operating activities |
||||||||||||||||||||
Net earnings |
$ | 190,409 | $ | 98,030 | $ | 282,810 | $ | 127,519 | ||||||||||||
Reclamation expenditures |
(2,207 | ) | (1,415 | ) | (3,469 | ) | (1,526 | ) | ||||||||||||
Items not affecting cash |
||||||||||||||||||||
Depreciation and depletion |
73,161 | 40,313 | 118,928 | 57,892 | ||||||||||||||||
Stock option expense |
5,800 | 2,156 | 9,199 | 7,476 | ||||||||||||||||
(Gain) loss on marketable securities, net |
167 | 1,147 | (2,388 | ) | (1,444 | ) | ||||||||||||||
Future income and mining taxes |
2,444 | (6,225 | ) | (754 | ) | (2,119 | ) | |||||||||||||
Future employee benefits |
604 | 1,704 | 1,213 | 2,735 | ||||||||||||||||
Non-controlling interests |
10,538 | 3,201 | 16,203 | 7,406 | ||||||||||||||||
Dilution gain |
(61,095 | ) | | (61,095 | ) | | ||||||||||||||
Non-hedge derivative loss |
11,780 | | 11,780 | | ||||||||||||||||
Other |
7,325 | 2,924 | 7,224 | 2,642 | ||||||||||||||||
Change in non-cash operating working capital |
11 | 1,195 | 22,035 | (65,176 | ) | 43,533 | ||||||||||||||
Net cash provided by operating activities |
240,121 | 163,870 | 314,475 | 244,114 | ||||||||||||||||
Investing activities |
||||||||||||||||||||
Mining interests |
12 | (96,621 | ) | (68,352 | ) | (163,377 | ) | (116,621 | ) | |||||||||||
Acquisitions |
11 | (1,347,681 | ) | (8,172 | ) | (1,606,193 | ) | 62,436 | ||||||||||||
Silver contracts |
6 | (40,000 | ) | | (285,289 | ) | | |||||||||||||
Long-term investments |
(22,746 | ) | | (56,920 | ) | | ||||||||||||||
Purchase of marketable securities |
(44 | ) | (5,268 | ) | (44 | ) | (8,205 | ) | ||||||||||||
Proceeds from sale of marketable securities |
858 | 4,801 | 6,082 | 15,479 | ||||||||||||||||
Other |
(2,026 | ) | (176 | ) | (3,987 | ) | (187 | ) | ||||||||||||
Net cash used in investing activities |
(1,508,260 | ) | (77,167 | ) | (2,109,728 | ) | (47,098 | ) | ||||||||||||
Financing activities |
||||||||||||||||||||
Long-term debt borrowings, net of repayments |
7 | 730,000 | | 850,000 | | |||||||||||||||
Debt issue costs |
(1,746 | ) | | (2,812 | ) | | ||||||||||||||
Common shares issued, net |
478,630 | 12,231 | 506,144 | 13,340 | ||||||||||||||||
Shares issued by subsidiary to non-controlling interests |
171,742 | 120 | 175,152 | 3,312 | ||||||||||||||||
Dividends paid to common shareholders |
(17,425 | ) | (15,213 | ) | (32,773 | ) | (120,518 | ) | ||||||||||||
Net cash provided by (used in) financing activities |
1,361,201 | (2,862 | ) | 1,495,711 | (103,866 | ) | ||||||||||||||
Effect of exchange rate changes on cash and cash equivalents |
1,951 | (1,964 | ) | 1,963 | (5,682 | ) | ||||||||||||||
Increase (decrease) in cash and cash equivalents |
95,013 | 81,877 | (297,579 | ) | 87,468 | |||||||||||||||
Cash and cash equivalents, beginning of period |
169,596 | 338,966 | 562,188 | 333,375 | ||||||||||||||||
Cash and cash equivalents, end of period |
$ | 264,609 | $ | 420,843 | $ | 264,609 | $ | 420,843 | ||||||||||||
Cash and cash equivalents is comprised of: |
||||||||||||||||||||
Cash |
$ | 128,631 | $ | 49,372 | ||||||||||||||||
Short-term money market investments |
135,978 | 371,471 | ||||||||||||||||||
$ | 264,609 | $ | 420,843 | |||||||||||||||||
Capital Stock | ||||||||||||||||||||||||||||||
Share | Cumulative | |||||||||||||||||||||||||||||
Common Shares | Purchase | Stock | Translation | Retained | ||||||||||||||||||||||||||
Shares | Amount | Warrants | Options | Adjustment | Earnings | Total | ||||||||||||||||||||||||
At January 1, 2005 |
189,980 | $ | 363,246 | $ | 16,110 | $ | 7,347 | $ | 107,741 | $ | 83,405 | $ | 577,849 | |||||||||||||||||
Issued pursuant to Wheaton acquisition |
143,771 | 1,887,431 | 290,839 | 30,794 | | | 2,209,064 | |||||||||||||||||||||||
Stock options exercised and
restricted share units issued |
2,556 | 32,224 | | (7,647 | ) | | | 24,577 | ||||||||||||||||||||||
Share purchase warrants exercised |
3,335 | 39,824 | (20,121 | ) | | | | 19,703 | ||||||||||||||||||||||
Fair value of stock options issued
and vested, and restricted share
units vested |
| | | 13,938 | | | 13,938 | |||||||||||||||||||||||
Share issue costs |
| (234 | ) | | | | | (234 | ) | |||||||||||||||||||||
Dividends declared |
| | | | | (151,018 | ) | (151,018 | ) | |||||||||||||||||||||
Unrealized loss on translation of
non-US dollar denominated accounts |
| | | | (5,814 | ) | | (5,814 | ) | |||||||||||||||||||||
Net earnings |
| | | | | 285,698 | 285,698 | |||||||||||||||||||||||
At December 31, 2005 |
339,642 | $ | 2,322,491 | $ | 286,828 | $ | 44,432 | $ | 101,927 | $ | 218,085 | $ | 2,973,763 | |||||||||||||||||
Issued pursuant to acquisition of
Virginia Gold Mines Inc |
19,310 | 398,332 | 3,585 | | | | 401,917 | |||||||||||||||||||||||
Stock options exercised and
restricted share units issued |
4,873 | 70,808 | | (16,091 | ) | | | 54,717 | ||||||||||||||||||||||
Share purchase warrants exercised |
54,208 | 745,343 | (287,102 | ) | | | | 458,241 | ||||||||||||||||||||||
Fair value of new warrants issued |
(38,932 | ) | 38,932 | | | | | |||||||||||||||||||||||
Fair value of stock options issued
and vested, and restricted share
units issued and vested |
| | | 7,739 | | | 7,739 | |||||||||||||||||||||||
Share issue costs |
| (5,157 | ) | | | | | (5,157 | ) | |||||||||||||||||||||
Dividends declared |
| | | | | (32,773 | ) | (32,773 | ) | |||||||||||||||||||||
Net earnings |
| | | | | 282,810 | 282,810 | |||||||||||||||||||||||
At June 30, 2006 |
418,033 | $ | 3,492,885 | $ | 42,243 | $ | 36,080 | $ | 101,927 | $ | 468,122 | $ | 4,141,257 | |||||||||||||||||
1. | DESCRIPTION OF BUSINESS AND NATURE OF OPERATIONS | |
Goldcorp Inc (Goldcorp or the Company) is a leading gold producer engaged in gold mining and related activities including exploration, extraction, processing and reclamation. As a result of the 2005 acquisition of Wheaton River Minerals Ltd (Wheaton), the Companys assets are comprised of the Red Lake gold mine in Canada, a 37.5% interest in the Alumbrera gold/copper mine in Argentina, the Luismin gold/silver mines in Mexico, the Amapari gold mine in Brazil, the Peak gold mine in Australia, and the Wharf gold mine in the United States. Significant development projects include the expansion of the existing Red Lake mine, Los Filos gold project in Mexico and the Éléonore gold project in Canada (note 3). Goldcorp also owns a 57% interest in Silver Wheaton Corp (Silver Wheaton), a publicly traded silver mining company (note 9). In addition, on May 12, 2006, the Company acquired certain assets from Barrick Gold Corporation (Barrick) following Barricks acquisition of Placer Dome Inc. (Placer Dome), including Placer Domes interests in the Campbell, Porcupine and Musselwhite gold mines in Canada, the La Coipa gold/silver mine in Chile, and the Pueblo Viejo development project in Dominican Republic (note 4). | ||
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
These unaudited interim consolidated financial statements have been prepared by the Company in accordance with Canadian generally accepted accounting principles (Canadian GAAP). The preparation of financial data is based on accounting policies and practices consistent with those used in the preparation of the audited annual consolidated financial statements. The accompanying unaudited interim consolidated financial statements should be read in conjunction with the notes to the Companys audited consolidated financial statements for the year ended December 31, 2005, as they do not contain all disclosures required by Canadian GAAP for annual financial statements. | ||
In the opinion of management, all adjustments (including reclassifications and normal recurring adjustments) necessary to present fairly the financial position, results of operations and cash flows at June 30, 2006, and for all periods presented, have been made. The interim results are not necessarily indicative of results for a full year. |
(a) | Basis of presentation and principles of consolidation | ||
These unaudited interim consolidated financial statements include the accounts of the Company and all of its subsidiaries and investments. |
Ownership | Operations and | |||||||||
Mining properties | Location | interest | Status | development projects owned | ||||||
Red Lake mines (Red Lake) (2) |
Canada | 100 | % | Consolidated | Red Lake and Campbell complexes | |||||
Minera Alumbrera Ltd (Alumbrera) (1) |
Argentina | 37.5 | % | Proportionately | Alumbrera mine | |||||
consolidated | ||||||||||
Musselwhite mine (Musselwhite)(2) |
Canada | 68 | % | Proportionately | Musselwhite mine | |||||
consolidated | ||||||||||
Porcupine Joint Venture (Porcupine)(2) |
Canada | 51 | % | Proportionately | Porcupine mine | |||||
consolidated | ||||||||||
Luismin SA de CV (Luismin) (1) |
Mexico | 100 | % | Consolidated | San Dimas, San Martin and | |||||
Nukay mines and Los Filos gold | ||||||||||
project | ||||||||||
Mineraçao Pedra Branco do Amapari Ltda (Amapari)(1) |
Brazil | 100 | % | Consolidated | Amapari mine | |||||
Peak Gold Mines Pty Ltd (Peak) (1) |
Australia | 100 | % | Consolidated | Peak mine | |||||
Wharf gold mine (Wharf) |
United States | 100 | % | Consolidated | Wharf mine | |||||
La Coipa mine (La Coipa)(2) |
Chile | 50 | % | Proportionately | La Coipa mine | |||||
consolidated | ||||||||||
Les Mines Opinaca Ltée (Éléonore) (3) |
Canada | 100 | % | Consolidated | Éléonore gold project | |||||
Silver Wheaton Corp (Silver Wheaton) (1) (4) |
Canada | 57 | % | Consolidated | Silver contracts in Mexico, | |||||
Sweden and Peru | ||||||||||
Pueblo Viejo mine (Pueblo Viejo)(2) |
Dominican Republic |
40 | % | Equity investment | Pueblo Viejo gold project |
(1) | The results of Goldcorp include an 82% interest in the subsidiaries and investments of Wheaton from February 15 to April 15, 2005 and 100% thereafter. | |
(2) | The results of Goldcorp include the acquired Placer Dome assets from Barrick from May 12, 2006 onward (note 4). | |
(3) | The results of Goldcorp include Éléonore gold project from March 31, 2006, the date of acquisition, onwards (note 3). | |
(4) | On April 20, 2006, Goldcorps interest in Silver Wheaton was diluted to 57% upon the issuance of equity by Silver Wheaton to non-controlling interests (note 9). |
All intercompany transactions and balances have been eliminated. | |||
(b) | Comparative amounts | ||
Certain comparative information has been reclassified to conform to the current periods presentation. |
3. | ASSET ACQUISITION ÉLÉONORE GOLD PROJECT | |
On March 31, 2006, the Company completed the acquisition of the Éléonore gold project and Virginia Gold Mines Inc (Virginia). | ||
Goldcorp issued 19.3 million common shares at a price of $20.63 per share. This issue price is the five-day average share price of Goldcorp common shares at December 5, 2005, the date of announcement. Total value allocated to mining interests including a future income tax adjustment, equals $702 million. | ||
Under the agreement, shareholders of Virginia received 0.4 of a Goldcorp common share and 0.5 of a share in a new public exploration company (Virginia Mines Inc New Virginia) for each issued and outstanding Virginia share. New Virginia holds all other assets of Virginia including net working capital, cash received prior to closing from the exercise of Virginia options and warrants, non-Éléonore exploration assets, and a sliding scale 2% net smelter return royalty on the Éléonore project. |
4. | BUSINESS COMBINATION PLACER DOME MINING ASSETS | |
On October 30, 2005, Goldcorp entered into an agreement with Barrick to acquire certain of Placer Domes Canadian and other mining assets and interests upon Barricks successful acquisition of Placer Dome. On March 15, 2006, Barrick acquired 100% of the outstanding shares of Placer Dome for approximately $10.0 billion in shares and cash. On May 12, 2006, Goldcorp completed the agreement with Barrick for cash of approximately $1.6 billion. The acquisition was funded with a $250 million advance payment paid in January 2006 from cash on hand. The remainder was paid upon closing by drawing down on credit facilities (note 7) in the amount of $1.3 billion and cash on hand. Goldcorp has acquired Placer Domes interests in the Campbell (100%), Porcupine (51%) and Musselwhite (68%) gold mines in Canada, and the La Coipa (50%) gold/silver mine in Chile. Goldcorp has also acquired a 40% interest in the Pueblo Viejo gold development project in the Dominican Republic, together with Placer Domes interests in its Canadian exploration properties, including the Mount Milligan copper/gold deposit in British Columbia. On July 24, 2006, Goldcorp sold certain of its Canadian exploration interests to Terrane Metals Corp (note 14). | ||
This business combination has been accounted for as a purchase transaction, with Goldcorp being identified as the acquirer and the Placer Dome operations as the acquiree. These interim unaudited consolidated financial statements include the Placer Dome operating results for the period May 12, 2006 to June 30, 2006. The preliminary allocation of the purchase price of the Placer Dome operations is summarized in the following table and is subject to adjustment: |
Purchase price, subject to final adjustments |
||||
Cash |
$ | 1,589,932 | ||
Acquisition costs |
9,910 | |||
$ | 1,599,842 | |||
Net assets acquired |
||||
Current assets |
$ | 54,799 | ||
Other assets |
13,546 | |||
Mining interest |
1,389,775 | |||
Current liabilities |
(56,342 | ) | ||
Future income tax liabilities |
(273,641 | ) | ||
Reclamation and closure cost obligations |
(80,690 | ) | ||
Goodwill |
552,395 | |||
$ | 1,599,842 | |||
For the purposes of these interim unaudited consolidated financial statements, the purchase consideration has been allocated on a preliminary basis to the fair value of assets acquired and liabilities assumed, with goodwill assigned to a specific reporting unit, based on managements best estimates and taking into account all available information at the time of acquisition as well as applicable information at the time these interim unaudited consolidated financial statements were prepared. Goldcorp will continue to review information and perform further analysis with respect to these assets, including an independent valuation, prior to finalizing the allocation of the purchase price. This process will be performed in accordance with the recent accounting pronouncement relating to Mining Assets Impairment and Business Combination (Emerging Issue Committee Abstract 152). Although the results of this review are presently unknown, it is anticipated that it may result in a change to the amount assigned to goodwill and a change to the value attributable to tangible assets. |
5. | MINING INTERESTS |
June 30, 2006 | December 31, 2005 | |||||||||||||||||||||||
Accumulated | Accumulated | |||||||||||||||||||||||
depreciation and | depreciation | |||||||||||||||||||||||
Cost | depletion | Net | Cost | and depletion | Net | |||||||||||||||||||
Mining properties |
$ | 4,436,877 | $ | 303,583 | $ | 4,133,294 | $ | 2,532,984 | $ | 205,223 | $ | 2,327,761 | ||||||||||||
Plant and equipment |
1,182,916 | 156,591 | 1,026,325 | 794,895 | 141,894 | 653,001 | ||||||||||||||||||
$ | 5,619,793 | $ | 460,174 | $ | 5,159,619 | $ | 3,327,879 | $ | 347,117 | $ | 2,980,762 | |||||||||||||
A summary by property of the net book value is as follows: |
Mining properties | ||||||||||||||||||||||||
Plant and | June 30 | December 31 | ||||||||||||||||||||||
Depletable | Non-depletable | Total | equipment | 2006 | 2005 | |||||||||||||||||||
Red Lake, Canada (iii) |
$ | 322,893 | $ | 256,946 | $ | 579,839 | $ | 198,320 | $ | 778,159 | $ | 289,492 | ||||||||||||
Alumbrera mine, Argentina |
412,800 | | 412,800 | 275,953 | 688,753 | 724,663 | ||||||||||||||||||
Luismin mines, Mexico (ii) |
176,380 | 607,198 | 783,578 | 86,765 | 870,343 | 842,670 | ||||||||||||||||||
Amapari mine, Brazil |
64,278 | 120,883 | 185,161 | 85,018 | 270,179 | 268,732 | ||||||||||||||||||
Peak mine, Australia |
38,594 | 103,767 | 142,361 | 25,978 | 168,339 | 169,025 | ||||||||||||||||||
Los Filos project, Mexico |
| 367,611 | 367,611 | 118,439 | 486,050 | 421,820 | ||||||||||||||||||
El Limón and other projects, Mexico |
| 254,217 | 254,217 | 1,995 | 256,212 | 256,212 | ||||||||||||||||||
Wharf mine, United States |
4,153 | | 4,153 | | 4,153 | 6,185 | ||||||||||||||||||
Éléonore gold project, Canada |
| 705,113 | 705,113 | | 705,113 | | ||||||||||||||||||
Porcupine, Canada (iii) |
6,449 | 25,782 | 32,231 | 97,972 | 130,203 | | ||||||||||||||||||
Musselwhite, Canada (iii) |
75,011 | 47,569 | 122,580 | 72,133 | 194,713 | | ||||||||||||||||||
La Coipa, Chile (iii) |
55,709 | 136,760 | 192,469 | 61,690 | 254,159 | | ||||||||||||||||||
Pueblo
Viejo, Dominican Republic (i, iii) |
| 188,933 | 188,933 | | 188,933 | | ||||||||||||||||||
Canadian exploration properties (iii) |
| 161,290 | 161,290 | | 161,290 | | ||||||||||||||||||
Corporate and other |
958 | | 958 | 2,062 | 3,020 | 1,963 | ||||||||||||||||||
$ | 1,157,225 | $ | 2,976,072 | $ | 4,133,294 | $ | 1,026,325 | $ | 5,159,619 | $ | 2,980,762 | |||||||||||||
(i) | Equity investment | |
(ii) | Included in the carrying value of Luismin mines is the value of mining properties attributable to the Silver Wheaton silver contract of the following amounts: |
Mining properties | ||||||||||||||||||||||||
Plant and | June 30 | December 31 | ||||||||||||||||||||||
Depletable | Non-depletable | Total | equipment | 2006 | 2005 | |||||||||||||||||||
Silver interests (note 9) |
$ | 56,534 | $ | 158,787 | $ | 215,321 | | $ | 215,321 | $ | 200,021 |
(iii) | The net book values have been allocated on a preliminary basis according to the fair value of the Placer Dome mining assets acquired, which may result in a change to the amount assigned to goodwill and a change to the value attributable to tangible assets upon finalization of the purchase price. |
The goodwill allocated to the Companys reporting units and included in the respective operating segment assets is shown below: |
June 30 | December 31 | |||||||
2006 | 2005 | |||||||
Red Lake
(iii) |
$ | 552,395 | $ | | ||||
Luismin |
74,252 | 74,252 | ||||||
Silver Wheaton |
62,932 | 68,402 | ||||||
$ | 689,579 | $ | 142,654 | |||||
6. | SILVER CONTRACTS |
June 30, 2006 | December 31, 2005 | |||||||||||||||||||||||
Accumulated | Accumulated | |||||||||||||||||||||||
Cost | amortization | Net | Cost | Amortization | Net | |||||||||||||||||||
Zinkgruvan |
$ | 77,919 | $ | 4,928 | $ | 72,991 | $ | 77,919 | $ | 3,280 | $ | 74,639 | ||||||||||||
Yauliyacu |
285,292 | 3,232 | 282,060 | | | | ||||||||||||||||||
$ | 363,211 | $ | 8,160 | $ | 355,051 | $ | 77,919 | $ | 3,280 | $ | 74,639 | |||||||||||||
(a) | On March 23, 2006, Silver Wheaton entered into an agreement to purchase 4.75 million ounces of silver per year for a period of 20 years, based on the production from Glencore International AGs (Glencore) Yauliyacu mining operations in Peru, for an upfront payment of $285 million, comprised of $245 million in cash and a $40 million promissory note (note 7). In addition, a cash payment of $3.90 per ounce of silver delivered under the contract is due (subject to an inflationary adjustment commencing in 2009). | ||
(b) | Silver Wheaton has an agreement to purchase all of the silver produced by Lundin Mining Corporations Zinkgruvan mine in Sweden for a per ounce cash payment of the lesser of $3.90 and the prevailing market price, subject to adjustment. The carrying value of the silver contract at June 30, 2006 is $72,991,000 which is being amortized to operations on a unit-of-sale basis. |
7. | BANK CREDIT FACILITIES AND PROMISSORY NOTES |
(a) | In 2005, Goldcorp entered into a $500 million revolving credit facility with a syndicate of five lenders. The facility is unsecured and available to finance acquisitions and for general corporate purposes. Amounts drawn incur interest at LIBOR plus 0.625% to 1.125% per annum dependent upon the Companys leverage ratio, increasing by an additional 0.125% per annum if the total amount drawn under this facility exceeds $250 million. Undrawn amounts are subject to a 0.15% to 0.25% per annum commitment fee dependent on the Companys leverage ratio. All amounts drawn are required to be refinanced or repaid by July 29, 2010. As at June 30, 2006, this facility was fully drawn to fund the acquisition of certain Placer Dome assets (note 4). | ||
(b) | On May 12, 2006, the Company entered into two credit facilities comprising of a $550 million bridge facility and a $350 million revolving credit facility. Both facilities are unsecured, and amounts drawn down will incur interest at LIBOR plus 0.625% to 1.125% per annum dependent upon the Companys leverage ratio, increasing by an additional 0.125% per annum if the total amount drawn under either facility exceeds 50% of the facility amount. Undrawn amounts will be subject to a 0.15% to 0.25% per annum commitment fee dependent on the Companys leverage ratio. Proceeds raised from the early exercise of the warrants (note 10(a)) are required to repay the $550 million bridge facility and repayment may not be reborrowed. Amounts drawn on the $350 million facility will be required to be refinanced or repaid by May 11, 2008. As at June 30, 2006, $250 million of debt is outstanding on the $350 million credit facility. Debt of $100 million is outstanding on the bridge facility which is required to be repaid by May 9, 2007. | ||
(c) | The Company has an Aus$5,000,000 ($3,711,000), unsecured, revolving working capital facility for its Peak mine operations of which $nil was drawn down at June 30, 2006. The loan bears interest related to the Australian Treasury Bill rate plus 1.5% per annum. | ||
(d) | In March 2006, Silver Wheaton entered into a credit agreement comprising a $100 million non-revolving term loan (the Term Loan) and a $25 million revolving loan (the Revolving Loan). The Revolving Loan is for a period of five years and the Term Loan is to be repaid in equal installments over a period of four years, however, prepayments are allowed at any time. The interest rate on each of these loans is based on LIBOR plus a spread determined by Silver Wheatons leverage ratio. Both the Term Loan and the Revolving Loan are secured against Silver Wheatons assets including the Luismin, Zinkgruvan and |
Yauliyacu silver purchase contracts. The facility was fully repaid as at June 30, 2006 from the proceeds of a C$200 million public offering completed by Silver Wheaton on April 20, 2006 (note 9). | |||
(e) | On March 23, 2006, as partial consideration for entering into the Yauliyacu silver purchase contract (note 6), Silver Wheaton issued a $40 million promissory note to Glencore, bearing interest at 3% per annum and due on July 21, 2006. The promissory note was repaid from the proceeds of the public offering completed by Silver Wheaton on April 20, 2006 (note 9). |
8. | DERIVATIVE INSTRUMENTS | |
Commencing in April 2006, the Company uses copper forward contracts to mitigate the risk of copper price changes on copper sales at the Alumbrera Mine. These contracts do not meet the definition of an effective hedge and consequently changes in the fair values of these contracts are recorded in earnings. | ||
The Company entered into 66 million pounds of copper forward contracts on its 2007 production at a blended rate of $2.91 per pound and also entered into 30 million pounds of copper forward contracts on its 2008 production at a blended rate of $2.55 per pound. All contracts are monthly swaps, cash settled, based on the London Metal Exchange Cash Settlement price for the month. The fair value of these contracts resulted in a $6,539,000 current liability and a $5,241,000 long-term liability as at June 30, 2006. The loss in fair value of these contracts in the amount of $11,780,000 has been recognized in earnings during the period. | ||
9. | NON-CONTROLLING INTERESTS | |
As a result of the Wheaton acquisition on February 14, 2005, Goldcorp acquired Wheatons 65% ownership of its subsidiary, Silver Wheaton. This interest decreased to 59% in December 2005 following the issuance of additional shares by Silver Wheaton to non-controlling interests. On March 30, 2006, Goldcorp and Silver Wheaton amended the silver purchase contract, increasing the minimum number of ounces of silver to be delivered over the 25 year period by 100 million ounces, to 220 million ounces, and waiving any capital expenditure contributions previously required to be paid by Silver Wheaton. In consideration for these amendments, Silver Wheaton issued to Goldcorp 18 million common shares, valued at the February 13, 2006 closing price of $6.42 per share, and a $20 million non-interest bearing promissory note due on March 30, 2007. As a result, at March 30, 2006, Goldcorp owned 62% of Silver Wheatons common shares. This transaction resulted in an increase to mining interests of $46,613,000, an increase to future income tax liabilities of $14,290,000, and an increase in non-controlling interests of $32,323,000. | ||
On April 20, 2006, Silver Wheaton closed a C$200 million public offering of 16.7 million common shares at a price of C$12.00 per share. This transaction resulted in a decrease in Goldcorps ownership in Silver Wheaton from 62% to 57%. This dilution of the Companys interest gave rise to an increase in non-controlling interest of $93,305,000 and a dilution gain of $61,095,000, which has been recognized in earnings for the current quarter. | ||
The detail of this non-controlling interest in Silver Wheaton is as follows: |
At January 1, 2006 |
$ | 108,601 | ||||||
Shares issued to non-controlling interests, net |
$ | 3,410 | ||||||
Add: increase in net assets attributable to Goldcorp |
32,323 | 35,733 | ||||||
144,334 | ||||||||
Shares issued to non-controlling interests, net |
$ | 171,472 | ||||||
Less: decrease in net assets attributable to Goldcorp |
(98,128 | ) | ||||||
Add: book value of dilution of Goldcorps share of net assets |
19,961 | 93,305 | ||||||
237,639 | ||||||||
Share of net earnings of Silver Wheaton |
16,203 | |||||||
At June 30, 2006 |
$ | 253,842 | ||||||
10. | SHAREHOLDERS EQUITY |
June 30 | December 31 | |||||||
2006 | 2005 | |||||||
Common shares |
$ | 3,492,885 | $ | 2,322,491 | ||||
Share purchase warrants (a) |
42,243 | 286,828 | ||||||
Stock options (b) |
36,080 | 44,432 | ||||||
$ | 3,571,208 | $ | 2,653,751 | |||||
At June 30, 2006, the Company had 418,033,000 common shares outstanding (December 31, 2005 339,642,000). Refer to the Consolidated Statements of Shareholders Equity for movement in capital stock. |
(a) | Share Purchase Warrants | ||
On March 21, 2006, the Company proposed the issuance of new common share purchase warrants (New Warrants) in exchange for the early exercise of the five existing series of warrants (Existing Warrants). On June 12, 2006, over 92% of Existing Warrant holders had exercised their warrants during the early exercise period giving rise to net proceeds of $454.9 million which were subsequently used to pay down credit facilities drawn down to fund the previously completed acquisition of certain assets of Placer Dome from Barrick (note 7). Pursuant to this transaction, the remaining Existing Warrant holders had their warrants automatically exchanged, without any further action on the part of the warrant holder (including payment of any consideration), for (i) a fraction of a common share equivalent in value to the intrinsic (in-the-money) value of such Existing Warrant calculated with reference to the price of Goldcorp common shares for the five trading days immediately preceding the expiry of the early exercise period, and (ii) one half of the fraction of a New Warrant issued to holders of Existing Warrants who exercised during the early exercise period. | |||
Each of the 8,441,000 New Warrants issued by the Company entitles the holder to purchase at any time one common share of Goldcorp at an exercise price of C$45.75 until June 9, 2011. The New Warrants trade on the Toronto Stock Exchange and the New York Stock Exchange. | |||
All Existing Warrants were de-listed from the Toronto and New York stock exchanges. | |||
As at June 30, 2006, as a result of the Virginia acquisition (note 3), there also exist 695,000 Virginia warrants convertible into 277,000 Goldcorp shares at an average exercise price of $4.81, with expiration dates of September 11, 2006. | |||
(b) | Stock Options | ||
The Company has a 2005 Stock Option Plan which allows for up to 12.5 million stock options, with a maximum exercise period of ten years, to be granted to employees, officers and consultants. Of the 11,967,000 outstanding stock options at June 30, 2006, 8,113,000 relate to options granted under the 2005 Stock Option Plan. | |||
The Company granted 2,661,000 stock options during the three months ended June 30, 2006, which vest over a period of three years, are exercisable at prices ranging from C$30.95 to C$33.60 per option, expire in 2016, and have a total fair value of $19,868,000. During the first quarter of 2006, the Company granted 595,000 stock options which vest over a period of three years, are exercisable at prices ranging from C$28.84 to C$30.55 per option, expire in 2016, and have a total fair value of $3,969,000. | |||
The fair value of the options on the date of grant is determined by using an option pricing model with the following weighted average assumptions: risk-free interest rate of 4.5%, dividend yield of <1%, volatility factor of 30%, and an expected life of the options of four years. The fair value of the options is expensed over the vesting period of the options. |
Compensation expense of $4,231,000 has been recognized during the quarter (six months ended June 30, 2006 $7,443,000). In addition stock option expense of $963,000 was recognized by Silver Wheaton during the quarter (six months ended June 30, 2006 $1,074,000). | ||
A summary of changes in outstanding stock options is as follows: |
Weighted | ||||||||
Average | ||||||||
Outstanding | Exercise Price | |||||||
At January 1, 2005 |
6,144 | C$13.98 | ||||||
Issued in connection with acquisition of Wheaton |
4,917 | 9.52 | ||||||
Granted |
5,095 | 19.31 | ||||||
Exercised |
(2,545 | ) | 10.11 | |||||
Cancelled |
(34 | ) | 17.66 | |||||
At December 31, 2005 |
13,577 | 15.08 | ||||||
Granted |
3,256 | 30.94 | ||||||
Exercised |
(4,852 | ) | 12.86 | |||||
Cancelled |
(14 | ) | 23.39 | |||||
At June 30, 2006 |
11,967 | 20.28 | ||||||
The following table summarizes information about the options outstanding at June 30, 2006: |
Options Outstanding | Options Exercisable | |||||||||||||||||||||||
Weighted | Options | Weighted | ||||||||||||||||||||||
Average | Outstanding | Average | ||||||||||||||||||||||
Options | Weighted | Remaining | and | Weighted | Remaining | |||||||||||||||||||
Outstanding | Average | Contractual | Exercisable | Average | Contractual | |||||||||||||||||||
Exercise Prices (C$) | (000s) | Exercise Price | Life (years) | (000s) | Exercise Price | Life (years) | ||||||||||||||||||
$2.05 $4.98 |
366 | C$ 3.64 | 2.7 | 366 | C$ 3.64 | 2.7 | ||||||||||||||||||
$5.60 $7.68 |
517 | 6.49 | 2.0 | 517 | 6.49 | 2.0 | ||||||||||||||||||
$11.40 $14.80 |
1,781 | 12.95 | 3.1 | 1,781 | 12.95 | 3.1 | ||||||||||||||||||
$15.00 $18.50 |
1,147 | 17.09 | 7.4 | 1,147 | 17.09 | 7.4 | ||||||||||||||||||
$19.06 $19.46 |
4,806 | 19.23 | 9.0 | 2,027 | 19.23 | 9.0 | ||||||||||||||||||
$23.39 $23.80 |
94 | 23.44 | 9.1 | 19 | 23.44 | 9.1 | ||||||||||||||||||
$28.84 $30.95 |
3,006 | 30.71 | 9.9 | | 30.71 | 9.9 | ||||||||||||||||||
$33.60 |
250 | 33.60 | 9.9 | | 33.60 | 9.9 | ||||||||||||||||||
11,967 | C$20.28 | 7.7 | 5,857 | C$14.81 | 5.9 | |||||||||||||||||||
(c) | Restricted Share Units | ||
The Company has a Restricted Share Unit Plan which allows for up to 500,000 restricted share units (RSUs) to be granted to employees, directors and consultants. | |||
A total of 61,500 RSUs have been issued to an employee and non-executive directors of the Company during the six months ended June 30, 2006 (six months ended June 30, 2005 31,500). These instruments vest over a period of up to three years from the grant date. | |||
The Company will record compensation expense totaling $2,151,000 over the vesting periods. Compensation expense of $606,000 has been recognized during the second quarter (six months ended June 30, 2006 $682,000). |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | June 30 | June 30 | |||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Earnings available to common shareholders |
$ | 190,409 | $ | 98,030 | $ | 282,810 | $ | 127,519 | ||||||||
Basic weighted-average number of shares outstanding |
381,274 | 330,114 | 361,229 | 290,335 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Stock options |
5,013 | 3,117 | 4,492 | 3,106 | ||||||||||||
Warrants |
605 | 22,458 | 598 | 22,408 | ||||||||||||
Restricted share units |
59 | 32 | 59 | 32 | ||||||||||||
Diluted weighted-average number of shares outstanding |
386,951 | 355,721 | 366,377 | 315,881 | ||||||||||||
Earnings per share |
||||||||||||||||
Basic |
$ | 0.50 | $ | 0.30 | $ | 0.78 | $ | 0.44 | ||||||||
Diluted |
$ | 0.49 | $ | 0.28 | $ | 0.77 | $ | 0.40 |
In the six months ended June 30, 2006, 8441,000 share purchase warrants were excluded from the computation of diluted earnings per share because the exercise prices exceeded the average fair market value of the common shares for the period (six months ended June 30, 2005 6,762,000 stock options). | ||
11. | SUPPLEMENTAL CASH FLOW INFORMATION |
Three Months Ended | Six Months Ended | |||||||||||||||||||
June 30 | June 30 | June 30 | June 30 | |||||||||||||||||
Note | 2006 | 2005 | 2006 | 2005 | ||||||||||||||||
Change in non-cash operating working capital |
||||||||||||||||||||
Accounts receivable |
(31,971 | ) | 5,093 | (67,571 | ) | 2,553 | ||||||||||||||
Income and mining taxes receivable |
(138 | ) | 2,013 | (138 | ) | 12,269 | ||||||||||||||
Inventories and stockpiled ore |
10,761 | (9,384 | ) | 561 | (5,568 | ) | ||||||||||||||
Accounts payable and accrued liabilities |
16,524 | (15,710 | ) | 19,526 | (8,404 | ) | ||||||||||||||
Income and mining taxes payable |
5,790 | 3,855 | (18,288 | ) | 6,501 | |||||||||||||||
Other |
229 | 36,168 | 734 | 36,182 | ||||||||||||||||
$ | 1,195 | $ | 22,035 | $ | (65,176 | ) | $ | 43,533 | ||||||||||||
Acquisitions, net of cash acquired |
||||||||||||||||||||
Placer Dome |
4 | (1,347,681 | ) | | (1,599,842 | ) | | |||||||||||||
Virginia Gold Mines |
3 | | | (6,351 | ) | | ||||||||||||||
Wheaton |
| (8,172 | ) | | 132,446 | |||||||||||||||
Bermejal |
| | | (70,010 | ) | |||||||||||||||
$ | (1,347,681 | ) | $ | (8,172 | ) | $ | (1,606,193 | ) | $ | 62,436 | ||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | June 30 | June 30 | |||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Non-cash financing and investing activities |
||||||||||||||||
New Warrants issued on the early exercise of Existing
Warrants |
$ | 38,932 | $ | | $ | 38,932 | $ | | ||||||||
Shares and warrants issued on acquisition of Virginia |
| | 401,917 | | ||||||||||||
Silver Wheaton promissory note issued to Glencore |
| | 40,000 | | ||||||||||||
Shares issued on acquisition of Wheaton |
| 333,421 | | 1,887,421 | ||||||||||||
Warrants issued in exchange for those of Wheaton |
| 50,839 | | 290,839 | ||||||||||||
Stock options issued in exchange for those of Wheaton |
| 12,794 | | 30,794 | ||||||||||||
Operating activities included the following cash
payments |
||||||||||||||||
Interest paid |
$ | 7,206 | $ | | $ | 7,381 | $ | | ||||||||
Income taxes paid |
64,602 | 58,317 | 138,887 | 58,406 |
12. | SEGMENTED INFORMATION | |
The Companys reportable operating segments are summarized in the table below. |
Three Months Ended June 30, 2006 | ||||||||||||||||
Earnings | Expenditures | |||||||||||||||
Depreciation | (loss) from | for mining | ||||||||||||||
Revenues | and depletion | operations | interests | |||||||||||||
Red Lake(1) |
$ | 93,767 | $ | 9,453 | $ | 53,456 | $ | 25,683 | ||||||||
Alumbrera |
229,962 | 24,442 | 143,517 | 5,236 | ||||||||||||
Luismin |
44,096 | 12,582 | 13,302 | 49,109 | ||||||||||||
Amapari |
12,340 | 3,817 | (6,677 | ) | 3,341 | |||||||||||
Peak |
22,919 | 3,730 | 7,127 | 3,056 | ||||||||||||
Wharf |
9,747 | 2,339 | 1,841 | 148 | ||||||||||||
Éléonore |
| | | 3,514 | ||||||||||||
Silver Wheaton |
47,413 | 6,959 | 24,350 | (4 | ) | |||||||||||
Porcupine(1) |
15,340 | 2,212 | 3,402 | 3,261 | ||||||||||||
Musselwhite(1) |
15,074 | 2,276 | 1,864 | 1,594 | ||||||||||||
La Coipa(1) |
10,370 | 5,110 | (1,539 | ) | 382 | |||||||||||
Corporate and Eliminations |
(9,544 | ) | 241 | (15,306 | ) | 1,301 | ||||||||||
$ | 491,484 | $ | 73,161 | $ | 225,337 | $ | 96,621 | |||||||||
Six Months Ended June 30, 2006 | |||||||||||||||||||||
Earnings | Expenditures | Total assets | |||||||||||||||||||
Depreciation | (loss) from | for mining | June 30 | ||||||||||||||||||
Revenues | and depletion | operations | interests | 2006 | |||||||||||||||||
Red
Lake (1) |
$ | 161,150 | $ | 14,408 | $ | 97,849 | $ | 43,985 | $ | 1,005,126 | |||||||||||
Alumbrera |
354,929 | 43,081 | 221,945 | 7,170 | 980,972 | ||||||||||||||||
Luismin |
78,303 | 21,685 | 22,297 | 86,484 | 1,484,139 | ||||||||||||||||
Amapari |
24,910 | 7,504 | (9,671 | ) | 8,985 | 295,195 | |||||||||||||||
Peak |
45,530 | 8,431 | 14,216 | 6,413 | 191,907 | ||||||||||||||||
Wharf |
17,023 | 3,595 | 3,795 | 213 | 29,396 | ||||||||||||||||
Éléonore |
| | | 3,514 | 704,619 | ||||||||||||||||
Silver Wheaton |
73,124 | 10,385 | 35,652 | | 750,612 | ||||||||||||||||
Porcupine (1) |
15,340 | 2,212 | 3,402 | 3,261 | 152,008 | ||||||||||||||||
Musselwhite (1) |
15,074 | 2,276 | 1,864 | 1,594 | 216,685 | ||||||||||||||||
La Coipa (1) |
10,370 | 5,110 | (1,539 | ) | 382 | 381,451 | |||||||||||||||
Pueblo Viejo (1) |
| | | | 188,933 | ||||||||||||||||
Canadian exploration properties (1) |
| | | | 161,290 | ||||||||||||||||
Corporate and Eliminations |
(18,012 | ) | 241 | (20,536 | ) | 1,376 | 427,236 | ||||||||||||||
$ | 777,741 | $ | 118,928 | $ | 369,274 | $ | 163,377 | $ | 6,969,469 | ||||||||||||
Three Months Ended June 30, 2005 | ||||||||||||||||
Earnings | Expenditures | |||||||||||||||
Depreciation | (loss) from | for mining | ||||||||||||||
Revenues | and depletion | operations | interests | |||||||||||||
Red Lake |
$ | 176,939 | $ | 14,923 | $ | 129,144 | $ | 8,182 | ||||||||
Alumbrera (2) |
65,612 | 14,921 | 26,323 | 1,729 | ||||||||||||
Luismin (2) |
25,559 | 5,307 | 3,328 | 25,319 | ||||||||||||
Amapari (2) |
| | | 28,683 | ||||||||||||
Peak (2) |
12,326 | 2,482 | 2,138 | 4,171 | ||||||||||||
Wharf |
7,014 | 1,595 | 627 | 242 | ||||||||||||
Silver Wheaton (2) |
19,263 | 1,736 | 6,560 | | ||||||||||||
Corporate and Eliminations (2) |
(5,108 | ) | (651 | ) | (5,710 | ) | 26 | |||||||||
$ | 301,605 | $ | 40,313 | $ | 162,410 | $ | 68,352 | |||||||||
Six Months Ended June 30, 2005 | |||||||||||||||||||||
Earnings | Expenditures | Total assets | |||||||||||||||||||
Depreciation | (loss) from | for mining | December 31 | ||||||||||||||||||
Revenues | and depletion | operations | interests | 2005 | |||||||||||||||||
Red Lake |
$ | 232,926 | $ | 19,741 | $ | 168,320 | $ | 29,184 | $ | 297,794 | |||||||||||
Alumbrera (2) |
86,796 | 18,855 | 35,337 | 2,065 | 931,291 | ||||||||||||||||
Luismin (2) |
39,387 | 7,613 | 6,728 | 36,453 | 1,446,958 | ||||||||||||||||
Amapari (2) |
| | | 38,930 | 288,265 | ||||||||||||||||
Peak (2) |
20,354 | 3,337 | 3,846 | 7,894 | 146,362 | ||||||||||||||||
Wharf |
21,952 | 4,671 | 2,653 | 2,001 | 41,878 | ||||||||||||||||
Silver Wheaton (2) |
30,120 | 2,635 | 10,454 | | 478,962 | ||||||||||||||||
Corporate and Eliminations (2) |
(7,080 | ) | 1,040 | (11,232 | ) | 94 | 434,472 | ||||||||||||||
$ | 424,455 | $ | 57,892 | $ | 216,106 | $ | 116,621 | $ | 4,065,982 | ||||||||||||
(1) | Includes results from May 12, 2006, the date of acquisition of certain Placer Dome assets. | |
(2) | Includes results from February 15, 2005, the date of acquisition of Wheaton. |
The geographical distribution of the above segments is as follows: |
| Red Lake, Porcupine, Musselwhite, Éléonore and Corporate Canada | ||
| Alumbrera Argentina | ||
| Luismin Mexico, Cayman Islands | ||
| Amapari Brazil | ||
| Peak Australia | ||
| La Coipa Chile | ||
| Wharf United States | ||
| Silver Wheaton Canada, Cayman Islands | ||
| Pueblo Viejo Dominican Republic |
13. | COMMITMENTS | |
Commitments exist for capital expenditures of approximately $148 million. | ||
14. | SUBSEQUENT EVENT | |
On July 24, 2006, Goldcorp completed the previously announced sale of Mt. Milligan and certain other Canadian exploration interests to Terrane Metals Corp. (Terrane, formerly Atlas Cromwell Ltd.) for 240 million convertible preferred shares of Terrane at a deemed price of C$0.50 per share. Goldcorp acquired their exploration interests from Barrick in May 2006. The preferred shares are convertible into common shares of Terrane at the option of Goldcorp at any time without any further consideration. On an as-converted basis, Goldcorp would own an approximate 81% equity interest in Terranes issued and outstanding shares and an approximate 75% on a fully diluted basis. Goldcorp will be required to consolidate Terranes results of operations from the date of sale. |