Investor Presentation • Apr 1, 2008
Investor Presentation
Open in ViewerOpens in native device viewer
Investor PresentationApril 2008
AMG ADVANCED METALLURGICAL GROUP N.V.
THIS DOCUMENT IS STRICTLY CONFIDENTIAL AND IS BEING PROVIDED TO YOU SOLELY FOR YOUR INFORMATION BY AMG ADVANCED METALLURGICAL GROUP N.V. (THE "COMPANY") AND MAY NOT BE REPRODUCED IN ANY FORM OR FURTHER DISTRIBUTED TO ANY OTHER PERSON OR PUBLISHED, IN WHOLE OR IN PART, FOR ANY PURPOSE. FAILURE TO COMPLY WITH THIS RESTRICTION MAY CONSTITUTE A VIOLATION OF APPLICABLE SECURITIES LAWS.
This presentation does not constitute or form part of, and should not be construed as, an offer to sell or issue or the solicitation of an offer to buy or acquire securities of the Company or any of its subsidiaries nor should it or any part of it, nor the fact of its distribution, form the basis of, or be relied on in connection with, any contract or commitment whatsoever.
This presentation has been prepared by, and is the sole responsibility of, the Company. This document, any presentation made in conjunction herewith and any accompanying materials are for information only and are not a prospectus, offering circular or admission document. This presentation does not form a part of, and should not be construed as, an offer, invitation or solicitation to subscribe for or purchase, or dispose of any of the securities of the companies mentioned in this presentation. These materials do not constitute an offer of securities for sale in the United States or aninvitation or an offer to the public or form of application to subscribe for securities. Neither this presentation nor anything contained herein shall form the basis of, or be relied on in connection with, any offer or commitment whatsoever. The information contained in this presentation has not been independently verified. No representation or warranty, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy or completeness of the information or the opinions contained herein. The Company and its advisors are under no obligation to update or keep current the information contained in this presentation. To the extent allowed by law, none of the Company or its affiliates, advisors or representatives accept any liability whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of this presentation or its contents or otherwise arising in connection with the presentation.
Certain statements in this presentation constitute forward-looking statements, including statements regarding the Company's financial position, business strategy, plans and objectives of management for future operations. These statements, which contain the words "believe," "expect," "anticipate," "intends," "estimate," "forecast," "project," "will," "may," "should" and similar expressions, reflect the beliefs and expectations of the management board of directors of the Company and are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties include, among other factors, the achievement of the anticipated levels of profitability, growth, cost and synergy of the Company's recent acquisitions, the timely development and acceptance of new products, the impact of competitive pricing, the ability to obtain necessary regulatory approvals, and the impact of general business and global economic conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described herein.
Neither the Company, nor any of its respective agents, employees or advisors intend or have any duty or obligation to supplement, amend, update or revise any of the forward-looking statements contained in this presentation.
The information and opinions contained in this document are provided as at the date of this presentation and are subject to change without notice.
This document has not been approved by any competent regulatory or supervisory authority.
Preeminent global specialty materials and materials technology company serving high growth end-markets
Advanced Materials Division: Niche and complex specialty materials
Engineering Systems Division: Advanced vacuum furnace systems for high-purity metals
Timminco (50.5%-owned): Solar grade silicon and lightweight metals
Market and technological leadership across segments
Strong 2007 results: revenue up 24% to \$1,156 million and EBITDA up 65% to \$119 million
Note: This chart is a simplified depiction of AMG's organisational structure.
(1) Timminco Limited is listed on the Toronto stock exchange (TIM CN / TIM.TO).
(2) Graphit Kropfmuehl AG ("GK") is listed on the Frankfurt stock exchange (GKRG.DE / GKR GR). The acquisition of 62.3% of outstanding shares, along with AMG's intention to launch a public tender offer for the remaining shares, was announced 18 March 2008 and is subject to regulatory approval. AMG announced the acquisition of a further 10.8% of GK's shares on 28 March 2008.
| i M k L d h t a r e e a e r s p |
i i R H h l h t t e c e n g g s |
|---|---|
| 1 d i N h A i # t p r o c e r n o r m e r c a u f # 1 l b l d d g o a p r o c e r r o m s e c o n a r u y ( f i. i l t t t s o u r c e s e. s p e n r e n e r y c a a y s s , Fe d iu rr ov an a m ) d l i d t a n p o e r p a n r e s e s w u S K i l d N d l t t e y c u s o m e r s n c u e u c o r a n e e D i y n a m c s |
C l i f f i h f C b i d ( U S ) d i t t o m p e o n o r s p a s e o a m r g e v a n a u m i j i i h h i f 4. 0 t, t t t e x p a n s o n p r o e c n c r e a s n g r o u g p u c a p a c y r o m i l l i l b i l l i l b t 4. 5 m o n s o m o n s S d h i h l i l f l f t t t -t t t e c u r e g y a r a c v e o n g e r m c o n r a c o r s u p p y o f i l f f d i d i t t t t s p e n r e n e r y c a a y s s o r e r r o v a n a u m p r o u c o n 1 1 8 % f d i i i i d d i e r r o a n a m p r c e n c r e a s e s n c e e a r- e n r e n v u y v S b h A f i l d i i t t o r c a n s p p s r p o n s y u u y u |
| L l b l l i f i l t t a r g e s g o a s u p p e r o s p e c a y l l f h i i i d t t t t a o y s o r e a n u m n u s r y Sp ia l A l lo ty O f f f ec y s i i d l l t n e o a e c e r e a e r o s p a c e a o w y fo i iu T ta r n m d l b l l p r o u c e r s g o a y K i l d A l l h t e y c u s o m e r s n c u e e g e n y T h l i d T i i M l t t e c n o o g e s a n a n m e a s u |
f f A i d i i 7 5 % F N E, l d i d c q r e r e m a n n g o a e a n g p r o c e r o u u b l f l i i h f h i t t t t t t t r o a a e a r g e s o r a r g e a r e a c o a n g s a o c s o n w u f i l l l i i t m s o a r a p p c a o n s C d i d b l l t t t o m m e n c e e x p a n s o n p r o g r a m m e o o u e a n a u m i i d i i B i l t m n n g p r o c o n n r a u z H d l i l i B i l t t y r o e e c r c p o w e r p a n n r a z − |
| A i i i d i E # 1 t t n m o n y r o x e n u r o p e – A l i i l l 1 l b l l t # u m n u m m a s e r a o y s g o a y – Se le d te c H i h- i h i l – 1 t t # g p r c r o m m m e a u y u O he M ia ls t te r a r l b l l g o a y |
S i d i f G h i t t 7 3. 1 % t g n e a g r e e m e n s o a c q u r e o r a p K f h l r o p m u e I i l h b l i d f f f h i i t t t t t n e n o n o a u n c a p u c e n e r o e r o r e r e m a n n g − h s a r e s |
| M k L d h i t a r e e a e r s p |
R H i h l i h t t e c e n g g s |
|
|---|---|---|
| Va cu um Re l in t m e g Sy te s m s |
1 d l b l l # p r o u c e r g o a y S f l i- i d d d t t t r o n g m n s r e m a n o r u u y ( i i l l i t t a n m a o s e. g. a e r o s p a c e e n g n e u y , d i d i l b i k ) t t t a n n s r a g a s r n e m a r e s u u K i l d T h K t e c s o m e r s n c e s s e n r p p, y u u y u B l d A l l h T h l i t a o s e e a n e g e n y e c n o o g e s |
S d d f l i l i l i d l l i i t t t t r o n g e m a n o r s o a r s c o n m e n g a n c r y s a s a o n f d f i l 0 % f h t t t 5 t r n a c e s s e m s a c c o n e o r a p p r o m a e o e u y u x y h i t 2 0 0 7 y e a r- o v e r- y e a r g r o w n \$ R d d b k l f 2 2 i l l i 3 1 D b 5 t e c o r e a r- e n a c o g o m o n a e c e m e r y 2 0 0 i h b k l d i h l l 7 t t t t c r r e n a c o g e c e e n g a e e w u x v f N i l i i b h l i d d t t t t e w a c e s r o u g o n- n e o m e e e m a n |
| So S i ic la l r on M l in d t e g an Cr l l is io ta t y s a n Fu rn ac e Sy te s m s |
L d i l b l f f l t e a n g g o a m a n u a c u r e r o s o a r i l i l i d l l i i t t t s c o n m e n g a n c r s a s a o n y f t u r n a c e s y s e m s S i i f i d i d d f t g n c a n a n g r o w n g e m a n o r l d i l i s o a r- g r a e s c o n K i l d R E C d E l k t e y c u s o m e r s n c u e a n e m |
G i d B l i f i l i f d i f l t t e r m a n y : a c q u r e e r n a c y o r p r o u c o n o s o a r f i l i d h i t t s c o n a n o e r u r n a c e s y s e m s r a m p -u p n p r o g r e s s ; M i l d O & O f i l i i d t t t t e x c o : c o m p e e w n p e r a e a c y o n- m e a n b d t o n- u g e J i h i h i i i b b l t t t t t t o n v e n u r e p a r n e r s p s r e n g e n s p o s o n n p e e b d l h l t t e n u c e a r r e a c o r p r o c e s s e c n o o g y |
| Ow & O te n p er a |
L d i i d f h t e a n g p r o v e r o v a c u u m e a i f O E M i h t t t t r e a m e n s e r v c e s o r s n e i d l i t t t t r a n s p o r a o n, a e r o s p a c e a n o o n g i d i t n u s r e s G K i l d l M t t e c s o m e r s n c e e n e r a o o r s, y u u O B M W d V D A i t t a n u o m o v e |
O i R & D i i i i d i i h l i d t t t n g o n g n a e s r n g n e e c n o o g e s a n v v w d h t t p r o u c e n a n c e m e n s |
| M k L d h i t a r e e a e r s p |
R H i h l i h t t e c e n g g s |
|
|---|---|---|
| Up de d g ra M l lu ic l ta e rg a S i ic l on |
L d i d f h i d l i t e a n g p r o c e r o r e r a p g r o n g u y w l h l i i d t t t s o a r p o o o a c e n e r g n s r v y u y L l i l i d i h t t o w -c o s s o a r s c o n p r o u c e r w i d i h l t t t p r o p r e a r y p r o u c o n e c n o o g y i h i d 9 9. 9 9 9 % t p u r y a c e v e |
R i d l i d d f i l i l d l i l i t a p g r o n g e m a n o r s c o n m e a a n s o a r s c o n y w R i i i l b l l s n g e n e r g y p r c e s g o a y S l i l i l h t o a r s c o n s u p p y s o r a g e s M l i l l i t -t t t u p e o n g e r m c o n r a c w n s M j i h Q -C l l l i d t t t t a o r c o n r a c w e s r e c e n y s g n e C i l d- i i t t t t t t t u r r e n c a p a c y s o o u a a r a c v e p r c e s |
| S i l ic M l ta on e |
i d d d i N h # 2 t t n e p e n e n p r o u c e r n o r C A i d # 1 i d m e r c a a n n a n a a S f l i l d i i t t p p e r o e a n g m a n a c r e r s n u u u h h i l l i i d t e c e m c a s, a m n m a n u u l i l i i d i i l d i A l t p o s c o n n s r e s n c n g c o a, y u u C R i T i A l d W k h i t o n o c a n a n a c e r e m e |
C f f f l d i i l i l i i l i i t t t t t o m p e e c o n s r u c o n o r s s o a r s c o n a c y n é C B d c a n c o u r, a n a a f F i h l i d i i D b t t t r s o r e e n e s c o m m e n c e o p e r a o n n e c e m e r 2 0 0 7 A d d i i l l i d i F b 2 0 0 8 t t t t o n a o n e s s a r e p n e r a r w u u y f P d i d h i l l 3 0 0 t t t t r o u c o n e x p e c e o r e a c c a p a c y e v e o |
| M iu ag ne s m |
1 d f i d # t p r o u c e r o m a g n e s u m a n o e s o h N h A i h t t t t e o r m e r c a n w a e r e a e r i d t n u s r y L d i d f i l t e a n g p r o u c e r o s p e c a y i d f h t t m a g n e s u m p r o u c s o r e c o n s u m e r d h i l d t p r o u c s, c e m c a s a n h i l i d i t t p a r m a c e u c a n u s r e s |
/ h i Q t t 3 2 0 0 8 o n n e s m o n n A d h d l i f l i l i i t t t n n o n c e e q a r p n g o s o a r s c o n c a p a c o u u u y 1 4, 4 0 0 t o n n e s \$ f f f R i d d 1 0 8 i l l i i i i t t a s e n e p r o c e e s o m o n r o m e q n a n c n g s u y i 2 0 0 7 n |
CONFIDENTIAL
| O i v e r v e w |
A i f G h i K f h l A G ( "G K ") f j i h h l d f 6 2. 3 % t t t t g r e e m e n o a c q r e o r a p r o p m e r o m m a o r s a r e o e r s o r u u y i d i f € i l l i t 3 2. 7 c o n s e r a o n o m o n A d d i i l h f 1 0. 8 % f h t o n a p u r c a s e o o s a r e s − I i l h b l i d f f f i i h l l b i t t t t t t n e n o n o a u n c p u c e n e r o e r o r r e m a n n g s a r e s o n c e r e g u a o r y a p p r o v a s o a n e − G K i l d i d f h i h- d l h i ( f l ) d h l G 3 6 % t t t s a e a n g p r o c e r o g g r a e n a r a g r a p e o s a e s a n e o n e r m a n u u y ( ) d f i l i l 6 4 % f l t p r o u c e r o s c o n m e a o s a e s G C C S P d i i i U K d h h R b l i i i h i d i L k t t t r o u c o n s e s n e r m a n y, a n e z e c e p u c ; m n e s n n a a n r a n a L i d F k f k h ( "G K R G D E / G K R G R ") t t t s e o n r a n u r s o c e x c a n g e d E B I T D A f € i l l i d € i l i i l 2 0 0 7 8 3. 1 7. 9 t r e e n e a n o m o n a n m o n, r e s p e c e v u v y |
|---|---|
| R i l t a o n a e d a n B f i t e n e s |
S i l i l b i h i l l i i d i h l t t t t t t t c o n m e a s n e s s s p p o r s g r o n s o a r a p p c a o n s a n m p r o e s a c c e s s o e a r g e s u u w v l k i E t s o a r m a r e n u r o p e N l h i d d i l l b i l i i i h i i f i k i i i t t t t t t t t t t t a u r a g r a p e a s o s p e c a y m e a s c a p a e s w s g n c a n m a r e o p p o r u n e s n l l i i t n u c e a r a p p c a o n s B i l d i i d d h l f l i f l i d t t t t t u s o n e x s n g p r o u c a n e c n o o g y p o r o o o r n u c e a r n u s r y A i i i 2 0 0 8 i h b i l i i i t t t t t t t- t t c c r e v e o e a r n n g s n w s u s a n a a c c r e o n p o s n e g r a o n |
CONFIDENTIAL
(1) Excludes restructuring expenses, asset impairment expenses, non-recurring environmental expenses and non-recurring pension curtailment gains, as well as debt extinguishment expense. Percentages represent EBITDA margins.
| Pr du t o c |
Am t ou n |
Pu rp os e |
T im in g |
|---|---|---|---|
| Fe d iu rro va na m |
\$ 3 0m |
Se d ha f e io b le do b l ing f s ly ing to t c ta t p co n p se o xp an s n e na o p en a s ro ce ss u b i l i ies t ca p a |
2 0 0 8– 2 0 0 9 |
| ( 1) S i l ico n |
\$ 6 5m |
Fu he io f T im inc 's h ig h- i la i l ico l fa i l i t ty ta ty to 1 4, 4 0 0 r r e xp an s n o m o p ur so r s n m e c to nn es |
2 0 0 8 |
| Sp ia l A l loy fo ty ec s r Su T i iu d l loy ta n m a n p er a s |
\$ 5m |
Ne fu fo du io io t w rn ac e r p ro c n ex p an s n |
2 0 0 8 |
| Ta lu ta n m |
\$ 7m |
f Ex io l i ine d hy dr lec ic la in Br i l ta ta te tr t p an s n o n m a n o- e p ow er p n az |
2 0 0 8 |
| Co P las ing t m a a s |
\$ 6m |
Ex io in ing du to t ts p an s n n ew c oa p ro c |
2 0 0 8 |
| Ca M in te a na nc e p ex |
\$ \$ 8– 1 0m |
f fa M in i l i ies d ip te t t a na nc e o c a n eq u m en |
An l ba is nu a s |
| Co / m p an y Pr du Ar t o c ea |
Am t ou n |
Pu rp os e |
T im in g |
|---|---|---|---|
| ( 2) G h i Kr fm h l t ra p op ue |
\$ 8 2m |
Su h in la d lea l ica io d im ts t t to p p or g ro so r a n nu c r a p p ns a n p ro ve s ac ce ss w Eu ke ts ro p ea n m ar |
2 0 0 8 |
| Co ing t a s |
\$ 8m |
Ex io in ing du h ic h du f fe ing t ts t c t p t o p an s n co a s p ro c au g m en ur re n ro c r w |
2 0 0 8 |
In addition to the pending acquisitions, the Company is in the evaluation / discussion phase with third parties on major solar projects and investments
(1) Funded by capital raise at Timminco.
(2) GK is listed on the Frankfurt stock exchange (GKRG.DE / GKR GR). The acquisition of 62.3% was announced 18 March 2008 and is subject to regulatory approval. The acquisition of a further 10.8% of shares was announced on 28 March 2008. The Company intends to launch a tender offer for the remaining 26.9% of shares outstanding. \$82 million reflects the estimated purchase price of 100% of shares outstanding.
| C i l S t t t a p a r u c u r e |
|||
|---|---|---|---|
| )* ' " # \$ % & \$ ( ! # # |
) * |
||
| )* ' \$# \$ , ( ! # + |
) * |
||
| " - |
. |
||
| / # + |
% 0 |
& % |
|
| 1 - |
% 0 |
% & |
|
| / + - + # |
% 0 |
% & |
|
| ) * ' ( - |
% 0 |
& % |
|
| ! | ! |
||
| " |
|||
| 2 # 3 |
& % |
||
# \$ \$ % () # &' |
! | * |
|
( (# (, + |
! |
||
| )* 3 - # # |
|||
| " - |
|||
(&' ( () |
|||
| f \$ ( 1) Ba sed 20 07 EB ITD A o 119 .4 mi llio on n. ( 2) Pro fo a f 62 .3% isit ion of G K f €3 2.7 illio rm or ac qu or m n a 18 Ma rch 20 08 on |
xch t a n e an ge |
\$1 of 9 / €1 te .57 ra |
.00 |
| ( 3) Th e C inte nds la ch de ffe r fo r th e 3 to a t om pa ny un en r o alr dy d). ea ag ree |
7.7 % of ain rem |
ing sh uts tan are s o |
din ( 10 .8% g |
| ( 4) GK de bt of the lat blic fil ing n 3 0 S be r 2 00 d a ha of est tem 7 c rte t a ot ate as pu s o ep on ve sp exc ng e r |
|||
| \$1 .42 2 / €1 .00 \$8 ( 5) Av aila bili of 3.6 illio dra itte ty ts m n r ep res en un wn co mm |
d b ing fa orr ow |
cili tie s. |
| F i i l H i h l i h t n a n c a g g s |
|---|
| \$ A i l b l h f i l l i f f h 9 1 t v a a e c a s o m o n p r o o r m a o r e G i i i f K t a c q s o n o u |
| \$ f I l d 2 0 i l l i T i i h n c e s m o n o m m n c o c a s u − |
| \$ A i l b l l i i d i f i l l i 1 7 5 t v a a e q u y o m o n |
| \$ \$ R l f i l l i b i l l i d 1 7 5 t 9 1 t e v o v e r o m o n u m o n u s e o − S i d f h E i i t t t p r o e g a r a n e e s o r e n g n e e r n g s e m s v u y D i i i v s o n |
| A b i l i i d d b d h d d t t t t y o r a s e u n s e c u r e e u n e r e a m e n e d i t t c r e a g r e e m e n |
| C i f i i l t t t o n s e r v a v e n a n c a s r a e g y |
| M i i i i l i i i l i i h t t t t t a n a n c o n s e r v a v e c a p a s a o n n n e w o r − b h t t t e e r a n p e e r s |
| R i l l i i d i h h h b l d t t t e a n a m p e q r o g c a s a a n c e a n u y u − l r e v o v e r |
| E l i i d i f i t t n s r e q o r o p e r a o n s u u y |
| R i k l i i t t t t e a c q c o o p p o r n e s u y u |
| U i i d f d i i i i i t t t t t t s e e q u y a s r e q u r e o u n s r a e g c n a v e s |
| R i i d i i d d l d t e n v e s e a r n n g s n o v e n p a n n e – |
| A d d v a n c e M i l t a e r a s |
F d i i h d h l i 2 0 0 8 d i i i l S h A f i t t t t e r r o v a n a u m p r c e s a v e m o v e u p s a r p y n y e a r- o- a e, o w n g p r m a r y o o u r c a n d i i t s r u p o n s F d i d f i k l- l b d d i d i 1 % i 2 0 0 8 d t t t 5 t e r r o v a n a u m a n e r r o n c e m o y e n u m p r o u c o n e x p e c e o n c r e a s e n u e o f h l l d h i t t t e r e c e n y c o m p e e p a s e o e x p a n s o n T l i i i i l i d i i d i l l t t t t t t t a n a u m p r c n g n c r e a s n g y a r a c v e p r o u c o n s e x p e c e o n c r e a s e a s w e – G f f K i i i i l l i b l i d l d i l l b i i i h i i b i t t t t t t a c q u s o n w c o n r u e s o y a n w e n e r o m s y n e r g e s w e x s n g u s n e s s e s |
|---|---|
| E i i n g n e e r n S t y s e m s |
B k l d d l l i h b k l d i h l l t t t t t a c o g a r e c o r e a r- e n e e c r r e n a c o g e c e e n g a e e y v w u x v B l i f i l i i i i h h d f d l i i t t t t e r n a c a c q s o n a s s o r e n e r n a c e e e r m e s y u u v y E l i j b i l d i h l l h i t t t t v a u a n g p r o e c s o e c o m e m o r e n v o v e n e s o a r v a u e c a n g G P i i h i d d b d d d A M 's h l i l l d h i t t t t r c n g a s r e m a n e s r o n g u e o r o u s e m a n a n e c n o o g c a e a e r s p O O & b i i d i l t t w n p e r a e u s n e s s g r o w n g s e a y f F l l M i d i t u y e a r o e x c o p r o u c o n C C i d i h l i i l d i h i t t o n s e r n g o e r o c a o n s, n c n g n a u |
| i i T m m n c o |
S l i l i i i i t o a r s c o n e x p a n s o n c o n n u n g Q d l i f i h d f l l f d d d d b i l i h t t t t t u a r u p n g o c a p a c y a s c o m m e n c e u y u n e a n e x p e c e o e o p e r a o n a n e – d h l f f 2 0 0 9 s e c o n a o M l i l i i d t t t t t u p e c o n r a c n e g o a o n s a r e u n e r w a y S f f i l i l i i i i l 2 0 0 8 t t c o n m e a p r c e s p s g n c a n o r u y |
CONFIDENTIAL
| C o m p a n y |
T i i L i i d t m m n c o m e |
|---|---|
| ( 1 ) M k i l i i t t t a r e c a p a s a o n |
\$ \$ C 2 8 4 i l l i ( 2, 9 6 i l l i ) 7 7 m o n m o n , |
| D i l d h t e s a r e s u |
1 1 8 i l l i m o n |
| ( 1 ) S h i a r e p r c e |
\$ C 2 4. 1 6 |
| ( 1 ) 5 2- k h i h / l w e e g o w |
\$ \$ C 2 4 9 ( 2 / 3 / 0 8 ) / C 0. 6 ( 2 / 4 / 0 ) 7. 7 5 7 |
| i A 3- h d l l t g m o n a o m e v y v u |
2 7 7 8, 8 9 0 h s a r e s , |
| L i i l i t t s n g o c a o n |
T k h t t o r o n o s o c e c a n g e x |
| S b l y m o |
C B l b T I M N o o m e r g : |
| R T I M T O t e u e r s : |
|
(1) As of 28/3/08.
CONFIDENTIAL
| C o m p a n y |
G G h i K f h l A t r a p r o p m u e |
|
|---|---|---|
| ( 1 ) M k i l i i t t t a r e c a p a s a o n |
\$ € i l l i ( i l l i ) 5 2 8 2 m o n m o n |
|
| D i l d h t u e s a r e s |
3 i l l i m o n |
|
| ( 1 ) S h i a r e p r c e |
€ 1 8. 0 9 |
|
| ( ) 1 i / 5 2- k h h l e e g o w w |
( / / ) / ( / / ) € 1 8. 2 5 2 7 3 0 8 € 1 1. 0 4 1 7 3 0 8 |
|
| A 3- h d i l l t v g m o n a y v o u m e |
h 4 2 4 7 s a r e s , |
|
| i i i L l t t s n g o c a o n |
f F k k h t t r a n u r s o c e x c a n g e |
|
| S b l y m o |
B l b G K R G R o o m e r g : |
|
| R G K R G D E t e e r s u : |
||
(1) As of 28/3/08.
| ( \$ ns) in m illio |
||
|---|---|---|
| 20 0 6 |
20 07 |
|
| Op ing f it t era p ro |
\$ 3 8. 1 |
\$ 8 4.2 |
| De iat ion / a isa ion rt t + p rec mo |
18 .5 |
18 .7 |
| / - F X inc ( los ) + om e s |
0. 4 |
3. 6 |
| Re ing d im irm str tur t + uc an p a en |
19 .3 |
( ) 0. 2 |
| En iro l ta + nm en v |
11 .1 |
2.1 |
| Pe ion i lm rta t ns cu en - |
( ) 15 .1 |
– |
| St k o t ion + oc p ex p en se |
– | 4.2 |
| Ot he isc l lan ing + r m e eo us no n-r ec urr |
6. 8 |
|
| E B I T D A |
\$ 72 .3 |
\$ 11 9. 4 |
Note: Timminco amounts include minority interest of 49.4%.
| ( \$ in ) tho nds usa |
YE AR |
EC E ND ED 31 D EM BE |
R |
|---|---|---|---|
| 20 05 |
20 06 |
20 07 |
|
| Co nti ing tio nu op era ns |
|||
| Re ve nu e |
\$ 90 6, 71 1 |
\$ 93 2, 72 7 |
\$ 1, 15 5, 65 9 |
| Co of st les sa |
72 8, 83 4 |
78 2, 12 2 |
95 4, 22 9 |
| Gr rof it os s p |
\$ 17 87 7, 7 |
\$ 15 0, 60 5 |
\$ 20 1, 43 0 |
| Se llin ral d a dm inis tiv tra g, ge ne an e e xp en se s |
10 0, 09 5 |
97 23 6 , |
12 3, 41 3 |
| Re ing d a im irm str tur et t e uc an ss pa en xp en se |
20 96 1 , |
19 34 1 , |
( 1) 24 |
| En vir l E nta on me xp en se s |
19 9 |
11 04 4 , |
2, 10 7 |
| Ot he r e xp en se s |
2, 98 8 |
1, 32 4 |
1, 85 5 |
| Pe ion C ail Ga in urt nt ns me |
– | ( 15 15 9) , |
– |
| Ot he r in co me |
( 6, 41 3) |
( 1, 26 4) |
( 9, 87 3) |
| Op tin rof it era g p |
\$ 60 04 7 , |
\$ 38 08 3 , |
\$ 84 16 9 , |
| of Lo tin ish nt de bt ss on ex gu me |
10 23 4 , |
- | 34 66 8 , |
| Int st ere ex pe ns e |
33 20 7 , |
36 55 9 , |
28 02 3 , |
| Int st Inc ere om e |
( 8) 3, 96 |
( 2) 3, 10 |
( 4) 6, 95 |
| Fo rei ch in gn ex an ge ga |
– | ( 2) 44 |
( 1) 3, 59 |
| Ne t fi ts na nc e c os |
\$ 39 47 3 , |
\$ 33 01 5 , |
\$ 52 14 6 , |
| Sh of ofi f a iat t o are pr ss oc es |
44 7 |
( 2) 2, 37 |
( 3) 3, 21 |
| Pr ofi t b efo inc e t re om ax |
\$ 21 02 1 , |
\$ 2, 69 6 |
\$ 28 81 0 , |
| Go od wil l a dju lat ing de fer red stm t re to ta et en x a ss |
– | – | 1, 38 6 |
| Inc e t om ax ex pe ns e |
16 33 2 , |
8, 38 3 |
19 32 2 , |
| Pr ofi t fo he r t ye ar |
\$ 4, 68 9 |
( \$ 7) 5, 68 |
\$ 8, 10 2 |
| At tri bu tab le to : |
|||
| Sh ho lde of the C are rs om pa ny |
16 87 4 , |
4, 50 7 |
11 70 4 , |
| Mi rity in ter ts no es |
( 5) 12 18 , |
( 4) 10 19 , |
( 2) 3, 60 |
| Ea ing sh rn s p er are |
|||
| Ba sic rni sh ea ng s p er are |
– | \$ 0.1 7 |
\$ 0.4 4 |
| Dil d e ing sh ute arn s p er are |
– | \$ 0.1 7 |
\$ 0.4 3 |
| 5 200 200 6 200 7 Ass ets Pro plan d e qui \$10 \$10 \$15 ty, t an nt 5,7 92 1,25 6 5,7 63 per pme Inta ngib le a 42, 367 44 ,898 50 ,29 1 ts sse Inve s in ocia 11,7 34 13 ,303 15 ,145 stm ent tes ass Der ivat ive fina ncia l ins 194 trum ent s – – Def d ta 16,6 39 21 ,73 1 34 ,537 sets erre x as Oth ts 4,5 96 4,9 81 12 ,155 er a sse \$18 \$18 \$26 Tot al n t as set 1,12 8 6,1 69 8,0 85 on- cur ren s Inve ries 153 ,332 159 ,65 1 186 ,410 nto Tra de and oth ivab les 128 ,010 140 ,976 187 ,243 er r ece Der ivat ive fina ncia l ins 1,89 6 2,4 48 3,5 82 trum ent s Pre 31, 221 26 ,784 48 ,754 ts pay men Sho rt te inve stm ent 15 ,333 rm s – – Res trict ed h 14 ,582 cas – – Cas h an d ca sh e quiv ale nts 50, 317 54 ,610 172 ,558 Tot al c \$36 4,7 76 \$38 4,4 69 \$62 8,4 62 nt a ts urre sse \$54 \$57 \$89 Tot al a 5,9 04 0,6 38 6,5 47 ts sse Equ ity Issu ed ital 59 722 cap – Sha ium 129 ,13 1 129 ,986 392 ,304 re p rem Oth (3,5 93) (15 ) (9, ) ,313 923 er r ese rves (15 47) (14 40) (13 39) Ret aine d e ings 3,3 8,8 7,4 arn (\$2 (\$3 \$24 Equ ity ibu tab le t har eho lde f th e C 7,8 09) 4,1 08) 5,6 64 attr o s rs o om pan y \$18 \$10 \$64 Min orit y in tere sts ,984 ,367 ,133 (\$8 (\$2 \$30 Tot al e qui ,825 ) 3,7 41) 9,7 97 ty Lia bili ties Loa nd bor ings 199 ,280 185 ,386 115 ,726 ns a row Rel ate d p arty de bt 3,8 81 72 1 - efits Em ploy ben 105 ,485 94 ,245 102 ,809 ee Pro visi 14,4 91 9,9 88 12 ,01 1 ons Gov 8,5 85 t gr ant ern men s – – Oth er l iabi litie 8,0 31 5,4 26 9,0 87 s Der ivat ive fina ncia l ins 77 trum ent s – – Def d ta x lia bilit ies 10,5 62 12 ,989 32 ,112 erre \$34 \$30 \$28 Tot al n t lia bili ties 1,73 0 8,7 55 0,4 07 on- cur ren Loa nd bor ings 7,7 79 22 ,659 1,1 02 ns a row Sho ban k de bt rt-te 41, 749 53 ,180 16 ,202 rm Rel d p de bt 5,4 14 ,815 52 ate arty 57 7,7 Gov 7,9 27 t gr ant ern men s – – Oth er l iabi litie 40, 095 42 ,753 42 ,356 s Tra de and oth bles 78, 414 93 ,84 1 126 ,827 er p aya Der ivat ive fina ncia l ins trum ent 1,95 0 1,3 03 4,9 94 s Adv ent 18,9 52 29 ,739 74 ,73 1 anc e p aym s Cur t ta yab le 7,7 16 13 ,126 11 ,496 ren xes pa Pro visi 10,8 87 14 ,208 12 ,956 ons \$21 \$28 \$30 Tot al c nt l iab iliti 2,9 99 5,6 24 6,3 43 urre es \$55 \$59 \$58 Tot al l iab iliti 4,7 29 4,3 79 6,7 50 es \$54 \$57 \$89 Tot al e qui ty a nd liab iliti 5,9 04 0,6 38 6,5 47 es |
(\$ in tho ds) YEA R E ND ED 31 DEC EM BER usan |
|||
|---|---|---|---|---|
| (\$ i n th and s) ous |
EC YE AR EN DE D 3 1 D EM BE R |
||
|---|---|---|---|
| 200 5 |
200 6 |
200 7 |
|
| Ca sh flo fro tin ctiv itie ws m op era g a s |
|||
| Pro fit f he iod or t per |
\$4 ,68 9 |
\$5 ( 7) ,68 |
\$8 ,10 2 |
| Ad jus tme nts fo r: |
|||
| De cia tion d a rtiz atio pre an mo n |
18, 272 |
18, 529 |
18, 663 |
| Pe nsi tail ain nt g on cur me |
– | ( ) 15, 159 |
- |
| Re str uct urin d im irm ent los g e xpe nse an pa ses |
20 ,96 1 |
19, 34 1 |
( 1) 24 |
| Env iron l ex nta me pen se |
151 | 11, 844 |
2,1 07 |
| Ne t fin ost anc e c s |
29 ,23 9 |
33 ,01 5 |
52 ,14 6 |
| Sh of s (p rof it) o f as los iate are soc s |
( ) 447 |
2,3 72 |
3,2 13 |
| Los ale dis al o f p lan d e ipm erty t an ent s o n s or pos rop , p qu |
692 | 2,6 17 |
93 |
| Eq uity ttle d s har e-b d p ctio ent tra -se ase aym nsa ns |
282 | 386 | 4,2 07 |
| Inc e ta om x e xpe nse |
16, 332 |
8,3 83 |
20 ,70 8 |
| Ch e in rkin ital ang wo g c ap |
1,4 18 |
( ) 16, 195 |
10, 20 1 |
| Oth er |
( 4,2 76) |
( 1,6 44) |
( 12, 952 ) |
| Inte id t pa res |
( 22 ,01 2) |
( 28 ,65 0) |
( 26 ,79 2) |
| Inte cei ved t re res |
13, 300 |
||
| Inc aid e ta om x p |
– ( 6,6 92) |
– ( 5,7 99) |
( 18, 255 ) |
| Ne h f low s f tin ctiv itie t c as rom op era g a s |
\$58 ,60 9 |
\$23 ,35 3 |
\$74 ,50 0 |
| Ca sh flo ed in i sti tiv itie ws us nve ng ac s |
|||
| fro of Pro ds ale ty, lan t an d e ipm ent cee m s pro per p qu |
191 | 420 | 768 |
| Ca sh eiv ed for eiv abl te rec no rec e |
1,3 53 |
||
| Ac isit ion of oci ate qu ass s |
( 382 ) |
– ( 4,0 03) |
– ( 9,1 62) |
| of Ac isit ion ty, lan t a nd ipm ent qu pro per p equ |
( ) 13, 659 |
( 2) 24 ,29 |
( 9) 58 ,25 |
| Re late d p arty loa ns |
( 14, 312 ) |
( 11, 046 ) |
( 4,4 75) |
| Re cei fro ela ted pts rty m r pa |
– | 4,4 56 |
|
| Pu rch of sho inv rt te est nts ase rm me |
– | – | ( ) 15, 333 |
| Ch e in stri cte d c ash ang re |
– | ( 14, 054 ) |
|
| Oth er |
– – |
– – |
3,2 00 |
| Ne h f low sed in in tin ctiv itie t c as s u ves g a s |
\$26 ( ,80 9) |
\$38 ( ,92 1) |
\$92 ( ,85 9) |
| Ca sh flo (u sed in ) fro m f ina ing tiv itie ws nc ac s |
|||
| Pro ds fro m i f de bt cee ssu anc e o |
209 ,89 3 |
26 ,61 9 |
105 ,31 6 |
| Pay f tr ion nt o act sts me ans co |
( 13, 487 ) |
( 207 ) |
( 8,8 30) |
| fina Pre nt p ltie late d to Re nci pay me ena s re ng |
– | – | ( 6) 23 ,18 |
| Re f bo ing nt o pay me rrow s |
( 219 ,88 3) |
( 11, 878 ) |
( 284 ,01 8) |
| Iss of S har uan ce es |
– | 59 | 342 ,60 7 |
| f tr of s Pay nt o act ion sts late d to iss har me ans co re uan ce es |
– | – | ( 26) 8,5 |
| Oth er |
( 4) |
( 121 ) |
62 |
| Ne h f low s ( d i n) fro m f ina ing tiv itie t c as use nc ac s |
\$23 ( ,48 1) |
\$14 ,47 2 |
\$12 3,4 25 |
| Ne t d e in sh d c ash uiv ale nts ecr eas ca an eq |
\$8, 319 |
\$1, ( 096 ) |
\$10 5,0 66 |
| Ca sh and sh iva len Jan ts a t 1 ca equ uar y |
45 ,82 7 |
50 ,31 7 |
54 ,61 0 |
| Eff of han flu atio h h eld ect rate ctu exc ge ns on cas |
( 3,8 29) |
5,3 89 |
12, 882 |
| Ca sh d c ash uiv ale 31 De be nts at an eq cem r |
\$50 ,31 7 |
\$54 ,61 0 |
\$17 2,5 58 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.