Financial Statement
2011
Forest recovered after the mining intervention, Bajo Cauca Antioque単o
Financial statement
2011
1
Management Report
Management report SHAREHOLDERS’ MEETING MARCH 21 OF 2012
Messrs. Shareholders: We are pleased to present to your consideration the results and activities of fiscal year 2011. We wish to express our deep sorrow for the decease last year of Mr. Carlos Pacheco Devia, who for many years chaired the Company’s Board of Directors with his characteristic sense of honesty and courage that guided us through the most difficult days. The management thanks him and his family for the teachings and support offered for so many years.
I - EXTERNAL ISSUES The price of gold showed a positive behavior in 2011; the metal price saw 10.05% advance since the end of year 2010 (1,420.78 USD/troy oz.) and closing of 2011 (1,563.70 USD/troy oz.). The minimum along the year was 1,308.25 USD/troy oz. and the maximum 1,921.25 USD/troy oz. According to experts, this volatility arouse from sovereign debt problems in the Eurozone countries, and the low debt rating of the United States, France, Italy, and other countries.
4
From the supply standpoint, world mining production along 2011 increased 4% with respect to that of 2010, reaching a new historic record of 2,809.50 tons. In turn, demand from jewelry making decreased 2.7%, due to the metal’s high prices, and there were no meaningful changes in the use of gold in technology; as to investment, there was around 5% increase; even though demand of ETFs replicating price behavior fell by 58% (154 tons in 2011), that of physical gold (coins and ingots) saw 23.91% increase (1,486.70 tons in 2011). New supply increases are expected in 2012, due to commissioning of new mining projects, mainly in China and the United States; however, pressure on demand, mainly as an investment asset, is expected to keep on the up side. The current macroeconomic milieu makes 2012 another prospective positive year for gold prices; the Eurozone and the United States will both keep lax monetary policies in order to balance their economies, which will keep gold in high demand, as an investment asset.
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
Ounces
MANAGEMENT REPORT
Output (ounces) and volume m3. Alluvial operation (Thousands)
Year
II - OUTPUT In 2011, the Company produced 3,604 kilos of fine gold, equivalent to 115,868 ounces, including 20,655 ounces from the subterranean operation, 18% up on 2010. Additionally, the company produced 2,419 kilograms of silver. Total volume of alluvial deposits removed was 24,637,587 cubic meters, with 64,607 tons for operation at La Ye Mine.
III - HIGHLIGHTS 1. MINING SECTOR Since the mining-energy sector was listed as one of the country’s economic development powerhouses, it has become a permanent media and State entity issue. Despite the talk of a mining boom, the reality so far is no more than the great interest on the part of foreign companies to consolidate projects in Colombia; due to that, significant investments have been made in various regions of the country, without any new mining project anywhere close to operation start-up phase. Some of the most outstanding projects in terms of potential are
MANAGEMENT REPORT
awaiting environmental and social permits, and are still in exploration phase. This notoriety has spurred interest from diverse sectors who aim to impose higher levies on mining, especially as regards to royalties, which could render many of the current projects inviable. A recently finished study of the Government Take of the mining sector on international standards shows that, in various cases, the sector’s levies in Colombia are on par with, and even higher than, those in Latin American countries vying with Colombia for foreign investment in the area. Another aspect that might affect the future of mining in Colombia is environmental policy instability: it takes a mining project between 6 and 8 years to enter operation if the studies are conducted on basis different from those in force at start-up, which has the potential to render projects inviable. Inasmuch as the country fails to commission a large-scale mining project, we cannot speak of a mining “boom”, since everything is just expectations.
5
2. PUBLIC ORDER We are worried to see how the public order situation has been deteriorating in the Company’s operations region. Delinquent actions by outlawed groups had important negative impact on our work time, production results, and repair costs of damage to our power system. This latest item saw expenditure exceeding 3 thousand million pesos. In the same way, and for the same reason, exploration plans have become more difficult and more expensive to implement, due to their location in areas of difficult handling, which calls for all types of precautions to be taken so as to advance in the programs with the least possible risk for our associates.
of accidents in the production units. With this additional reserve, we would reach the sum of $20,700 million.
Support from the authorities has been relentless, and we hope that future improvement of this situation will allow us to operate more efficiently; however, along the current year, incursions against our electric infrastructure have been frequent.
B. Investment of USD2,018,273 was made in the company QUIA RESOURCES, listed in the Toronto Stock Exchange. This company owns assets in the Guamocó region, (Southern Bolívar Province), where an exploration campaign has yielded promising results. MINEROS S.A. has 10.9% stake in it.
5. GROWTH PLAN In development of our future plans, we have embarked in intense search for new projects. The work carried out in 2011 can be summarized thus: A. A total $36,000 million investment was made in exploration, to reach inferred reserves of 1,347,000 tons of mineral and 143,000 ounces of indicated and measured gold reserves.
3. LABOR RELATIONS In May, a new Collective Bargaining Agreement was signed with Sintramienergética, El Bagre chapter, which covers the workers operating for MINEROS S.A.; it will be in force until April 30, 2013. In the second half of the current year, a new negotiation needs to be conducted for Operadora MineraS.A.S., the company in charge of exploitation and processing at the La Ye Mine, given that the current agreement will be expiring October 31, 2012.
6. ASSOCIATED COMPANIES
4. INSURANCE Last year, it was possible to hire coverage for the risks of fire and terrorism for the Company’s dredges; however, reinsurers are demanding a series of conditions with the potential to make insurance continuation inviable, should an agreement fail to be reached.
A. EXPLORADORA MINERA S.A.S. This is the company through which exploration and search of new projects are carried out. Along last year, it conducted regional and local exploration activities in seven projects located in the provinces of Antioquia, Caldas, Tolima and Bolívar. Exploration work was done in various stages: at the regional level, to identify the best zones with geologicalmining potential, reaching definition of 16,000 meters of vein-type structures. At the local level 35,290 meters of drilling and 1,781 meters of exploration tunnels were made, and 7,354 samples were taken for laboratory analysis.
Again, we propose a reserve of $2,400 million as part of the income distribution plans, earmarked for coverage
The company posted income for $145 million, and finished the year with 419 workers in its payroll.
In the field of human resources management, we keep intent on the permanent improvement of our processes, in order to reach daily bettering of our absenteeism levels, accident rate and work climate.
6
C. A confidentiality agreement was signed with the American company GOLDSANDS in order to advance a Due Diligence that will allow us to establish the viability of purchasing stake of this company in Peru. An exploration campaign will be conducted to estimate resources.
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
On the other hand, we will make a big effort in 2012 in the area of exploration in order to augment the mine’s reserves, given that the formation has difficult geological features, and that securing reserves in neighboring areas is necessary.
C. PROYECTO SABALETAS S.A.S. Exploitation of the slag of the old El Zancudo mine in Titiribí (Antioquia province) ended in December. This project was profitable for the company, and it is currently in operation closing phase. Its results along the year were: - -
100.4 kilos of gold output $2,782 million net income for the period
D. COMPAÑÍA MINERA DE ATACO S.A.S. Compañía Minera de AtacoS.A.S.is a company created in Tolima province, whose main purpose is gold mining exploration and exploitation through mining concession contracts 4971 and 4974, located in the Municipalities of Ataco and Chaparral in Tolima province. Landowners of the area where operation will be conducted will have 23% shareholding. Along the year, environmental impact studies were conducted in order to obtain environmental licenses; their disclosure to the community and local authorities is still pending, as is definition from the environmental authority.
7. OTHER
MANAGEMENT REPORT
B. OPERADORA MINERA S.A.S LA YE MINE Mina La Ye Mine operation was under the initially estimated levels, due to technical difficulties in the Processing Plant; as we reported in the latest Shareholders’ Meeting. We have devoted a great amount of resources to bring its capacity to 410 daily tons, a figure we expect to reach by mid 2012.
2011 output was 61,428 tons of fruit and net income stood at $7,215 million.
B. CROPS As part of the compensation program being conducted by the Company in the municipalities of Lower Cauca River, we started plantation of 300 additional hectares of rubber in the vicinity of the present plantation. Harvest of the oldest trees is planned to start this year, for which such purpose we will set up a small processing plant. This project will be of special importance for the region, because given the significant area already planted, it could become a collection and processing center for the region’s other growers.
8. SOCIAL RESPONSIBILITY In keeping our commitment to the company’s social responsibility in its area of influence, and seeking the inhabitants’ well-being and the enhancement of the towns’ self-management abilities, we have developed a wide program spanning several fronts. The efforts of our team of experts in these areas are already bearing fruit, especially as regards to housing, health, education, and community management. The Sustainability Report attached shows our endeavors for 2011.
9. FUNDACIÓN MINEROS S.A. Fundación Mineros S.A., created in the year 2010, has as one of its aims the establishing of interinstitutional covenants that will allow incorporation of new resources to develop actions leading to improve the life standards of the communities located in the Company’s mining operation’s zone of influence; for such, in the year 2011, the Foundation allotted resources amounting to $1,200 million for social investment, and through voluntary contribution from the company’s associates and staffers, as well as alliances with other entities, it obtained resources of $2,300 million destined to health, education, basic sanitation, social infrastructure, recreation and entrepreneurship projects.
A. UNIPALMA DE LOS LLANOS S.A. MINEROS S.A. owns 17.4% stake at this corporation. In
MANAGEMENT REPORT
7
10. ACKNOWLEDGMENTS In 2011, the Company received the following recognitions for its outstanding work in the social and environmental fields.:
Revenues
- AWARD TO RESPONSIBLE MINING - Granted by the Government of Antioquia Province and Corporaci贸n Calidad.
- AWARD TO ENVIRONMENTAL RESPONSIBILITY 2011 - Silver Seal and Special Mention - Granted by Fundaci贸n Siembra Colombia and the British Embassy. - SEAL FOR EQUITY IN ANTIOQUIA - Granted by Alianza por la Equidad and the Government of Antioquia Province. - POSTULATION: Orbe Award by the French Embassy.
Total Cost and Cash Cost per ounce
Total Cost
8
Cash Cost total
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
Sales, at $339,939 million, were 48.7% higher than in 2010. Total output went to export reaching a net sum of USD 183.9 million. Average price at USD 1,587.30 per ounce equals 30% increase over 2010. In pesos per gram, 26.01% increase was due to the Colombian peso revaluation. - Operating income totaled $172,661 million: 94% up on 2010. - Net income was $115,802 million, 26% up on the period under comparison. - Financial Revenues: At the end of the fiscal year, the company showed an investment portfolio worth $144,235 million, of which 7% corresponds to shares quoted in the Stock Exchange, 4% to investments abroad, and the balance, to fixed-income securities in Colombia. -
Revenues from this activity included $93 million from sale of investments, $572 million from dividends, and $6,905 million from yield of fixed-income securities.
-
As of December 31st 2011, appreciation of shares listed on the Stock Exchange reached $222 million.
-
EBITDA: EBITDA amounted to $210,845 million equivalent to 62.02% of sales.
-
EVA: EVA accumulated for the year stands at $99,840 million, 74.33%.
- Equity: Shareholders’ equity increased 14.72% from $380,534 million to $436,568 million; corresponding book value per share including appreciation is $1,668.28. -
-
-
During the year, the stock of MINEROS S.A. saw 36.75% depreciation vis-à-vis 18.27% drop in the IGBC. Indebtedness: Along the year, the Corporation kept external indebtedness levels at a minimum, using bank credit for routine treasury operations only. Operating margin stands at 51% whereas in 2010 it was 39%.
MANAGEMENT REPORT
MANAGEMENT REPORT
IV - FINANCIAL ANALYSIS
- Net income margin was 34% compared to 41% in 2010. -
Such variation is due essentially to the provision for income tax given that the tax rate during 2011 was 32.93% vs. 24.60% in 2010.
V - VARIOS A. In 2011, commercial operations for $2,172 million related to insurance premiums for the different policies covering the Company were conducted with Compañía de Seguros Colpatria, with which members of the Board of Directors have economic links. Insurance policies were hired with Colpatria under optimal market conditions, upon quote from other insurance companies. B. No other operation with companies in which Board of Directors’ members or the company’s managers have direct or indirect economic interest was carried out along the year 2011. C. In order to comply with Law 603/2000 that amends Article 47 of Law 222 of 1995, it is hereby informed that decision regarding annulment of requirements by DIAN to the corporation for payment of tax on gold corresponding to the March - December of 1998 period, is still pending, as has been reported in past years. D. Production planning for 2012 indicates 3,430 kilograms of fine gold output. Based on gold price outlook, and provided the Peso holds its exchange rate in a stable manner, the Company’s economic results will comply with our shareholders’ expectations. E. The managers and the Board of Directors certify full compliance by the company with all regulation regarding intellectual property and copyrights. F. The Corporation’s legal representative certifies that in 2011, the Management verified the correct operation of the systems for disclosure and control of financial information established in
9
the company, in compliance with paragraph of Article 47 of Law 964 of 2005. G. According to verification conducted by our legal counsels, the Company faces no legal processes that may jeopardize its economic stability. This report contains, as a part of itself, the provisions of article 446 of the Code of Commerce. The books and reports mandated by Law have been made available to the shareholders since convening date of this meeting. The board of directors and the management want to thank the effort and dedication of our employees and workers to achieve the results we are reporting today. Eduardo Pacheco Cortés José Fernando Llano Escandón Santiago Vásquez Haupt Santiago Perdomo Maldonado Miguel Urrutia Montoya Alberto Mejía Hernández Álvaro Escobar Restrepo
Beatriz E. Uribe R. President February 22, 2012
10
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
2
Statutory Auditor’s Report
Statutory auditors’ report To the shareholders of MINEROS S.A.: I have audited the balance sheets of MINEROS S.A. at December 31, 2011 and 2010 and the corresponding statements of income, of changes in shareholders’ equity, of changes in financial position, and of cash flows for the years then ended, as well as the summary of the main accounting policies and other explanatory notes. Management is responsible for the preparation and correct presentation of the financial statements in conformity with the accounting principles generally accepted in Colombia. Such responsibility includes: designing, implementing and maintaining an internal control system adequate for the preparation and presentation of the financial statements, free from significant errors due to fraud or error, selecting and applying appropriate accounting policies, and establishing the accounting estimates that are reasonable under the circumstances. My responsibility is to audit said financial statements and express an opinion thereon based on my audits. I obtained the information necessary to comply with my duties and carry out
12
my work in accordance with auditing standards generally accepted in Colombia. Those standards require that I plan and perform the audit to satisfy myself that the financial statements are free from significant errors. An audit of financial statements includes examining, on a test basis, the evidence supporting the amounts and disclosures included in the financial statements. The audit procedures selected depend on the auditor’s professional judgment, including an evaluation of the risk of significant errors in the financial statements. In evaluating the risk, the statutory auditor considers the Company’s internal control relevant for the preparation and reasonable presentation of the financial statements, in order to design audit procedures appropriate to the circumstances. An audit also includes evaluating the accounting principles used and the significant accounting estimates made by Management, as well as evaluating the overall presentation of the financial statements. I consider that my audits provide a reasonable basis for the opinion which I express. In my opinion, the aforementioned financial
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
STATUTORY AUDITOR´S REPORT
statements, taken from the accounting books, present fairly, in every significant aspect, the financial position of MINEROS S.A. as of December 31, 2011 and 2010, the results of its operations, the changes in its equity, the changes in its financial position, and its cash flows for the years then ended, in conformity with accounting principles generally accepted in Colombia, applied on uniform basis. Also, based on the scope of my audit, I report that the Company’s books were kept in conformity with legal requirements and accounting techniques; the transactions recorded in the accounting books and the administrators’ acts complied with the bylaws and the decisions of the Shareholders’ Meeting and the Board of Directors; the correspondence, the accounting vouchers and the minutes books and share register were properly kept and safeguarded; the management report agrees with the basic financial statements; and the Company is not in
S TAT U T O R Y A U D I T O R ´ S R E P O R T
default with the contributions to the Integral Social Security System. My evaluation of the internal control carried out in order to establish the scope of my audit tests did not reveal that the Company had not followed adequate measures with respect to internal control and the preservation and custody of its assets and those of third parties in its possession.
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. February 23, 2012
13
14
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
3
Financial Statements
Shareholders’Meeting March 21 of 2012
Certification of Financial Statements
16
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
The undersigned, Legal Representative and Chief Accounting Officer of the company, under whose responsibility the financial statements were prepared, in compliance with the bylaws, hereby declare that they have previously verified the assertions therein contained, which have been faithfully taken from the books.
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Mat. 32758-T
FINANCIAL STATEMENTS
BEATRIZ E.URIBE RESTREPO President
 In my capacity as Legal Representative of MINEROS S.A., and in compliance with Article 46 of Law 964 of 2005, I hereby certify that the general-purpose financial statements of this corporation as on December 31, 2011, and their corresponding notes, do not contain defects, inaccuracies or errors that prevent ascertaining the true financial position and operations of the company.
BEATRIZ E.URIBE RESTREPO President
F I N A N C I A L S TAT E M E N T S
17
MINEROS S.A.
Balance Sheet at December 31, 2011 and 2010 (In thousands of Colombian pesos) ASSETS
2011
2010
Note
CURRENT ASSETS Cash
$
Marketable securities
4
Subtotal - cash and cash equivalents
$
885.109
144.235.010
102.762.113
144.888.370
103.647.222
Accounts receivable
3
43.083.811
18.607.678
Prepaid expenses
5
6.254.154
2.393.209
194.226.335
124.648.109
244.355.157 -125.905.956
223.955.649 -104.749.643
118.449.201
119.206.006
5.139.064 33.259.063 18.179.461 87.156.204
5.584.030 25.220.996 17.094.870 67.789.647
143.733.792
115.689.543
58.209.152
61.015.451
TOTAL CURRENT ASSETS PROPERTY, PLANT AND EQUIPMENT
6
Cost of assets Accumulated depreciation
Long-term accounts receivable Inventories Long-term investments Other assets
RE-APPRAISALS
7 8 9 10
12
TOTAL ASSETS
$
MEMORANDUM ACCOUNTS
BEATRIZ E.URIBE RESTREPO President0
18
653.360
21
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
514.618.480
253.210.802
$
420.559.109
272.984.484
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
MINEROS S.A.
Balance Sheet at December 31, 2011 and 2010 (In thousands of Colombian pesos) LIABILITIES AND EQUITY
2011
2010
Note
CURRENT LIABILITIES Financial liabilities Suppliers Accounts payable Taxes, liens and duties Labor liabilities Dividends payable
13
$
145.654 3.762.222 12.317.753 40.814.283 3.513.009 7.647.494
14 15 16 17 18
TOTAL CURRENT LIABILITIES
87.173 3.540.602 9.565.023 16.098.923 3.276.791 6.768.958
68.200.415
39.337.470
9.139.537 710.273
687.418
78.050.225
40.024.888
158.953 1.551.099 16.912.520 58.209.152 11.191.283 -5.611.007 238.353.860 115.802.395
158.953 1.551.099 35.191.596 61.015.451 11.191.283 -5.611.007 185.166.909 91.869.937
$
436.568.255
$ 380.534.221
$
514.618.480
$ 420.559.109
$
253.210.802
$ 272.984.484
16 19
TOTAL LIABILITIES
FINANCIAL STATEMENTS
Equity tax payable Retirement pensions
$
SHAREHOLDERS' EQUITY Capital stock Additional paid-in capital Equity revaluation Revaluation surplus Reserve for repurchase of shares Treasury stock Other appropriated reserves Year's income
20 20 20 12 20 20
TOTAL SHAREHOLDERS’ EQUITY TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY MEMORANDUM ACCOUNTS
21
The accompanying notes are an integral part of these financial statements
BEATRIZ E.URIBE RESTREPO President0
F I N A N C I A L S TAT E M E N T S
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
19
MINEROS S.A
Income Statement
For the years ended December 31, 2011 and 2010 (In thousands of Colombian Pesos, except net income per share)
2011
2010
Note
PRECIOUS METALS PRODUCTION
22
$ 339.939.249
PRODUCTION COSTS
129.860.271
10.192.939
9.929.259
-----------------------
-------------------------
172.661.243
88.825.157
-12.043
33.012.452
172.649.200
121.837.609
-56.846.805
-29.967.672
115.802.395
91.869.937
Operating income
23
Income before income tax provision INCOME TAX PROVISION
16
YEAR'S NET INCOME
NET INCOME PER SHARE
228.614.687
157.085.067
ADMINISTRATION EXPENSES
NON-OPERATING REVENUES (EXPENDITURES), NET
$
$
442,52
$
351,07
The accompanying notes are an integral part of these financial statements
BEATRIZ E.URIBE RESTREPO President0
20
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
December 31, 2011
$ 158.953
-
-
-
Year's income
Year's decrease
Balances at
-
-
Equity tax
-
$ 1.551.099
-
-
-
-
Transfer of income
$ 1.551.099
-
Gift
December 31, 2010
$ 158.953
-
-
-
Year's income
Year's movements
Balances at
-
-
Equity tax
-
-
-
$ 1.551.099
Transfer of income
$ 158.953
Additional Paid-in capital
Gift
December 31, 2009
Balances at
Capital
$ (5.611.007)
-
-
-
-
-
$ (5.611.007)
-
-
-
-
-
$ (5.611.007)
Treasury Stock
$
$
$
$19.535.253
-
-
-
-
2.400.000
$17.135.253
-
-
-
-
2.400.000
$14.735.253
Reserve for asset protection
$
$
$
-
-
-
-
-
-1.000.000
1.000.000
-
-
-
-1.000.000
1.000.000
-
Reserve for gifts
-
-
-
-
72.546.644
95.405.535
$ 218.739.130
-
-
-
-
50.786.951
$ 167.952.179
$
Reserve available to shareholders' meeting
APPROPRIATED
$ 238.353.860
-
-
-
(1.000.000)
54.186.951
$ 185.166.909
-
-
-
(1.000.000)
75.946.644
$ 110.220.265
Total other reserves
$ 115.802.395
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
-
115.802.395
-
-
-91.869.937
$ 91.869.937
-
91.869.937
-
-
-114.676.380
$ 114.676.380
Year's Income
$ 16.912.520
-
-
(18.279.076)
-
-
$ 35.191.596
-
-
(1.241.369)
-
-
$ 36.432.965
Equity Revaluation
$ 58.209.152
(2.806.299)
-
-
-
-
$ 61.015.451
17.985.703
-
-
-
-
$ 43.029.748
Revaluation Surplus
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
The accompanying notes are an integral part of these financial statements
79.477
-
-
-
-
-
79.477
-
-
-
-
-
79.477
Legal Reserve
BEATRIZ E.URIBE RESTREPO President0
$ 11.191.283
-
-
-
-
-
$ 11.191.283
-
-
-
-
-
$ 11.191.283
Reserve for repurchase of shares
(In thousands of Colombian pesos)
For the years ended December 31, 2011 and 2010
Statement of changes in shareholders’ equity
MINEROS S.A.
FINANCIAL STATEMENTS
F I N A N C I A L S TAT E M E N T S
21
$
$
$
-
-
-
-
-
-
-
(6.904)
-
-
-
-
6.904
Surplus from equity method
$ 436.568.255
(2.806.299)
115.802.395
(18.279.076)
(1.000.000)
(37.682.986)
$ 380.534.221
17.978.799
91.869.937
(1.241.369)
(1.000.000)
(38.729.736)
$ 311.656.590
Total equity
MINEROS S.A.
Statement of changes in financial position For the years ended December 31, 2011 and 2010 (In thousands of Colombian pesos) 2011 Financial resources generated by operations Net income of the period
$
2010
115.802.395
$
91.869.937
Add (less) charges (credits) not affecting working capital Depreciation Inventory amortization Other assets amortization Loss on investment trading Retirement pensions Reimbursement of provisions Income from the sale of fixed assets Income from equity method
21.708.732 2.543.491 13.931.280 22.855 -108.439 -3.909.591
Working capital provided by operations
20.206.054 4.271.431 10.226.520 26.720 80.186 -68.199 -3.688.396 *
149.990.723
Sources of funds Decrease in long-term accounts receivable Increase in long-term investments - net Increase in equity tax payable
122.924.253
444.966 2.824.999 9.139.537
Total Sources of Funds
-197.596 * -
162.400.225
122.726.657
20.843.488 37.682.985 10.581.558 33.297.837 18.279.076 1.000.000
445.940 22.213.171 38.729.735 7.311.043 19.637.743 1.241.369 1.000.000
121.684.944
90.579.001
Use of funds Long-term accounts receivable Addition to property, plant and equipment Dividends declared Increase (decrease) in inventories Increase in other assets Equity tax Gifts Total Uses of Funds $
Increase in working capital
40.715.281
$
32.147.656
CHANGES IN WORKING CAPITAL COMPONENTS:
69.578.226
27.125.903
Prepaid expenses
-231.749 41.472.897 24.476.133 3.860.945
370.244 22.901.339 1.461.111 2.393.209
Decrease (increase) in current liabilities
-28.862.945
5.021.753
-58.481 -221.620 -2.752.730 -24.715.360 -236.218 -878.536 -
-10.495 -920.906 39.210 -2.652.616 -325.165 -767.176 9.658.901
40.715.281
32.147.656
Increase (decrease) in current assets Cash Marketable investments Accounts receivable
Financial liabilities Suppliers Accounts payable Taxes, liens and duties Labor liabilities Dividends payable Other liabilities
INCREASE IN WORKING CAPITAL * Reclassified for comparative effects
The accompanying notes are an integral part of these financial statements
BEATRIZ E.URIBE RESTREPO President0
22
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion) F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
MINEROS S.A.
Statement of Cash Flows
For the years ended December 31, 2011 and 2010 (In thousands of Colombian pesos) 2011 CASH FLOWS FROM OPERATION ACTIVITIES Net income Adjustments to reconcile income to net cash provided by operating activities: Depreciation Inventory amortization Amortization of deferred charges Loss on investment trading Retirement pensions Recovery of investment allowance Income from the sale of fixed assets Income from equity method
2010
115.802.395
91.869.937
21.708.732 2.543.491 13.931.280 22.855 -108.439 -3.909.591
20.206.054 4.271.431 10.226.520 26.720 80.186 -68.199 -3.688.396 * 122.924.253
-24.476.133 -3.860.945 -10.581.558
-1.461.111 -2.393.209 -7.311.043
221.620 2.752.730 24.715.360 236.218 878.536 9.139.537
920.906 -39.210 2.652.616 325.165 -8.891.725 -
-974.635
-16.197.611
NET CASH USED BY OPERATION ACTIVITIES
149.016.088
106.726.642
CASH FLOWS FROM INVESTMENT ACTIVITIES Decrease in accounts receivable from associates Increase in long-term investments Acquisition of property, plant and equipment, net Acquisition of other assets, net
444.966 2.824.999 -20.843.488 -33.297.837
-445.940 -197.596 * -22.213.171 -19.637.743
NET CASH USED IN INVESTMENT ACTIVITIES
-50.871.360
-42.494.450
CASH FLOWS FROM FINANCING ACTIVITIES (Decrease) in financial liabilities Dividends paid Gifts Equity tax
58.481 -37.682.985 -1.000.000 -18.279.076
10.495 -38.729.735 -1.000.000 -1.241.369
NET CASH USED IN FINANCING ACTIVITIES
-56.903.580
-40.960.609
41.241.148
23.271.583
103.647.222
80.375.639
NET CHANGES IN CASH AND CASH EQUIVALENTS CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
$
144.888.370
$
FINANCIAL STATEMENTS
149.990.723 Changes in assets and liabilities (Increase) decrease in: Accounts receivable Deferred charges Inventories Increase (decrease) in: Suppliers Accounts payable Taxes, liens and duties Labor liabilities Other liabilities Long-term liabilities - Equity Tax
103.647.222
* Reclassified for comparative effects. The accompanying notes are an integral part of these financial statements
BEATRIZ E.URIBE RESTREPO President0
F I N A N C I A L S TAT E M E N T S
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
23
MINEROS S.A.
Financial ratios (In thousands of Colombian pesos) dec-11 Liquidity Ratios
dec-10
Liquidity measures the Company's capacity to pay its short-term liabilities.
Current Ratio
L I Q U I D I T Y
Current Assets Current Liabilities
194.226.335 68.200.415
2,85
124.648.109 39.337.470
3,17
2,12
103.647.223 39.337.470
2,63
6,59
420.559.109 40.024.888
10,51
For each Peso payable of current liabilities, the Company has in short-term current assets, as many Pesos as the value of the current ratio
Acid test
Liquid Assets Current Liabilities
144.888.370 68.200.415 For each Peso payable of current liabilities, the Company has easily realizable assets as many Pesos as the acid-test ratio
Solidity
Total Assets Total Liabilities
514.618.479 78.050.225 Company's capacity to show financial consistency
Working capital
Current assets - Current liabilities
$
126.025.920
$
85.310.639
Remaining current assets after paying all short-term liabilities
Efficacy indices (Return)
Efficacy or return indices assess results of management decisions when administering resources
Gross income margin
1-
Production Cost Operating revenues
157.085.067 339.939.249
53,79%
129.860.271 228.614.687
43,20%
How much can be used to cover operating and non-operating expenses out of each Peso generated
Return on revenues
Net income Net revenue
115.802.395 339.939.249
34,07%
A C T I V I T Y
91.869.937 228.614.687
40,19%
228.614.687 223.955.649
1,02
228.614.687 285.964.836
0,80
0,66
228.614.687 420.559.109
0,54
30,42
1.050.638.116 41.624.530
25,24
115.802.395 514.618.479
22,50%
91.869.937 420.559.109
21,84%
115.802.395 436.568.255
26,53%
91.869.937 380.534.221
24,14%
442,52
91.869.937 261.687
53,79%
98.754.416 228.614.687
43,20%
50,79%
88.825.157 228.614.687
38,85%
34,07%
91.869.937 228.614.687
40,19%
Relation between income after non-operating revenues and expenses and taxes that may diminish the Company’s capacity to generate returns
Sales Gross fixed assets
Fixed assets turnover
339.939.249 244.355.157
1,39
How much can be generated in sales out of each Peso invested in fixed assets
Operating assets turnover
Sales Gross operating assets
339.939.249 331.110.233
1,03
How much can be generated in sales out of each Peso invested in operating assets
Total assets turnover
Total sales Total Assets
339.939.249 514.618.479 Company’s efficiency using assets to generate sales
Suppliers turnover
Average accounts payable X 365 days Term purchases
Return on assets
Net income Assets
735.259.450 24.172.913
Days the company takes to pay accounts to its suppliers
P R O F I T A B I L I T Y
Return on the company investment
Return on equity
Net income Net equity
Income per share
Net income (Pesos) No. of shares or participation rights
Return on shareholder’s or partner’s investment
115.802.395 261.687
$
$ 351,07
Net income per share or participation right
Gross return
Gross income Operating revenues
182.854.182 339.939.249 Gross income percentage generated by the Company’s sales
Operating return
Operating income Total operating revenues
172.661.243 339.939.249 Amount of operating income generated by each Peso of sales
Net Return
Net income Net sales
115.802.395 339.939.249
Net income generated by each Peso of net sales, independent of whether it corresponds to the company’s social purpose or not
24
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
MINEROS S.A.
Financial ratios (In thousands of Colombian pesos)
Debt ratios Total debt
Participation of funds provided by creditors that partially finance the company's investment
Total liabilities Total assets
78.050.225 514.618.479
15,17%
40.024.888 420.559.109
9,52%
68.200.415 78.050.225
87,38%
39.337.470 40.024.888
98,28%
145.654 194.226.335
0,07%
87.173 124.648.109
0,07%
0,04%
87.173 228.614.687
0,04%
17,88%
40.024.888 380.534.221
10,52%
39.337.470 380.534.221
10,34%
For each Peso invested in assets how much is financed by third parties and guarantees the company offers to them
Short-term debt
Current liabilities Total liabilities Current liabilities for each Peso owed to creditors
Short-term financial debt
DEBT
Total short-term financial liabilities Total current assets
Percentage of current assets that must be used to pay short-term financial liabilities
Financial debt:
Financial liabilities Net sales
145.654 339.939.249 Percentage of sales needed to pay financial liabilities
Leverage
78.050.225 436.568.255
FINANCIAL STATEMENTS
Total liabilities with third parties Equity
Liabilities with third parties for each Peso in equity
Short-term leverage
Total current liabilities Equity
68.200.415 436.568.255
Short-term liabilities for each Peso in equity
Financial leverage
Liabilities with financial entities Equity
145.654 436.568.255
0,03%
87.173 380.534.221
0,02%
436.568.255 514.618.479
84,83
380.534.221 420.559.109
90,48
Financial liabilities for each Peso in equity
Ownership index
Equity Total Assets
For each Peso invested in the company how much corresponds to the owners
SPECIAL DISCLOSURES Total Assets Total liabilities Equity Share par value.
2005
2006
2007
2008
2009
2010
2011
140.808 22.073 118.735 453.753
174.457 32.486 141.970 542,52
209.812 18.845 190.967 729,75
275.847 27.136 248.711 950,41
356.623 44.966 311.657 1.190,95
420.559 40.025 380.534 1.454,16
514.618 78.050 436.568 1.668,28
F I N A N C I A L S TAT E M E N T S
25
Proposition regarding earnings distribution MINEROS S.A. SHAREHOLDERS’ MEETING MARCH 21 OF 2012
CO$ 115,802,395,070
EARNINGS FOR THE YEAR 2011 AMOUNT TO IT IS PROPOSED THAT THEY BE DISTRIBUTED AS FOLLOWS:
YEAR’S NET INCOME
CO $ 115,802,395,070
FOR A MONTHLY DIVIDEND OF $10.00 PER SHARE DURING THE INSTALLMENTS OF $6 EACH IN THE MONTHS OF APRIL, JULY AND OCTOBER OF 2012
31,402,488,240
FOR AN EXTRA DIVIDEND OF $18.00 PER SHARE PAYABLE IN THREE INSTALLMENTS OF $6 EACH IN THE MONTHS OF APRIL, JULY AND OCTOBER OF 2012
4,710,373,236
FOR SOCIAL ACTIONS
1,160,000,000
RESERVE FOR PROTECTION OF ASSETS
2,400,000,000
RESERVE FOR NEW PROJECTS
EQUAL AMOUNTS
76,129,533,594
CO $ 115,802,395,070
CO $ 115,802,395,070
Dividend will be paid between the 10th and the 20th DAY of each month. Shareholders registered in the shareholder register on the ex-dividend period determined in the General Regulations of the Stock Exchange, as provided in article 2 of Decree 4766 of 2011, are entitled to the month’s dividend.
26
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
4
Notes to the Financial Statements
MINEROS S.A.
Notes to the financial statements at december 31 of 2011 and 2010 ( I n t h o u s a n d s o f C o lo m b i a n p e s o s )
NOTE 1. COMPANY OPERATIONS Mineros de Antioquia S.A. is a private corporation established on November 14, 1974 by public deed No 6161 of the 4th Notary Public Office of Medellin for a term of ninetynine (99) years. According to decision of the Regular Shareholders’ Meeting of March 17 of 2004, minutes No. 43, the corporate name was changed to MINEROS S.A. Such decision was formalized through public deed No. 1038 of April 19 of 2004 of the 17th Notary Public Office of Medellín. The Company has as its purpose the conduction of any type of business, activities, endeavors, acts and contracts related to the mining industry in general, of either precious metals, metallic and non-metallic mineral substances or hydrocarbons. To comply with its corporate purpose, the Company’s operation center is located in El Bagre (Antioquia province) and its main administrative offices in Medellín.
28
NOTE 2. ACCOUNTING POLICIES The financial statements of MINEROS S.A. have been prepared and presented according to accounting principles generally accepted in Colombia, for which purpose the Management has to make certain estimates and assumptions in order to determine the valuation of some of the individual entries in the financial statements and to make the required disclosures. Although they may differ in their final effect, Management considers that the estimates and assumptions used were adequate under the circumstances and that they agree with the accounting principles generally accepted in Colombia. Certain accounting principles applied by the Company could disagree with the accounting principles generally accepted in other countries. The main accounting policies used by the Company are:
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
- Accounting system
- Investments are classified as marketable and long-term, according to the intention of realization. Marketable investments are those easy to realize within a term of up to three calendar years, and for which, there is a serious intention of realization. Long-term investments are those which are seriously intended to be held for at least three calendar years.
The Company uses the accrual accounting system, according to which revenues and expenditures are recorded when incurred, regardless of whether payment or collection has been in cash.
- Monetary unit
According to legal provisions, the monetary unit used by the Company for the balance sheet and income statement accounts is the Colombian Peso.
- Investments are classified as fixed-income and variable-income, depending on the return they generate.
- Materiality The Company’s policy for disclosing accounting entries in its financial statements in order to determine their materiality is based on the relative importance of each sub-account with respect to the account group to which it belongs. Accordingly, balance sheet entries at December 31, 2011 representing 5% or more of current assets, other assets, current liabilities, long-term liabilities and equity are disclosed.
- According to control, they are classified as controlling and non-controlling, subject to the provisions of the Colombian Code of Commerce. - Based on the cause or reason motivating the investment, they are voluntary or mandatory.
- Property, Plant and Equipment
- Investments
Investments are accounted at cost, which does not exceed sale value.
Buildings and constructions
Machinery And equipment
Electric plants and networks
Furniture And fixtures
Dredges
Transportation equipment
Computer equipment
5%
10%
10%
10%
15%
20%
20%
NOTES TO THE FINANCIAL STATEMENTS
Based on External Circular Letter 011 of the Securities Superintendency (today Financial Superintendency) of 1998, the Company classifies investments as follows:
These are recorded at cost, which includes inflation adjustments from January 1 of 1992 until December 31 of 2006. Maintenance and repair expenditures that do not increase the useful life of respective assets are recorded as a charge in the income statement, as they are incurred. Depreciation is calculated by the straight-line method, based on the estimated useful life of assets, using the following depreciation annual rates:
Given that the dredges work on a three-shift basis, the accelerated depreciation method provided for in Art. 140 of Tax Law is used. E.T.
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
29
resulting from accounts payable and foreigncurrency liabilities used to purchase inventories, deferred charges, and property, plant and equipment are capitalized until the asset is in condition of being used or disposed of. From that moment on, the exchange difference is recorded against the income statement of the period. All other exchange gains and losses are recorded as financial revenue or expense.
-Inventories Inventories correspond to materials and consumables, dredge maintenance materials, and others; they are valued at the lowest between average cost and net sale value. Materials in transit and workshop orders under process are valued at their actual manufacturing or acquisition costs.
- Deferred charges
- Equity tax and surtax
As provided by accounting and fiscal regulations, amortization policies for deferred charges depend on their nature, as follows: A. Mining projects are amortized on the basis of the deposit’s estimated exploitation time, starting on the date when respective revenue starts. When exploration investments result to be fruitless, they are amortized in the same year when the project is determined to be unviable. B. Agricultural projects (rubber plantation and bio-factory) are amortized along the estimated cultivation time, upon conclusion of their nonproductive period. C. All other deferred charges are accounted at cost; amortization is carried out through the straight-line method with periods ranging between one and five years.
- Exchange difference Transactions in foreign currency are recorded at the applicable exchange rate in force on the date of the transaction. Balances receivable, investments abroad, financial liabilities and accounts payable are adjusted monthly. The balances of such accounts at December 31, 2011 and 2010 were translated into Colombian Pesos at the market representative rate for the end of the month certified by the Financial Superintendency ($1,942.70/USD in 2011 and $1,913.98/USD in 2010). Exchange difference
30
Accordance with the Law regulating accounting principles generally accepted in Colombia and considering the alternatives for accounting recording established there, the Company chose to record such tax and its corresponding surtax against the equity revaluation account.
- Taxes, liens and duties Income tax provision is determined on the basis of commercial income, adequately relating the period’s revenue to its corresponding costs and expenses, or, on the basis of presumptive income on taxable equity, in case it exceeds net taxable income.
- Labor liabilities Labor liabilities are accounted as provided by legal regulations and binding collective bargaining agreements. Retirement pension liabilities payable by the Company are determined based on actuarial studies as provided by legal regulations. Annual retirement pension provision is adjusted in a rational and systematical way. Pension payments are charged to the results of the year.
- Additional paid-in capital
The excess of placed shares price over their par value is recorded in the capital surplus account, additional paid-in capital.
- Reappraisals These correspond to differences between commercial or cadastral appraisal and net book
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
the city of Medellín. Real estate property was appraised using the comparative or market method and cost or replacement method. In the case of machinery and equipment, quotes for similar machines and equipment were taken into account, their original value was updated translating it into United States Dollars on that date, and loss of value factors due to old age and use were later applied; also their current state was analyzed with technicians. Both assets in depreciation process and fully depreciated assets in use were appraised, with the appreciation of the totally depreciated assets in use recorded under memorandum accounts.
value of real estate property. Such reappraisals are recorded in separate assets and equity accounts as revaluation surplus, which is not distributable. Loss of value of real estate property is recorded through provision charged to the period’s expenses. Reappraisal of investments as of December 31, 2011 and 2010 was conducted as established in circular letter 011 of 1998 of the Securities Superintendency (today, Financial Superintendency) as follows: - For marketable fixed-income investments, the latest cost in books is recorded with a contra entry in the income statement accounts. - Marketable variable-income investments are valued by affecting their latest cost recorded, with a contra entry in the results of the period, recognizing the revenue or expense produced depending on the increase or decline of investment, respectively. - Long-term investments of controlled companies are accounted through the equity method. When the sale value of long-term investments of non-controlled companies is higher than cost, reappraisal for the period is recorded under assets and revaluation surplus under equity. When the sale value is lower than cost, the difference will affect reappraisal and revaluation surplus, without limitation upon the fact that their net balance might be of a contrary nature.
In September of 2009, the Company hired commercial appraisals of Property, Plant and Equipment which were conducted by Francisco Ochoa O. Propiedad Raíz – Avalúos TIN 70.037.897-4, a firm with main offices in
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
At December 31, 2011, commercial appraisals were updated on the basis of CPI for 2011 so as to establish assets’ respective appreciation (loss of value) with respect to net book value.
- Equity revaluation Balances at December 31, 2011 and 2010 correspond to inflation adjustments to equity accounts until December 31, 2006, minus the equity tax and corresponding surtax recorded in compliance with Law 1370 of 2009 and Legislative Decree 4825 of 2010 According to current regulations, this balance cannot be distributed as income until the Company is liquidated or capitalized.
NOTES TO THE FINANCIAL STATEMENTS
-
- Memorandum accounts
Control memorandum accounts record financial information for control, contingencies, and future transactions commitments; fiscal memorandum accounts record differences between accounting values and values for fiscal matters.
- Gifts The Company records donations against fiscal period results or against occasional reserves established for such purpose by the Shareholders’ Meeting.
31
- Net income per share
Net income per share is calculated on the weighted average number of outstanding subscribed shares during each period.
- Statement of cash flows
The statement of cash flows was prepared by the indirect method.
NOTE 3. ACCOUNTS RECEIVABLE At December 31, accounts receivable included: (2) Corresponds to balances in the Company’s favor determined in
ITEM
2011
2010
National customers
$
-
$ 7.902.519
Foreign customers (1)
21.033.519
73.808
Public entities (2)
10.568.950
3.745.168
Related companies (3)
597.225
726.444
Loans to associates
610.199
546.420
Miscellaneous accounts receivable
913.000
Yields receivable (4) Other (5) TOTAL
Argor Heraeus (Suiza) Metalor (Suiza) TOTAL
being processed at December 31, to discountable taxes non subject to VAT reimbursement pending compensation in future periods, and to reimbursement requests of excess payments, as follows:
ITEM
2011
2010
Mar-Apr VAT
$ 1.808.999
290.110
May-Jun VAT
2.068.966
-
6.056.782
3.002.916
Jul-Aug VAT
1.805.907
-
3.304.136
2.320.293
Sep-Oct VAT
1.993.982
1.579.902
$ 43.083.811
$ 18.607.678
Nov-Dec VAT
2.103.134
2.067.184
Discountable taxes to be compensated (exploration activities)
21.739
98.082
Reimbursement request of excess withholding tax *
766.126
-
97
-
$ 10.568.950
$ 3.745.168
(1) Balances owed by the following foreign customers:
INTL Commodities Inc. (USA)
private VAT calculations whose reimbursement requests were
$ 9.627.735
$
-
11.346.101
51.035
59.683
22.773
$ 21.033.519
$ 73.808
Withholding tax TOTAL
$
-
* From this sum, at the date of general-purpose financial statements, through Resolutions 17468 and 17452, served on December 28, 2011, DIAN had approved reimbursement of $635,835.
32
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
(3) Balances owed by the following related companies:
(5) Corresponds to third parties’ balances at December 31 for different items related to the normal development of the Company’s business, as follows:
ITEM Balance payable by Proyecto Sabaletas S.A.S. for administration services rendered in the second half of 2011 (full year 2010).
2011
2010
$80.581
$241.955
Balance payable by Operadora Minera S.A.S. for administration services rendered in the second half of 2011 (full year 2010).
307.984
Balance payable by Exploradora Minera S.A.S. for administration services rendered in the second half of 2011 (full year 2010).
208.660
36.363
$ 597.225
$ 726.444
TOTAL
448.126
ITEM
2011
2010
Advance payments to suppliers
$ 468.342
$ 612.073
Advance payments to contractors
2.328.687
1.496.843
Other smaller accounts receivable
507.107
211.377
$ 3.304.136
$ 2.320.293
TOTAL
- During fiscal year:
(4) Shows financial yields from fixed-income investments and
A. The Company did not deem necessary to establish provisions for doubtful accounts to protect likely loss contingency from commercial accounts receivable. B. In 2011, no accounts receivable were written off.
premiums paid in purchase process of these securities.
C. There are no accounts receivable more than one year overdue.
NOTE 4. MARKETABLE SECURITIES At December 31, marketable securities included:
2011
2010
$ 1.371.073
$ 1.754.338
1.342.562
2.001.091
40.500.000
30.331.162
Public bonds – local currency
9.000.000
10.500.000
Private bonds – local currency
24.126.804
18.571.270
Treasuries – TES
39.476.567
22.862.447
6.933.862
-
15.960.972
9.936.187
Shares in foreign corporations (3)
1.448.782
520.726
Other investments abroad (4)
3.782.383
4.244.593
Other investments (5)
2.285.077
2.173.275
146.228.082
102.895.089
(1.993.072)
-118.458
-
-14.518
$ 144.235.010
$ 102.762.113
Participation in trust estates with trust companies (1) Trust funds administered by brokerage firms (on demand) Certificate of Deposit - CD
Funding operations (Treasuries –TES–) Shares in local corporations (2)
Subtotal Provision for loss of value of investments in shares of local corporations Provision for loss of value of investments in shares of foreign corporations TOTAL N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
NOTES TO THE FINANCIAL STATEMENTS
ITEM
33
(1) Rights held as on December 31, 2011 and 2010 in Trust Estate P195 Grupo Contempo Ltda., Oficinas Oxo - Bogotá in
At December of 31 of 2010, the Company had as marketable securities the following investments in shares in corporations:
Fidubogotá S.A.
In 2011 $383,265 was received as refunded contributions from this Trust Estate (2010: 313,173)
(2) At December of 31 of 2011, the Company had as marketable
ISSUER
No. SHARES (UNITS)
securities the following investments in shares of Colombian corporations:
ISSUER Ecopetrol S.A.
No. SHARES (UNITS)
MARKET PRICES (BOOK VALUE)
MARKET PRICES (BOOK VALUE)
Suramericana de Inversiones S.A.
30.900
$ 1.166.246
Cementos Argos S.A. *
99.900
1.156.314
Grupo Nutresa S.A.
37.679
1.019.334
384.000
1.006.721
ISAGEN S.A. E.S.P
471.200
$ 2.002.416
70.599
1.735.432
ISA S.A E.S.P.
60.300
852.277
ISAGEN S.A. E.S.P.*
539.000
1.360.934
Pacific Rubiales Energy Corp.
11.910
751.866
Bancolombia S.A.
41.000
1.157.515
Ecopetrol S.A.
165.200
672.402
Cementos Argos S.A. *
99.900
1.156.314
Corficolombiana S.A.
15.017
532.049
ISA S.A. E.S.P *
86.300
1.154.927
Bancolombia S.A.
17.000
502.222
Grupo de Inversiones Suramericana S.A.-ADP
30.770
1.011.830
Colinversiones S.A. E.S.P *
74.637
452.385
7.700
446.310
Pacific Rubiales Energy Corporation. *
16.110
991.652
Grupo Aval S.A.
202.061
346.329
Suramericana de Inversiones S.A. *
Fogansa S.A. *
175.000
350.000
26.400
994.369
Helm Bank S.A.
658.000
303.266
154.500
870.461
5.367
202.121
10.000.000
96.800
1.658.000
718.245
Banco Popular S.A.
95.729
57.438
24.500
507.940
Conconcreto S.A.
13.153
22.107
Grupo Aval – ADP *
343.248
446.222
TOTAL
Grupo Aval – Common shares *
195.213
253.777
Fogansa S.A. *
175.000
350.000
Conconcreto S.A. *
145.153
220.763
In compliance with the provisions of Circular Letter 011 of
Cartón de Colombia S.A.
27.200
218.144
1998 of the Securities Superintendency
Canacol Energy Ltd. *
75.000
213.595
Banco de Occidente S.A. *
5.367
202.121
10.600
199.016
10.000.000
99.400
With respect to investments in shares of corporations
95.729
57.437
owned at December 31, the following values corresponding
Corficolombiana S.A. *
654
22.691
Almacenes Éxito S.A.
619
15.771
Grupo Nutresa S.A. *
Colinversiones S.A. E.S.P * Helm Bank S.A. * Banco Davivienda S.A.
Inversiones Argos S.A. * Tablemac S.A. Banco Popular S.A. *
TOTAL
Banco de Bogotá S.A.
Banco de Occidente S.A. Tablemac S.A.
$ 9.936.187
* Recorded at purchase price, because of their loss of value.
(today Financial
Superintendency), the Company recorded the respective appreciation (loss of value) of variable-income investments (national and foreign) affecting the latest investment cost recorded , increasing (decreasing) their amount, with the fiscal year’s results affected as a contra account.
to appreciation (loss of value) were recorded as revenues (expenses).
$ 15.960.972
* Recorded at purchase price, because of their loss of value.
34
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
A. Reappraisals ISSUER
2011
2010
Banco Davivienda S.A.
$
$
Ecopetrol S.A. Cartón de Colombia S.A. Grupo de Inversiones Suramericana S.A. ADP Bancolombia S.A. Tablemac S.A. Almacenes Éxito S.A. Pacific Rubiales Energy Corporation. Corficolombiana S.A. Grupo Nutresa S.A. Banco de Bogotá S.A. ISAGEN S.A. E.S.P. Grupo Aval S.A. ISA S.A. E.S.P. Helm Bank S.A. Banco de Occidente S.A. Conconcreto S.A. Banco Popular S.A. TOTAL
259.879
-
120.005
154.855
21.195 11.805 6.967 2.600 949 $ 423.400
286.403 3.125 203.546 179.612 167.461 102.528 95.475 73.510 24.838 14.699 7.683 4.811 4.603 $ 1.323.149
B. Loss of value ISSUER
2011
Pacific Rubiales Energy Corporation. Colinversiones S.A. E.S.P.
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
422.167
$
-
264.761
20.615
223.719 210.797 200.851 171.025 162.220 115.105 75.158 41.111 35.000 20.734 19.795 12.581 10.047 7.658 343 $ 1.993.072
8.157 87.643 2.043 $ 118.458
NOTES TO THE FINANCIAL STATEMENTS
ISAGEN S.A. E.S.P. Helm Bank S.A. Nutresa S.A. ISA S.A. E.S.P. Grupo de Inversiones Suramericana – AO Canacol Energy Ltd. Cementos Argos S.A. Banco de Occidente S.A. Fogansa S.A. Conconcreto S.A. Inversiones Argos S.A. Grupo Aval S.A.- Acciones ordinarias Grupo Aval S.A. – ADP Banco Popular S.A. Corficolombiana S.A. Bancolombia S.A. TOTAL
$
2010
35
To comply with the provisions of the Financial Superintendency regarding disclosures, the following is additionally reported with regard to such investments as on December 31, 2011:
ISSUER
36
PARTICIPATION PERCENTAGE
ECONOMIC ACTIVITY
DIVIDENDS RECEIVED
Ecopetrol S.A.
0.0011%
Hidrocarburos
$ 46.451
Corficolombiana S.A.
0.0001%
Financiera
30.661
ISAGEN S.A. E.S.P
0.0198%
Gener. Energía
27.469
Helm Bank S.A.
0.2909%
Financiera
26.282
Bancolombia S.A.
0.0080%
Financiera
20.561
Grupo Aval S.A. – AO
0.0014%
Financiera
15.268
Grupo Nutresa S.A.
0.0153%
Alimentos
13.665
Cementos Argos S.A.
0.0087%
Cementos
13.064
ISA S.A E.S.P
0.0078%
Trans. Energía
11.238
Conconcreto S.A.
0.0408%
Construcción
11.131
Colinversiones S.A. E.S.P.
0.0215%
Gener. Energía
10.005
Banco de Occidente S.A.
0.0034%
Financiera
6.738
Cartón de Colombia S.A.
0.0253%
Ind.Papelera
6.630
Banco Davivienda S.A.
0.0432%
Financiera
2.640
Banco Popular S.A.
0.0012%
Financiera
2.114
Inversiones Argos S.A.
0.0009%
Financiera
1.590
Tablemac S.A.
0.0394%
Ind. Maderera
1.300
Pacific Rubiales Energy Corporation.
0.0059%
Hidrocarburos
-
Grupo Aval S.A. – ADP
0.0072%
Financiera
-
Grupo de Inversiones uramericana S.A. AO
0.0056%
Inversiones
-
Fogansa S.A.
0.2872%
Ganadería
-
Canacol Energy Ltda.
0.0146%
Hidrocarburos
-
Almacenes Éxito S.A.
0.0001%
Comerc.retail
-
Grupo de Inversiones Suramericana S.A. - ADP
0.0066%
Financiera
-
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
The following was disclosed at December 31 of 2010 regarding marketable securities.
PARTICIPATION PERCENTAGE
ISSUER
ECONOMIC ACTIVITY
DIVIDENDS RECEIVED
Banco de Bogotá S.A.
0.0032%
Financiera
$ 22.308
Corficolombiana S.A.
0.0089%
Financiera
21.564
Grupo Aval S.A.
0.0014%.
Financiera
18.959
Grupo Nutresa S.A.
0.0087%
Alimentos
14.283
ISAGEN S.A. E.S.P
0.0141%
Gener. Enegía
11.875
Suramericana de Inversiones S.A.
0.0067%
Inversiones
11.045
Ecopetrol S.A.
0.0004%
Hidrocarburos
8.190
Cementos Argos S.A.
0.0087%
Cementos
8.128
Helm Bank S.A.
0.1162%
Financiera
7.520
ISA S.A E.S.P
0.0054%
Trans. Energía
3.193
Tablemac S.A.
0.0394%
Ind. Maderera
3.850
Conconcreto S.A.
0.0046%
Construcción
1.161
Banco de Occidente S.A.
0.0039%
Financiera
539
Pacific Rubiales Energy Corporation.
0.0045%
Hidrocarburos
313
Colinversiones S.A. E.S.P.
0.0104%
Gener. Energía
91
Banco Popular S.A.
0.0012%
Financiera
-
Fogansa S.A.
0.3140%
Ganadería
-
Bancolombia S.A.
0.0033%
Financiera
-
At December of 2011, MINEROS S.A. had in its investment portfolio the following investments in shares of foreign corporations:
No. OF SHARES
ISSUER (BOOK VALUE
MARKET VALUE
2.620.000
$ 794.020
Petrominerales Ltd.
6.150
193.396
Compañía de Minas Buenaventura
4.880
363.478
Merrill Lynch & Co. Inc.
2.709
TOTAL
Were purchased in Dollars in different stock exchanges of the United States, and their cost was translated into Colombian Pesos at the Market Representative Rate of December 31 of 2011. Their market-price re-appraisal was based on the closing price at the corresponding stock exchange on the last business day of 2011. Additionally, the following information is disclosed: ISSUER Merrill Lynch & Co. Inc.
ECONOMIC ACTIVITY
DIVIDENDS RECEIVED
Financiera
$ 53.893
Cía de Minas Buenaventura
Minería
3.398
97.888
Quia Resources Inc.
Minería
-
$ 1.448.782
Petrominerales Ltd.
Hidrocarburos
4.517
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
NOTES TO THE FINANCIAL STATEMENTS
- Investments in shares abroad:
(3) Shares in foreign corporations
37
Along the year, the following amounts were charged to the income statement to adjust the value of these investments to market price (loss of value). ISSUER
2011
2010
Quia Resources Inc. (Canadá)
$ 1.174.465
Petrominerales Ltd. (Canadá)
206.278
-
Compañía de Minas Buenaventura (Perú)
26.596
-
Merrill Lynch & Co. Inc. (USA)
19.163
14.518
$ 1.426.502
$ 14.518
TOTALES
$
-
At December of 2010, MINEROS S.A. had in their investment portfolio the following investments in shares of foreign corporations: ISSUER
No. OF SHARES
COST
MARKET VALUE
APPRECIA-TION
(LOSS OF VALUE)
2.769
$ 129.624
$ 115.106
$ (14.518)
Petrominerales Ltd.
6.150
391.102
391.102
-
$ 520.726
$ 506.208
$ (14.518)
TOTAL (4) Other Investments abroad
These are Exchange Traded Funds –ETF– established overseas, that replicate, in general terms, an international financial asset and are traded in stock exchanges as follows:
FUND SPDR S&P 500 ETF TR.
MARKET VALUE (BOOK VALUE)
No. (UNITS) 6.600
$ 1.609.138
17.616
1.298.406
Vanguard INTL Equity Index FD
7.207
555.141
Financial Sector SPDR (XLI)
5.566
140.570
Ishares Xinhua China 25 (FXI)
1.714
116.110
762
63.018
Ishares MSCI Emerging MKT (EEM)
Ishares S& P Latin América 40 (ILF) TOTAL
$ 3.782.383
The cost of the investment in dollars is represented at the Market Representative Rate certified by the Superintendency as on December 31, 2011. Appreciation (loss of value) of investment in each fund is established at month’s closing based on the market quote of each index with a charge (credit) to the results of the period. In 2011, the Company recorded against results $517,609 as adjustment to market value of such investments. In 2010, it recorded $354,730 as appreciation.
38
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
At December 31, 2010, ETF established abroad included: FUND
MARKET VALUE (BOOK VALUE)
No. (UNITS)
SPDR S&P 500 ETF TR.
6.600
Ishares MSCI Emerging MKT (EEM)
$
1.588.509
16.826
1.534.228
Vanguard INTL Equity
7.207
658.390
Financial Sector SPDR (XLI)
5.566
169.919
Ishares Xinhua China 25 (FXI)
1.714
141.359
Ishares S& P Latin América 40 (ILF)
762
78.552
Market Vectors ETF TR Brazil
667
73.636
TOTAL
$ 4.244.593
(5) Other investments
Other investments include the following: DETAIL
2011
Commercial papers
$ 2.000.000
$ 2.000.000
194.270
95.699
90.807
77.576
$ 2.285.077
$ 2.173.275
Balance of overnight operations in Bancolombia Miami Money market accounts abroad TOTAL
2010
The Company’s management considers that adequate investment portfolio diversification exists in order to reduce financial risk. NOTES TO THE FINANCIAL STATEMENTS
NOTE 5. PREPAID EXPENSES Al 31 de diciembre, esta cuenta se descomponía, así: DETAIL
2011
Pre-operating expenses
2.663.789
$ 2.393.2090
Dredge spare parts
2.511.277
-
Insurance (1)
1.079.088
-
$ 6.254.154
$ 2.393.209
TOTAL
$
2010
(1) Corresponds mainly to fire and terrorism insurance policy for the Company’s dredges.
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
39
NOTE 6. PROPERTY, PLANT AND EQUIPMENT At December 31, this account included:
ASSET
2011
2010
Land
$ 2.074.927
$ 1.407.388
2.655.348
2.655.348
Buildings and constructions
14.735.574
12.146.210
Machinery and equipment
148.230.882
145.587.726
56.371.497
48.391.053
Furniture and fixtures
903.851
717.095
Transport equipment
7.119.363
6.636.182
Computer equipment
974.554
959.076
10.970.926
4.063.565
Constructions in progress
160.152
1.391.154
Other
158.083
852
$ 244.355.157
$ 223.955.649
(123.250.608)
(102.094.295)
(2.655.348)
(2.655.348)
$ 118.449.201
$ 119.206.006
Mining properties
Electric plants and networks
Machinery and equipment under assembly
Subtotal Less: Accumulated depreciation Accumulated depletion TOTAL
As on December 31, 2011, no restrictions or encumbrances affect the Company’s abovementioned assets. Assets with their respective adjusted cost, accumulated adjusted depreciation, sale value and associated appreciation and loss of value are detailed as follows:
DICIEMBRE 2011 ASSET Land
$ 8.110.387
2.655.348
2.655.348
N.A.
-
Buildings and constructions
14.735.574
2.861.695
16.553.051
4.679.172
Machinery and equipment
148.230.882
94.232.993
75.849.245
21.851.357
Electric plants and networks
56.371.497
20.384.635
43.587.174
7.600.312
Furniture and fixtures
903.851
276.295
-
-
Transport equipment
7.119.363
4.621.476
3.428.818
930.931
Computer equipment
974.554
860.870
N.A.
-
10.970.926
-
N.A.
-
Constructions in progress
160.152
-
N.A.
-
Other assets
158.083
12.644
N.A.
-0
$244.355.157
$ 125.905.956
TOTAL
$
APPRECIATION (LOSS OF VALUE)
APPRAISAL $10.185.314
Machinery and equipment under assembly
$ 2.074.927
ADJUSTED DEPRECIATION AND/OR DEPLETION -
Mining properties
40
ADJUSTED COST
$43.172.159
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
DECEMBER 2010 ASSET Land
ADJUSTED COST
ADJUSTED DEPRECIATION AND/OR DEPLETION
$ 1.407.388
-
$ 6.134.480
$4.727.092
2.655.348
2.655.348
N.A.
-
Buildings and constructions
12.146.210
2.361.694
13.562.192
3.777.676
Machinery and equipment
145.587.726
79.559.670
100.070.085
34.042.029
Electric plants and networks
48.391.053
14.760.720
39.661.531
6.031.198
Furniture and fixtures
717.095
203.919
N.A.
-
Transport equipment
6.636.182
4.418.178
2.921.085
703.081
Computer equipment
959.076
789.262
N.A.
-
Machinery and equipment under assembly
4.063.565
-
N.A.
-
Constructions in progress
1.391.154
-
N.A.
-
852
852
N.A.
-
$223.955.649
$ 104.749.643
Mining properties
Other assets TOTAL
$
APPRECIATION (LOSS OF VALUE)
APPRAISAL
$ 49.281.076
NOTE 7. LONG-TERM ACCOUNTS RECEIVABLE Balances payable by the Company’s workers from loans granted for periods longer than one year, as follows: ITEM
2011 $ 5.062.772
$ 5.482.647
76.292
101.383
$ 5.139.064
$ 5.584.030
Vehicle loans TOTAL
NOTES TO THE FINANCIAL STATEMENTS
Housing loans
2010
NOTE 8. INVENTORIES At December 31, this account included: ITEM
2011
Materials and consumables
2010
$30.390.450
$19.852.844
Materials in transit
1.128.505
2.948.047
Workshop orders under process
1.260.003
2.198.615
480.105
221.490
$33.259.063
$25.220.996
Other TOTAL
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
41
NOTE 9. LONG-TERM INVESTMENTS At December 31, 2011, long-term investments included: CORPORATION Proyecto Sabaletas S.A.S.
PARTICIPATION %
No. OF SHARES
ADJUSTED COST
SALE VALUE OR BOOK VALUE
APPRE-CIATION (LOSS OF VALUE)
100%
337.000
$ 9.786.281
$ 9.786.281
17,74%
493.214.074
6.213.742
18.983.809
12.770.067
Exploradora Minera S.A.S.
100%
20.000
418.960
418.960
-
Operadora Minera S.A.S.
100%
20.000
1.376.658
1.376.658
-
Compañía Minera de Ataco S.A.S.
100%
20.000
200.000
202.521
2.521
Distrito de Negocio S.A.S.
40%
80.000
80.000
80.000
-
Club de Banqueros (un derecho)
N.A.
N.A.
4.500
4.500
-
18.080.141
30.852.729
12.772.588
99.320
26.248
(73.072)
99.320
26.248
(73.072)
$18.179.461
$30.878.977
$12.699.516
ADJUSTED COST
SALE VALUE OR BOOK VALUE
Unipalma de los Llanos S.A.
Subtotal Promotora de Proyectos S.A.
1,60%
124.399
Subtotal TOTAL
$
-
At December 31, 2010, long-term investments included: CORPORATION Proyecto Sabaletas S.A.S.
PARTICIPATION %
No. OF SHARES
100%
337.000
$ 10.128.208
$ 10.128.208
17.74%
493.214.074
6.213.743
15.684.208
9.470.465
Exploradora Minera S.A.S.
100%
20.000
273.657
273.657
-
Operadora Minera S.A.S.
100%
20.000
394.671
394.671
-
N.A.
N.A.
4.500
N.A.
-
$ 17.014.779
$ 26.480.744
$ 9.470.465
80.091
12.989
(67.102)
$80.091
$ 12.989
$ (67.102)
$ 17.094.870
$ 26.493.733
$ 9.403.363
Unipalma de los Llanos S.A.
Club de Banqueros (right) Subtotal Promotora de Proyectos S.A. Subtotal TOTAL
42
APPRE-CIATION (LOSS OF VALUE)
1.68%
60.302
$
-
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
As provided in Second Title, Chapter I, number 1.8 of External Circular Letter 02 of 1998 of the Securities Superintendency (today, Financial Superintendency), the following is added regarding long-term investments:
CORPORATION Unipalma de Los Llanos S.A.
ECONOMIC ACTIVITY
ACCRUED INCOME 2011
ACCRUED INCOME 2010
Agroindustria
$238.422
$ 650.531
Operadora Minera S.A.S.
Minería
981.987
143.375
Proyecto Sabaleta S.A.S.
Minería
2.782.301
3.471.365
Exploradora Minera S.A.S.
Minería
145.303
73.656
Inversionista
-
-
Minería
-
N.A.
Construcción
-
N.A.
Promotora de Proyectos S.A. Compañía Minera de Ataco S.A.S. Distrito de Negocios S.A.S.
NOTES TO THE FINANCIAL STATEMENTS
The Company does not consider redemption of permanent investments within the three (3) calendar years following the closing date of the financial statements. As provided in Joint Circular Letter 009 of the Superintendency of Corporations and 013 of the Securities Superintendency of December of 1996, in External Circular Letter 001 of January of 1996 of the Securities Superintendency (today Financial Superintendency) and in Regulatory Decree 2649 of 1993, investments in subordinates where the parent company owns over 50% of capital must be recorded through the equity method and their financial statements must be consolidated.
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
43
- PROYECTO SABALETAS S.A.S.
any form, of renewable and non-renewable resources.
Proyecto Sabaletas S.A.S. was initially incorporated as one-person company through private document subscribed on January 2 of 2008, filed with the Medellín Chamber of Commerce on January 15 of 2008 under No. 389. The corporation was transformed into a simplified joint stock company (S.A.S.) through private document of April 2 of 2009 filed with the Medellín Chamber of Commerce on May 13 of the same year under No. 6038. IIts corporate purpose is to invest, directly or through contributions to corporations of any nature, in activities of preservation, exploration, exploitation, industrialization or development in any form, of renewable and nonrenewable resources.
The financial situation of the company at December 31 was as follows:
The financial situation of the Sabaletas S.A.S. Project as of December 31 of 2011 and 2010 was as follows:
2011 Assets
2010
$ 11.417.311
$12.586.627
1.631.030
2.458.419
Capital stock
3.370.000
3.370.000
Reserves
3.633.980
3.286.846
Year’s results
2.782.301
3.471.365
Liabilities Equity:
The value of the investment in Proyecto Sabaletas S.A.S., where the Company owns 100% of shares was recorded in the years 2011 and 2010 by the equity method, generating an increase in investment of $2,782,301 ($3,471,365 in 2010) originated in the year’s results; investment decreased as a result of payment of $3,124 as dividends.
2011
2010
$ 3.174.050
$2.146.341
1.797.392
1.751.670
Capital stock
200.000
200.000
Reserves
194.671
51.296
Year’s results
981.987
143.375
Assets Liabilities Equity:
The value of the investment in Operadora Minera S.A.S., where the Company owns 100% of shares was recorded in 2011 and 2010 by the equity method, generating an increase in investment of $981,987 ($143,375 in 2010) originated in the year’s results.
- EXPLORADORA MINERA S.A.S. Exploradora Minera S.A.S. was incorporated through private document on March 15 of 2010, filed with the Medellin Chamber of Commerce on April 6 of same year under No. 5067. Its corporate purpose is to carry out any licit civil or commercial act, especially mining exploration activities. The financial situation of the company as of December 31 was as follows:
DESCRIPCIÓN Assets Liabilities
- OPERADORA MINERA S.A.S. Operadora Minera S.A.S. was incorporated through private document on March 10 of 2009, filed with the Medellin Chamber of Commerce on April 2 of 2009 under No. 4129. Its corporate purpose is to carry out any licit civil or commercial act, especially activities of preservation, exploration, export, industrialization, or development in 44
2011
2010
$1.455.558
$ 481.234
1.036.599
207.578
200.000
200.000
73.656
-
145.303
73.656
Equity: Capital stock Reserves Year’s results
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
The value of the investment in Operadora Minera S.A.S., where the Company owns 100% of shares was recorded in 2011 and 2011 by the equity method, generating an increase in investment of $145,303 ($73,656 in 2010) originated in the year’s results.
Since the company is in the pre-operational stage, earnings recorded until December 31, 2011 were not accounted by the equity method and its financial statements were not taken into account for consolidation of financial statements conducted by MINEROS S.A. as controlling corporation (Financial Superintendency Circular Letter No. 002 of 1998, First Title, Chapter II, No. 5.3 (c)).
- COMPAÑÍA MINERA DE ATACO S.A.S.
The financial situation of Compañía Minera de Ataco S.A.S. as of December 31 of 2011 was as follows:
Compañía Minera de Ataco S.A.S. was incorporated through private document on April 11 of 2011, filed with the Ibagué Chamber of Commerce on April 18 of same year under No. 00043218. Its main corporate purpose is gold mining exploration and exploitation through mining concession contracts 4971 and 4974 located in the municipality of Ataco (Tolima province). Its main offices are located in the city of Ibagué. Until December 31, 2011 the company had not started any exploration or exploitation activities and it has only conducted endeavors leading to obtain from Corporación Autónoma Regional del Tolima – CORTOLIMA the environmental license for the mining project.
DESCRIPCIÓN
2011
Assets
$ 203.510
Liabilities
989
Equity: Capital stock
200.000
Year’s results
2.521
NOTE 10. NOTES TO THE FINANCIAL STATEMENTS
OTHER ASSETS At December 31, this account included:
ASSET TYPE
2011
2010
Financial leasing contracts: Net fixed assets (vehicles) acquired through financial leasing with Leasing Bancolombia
$107.352
$108.488
Amount invested in exploration to determine possible economically exploitable gold deposits. (1)
73.139.920
42.277.150
Balance to be amortized of exploration, development, and pre-operating costs and expenses of the La Ye mine (entered operation in May 2010).
10.126.935
22.644.402
Costs and expenses incurred in rubber plantation and bio-factory projects on the Company’s land.
3.781.997
2.759.607
$87.156.204
$ 67.789.647
Projects:
TOTAL
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
45
(1) At December 31, the amounts invested in mining projects are as follows:
ITEM
2011
El Bagre District
2010
$ 28.350.209
$ 18.096.893
Remedios Project
8.495.435
5.058.721
Nechí Project
8.681.745
4.861.959
Tolima Project
5.476.723
4.221.024
Amalfi Project
6.220.973
2.617.956
Projects in Caldas Province
5.751.819
3.050.715
Santa Elena (Bolivar Province) Project
4.883.221
1.851.954
Join Venture Anglo Gold Guamocó
3.119.315
2.492.124
El Catorce Project (Bolívar Province)
1.760.399
0
Other mining projects
240.066
25.804
Brownfield Exploration
160.015
0
$ 73.139.920
$ 42.277.150
TOTAL
In the year 2011, the Company carried to the period’s results $4,954,463 of economically non-exploitable mining projects ($1,827,910 in 2010)
NOTE 11. TRANSACTIONS WITH RELATED PARTIES At December 31, transactions with related companies included:
Accounts receivable
2011
Balance payable by Operadora Minera S.A.S. (See Note 3.3)
$ 307.984
$ 448.126
Balance payable by Exploradora Minera S.A.S. (See Note 3.3)
208.660
36.363
Balance payable by Proyecto Sabaletas S.A.S. (See Note 3.3)
80.581
241.955
$597.225
$726.444
TOTAL ACCOUNTS RECEIVABLE
ACCOUNTS PAYABLE
2011
Operadora Minera S.A.S. (operation services La Ye Mine - See Note 15) Exploradora Minera S.A.S (mandate contract fees for exploration activities in several mining projects - See Note 15) Exploradora Minera S.A.S (Costs and expenses to be reimbursed under execution of mandate contract - See Note 15) TOTAL CREDITORS
46
2010
$733.471
2010 $
-
69.751
-
1.013.032
-
$1.816.254
$
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
-
As provided in First Title, Chapter III, number 1 of External Circular Letter 02 of 1998 of the Securities Superintendency (today, Financial Superintendency), it is also disclosed that: A. In the years 2011 and 2010, the following transactions were carried out with related companies and/or subsidiaries:
COMPAÑÍA DE QUIEN SE RECIBIÓ EL INGRESO
CONCEPTO
2011
2010
Proyecto Sabaletas S.A.S.
Revenues from financial returns
$
-
$
V 3.848
Proyecto Sabaletas S.A.S.
Revenues from administration services
171.998
230.434
Operadora Minera S.A.S.
Revenues from administration services
483.183
426.786
Exploradora Minera S.A.S
Revenues from administration services
V339.103
34.632
Proyecto Sabaletas S.A.S.
Purchase of raw materials
131.823
-
Proyecto Sabaletas S.A.S.
Cost of purchase of supplies
216.619
-
Operadora Minera S.A.S.
Cost of operation services for La Ye Mine
15.640.244
12.925.685
Exploradora Minera S.A.S
Cost of exploration services
577.512
1.352.563
B. The previously described operations were conducted under normal market conditions and no differences existed with respect to the general terms applicable to similar operations carried out with third parties. C. Outside commercial operations carried out with corporations where some economic link exists with members of the Company’s Board of Directors, indicated in the management report, no other mercantile operations were carried out with legal representatives or corporations where any of the previously mentioned is the beneficial owner of 10% or more of the total outstanding shares of MINEROS S.A.
NOTE 12. RE-APPRAISALS
C L A S E D E A CT IV O
2011
NOTES TO THE FINANCIAL STATEMENTS
As provided in Decree 2649 of 1993, the Company has recorded the following amounts as re-appraisals in assets and equity accounts:
2010
PROPIEDAD, PLANTA Y EQUIPO Land
$ 8.110.387
$ 4.727.092
4.679.172
3.777.676
21.851.357
34.042.029
River equipment
358.154
176.611
Transportation equipment
572.777
526.470
7.600.312
6.031.198
$ 43.172.159
$49.281.076
2.337.477
2.331.012
12.699.516
9.403.363
15.036.993
11.734.375
$ 58.209.152
$ 61.015.451
Buildings Machinery and equipment
Aqueducts, plants and networks SUBTOTAL Marketable investments Rights in trust estates (Grupo Comtempo Oficinas Oxo Trust Estate) Long-term investments Investments in corporations - Net (See Note 9) SUBTOTAL TOTAL
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
47
NOTE 13. FINANCIAL LIABILITIES
At December 31, financial liabilities included:
ITEM
2011
Credit cards Financial leasing contracts (1) TOTAL
2010
$ 62.912
$ 18.120
82.742
69.053
$145.654
$87.173
(1) At December 31 of 2011, financial leasing contracts No. 103632, 108668 and 121708 with Leasing Bancolombia S.A. for purchase of three vehicles, as follows:
CONTRACT
INSTALLMENTS
BALANCE
MATURITY
IN-STALLMENTS PENDING
PURCHASE OPTION
RATE
ACCRUED INTEREST
103632
52
$ 11,890
January 3/2014
24
$ 849
11.08% E.A.
$ 1,408
108668
60
40,657
March15/2015
39
595
17% E.A.
3,946
121708
60
30,195
March 7/2016
51
350
8.34% E.A.
2,345
TOTAL
$ 82,742
$ 1,794
$7,699
At December 31 of 2010, financial leasing contracts No. 103632 and 108668 with Leasing Bancolombia S.A. for purchase of two vehicles, as follows:
CONTRACT
BALANCE
MATURITY
IN-STALLMENTS PENDING
PURCHASE OPTION
RATE
ACCRUED INTEREST
103632
52
$ 16.977
January 3/2014
36
$ 849
11.08% E.A.
$4.091
108668
60
52.076
March 15/2015
51
595
17% E.A.
3.451
TOTAL
48
INSTALLMENTS
$ 69.053
$ 1.444
$ 7.542
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
NOTE 14. SUPPLIERS Liabilities from purchase of goods for the development of mining-activity-related operations; at December 31, the main balances in favor of suppliers were as follows:
SUPPLIER Fundiciones Universo S.A.
2011 $ 291.257
2010 $
-
267.903
54.340
Calle Toro Arles
222.875
137.367
Eduardoño S.A.
130.433
100.711
Metalúrgica Esp. de Colombia S.A.
106.674
62.598
Almacenes J.J. S.A.
102.642
-
Estaco S.A.
97.567
-
Empresa Industrial yComercial del Estado
92.956
328.369
Melexa S.A.
78.683
-
Forjas Bolívar S.A.
74.724
88.173
HSC Ingeniería de Sistemas Hidráulicosl S.A.S.
67.412
-
GMP Productos Químcos S.A.
62.153
-
Outsorsing Hidrautic Systems S.A.S.
60.949
-
Distribuidora de Químicos Ind. S.A.
60.887
135.627
Quimtia S.A.S.
60.240
-
Industria Metalmecánica Antioqueña Ltda.
60.069
-
Maquinados y Equipos S.A.S.
59.975
-
Compañía de Servicios S.A.
57.540
-
Industrias EMU S.A.
55.657
-
Ferrocortes GM y Cía S.A.S.
57.565
-
General de Equipos de Colombia S.A.
57.231
-
Distracom y Cia. Ltda.
-
684.495
Sait S.A.
-
90.340
Atlas Copco Colombia Ltda.
-
83.620
Organización Terpel S.A.
-
71.312
Sandvik Colombia S.A.S.
-
70.813
Ambientes Elect. Seguros Ing. S.A.S.
-
61.929
Icobandas S.A.
-
58.126
Iberoandina de Químicos S.A.
-
58.137
Eléctricas de Medellín Ltda.
-
57.989
Asteco S.A.
-
56.369
Equielect Ltda.
-
55.217
Grainger Colombia S.A.S.
-
51.438
Shell Colombia S.A.
-
51.506
1.636.830
1.182.126
$3.762.222
$3.540.602
Other suppliers with individual balances of less than $50,000 TOTAL
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
NOTES TO THE FINANCIAL STATEMENTS
Luis A. Manjarrés – Maquinamos
49
NOTE 15. ACCOUNTS PAYABLE Corresponds to short-term liabilities for different items derived from the normal development of the Company’s business, as follows:
ITEM
2011
2010
$1.753.106
$1.727.189
Retenciones y aportes de nómina
1.464.343
1.078.673
Retención en la fuente por pagar
1.210.690
1.645.113
Exploradora Minera S.A.S. ( Reintegro de costos y gastos)
1.013.032
-
Carbovapor S.A.
839.206
-
Compañías Vinculadas(1)
803.222
1.114.500
Delima Marsh S.A.
486.069
213.184
Anglo Gold Ashanti Colombia S.A.
483.517
806.269
Helicentro Ltda.
254.868
-
Security Systems Ltda
197.222
-
Inversiones y Representaciones Casa Blanca S.A.S.
140.527
-
Empresas Públicas de Medellín E.S.P.
133.135
-
Eduardoño S.A.
117.564
-
Simedt S.A.S.
115.382
-
Centro Andino
92.880
-
Mora Martínez William Hernán
83.180
-
Sadelec S.A.
81.354
-
Sodexo Colombia S.A.
77.068
120.247
Ménsula S.A.
74.370
154.047
Industrias Ceno S.A.
72.873
-
ASM Tecnología S.A.S.
72.550
-
S.L.C. Plataforma Logística S.A.S.
70.241
-
Systelematic Ltda
55.923
-
Martínez Menco César Julio
54.404
-
Colombiana de Comercio S.A.
52.900
-
Perfotec S.A.S.
-
208.818
Seguridad de Occidente Ltda.
-
102.434
García G. Luis F.
-
99.000
Seguridad e Higiene Construc. S.A.S.
-
79.954
Construc. Civiles Acabados Portugales S.A.S.
-
78.513
Servicios Ambientales y Geográficos S.A.
-
61.151
Aguado P. Carmen E.
-
60.610
Designe Ltda.
-
56.735
Depositarios
-
49.910
Integral S.A.
-
52.800
2.518.127
1.855.876
$ 12.317.753
$9.565.023
FL Smidth Minerals S.A.C. (2)
Other accounts payable with individual balances of less than $50,000 TOTAL 50
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
(1) Balance in favor of Operadora Minera S.A.S for $733,471 for execution of the contract No. 1100 for provision of mining exploitation services, and in favor of Exploradora Minera S.A.S for $69,751 for fees of delegated administration contract No. 1053.
(2) The final balance of this liability is uncertain given that due to default of contractor in charge of equipment procurement, assembly and commissioning of the La Ye Mine processing plant, MINEROS S.A. is of the opinion that the contractor shall recognize monies in its favor for consequential damages and loss of revenue
NOTE 16. TAXES, LIENS AND DUTIES
The balance of this account included:
ITEM
2011
Income tax (1) Equity tax (2) TOTAL
2010
$36.244.513
$16.098.923
4.569.770
-
$ 40.814.283
$ 16.098.923
(1) Balance payable for income tax was determined as follows:
ITEM
2011
Income tax provision
2010 $29.967.672
17.633.926
13.668.865
3.017.049
689.748
-
54.167
Less - Discount Power Sector Special Contribution
535.417
-
Add - provision of former years
584.100
544.031
$36.244.513
$16.098.923
Less - advance income tax paid Less - withholding tax Less - industrial machinery VAT discount
TOTAL (2) According to Law 1370 of 2009 and Legislative Decree No. 4825
of 2010, the Company calculated equity tax equal to $18,279,076,
NOTES TO THE FINANCIAL STATEMENTS
$56.846.805
The Company is subject to income tax at a nominal rate of 33%, applicable to taxable income
based on taxable equity held on January 1, 2011, and 4.8% rate plus 1.2% surtax. Tax return was filed in May of 2011 and payment will
Effective tax rates stood at 32.9% for the year 2011 and 24.60%
be made in eight equal installments in 2011, 2012, 2013 and 2014.
for the year 2010, due to the permanent differences between
In May and September of 2011, the Company paid equity tax for
commercial income and net taxable income.
$4,569,770.
Below is a summary of the main entries to reconciliate commercial
Balance payable for 2013 and 2014 was classified as long-term
income and net taxable income, as well as per-books equity and
liabilities ($9,139,537).
fiscal equity.
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
51
A. Reconciliation between commercial income and net taxable income
CONCEPTO
2011
2010
$172.649.200
$121.837.609
-
(11.865.591)
(513.545)
(13.245.528)
(3.909.591)
(3.688.396)
Revenues from re-appraisal of shares
(222.156)
(1.677.880)
Deductions for new rubber plantations (Tax Law, Article 157)
(866.676)
-
(1.000.000)
(1.000.000)
2011
2010
Per books pre-tax income Less:
Profit from the sale of shares of Mineros Nacionales S.A. (windfall profit)
Income from the sale of shares Less:
Revenues not constituting income or windfall profit Revenues not earned from equity method
Donations paid against reserve that constitute fiscal deduction
CONCEPTO Plus: Non-deductible expenses:
$
-
$
-
Shares loss of value
3.873.125
432.489
Penalties and default interest DIAN
1.063.873
-
791.456
14.251
-
2.309.969
397.359
274.303
$ 172.263.045
$93.391.226
-
(9.869.633)
$ 172.263.045
$ 83.521.593
56.846.805
27.562.125
-
2.405.547
$ 56.846.805
$29.967.672
2011
2010
$ 436.568.255
$ 380.534.221
584.100
544.031
Land fiscal adjustment
-
744.077
Investments fiscal adjustment
-
2.331.012
(58.209.152)
(61.015.451)
$ 378.943.203
$ 323.137.890
Levy on financial transactions (75% 1,055,275) Fees of sale of Mineros Nacionales S.A. Other non-deductible expenses TAXABLE INCOME Less: Special 30% deduction on investment in real productive fixed assets (Article 8, Law 1111 of 2006) NET TAXABLE INCOME 33% income tax on net taxable income Plus: Tax on windfall profits TOTAL INCOME TAX AND SURTAX PROVISION
B. Reconciliation between per-books equity and fiscal equity
Difference between per-books equity and fiscal equity Per-books shareholders’ equity Plus: Liabilities not fiscally recognized
Less: Appreciation of property, plant and equipment not fiscally recognized FISCAL TAXABLE EQUITY 52
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
The Company’s income tax and surtax returns for fiscal years 2009 and 2010 are still pending revision by tax authorities, who have two (2) years to do so, given that for such fiscal years the Company was not covered by the audit benefit provided for in Article 28 of Law 863 of 2003 since it requested special 40% and 30% deduction, respectively, on investment in real productive fixed assets established in Article 158-3 of Tax Law - fiscal benefit derogated as of 2011 (Law 1430 of 2010).
NOTE 17. LABOR LIABILITIES At December 31, labor liabilities included:
ITEM
2011
2010
$ 2.250.316
$ 2.034.529
Interest on severance payments
254.965
236.087
Vacations
734.945
706.431
Salaries payable
272.783
299.744
$ 3.513.009
$ 3.276.791
2011
2010
$ 7.065.560
$ 6.280.498
581.934
395.036
-
93.424
$ 7.647.494
$ 6.768.958
Severance payments
TOTAL
NOTE 18. DIVIDENDS PAYABLE The balance at December 31 corresponds to:
Regular dividends declared (1) Former periods dividends Accrued dividends payable TOTAL
(1) According to Minutes No. 50 of the Regular Shareholder’s Meeting of March 2 of 2011, the proposal for payment of dividends was approved. Monthly dividend is $9 per share on total 261,687,402 outstanding shares, for a monthly value of $2,355,186,618 for the April 2011-March 2012 period, payable between the 10th and the 20th day of each month. Shareholders registered in the shareholder register on the ex-dividend day of the same period, are entitled to the month’s dividend, under the terms indicated in External
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
NOTES TO THE FINANCIAL STATEMENTS
ITEM
Circular Letter No. 13 of 1998, and Circular Letter No. of 1999 of the Securities Superintendency (today Financial Superintendency). Payment of $36 extra dividend per share payable in July of 2011 was approved in the same Shareholders’ Meeting (Minutes No. 50). Appropriation of earnings of the year 2010 for payment of dividends amounted to $37,682,986. For the current fiscal year, $30,617,426 has been accrued for the periods between April and December.
53
NOTE 19. RETIREMENT PENSIONS The retirement pensions currently under the responsibility of MINEROS S.A. correspond to those workers, who on the date of the ISS transfer Resolution (November of 1997), had expectations to qualify for the special retirement pension agreed in the Collective Bargaining Agreement (18 years of service, 47 years of age), and therefore, the recognition date depended on the worker’s will, or to those workers, who on the date of the same Resolution were not active Company workers, and had retired with the expectation of retirement pension, with only the age requirement pending. Fiscal regulation is used as the basis for recording of retirement pensions. The Company has carried out
actuarial calculations for retirement pensions on the basis of the technical parameters determined in Decree 2498 of 1988. These parameters were modified as of 1998 upon issuance of Regulatory Decree 1517 of 1998 (Paragraph 1, Article 1), by Article 1 of Decree 2783 of December 20 of 2001, by Article 1 of Regulatory Decree 51 of 2003, and recently, by Article 1 of Decree 4565 of December 7 of 2010, distributing the percentage to amortize actuarial calculation up to the year 2029 in a linear form. At December 31 of 2011, the accumulated amortized percentage of the actuarial calculation stands at 59.97% (55.97% at December 31 of 2010). At December 31, retirement pensions included:
ITEM
2011
2010
$1.184.324
$1.228.128
(474.051)
(540.710)
$710.273
$ 687.418
Pension appropriations
$22.855
$80.186
Pension payments
171.220
151.952
$ 194.075
$ 232.138
Pension liabilities according to actuarial estimates Less: Retirement pension provision recorded by the Company RETIREMENT PENSIONS TO BE PROVIDED IN THE NEXT 15 YEARS As of December 31, the value carried to expenses breaks down as follows:
TOTAL
Pension liabilities correspond to seventeen (17) people at December 31, 2011 and 2010.
NOTE 20.
and paid for at December 31 of 2011 and 2010.
EQUITY A. Capital Stock Pubic deed 1030 of April 13 of 2005 of Notary Public Office 17 of Medellin formalized Minutes 44 of the Regular Shareholders’ Meeting of March 18 of 2005, where the authorized capital of $200,000 was divided into 400,000,000 common shares, each with a par value of fifty cents ($0.50). Of these shares, 317,906,252 had been subscribed
54
At December 31 of 2011 and 2010, reserve for repurchase of shares totals $11,191,283. At December 31 of 2011 and 2010, total 56,218,850 repurchased shares stand at $5,611,007 (no repurchase of own shares took place along the years 2011 or 2010). According to Article 396 of the Colombian Code of Commerce, as long as these shares remain the property of the corporation, the
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
rights inherent to them shall be suspended. B. Legal reserve De acuerdo con la Ley Colombiana, la Compañía debe transferir como mínimo el 10% de la utilidad del año a una reserva legal hasta que ésta sea igual al 50% del capital suscrito. Esta reserva no está disponible para ser distribuida, pero puede ser utilizada para absorber pérdidas. A diciembre 31 de 2011y 2010 se tiene un saldo de $79.477 que equivale al 50% del capital suscrito y pagado.
Equity revaluation ($16,912,520) and additional paid-in capital ($1,551,099) cannot be distributed as earnings but are susceptible of tax-free capitalization.
Decline in equity revaluation account with respect to December 31 of 2010 is explained by the equity tax calculated for tax year 2011 (Article 1 of Law 1370 of 2009) for $18,279,076. D. Other reserves The balance of this account includes:
C. Equity revaluation and additional paid-in capital
ITEM
2011
2010
$ 175.470.899
$ 124.683.947
For acquisition or replacement of property, plant and equipment *
19.535.253
17.135.253
Other
43.268.232
43.268.232
$ 238.274.384
$ 185.087.432
For future expansions *
TOTAL OCCASIONAL RESERVES *
Changes in these reserves are the result of appropriations approved by the Shareholders’ Meeting held on March 2, 2011, according to Minutes No. 50.
NOTES TO THE FINANCIAL STATEMENTS
NOTE 21. MEMORANDUM ACCOUNTS
Correspond to the following items and amounts:
MEMORANDUM ACCOUNTS
2011
2010
Difference between per-books income and fiscal income
$(386.156)
$38.316.016
Difference between per-books equity and fiscal equity
57.625.052
57.396.331
-
9.869.633
Sub-Total Fiscal Memorandum Accounts (Net)
57.238.896
105.581.980
Infrastructure leasing contracts pending execution (1)
70.000.000
70.000.000
118.969.285
85.654.933
6.762.621
6.762.621
240.000
200.000
-
4.784.950
$ 253.210.802
$ 272.984.484
In 2010, special 30% deduction on investment in real productive fixed assets (Article 8, Law 1111 of 2006)
Appreciation of fully depreciated property, plant and equipment (2) Retirement pensions policy reserve Contingent liabilities for ongoing labor claims. Banco Santander stand-by letter of credit (USD 2,500,000) TOTAL
N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
55
(1) Infrastructure leasing contracts No. 119709 and 119710 subscribed on December 28 of 2010 with Leasing Bancolombia S.A. for expansion of Central Hidroeléctrica Providencia I and construction of Central Hidroeléctrica Providencia III, worth $12,000,000 and $58,000,000,000 respectively, for a duration of 144 months and with interest rate equivalent to DTF T.A., plus 3.25 points for both contracts. At December 31, 2011, Leasing Bancolombia S.A. has disbursed $1,367,019 (contract No. 119709) and $4,520,999 (contract No. 119710) for execution of such contracts. MINEROS S.A. in turn, respectively recorded in 2011 $21,852 and $62,795 for interest on disbursements made by Leasing Bancolombia S.A. as advances. (2) In accordance with the provisions of Communication No. 2010045038-011 of August 13 of 2010 of the Financial Superintendency regarding recording of this kind of appreciations.
NOTE 22. OPERATING REVENUES Amounts received and/or accrued as a result of the activities developed in compliance with its corporate purpose through delivery of goods
FOREIGN CUSTOMER
2011
2010
Argor Heraeus S.A. (Switzerland)
36.63%
24.44%
INTL Commodities Inc. (USA)
33.96%
34.17%
Metalor (USA)
29.34%
22.44%
0.03%
-
C.I.J. Gutiérrez y Cía S.A. (Colombia)
-
14.39%
C.I. Fundición Escobar S.A. (Colombia)
-
4.51%
0.04%
0.05%
100.00%
100.00%
C.I. Goldex S.A. (Colombia)
C.I. Dhows Congo S.A. (Colombia) TOTAL
56
proper to the mining activity. In order to comply with the provisions of Number 2 of Article 117 of Regulatory Decree 2649/93, regarding disclosure of revenue percentages received from main customers from sale of precious metals (gold, silver) exported in its entirety directly or indirectly through SCL, we report the following:
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
NOTE 23. NON-OPERATING REVENUES AND EXPENDITURES As of December 31, this accounts included:
NON-OPERATING REVENUES
2010
$ 6.735.601
$ 3.659.027
Exchange difference
4.120.174
1.950.972
Income from equity method
3.909.591
3.688.396
Recoveries and realizations
1.116.340
1.206.566
Services
1.017.036
1.190.405
Miscellaneous
995.053
-
Gold price hedge contracts
837.505
5.606.175
Dividends and participations
572.466
11.225.720
Indemnities
403.797
492.781
Revenues from appreciation of shares
222.156
1.677.880
UVR accounts adjustment
152.817
96.565
Income from the sale of fixed assets
108.439
70.504
Income from the sale of investments
92.606
13.518.895
Sale of agricultural products
73.991
52.082
Rentals
62.190
58.717
Sale of miscellaneous materials
17.266
-
Other financial yields
8.858
511.380
Amortized discounts
7.567
-
-
69.199
$20.453.453
$45.075.264
2011
2010
$ 6.955.926
$ 2.573.980
Exchange difference
3.222.619
2.615.312
Investments loss of value
3.873.125
432.489
Taxes assumed (1)
2.339.866
-
Premiums paid in options contracts
656.440
1.318.843
Hedging contracts
630.723
-
Commissions
349.253
496.021
Aids and charities (2)
301.216
480.407
Retirement of property, plant and equipment
253.181
-
Loss in securities trading (3)
215.473
26.338
77.530
23.847
8.186
2.351.719
1.581.958
1.743.856
$ 20.465.496
$ 12.062.812
($12.043)
$33.012.452
Financial yields
Recovery of provisions TOTAL NON-OPERATING REVENUES
Non-operating expenditures Amortization of mining projects
Interest and financial expenses Fees Other expenses TOTAL NON-OPERATING EXPENDITURES
NOTES TO THE FINANCIAL STATEMENTS
2011
TOTAL NON- OPERATING REVENUES AND EXPENDITURES – NET NO OPERACIONALES – NETO N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
57
(1) Corresponds mainly to levy on financial transactions and non-deductible VAT charges. (2) Loss on securities trading
ENTITY Grupo Aval Shares and Securities
2011 $
68.702
2010 $
-
Pacific Rubiales Energy Corporation.
43.977
-
National Treasury Direction
41.469
-
Corficolombiana
32.107
-
Banco de Bogotá
24.590
-
4.628
26.338
$ 215.473
$26.338
2011
2010
Minor balances TOTAL
(3) Aids and charities
Entity Military Forces General Command
$
-
Corp. Santa Fe de Antioquia Film Festival
30.000
30.000
Fundación Incluir Colombia
19.297
-
Fundación para el Progreso de Antioquia
18.748
18.114
Fundación Mi Sangre
10.000
-
Comité Rehabilitación Antioquia
10.000
11.622
7.800
7.500
Antioquia Chess League
-
82.340
Operation Smile Colombia Foundation
-
55.000
Mineros S.A.Foundation
-
50.000
Colombia Humanitaria
-
50.000
Museo de Antioquia
-
50.000
Profamilia
-
42.000
Secretos para Contar Foundation
-
26.610
Nechí Municipality
-
4.800
84.481
52.421
$ 301.216
$480.407
Corporación Excelencia en la Justicia
Other minor TOTAL
58
$ 120.890
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
NOTE 24. SPECIAL COMMITMENTS – FUTURE OPERATIONS In compliance with Article 115, Number 17 of Regulatory Decree 2649/93, the operations of futures on financial assets executed by the Company with different entities, valid as of December 31 of 2010, are listed below:
ENTITY
TIPO DE OPERACIÓN
VALOR NOMINAL USD
Bancolombia S.A.
Coberturas de Divisas (Operaciones Collars)
USD 24.300.000
Banco de Bogotá S.A.
Coberturas de Divisas (Operaciones Collars)
10.400.000
Banco Colpatria S.A.
Coberturas de Divisas (Operaciones Collars)
2.500.000
Banco de Bogotá S.A.
Forwards de Divisas
925.652
Banco de Occidente S.A.
Forwards de Divisas
800.540
Banco Colpatria S.A.
Forwards de Divisas
500.000
TOTAL
USD 39.426.192
At December 31 of 2010, these operations included:
ENTIDAD
TIPO DE OPERACIÓN VALOR NOMINAL USD CANTIDAD ONZAS Au Foreign Exchange Hedges (Collars)
USD10.950.000
BBVA S.A.
Foreign Exchange Hedges (Collars)
4.200.000
Banco Colpatria S.A.
Foreign Exchange Hedges (Collars)
6.100.000
INTL Commodities (USA)
Gold price hedges (put options)
-
12.000
INTL Commodities (USA)
Gold price hedges (call options)
-
12.000
USD21.250.000
24.000
TOTAL With respect to these operations of futures, we inform that: A. Foreign exchange hedges (collars) were hired at an average purchase price (call) of $2,030.17/USD and an average sale price (put) of $1,867.34/USD, with average maturity of 61 days.
NOTES TO THE FINANCIAL STATEMENTS
Banco de Bogotá S.A.
C. In accordance with the terms of the respective hedge and forward negotiations, as of December 31 of 2011, the Company had neither rights nor obligations with respect to these contracts, given that operation compliance is agreed upon on different da tes of the year 2012.
B. Foreign exchange forwards were hired at rates ranging between $1,788.29/USD and $2,008.39/ USD, all of them with maturity between February 6 and June 29, 2012. N O T E S T O T H E F I N A N C I A L S TAT E M E N T S
59
NOTE 25. SUBSEQUENT EVENTS 1. In January of 2012, MINEROS S.A. subscribed agreements with foreign companies that were timely reported to the securities market through the relevant information system established by the Financial Superintendency, as follows:
A. With Canadian Quia Resources Inc., to purchase 6,700,000 units for CAD 1,005,000 equivalent to 7.8% participation in this corporation. Each unit includes one common share plus the option to acquire, for CAD 0.30, an additional half common share before January 6, 2014. Upon this acquisition, MINEROS S.A. becomes holder of 9,320,000 common shares, representing approximately 10.9% participation in the capital of the foreign corporation.
RESOLUTION No.
2. After closing of the Company’s general-purpose financial statements at December 31, 2011, DIAN issued the following administrative acts related to approval of reimbursement requests pending:
ITEM
VALUE
1325
February 3, 2012
Mar-Apr 2011 VAT
$ 1.791.935
1326
February 3, 2012
Jul-Aug 2011 VAT
1.800.439
1327
February 3, 2012
Sep-Oct 2011 VAT
1.988.530
1288
February 2, 2012
Excess payment of withholding tax April, 2011
TOTAL
60
DATE
B. With US corporation Goldsands Development Company, to start in February of 2012 due diligence activities on 50 mining titles held by such company in northeastern Peru in order to evaluate the possibility of commencing exploration to define participation, in association with this corporation, in a mining project with 85% ownership in said deeds.
130.291 $ 5.711.195
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
5
Consolidated Financial Statements
Statutory auditors’ report To the shareholders of MINEROS S.A.: I have audited the consolidated balance sheets of MINEROS S.A. and its subsidiaries PROYECTO SABALETAS S.A.S., OPERADORA MINERA S.A.S. and EXPLORADORA MINERA S.A.S. at December 31, 2011 and 2010 and the corresponding consolidated statements of income, of changes in the shareholders’ equity, of changes in financial position, and of cash flows for the years then ended, as well as the summary of the main accounting policies and other explanatory notes. Management is responsible for the preparation and correct presentation of the financial statements in conformity with the accounting principles generally accepted in Colombia. Such responsibility includes: designing, implementing and maintaining an internal control system adequate for the preparation and presentation of the financial statements, free from significant errors due to fraud or error, selecting and applying appropriate accounting policies, and establishing the accounting estimates that are reasonable under the circumstances. My responsibility is to audit said financial statements
62
and express an opinion thereon based on my audits. I did not audit the financial statements of Proyecto Sabaletas S.A.S., Operadora Minera S.A.S. and Exploradora Minera S.A.S., consolidated subsidiaries whose financial statements show total assets after elimination of reciprocal balances representing 3.11% and 3.32% of consolidated assets at December 31, 2011 and 2010, respectively, and revenues after elimination of reciprocal balances representing 4% and 7% of total consolidated revenues for the year ended on such dates. Such financial statements were audited by other statutory auditors whose reports have been provided to me. The opinion I express herein regarding the consolidated financial statements, in relation to the amounts included of such consolidated subsidiaries, is based solely, on the information provided by the statutory auditors of the subsidiaries. I obtained the information necessary to comply with my duties and carry out my work in accordance with auditing standards generally accepted in Colombia. Those standards require that I plan and perform the audit to satisfy myself that the financial statements are free from significant errors. An audit of financial statements includes examining, on a test basis, the
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
31, 2011 and 2010, the results of their operations, the changes in their equity, the changes in their financial position, and their cash flows for the years then ended, in conformity with accounting principles generally accepted in Colombia, applied on uniform basis.
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. February 27, 2012
CONSOLIDATED FINANCIAL STATEMENTS
evidence supporting the amounts and disclosures included in the financial statements. The audit procedures selected depend on the auditor’s professional judgment, including an evaluation of the risk of significant errors in the financial statements. In evaluating the risk, the statutory auditor considers the Company’s internal control relevant for the preparation and reasonable presentation of the financial statements, in order to design audit procedures appropriate to the circumstances. An audit also includes evaluating the accounting principles used and the significant accounting estimates made by Management, as well as evaluating the overall presentation of the financial statements. I consider that my audits provide a reasonable basis for the opinion which I express. In my opinion, on the basis of my audit and that of other statutory auditors, the aforementioned consolidated financial statements, taken from the accounting books, present fairly, in every significant aspect, the financial position of MINEROS S.A., PROYECTO SABALETAS S.A.S., OPERADORA MINERA S.A.S. and EXPLORADORA MINERA S.A.S. at December
63
MINEROS S.A. AND SUBSIDIARIES
Consolidated balance sheet At december 31, 2011 and 2010 (In thousands of Colombian pesos) ASSETS
2011
2010
Note
CURRENT ASSETS Cash
$
Marketable securities
4
Subtotal - cash and cash equivalents Accounts receivable
3
Prepaid expenses TOTAL CURRENT ASSETS PROPERTY, PLANT AND EQUIPMENT Cost of assets Accumulated depreciation
934.951
$
1.002.117
152.405.774
109.698.566
153.340.725
110.700.683
44.149.420
19.887.497
6.407.426
2.393.209
203.897.571
132.981.389
249.327.865 -128.297.670
228.928.357 -106.573.881
121.030.195
122.354.476
5.139.064 34.333.729 6.597.563 87.065.849
5.584.030 27.112.504 6.298.334 67.785.795
133.136.205
106.780.663
58.209.152
61.015.451
5
OTHER ASSETS Long-term accounts receivable Inventories Long-term investments Other
RE-APPRAISALS
6 7 8 9
10
TOTAL ASSETS MEMORANDUM ACCOUNTS
BEATRIZ E.URIBE RESTREPO President0
64
18
$
516.273.123
$
423.131.979
$
257.498.249
$
276.776.457
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
MINEROS S.A. AND SUBSIDIARIES
Consolidated balance sheet At december 31, 2011 and 2010 (In thousands of Colombian pesos) LIABILITIES AND EQUITY
2011
2010
Note
CURRENT LIABILITIES Financial liabilities Suppliers Accounts payable Taxes, liens and duties Labor liabilities Dividends
11
$
12 13 14
TOTAL CURRENT LIABILITIES
Equity tax payable Retirement pensions
145.654 4.007.816 11.675.378 41.580.522 4.888.550 7.647.494
87.173 3.838.820 9.239.033 17.728.804 4.251.404 6.768.958
69.945.414
41.914.192
9.446.081 710.272
687.418
80.101.767
42.601.610
158.953 1.551.099 16.912.520 58.209.152 11.191.283 -5.611.007 238.353.860 115.405.496
158.953 1.551.099 35.191.596 61.015.451 11.191.283 -5.611.007 185.166.909 91.866.085
12 15
TOTAL LIABILITIES
$
SHAREHOLDERS’ EQUITY Capital stock Additional paid-in capital Equity revaluation Revaluation surplus Reserve for repurchase of shares Treasury stock Other appropriated reserves Year's income
16 16 16 10 16 16
$
436.171.356
$
380.530.369
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
516.273.123
$
423.131.979
$
257.498.249
$
276.776.457
MEMORANDUM ACCOUNTS
BEATRIZ E.URIBE RESTREPO President0
17
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
CONSOLIDATED FINANCIAL STATEMENTS
TOTAL SHAREHOLDERS’ EQUITY
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
65
MINEROS S.A. AND SUBSIDIARIES
Consolidated income statement AT DECEMBER 31, 2011 AND 2010 (In thousands of Colombian pesos)
2011
2010
Note
PRECIOUS METALS PRODUCTION
$
Production costs
353.708.677
$
246.350.088
163.891.387
141.548.703
Administration expenses
10.360.435
10.178.080
OPERATING INCOME
179.456.855
94.623.305
-5.075.596
29.046.297
174.381.259
123.669.602
-58.975.763
-31.803.517
NON-OPERATING REVENUES (EXPENDITURES), NET
18
INCOME BEFORE PROVISION FOR INCOME TAX
Provision for income tax
YEAR'S NET INCOME
12
$
115.405.496
$
91.866.085
The accompanying notes are an integral part of these financial statements
BEATRIZ E.URIBE RESTREPO President0
66
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
BALANCES AT DECEMBER 31, 2011
Transfer of income Gift Equity tax Year's increase Year's income
BALANCES AT DECEMBER 31, 2010
Transfer of income Gift Equity tax Year's increase Year's income
BALANCES AT DECEMBER 31, 2009
-
-
-
-
1.551.099
-
-
158.953
-
-
$
-
-
1.551.099
-
158.953
-
1.551.099
-
$
$
-
158.953
$
$
$
11.191.283
-
-
-
-
-
11.191.283
-
-
-
-
-
11.191.283
Reserve for repurchase of shares
BEATRIZ E.URIBE RESTREPO President0
$
$
$
Capital
Additional Paid -in capital
(In thousands of Colombian pesos)
$
$
$
79.477
-
-
-
-
-
79.477
-
-
-
-
-
79.477
Legal Reserve
$ 19.535.253
-
-
-
-
2.400.000
$ 17.135.253
-
-
-
-
2.400.000
$ 14.735.253
$
$
$
-
-
-
-
-
-
-1.000.000
1.000.000
-
-
-
-1.000.000
1.000.000
Reserve for asset Reserve for protection gifts
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
($5.611.007)
-
-
-
-
-
($5.611.007)
-
-
-
-
-
($5.611.007)
Treasury Stock
APPROPRIATED
FOR THE YEARS ENDED DECEMBER 31, 2011 AND 2010
$
$
$
$ 238.353.860
-
-
-
-1.000.000
54.186.951
$ 185.166.909
-
-
-
-1.000.000
75.946.644
$ 110.220.265
Total other reserves
$ 115.405.496
115.405.496
-
-
-
-91.866.085
91.866.085
91.866.085
-
-
-
-114.611.642
$ 114.611.642
$ 16.912.520
-
-
-18.279.076
-
-
$ 35.191.596
-
-
-1.241.370
-
-
$ 36.432.966
$
$
58.209.152
-
-2.806.299
-
-
-
61.015.451
-
17.978.799
-
-
-
43.036.652
Surplus
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
218.739.130
-
-
-
-
50.786.951
167.952.179
-
-
-
-
72.546.644
95.405.535
Reserve available to shareholders' meeting
Revaluation
Equity Revaluation
Year's Income
Consolidated statement of changes in shareholders’ equity
MINEROS S.A. AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
67
91.866.085
17.978.799
-1.241.370
-1.000.000
-38.664.998
311.591.853
$ 436.171.356
115.405.496
-2.806.299
-18.279.076
-1.000.000
-37.679.134
$ 380.530.369
$
Total Equity
MINEROS S.A. AND SUBSIDIARIES
Consolidated statement of changes in financial position FOR THE YEARS ENDED DECEMBER 31, 2011 AND 2010 (In thousands of Colombian pesos) 2011
2010
Financial resources generated by operations Net income Add (less) credits (charges) to income not affecting working capital Depreciation Amortization of intangible assets Provision for retirement pensions Amortization of deferred charges Depreciation charged to projects Effect on consolidation other than income statement
$
Working capital provided by operations Total sources of funds Increase in accounts payable Decrease in long-term accounts receivable
115.405.496
$
22.276.207 36.127 22.854 17.575.720 306.061 396.899
20.770.541 26.915 80.186 11.145.034 216.690 64.735
156.019.364
124.170.186
156.019.364
124.170.186
9.446.081 444.966
Total working capital obtained
91.866.085
-
165.910.411
124.170.186
37.682.985 21.257.986 1.000.000 44.805.405 18.279.075
445.940 38.729.736 22.581.132 1.000.000 22.856.128 1.241.369
123.025.451
86.854.304
WORKING CAPITAL USED IN: Increase in long-term accounts receivable Dividends paid Addition to property, plant and equipment, net Gifts Other assets Equity tax Total working capital used INCREASE IN WORKING CAPITAL CHANGES IN WORKING CAPITAL COMPONENTS: Increase (decrease) in current assets
$
42.884.960
$
37.315.881
$
70.916.182
$
33.249.574
0
Cash Marketable securities Accounts receivable Prepaid expenses
-67.166 42.707.208 24.261.923 4.014.217
Decrease (increase) in current liabilities
$
Financial liabilities Suppliers Accounts payable Taxes, liens and duties Labor liabilities Dividends payable Other liabilities
68
$
-58.481 -168.996 -2.436.345 -23.851.718 -637.146 -878.536 $
INCREASE IN WORKING CAPITAL
BEATRIZ E.URIBE RESTREPO President0
-28.031.222
442.626 28.815.123 1.598.616 2.393.209
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
42.884.960
4.066.307 -10.495 -994.045 624.934 -3.594.869 -850.943 -767.176 9.658.900,89
$
37.315.881
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion) F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
MINEROS S.A. AND SUBSIDIARIES
Statement of cash flows
FOR THE YEARS ENDED DECEMBER 31, 2011 AND 2010 (In thousands of Colombian pesos) 2011 CASH FLOWS FROM OPERATION ACTIVITIES Net income provided by operation activities: Depreciation Amortization of intangible assets Amortization of deferred charges Depreciation charged to projects Retirement pensions Effect on consolidation other than income statement
$
115.405.496
2010 $
91.866.085
22.276.207 36.126 17.575.720 306.061 22.855 396.899
20.770.541 26.915 11.145.034 216.690 80.186 64.735
156.019.364
124.170.186
-23.816.957 -4.014.217
-2.044.556 -2.393.209
168.996 2.436.345 23.851.718 878.536 637.146 9.446.081
994.045 -624.934 3.594.869 767.176 850.943 -9.658.901
9.587.649
-8.514.567
NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES
165.607.013
115.655.619
CASH FLOWS FROM INVESTMENT ACTIVITIES Acquisition of property, plant and equipment, net Acquisition of other assets, net
-21.257.987 -44.805.405
-22.581.132 -22.856.128
NET CASH USED IN INVESTMENT ACTIVITIES
-66.063.392
-45.437.260
CASH FLOWS FROM FINANCING ACTIVITIES (Decrease) in financial liabilities Dividends declared Gifts Equity revaluation
58.481 -37.682.985 -1.000.000 -18.279.075
10.495 -38.729.736 -1.000.000 -1.241.369
NET CASH USED IN FINANCING ACTIVITIES
-56.903.579
-40.960.610
42.640.042 110.700.683
29.257.749 81.442.934
Changes in assets and liabilities (Increase) Decrease in: Accounts receivable Prepaid expenses Increase (Decrease) in: Suppliers Accounts payable Taxes, liens and duties Dividends payable Labor liabilities Other liabilities
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR NET CHANGES IN CASH AND CASH EQUIVALENTS CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD $
153.340.725
$
110.700.683
CONSOLIDATED FINANCIAL STATEMENTS
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
The accompanying notes are an integral part of these financial statements
BEATRIZ E.URIBE RESTREPO President0
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Professional Card No. 32758-T
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
LINA MARÍA VELÁSQUEZ ÁLVAREZ Statutory Auditor T.P. 61321-T Designated by Deloitte & Touche Ltda. (See attached opinion)
69
Shareholders’ Meeting March 21 of 2012
Certification of Financial Statements The undersigned, Legal Representative and Chief Accounting Officer of the company, under whose responsibility the financial statements were prepared, in compliance with the bylaws, hereby declare that they have previously verified the assertions therein contained, which have been faithfully taken from the books.
BEATRIZ E.URIBE RESTREPO President
70
HÉCTOR TRESPALACIOS T. Chief Accounting Officer Mat. 32758-T
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
MINEROS S.A. Y SUBORDINADAS
Notas a los estados financieros Consolidados a diciembre 31 de 2011 y 2010 (Cifras expresadas en miles de pesos)
NOTE 1. OPERATIONS OF THE CONSOLIDATED COMPANIES
Mineros de Antioquia S.A. is a private corporation established on November 14 of 1974 by public deed No 6161 of the 4th Notary Public Office of Medellin for a term of ninety-nine (99) years. Through public deed No. 1038 of April 19 of 2004, it changed its corporate name to MINEROS S.A.
The Company has as its purpose the conduction of any type of business, activities, endeavors, acts and contracts related to the mining industry in general, of either precious metals, metallic and nonmetallic mineral substances or hydrocarbons. To comply with its corporate purpose, the Company’s operation center is located in El Bagre (Antioquia province) and its headquarters in Medellín.
The financial statements at December 31, 2011 are consolidated among MINEROS S.A., the controlling corporation, and the subsidiaries PROYECTO SABALETAS S.A.S, OPERADORA MINERA S.A.S and EXPLORADORA MINERA S.A.S. In 2010, financial statements consolidation was conducted among the same corporate bodies.
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
Initially incorporated as one-person company through private document subscribed on January 2 of 2008, filed with the Medellín Chamber of Commerce under No. 389. The corporation was transformed into a simplified joint stock company (S.A.S.) through private document of April 2 of 2009 filed with the Medellín Chamber of Commerce on May 13 of the same year under No. 6038. Its corporate purpose is to invest, directly or through contributions to corporations of any nature, in activities of preservation, exploration, exploitation, industrialization or development in any form, of renewable and non-renewable resources. The corporation has its operation center in the municipality of Titiribi (Antioquia province) and its administrative offices in Medellín. The company processes slag with gold-silver content in Sitio Viejo, municipality of Titiribi (Antioquia province). It also conducts at its own account and risk, exploration in other projects located around the country.
CONSOLIDATED FINANCIAL STATEMENTS
- PROYECTO SABALETAS S.A.S.
71
- OPERADORA MINERA S.A.S. Simplified joint stock company OPERADORA MINERA S.A.S. was incorporated according to Colombian regulation on March 10 of 2009, and its corporate purpose is to carry out all kinds of licit acts, especially in the areas of preservation, exploration, exploitation, industrialization and availing of any form of renewable and nonrenewable resources. The private document related to its incorporation was filed with the mercantile register of the Chamber of Commerce of Medellin City on April 2 of 2009, in book 9, under number 4129. The corporation has its operation center in the municipality of Zaragoza (Antioquia province), Naranjal and Corderito localities, and its administrative offices in MedellĂn. The duration of the company is indefinite.
- EXPLORADORA MINERA S.A.S.
Simplified joint stock company Exploradora Minera S.A.S. was incorporated through private document on March 15 of 2010, filed with the Medellin Chamber of Commerce on April 6 of same year under No. 5067. Its corporate purpose is to carry out any licit civil or commercial act, and its economic activity consists of conducting mining exploration works in the different work fronts and projects that MINEROS S.A. has around the country. For such effect, it has subscribed a delegated administration contract with the parent company in exchange for a remuneration.
ITEM Assets Liabilities Equity Income Statement
72
MINEROS S.A.
NOTE 2. ACCOUNTING POLICIES
The consolidated financial statements of MINEROS S.A. and its subsidiaries PROYECTO SABALETAS S.A.S., OPERADORA MINERA S.A.S. and EXPLORADORA MINERA S.A.S. have been prepared and presented according to accounting principles generally accepted in Colombia. Certain accounting principles applied for matters of consolidation of MINEROS S.A. and its subsidiaries, according to accounting principles generally accepted in Colombia, could disagree with the accounting principles generally accepted in other countries
Although they may differ in their final effect, the Management considers that the estimates and assumptions used were adequate under the circumstances and that they agree with the accounting principles generally accepted in Colombia. The main accounting policies used for the preparation of the consolidated financial statements are: Consolidation basis The attached consolidated financial statements include the financial statements of MINEROS S.A. and its subsidiaries PROYECTO SABALETAS S.A.S., OPERADORA MINERA S.A.S. and EXPLORADORA MINERA S.A.S. where MINEROS S.A. holds, as of December 31, 2011, 100% of shares. All significant balances and operations between the Companies were deleted during consolidation.
Assets, liabilities, equity and results of MINEROS S.A. and its subsidiaries as of December 31, 2011 and for the year ended on that date, are:
PROYECTO SABALETAS S.A.S.
OPERADORA MINERA S.A.S.
EXPLORADORA MINERA S.A.S.
$ 514.618.480
$ 11.417.311
$ 3.174.050
$ 1.455.558
78.050.225
1.631.030
1.797.392
1.036.598
436.568.255
9.786.281
1.376.658
418.960
$ 115.802.395
$ 2.782.301
$ 981.987
$ 145.303
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
Letter 05 of 1998 of the Superintendency of Corporations, in the cases of PROYECTO SABALETAS S.A.S., OPERADORA MINERA S.A.S., and EXPLORADORA MINERA S.A.S., the Companies classify investments as follows:
Methodology According to Article 122 of Regulatory Decree 2649 of 1993, for matters of consolidation, all balances and reciprocal operations among companies as on the closing date of such reports, and for the period mentioned, were deleted.
- Investments are classified as marketable and longterm, according to the intention of realization. Marketable investments are those easy to realize within a term of up to three calendar years, and for which, there is a serious intention of realization. Long-term investments are those which are seriously intended to be held for at least three calendar years.
Accounting system The Companies use the accrual accounting system, according to which revenues and expenditures are recorded when incurred, independently of whether payment or collection has been in cash. Monetary unit According to legal provisions, the monetary unit used by the Company for the balance sheet and income statement accounts is the Colombian Peso.
- Investments are classified as fixed-income and variable-income, depending on the return they generate.
Materiality The Company’s policy for disclosing accounting entries in its consolidated financial statements in order to determine their materiality is based on the relative importance of each sub-account with respect to the account group to which it belongs. Accordingly, balance sheet entries at December 31, 2011 representing 5% or more of current assets, other assets, current liabilities, long-term liabilities and equity are disclosed.
- According to control, they are classified as controlling and non-controlling, subject to the provisions of the Colombian Code of Commerce. - Based on the cause or reason motivating the investment, they are voluntary or mandatory. Property, plant and equipment These are recorded at cost, which includes inflation adjustments from January 1 of 1992 until December 31 of 2006. Maintenance and repair expenditures that do not increase the useful life of respective assets are recorded as a charge in the income statement, as they are incurred.
Investments Investments are recorded at cost or at the inflationadjusted cost until December 31, 2006, as the case may be, and which does not exceed sale value.
Based on External Circular Letter 11 of the Securities Superintendency (today Financial Superintendency) of 1998, in the case of MINEROS S.A., and Circular
Depreciation is calculated by the straight-line method, based on the estimated useful life of assets, using the following depreciation annual rates:
MACHINERY AND EQUIPMENT
ELECTRIC PLANTS AND NETWORKS
FURNITURE AND FIXTURES
DREDGES
TRANSPORTATION EQUIPMENT
COMPUTER EQUIPMENT
5%
10%
10%
10%
15%
20%
20%
CONSOLIDATED FINANCIAL STATEMENTS
BUILDINGS AND CONSTRUCTIONS
Given that the dredges work on a three-shift basis, the accelerated depreciation method provided for in Art. 140 of Tax Law is used.
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
73
Inventories Inventories correspond to materials and consumables, dredge maintenance materials, parts and other accessories; they are valued at average cost using a permanent or continuous inventory system. Materials in transit and workshop orders under process are valued at their actual manufacturing or acquisition costs. Deferred charges As provided by accounting and fiscal regulations, amortization policies for deferred charges depend on their nature, as follows: A. Mining projects are amortized on the basis of the deposit’s estimated exploitation time, starting on the date when respective revenue starts. When exploration investments result to be fruitless, they are amortized in the same period when they are so determined. B. Agricultural projects (rubber plantation and biofactory of MINEROS S.A.) are amortized along the estimated cultivation time, once concluded the non-productive period. C. All other deferred charges are accounted at cost; amortization is carried out through the straightline method with periods ranging between one and five years. Exchange difference Transactions in foreign currency are recorded at the applicable exchange rate in force on the date of the transaction. Balances receivable of investments abroad, financial liabilities and accounts payable are adjusted monthly. The balances of such accounts at December 31 were translated into Colombian Pesos at the market representative rate for the end of the year certified by the Financial Superintendency ($1,942.70/USD in 2011 and $1,913.98/USD in 2010). Exchange difference resulting from accounts payable and foreign-currency liabilities used to purchase inventories, deferred charges, and property, plant and equipment is capitalized until the asset is in condition of being used or disposed of. From that moment on, the exchange difference is recorded against the income statement of the period. All other exchange gains and losses are recorded as financial revenue or expense.
74
Equity tax and surtax In accordance with the Law regulating accounting principles generally accepted in Colombia and considering the alternatives for accounting recording established there, the Company chose to record such tax and its corresponding surtax against the equity revaluation account. Taxes, liens and duties Income tax provision is determined on the basis of commercial income, adequately relating the period’s revenue to its corresponding costs and expenses, or, on the basis of presumptive income on taxable equity, in case it exceeds net taxable income. Labor liabilities Labor liabilities are adjusted at year’s closing date as provided by legal regulations and binding collective bargaining agreements. Retirement pension liabilities payable by the Company are determined based on actuarial studies as provided by legal regulations. Annual retirement pension provision is adjusted in a rational and systematical way. Pension payments are charged to the results of the year. Additional paid-in capital The excess of placed shares price over their par value is recorded in the capital surplus account, additional paid-in capital. Reappraisals These correspond to differences between commercial or cadastral appraisal and net book value, adjusted to inflation, of real estate property. Such reappraisals are recorded in separate assets and equity accounts as revaluation surplus, which is not distributable. Loss of value of real estate property is recorded through provision charged to the period’s expenses. Reappraisal of investments as of December 31, 2011 and 2010 was conducted as established in circular letter 011 of 1998 of the Securities Superintendency (today, Financial Superintendency) in the case of MINEROS S.A., and in Circular Letter 05 of 1998 of the Superintendency of Corporations, in the cases of PROYECTO SABALETAS S.A.S., OPERADORA MINERA S.A.S. and EXPLORADORA MINERA S.A.S. as follows:
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
- In the case of MINEROS S.A., for marketable variable-income investments when their sale value (stock exchange quote or intrinsic value) is higher than their cost, reappraisal affects the investment’s latest cost recorded, by increasing or decreasing its amount with a contra entry in the results of the period, recognizing the revenue or expense produced depending on the increase or decline of investment, respectively. - In the case of the Subsidiaries, for marketable variable-income investments, when their sale value (stock exchange quote or intrinsic value) is higher than cost, reappraisal is recorded for the period under assets and revaluation surplus under equity. When the sale value is lower than cost, the difference will affect reappraisal and revaluation surplus, when it is higher, a provision will be recorded in the income statement. - Long-term investments of controlled companies are accounted through the equity method. - When the sale value of long-term investments of non-controlled companies is higher than cost, reappraisal for the period is recorded under assets and revaluation surplus under equity. When the sale value is lower than cost, the difference will affect reappraisal and revaluation surplus, without limitation upon the fact that their net balance might be of a contrary nature.
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
At December 31, 2011, commercial appraisals of MINEROS S.A. were updated on the basis of CPI for 2011 so as to establish assets’ respective appreciation (loss of value) with respect to net book value.
In the case of PROYECTO SABALETAS S.A.S., given the depletion of the slag deposited in Sitio Viejo, Titiribi municipality (Antioquia province) foreseen for the short term, conduction of technical appraisals for property, plant and equipment was not considered appropriate.
As of December 31, 2011, OPERADORA MINERA S.A.S. and EXPLORADORA MINERA S.A.S. did not own any property, plant and equipment.
Gifts Donations are recorded against fiscal period’s results or against occasional reserves established for such purpose by the Shareholders’ Meeting. Equity revaluation Balances at December 31, 2011 and 2010 correspond to inflation adjustments to equity accounts until December 31, 2006, minus the equity tax and corresponding surtax recorded in compliance with Law 1370 of 2009 and Legislative Decree 4825 of 2010. According to current regulations, this balance cannot be distributed as income until the Company is liquidated or capitalized. Memorandum accounts Control memorandum accounts record financial information for control, contingencies, and future transactions commitments; fiscal memorandum accounts record differences between per-books values and values for fiscal matters. CONSOLIDATED FINANCIAL STATEMENTS
In September of 2009, MINEROS S.A. hired commercial appraisals of property, plant and equipment which were conducted by Francisco Ochoa O. Propiedad Raíz – Avalúos TIN 70.037.897-4, a firm with main offices in the city of Medellín. Real estate property was appraised using the comparative or market method and cost or replacement method. In the case of machinery and equipment, quotes for similar machines and equipment were taken into account, their original value was updated translating it into United States Dollars on that date, and loss of value factors due to old age and use were later applied; also their current state was analyzed with technicians. Both assets under depreciation process and fully depreciated assets in use were appraised, with
the reappraisal of the totally depreciated assets in use recorded under memorandum accounts.
Consolidated net income per share Consolidated net income per share is calculated on the weighted average number of outstanding subscribed shares during each period. Statement of cash flows The statement of cash flows was prepared by the indirect method.
75
NOTE 3. ACCOUNTS RECEIVABLE As of December 31, accounts receivable included:
ITEM
2011
Customers
2010 $ 21.206.574
$ 8.199.142
11.583.628
4.579.175
846.791
812.273
Advance payments to suppliers and contractors
3.858.367
2.790.496
Yields receivable
6.125.518
3.200.599
528.542
305.812
$ 44.149.420
$ 19.887.497
Public entities Loans to associates
Other TOTAL
NOTE 4. MARKETABLE SECURITIES At December 31, marketable securities included:
ITEM
2011
2010
Participation in trust estates with trust companies (1)
$ 1.371.073
$ 1.754.338
Trust funds administered by brokerage firms (on demand)
1.977.106
2.518.903
Certificates of deposit
45.000.000
33.831.162
Government bonds
10.750.000
11.000.000
Private bonds
24.126.804
19.471.270
Treasury bonds
39.476.567
23.362.447
Shares in local corporations (2)
15.960.972
9.936.187
Shares in foreign corporations (3)
1.448.782
520.726
Hedging operations
7.220.082
18.641
Other investments abroad (4)
3.782.383
4.244.593
Other investments (5)
3.285.077
3.173.275
154.398.846
109.831.542
Provision for loss of value of investments in shares of local corporations
(1.993.072)
(118.458)
Provision for loss of value of investments in shares of foreign corporations
-
-14.518
$ 152.405.774
$ 109.698.566
Subtotal
TOTAL
(1) Corresponds to rights owned at December 31, 2011 and 2010 in P195 Grupo Contempo Ltda. (Oficinas Oxo – Bogotá) Trust Estate in Fidubogotá S.A. Along 2011, $383,265 (2010 $313,173) was received from this Trust Estate as refunded contributions.
76
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
(2) At December of 31 of 2011, the Company had as marketable securities the following investments in shares of Colombian corporations:
NÚMERO ACCIONES (UNIDADES)
ISSUER Ecopetrol S.A.
VALOR DE MERCADO (VALOR SEGÚN LIBROS) $ 2.002.416
70.599
1.735.432
ISAGEN S.A. E.S.P. *
539.000
1.360.934
Bancolombia S.A.
41.000
1.157.515
Cementos Argos S.A. *
99.900
1.156.314
ISA S.A. E.S.P. *
86.300
1.154.927
Grupo de Inversiones Suramericana S.A.-ADP
30.770
1.011.830
Pacific Rubiales Energy Corp. *
16.110
991.652
Suramericana de Inversiones S.A. *
26.400
994.369
154.500
870.461
1.658.000
718.245
24.500
507.940
Grupo Aval – ADP *
343.248
446.222
Grupo Aval – Common shares *
195.213
253.777
Fogansa S.A. *
175.000
350.000
Conconcreto S.A. *
145.153
220.763
Cartón de Colombia S.A.
27.200
218.144
Canacol Energy Ltd. *
75.000
213.595
5.367
202.121
10.600
199.016
10.000.000
99.400
95.729
57.437
Corficolombiana S.A. *
654
22.691
Almacenes Éxito S.A.
619
15.771
Grupo Nutresa S.A. *
Colinversiones S.A. E.S.P * Helm Bank S.A. * Banco Davivienda S.A.
Banco de Occidente S.A. * Inversiones Argos S.A. * Tablemac S.A. Banco Popular S.A. *
TOTAL *
CONSOLIDATED FINANCIAL STATEMENTS
471.200
$ 15.960.972
Recorded at purchase price, because of their loss of value.
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
77
As on December of 2008, MINEROS S.A. and SUBSIDIARIES had as marketable securities the following investments in shares of Colombian corporations:
ISSUER
NÚMERO ACCIONES (UNIDADES)
VALOR DE MERCADO (VALOR SEGÚN LIBROS)
Suramericana de Inversiones S.A.
30.900
Cementos Argos S.A. *
99.900
1.156.314
Grupo Nutresa S.A.
37.679
1.019.334
384.000
1.006.721
ISA S.A E.S.P.
60.300
852.277
Pacific Rubiales Energy Corp.
11.910
751.866
165.200
672.402
Corficolombiana S.A.
15.017
532.049
Bancolombia S.A.
17.000
502.222
Colinversiones S.A. E.S.P *
74.637
452.385
7.700
446.310
Grupo Aval S.A.
202.061
346.329
Fogansa S.A. *
175.000
350.000
Helm Bank S.A.
658.000
303.266
5.367
202.121
10.000.000
96.800
Banco Popular S.A.
95.729
57.438
Conconcreto S.A.
13.153
22.107
ISAGEN S.A. E.S.P
Ecopetrol S.A.
Banco de Bogotá S.A.
Banco de Occidente S.A. Tablemac S.A.
TOTAL
$
1.166.246
$ 9.936.187
* Recorded at purchase price, because of their loss of value. (3) As on December of 2008, MINEROS S.A. and SUBSIDIARIES had in their investment portfolio the following investments in shares of foreign corporations:
ISSUER
NÚMERO DE ACCIONES
VALOR DE MERCADO (VR. SEGÚN LIBROS)
Quia Resources Inc.
2.620.000
$ 794.020
Petrominerales Ltd.
6.150
193.396
Compañía de Minas Buenaventura
4.880
363.478
Merrill Lynch & Co. Inc.
2.709
97.888
TOTAL
$ 1.448.782
Investments in shares abroad: A. Were purchased in Dollars in the stock exchanges of different cities of the United States, and their cost was translated into Colombian Pesos at December 31 of 2011, at the Market Representative Rate. B. Their market-price re-appraisal was based on the closing price at the corresponding stock exchange on the last business day of 2011. 78
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
C. Additionally, the following information is disclosed: As of December 31 of 2010, MINEROS S.A. and its subsidiaries had in their investment portfolio the following investments in shares of foreign corporations:
ISSUER
No. SHARES
COST
MARKET VALUE
APPRECIATION (LOSS OF VALUE)
Merrill Lynch & Co. Inc.
2.769
$ 129.624
$ 115.106
$ (14.518)
Petrominerales Ltd.
6.150
391.102
391.102
-
$ 520.726
$ 506.208
$ (14.518)
TOTAL (4) Other Investments abroad
These are Exchange Traded Funds –ETF– established overseas, that replicate, in general terms, an international financial asset and are traded in stock exchanges as follows:
FUND
MARKET VALUE (Book value)
No. UNITS
SPDR S&P 500 ETF TR.
6.600
$ 1.609.138
17.616
1.298.406
Vanguard INTL Equity Index FD
7.207
555.141
Financial Sector SPDR (XLI)
5.566
140.570
Ishares Xinhua China 25 (FXI)
1.714
116.110
762
63.018
Ishares MSCI Emerging MKT (EEM)
Ishares S& P Latin América 40 (ILF) TOTAL
$ 3.782.383
Investment cost in dollars is represented at the Market Representative Rate certified by the Financial Superintendency at December 31, 2011. Appreciation (loss of value) of investment in each fund is established at month’s closing on the basis of the respective index market quote, with charge (credit) to the income statement. In 2011, the Company registered against results, as adjustment to market value of these investments, loss of value for $517,609. In 2010, it recorded revenues from appreciation for $354,730. At December 31, 2010, ETF included:
FUND
MARKET VALUE (Book value)
No. UNITS
Ishares MSCI Emerging MKT (EEM)
6.600
$
1.588.509
16.826
1.534.228
Vanguard INTL Equity
7.207
658.390
Financial Sector SPDR (XLI)
5.566
169.919
Ishares Xinhua China 25 (FXI)
1.714
141.359
Ishares S& P Latin América 40 (ILF)
762
78.552
Market Vectors ETF TR Brazil
667
73.636
TOTAL
CONSOLIDATED FINANCIAL STATEMENTS
SPDR S&P 500 ETF TR.
$ 4.244.593 C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
79
(5) Other investments
Other investments include the following:
DETAIL
2011
Commercial papers Balance of overnight operations in Bancolombia Miami Money market accounts abroad. TOTAL
2010
$ 3.000.000
$ 3.000.000
194.270
95.699
90.807
77.576
$ 3.285.077
$ 3.173.275
The Company’s management considers that adequate investment portfolio diversification exists in order to reduce financial risk.
NOTE 5. PROPERTY, PLANT AND EQUIPMENT At December 31, this account included:
ASSET
2011
Land
2010 $ 2.074.927
$ 1.407.388
2.655.348
2.655.348
Buildings and constructions
14.735.574
12.146.210
Constructions in progress and machinery under assembly
11.131.078
5.454.719
152.593.535
149.950.379
56.851.041
48.870.597
903.851
717.095
7.234.797
6.751.616
Computer equipment
989.631
974.153
Other assets
158.083
852
Subtotal
249.327.865
228.928.357
Less: Accumulated depreciation
(125.642.322)
(103.918.533)
(2.655.348)
(2.655.348)
$ 121.030.195
$ 122.354.476
Mining properties
Machinery and equipment Electric plants and networks Furniture and fixtures Transportation equipment
Accumulated depletion TOTAL
NOTE 6. LONG-TERM ACCOUNTS RECEIVABLE Corresponds to balances payable by MINEROS S.A. workers from loans granted for periods longer than one year, whose reclassification as long-term receivables was considered prudent at December 31, as follows:
ITEM Housing loans Vehicle loans TOTAL 80
2011
2010 $ 5.062.772
$ 5.482.647
76.292
101.383
$ 5.139.064
$ 5.584.030
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
NOTE 7. INVENTORIES At December 31, this account included:
ITEM
2011
Materials and consumables
2010 $ 31.465.116
$ 21.681.231
Materials in transit
1.128.505
3.011.168
Workshop orders under process
1.260.003
2.198.615
480.105
221.490
$ 34.333.729
$ 27.112.504
Other TOTAL
NOTE 8. LONG-TERM INVESTMENTS At December 31, 2011, long-term investments included:
CORPORATION
PARTICIPATION %
Nº OF SHARES
ADJUSTED COST
SALE VALUE OR BOOK VALUE
RE-APPRAISALS (LOSS OF VALUE)
Unipalma de los Llanos S.A.
17.74%
493.214.074
$ 6.213.743
$ 18.983.810
$ 12.770.067
Compañía Minera de Ataco S.A.S.
100%
20.000
200.000
202.521
2.521
Distrito de Negocio S.A.S.
40%
80.000
80.000
80.000
-
Club de Banqueros (un derecho)
N.A.
N.A.
4.500
4.500.
-
6.498.243
19.270.831
12.772.588
1.60%
124.399
99.320
26.248
(73.072)
99.320
26.248
(73.072)
$ 6.597.563
$ 19.297.079
$ 12.699.516
Subtotal Promotora de Proyectos S.A. Subtotal TOTAL At December 31, 2010, long-term investments included:
Unipalma de los Llanos S.A. Club de Banqueros (right)
PARTICIPATION %
Nº OF SHARES
SALE VALUE OR BOOK VALUE
RE-APPRAISALS (LOSS OF VALUE)
17.74%
493.214.074
$6.213.743
$ 15.684.208
$ 9.470.465
N.A.
N.A.
4.500
4.500
-
6.218.243
15.688.708
9.470.465
80.091
12.989
(67.102)
80.091
12.989
(67.102)
$ 6.298.334
$ 15.701.697
$ 9.403.363
Subtotal Promotora de Proyectos S.A.
ADJUSTED COST
1.68%
Subtotal TOTAL
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
60.302
CONSOLIDATED FINANCIAL STATEMENTS
CORPORATION
81
As provided in Second Title, Chapter I, number 1.8 of External Circular Letter 02 of 1998 of the Securities Superintendency (today, Financial Superintendency), the following is added regarding long-term investments:
CORPORATION
ECONOMIC ACTIVITY
Unipalma de los Llanos S.A.
Agro-industry
Promotora de Proyectos S.A. Compañía Minera de Ataco S.A.S. Distrito de Negocio S.A.S.
ACCRUED INCOME 2011
ACCRUED INCOME 2010
$ 238.422
$ 650.531
Investor
-
-
Mining
-
-
Construction
-
-
The Company does not consider redemption of permanent investments within the three (3) calendar years following the closing date of the Financial Statements.
NOTE 9. OTHER ASSETS As of December 31, this account included:
CLASE DE ACTIVO
2011
2010
Financial leasing contracts: Net fixed assets (vehicles) acquired through financial leasing with Leasing Bancolombia
$107.352
$108.488
72.743.020 *
42.453.298 *
3.781.997
2.579.607
10.433.480
22.644.402
$ 87.065.849
$ 67.785.795
Projects: Amount invested in exploration to determine possible economically exploitable gold deposits. (Distrito El Bagre, Join Venture Anglogold Ashanti and other projects). Costs and expenses incurred in rubber plantation project on the Company’s land. Deferred charges Balance to be amortized of exploration, development, and pre-operating costs and expenses of the La Ye mine (entered operation in May 2010) TOTAL *
82
Balance after consolidation reciprocal deletions.
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
NOTE 10. RE-APPRAISALS As on December 31, assets re-appraisals included:
ASSET
2011
2010
PROPERTY, PLANT AND EQUIPMENT Land
$ 8.110.387
$ 4.727.092
4.679.172
3.777.676
Machinery and equipment
21.851.357
34.042.029
Transportation equipment
930.931
703.081
7.600.312
6.031.198
$ 43.172.159
$ 49.281.076
Rights in trust estates Grupo Contempo Oficinas OXO Trust Estate)
2.337.477
2.331.012
Re-appraisal in long-term investments, net (See Note 8)
12.699.516
9.403.363
SUBTOTAL
$ 15.036.993
$ 11.734.375
TOTAL
$ 58.209.152
$ 61.015.451
2011
2010
Buildings
Aqueducts, plants and networks SUBTOTAL SECURITIES
NOTE 11. FINANCIAL LIABILITIES At December 31, financial liabilities included:
ITEM Credit cards Financial leasing contracts (1) TOTAL
$ 62.912
$ 18.120
82.742
69.053
$ 145.654
$ 87.173
(1) At December 31 of 2011, financial leasing contracts No. 103632 , 108668 and 121708 have been subscribed with Leasing Bancolombia S.A. for CONSOLIDATED FINANCIAL STATEMENTS
purchase of three two vehicles, as follows:
CONTRACT
INSTALLME TS PENDING
PURCHASE OPTION
January 3, 2014
24
$ 849
11.08% E.A.
$ 1.408
40.657
March 15, 2010
39
595
17% E.A.
3.946
30.195
March 7, 2016
51
350
8.34% E.A.
2.345
INSTALLMENTS
BALANCE
103632
52
$ 11.890
108668
60
121708
60
TOTAL
MATURITY
$ 82.742
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
$ 1.794
RATE
ACCRUED INTEREST
$ 7.699 83
At December 31 of 2011, financial leasing contracts No. 103632 , 108668 and 121708 have been subscribed with Leasing Bancolombia S.A. for purchase of three two vehicles, as follows:
CONTRACT
INSTALLME TS PENDING
PURCHASE OPTION
January 3, 2014
36
$ 849
11.08% E.A.
$ 4.091
52.076
March 15,
51
595
17% E.A.
3.451
$ 69,053
2010
INSTALLMENTS
BALANCE
103632
52
$ 16.977
108668
60
TOTAL
MATURITY
ACCRUED INTEREST
RATE
$ 1.444
$ 7.542
NOTE 12. TAXES, LIENS AND DUTIES Income tax and surtaxes provision as of December 31 included: MINEROS S.A. Current year income tax
2011
2010
$ 56.846.805
$ 29.967.672
1.535.451
1.726.656
506.155
71.858
87.352
37.331
$ 58.975.763
$ 31.803.517
PROYECTO SABALETAS S.A.S. Current year income tax OPERADORA MINERA S.A.S. Current year income tax EXPLORADORA MINERA S.A.S. Current year income tax TOTAL
The Companies are subject to income tax at a nominal rate of 33%, applicable to taxable income. Current liabilities show the net balance payable by the Companies for income tax, after discounting withholding tax applied to each of them and prepaid taxes, as well as the balance payable of other taxes, as follows: COMPANY
2011
2010
$ 36.244.513
$ 16.098.924
4.569.770
-
Income tax
469.207
1.552.698
Short-term equity tax (1)
153.272
-
120.445
77.182
23.315
-
$ 41.580.522
$ 17.728.804
MINEROS S.A. Income tax Short-term equity tax (1) PROYECTO SABALETAS S.A.S.
OPERADORA MINERA S.A.S. Sales tax Nov-Dec EXPLORADORA MINERA S.A.S. Income tax TOTAL
84
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
(1) The Companies, as provided in Law 1370 of 2009 and Legislative Decree No. 4825 of 2010, determined equity tax taking as basis net fiscal equity held on January 1, 2011 at a tax rate of 4.8% plus 1.2% surtax. Tax returns were filed in May of 2011; payment will be made in eight equal installments in 2011, 2012, 2013 and 2014 MINEROS S.A.’s and Proyecto Sabaletas S.A.S’ balances payable corresponding to 2013 and 2014 for $9,139,536 and $306,545, respectively, were classified as long-term liabilities.
Operadora Minera S.A.S. and Exploradora Minera S.A.S. are not liable for such tax givens that they do not meet the required amount of fiscal equity.
NOTE 13. LABOR LIABILITIES As of December 31, labor liabilities included:
ITEM Severance payments
2011 $ 3.079.274
$ 2.615.317
492.256
299.909
1.034.497
1.022.291
282.523
313.887
$ 4.888.550
$ 4.251.404
Interest on severance payments Vacations Salaries payable TOTAL
2010
NOTE 14. DIVIDENDS PAYABLE The balance at December 31 corresponds to:
ITEM Regular dividends declared (1) Former periods dividends Accrued dividends payable
2010
$ 7.065.560
$ 6.280.498
581.934
395.036
-
93.424
$ 7.647.494
$ 6.768.958
CONSOLIDATED FINANCIAL STATEMENTS
TOTAL
2011
(1) As recorded in Minutes No. 50 of the Shareholders’ Meeting of MINEROS S.A. of March 2 of 2011, the motion for dividend payment was approved. Monthly dividend is $9 per share on total 261,687,402 outstanding shares, for a monthly value of $2,355,186,618 for the April-2011-March-2012 period, payable between the 10th and the 20th day of each month. Shareholders registered in the shareholder register on the ex-dividend day of the same period, are entitled to the month’s dividend, under the terms indicated in External Circular Letter No. 13 of 1998, and External Circular Letter No. 004 of 1999 of the Securities Superintendency (today Financial Superintendency).
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
85
Payment of extra dividend of $36 per share payable in July of 2011 was also approved in such Shareholders’ Meeting (Minutes No. 50). $37,682,986 thousand was appropriated from earnings of the year 2010 for payment of dividends. For the current fiscal year, $30,617,426 thousand has been accrued for the periods between April and December.
As approved in Minutes No. 3 of the Shareholders’ Meeting of PROYECTO SABALETAS S.A.S held on February 24, 2011, from 2010 earnings ($3,471,364), 10% ($347,136) was appropriated for legal reserve; the remaining balance for $3,124,228 was paid as dividends to its single shareholder.
According to Minutes No. 4 of the Shareholders’ Meeting of OPERADORA MINERA S.A.S. held on February 25, 2011, $143,375 was appropriated to establish equity reserves; a similar situation happened with EXPLORADORA MINERA S.A.S. where 2010 earnings for $73,657 were appropriated, as approved by Minutes No. 1 of the Shareholders’ Meeting held on February 25, 2011.
NOTE 15. RETIREMENT PENSIONS RETIREMENT PENSIONS The retirement pensions currently under the responsibility of Mineros S.A. correspond to those workers, who on the date of the ISS transfer Resolution (November of 1997), had expectations to qualify for the special retirement pension agreed in the Collective Bargaining Agreement (18 years of service, 47 years of age), and therefore, the recognition date depended on the worker’s will, or to those workers, who on the date of the same Resolution were not active Company workers, and had retired with the expectation of retirement pension, with only the age requirement pending.
Fiscal regulation is used as the basis for recording of retirement pensions. The Company has carried out actuarial calculations for retirement pensions on the basis of the technical parameters determined in Decree 2498/88. These parameters were modified as of 1998 upon issuance of Regulatory Decree 1517/98 (Paragraph 1, Article 1) and also by Article 1 of Decree No. 2783 of December 20 of 2001, by Article 1 of Regulatory Decree No. 51 of 2003, and, recently, by Article 1 of Decree No. 4565 of December 7 of 2010, distributing the percentage to amortize actuarial calculation until 2029 in linear form. At December 31 of 2011, the accumulated amortized percentage of the actuarial calculation stands at 59.97% (55.97% at December 31 of 2010). At December 31, retirement pensions included:
86
ITEM
2011
2010
Pension liabilities according to actuarial estimates
$ 1.184.324
$ 1.228.128
Less: Retirement pension provision recorded by the Company
(474.052)
(540.710)
RETIREMENT PENSIONS TO BE PROVIDED IN THE NEXT 18 YEARS
$ 710.272
$ 687.418
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
As of December 31, the value carried to expenses breaks down as follows:
ITEM
2011
Pension appropriations Pension payments TOTAL
2010
$ 22.855
$ 80.186
171.220
151.952
$ 194.075
$ 232.138
Pension liabilities correspond to seventeen (17) people at December 31 of 2011 and 2010. PROYECTO SABALETAS S.A.S., OPERADORA MINERA S.A.S. and EXPLORADORA MINERA S.A.S. are not liable for pension liabilities since such risk has been assumed by ISS and private pension funds.
NOTE 16. EQUITY A. Capital Pubic deed 1030 of April 13 of 2005 of Notary Public Office 17 of Medellin formalized Minutes 44 of the Regular Shareholders’ Meeting of March 18 of 2005, where the authorized capital of $200,000 was divided into 400,000,000 common shares, each with a par value of fifty cents ($0.50). Of these shares, 317,906,252 had been subscribed and paid for at December 31 of 2011 and 2010. At December 31 of 2011 and 2010, reserve for repurchase of shares totals $11,191,283.
At December 31 of 2011 and 2010, total 56,218,850 repurchased shares stand at $5,611,007 (no repurchase of shares took place along the years 2011 or 2010).
Subscribed and paid-in capital of PROYECTO SABALETAS S.A.S. is represented by 337,000 shares with par value of $10,000 each. Subscribed and paid-in capital of OPERADORA MINERA S.A.S. is represented by 20,000 shares with par value of $10,000 each.
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
Subscribed and paid-in capital of EXPLORADORA MINERA S.A.S. is represented by 20,000 shares with par value of $10,000 each.
For matters of consolidation of financial statements, total subscribed and paid-in capital and corresponding equity entries of PROYECTO SABALETAS S.A.S., OPERADORA MINERA S.A.S. and EXPLORADORA MINERA S.A.S., were deleted. B. Legal reserve Colombian law requires the Companies to transfer at least 10% of annual net income to a legal reserve until the balance of the reserve is equal to 50% of subscribed capital. Such reserve cannot be distributed but can be used to absorb losses. C. Equity revaluation and additional paid-in capital Equity revaluation and additional paid-in capital cannot be distributed as earnings but may be capitalized tax-free.
CONSOLIDATED FINANCIAL STATEMENTS
According to the Colombian Code of Commerce (Article 396), as long as these shares remain the property of the corporation, the rights inherent to them shall be suspended.
Decline in equity revaluation account with respect to December 31 of 2010 is explained by the equity tax and corresponding surtax calculated by MINEROS S.A. for year 2011 (Law 1370 of 2009 and Legislative Decree 4825 of 2010).
87
NOTE 17. MEMORANDUM ACCOUNTS Memorandum accounts include fiscal accounts, guarantees granted and disclosure of contingent liabilities and contingent rights as follows
MEMORANDUM ACCOUNTS Difference between per-books income and fiscal income
2011 $
2010 29.685
$
38.354.939
Difference between per-books equity and fiscal equity
57.634.985
57.396.331
Special 40% deduction on investment in real incomeproducing fixed assets - Article 8 of Law 1111 of 2006)
-
9.869.633
$ 57.664.670
$ 105.620.903
70.000.000
70.000.000
240.000
200.000
Retirement pensions policy reserve
6.762.621
6.762.621
Contingent rights for civil work contracts
1.711.673
1.603.050
900.000
900.000
118.969.285
85.654.933
1.250.000
1.250.000
-
4.784.950
$ 257.498.249
$ 276.776.457
Subtotal fiscal memorandum accounts Infrastructure leasing contracts pending execution (1) Contingent labor liabilities
Promissory notes received as collateral Appreciation of fully depreciated property, plant and equipment (2) Pledge on personal property without ownership Stand-by letters of credit TOTAL
(1) Infrastructure leasing contracts Nos. 119709 and 119710 subscribed by MINEROS S.A. on December 28 of 2010 with Leasing Bancolombia S.A. for expansion of Central HidroelĂŠctrica Providencia I and construction of Central HidroelĂŠctrica Providencia III, worth $12,000,000 and $58,000,000,000 respectively, for a duration of 144 months and with interest rate equivalent to DTF T.A., plus 3.25 points for both contracts. At December 31, 2011, Leasing Bancolombia S.A. has disbursed for these contracts $1,367,019 (contract 119709) and $4,520,999 (contract 119710). In 2011, MINEROS S.A. recorded $21,852 and $62,795, respectively, as interest on advance disbursements made by Leasing Bancolombia S.A. (2) In accordance with the provisions of Communication No. 2010045038-011 of August 13 of 2010 of the Financial Superintendency regarding recording of this kind of appreciations.
88
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
NOTE 18. NON-OPERATING REVENUES AND EXPENDITURES As of December 31, non-operating revenues and expenditures included:
NON-OPERATING REVENUES
2011
Financial yields
$
Exchange difference
2010
7.182.759
$
4.358.668
4.120.174
1.950.972
Revenue from gold price hedge contracts
837.505
5.712.660
Dividends
572.466
11.225.720
Revenues from re-appraisal of shares
222.156
1.677.880
Income from the sale of investments
162.172
13.559.203
Insurance indemnities
145.724
289.768
-
268.802
2.862.115
2.253.709
TOTAL
$ 16.105.071
$ 41.297.382
NON-OPERATING REVENUES
2011
2010
Financial yields
$
$
Recoveries and realizations Other
4.954.463
2.388.854
3.873.125
432.489
Revenue from gold price hedge contracts
3.222.619
2.615.313
Dividends
1.544.687
623.576
Revenues from re-appraisal of shares
396.877
1.022.640
Income from the sale of investments
301.216
480.407
Insurance indemnities
216.920
26.338
6.838
300.158
6.663.922
4.361.310
TOTAL
$ 21.180.667
$ 12.251.085
TOTAL NET
$ (5.075.596)
$ 29.046.297
Recoveries and realizations Other
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
CONSOLIDATED FINANCIAL STATEMENTS
Exchange difference
89
NOTE 19. ADDITIONAL DISCLOSURES The effect of consolidation represented in the financial statements as of December 31, 2011 and 2010, and for the years ended on such dates, increase in assets of $1,654,643 for 2011 and of $2,572,870 for 2010; increase in liabilities of $2,051,542 for 2011 and of $2,576,722 for 2010; and a decrease in equity of $396,899 for 2011 and $3,582 for 2010. Personnel and associated expenses:
COMPANY Mineros S.A.
SENIOR LEVEL STAFF
OTHER EMPLOYEES
TOTAL
$ 4.189.886
$ 39.731.413
$ 43.921.299
-
720.519
720.519
Operadora Minera S.A.S
366.599
8.894.202
9.260.801
Exploradora Minera S.A.S
159.743
4.129.258
4.289.001
$ 4.716.228
$ 53.475.392
$ 58.191.620
Proyecto Sabaletas S.A.S.
TOTAL
PERSONNEL EXPENSES
COMPANY Mineros S.A.
SENIOR LEVEL STAFF
OTHER EMPLOYEES
TOTAL
$ 4.189.886
$ 39.731.413
$ 43.921.299
-
720.519
720.519
Operadora Minera S.A.S
366.599
8.894.202
9.260.801
Exploradora Minera S.A.S
159.743
4.129.258
4.289.001
$ 4.716.228
$ 53.475.392
$ 58.191.620
Proyecto Sabaletas S.A.S.
TOTAL
NOTE 20. SUBSEQUENT EVENTS 1. In January of 2012, MINEROS S.A. subscribed agreements with foreign companies that were timely reported to the securities market through the relevant information system established by the Financial Superintendency, as follows:
90
A. With Canadian Quia Resources Inc., to purchase 6,700,000 units for CAD 1,005,000 equivalent to 7.8% participation in this corporation. Each unit includes one common share plus the option to acquire, for CAD 0.30, an additional half common share before January 6, 2014. Upon
F I N A N C I A L S TAT E M E N T 2 0 1 1 - M I N E R O S S . A .
this acquisition MINEROS S.A. becomes owner of 9,320,000 common shares representing close to 10.9% shareholdings in the foreign corporation.
possibility of commencing exploration to define participation, in association with this corporation, in a mining project with 85% ownership in said deeds.
B. With US corporation Goldsands Development Company, to start in February of 2012 due diligence activities on 50 mining titles held by such company in northeastern Peru in order to evaluate the
2. After close of general-purpose financial statements of MINEROS S.A. as of December 31, 2011, DIAN issued the following administrative acts related to ongoing reimbursement requests:
RESOLUTION Nยบ
DATE
ITEM
1325
February 3, 2012
March - April of 2011 VAT
$ 1.791.935
1326
February 3, 2012
July - August of 2011 VAT
1.800.439
1327
February 3, 2012
Sept - October of 2011 VAT
1.988.530
1288
February 2, 2012
Excess tax withholding April of 2011
130.291
TOTAL
VALUE
$ 5.711.195
CONSOLIDATED FINANCIAL STATEMENTS
C O N S O L I D AT E D F I N A N C I A L S TAT E M E N T S
91
Financial statement 2011
Wetlands created after our mining operations
Teléfono (Phone): +57 4 2665757 Carrera 43 A N° 14 -109, piso 6 Edificio Nova Tempo Medellín, Colombia Teléfono (Phone): +57 4 8372383 Calle 46 N° 46 - 01 El Bagre, Antioquia, Colombia
www.mineros.com.co