fv8za
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Amendment No. 5
to
FORM F-8
REGISTRATION STATEMENT UNDER
THE SECURITIES ACT OF 1933
INCO LIMITED
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
|
|
CANADA
|
|
N/A
|
|
98-0000676 |
(Province or other
jurisdiction of
incorporation or organization)
|
|
(Primary Standard Industrial
Classification Code
Number (if applicable))
|
|
(I.R.S. Employer
Identification Number
(if applicable)) |
145 King Street West, Suite 1500,
Toronto, Ontario M5H 4B7
(416) 361-7511
(Address and Telephone Number of Registrants Principal Executive Offices)
International Nickel Inc.
Park 80 West Plaza Two
Saddle Brook, NJ 07663
(201) 368-4800
(Name, Address (Including
Zip Code) and Telephone Number (Including Area Code)
of Agent for Service in the United States)
Copies to:
|
|
|
Simon A. Fish
Executive Vice-President, General
Counsel & Secretary
Inco Limited
145 King Street West, Suite 1500,
Toronto, Ontario M5H 4B7
|
|
Donald R. Crawshaw, Esq.
Sullivan & Cromwell LLP
125 Broad Street
New York, New York 10004-2498 |
Approximate date of commencement of proposed sale of the securities to the public: As
soon as practicable after this Registration Statement becomes effective.
This registration statement and any amendment thereto shall become effective upon filing
with the Commission in accordance with Rule 467(a).
If any of the securities being registered on this form are to be offered on a delayed or
continuous basis pursuant to the home jurisdictions shelf prospectus offering procedures, check
the following box. o
CALCULATION OF REGISTRATION FEE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proposed |
|
Proposed |
|
|
|
|
|
|
|
|
Maximum |
|
Maximum |
|
|
|
|
Amount to be |
|
Offering Price |
|
Aggregate Offering |
|
Amount of |
Title of each Class of Securities to be Registered |
|
Registered |
|
per Unit |
|
Price |
|
Registration Fee |
Common Shares
and associated Common Share
purchase rights |
|
35,475,000(1) |
|
$48.01(2) |
|
$574,483,530(2) |
|
$66,381(2)(3) |
(1) |
|
The maximum number of Common Shares that may be issued in the United States pursuant to the
transaction described herein, based upon the best available information regarding the number of
United States holders of common shares of Falconbridge Ltd. as of December 31, 2005. |
|
(2) |
|
In accordance with General Instruction IV.G(1) of Form F-8, the registration fee has been
calculated: (i) with respect to the fee paid on June 30, 2006, on the basis of the increased
aggregate consideration offered based on the market value of the common shares of Falconbridge
Limited estimated to be held by U.S. holders as of December 31, 2005 of Cdn.$3,402,399,000
(U.S.$3,049,910,464). Such value is calculated based upon 61,527,222 common shares of Falconbridge
Limited estimated to be held by U.S. holders on December 31, 2005, and a market value per common
share of Cdn.$53.56 (U.S.$48.01) (based upon the average of the high and low prices for such common
shares on the Toronto Stock Exchange on June 14, 2006). For purposes of this calculation,
Cdn.$1.00 = U.S.$0.8964 which is the inverse of the Federal Reserve Bank of New Yorks Noon Buying
Rate for Canadian dollars on June 29, 2006; and (ii) with respect to the fee paid on October 24, 2005, on the basis of the increased aggregate
consideration offered based on the market value of the common shares of Falconbridge Limited
estimated to be held by U.S. holders as of October 5, 2005 of Cdn.$1,017,456,000
(U.S.$859,241,592). Such value is calculated based upon 60,795,447 common shares of Falconbridge
Limited estimated to be held by U.S. holders on October 5, 2005, and a market value per common
share of Cdn.$30.08 (U.S.$25.40) (based upon the average of the high and low prices for such common
shares on the Toronto Stock Exchange on October 5, 2006). For purposes of this calculation,
Cdn.$1.00 = U.S.$0.8445 which is the inverse of the Federal Reserve Bank of New Yorks Noon Buying
Rate for Canadian dollars on October 21, 2005. |
|
(3) |
|
As provided by Rule 0-11(a)(2), the fee is offset by the following previously paid fees: |
|
|
|
Amount Previously Paid: $56,224
|
|
Registration No.: 005-62437 (Falconbridges Commission File No.) |
|
|
|
Filing Party: Inco Limited
Form: Schedule 14D-1F
|
|
Date Filed: October 24, 2005 |
|
|
|
Amount Previously Paid: $54,020
|
|
Registration No.: 333-129218 |
Filing Party: Inco Limited |
|
|
Form: Form F-8
|
|
Date Filed: October 24, 2005 |
If, as a result of stock splits, stock dividends or similar transactions, the number of
securities purported to be registered on this registration statement changes, the provisions of
Rule 416 shall apply to this registration statement.
PART I
INFORMATION REQUIRED TO BE DELIVERED TO OFFEREES OR PURCHASERS
1. Home Jurisdiction Document.
|
(a) |
|
Offer to Purchase and Circular dated October 24, 2005, including Letter of
Transmittal, Notice of Guaranteed Delivery and Letter to Shareholders. (1) |
|
|
(b) |
|
Notice of Extension dated December 14, 2005. (2) |
|
|
(c) |
|
Notice of Extension dated January 19, 2006. (3) |
|
|
(d) |
|
Notice of Extension dated February 27, 2006. (4) |
|
|
(e) |
|
Notice of Variation dated May 29, 2006. (5) |
|
|
(f) |
|
Notice of Variation dated June 29, 2006. |
2. Informational Legends.
|
(a) |
|
See the inside front cover page of the Offer to Purchase and Circular dated October 24,
2005. (1) |
|
|
(b) |
|
See the inside front cover page of the Notice of Extension dated December 14, 2005. (2) |
|
|
(c) |
|
See the inside front cover page of the Notice of Extension dated January 19, 2006. (3) |
|
|
(d) |
|
See the inside front cover page of the Notice of Extension dated February 27, 2006. (4) |
|
|
(e) |
|
See the inside front cover page of the Notice of Variation dated May 29, 2006. (5) |
|
|
(f) |
|
See the inside front cover page of the Notice of Variation dated June 29, 2006. |
3. Incorporation of Certain Information by Reference.
|
(a) |
|
As required by this Item, the Offer to Purchase and Circular dated October 24, 2005
provides that copies of the documents incorporated by reference may be obtained on request
without charge from the Secretary of the Registrant at Inco Limited, 145 King Street West,
Suite 1500, Toronto, Ontario, Canada, M5H 4B7 or by telephone at 416-361-7511, or the
Secretary of Falconbridge Limited at Falconbridge Limited, 181 Bay Street West, Suite 200,
BCE Place, Toronto, Ontario, Canada, M5J 2T3 or by telephone at 416-982-7111. (1) |
|
|
(b) |
|
As required by this Item, the Notice of Extension dated December 14, 2005 provides
that copies of the documents incorporated by reference may be obtained on request without
charge from the Secretary of Falconbridge Limited at Falconbridge Limited, 181 Bay Street
West, Suite 200, BCE Place, Toronto, Ontario, Canada, M5J 2T3 or by telephone at
416-982-7111. (2) |
4. List of Documents Filed with the Commission.
|
(a) |
|
See the heading Documents Filed as part of the U.S. Registration Statement in the
Offer to Purchase and Circular dated October 24, 2005. (1) |
|
|
(b) |
|
See the heading Registration Statement Filed with the SEC in the Notice of
Extension dated December 14, 2005. (2) |
|
|
(c) |
|
See the heading Registration Statement Filed with the SEC in the Notice of
Extension dated January 19, 2006. (3) |
|
|
(d) |
|
See the heading Registration Statement Filed with the SEC in the Notice of
Extension dated February 27, 2006. (4) |
|
|
(e) |
|
See the heading Registration Statement Filed with the SEC in the Notice of
Variation dated May 29, 2006. (5) |
|
|
(f) |
|
See the heading Registration Statement Filed with the SEC in the Notice of
Variation dated June 29, 2006. |
|
|
|
(1) |
|
Previously filed with the Registrants Form F-8 (File No. 333-129218) filed October
24, 2005. |
|
(2) |
|
Previously filed with the Registrants Amendment No. 1 to Form F-8 (File No.
333-129218) filed December 15, 2005. |
|
(3) |
|
Previously filed with the Registrants Amendment No. 2 to Form F-8 (File No.
333-129218) filed January 20, 2006. |
|
(4) |
|
Previously filed with the Registrants Amendment No. 3 to Form F-8 (File No.
333-129218) filed February 28, 2006. |
|
(5) |
|
Previously filed with the Registrants Amendment
No. 4 to Form F-8 (File No.
333-129218) filed May 31, 2006. |
This document is important and requires your immediate
attention. If you are in any doubt as to how to deal with it,
you should consult your investment dealer, stockbroker, trust
company manager, bank manager, lawyer or other professional
advisor. No securities regulatory authority has expressed an
opinion about the securities that are the subject of the Offer
and it is an offence to claim otherwise.
The Offer has not been approved by any securities
regulatory authority nor has any securities regulatory authority
passed upon the fairness or merits of the Offer or upon the
adequacy of the information contained in this document. Any
representation to the contrary is an offence.
June 29, 2006
NOTICE OF VARIATION AND EXTENSION
by
INCO LIMITED
in respect of its
OFFER TO PURCHASE
all of the outstanding common shares of
FALCONBRIDGE LIMITED
on the basis of an increased price of, at the election of
each holder,
|
|
|
(a) Cdn.$53.83 in cash
(the Cash Alternative); or
(b) 0.82419 of a common share of Inco Limited and
Cdn.$0.05 in cash
(the Share
Alternative), |
for each common share of Falconbridge Limited
(Falconbridge) subject, in each case, to
proration as described in Inco Limiteds Offer dated
October 24, 2005 (the Original Offer)
and this notice of variation and extension (the Notice
of Variation and Extension).
On June 29, 2006, assuming full proration of the
consideration under the Offer, the implied value of the
consideration per Falconbridge Share is Cdn.$57.84.
On June 26, 2006, Inco Limited (Inco or the
Offeror) announced that it had entered into a
combination agreement (the Combination Agreement)
with Phelps Dodge Corporation (Phelps Dodge)
pursuant to which Phelps Dodge has agreed, subject to the
satisfaction of certain conditions, to acquire all of the
outstanding common shares of Inco (the Inco Shares)
in exchange for Cdn.$17.50 in cash and 0.672 of a Phelps Dodge
common share (a Phelps Dodge Share) for each Inco
Share held pursuant to a statutory plan of arrangement (the
Arrangement), all as more particularly described in
this Notice of Variation and Extension.
Falconbridge shareholders (Shareholders) who receive
Inco Shares under the Offer and who continue to hold such Inco
Shares at the effective time of the Arrangement would receive
both the consideration under the increased Offer and,
subsequently, the consideration under the Arrangement if the
Arrangement is completed. By way of illustration, assuming the
successful completion of both the Offer and the Arrangement, and
assuming full proration of the consideration under the Offer,
the implied value of the total consideration per Falconbridge
Share (as defined below), on a look-through basis
(the Implied Look-through Value), on June 29,
2006 would have been Cdn.$61.34 per Falconbridge Share using an
exchange rate of Cdn.$1.1115, being the closing rate of the Bank
of Canada on June 29, 2006, and assuming full proration.
The Implied Look-through Value is based on various assumptions,
including the successful completion of both the Offer and the
Arrangement, the U.S./Canadian dollar exchange rate as of a
given date and the respective trading prices of the Inco Shares
and Phelps Dodge Shares on a given date which, for the purpose
of the illustration, is with reference to closing price of
Phelps Dodge Shares on the NYSE on June 29, 2006, and is
subject to various risks, including changes in the market price
of the Phelps Dodge Shares and fluctuations in the U.S./Canadian
dollar exchange rate. See CAUTION REGARDING
FORWARD-LOOKING INFORMATION. Also see Section 6 of
the Circular, Risk Factors Related to the Offer and
the section of this Notice of Variation and Extension entitled
Risk Factors Relating to the Proposed Combination
Transaction.
Questions and requests for assistance may be directed to RBC
Dominion Securities Inc. in Canada or RBC Capital Markets
Corporation in the United States (the Dealer
Manager), CIBC Mellon Trust Company (the
Depositary) or MacKenzie Partners, Inc. (the
Information Agent). Additional copies of this Notice
of Variation and Extension, the First Extension, the Second
Extension, the Third Extension, the First Variation, the Offer
and Circular, the replacement Letter of Transmittal and the
replacement Notice of Guaranteed Delivery may also be obtained
without charge from the Dealer Manager, the Depositary or the
Information Agent at their respective addresses shown on the
last page of this document.
The Dealer Manager for the Offer is:
RBC Capital Markets
|
|
|
In Canada: |
|
In the United States: |
|
RBC Dominion Securities Inc. |
|
RBC Capital Markets Corporation |
On June 26, 2006, Inco announced that it had further varied
and extended its Original Offer to purchase all the issued and
outstanding common shares of Falconbridge (together with
associated rights issued and outstanding under the shareholder
rights plan of Falconbridge, the Falconbridge
Shares) in order to increase the
consideration payable under the Offer for each Falconbridge
Share (i) from Cdn.$51.17 in cash to Cdn.$53.83 in cash,
and (ii) from 0.6927 of an Inco Share and Cdn.$0.05 in cash
to 0.82419 of an Inco Share and Cdn.$0.05 in cash, in each case,
at the election of holders of Falconbridge Shares and subject to
proration as described in this Notice of Variation and
Extension.
The Offer, as varied, has been extended and is now open for
acceptance until 8:00 p.m. (Toronto time) on July 13,
2006 (the Expiry Time), unless accelerated, further
extended or withdrawn.
This Notice of Variation and Extension should be read in
conjunction with the Original Offer and accompanying Circular
dated October 24, 2005 (which together constitute the
Offer and Circular), as amended or supplemented by
the notices of extension dated December 14, 2005 (the
First Extension), January 19, 2006 (the
Second Extension), and February 27, 2006 (the
Third Extension), respectively, and by the notice of
variation dated May 29, 2006 (the First
Variation), and the replacement Letter of Transmittal and
the replacement Notice of Guaranteed Delivery that accompany
this Notice of Variation and Extension. Unless the context
requires otherwise or unless otherwise defined, defined terms
used in this Notice of Variation and Extension have the same
meaning as in the Offer and Circular. All references to the term
Offer in the Offer and Circular, the replacement
Letter of Transmittal, the replacement Notice of Guaranteed
Delivery and this Notice of Variation and Extension mean the
Original Offer as amended or supplemented by the First
Extension, the Second Extension, the Third Extension, the First
Variation and this Notice of Variation and Extension. In
connection with Incos increased Offer, Inco and
Falconbridge have also amended the Support Agreement relating to
the Offer, as described in this Notice of Variation and
Extension.
Shareholders who have validly deposited and not withdrawn
their Falconbridge Shares need take no further action to accept
the Offer.
Shareholders who wish to accept the Offer must properly complete
and duly execute the replacement Letter of Transmittal (printed
on blue paper) that accompanies this Notice of Variation and
Extension, or a facsimile thereof, and deposit it, together with
certificates representing their Falconbridge Shares and all
other documents required by the Letter of Transmittal, in
accordance with the instructions in the Letter of Transmittal.
Alternatively, Shareholders may follow the procedures for
guaranteed delivery set forth in Section 3 of the Offer to
Purchase, Manner of Acceptance Procedure for
Guaranteed Delivery, using the replacement Notice of
Guaranteed Delivery (printed on green paper) that accompanies
this Notice of Variation and Extension, or a facsimile thereof.
Any Shareholder having Falconbridge Shares registered in the
name of a broker, dealer, commercial bank, trust company or
other nominee should contact such person or institution if he or
she desires to deposit such Falconbridge Shares under the Offer.
The Original Offer was accompanied by a Letter of Transmittal
(printed on blue paper) and a Notice of Guaranteed Delivery
(printed on green paper) to accept the Offer. Shareholders may
continue to use the original Letter of Transmittal or the
original Notice of Guaranteed Delivery to accept the Offer, in
which case the original Letter of Transmittal or the original
Notice of Guaranteed Delivery, as the case may be, shall be
deemed to be amended to reflect the terms and conditions of the
Offer as set forth in this Notice of Variation and Extension.
This Notice of Variation and Extension does not constitute an
offer or a solicitation to any person in any jurisdiction in
which such offer or solicitation is unlawful. The Offer is not
being made to, nor will deposits be accepted from or on behalf
of, Shareholders in any jurisdiction in which the making or
acceptance thereof would not be in compliance with the laws of
such jurisdiction. However, the Offeror may, in its sole
discretion, take such action as it may deem necessary to extend
the Offer to Shareholders in any such jurisdiction.
ii
NOTICE TO SHAREHOLDERS IN THE UNITED STATES
The Offer is made for the securities of a Canadian issuer by
a Canadian issuer that is permitted, under a multijurisdictional
disclosure system adopted by the United States, to prepare the
Offer and Circular, the First Extension, the Second Extension,
the Third Extension, the First Variation and this Notice of
Variation and Extension in accordance with the disclosure
requirements of Canada. Prospective investors should be aware
that such requirements are different from those of the United
States. The financial statements included or incorporated by
reference in the Offer and Circular (other than the financial
statements of Phelps Dodge) have been prepared in accordance
with Canadian generally accepted accounting principles, and are
subject to Canadian auditing and auditor independence standards,
and thus may not be comparable to financial statements of United
States companies.
Shareholders in the United States should be aware that the
disposition of Falconbridge Shares and the acquisition of Inco
Shares by them as described herein may have tax consequences
both in the United States and in Canada. Such consequences may
not be fully described in the Circular and such holders are
urged to consult their tax advisors. See Section 21 of the
Circular, Certain Canadian Federal Income Tax
Considerations, and Section 23 of the Circular,
Certain U.S. Federal Income Tax
Considerations.
The enforcement by Shareholders of civil liabilities under
United States federal securities laws may be affected adversely
by the fact that the Offeror is incorporated under the laws of
Canada, that some or all of its officers and directors may
reside outside the United States, that the Canadian Dealer
Manager for the Offer and some or all of the experts named
herein may reside outside the United States, and that a
substantial portion of the assets of the Offeror and
Falconbridge and the above-mentioned persons are located outside
the United States.
THE SECURITIES OFFERED PURSUANT TO THE OFFER AND CIRCULAR
HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE UNITED STATES
SECURITIES AND EXCHANGE COMMISSION (SEC) OR ANY
UNITED STATES STATE SECURITIES COMMISSION NOR HAS THE SEC OR ANY
UNITED STATES STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THE OFFER AND CIRCULAR, THE FIRST
EXTENSION, THE SECOND EXTENSION, THE THIRD EXTENSION, THE FIRST
VARIATION OR THIS NOTICE OF VARIATION AND EXTENSION. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
Shareholders should be aware that, during the period of the
Offer, the Offeror or its affiliates, directly or indirectly,
may bid for or make purchases of the Falconbridge Shares to be
exchanged, or certain related securities, as permitted by
applicable laws or regulations of Canada or its provinces or
territories and the United States.
CURRENCY EXCHANGE RATE INFORMATION
In this Notice of Variation and Extension, unless otherwise
indicated, all references to $ or
dollars refer to United States dollars and
references to Cdn.$ refer to Canadian dollars. On
June 29, 2006, the exchange rate for one U.S. dollar
expressed in Canadian dollars based upon the closing rate of the
Bank of Canada was Cdn.$1.1115.
NOTE REGARDING GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
The financial statements and other financial information
included or incorporated by reference herein in respect of Inco
and Falconbridge is prepared in accordance with Canadian
generally accepted accounting principles (Canadian
GAAP), while the financial statements and other
information incorporated by reference herein in respect of
Phelps Dodge is prepared in accordance with United States
generally accepted accounting principles
(U.S. GAAP). There are a number of significant
differences between Canadian GAAP and U.S. GAAP, and
financial statements prepared in accordance with one type of
GAAP may not be comparable to financial statements prepared in
accordance with another type of GAAP. Investors are cautioned
that Phelps Dodge financial statements and other financial
information are not reconciled to Canadian GAAP. Incos
financial statements and Falconbridges annual financial
statements are reconciled to U.S. GAAP in footnotes thereto.
iii
CAUTION REGARDING FORWARD-LOOKING INFORMATION
The Offer and Circular (for greater certainty, as amended or
supplemented by the First Extension, the Second Extension, the
Third Extension, the First Variation and this Notice of
Variation and Extension, respectively) and some of the
information incorporated by reference into the Offer and
Circular contain forward-looking information (as defined in the
Securities Act (Ontario)) and forward-looking statements
(as defined in the United States Securities Exchange Act of
1934) that are based on expectations, estimates and
projections as of the date of this Notice of Variation and
Extension. Often, but not always, such forward-looking
statements can be identified by the use of forward-looking words
such as plans, expects or does not
expect, is expected, budget,
scheduled, estimates,
forecasts, intends,
anticipates or does not anticipate, or
believes, or variations of such words and phrases or
statements that certain actions, events or results
may, could, would,
might or will be taken, occur or be
achieved. Forward-looking statements involve known and unknown
risks, uncertainties and other factors which may cause the
actual results, performance or achievements of Inco to be
materially different from any future results, performance
or achievements expressed or implied by the forward-looking
statements in the Offer and Circular.
Examples of such forward-looking statements in the Offer and
Circular include, but are not limited to: (A) factors
relating to the Offer and the results expected to be achieved
from the successful completion of the Offer and the combination
of Inco and Falconbridge, including the potential to realize
estimated average annual pre-tax run-rate operating and
corporate synergies of approximately $550 million, and the
timing thereof; the increased market capitalization, share price
multiple and improved liquidity of Inco Shares; the improved
cash flow and earnings of Inco; statements regarding plans,
objectives and expectations with respect to existing and future
operations; statements regarding business and financial
prospects; statements regarding anticipated financial or
operating performance and cash flows; statements regarding
possible divestitures; statements regarding strategies,
objectives, goals and targets; and the financial position and
international presence that permits Inco to compete against
global metals and mining companies; (B) factors relating to
the successful combination of Inco and Phelps Dodge pursuant to
the transactions contemplated by the Combination Agreement,
including (1) the ability to obtain governmental approvals
relating to the Arrangement on the proposed terms and schedule;
(2) the failure of Incos shareholders to approve the
plan of arrangement; (3) the failure of Phelps Dodges
shareholders to authorize one or more of the issuance of Phelps
Dodge Shares, the change of Phelps Dodges name to
Phelps Dodge Inco Corporation or an increase in the
size of Phelps Dodges board of directors as required under
the Combination Agreement; (4) the risks that the
businesses of Phelps Dodge and Inco and/or Falconbridge will not
be integrated successfully; (5) the risks that the cost
savings, growth prospects and any other synergies expected to
result from the Arrangement may not be fully realized or may
take longer to realize than expected; (6) Phelps Dodge
Incos ability or inability to refinance indebtedness
incurred in connection with the Arrangement on favourable terms
or at all; (7) the possibility that the Combination
Agreement may be terminated and/or the Arrangement may not
proceed as expected or at all; and (8) the possible
impairment of goodwill resulting from the Arrangement and the
resulting impact on Phelps Dodge Incos assets and
earnings; and (C) factors relating to mining and the
business, financial position, operations and prospects of Inco,
including (1) the price volatility for nickel and other
primary metal products produced by Inco; (2) the demand for
and supply of nickel, copper and other metals, both globally and
for certain markets and uses, as well as the availability of,
and prices for, intermediate products containing nickel
purchased by Inco and/or produced by Inco and nickel-containing
stainless steel scrap and other substitutes for primary nickel
and nickel inventories; (3) the premiums realized by Inco
over the London Metal Exchange (LME) cash prices and
the sensitivity of Incos results of operations to changes
in metals prices, prices of commodities and other supplies used
in its operations and interest and exchange rates;
(4) Incos strategies and plans; (5) Incos
nickel unit cash cost of sales before and after by-product
credits, interest and other expenses; (6) Incos
energy and other costs, and pension contributions and expenses
and assumptions relating thereto; (7) Incos position
as a low-cost producer of nickel; (8) Incos
debt-equity ratio and tangible net worth; (9) the political
unrest or instability in countries (such as Indonesia) in which
Inco and its subsidiaries (such as PT International Nickel
Indonesia Tbk (PT Inco)) operate and the impact
thereof on Inco and/or its subsidiaries; (10) construction,
commissioning, initial shipment and other schedules, capital
costs and other aspects of Incos Goro and Voiseys
Bay projects and other growth projects and PT Incos
program to increase its production, capital expenditures, and
hydroelectric power generation at PT Inco and the effect
thereon of lower water levels; (11) the necessary
agreements and arrangements for the construction of the Goro
project, and the timing of the start of production and the costs
of construction with respect to the issuance of the necessary
permits and other authorizations required for, and engineering
and construction timetables for, the Goro and Voiseys Bay
projects; (12) Incos estimates of the quantity and
quality of its ore/mineral reserves; (13) planned capital
expenditures and tax payments; (14) Incos costs of
production and
iv
production levels, including the costs of and potential impact
on operations and production of complying with existing and
proposed environmental laws and regulations and net reductions
in environmental emissions; (15) the impact of changes in
Canadian dollar-U.S. dollar and other exchange rates on
Incos costs and the results of its operations;
(16) Incos sales of specialty nickel products;
(17) Incos cost reduction and other financial and
operating objectives and planned maintenance and other
shutdowns; (18) the commercial viability of new production
processes and process changes for, and processing recoveries
from, its development projects; (19) Incos
productivity, exploration and research and development
initiatives as well as environmental, health and safety
initiatives; (20) the negotiation of collective agreements
with its unionized employees; (21) Incos sales
organization and personnel requirements; (22) business and
economic conditions; and (23) the extension of current
mining and other leases, export licences and concessionary
rights. Actual results and developments are likely to differ,
and may differ materially, from those expressed or implied by
the forward-looking statements contained in the Offer and
Circular.
Such forward-looking statements are based on a number of
assumptions which may prove to be incorrect, including, but not
limited to, assumptions in connection with the combination of
Inco and Falconbridge or otherwise about: the ability of Inco to
successfully compete against global metals and mining and
exploration companies by creating through such a combination an
enterprise of increased scale; strong demand for nickel, copper
and other metals in emerging markets such as China;
approximately $550 million in estimated annual pre-tax
run-rate operating and corporate synergies expected to be
realized from the successful completion of the Offer and the
combination of Inco and Falconbridge, and the timing and net
present value thereof, based on the achievement of operational
efficiencies from restructuring, integration and other
initiatives relating to the combination of Inco and Falconbridge
(as described in Section 5 of the Circular, Purpose
of the Offer and Incos Plans for
Falconbridge Strategic Rationale for the Offer
and Anticipated Benefits to be Realized and
Section 1 of the First Variation, Background to the
Increased Offer Updated Synergies Estimate);
the accuracy of projected synergies in respect of expected cash
flows, cost savings and profitability; the ability of the
combined Inco-Falconbridge to achieve continuity in mining
operations and realize projected production optimization levels;
the approvals or clearances required to be obtained by Inco and
Falconbridge from regulatory and other agencies and bodies being
successfully obtained and divestitures required by regulatory
agencies being acceptable and completed in a timely manner (as
described in Section 20 of the Circular, Regulatory
Matters, Section 4 of the First Extension,
Recent Developments Regulatory
Clearances, Section 4 of the Second Extension,
Recent Developments Regulatory
Clearances, Section 4 of the Third Extension,
Recent Developments Regulatory
Clearances, Section 6 of the First Variation,
Regulatory Matters Incos
Offer, and sections of this Notice of Variation and
Extension entitled Recent Developments
Regulatory Clearances for the Inco Offer); there being
limited costs, difficulties or delays related to the integration
of Falconbridges operations with those of Inco; the timely
completion of the steps required to be taken for the eventual
combination of Inco and Falconbridge (for example, pursuant to a
Subsequent Acquisition Transaction) (as described in
Section 7 of the Circular, Acquisition of
Falconbridge Shares Not Deposited); and in connection with
the combination of Inco and Phelps Dodge pursuant to the terms
of the Combination Agreement; the ability of Inco to
successfully acquire at least two-thirds of the outstanding
common shares of Falconbridge and complete a Subsequent
Acquisition Transaction prior to the completion of the
Arrangement; the approvals or clearances required to be obtained
by Phelps Dodge and Inco from regulatory and other agencies and
bodies being successfully obtained; the shareholder approvals of
Phelps Dodge and Inco being successfully obtained and court
approvals of the combination being obtained (as described in the
section entitled Incos Increased Offer and the Proposed
Combination of Inco and Phelps Dodge The Combination
Agreement between Inco and Phelps Dodge); business and economic
conditions generally; exchange rates (including estimates on the
U.S. dollarCanadian dollar exchange rate), energy and
other anticipated and unanticipated costs and pension
contributions and expenses; the supply and demand for,
deliveries of, and the level and volatility of prices of,
nickel, copper, cobalt, aluminum, zinc and other primary metals
products, purchased intermediates and nickel-containing
stainless steel scrap and other substitutes and competing
products for the primary nickel and other metal products Inco
and Falconbridge produce; the timing of the receipt of remaining
regulatory and governmental approvals for the Goro project and
other operations; the continued availability of financing on
appropriate terms, including through partner or other
participation arrangements in the case of the Goro project, for
development projects for the combined company; Incos costs
of production and production and productivity levels, as well as
those of Incos competitors; engineering and construction
timetables and capital and operating costs for the Goro and
Voiseys Bay projects and PT Incos expansion
initiative; market competition; mining, processing, exploration
and research and development activities; the accuracy of
ore/mineral reserve estimates; premiums realized over LME cash
and other benchmark prices; tax benefits/ charges; the
resolution of environmental and other proceedings and the impact
on the combined company of various environmental regulations and
initiatives;
v
assumptions concerning political and economic stability in
Indonesia and other countries or locations in which Inco
operates or otherwise; Incos ongoing relations with its
employees at its operations throughout the world; and the extent
of any labour, equipment or other disruptions at any of its
operations of any significance other than any planned
maintenance or similar shutdowns and that any third parties
which Inco relies on to supply purchased intermediates or
provide toll smelting or other processing do not experience any
unplanned disruptions. The mine planning and other assessments
related to the determination of the value of the synergies
expected to be realized as a result of the combination of Inco
and Falconbridge are based on preliminary evaluations only, and
feasibility studies remain to be undertaken to confirm the mine
plans and evaluations upon completion of the combination.
While Inco anticipates that subsequent events and developments
may cause Incos views to change, Inco specifically
disclaims any obligation to update these forward-looking
statements. These forward-looking statements should not be
relied upon as representing Incos views as of any date
subsequent to the date of this Notice of Variation and
Extension. Inco has attempted to identify important factors that
could cause actual actions, events or results to differ
materially from those current expectations described in
forward-looking statements. However, there may be other factors
that cause actions, events or results not to be as anticipated,
estimated or intended and that could cause actual actions,
events or results to differ materially from current
expectations. There can be no assurance that forward-looking
statements will prove to be accurate, as actual results and
future events could differ materially from those anticipated in
such statements. Accordingly, readers should not place undue
reliance on forward-looking statements. These factors are not
intended to represent a complete list of the factors that could
affect Inco, the combination of Inco and Falconbridge and/or the
combination of Inco and Phelps Dodge. Additional factors are
noted elsewhere in the Offer and Circular and in the documents
incorporated by reference into the Offer and Circular. See, for
example, Section 6 of the Circular Risk Factors
Related to the Offer, the section entitled Risks and
Uncertainties contained in Incos Annual Report on
Form 10-K for the year ended December 31, 2005, and
Phelps Dodges Annual Report on Form 10-K for the year
ended December 31, 2005.
INFORMATION REGARDING FALCONBRIDGE
The information concerning Falconbridge contained in the Offer
and Circular, the First Extension, the Second Extension, the
Third Extension, the First Variation and this Notice of
Variation and Extension, including information contained in
Section 2 of the Circular, Falconbridge, and
any documents filed by Falconbridge with a securities regulatory
authority in Canada that are incorporated by reference therein,
has been taken from or based upon publicly available documents
and records on file with Canadian securities regulatory
authorities and other public sources. See Section 2 of the
Circular, Falconbridge Documents
Incorporated by Reference, Section 6 of the First
Extension, Documents Incorporated by Reference,
Section 6 of the Second Extension, Additional
Falconbridge Documents Incorporated by Reference and
Section 6 of the Third Extension, Falconbridge
Documents Incorporated by Reference. Although Inco has no
knowledge that would indicate any statements contained therein
relating to Falconbridge taken from or based upon such documents
and records are untrue or incomplete, neither Inco nor any of
its officers or directors assumes any responsibility for the
accuracy or completeness of the information relating to
Falconbridge taken from or based upon such documents or records,
or for any failure by Falconbridge to disclose events that may
have occurred or may affect the significance or accuracy of any
such information but which are unknown to Inco.
INFORMATION REGARDING PHELPS DODGE
The information concerning Phelps Dodge contained in this Notice
of Variation and Extension and any documents filed by Phelps
Dodge with the SEC or a securities regulatory authority in
Canada that are incorporated by reference herein has been taken
from or based upon publicly available documents and records on
file with the SEC or Canadian securities regulatory authorities
and other public sources. See the Section of this Notice of
Variation and Extension entitled Information Concerning
Phelps Dodge. Phelps Dodges financial statements and
other financial information is prepared in accordance with U.S.
GAAP, which differs in significant respects from Canadian GAAP,
so its financial statements and other information may not be
comparable to financial statements and other financial
information of Inco and Falconbridge, which are prepared in
accordance with Canadian GAAP. See Note Regarding
Generally Accepted Accounting Principles above. Although
Inco has no knowledge that would indicate any statements
contained therein relating to Phelps Dodge taken from or based
upon such documents and records are untrue or incomplete,
neither Inco nor any of its officers or directors assumes any
responsibility for the accuracy or completeness of the
information relating to Phelps Dodge taken from or based upon
such documents or records, or for any failure by Phelps Dodge to
disclose events that may have occurred or may affect the
significance or accuracy of any such information but which are
unknown to Inco.
vi
SUMMARY
This summary highlights certain information more fully described
elsewhere in the Offer and Circular (including this Notice of
Variation and Extension). This summary is not intended to be
complete and is qualified in its entirety by reference to the
more detailed information appearing elsewhere in the Offer and
Circular. Unless defined elsewhere in this Notice of Variation
and Extension, all capitalized terms in this summary have the
meanings given to them in the Glossary found in the Original
Offer. Shareholders are urged to read the Offer and
Circular, as amended or supplemented, including the documents
incorporated by reference into the Offer and Circular, as
amended or supplemented, and the consolidated pro forma
financial statements and notes thereto accompanying this Notice
of Variation and Extension, in their entirety.
HOW HAS INCO VARIED ITS OFFER FOR MY FALCONBRIDGE SHARES?
Increase in Offer price
Inco has varied the Original Offer by increasing the price
offered to Shareholders from Cdn.$51.17 in cash or 0.6927 of an
Inco Share and Cdn.$0.05 in cash for each Falconbridge Share,
subject in each case to proration, to:
|
|
|
|
(a) |
Cdn.$53.83 in cash in respect of each Falconbridge Share held
(the Cash Alternative); or |
|
|
(b) |
0.82419 of an Inco Share and Cdn.$0.05 in cash in respect of
each Falconbridge Share held (the Share Alternative), |
in each case, as elected by the Shareholder in the applicable
Letter of Transmittal, and subject to proration as set out in
the Original Offer and this Notice of Variation and Extension.
The maximum amount of cash consideration available under the
Offer has been increased from Cdn.$4,786,678,875 to
Cdn.$6,700,377,653, representing an increase of
Cdn.$1,913,698,778. The maximum number of Inco Shares issuable
under the Offer has been increased from 200,657,578 Inco Shares
to 213,171,558 Inco Shares.
The consideration payable under the Offer will be prorated on
each Take-Up Date as necessary to ensure that the total
aggregate consideration payable under the Offer and in any
Subsequent Acquisition Transaction does not exceed these maximum
aggregate amounts and will be based on the number of
Falconbridge Shares acquired in proportion to the number of
Falconbridge Shares outstanding on an adjusted fully diluted
basis.
Assuming all Shareholders tendered to the Cash Alternative or
all Shareholders tendered to the Share Alternative, each
Shareholder would be entitled to receive Cdn.$17.50 in cash and
0.55676 of an Inco Share for each Falconbridge Share tendered,
subject to adjustment for fractional shares.
On June 29, 2006, assuming full proration of the
consideration under the Offer, the implied value of the
consideration per Falconbridge Share is Cdn.$57.84.
The details of proration are more fully described in
Section 1 of the Offer to Purchase, The Offer.
Fractional Inco Shares will not be issued in connection with the
Offer. Where a Shareholder is to receive Inco Shares as
consideration under the Offer and the aggregate number of Inco
Shares to be issued to such Shareholder would result in a
fraction of an Inco Share being issuable, the number of Inco
Shares to be received by such Shareholder will either be rounded
up or down and the amount of cash to be received by such
Shareholder will correspondingly be either decreased or
increased (on the basis of Cdn.$65.25 per Inco Share) such that
the Maximum Take-Up Date Cash Consideration is paid and the
Maximum Take-Up Date Share Consideration is issued in respect of
Falconbridge Shares taken up on such Take-Up Date.
If any holder of Falconbridge Options does not exercise such
options prior to the Expiry Time, their Falconbridge Options
will remain outstanding in accordance with their terms and
conditions, including with respect to term to expiry, vesting
schedule and exercise prices, except that, to the extent
permitted, an option to acquire Falconbridge Shares will become
an option to acquire that number of Inco Shares equal to the
number of Falconbridge Shares multiplied by 0.8250 (representing
0.82419 of an Inco Share adjusted to account for the Cdn.$0.05
payable under the Share Alternative) and have an exercise price
per Inco Share equal to the exercise price per Falconbridge
Share of that option immediately prior to the Expiry Time
divided by 0.8250, subject to adjustments to ensure the
in-the-money amount in respect of such option does
not increase.
Assuming that all of the conditions to the Offer are
satisfied or waived, all Shareholders whose Falconbridge Shares
are taken up under the Offer, including those Shareholders who
have already deposited
1
their Falconbridge Shares to the Offer, will receive the
increased consideration for their Falconbridge Shares.
Shareholders who have validly deposited and not withdrawn their
Falconbridge Shares need take no further action to accept the
Offer.
Extension of the Offer
Inco has extended the Offer with the result that the Offer is
now open for acceptance until 8:00 p.m. (Toronto time) on
July 13, 2006, unless accelerated, further extended or
withdrawn.
See the section in this Notice of Variation and Extension
entitled Variations to the Offer.
HOW WILL I BE AFFECTED BY THE PROPOSED COMBINATION OF INCO
AND PHELPS DODGE?
On the same day that Inco agreed with Falconbridge to increase
its Offer, Inco also entered into a combination agreement (the
Combination Agreement) with Phelps Dodge Corporation
(Phelps Dodge) pursuant to which a wholly-owned
subsidiary of Phelps Dodge (Subco) will acquire all
of the outstanding Inco Shares by way of a statutory plan of
arrangement (the Arrangement), subject to the
satisfaction of certain conditions set out in the Combination
Agreement. Pursuant to the terms of the Arrangement, each Inco
Share will be exchanged by the holder thereof for Cdn.$17.50 in
cash and 0.672 of a Phelps Dodge Share, with the result that
Inco would become a wholly-owned subsidiary of Phelps Dodge.
Accordingly, if (i) Inco acquires at least two-thirds of
the outstanding Falconbridge Shares and successfully completes a
Subsequent Acquisition Transaction under its Offer, (ii) a
Shareholder has elected to receive Inco Shares under the Share
Alternative or otherwise receives Inco Shares as a result of
proration under the terms of the Offer, (iii) the
Arrangement is successfully completed, and (iv) that
Shareholder is in possession of Inco Shares received under the
Offer at the effective time of the Arrangement, then that same
Shareholder would become entitled to receive the consideration
offered under the Arrangement and will ultimately become a
shareholder of Phelps Dodge.
See CAUTION REGARDING FORWARD-LOOKING INFORMATION
above. Also see Section 6 of the Circular, Risk
Factors Related to the Offer and the sections of this
Notice of Variation and Extension entitled Risk Factors
Relating to the Proposed Combination Transaction and
Information Concerning Phelps Dodge.
WHY DOES INCOS INCREASED OFFER DELIVER SUPERIOR VALUE
TO FALCONBRIDGE SHAREHOLDERS?
Inco believes that its increased Offer delivers superior value
to Falconbridge Shareholders for the following reasons:
|
|
|
|
1. |
Incos increased Offer provides significant value for the
Falconbridge Shares. |
|
|
2. |
The successful completion of the proposed Arrangement could
deliver further value. |
|
|
3. |
Incos increased Offer provides Shareholders with the
opportunity to remain invested in Falconbridges assets and
to participate in Incos assets, and the potential to
participate in the synergies of an Inco/Falconbridge combination. |
|
|
4. |
Incos increased Offer has the support of the Falconbridge
Board of Directors. |
|
|
5. |
Inco expects that it will have satisfied its regulatory
conditions under the Offer within two weeks time. |
See the sections of this Notice of Variation and Extension
entitled Incos Increased Offer Delivers Superior
Value to Falconbridge Shareholders, Information
Concerning Phelps Dodge and CAUTION REGARDING
FORWARD-LOOKING INFORMATION above. Also see Section 6
of the Circular, Risk Factors Related to the Offer
and Risk Factors Relating to the Proposed Combination
Transaction.
HOW DO I ACCEPT INCOS OFFER AND DEPOSIT MY FALCONBRIDGE
SHARES?
Shareholders may accept the Offer by delivering to the
Depositary at any of the offices identified in the Letter of
Transmittal and on the back cover of this Notice of Variation
and Extension, so as to arrive there not later than the Expiry
Time: (a) a Letter of Transmittal (printed on blue paper)
in the form accompanying this Notice of Variation and Extension
or a facsimile thereof properly completed and duly executed as
required by the instructions set out in the Letter of
Transmittal; (b) the certificate(s) representing the
Falconbridge Shares in respect of which the Offer is being
accepted; and (c) all other documents required by the
instructions set out in the Letter of Transmittal. The Original
Offer was accompanied by a Letter of Transmittal and
Shareholders may continue to use the original Letter of
2
Transmittal to accept the Offer, in which case the original
Letter of Transmittal shall be deemed to be amended to reflect
the terms and conditions of the Offer as set forth in this
Notice of Variation and Extension.
See Section 3 of the Offer to Purchase, Manner of
Acceptance Letter of Transmittal.
If a Shareholder wishes to deposit Falconbridge Shares pursuant
to the Offer and the certificates representing the Falconbridge
Shares are not immediately available or the Shareholder is not
able to deliver the certificates and all other required
documents to the Depositary at or prior to the Expiry Time,
those Falconbridge Shares may nevertheless be deposited under
the Offer provided that all of the following conditions are met:
(a) the deposit is made by or through an Eligible
Institution; (b) a Notice of Guaranteed Delivery (printed
on green paper) in the form accompanying this Notice of
Variation and Extension or a facsimile thereof, properly
completed and duly executed, including a guarantee by an
Eligible Institution in the form specified in the Notice of
Guaranteed Delivery, is received by the Depositary at its
Toronto office as set out in the Notice of Guaranteed Delivery,
at or prior to the Expiry Time; and (c) the certificate(s)
representing all deposited Falconbridge Shares together with a
properly completed and duly executed Letter of Transmittal or a
facsimile thereof, relating to such Falconbridge Shares, with
signatures guaranteed if so required in accordance with the
Letter of Transmittal, and all other documents required by the
Letter of Transmittal, are received by the Depositary at its
Toronto office as set out in the Notice of Guaranteed Delivery
before 5:00 p.m. (Toronto time) on the third trading day on
the TSX after the date on which the Expiry Time occurs. No fees
will be payable by a Shareholder for tendering Falconbridge
Shares to the Depositary directly or through a broker or dealer
that is a member of the Soliciting Dealer Group. The Original
Offer was accompanied by a Notice of Guaranteed Delivery and
Shareholders may continue to use the original Notice of
Guaranteed Delivery to accept the Original Offer, in which case
the original Notice of Guaranteed Delivery shall be deemed to be
amended to reflect the terms and conditions of the Offer as set
forth in this Notice of Variation and Extension.
See Section 3 of the Offer to Purchase, Manner of
Acceptance Procedure for Guaranteed
Delivery.
HOW LONG DO I HAVE TO TENDER MY FALCONBRIDGE SHARES TO THE
OFFER?
The Offer is open for acceptance until 8:00 p.m.
(Toronto time) on July 13, 2006, unless withdrawn by
the Offeror, or until such other time and date as further
extended by Inco or accelerated in accordance with the terms of
the Offer and the Support Agreement. The Expiry Time may be
extended by Inco in its sole discretion as described in
Section 7 of the Offer to Purchase, Extension and
Variation of the Offer.
HOW AND WHEN WILL MY FALCONBRIDGE SHARES BE TAKEN UP AND PAID
FOR BY INCO?
Upon the terms and subject to the conditions of the Offer
(including, without limitation, the conditions specified in
Section 5 of the Original Offer, Conditions of the
Offer), Inco will take up Falconbridge Shares validly
deposited under the Offer and not withdrawn pursuant to
Section 4 of the Offer to Purchase, Withdrawal
Rights, not later than 10 calendar days after the Expiry
Time and will pay for the Falconbridge Shares taken up as soon
as possible, but in any event not later than three business days
after taking up the Falconbridge Shares. Any Falconbridge Shares
deposited under the Offer after the date on which Inco first
takes up Falconbridge Shares will be taken up and paid for not
later than 10 calendar days after such deposit.
See Section 6 of the Offer to Purchase, Take Up of
and Payment for Deposited Shares.
WHAT HAPPENS TO ANY FALCONBRIDGE SHARES THAT ARE NOT
DEPOSITED TO THE OFFER?
If the conditions of the Offer are satisfied or waived and Inco
takes up and pays for Falconbridge Shares validly deposited and
not withdrawn under the Offer, Inco intends to take such action
as is necessary, including causing a special meeting of
Shareholders to be called to consider an amalgamation, statutory
arrangement, amendment to articles, consolidation, capital
reorganization or other transaction involving Falconbridge and
Inco, or an affiliate of Inco, for the purpose of enabling Inco
or an affiliate of Inco to acquire all Falconbridge Shares not
acquired pursuant to the Offer (a Subsequent Acquisition
Transaction).
See Section 7 of the Circular, Acquisition of
Falconbridge Shares Not Deposited.
3
WHAT IS THE RECOMMENDATION OF THE FALCONBRIDGE BOARD OF
DIRECTORS?
The Board of Directors of Falconbridge has unanimously
recommended that Shareholders accept Incos increased Offer
and tender their shares to such Offer. A Notice of Change to
Directors Circular in which the Falconbridge Board of
Directors unanimously recommends that you continue to accept
Incos Offer accompanies this Notice of Variation and
Extension.
WHO SHOULD I CALL IF I HAVE FURTHER QUESTIONS?
Inco has retained MacKenzie Partners, Inc. to act as its
information agent in connection with the Offer. You should
contact MacKenzie Partners, Inc. with any questions or requests
for assistance that you might have.
TELEPHONE NUMBERS FOR MACKENZIE PARTNERS:
|
|
|
Toll Free (English)
|
|
(800) 322-2885 |
|
Toll Free (French)
|
|
(888) 405-1217 |
|
Call Collect
|
|
(212) 929-5500 |
4
NOTICE OF VARIATION AND EXTENSION
June 29, 2006
|
|
TO: |
THE HOLDERS OF COMMON SHARES OF FALCONBRIDGE |
By notice to the Depositary and as set forth in this Notice of
Variation and Extension, Inco has varied its Original Offer
dated October 24, 2005, as amended or supplemented by the
notices of extension dated December 14, 2005,
January 19, 2006 and February 27, 2006, respectively,
and the notice of variation dated May 29, 2006, to purchase
all of the issued and outstanding Falconbridge Shares other than
any Falconbridge Shares owned directly or indirectly by Inco and
including Falconbridge Shares that may become issued and
outstanding after the date of the Offer but before the Expiry
Time upon the conversion, exchange or exercise of any securities
of Falconbridge that are convertible into or exchangeable or
exercisable for Falconbridge Shares (other than SRP Rights).
Except as otherwise set forth in this Notice of Variation and
Extension, the terms and conditions of Incos offer to
purchase the Falconbridge Shares as previously set forth in the
Original Offer, as amended or supplemented by the First
Extension, the Second Extension, the Third Extension and the
First Variation, respectively, continue to be applicable in all
respects and this Notice of Variation and Extension should be
read in conjunction with the Offer and Circular, the First
Extension, the Second Extension, the Third Extension, the First
Variation, the Letter of Transmittal and the Notice of
Guaranteed Delivery, the provisions of which are incorporated
herein by reference.
Unless the context requires otherwise or unless otherwise
defined, defined terms used in this Notice of Variation and
Extension have the same meaning as in the Offer and Circular.
All references to the term Offer in the Offer and
Circular, the Letter of Transmittal, the Notice of Guaranteed
Delivery and this Notice of Variation and Extension mean the
Original Offer as amended or supplemented by the First
Extension, the Second Extension, the Third Extension, the First
Variation and this Notice of Variation and Extension.
INCOS INCREASED OFFER AND
THE PROPOSED COMBINATION OF INCO AND PHELPS DODGE
Incos Increased Offer to Falconbridge Shareholders
On June 26, 2006, Inco announced that it has agreed to
increase the cash consideration and the share consideration
offered to holders of Falconbridge Shares tendered pursuant to
the Offer. As a result, Shareholders will be entitled to elect
to receive either Cdn.$53.83 in cash for each Falconbridge Share
held or 0.82419 of an Inco Share plus Cdn.$0.05 in cash for each
Falconbridge Share held, subject in each case to proration based
upon the maximum amount of cash available and the maximum number
of Inco Shares issuable under the Offer. The maximum amount of
cash consideration available under the Offer has been increased
from Cdn.$4,786,678,875 to Cdn.$6,700,377,653 and the maximum
number of Inco Shares available for issuance under the Offer has
been increased from 200,657,578 to 213,171,558 Inco Shares.
Assuming full proration of these maximum amounts, Shareholders
would be entitled to receive Cdn.$17.50 in cash and 0.55676 of
an Inco Share for each Falconbridge Share tendered to the Offer,
subject to adjustment for fractional shares. Inco and
Falconbridge have also agreed to a corresponding adjustment to
the number of Inco Shares to be received by holders of
Falconbridge options following the completion of the take-over
bid.
Proposed Combination of Inco and Phelps Dodge
In response to Teck Cominco Ltd.s unsolicited offer to
acquire all the outstanding Inco Shares, the Inco Board of
Directors authorized the entering into of discussions and
negotiations with third parties for the purpose of exploring
strategic alternatives. Consequently, Inco held discussions with
a number of third parties, including Phelps Dodge, with respect
to possible strategic alternatives in connection with the Offer
and Teck Cominco Ltd.s unsolicited offer. As a result of
its discussions and eventual negotiations with Phelps Dodge, on
June 26, 2006, Inco and Phelps Dodge announced that they
had entered into a combination agreement (the Combination
Agreement), pursuant to which, upon the terms and subject
to the conditions set forth in the Combination Agreement, a
newly-formed, wholly-owned subsidiary of Phelps Dodge
(Subco) would acquire all of the outstanding Inco
Shares by way of a statutory plan of arrangement effected under
the Canada Business Corporations Act (the
Arrangement). Under the terms of the Combination
Agreement, each Inco Share would be exchanged under the
Arrangement for Cdn.$17.50 in cash and 0.672 of a common share
of Phelps Dodge (a Phelps Dodge Share). Upon the
completion of the Arrangement, Inco
5
would become a wholly-owned subsidiary of Phelps Dodge. The
Arrangement is subject to, among other things, approvals from
the shareholders of Phelps Dodge, the shareholders of Inco and
the Ontario Court of Justice, respectively. The Arrangement is
not conditional upon the completion of Incos acquisition
of Falconbridge pursuant to the increased Offer. However, under
the terms of the Combination Agreement, if Inco has successfully
acquired all of the outstanding Falconbridge Shares and the
Arrangement is successfully completed, then Inco, Falconbridge
and Phelps Dodge would effectively be combined to create
Phelps Dodge Inco Corporation, which is expected to
be the worlds leading nickel producer, the worlds
largest publicly-traded copper producer and a leading producer
of molybdenum and cobalt, with its shares listed on the NYSE and
the TSX. The proposed combination has the support of the
Falconbridge Board of Directors, which has entered into a
separate cooperation agreement with Phelps Dodge, described
below.
This summary of the Combination Agreement, the Note Purchase
Agreement (defined below) and the Cooperation Agreement (defined
below) is qualified in its entirety by the full text of the
Combination Agreement, the Note Purchase Agreement and the
Cooperation Agreement. The Combination Agreement, the Note
Purchase Agreement and the Cooperation Agreement were filed by
Inco (i) with the Canadian securities regulatory
authorities and available at www.sedar.com and (ii) with
the SEC and available at www.sec.gov.
Combination Agreement between Inco and Phelps Dodge
Pursuant to the terms of the Arrangement, Subco will acquire all
of the Inco Shares such that each outstanding Inco Share (other
than (x) Inco Shares held by a holder who has validly
exercised its dissent rights or by Phelps Dodge or by any
subsidiary of Phelps Dodge and (y) restricted Inco Shares)
will be exchanged by the holder thereof for Cdn.$17.50 in cash
(the Cash Amount) and 0.672 of a Phelps Dodge Share
(the Exchange Ratio). Each outstanding restricted
Inco Share awarded under Incos 2001 Key Executive
Incentive Plan and 2005 Key Executive Incentive Plan will be
exchanged for that number of restricted Phelps Dodge Shares
equal to the Exchange Ratio plus the quotient of the Cash Amount
divided by the closing price of the Phelps Dodge Shares on the
NYSE on the trading day immediately prior to the closing date of
the Arrangement expressed in Canadian dollars (such sum, the
Stock Award Exchange Ratio). Each outstanding option
to acquire Inco Shares, whether or not vested, shall be
cancelled in exchange for a fully vested option to acquire that
number of Phelps Dodge Shares equal to the number of Inco Shares
subject to such Inco option multiplied by the Stock Award
Exchange Ratio. The exercise price for each Phelps Dodge Share
subject to any such converted option will be an amount equal to
the quotient of the exercise price per Inco Share subject to
such Inco option divided by the Stock Award Exchange Ratio,
subject to certain adjustments as set out in the Combination
Agreement.
Completion of the Arrangement and the consummation of the
transactions contemplated by the Combination Agreement are
proposed to take place following receipt of all shareholder
approvals and regulatory clearances, which is generally expected
to occur sometime in September 2006.
The New Phelps Dodge Inco Corporation
The combined entity resulting from the Arrangement will be named
Phelps Dodge Inco Corporation (Phelps Dodge Inco).
The board of directors of Phelps Dodge Inco will consist of 15
members, 11 of whom will be selected from the board of directors
of Phelps Dodge and four of whom will be selected from the
boards of directors of Inco and Falconbridge, respectively. It
is proposed that J. Stephen Whisler, currently chairman and
chief executive officer of Phelps Dodge, will be chairman and
chief executive officer of Phelps Dodge Inco; Scott M. Hand,
currently chairman and chief executive officer of Inco, will
become vice chairman of Phelps Dodge Inco; Derek Pannell,
currently chief executive officer of Falconbridge, will become
president of the nickel division of Phelps Dodge Inco, to be
called Inco Nickel, and will head Phelps Dodge Incos
nickel, zinc and aluminium operations; Timothy R. Snider,
currently president and chief operating officer of Phelps Dodge,
will hold the same position with Phelps Dodge Inco; and Ramiro
G. Peru, currently executive vice president and chief financial
officer of Phelps Dodge, will be the chief financial officer of
Phelps Dodge Inco. Mssrs. Whisler, Snider and Peru will continue
to be based in Phoenix, Arizona, while Mssrs. Hand and Pannell
will continue to be based in Toronto, Ontario.
Closing Conditions
The obligations of Inco and Phelps Dodge to effect the
Arrangement and complete the transactions contemplated by the
Combination Agreement are subject to the satisfaction of certain
conditions including, among others, (a) approval of Phelps
Dodges shareholders (by a vote of a majority of the Phelps
Dodge Shares entitled to vote) of an
6
amendment to its restated certificate of incorporation to
increase Phelps Dodges authorized common stock, change the
name of Phelps Dodge to Phelps Dodge Inco
Corporation and increase the maximum size of Phelps
Dodges board from 12 to 15 directors; (b) approval by
Phelps Dodges shareholders (by a vote of majority of the
votes cast at the special meeting as long as the total votes
cast represents a majority of the Phelps Dodge Shares entitled
to vote) of the issuance of Phelps Dodge Shares pursuant to the
terms of the Arrangement; (c) approval of Incos
shareholders of the Arrangement by special resolution (being a
resolution approved by
662/3%
of the votes cast on the special resolution by holders of Inco
Shares present in person or by proxy at the Inco shareholder
meeting); (d) expiration or termination of the applicable
waiting periods under the United States Hart-Scott Rodino
Antitrust Improvements Act of 1976 and the European
Commission anti-trust Council Regulation (EC) 139/2004 of
20 January 2004; (e) approval under the Competition
Act (Canada) and the Investment Canada Act;
(f) receipt of an interim order in connection with the
Arrangement and a final order approving the Arrangement, in each
case, from the Ontario Superior Court of Justice;
(g) either (i) Inco having acquired at least
two-thirds of the outstanding Falconbridge Shares under the
Offer and having completed a Compulsory Acquisition or a
Subsequent Acquisition Transaction in order to acquire any
remaining outstanding Falconbridge Shares, or (ii) the
Support Agreement having been terminated in accordance with its
terms; and (h) the Phelps Dodge Shares issuable pursuant to
the Arrangement having been approved for listing on the NYSE and
the TSX. In addition, Phelps Dodge will not be obligated to
consummate the Arrangement if holders of more than 10% (or, in
certain circumstances, 15%) of all of the issued and outstanding
Inco Shares have exercised dissent rights in respect of the
Arrangement.
Each partys obligation to complete the transactions
contemplated by the Combination Agreement is also subject to
certain other conditions, including (i) subject to certain
exceptions, the accuracy as of the Closing Date of the
representations and warranties of the other party under the
Combination Agreement, except for such inaccuracies as would not
reasonably be expected to have, individually or in the
aggregate, a material adverse effect on such party,
(ii) performance in all material respects by the other
party of its material covenants and obligations under the
Combination Agreement, and (iii) the absence of material
adverse changes in respect of the other party.
Termination Fees
The Combination Agreement contains certain termination rights in
favour of each of Inco and Phelps Dodge and provides that, upon
termination of the Combination Agreement under certain specified
circumstances, Inco may be required to pay Phelps Dodge a
termination payment equal to $475 million, provided that
such amount will be increased to $925 million from and
after the date that Inco has acquired at least two-thirds of the
outstanding Falconbridge Shares. The Combination Agreement also
provides that Phelps Dodge may be required to pay Inco a
termination payment equal to $500 million in certain
specified circumstances. The termination payment of
$475 million (or $925 million, as applicable) is
payable by Inco only in certain specified circumstances,
including in the event the Combination Agreement is terminated
by Phelps Dodge or Inco due to a change in recommendation in
respect of the Arrangement by the Board of Directors of Inco
(unless such change in recommendation is due to a material
adverse effect in respect of Phelps Dodge) or is terminated by
Inco because it proposes to enter into a definitive agreement in
respect of a superior proposal made for Inco in compliance with
the terms of the Combination Agreement. The Combination
Agreement further provides that each of Phelps Dodge and Inco
may be required to pay the other party a termination payment
equal to $125 million in certain specified circumstances.
Note Purchase Agreement between Inco and Phelps Dodge
On June 25, 2006, in connection with the entering into of
the Combination Agreement, Inco and Phelps Dodge also entered
into a note purchase agreement (the Note Purchase
Agreement) pursuant to which Phelps Dodge has agreed,
subject to certain conditions, to purchase up to $3,000,000,000
aggregate principal amount of Inco 8.0% convertible subordinated
notes due April 1, 2012 (the Notes). Inco may
require the purchase of Notes only to the extent that it
requires the proceeds of the Notes for certain permitted uses,
being (a) the acquisition of Falconbridge Shares as
contemplated by the Support Agreement and/or (b) the
satisfaction of the obligations of Inco and Falconbridge to any
Shareholders who properly exercise dissent rights in respect of
a Compulsory Acquisition or a Subsequent Acquisition Transaction
to enable Inco to acquire all of the Falconbridge Shares not
acquired under the Offer. Phelps Dodges obligation to
purchase Notes is subject to, among other things, receipt of
customary certificates and opinions from Inco and to
(i) approval by the TSX of the issuance and sale of the
Notes, the issuance of the Inco Shares issuable upon conversion
of the Notes and the listing of such Inco Shares on the TSX and
(ii) application having been being made for the listing of
such Inco Shares on the NYSE. Phelps Dodges obligation to
purchase Notes may
7
continue or be terminated after the Combination Agreement is
terminated, depending on the circumstances of the termination of
such agreement.
The Notes, if issued, are convertible by the holder, in whole or
in part and from time to time, into Inco Shares at a conversion
rate equal to 95% of the average closing price of the Inco
Shares on the NYSE over the five trading days preceding the date
of conversion, provided, however, that the Notes may not be
converted (i) prior to the six-month anniversary of the
issuance of the Notes or (ii) if the holder of the Notes
and its affiliates would own, together with any persons acting
jointly or in concert with the holder and its affiliates, after
such conversion, an aggregate of more than 20% of the then
outstanding Inco Shares. Inco may deliver cash in lieu of part
or all of the amount due upon conversion of the Notes at stated
principal amount plus accrued interest.
Cooperation Agreement between Falconbridge and Phelps
Dodge
In connection with the Combination Agreement, on June 25,
2006, Falconbridge and Phelps Dodge entered into a cooperation
agreement (the Cooperation Agreement) pursuant to
which Falconbridge has agreed to take certain actions in order
to facilitate the Arrangement. Among other things, each of
Falconbridge and Phelps Dodge has agreed to afford the other
with reasonable access to information, subject to the terms and
conditions of the confidentiality agreement previously entered
into by Falconbridge and Phelps Dodge. In addition, Falconbridge
has agreed to furnish Phelps Dodge with information concerning
Falconbridge and (to the extent available to Falconbridge) its
Shareholders for the preparation, filing and mailing of the
proxy statement of Phelps Dodge proposed to be delivered to its
shareholders in connection with the shareholder approval
required to be obtained by Phelps Dodge of the transactions
contemplated by the Combination Agreement and the regulatory
filings required to consummate the transactions contemplated by
the Combination Agreement. The Cooperation Agreement shall
terminate upon any termination of either the Support Agreement
by either Inco or Falconbridge or termination of the Combination
Agreement by either Phelps Dodge or Inco.
Source of Funds for Offer to Acquire Falconbridge
In connection with Inco having increased the consideration under
its Offer and entered into the Combination Agreement and the
Note Purchase Agreement, Inco also entered into an
amendment letter (the Amendment Letter) dated
June 25, 2006 with its lead arrangers (the Lead
Arrangers) under the previously disclosed loan agreement
dated as of December 22, 2005 among Inco, as borrower,
Royal Bank of Canada, as administrative agent, the Lead
Arrangers and the other banks and other financial institutions
party thereto as lenders (such loan agreement, as amended by a
First Amendment Agreement dated as of January 31, 2006 and
a Second Amendment Agreement dated as of February 20, 2006,
the Existing Acquisition Facilities Credit
Agreement). The Existing Acquisition Facilities Credit
Agreement was amended to provide for the following: (i) a
Change of Control of Inco will be deemed to occur at
the effective time of the Arrangement and upon the consummation
of the transactions contemplated by the Combination Agreement,
with the result that amounts outstanding under the Existing
Acquisition Facilities Credit Agreement may be required to be
prepaid and the Existing Acquisition Facilities Credit Agreement
terminated within 10 business days of such date, and
(ii) an increase in the amount of cash which may be used by
Inco to finance its increased Offer and related expenses
(collectively, the Transaction Expenses).
Inco and the Lead Arrangers also agreed to amend the Existing
Acquisition Facilities Credit Agreement to provide, among other
things, for the following: (i) an increase in the amount of
debt which may be used by Inco to finance the Transaction
Expenses, with additional adjustments in the event dissent or
appraisal rights are exercised in connection with Incos
Offer, and (ii) in the event of a credit rating downgrade
by two of three credit rating agencies to BB (or equivalent) or
lower in respect of Inco, for an additional financial covenant
and the grant of security for Incos obligations under the
Existing Acquisition Facilities Agreement by Inco and each of
its subsidiaries located in the United States or Canada over all
assets located in the United States or Canada. The first advance
under these loan facilities is available until August 10,
2006.
In addition, on June 25, 2006, Inco accepted a commitment
from the Lead Arrangers to provide additional financing for the
Transaction Expenses, on terms and conditions substantially
similar to those under the Existing Acquisition Credit
Facilities Agreement (as amended by the Amendment Letter).
Inco intends to finance the cash payable in connection with the
Offer through the committed loan facilities referred to above
and available cash resources. Inco may also issue Notes pursuant
to the Note Purchase Agreement to obtain additional
liquidity in connection with the Offer, subject to the
requirements of the Note Purchase Agreement.
8
INCOS INCREASED OFFER DELIVERS SUPERIOR VALUE
TO FALCONBRIDGE SHAREHOLDERS
Incos increased Offer provides significant value for
the Falconbridge Shares
Inco has increased the consideration payable to Shareholders for
each Falconbridge Share under the Offer to:
|
|
|
|
(a) |
Cdn.$53.83 in cash (the Cash Alternative); or |
|
|
(b) |
0.82419 of an Inco Share and Cdn.$0.05 in cash (the Share
Alternative), |
in each case, at the election of the Shareholder and subject to
proration. Assuming full proration, a Shareholder would be
entitled to receive Cdn.$17.50 in cash and 0.55676 of an Inco
Share for each Falconbridge Share tendered to the Inco Offer,
subject to adjustments for fractional shares.
On June 29, 2006, assuming full pro ration of the
consideration under the Offer, the implied value of the
consideration per Falconbridge Share is Cdn.$57.84 per
Falconbridge Share.
On June 23, 2006, being the last trading day prior to the
announcement of the increased Offer, the closing price of the
Inco Shares was Cdn.$65.25 on the TSX and $58.26 on the NYSE and
the closing price of the Falconbridge Shares was Cdn.$55.50 on
the TSX and $49.30 on the NYSE. As of June 23, 2006, the
increased Offer represented a premium of 2.5% over the value of
the Xstrata Offer based on the TSX closing price and a premium
of 2.8% over the value of the Xstrata Offer based on the NYSE
closing price, using an exchange rate of Cdn.$1.1236, being the
closing rate of the Bank of Canada on June 23, 2006 and
assuming full proration.
On June 29, 2006, the closing price of the Inco Shares was
Cdn.$72.46 on the TSX and $65.32 on the NYSE, and the closing
price of the Falconbridge Shares was Cdn.$58.30 on the TSX and
$52.50 on the NYSE. As of June 29, 2006 the Offer
represented a premium of 10.2% over the value of the Xstrata
Offer based on the TSX closing price and a premium of 10.3% over
the value of the Xstrata Offer based on the NYSE closing price,
using an exchange rate of Cdn.$1.1115, being the closing rate of
the Bank of Canada on June 29, 2006, and assuming full
proration.
The successful completion of the proposed Arrangement could
deliver further value
Shareholders who receive Inco Shares under the Offer and who
continue to hold such Inco Shares at the effective time of the
Arrangement would expect to receive both the consideration under
the increased Offer and, subsequently, the consideration under
the Arrangement, if the Arrangement is completed. By way of
illustration, assuming the successful completion of both the
Offer and the Arrangement, and assuming full proration of the
consideration under the Offer, the implied value of the total
consideration per Falconbridge Share, on a
look-through basis (the Implied Look-through
Value), on June 23, 2006, being the last trading day
on the TSX and the NYSE prior to the announcement by Inco,
Falconbridge and Phelps Dodge of the increased Offer and the
Arrangement, would be Cdn.$62.11, consisting of:
(a) Cdn.$27.24 in cash; and (b) 0.3741 of a Phelps
Dodge Share, valued at Cdn.$34.87 (based on the closing price of
the Phelps Dodge Shares on the NYSE, the closing price of the
Inco Shares on the TSX and on the closing rate of the Bank of
Canada on June 23, 2006), subject to adjustment for
fractional shares. Based on those same assumptions, the Implied
Look-through Value on June 29, 2006 is Cdn.$61.34.
The Implied Look-through Value is based on various assumptions,
including the successful completion of both the Offer and the
Arrangement, and the respective prices of the Inco Shares and
Phelps Dodge Shares on a given date which, for the purpose of
the illustration, is with reference to closing price of Phelps
Dodge Shares on the NYSE on June 29, 2006, and is subject
to various risks, including changes in the market price of the
Phelps Dodge Shares and fluctuations in the U.S./Canadian dollar
exchange rate. See CAUTION REGARDING FORWARD-LOOKING
INFORMATION above. Also see Section 6 of the
Circular, Risk Factors Related to the Offer and the
section of this Notice of Variation and Extension entitled
Risk Factors Relating to the Proposed Combination
Transaction and Information Concerning Phelps
Dodge.
Incos increased Offer provides Shareholders with the
opportunity to remain invested in Falconbridges assets and
to participate in Incos assets, and the potential to
participate in the synergies of an Inco/Falconbridge
combination
Incos Offer provides Shareholders with the opportunity to
elect to receive either the Cash Alternative, and receive
Cdn.$53.83 in cash per Falconbridge Share, or the Share
Alternative, and receive 0.82419 of an Inco Share and Cdn.$0.05
in cash per Falconbridge Share. Assuming full proration,
Shareholders would receive Cdn.$17.50 in cash
9
and 0.55676 of an Inco Share for each Falconbridge Share
tendered to the Offer, subject to adjustment for fractional
shares. Upon successful completion of the Offer, a Shareholder
could expect to receive shares of new Inco resulting from the
Inco-Falconbridge combination. Accordingly, Incos
increased Offer provides Shareholders with the opportunity to
remain invested in Falconbridges assets and to participate
in Incos assets, and the potential to participate in the
synergies of an Inco/Falconbridge combination. Upon successful
completion of the Arrangement, Shareholders who continue to hold
Inco Shares at the effective time of the Arrangement could
expect to receive cash and shares of Phelps Dodge Inco resulting
from the Phelps Dodge-Inco combination.
See CAUTION REGARDING FORWARD-LOOKING INFORMATION
above. Also see Section 6 of the Circular, Risk
Factors Related to the Offer, Section 1 of the First
Variation, Background to the Increased Offer
Updated Synergies Estimate and the sections of this
Notice of Variation and Extension entitled Risk Factors
Relating to the Proposed Combination Transaction,
Revised Selected Inco Pro Forma Consolidated Financial
Information and Information Concerning Phelps
Dodge.
Incos increased Offer has the support of the
Falconbridge Board of Directors
Falconbridges Board of Directors continues to support
Incos Offer, which has unanimously been approved by the
boards of directors of both companies. The Falconbridge Board of
Directors has considered Incos Offer and the Xstrata Offer
and has concluded that Incos Offer is fair and in the best
interests of Falconbridge, and that Shareholders should accept
Incos Offer and tender their Falconbridge Shares to
Incos Offer. See Falconbridges Notice of Change to
Directors Circular dated June 29, 2006 accompanying
this Notice of Variation and Extension.
Inco expects that it will have satisfied its regulatory
conditions under the Offer within two weeks time
Inco expects to receive EC regulatory clearance of its proposed
acquisition of Falconbridge by no later than July 12, 2006,
prior to the Expiry Time on July 13, 2006.
In contrast, the Xstrata Offer may need to be extended beyond
its current expiry date of July 7, 2006, given that Xstrata
is continuing to seek regulatory approval for its offer. Since
Xstrata is a non-Canadian entity, an acquisition of Falconbridge
by Xstrata requires pre-clearance and approval of the Minister
of Industry under the Investment Canada Act. In order for
such approval to be obtained, the Minister must be satisfied
that the acquisition is likely to be of net benefit to
Canada. See the section of this Notice of Variation and
Extension entitled Recent Developments
Recent Developments Concerning the Xstrata Offer.
Managements expectations with respect to the completion of
the proposed transaction between Inco and Falconbridge and
receipt of the EC competition clearance are subject to various
risks and assumptions. See CAUTION REGARDING
FORWARD-LOOKING INFORMATION above. Also see Section 6
of the Circular, Risk Factors Related to the Offer.
REVISED SELECTED INCO PRO FORMA CONSOLIDATED FINANCIAL
INFORMATION
The following is an updated version of, and replacement for, the
selected pro forma consolidated financial information previously
contained in the Offer and Circular, as amended or supplemented,
and should be read in conjunction with Incos unaudited pro
forma consolidated financial statements, the accompanying notes
thereto and the compilation report of PricewaterhouseCoopers LLP
thereon, included in this Notice of Variation and Extension. The
pro forma consolidated balance sheet has been prepared from the
unaudited consolidated balance sheet of the Offeror and
Falconbridge as at March 31, 2006 and gives pro forma
effect to the successful completion of the Offer (including any
Compulsory Acquisition or Subsequent Acquisition Transaction) as
if the transactions occurred on March 31, 2006. The pro
forma consolidated statements of earnings for the year ended
December 31, 2005 and the three month period ended
March 31, 2006 have been prepared, respectively, from the
audited consolidated statement of earnings of the Offeror and
Falconbridge for the year ended December 31, 2005 and the
unaudited interim consolidated statement of earnings of the
Offeror and Falconbridge for the three month period ended
March 31, 2006, and gives pro forma effect to the
successful completion of the Offer (including any Compulsory
Acquisition or Subsequent Acquisition Transaction) as if the
transactions occurred on January 1, 2005.
The selected pro forma consolidated financial information is not
intended to be indicative of the operating results or financial
condition of the consolidated entities that would actually have
occurred, or the results expected in future periods, had the
events reflected herein occurred on the dates indicated. Actual
amounts recorded upon consummation of the transactions
contemplated by the Offer will differ from the pro forma
information presented below. The pro
10
forma consolidated financial information does not reflect and
does not give effect to (1) any special items such as
payments pursuant to change of control provisions or integration
costs which may be incurred as a result of the acquisition, or
(2) operating efficiencies, cost savings and synergies that
are expected to result from the acquisition, and no adjustments
have been made to eliminate historical sales between Inco and
Falconbridge as the amounts are not considered significant.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
Year Ended | |
|
|
March 31 | |
|
December 31 | |
|
|
| |
|
| |
|
|
Inco | |
|
Pro forma | |
|
Inco | |
|
Pro forma | |
(in millions of U.S.$) |
|
2006 | |
|
2006 | |
|
2005 | |
|
2005 | |
|
|
| |
|
| |
|
| |
|
| |
Statement of Earnings Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$ |
1,211 |
|
|
$ |
3,901 |
|
|
$ |
4,518 |
|
|
$ |
11,893 |
|
Total costs and operating expenses
|
|
|
886 |
|
|
|
3,090 |
|
|
|
3,284 |
|
|
|
9,955 |
|
Earnings before minority interest
|
|
|
220 |
|
|
|
548 |
|
|
|
909 |
|
|
|
1,358 |
|
Minority interest
|
|
|
18 |
|
|
|
24 |
|
|
|
73 |
|
|
|
83 |
|
Net earnings
|
|
|
202 |
|
|
|
524 |
|
|
|
836 |
|
|
|
1,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at March 31 | |
|
|
| |
|
|
Inco | |
|
Pro forma | |
(in millions of U.S.$) |
|
2006 | |
|
2006 | |
|
|
| |
|
| |
Balance Sheet Data
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$751 |
|
|
|
$1,133 |
|
Other current assets
|
|
|
1,925 |
|
|
|
5,856 |
|
Property, plant and equipment and other non-current assets
|
|
|
9,575 |
|
|
|
35,147 |
|
Current liabilities excluding current portion of long-term debt
|
|
|
1,132 |
|
|
|
2,933 |
|
Total debt
|
|
|
1,915 |
|
|
|
10,887 |
|
Minority interest
|
|
|
768 |
|
|
|
1,150 |
|
Total shareholders equity
|
|
|
5,383 |
|
|
|
18,697 |
|
RISK FACTORS RELATING TO THE PROPOSED COMBINATION
TRANSACTION
In assessing Incos Offer, Shareholders should carefully
consider the risks described in Section 6 of the Circular,
Risk Factors Related to the Offer and the section
entitled Risks and Uncertainties contained in
Incos Annual Report on Form 10-K for the year ended
December 31, 2005, and the other information contained in,
and incorporated by reference into, the Offer and Circular and
this Notice of Variation and Extension. Shareholders should also
carefully consider the risk factors in the section entitled
Risk Factors in Phelps Dodges Annual Report on
Form 10-K for the year ended December 31, 2005
incorporated by reference into this Notice of Variation and
Extension. Additional risks and uncertainties, including those
that Inco does not know about now or that Inco currently deems
immaterial, may also adversely affect Incos business,
including the proposed combination of Inco with Falconbridge
upon the successful completion of the Offer (including any
Compulsory Acquisition or Subsequent Acquisition Transaction)
and the proposed combination of Inco and Phelps Dodge upon the
successful completion of the Arrangement. In particular, the
increased Offer and the proposed Arrangement are subject to
certain risks including the following:
The Combination Agreement may be terminated by Inco or Phelps
Dodge in certain circumstances
Each of Inco and Phelps Dodge has the right to terminate the
Combination Agreement in certain circumstances. Accordingly,
there can be no certainty, nor can Inco provide any assurance,
that the Combination Agreement will not be terminated by either
of Inco or Phelps Dodge prior to the completion of the
Arrangement. For example, Phelps Dodge has the right, in certain
circumstances, to terminate the Combination Agreement in the
event of a change or changes that, in the aggregate, have a
material adverse effect in respect of Inco. Although a material
adverse effect for purposes of the Combination Agreement
excludes certain events that are beyond the control of Inco,
such as general changes in economic conditions in the United
States or Canada or changes generally affecting the mining
industry and not having a materially disproportionate effect on
Inco, there can be no assurance that a change having a material
adverse effect on Inco will not occur prior to the effective
date of the Arrangement, in which case Phelps Dodge could elect
to terminate the Combination Agreement and the Arrangement would
not proceed.
11
There can be no assurance that the conditions precedent to
the Arrangement will be satisfied. Failure to complete the
Arrangement could negatively impact the price of Inco Shares
The completion of the Arrangement is subject to a number of
conditions precedent, certain of which are outside the control
of Inco, including receipt of court approval, shareholder
approvals of each of Inco and Phelps Dodge and regulatory
approvals, including Canadian, U.S. and European
competition clearances and Investment Canada Act
approval. There can be no certainty, nor can Inco provide any
assurance, that these conditions will be satisfied or, if
satisfied, when they will be satisfied. If, for any reason, the
Arrangement is not completed, the market price of Inco Shares
may be adversely affected. Moreover, if the Arrangement is not
completed, there can be no assurance that the Board of Directors
of Inco will be able to find a party willing to pay an
equivalent or more attractive price for Inco Shares than the
price to be paid pursuant to the terms of the Combination
Agreement.
Under the Arrangement, Inco shareholders will receive Phelps
Dodge Shares based on a fixed exchange ratio that will not
reflect market fluctuations. Consequently, the Phelps Dodge
Shares issuable under the Arrangement may have a market value
lower than expected. In addition, the value of the cash portion
of the consideration payable under the Arrangement will
fluctuate for shareholders
Inco shareholders will be offered a fixed number of Phelps Dodge
Shares under the Arrangement, rather than Phelps Dodge Shares
with a fixed market value. Because the exchange ratio under the
Arrangement will not be adjusted to reflect any changes in the
market value of Phelps Dodge Shares, the market value of Phelps
Dodge Shares may vary significantly from the values at the dates
referenced in this Notice of Variation and Extension or the
actual dates that Shareholders tender their Falconbridge Shares
to the Offer or vote in respect of the Arrangement or ultimately
become entitled to receive Phelps Dodge Shares on the effective
date of the Arrangement. Moreover, currency exchange rates may
fluctuate and the prevailing Canadian dollar-U.S. dollar
exchange rate on the settlement date may be significantly
different than the exchange rate on the date of this Notice of
Variation and Extension or the date that Shareholders tender
their Falconbridge Shares to the Offer or vote in respect of the
Arrangement or ultimately become entitled to receive Phelps
Dodge Shares on the effective date of the Arrangement. These
changes may significantly affect the value of the consideration
received by Inco shareholders under the Arrangement.
VARIATIONS TO THE OFFER
This Notice of Variation and Extension amends and supplements
the Original Offer and Circular, the First Extension, the Second
Extension, the Third Extension, the First Variation, the Letter
of Transmittal and the Notice of Guaranteed Delivery, as set
forth below.
Increase in Offer Price
Inco has varied the Original Offer, as amended or supplemented,
by increasing the price offered to Shareholders for each
Falconbridge Share to, at the election of the Shareholder:
|
|
|
|
(a) |
Cdn.$53.83 in cash in respect of each Falconbridge Share held
(the Cash Alternative); or |
|
|
(b) |
0.82419 of an Inco Share and Cdn.$0.05 in cash in respect of
each Falconbridge Share held (the Share Alternative), |
in each case, as elected by the Shareholder in the applicable
Letter of Transmittal, and subject to proration as set out in
the Original Offer and this Notice of Variation and Extension.
The maximum amount of cash consideration available under the
Offer has been increased from Cdn.$4,786,678,875 to
Cdn.$6,700,377,653, representing an increase of
Cdn.$1,913,698,778 or Cdn.$5.00 per Falconbridge Share on
an adjusted fully diluted basis. The maximum number of Inco
Shares issuable under the Offer has been increased from
200,657,578 Inco Shares to 213,171,558 Inco Shares.
The consideration payable under the Offer will be prorated on
each Take-Up Date as necessary to ensure that the total
aggregate consideration payable under the Offer and in any
Subsequent Acquisition Transaction does not exceed these maximum
aggregate amounts and will be based on the number of
Falconbridge Shares acquired in proportion to the number of
Falconbridge Shares outstanding on an adjusted fully diluted
basis.
Assuming all Shareholders tendered to the Cash Alternative or
all Shareholders tendered to the Share Alternative, each
Shareholder would be entitled to receive Cdn.$17.50 in cash and
0.55676 of an Inco Share for each Falconbridge Share tendered,
subject to adjustment for fractional shares.
12
Accordingly, the definitions of Maximum Take-Up Date Cash
Consideration and Maximum Take-Up Date Share
Consideration in the Glossary section of the
Offer and Circular (found at page 9 of the Offer and
Circular) are deleted in their entirety and replaced by the
following definitions, respectively:
|
|
|
Maximum Take-Up Date Cash Consideration
means, in respect of a Take-Up Date, the product obtained by
multiplying (i) Cdn.$6,700,377,653 by (ii) the
quotient resulting when the aggregate number of Falconbridge
Shares to be taken up on such Take-Up Date is divided by
382,878,723, being the aggregate number of Falconbridge Shares
outstanding as at June 25, 2006 (calculated on an adjusted
fully diluted basis). |
|
|
Maximum Take-Up Date Share Consideration
means, in respect of a Take-Up Date, the number of Inco Shares
equal to the product obtained by multiplying
(i) 213,171,558 Inco Shares by (ii) the quotient
resulting when the aggregate number of Falconbridge Shares to be
taken up on such Take-Up Date is divided by 382,878,723, being
the aggregate number of Falconbridge Shares outstanding as at
June 25, 2006 (calculated on an adjusted fully diluted
basis). |
The details of proration are more fully described in
Section 1 of the Original Offer, The Offer.
Fractional Inco Shares will not be issued in connection with the
Offer. Where a Shareholder is to receive Inco Shares as
consideration under the Offer and the aggregate number of Inco
Shares to be issued to such Shareholder would result in a
fraction of an Inco Share being issuable, the number of Inco
Shares to be received by such Shareholder will either be rounded
up or down and the amount of cash to be received by such
Shareholder will correspondingly be either decreased or
increased (on the basis of Cdn.$65.25 per Inco Share) such that
the Maximum Take-Up Date Cash Consideration is paid and the
Maximum Take-Up Date Share Consideration is issued in respect of
Falconbridge Shares taken up on such Take-Up Date.
If any holder of Falconbridge Options does not exercise such
options prior to the Expiry Time, their Falconbridge Options
will remain outstanding in accordance with their terms and
conditions, including with respect to term to expiry, vesting
schedule and exercise prices, except that, to the extent
permitted, an option to acquire Falconbridge Shares will become
an option to acquire that number of Inco Shares equal to the
number of Falconbridge Shares multiplied by 0.8250 (representing
0.82419 of an Inco Share adjusted to account for the Cdn.$0.05
payable under the Share Alternative) and have an exercise price
per Inco Share equal to the exercise price per Falconbridge
Share of that option immediately prior to the Expiry Time
divided by 0.8250, subject to adjustments to ensure the
in-the-money amount in respect of such option does
not increase.
Assuming that all of the conditions to the Offer are
satisfied or waived, all Shareholders whose Falconbridge Shares
are taken up under the Offer, including those Shareholders who
have already deposited their Falconbridge Shares to the Offer,
will receive the increased price for their Falconbridge Shares.
Shareholders who have validly deposited and not withdrawn their
Falconbridge Shares need take no further action to accept the
Offer.
Extension of the Offer
Inco has extended the Original Offer, as amended or
supplemented, by extending the Expiry Time of the Offer from
8:00 p.m. (Toronto time) on June 30, 2006 to
8:00 p.m. (Toronto time) on July 13, 2006.
Accordingly, the definition of Expiry Date in the
Original Offer, as amended, is deleted in its entirety and
replaced with the following definition:
|
|
|
|
Expiry Date means July 13, 2006 or such
other date as is set out in a notice of variation of the Offer
issued at any time and from time to time accelerating or
extending the period during which Falconbridge Shares may be
deposited under the Offer. |
|
Amendment to Condition of the Offer
Section 5(b) of the Original Offer, as amended or
supplemented, (found at page 17 of the Offer to Purchase)
is deleted in its entirety and replaced with the following:
|
|
|
|
|
(b) |
(A)(i) the Commissioner shall have issued an advance ruling
certificate under Section 102 of the Competition Act in
respect of the purchase of the Falconbridge Shares by the
Offeror, or (ii) the waiting period under Part IX of
the Competition Act shall have expired or have been waived in
accordance with the Competition Act and the Commissioner shall
have advised the Offeror in writing (which advice shall not have
been rescinded or amended) to the satisfaction of the Offeror
acting |
|
13
|
|
|
|
|
|
reasonably that she has determined not to make an application
under Part VIII of the Competition Act in respect of the
purchase of the Falconbridge Shares by the Offeror; (B) the
applicable waiting periods (and any extension thereof) under the
HSR Act shall have expired or been terminated; (C) the
applicable waiting periods instituted by the European Commission
and/or the EC member states agencies shall have expired or been
terminated; and (D) all requisite approvals, notifications
and authorizations for the Contemplated Transactions under the
HSR Act, the EC Merger Regulation, the Competition Act or any
corresponding requirements of the EC member states, shall have
been obtained; |
|
Other Changes to the Offer and Circular
The definition of Support Agreement in the
Glossary section of the Offer and Circular (found at
page 10 of the Offer and Circular), is deleted in its
entirety and replaced by the following definition:
|
|
|
|
Support Agreement means the agreement between
Inco and Falconbridge, dated October 10, 2005, as the
agreement may be amended by Inco and Falconbridge from time to
time, providing, among other things, for the making of the Offer
and the agreement of Falconbridge to support the Offer. |
|
AMENDMENTS TO THE SUPPORT AGREEMENT
On June 25, 2006, Inco entered into a fifth amending
agreement (the Fifth Amendment) with Falconbridge to
amend the Support Agreement originally entered into by Inco and
Falconbridge on October 10, 2005, as subsequently amended
on January 12, 2006, February 20, 2006, March 21,
2006 and May 13, 2006, respectively. This summary of the
Support Agreement does not purport to be complete and is
qualified in its entirety by the full text of the Support
Agreement, as amended. The Fifth Amendment was filed by Inco
(i) with the Canadian securities regulatory authorities,
available at www.sedar.com and (ii) with the SEC, available
at www.sec.gov.
Increase in Offer Price
Under the terms of the Fifth Amendment, Inco has agreed to
increase the cash consideration and the share consideration
offered to holders of Falconbridge common shares pursuant to the
Offer to Cdn.$53.83 in cash and to 0.82419 of an Inco Share,
respectively, per Falconbridge Share. As a result, Shareholders
will be entitled to elect to receive either Cdn.$53.83 in cash
for each Falconbridge Share held or 0.82419 of an Inco Share
plus Cdn.$0.05 in cash for each Falconbridge Share held, subject
in each case to proration based upon the maximum amount of cash
available and the maximum number of Inco Shares issuable under
the Offer. The maximum amount of cash consideration available
under the Offer has been increased to Cdn.$6,700,377,653 and the
maximum number of Inco common shares available for issuance
under the Offer has been increased to 213,171,558 Inco Shares.
Assuming full proration of these maximum amounts, Shareholders
would be entitled to receive Cdn.$17.50 in cash and 0.55676 of
an Inco Share for each Falconbridge Share tendered to the Offer,
subject to adjustment for fractional shares. Inco and
Falconbridge have also agreed to a corresponding adjustment to
the number of Inco Shares to be received by holders of
Falconbridge options following the successful completion of the
Offer.
Recommendation of the Board of Directors of Falconbridge
Falconbridge has confirmed that the Board of Directors of
Falconbridge, upon consultation with its financial and legal
advisors, has unanimously determined that the increased price
under the Offer is fair from a financial point of view to all
Shareholders (other than Inco) and that it is in the best
interests of Falconbridge for the Offer to be made and for the
Board of Directors of Falconbridge to support the transactions
contemplated by the Support Agreement, as amended, including the
increased Offer and the Combination Agreement entered into by
Inco and Phelps Dodge. Accordingly, the Board of Directors of
Falconbridge has unanimously approved the entering into of the
Fifth Amendment and the making of a recommendation that
Shareholders accept the Offer.
Cooperation
In light of the proposed Arrangement, under the terms and
subject to the conditions of the Fifth Amendment, Falconbridge
has agreed to use its reasonable best efforts to cooperate with
Inco and to obtain all necessary consents and approvals with
respect to the transactions contemplated by the Combination
Agreement between Inco and Phelps Dodge. Falconbridge has also
agreed to furnish Inco with all information concerning it and
its Shareholders as may be required (and, in the case of its
Shareholders, available to it) for the preparation, filing and
mailing of the management
14
information and proxy circular proposed to be delivered by Inco
to its shareholders in connection with the proposed Arrangement,
as well as the making of regulatory filings, as required under
the Combination Agreement.
Termination Provisions
The Fifth Amendment also amends the Support Agreement to provide
that the Support Agreement may be terminated by either Inco or
Falconbridge in the event (i) the other party has not
complied in all material respects with its covenants or
obligations under the Support Agreement, or (ii) any
representation or warranty of the other party under the Support
Agreement, as the case may be, shall have been untrue or
incorrect as at October 10, 2005 (being the first date of
the Support Agreement) or shall have become untrue or incorrect
at any time prior to the Expiry Time and such untrue or
incorrect representation or warranty is not curable or, if
curable, is not cured by the earlier of such date which is
30 days from the notice of such breach and the Expiry Time
except, in the case of a termination by Falconbridge, for any
untrue representations or warranties of Inco which, individually
or in the aggregate, would not reasonably be expected to have a
Material Adverse Effect with respect to Inco and except, in the
case of a termination by Inco, for any untrue representations or
warranties of Falconbridge which, individually or in the
aggregate, would not, or would not reasonably be expected to,
have a Material Adverse Effect with respect to Falconbridge or
would not, or would not reasonably be expected to, prevent or
materially delay the completion of the Offer or a Subsequent
Acquisition Transaction prior to the Expiry Time.
Other Amendments
The Fifth Amendment also provides for certain technical
amendments to the Support Agreement for the purpose of
clarifying certain provisions.
INFORMATION CONCERNING PHELPS DODGE
Phelps Dodge
Phelps Dodge is one of the worlds leading producers of
copper and molybdenum, and is the worlds largest producer
of molybdenum-based chemicals and continuous-cast copper rod.
Phelps Dodge consists of two major divisions: (i) Phelps
Dodge Mining Company (PDMC) and (ii) Phelps
Dodge Industries (PDI).
PDMC includes Phelps Dodges worldwide, vertically
integrated copper operations from mining through rod production,
marketing and sales; molybdenum operations from mining through
conversion to chemical and metallurgical products, marketing and
sales; other mining operations and investments; and worldwide
mineral exploration, technology and project development
programs. PDI, Phelps Dodges manufacturing division,
consists of its Wire and Cable segment, which produces
engineered products principally for the global energy sector.
The Wire and Cable segment has operations in the United States,
Latin America, Asia and Africa. This segment produces magnet
wire, copper and aluminum energy cables, specialty conductors
and other products for sale principally to original equipment
manufacturers for use in electrical motors, generators,
transformers, medical applications and public utilities.
Phelps Dodge was incorporated as a business corporation under
the laws of the State of New York in 1885. Its corporate
headquarters is located at One North Central Avenue, Phoenix,
Arizona AZ 85004-4414. The Phelps Dodge Shares are listed on the
NYSE under the symbol PD.
Phelps Dodge Documents Incorporated by Reference
Information regarding Phelps Dodge in this Notice of Variation
and Extension has been derived from documents filed by Phelps
Dodge with the SEC and the Canadian securities regulatory
authorities. The documents listed below, which contain important
information about Phelps Dodge, its business and its financial
condition, and which were previously filed by Phelps Dodge with
the SEC and which subsequently have been filed with Canadian
securities regulatory authorities, are specifically incorporated
by reference into, and form an integral part of, this Notice of
Variation and Extension:
|
|
|
|
(a) |
quarterly report of Phelps Dodge on Form 10-Q for the
quarter ended March 31, 2006; and |
|
|
(b) |
annual report of Phelps Dodge on Form 10-K for the year
ended December 31, 2005. |
Inco understands that copies of the documents incorporated
herein by reference regarding Phelps Dodge may be obtained on
request without charge from Phelps Dodges Secretary at One
North Central Avenue, Phoenix, Arizona,
15
85004, Telephone: (602) 366-8100. Copies of documents
incorporated by reference may also be obtained by accessing the
websites located at www.sedar.com and www.sec.gov.
Inco understands that following the date of this Notice of
Variation and Extension, Phelps Dodge intends to file with
securities regulatory authorities in Canada on SEDAR selected
unaudited pro forma consolidated financial information giving
effect to the successful completion of the Offer (including any
Compulsory Acquisition or Subsequent Acquisition Transaction)
and the successful completion of the Arrangement and the
transactions contemplated by the Combination Agreement as if
such transactions had occurred on March 31, 2006 for the
purposes of the pro forma consolidated balance sheet information
and as at January 1, 2005 for the purposes of the pro forma
consolidated statements of earnings for the year ended
December 31, 2005 and the three month period ended
March 31, 2006, which, when so filed, shall be deemed to be
incorporated by reference into and form an integral part of, the
Offer and Circular.
Description of Phelps Dodge Capital Stock
The authorized capital of Phelps Dodge consists of 300,000,000
Phelps Dodge Shares, par value $6.25 per share, 6,000,000
preferred shares, par value $1.00 per share, issuable in series,
of which 2,000,000 have been designated 6.75% Series A
Mandatory Convertible Preferred Shares (the Convertible
Preferred Shares) and 400,000 have been designated Junior
Participating Cumulative Preferred Shares (the Cumulative
Preferred Shares). As of June 20, 2006, there were
219,991,676 Phelps Dodge Shares issued and outstanding and no
Convertible Preferred Shares or Cumulative Preferred Shares
issued and outstanding. As of June 20, 2006, there were
options to acquire an aggregate of 582,473 Phelps Dodge Shares
and 129,947 deferred share units payable in cash or Phelps Dodge
Shares outstanding under Phelps Dodges stock equity-based
incentive plans. Phelps Dodge has proposed to increase the
number of authorized Phelps Dodge Shares to 1,500,000,000
pursuant to an amendment to its charter, and the effectiveness
of that amendment is a condition precedent to the completion of
the Arrangement.
Phelps Dodge Shares
Phelps Dodge Shares are listed on the New York Stock Exchange
under the Symbol PD. Each holder of a Phelps Dodge
Share is entitled to one vote for each Phelps Dodge Share held
of record on the applicable record date on all matters submitted
to a vote of shareholders. The holders of Phelps Dodge Shares
are entitled to receive, from funds legally available for the
payment thereof, dividends if, when and as declared by
resolution of the Phelps Dodge board of directors, subject to
any preferential dividend rights granted to the holders of any
outstanding Phelps Dodge preferred stock. In the event of
liquidation, each Phelps Dodge Share is entitled to share pro
rata in any distribution of Phelps Dodges assets after
payment or providing for the payment of liabilities and the
liquidation preference of any outstanding Phelps Dodge preferred
stock. Holders of Phelps Dodge Shares have no preemptive rights
to purchase, subscribe for or otherwise acquire any unissued
shares, treasury shares or other securities.
Preferred Stock
Under the Phelps Dodge restated certificate of incorporation,
the Phelps Dodge board of directors has the authority, without
shareholder approval, to create one or more classes or series
within a class of preferred stock, to issue shares of preferred
stock in such class or series up to the maximum number of shares
of the relevant class or series of preferred stock authorized,
and to determine the preferences, rights, privileges and
restrictions of any such class or series, including the dividend
rights, voting rights, the rights and terms of redemption, the
rights and terms of conversion, liquidation preferences, the
number of shares constituting any such class or series and the
designation of such class or series. The Phelps Dodge board of
directors has designated a series of preferred stock as junior
participating cumulative preferred shares, and has issued rights
to purchase those shares which are exercisable only upon the
occurrence of certain events.
16
Price Range and Trading Volume of Phelps Dodge Shares
The Phelps Dodge Shares are traded on the NYSE. On June 23,
2006, being the last trading day on the NYSE prior to the
announcement of the proposed combination of Phelps Dodge and
Inco, the closing price for the Phelps Dodge Shares was $82.95
on the NYSE. The following table sets forth, for the periods
indicated, the reported high and low sale prices and the
aggregate volume of trading of the Phelps Dodge Shares on
the NYSE:
Trading of Phelps Dodge Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NYSE | |
|
|
| |
|
|
High | |
|
Low | |
|
Volume | |
|
|
| |
|
| |
|
| |
|
|
($) | |
|
($) | |
|
(#) | |
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
January
|
|
|
81.85 |
|
|
|
68.25 |
|
|
|
131,802,400 |
|
February
|
|
|
82.60 |
|
|
|
68.94 |
|
|
|
129,851,000 |
|
March
|
|
|
81.48 |
|
|
|
66.45 |
|
|
|
119,323,900 |
|
April
|
|
|
91.39 |
|
|
|
81.86 |
|
|
|
102,151,700 |
|
May
|
|
|
99.16 |
|
|
|
79.80 |
|
|
|
178,073,700 |
|
June (1-29)
|
|
|
86.94 |
|
|
|
74.30 |
|
|
|
203,862,000 |
|
On June 29, 2006, the closing price for the Phelps Dodge
Shares was $82.00 on the NYSE.
RECENT DEVELOPMENTS
In addition to the items discussed above under Incos
Increased Offer and The Proposed Combination of Inco and Phelps
Dodge, since the date of the First Variation, the
following recent developments have occurred regarding Inco:
Regulatory Clearances for the Inco Offer
Since late February 2006, Inco and Falconbridge have provided
additional information to and had discussions and meetings with
the U.S. Department of Justice (DOJ) on a
possible remedy to address the competition concerns that the DOJ
had identified with respect to Incos pending acquisition
of Falconbridge. This proposed remedy included the divestiture
of Falconbridges Nikkelverk refinery located in Norway and
related marketing organizations which sell the finished nickel
and other metal products produced at Nikkelverk, as well as a
long-term agreement under which Inco would supply
nickel-in-matte as feed for the Nikkelverk facility.
With the EC having proceeded to its second phase review of the
pending acquisition in late February 2006 and also having
identified certain competition concerns with respect to the
transaction similar to the ones that the DOJ had raised, Inco
and Falconbridge also submitted additional information to the EC
in response to various questions raised and discussed and had
meetings with the EC on a remedy along the lines of what the
parties had been discussing with the DOJ to resolve the
ECs competitive concerns.
In early May 2006, Inco and Falconbridge received from the EC
its statement of objections to the pending transaction, a normal
step in a second phase review of any acquisition similar to
Incos pending transaction with Falconbridge. Inco
responded to this statement in accordance with the applicable
timetable for this process.
With both the DOJ and the EC having raised certain issues with
respect to the adequacy of the possible remedy that Inco and
Falconbridge had discussed with each regulatory authority, Inco
and Falconbridge then evaluated how those issues could be
addressed through possible changes to the remedy developed by
them that would be acceptable to both of them as well as to the
DOJ and to the EC, including having the purchaser of the assets
and related operations to be divested cleared by both the DOJ
and the EC as part of the remedy.
On June 7, 2006, Inco and Falconbridge announced that they
had reached a definitive agreement (the LionOre
Agreement) with LionOre Mining International Ltd.
(LionOre) covering the sale to LionOre of certain
assets and related operations of Falconbridge for a
$650 million acquisition price to be satisfied by the
payment of $400 million in cash and by the issuance and
delivery of $250 million of common shares of LionOre. This
sale represented the remedy intended to address competition
concerns associated with the acquisition that the DOJ and the EC
had identified. This sale will include Falconbridges
Nikkelverk refinery and the Falconbridge marketing and custom
feed organizations
17
that market and sell the finished nickel and other products
produced at Nikkelverk and obtain third-party feeds for this
facility (the Divested Assets). In addition, the
sale will include an agreement to supply up to 60,000 tonnes of
nickel-in-matte annually, approximately equivalent to the
current volume of feed provided by Falconbridges
operations to this refinery, for up to ten years.
The closing of the sale of the Divested Assets to LionOre is
subject to the satisfaction of certain conditions, including the
attainment of all applicable approvals and consents necessary to
permit the transaction contemplated by the Offer and the TSX
having conditionally approved the issue and listing of LionOre
shares being issued to Falconbridge as part of the acquisition
price consideration. LionOres obligations pursuant to the
LionOre Agreement are subject to a number of conditions,
including availability of financing to LionOre on the closing
date and receipt of regulatory approvals. Falconbridges
obligations pursuant to the LionOre Agreement are also subject
to certain conditions, including Inco having acquired more than
50% (on a fully diluted basis) of the Falconbridge Shares
pursuant to its Offer or otherwise.
Both the DOJ and the EC were advised when this definitive
agreement with LionOre was entered into and the terms thereof.
Based upon their review of the definitive agreement, the DOJ and
the EC requested that certain changes be made to the definitive
agreement and an amendment thereto was entered into by the
parties to reflect such changes.
On June 16, 2006, the DOJ advised Inco and Falconbridge
that LionOre represented an acceptable purchaser for the
Divested Assets. A final judgment and a hold separate
stipulation and order were filed on June 23, 2006 in the
United States District Court for the District of Columbia,
setting forth the terms of the sale of assets and related
operations to LionOre. These filings are subject to public
review and comments pursuant to applicable U.S. law. Also
on June 23, 2006, the DOJ granted U.S. regulatory
clearance for the acquisition of Falconbridge in view of the
commitment by Inco and Falconbridge to sell the Divested Assets.
Inco understands from discussions with the EC that, based on
information and explanations received to date, the EC also
considers LionOre to be a suitable purchaser for the Divested
Assets and that the transaction will be cleared based upon this
remedy by no later than July 12, 2006.
Managements expectations with respect to the satisfaction
of the Competition Clearance Conditions (as defined in the
Support Agreement) and the anticipated timing of completion of
the relevant milestones in the regulatory clearance process are
subject to various risks and assumptions. See CAUTION
REGARDING FORWARD-LOOKING INFORMATION above. Also see
Section 6 of the Circular, Risk Factors Related to
the Offer.
Recent Developments Concerning the Xstrata Offer
On May 18, 2006, Xstrata filed its take-over bid circular
relating to its offer to acquire the outstanding common shares
of Falconbridge. The Xstrata Offer remains subject to certain
conditions. Since Xstrata is a non-Canadian entity, an
acquisition of Falconbridge by Xstrata requires the approval of
the Minister of Industry under the Investment Canada Act
before it can proceed. In order for such approval to be
obtained, the Minister must be satisfied that the acquisition is
likely to be of net benefit to Canada, taking into
consideration a number of factors specified in the Investment
Canada Act. The Investment Canada Act contemplates an
initial review period of 45 days after filing. However, if
the Minister has not completed the review by that date, the
Minister may unilaterally extend the review period by up to
30 days (or such longer period as may be agreed to by the
applicant) to permit completion of the review. It is not known
by Inco whether (or if so, when) the Minister will grant the
requisite approval under the Investment Canada Act.
However, on June 1, 2006, members of the House of Commons
(Canada) Standing Committee on Industry, Science and Technology
(the Industry Committee) unanimously approved a
motion that the Minister of Industry delay the completion of the
Investment Canada review of the Xstrata Offer until after all
international regulatory bodies have ruled regarding the
Inco/Falconbridge merger proposal. The motion is not binding on
the Minister of Industry. However, it does represent the
unanimous view of the members of the Industry Committee. If the
Minister determines to act in accordance with the Industry
Committees unanimously approved motion, it is likely that
it will be necessary for him to issue an extension of the review
period under the Investment Canada Act.
Inco understands that the Xstrata Offer remains subject to the
ECs 30-day first phase competition review that began on
June 8, 2006 and currently ends on July 13, 2006.
Xstrata has announced that it has received clearance by
competition or anti-trust regulatory authorities in Canada and
the United States.
On June 9, 2006, Mr. Mick Davis, Chief Executive of
Xstrata, wrote to Mr. Scott M. Hand, Chairman and
Chief Executive Officer of Inco, to advise him that Xstrata does
not intend to accept Incos Offer and, further, that
Xstrata has
18
determined that if Inco does take up and pay for Falconbridge
Shares under the Offer and proceeds to complete a Subsequent
Acquisition Transaction, Xstrata currently intends to exercise
any available right of dissent in connection with a Subsequent
Acquisition Transaction and demand payment of the fair value of
the Falconbridge Shares held by Xstrata and its affiliates in
cash. On that same date, Xstrata also filed an amendment to its
Schedule 13D with the SEC to amend its disclosure in that
connection. There can be no assurance that the value of the
consideration that will be offered to dissenting shareholders
will be the same as the value of the consideration under the
Offer, for reasons that include, Incos view that value
attributable to the benefits (including substantial synergies
expected to be realized from the completion of the Offer) of the
combination of Inco and Falconbridge would not apply to a
Shareholder who dissents from the transaction and the different
timing applicable to the computation of fair value under the
dissent process. Further, there can be no assurance that a court
would determine that fair value, as determined in a dissent
proceeding, would only be paid in cash. Shareholders who tender
their Falconbridge Shares to the Offer can expect to receive the
consideration for their Falconbridge Shares under the Offer
without the risk of delays otherwise arising from a dissent
proceeding.
Recent Developments Concerning Tecks Offer for Inco
The unsolicited offer by Teck Cominco Limited (Teck)
to purchase all of the common shares of Inco that it does not
already own was mailed to Inco shareholders on May 23, 2006
(the Teck Offer) and remains outstanding. On
June 14, 2006, Teck announced that it had received Canadian
and United States anti-trust clearance for the Teck Offer to
proceed. Inco understands that clearance of the Teck Offer from
the EC remains outstanding. On June 14, 2006, Teck also
announced that it had been authorized to list its Class B
subordinate voting shares on the NYSE and that such listing is
expected to become effective on June 29, 2006.
Incos Board of Directors has unanimously recommended that
Incos shareholders reject the Teck Offer and not tender
their Inco Shares to the Teck Offer. Inco has delivered a
Directors Circular to its shareholders and filed a
Solicitation/Recommendation Statement on Schedule 14D-9
with the SEC in connection with the Teck Offer.
IMPORTANT INFORMATION FOR INVESTORS CONCERNING THE TECK
OFFER
|
|
|
|
INVESTORS AND SECURITYHOLDERS ARE URGED TO READ INCOS
DIRECTORS CIRCULAR AND SOLICITATION/ RECOMMENDATION
STATEMENT ON SCHEDULE 14D-9 THAT INCO FILED WITH THE SEC ON
MAY 31, 2006, AND AMENDMENTS INCO HAS FILED TO SUCH
STATEMENT AS WELL AS ADDITIONAL AMENDMENTS THAT INCO MAY FILE
THERETO, AS THEY CONTAIN, AND SUCH AMENDMENTS, IF ANY, WILL
CONTAIN, IMPORTANT INFORMATION. |
|
Investors and securityholders may obtain copies of the
Directors Circular and Solicitation/ Recommendation
Statement and other public filings made from time to time by
Inco with the SEC free of charge at the SECs web site,
www.sec.gov. In addition, documents filed with the SEC by Inco
may be obtained free of charge by contacting Incos media
or investor relations departments.
Canadian Labour Relations Update
On May 31, 2006, unionized production and maintenance
employees at Incos mining and processing operations in
Sudbury, Ontario and Port Colborne, Ontario ratified the
tentative agreement reached between Inco and the United
Steelworkers union on May 29, 2006. The
three-year agreement
contains, among other things, a commitment from Inco not to lay
off any employees at its Sudbury and Port Colborne operations
for a period of three years. Although Inco has announced that
approximately 150 positions would be eliminated in Sudbury
following the combination of Inco and Falconbridge, Inco expects
that these positions would be eliminated through attrition.
The United Steelworkers union has recently been certified as the
bargaining agent for employees at the mine and concentrator of
Incos subsidiary, Voiseys Bay Nickel Company Limited
(VBNC). Negotiations are currently under way between
VBNC and the union with respect to a first collective agreement
for such employees in Voiseys Bay.
If VBNC and the union fail to reach an agreement by late July or
early August of 2006, a strike could ensue, that could, if such
strikes continues for a period beyond a few months,
significantly interrupt production at the mine and concentrator
and, as a result, impact production at Inco operations in
Thompson and Sudbury (where the feed from the Voiseys Bay
mine is shipped for further processing).
19
New Canadian Exploration Results
On June 19, 2006, Inco announced significant new
exploration results at all three of its Canadian integrated
mining operations, adding to the broad range of options that
Inco has for future development and expansion at its existing
Canadian mines. Drilling results indicating high-grade nickel
deposits were announced for mines in Voiseys Bay, Thompson
and Sudbury providing the potential opportunity to increase
nickel production and accelerate cash flow or extend mine life
through low-cost development at these operations.
Goro Project Update
As previously announced by Inco, protesters committed a series
of actions against Incos Goro development project in New
Caledonia in early April 2006. Various public roads leading to
the Goro project site were blocked and trucks, excavators and
building materials were vandalized. In addition, the main water
supply to the project site was cut off and pipes that were to
have been used in the water supply pipeline to the project were
damaged. French military police were mobilized to remove the
protesters and secure the site, having particular regard to the
safety of workers. The construction site was shut down over a
three-week period in April, with a phased remobilization that
commenced in late April. Construction activity has now returned
to the operating levels that existed prior to the disruptions.
Goro Nickel SAS, Incos 72%-owned subsidiary which is
developing the project, is currently assessing the extent of the
damage to the site and estimating the remediation and other
costs to the project which will be attributable to the April
disruptions. Goro Nickel SAS is also currently assessing the
extent to which the April disruptions will delay the schedule
for the completion of the project and consequently increase its
capital costs.
A full review and update of the capital cost forecast and
schedule for the Goro project is now in progress. This review
will take in to account the effect of the April disruptions
described above, as well as other cost and schedule pressures
which have been experienced on the project. Cost pressures are
attributable to, among other things, (1) increases in
prices for fuel, construction materials and other input costs
affecting projects worldwide, (2) certain minor scope
changes to improve the performance and reliability of the
project that were identified during the advanced, detailed
engineering and procurement process, (3) additional
regulatory compliance costs, including additional permitting
requirements to align permits with the current configuration of
the project, and (4) the extension of the construction
schedule. In addition to the April disruptions, schedule
pressures are attributable primarily to an approximate
five-month delay in the start-up of certain construction work at
the Goro site during 2005 while certain permit-related issues
were resolved. While it was expected that this time would be
recovered, this has not been the case, and the April disruptions
now make this unlikely.
Incos last capital cost forecast for Goros mine,
process plant and infrastructure was $1.878 billion, with a
minus 5% to plus 15% confidence level, and, in Incos
Annual Report on Form 10-K, Inco stated that, if it were to
formally update that forecast, such updated forecast would be
expected to be at the high end of the plus 15% confidence level.
Incos last forecast regarding the schedule for the Goro
project was that the initial start-up of the project would occur
in late 2007. Inco currently expects to be in a position to
announce a revised capital cost estimate and a revised schedule
reflecting all of the factors noted above, subject to a
confidence or accuracy level developed as part of that estimate,
in the third quarter of 2006. At that time, engineering will
have been substantially completed, all major construction
contracts will have been awarded, construction performance data
will be available and a full assessment of the costs
attributable to the April disruptions will have been completed.
Based on preliminary results of the capital cost and schedule
review process, Inco currently expects that the revised capital
cost forecast for the project will exceed the range of the
previously announced forecast of $1.878 billion plus 15%
(i.e., $2.15 billion) and that the initial start-up of the
project will be delayed beyond the fourth quarter of 2007. Inco
believes that, taking into account these expected and potential
increases, the Goro project continues to offer a reasonable
return based on Incos medium and long-term commodity price
assumptions.
Goro Nickel SAS currently plans to submit an application for an
operating permit covering the Goro mine, process plant and
infrastructure later this year, to take effect prior to the
initial start-up of the Goro project. This permit would replace
the operating permit that was recently revoked by a New
Caledonian administrative tribunal, and that was due to expire
in October of 2006 in any event. While management believes that
the new operating permit will be issued, there can be no
assurance that it will be obtained in a timely manner prior to
the start-up of commercial production.
Managements capital cost estimates for the Goro project
are subject to various risks and assumptions. See CAUTION
REGARDING FORWARD-LOOKING INFORMATION above.
20
Nickel and Copper Market Updates
Nickel
The London Metal Exchange (LME) benchmark cash nickel price hit
a high of $23,100 per tonne ($10.48 per pound) on
May 31, 2006. The LME cash nickel price was
$21,350 per tonne ($9.68 per pound) as of
June 28, 2006. During the second quarter of 2006, the LME
cash nickel price rose, averaging $19,961 per tonne
($9.05 per pound) for the quarter up to June 28, 2006
as compared with a first quarter 2006 average of
$14,811 per tonne ($6.72 per pound). Inco believes
that the price rise was due the strong nickel market
fundamentals.
The nickel market has continued to outpace Incos
expectations. On June 22, 2006, Inco announced that it had
increased its projection of the 2006 global nickel market
deficit to 30,000 tonnes. Inco expects that there will not
be a repeat of the weaker market conditions that occurred in the
second half of 2005. Inco is projecting a very strong market for
the remainder of 2006 based on the following ten factors.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Suggests strong |
|
|
|
|
|
|
market conditions |
Nickel market factors |
|
June 2005 |
|
June 2006 |
|
in 2006 |
|
|
|
|
|
|
|
1. Industrial Production Leading indicator
|
|
Falling |
|
|
|
Rising |
|
|
|
ü
|
2. Stainless inventories
|
|
Rising |
|
|
|
Below normal |
|
|
|
ü
|
3. Stainless prices
|
|
Falling |
|
|
|
Rising |
|
|
|
ü
|
4. Stainless bookings
|
|
Low and weakening |
|
Booked past Q3 |
|
ü
|
5. Stainless production
|
|
Production cuts |
|
Production increases |
|
ü
|
6. Scrap prices
|
|
87-92% of LME |
|
99% of LME |
|
ü
|
7. Nickel inventory
|
|
3.7 weeks and rising |
|
4.1 weeks and falling |
|
ü
|
8. Nickel premiums
|
|
Weakening |
|
|
|
Rising |
|
|
|
ü
|
9. Non-stainless demand
|
|
Strong |
|
|
|
Strong |
|
|
|
ü
|
10. Nickel supply
|
|
Meeting demand |
|
Struggling to meet demand |
|
ü
|
Inco continues to expect that the nickel market will be very
tight, with market deficits for several years as demand is
expected to outstrip limited supply growth. Strong nickel demand
growth is expected to result from strong global industrial
production growth. Demand is expected to be strong from all
regions and from all key applications of nickel, including
stainless steel which represents approximately 65% of the nickel
demand and from non-stainless applications, such as alloy steel,
foundry, superalloys and plating. On the supply-side, growth
through 2010 will be limited to the projects already announced.
It takes a number of years to bring on significant new nickel
supply. In order to meet the expected underlying demand for
nickel, the market would need a Goro-sized project
every year. Even if a new surprise project was
announced in 2006, the nickel would be unlikely to hit the
market until after 2010. Inco believes that the strong nickel
market conditions along with increased investment activities
from funds will lead to higher than historic prices and higher
price volatility.
Managements expectations with respect to nickel prices and
the supply and demand for nickel and nickel products are subject
to various risks and assumptions. See CAUTION REGARDING
FORWARD-LOOKING INFORMATION above.
Copper
The LME benchmark cash copper price was $7,045 per tonne
($3.20 per pound) on June 28, 2006. The LME cash
copper price has averaged $7,249 per tonne ($3.29
per pound) for the second quarter of 2006 up to
June 28, as compared with a first quarter 2006 average of
$4,944 per tonne ($2.24 per pound). The LME cash price
set a new record of $8,788 per tonne ($3.99 per pound)
on May 12, 2006. Inco believes that the price rise was due
the strong copper market fundamentals.
Copper prices continue to be driven by strong demand, very low
inventories, supply constraints, and operating disruptions.
Throughout 2006, copper demand has been very strong in all
market segments, particularly electronics and automotive in Asia
and air conditioning and construction in the United States. At
the same time copper inventory levels have dropped to
historically low levels. Inco expects demand for copper and
copper products is expected to remain strong beyond 2006, driven
by strong global economic growth and continued strong demand in
China and India.
21
In 2006, copper producers are struggling to meet their planned
production and Inco believes that the worlds refined
copper production capacity expansions currently in the planning
pipeline will be barely sufficient to meet forecast demand. Inco
believes that the copper market will be tightly balanced or in
deficit for several years with a parallel impact on
the copper price and price volatility as seen in the nickel
market.
Managements expectations with respect to copper prices and
the supply and demand for copper and copper products are subject
to various risks and assumptions. See CAUTION REGARDING
FORWARD-LOOKING INFORMATION above.
PT Inco Fire Update
As previously announced by Inco, a fire occurred at one of the
four electric furnaces at PT Incos Sorowako
operations on May 24, 2006. Since that time,
PT Incos production of nickel-in-matte, an
intermediate nickel product, has been reduced by approximately
454 tonnes (one million pounds) per week. PT Inco estimates
that the furnaces will be off-line for approximately seven to
eight weeks.
Trading of Inco Shares
The following table sets forth, for the periods indicated, the
reported high and low trading prices and the aggregate volume of
trading of the Inco Shares on the TSX and the NYSE:
Trading of Inco Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TSX | |
|
NYSE | |
|
|
| |
|
| |
|
|
High | |
|
Low | |
|
Volume | |
|
High | |
|
Low | |
|
Volume | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Cdn.$) | |
|
(Cdn.$) | |
|
(#) | |
|
($) | |
|
($) | |
|
(#) | |
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January
|
|
|
58.07 |
|
|
|
50.06 |
|
|
|
30,227,244 |
|
|
|
51.28 |
|
|
|
43.00 |
|
|
|
44,056,400 |
|
February
|
|
|
58.80 |
|
|
|
53.20 |
|
|
|
32,188,789 |
|
|
|
51.17 |
|
|
|
46.30 |
|
|
|
39,842,700 |
|
March
|
|
|
59.48 |
|
|
|
53.26 |
|
|
|
36,105,748 |
|
|
|
52.01 |
|
|
|
45.73 |
|
|
|
53,240,200 |
|
April
|
|
|
64.92 |
|
|
|
59.30 |
|
|
|
25,672,919 |
|
|
|
56.98 |
|
|
|
50.79 |
|
|
|
47,632,400 |
|
May
|
|
|
76.51 |
|
|
|
61.89 |
|
|
|
72,859,607 |
|
|
|
69.55 |
|
|
|
55.80 |
|
|
|
95,279,500 |
|
June (1-29)
|
|
|
73.18 |
|
|
|
63.68 |
|
|
|
56,367,010 |
|
|
|
66.24 |
|
|
|
56.84 |
|
|
|
56,595,700 |
|
On June 29, 2006, the closing price for the Inco Shares was
Cdn.$72.46 on the TSX and $65.32 on the NYSE.
Trading of Falconbridge Shares
The following table sets forth, for the periods indicated, the
reported high and low trading prices and the aggregate volume of
trading of the Falconbridge Shares on the TSX and the NYSE:
Trading of Falconbridge Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TSX | |
|
NYSE | |
|
|
| |
|
| |
|
|
High | |
|
Low | |
|
Volume | |
|
High | |
|
Low | |
|
Volume | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Cdn.$) | |
|
(Cdn.$) | |
|
(#) | |
|
($) | |
|
($) | |
|
(#) | |
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January
|
|
|
38.49 |
|
|
|
34.11 |
|
|
|
47,411,567 |
|
|
|
33.57 |
|
|
|
29.33 |
|
|
|
2,393,800 |
|
February
|
|
|
38.40 |
|
|
|
35.35 |
|
|
|
47,070,643 |
|
|
|
33.58 |
|
|
|
30.53 |
|
|
|
5,239,500 |
|
March
|
|
|
41.09 |
|
|
|
36.95 |
|
|
|
44,860,061 |
|
|
|
35.54 |
|
|
|
31.85 |
|
|
|
3,800,000 |
|
April
|
|
|
45.06 |
|
|
|
41.25 |
|
|
|
34,870,140 |
|
|
|
39.96 |
|
|
|
35.21 |
|
|
|
3,809,900 |
|
May
|
|
|
55.94 |
|
|
|
44.54 |
|
|
|
111,264,133 |
|
|
|
50.22 |
|
|
|
40.28 |
|
|
|
9,971,500 |
|
June (1-29)
|
|
|
58.33 |
|
|
|
53.90 |
|
|
|
90,752,031 |
|
|
|
52.50 |
|
|
|
48.41 |
|
|
|
8,606,000 |
|
On June 29, 2006, the closing price for the Falconbridge
Shares was Cdn.$58.30 on the TSX and $52.50 on the NYSE.
22
OTHER INFORMATION
1. Withdrawal of Deposited Falconbridge
Shares
Except as otherwise provided herein or in Section 4 of the
Offer to Purchase, Withdrawal Rights, all deposits
of Falconbridge Shares to the Offer will be irrevocable. Unless
otherwise required or permitted by applicable Laws, any
Falconbridge Shares deposited in acceptance of the Offer may be
withdrawn by or on behalf of the depositing Shareholder:
|
|
|
|
(a) |
at any time before the Falconbridge Shares have been taken up by
Inco pursuant to the Offer; |
|
|
(b) |
if the Falconbridge Shares have not been paid for by Inco within
three business days after having been taken up; or |
|
|
(c) |
at any time before the expiration of 10 days from the date
upon which either: |
|
|
|
|
(i) |
a notice of change relating to a change in the information
contained in the Offer, as amended from time to time, that would
reasonably be expected to affect the decision of a Shareholder
to accept or reject the Offer (other than a change that is not
within the control of the Offeror or an affiliate of the
Offeror, unless it is a change in a material fact relating to
the Inco Shares), in the event that such change occurs at or
before the Expiry Time or after the Expiry Time but before the
expiry of all rights of withdrawal in respect of the
Offer; or |
|
|
(ii) |
a notice of variation concerning a variation in the terms of the
Offer (other than a variation consisting solely of an increase
in the consideration offered for the Falconbridge Shares where
the Expiry Time is not extended for more than 10 days); |
|
|
|
is mailed, delivered, or otherwise properly communicated, but
subject to abridgement of that period pursuant to such order or
orders as may be granted by applicable courts or securities
regulatory authorities and only if such Deposited Shares have
not been taken up by the Offeror at the date of the notice. |
Withdrawals may not be rescinded and any Falconbridge Shares
properly withdrawn will thereafter be deemed not validly
deposited for the purposes of the Offer. However, withdrawn
Falconbridge Shares may be
re-deposited at any
subsequent time prior to the Expiry Time by again following any
of the procedures described in Section 3 of the Offer to
Purchase, Manner of Acceptance.
Shareholders are referred to Section 4 of the Offer to
Purchase, Withdrawal Rights, for a description of
the procedures for exercising the right to withdraw Falconbridge
Shares deposited under the Offer.
2. Take-Up of and Payment for Deposited
Falconbridge Shares
Upon the terms and subject to the conditions of the Offer
(including, without limitation, the conditions specified in
Section 5 of the Offer to Purchase, Conditions of the
Offer, and, if the Offer is further extended or varied,
the terms and conditions of any such extension or variation),
Inco will take up Falconbridge Shares validly deposited under
the Offer and not withdrawn pursuant to Section 4 of the
Offer to Purchase, Withdrawal Rights, not later than
10 calendar days after the Expiry Time and will pay for the
Falconbridge Shares taken up as soon as possible, but in any
event not later than three business days after taking up the
Falconbridge Shares. Any Falconbridge Shares deposited under the
Offer after the date on which Inco first takes up Falconbridge
Shares will be taken up and paid for not later than 10 days
after such deposit.
Shareholders are referred to Section 6 of the Offer to
Purchase, Take Up of and Payment for Deposited
Shares, for details as to the take-up of and payment for
Falconbridge Shares under the Offer.
3. Variations to the Original Offer
The Offer and Circular, the First Extension, the Second
Extension, the Third Extension, the First Variation, the
replacement Letter of Transmittal and the replacement Notice of
Guaranteed Delivery shall be read together with this Notice of
Variation and Extension in order to give effect to the
variations in the terms and conditions of the Offer and the
changes in information to the Offer and Circular set forth in
this Notice of Variation and Extension.
4. Offerees Statutory Rights
Securities legislation in certain of the provinces and
territories of Canada provides Shareholders with, in addition to
any other rights they may have at law, rights of rescission or
damages, or both, if there is a misrepresentation in a
23
circular or a notice that is required to be delivered to such
securityholders. However, such rights must be exercised within
prescribed time limits. Shareholders should refer to the
applicable provisions of the securities legislation of their
province or territory for particulars of those rights or consult
with a lawyer.
5. Registration Statement Filed with the
SEC
A Registration Statement on Form F-8 under the
U.S. Securities Act has been filed, which covers the Inco
Shares to be issued pursuant to the Offer. The Offer and
Circular do not contain all of the information set forth in the
Registration Statement. Reference is made to the Registration
Statement and the exhibits thereto for further information. In
addition to the documents listed under the heading,
Documents Filed as Part of the Registration
Statement on page 64 of the Offer and Circular (which
Section is separate from and not part of the Experts
section that immediately precedes it) and the documents listed
under the heading, Registration Statement Filed with the
SEC in each of the First Extension, the Second Extension,
the Third Extension and the First Variation, respectively, the
Fifth Amendment, the Combination Agreement, the Note Purchase
Agreement, the Cooperation Agreement and the LionOre Agreement
have all been filed with the SEC as part of the Registration
Statement on
Form F-8.
DIRECTORS APPROVAL
The contents of this Notice of Variation and Extension have been
approved, and the sending of this Notice of Variation and
Extension to the Shareholders has been authorized, by the Board
of Directors of Inco.
24
EXPERTS
The consolidated financial statements of Inco incorporated into
this document by reference to Incos Annual Report on
Form 10-K for the
year ending December 31, 2005, and managements
assessment of the effectiveness of internal control over
financial reporting as of December 31, 2005 included in
such Annual Report, have been audited by PricewaterhouseCoopers
LLP (Toronto, Ontario), independent registered public accounting
firm, as set forth in their report thereon, included therein,
and incorporated herein by reference. Such consolidated
financial statements and managements assessment are
incorporated herein by reference in reliance upon such reports,
given on the authority of said firm as experts in auditing and
accounting.
The consolidated financial statements of Falconbridge as at
December 31, 2005 and 2004 and for each of the years then
ended and incorporated into this document by reference to
Falconbridges filings with the securities regulatory
authority in each of the provinces and territories of Canada
have been so incorporated in reliance on the report of
Ernst & Young LLP (Toronto, Ontario), independent
registered public accounting firm, given on the authority of
said firm as experts in auditing and accounting.
The consolidated financial statements and managements
assessment of the effectiveness of internal control over
financial reporting (which is included in the Report of
Management on Internal Control Over Financial Reporting) of
Phelps Dodge incorporated in this document by reference to
Phelps Dodges Annual Report on
Form 10-K for the
year ended December 31, 2005, have been so incorporated in
reliance on the report of PricewaterhouseCoopers LLP (Phoenix,
Arizona), an independent registered public accounting firm,
given on the authority of said firm as experts in auditing and
accounting.
With respect to the unaudited financial information of Phelps
Dodge for the three-month periods ended March 31, 2006 and
2005 incorporated in this document by reference to Phelps
Dodges Quarterly Report on Form 10-Q for the
quarterly period ended March 31, 2006,
PricewaterhouseCoopers LLP reported that they have applied
limited procedures in accordance with professional standards for
a review of such information. However, their separate report
dated April 26, 2006 incorporated by reference herein,
states that they did not audit and they do not express an
opinion on that unaudited financial information. Accordingly,
the degree of reliance on their report on such information
should be restricted in light of the limited nature of the
review procedures applied.
The statements as to Incos reserves incorporated into this
document by reference to Incos Annual Report on
Form 10-K for the
year ended December 31, 2005 have been incorporated by
reference herein upon the authority, as experts, of Mr. S.
Nicholas Sheard, Vice-President of Exploration, Dr. Olivier
Tavchandjian, Principal Geologist, Mineral Reserves and Mineral
Resources, and Dr. Lawrence B. Cochrane, who served as
Director of Mines Exploration until
mid-June 2006, in each
case to the extent described in such
Form 10-K.
25
AUDITORS CONSENT
We have read the Notice of Variation and Extension of Inco
Limited dated June 29, 2006 (the Notice of Variation
and Extension), relating to the Offer and Circular
furnished with Inco Limiteds Offer dated October 24,
2005 (the Offer and Circular) as amended by the
Notice of Extension dated December 14, 2005, the Notice of
Extension dated January 19, 2006, the Notice of Extension
dated February 27, 2006, the Notice of Variation dated
May 29, 2006 and the Notice of Variation and Extension
dated June 29, 2006 to purchase all of the issued and
outstanding common shares of Falconbridge Limited. We have
complied with Canadian generally accepted standards for an
auditors involvement with offering documents.
We consent to the incorporation by reference in the Offer and
Circular, as amended or supplemented, of our report to the
shareholders of Inco Limited on the audited consolidated
financial statements of Inco Limited as at December 31,
2005, 2004 and 2003 and for each of the years in the three-year
period ended December 31, 2005 and managements
assessment of the effectiveness of internal control over
financial reporting and the effectiveness of internal control
over financial reporting as at December 31, 2005. Our
report is dated February 28, 2006.
We also consent to the use in the Notice of Variation and
Extension of our compilation report dated June 29, 2006 to
the Board of Directors of Inco Limited on the pro forma
consolidated balance sheet as at March 31, 2006 and the pro
forma consolidated statements of earnings for the three months
then ended and for the year ended December 31, 2005.
|
|
Toronto, Ontario |
(Signed) PricewaterhouseCoopers llp |
|
|
June 29, 2006 |
Chartered Accountants |
26
AUDITORS CONSENT
We have read the Notice of Variation and Extension of Inco
Limited dated June 29, 2006 (the Notice of Variation
and Extension), relating to the Offer and Circular
furnished with Inco Limiteds Offer dated October 24,
2005 (the Offer and Circular) as amended or
supplemented by the Notice of Extension dated December 14,
2005, the Notice of Extension dated January 19, 2006, the
Notice of Extension dated February 27, 2006, the Notice of
Variation dated May 29, 2006 and the Notice of Variation
and Extension dated June 29, 2006 to purchase all of the
issued and outstanding common shares of Falconbridge Limited. We
have complied with Canadian generally accepted standards for an
auditors involvement with offering documents.
We consent to the incorporation by reference in the Offer and
Circular, as amended or supplemented, of our report to the
shareholders of Falconbridge Limited on the consolidated balance
sheets of Falconbridge Limited as at December 31, 2005 and
2004 and the consolidated statements of income, retained
earnings (deficit) and cash flows for the years then ended. Our
report is dated February 7, 2006 (except as to Note 23
which is as of March 16, 2006).
|
|
Toronto, Canada |
(Signed) Ernst & Young llp |
|
|
June 29, 2006 |
Chartered Accountants |
27
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We have read the Notice of Variation and Extension of Inco
Limited (the Company) dated June 29, 2006 relating to the
offer to purchase all of the outstanding common shares of
Falconbridge Limited. We have complied with Canadian generally
accepted standards for an auditors involvement with
offering documents taking into consideration that the audit
of the financial statements described below was performed using
the auditing standards of the Public Company Accounting
Oversight Board (United States).
We consent to the incorporation by reference in the
above-mentioned Notice of Variation and Extension of our report
dated February 24, 2006 relating to the financial
statements, financial statement schedule, managements
assessment of the effectiveness of internal control over
financial reporting and the effectiveness of internal control
over financial reporting of Phelps Dodge Corporation, which
appears in Phelps Dodge Corporations Annual Report on
Form 10-K for the year ended December 31, 2005.
PricewaterhouseCoopers LLP
Phoenix, Arizona
June 29, 2006
28
SCHEDULE A
INCO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
NOTE: The following compilation report is provided solely in
order to comply with applicable requirements of Canadian
securities laws. It should be noted that to report in accordance
with Public Company Accounting Oversight Board Auditing
Standards (PCAOBAS) on a compilation of pro forma financial
statements an examination greater in scope than that performed
under Canadian standards would be required.
29
June 29, 2006
To the Board of Directors of Inco Limited
We have read the accompanying unaudited pro forma consolidated
balance sheet of Inco Limited (the Company) as at
March 31, 2006 and the unaudited pro forma consolidated
statements of earnings for the three months then ended and for
the year ended December 31, 2005, and have performed the
following procedures.
|
|
|
|
1. |
Compared the figures in the columns captioned Inco
to the unaudited consolidated financial statements of the
Company as at March 31, 2006 and for the three months then
ended and the audited consolidated financial statements for the
year ended December 31, 2005, and found them to be in
agreement. |
|
|
2. |
Compared the figures in the columns captioned
Falconbridge to the unaudited consolidated financial
statements of Falconbridge Limited as at March 31, 2006 and
for the three months then ended and the audited consolidated
financial statements for the year ended December 31, 2005,
and found them to be in agreement. |
|
|
3. |
Made enquiries of certain officials of the Company who have
responsibility for financial and accounting matters about: |
|
|
|
|
(a) |
the basis for determination of the pro forma adjustments; and |
|
|
(b) |
whether the pro forma consolidated financial statements comply
as to form in all material respects with the regulatory
requirements of the various Securities Commissions and similar
regulatory authorities in Canada. |
|
|
|
|
(a) |
described to us the basis for determination of the pro forma
adjustments, and |
|
|
(b) |
stated that the pro forma consolidated financial statements
comply as to form in all material respects with the regulatory
requirements of the various Securities Commissions and similar
regulatory authorities in Canada. |
|
|
|
|
4. |
Read the notes to the pro forma consolidated financial
statements, and found them to be consistent with the basis
described to us for determination of the pro forma adjustments. |
|
|
5. |
Recalculated the application of the pro forma adjustments to the
aggregate of the amounts in the columns captioned
Inco and Falconbridge as at
March 31, 2006 and for the three months then ended and for
the year ended December 31, 2005, and found the amounts in
the columns captioned Pro forma Inco to be
arithmetically correct. |
Pro forma financial statements are based on management
assumptions and adjustments which are inherently subjective. The
foregoing procedures are substantially less than either an audit
or a review, the objective of which is the expression of
assurance with respect to managements assumptions, the pro
forma adjustments, and the application of the adjustments to the
historical financial information. Accordingly, we express no
such assurance. The foregoing procedures would not necessarily
reveal matters of significance to the pro forma consolidated
financial statements, and we therefore make no representation
about the sufficiency of the procedures for the purposes of a
reader of such statements.
(Signed)
PricewaterhouseCoopers LLP
Chartered Accountants
Toronto, Ontario
PricewaterhouseCoopers refers to the Canadian firm of
PricewaterhouseCoopers LLP and the other member firms of
PricewaterhouseCoopers International Limited, each of which is a
separate and independent legal entity.
F-1
The following unaudited pro forma consolidated financial
information is presented for illustrative purposes only and is
not necessarily indicative of the operating results or financial
condition of the consolidated entities that would have been
achieved if the offer made by Inco Limited (Inco) to
purchase all of the outstanding common shares of Falconbridge
Limited (Falconbridge) dated October 24, 2005,
as extended December 14, 2005, January 19, 2006 and
February 27, 2006, and amended on May 29, 2006 and
June 29, 2006 (collectively, the Offer) had
been completed during the periods presented, nor is the selected
pro forma consolidated financial information necessarily
indicative of the future operating results or financial position
of the consolidated entities. The pro forma consolidated
financial information does not reflect and does not give effect
to (1) any special items such as payments pursuant to
change of control provisions or integration costs which may be
incurred as a result of the acquisition, or (2) operating
efficiencies, cost savings and synergies that are expected to
result from the acquisition, and no adjustments have been made
to eliminate historical sales between Inco and Falconbridge as
the amounts are not considered significant. The pro forma
consolidated financial statements have been prepared on the
assumption that the remedy agreed by the United States
Department of Justice, whereby the Nikkelverk refinery and
related working capital would be sold to LionOre Mining
International Ltd., would also be agreed by the European
Commission. The pro forma consolidated financial information
have been prepared using assumptions determined by management
and are independent of the assumptions that may have been made
by Phelps Dodge Corporation (Phelps Dodge) in the
preparation of its pro forma financial statements giving effect
to the business combination of either Phelps Dodge, Inco and
Falconbridge or Phelps Dodge and Inco.
F-2
INCO LIMITED
PRO FORMA CONSOLIDATED BALANCE SHEET
As at March 31, 2006
(unaudited)
(millions of US dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma | |
|
|
|
|
|
|
|
|
Adjustments | |
|
Pro Forma | |
|
|
Inco | |
|
Falconbridge | |
|
(Notes 3(a)(l)) | |
|
Inco | |
|
|
| |
|
| |
|
| |
|
| |
ASSETS |
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
751 |
|
|
$ |
1,000 |
|
|
$ |
(618 |
) |
|
$ |
1,133 |
|
Accounts receivable
|
|
|
734 |
|
|
|
1,269 |
|
|
|
(65 |
) |
|
|
1,938 |
|
Inventories
|
|
|
1,105 |
|
|
|
1,788 |
|
|
|
689 |
|
|
|
3,582 |
|
Other
|
|
|
86 |
|
|
|
|
|
|
|
250 |
|
|
|
336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
2,676 |
|
|
|
4,057 |
|
|
|
256 |
|
|
|
6,989 |
|
Unallocated purchase price
|
|
|
|
|
|
|
|
|
|
|
6,204 |
|
|
|
6,204 |
|
Property, plant and equipment and other non-current assets
|
|
|
9,575 |
|
|
|
8,819 |
|
|
|
10,549 |
|
|
|
28,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
12,251 |
|
|
$ |
12,876 |
|
|
$ |
17,009 |
|
|
$ |
42,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt due within one year
|
|
$ |
75 |
|
|
$ |
853 |
|
|
$ |
2,100 |
|
|
$ |
3,028 |
|
Other current liabilities
|
|
|
1,132 |
|
|
|
1,668 |
|
|
|
133 |
|
|
|
2,933 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
1,207 |
|
|
|
2,521 |
|
|
|
2,233 |
|
|
|
5,961 |
|
Other liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
1,840 |
|
|
|
2,910 |
|
|
|
3,109 |
|
|
|
7,859 |
|
Deferred income and mining taxes
|
|
|
2,018 |
|
|
|
1,264 |
|
|
|
3,002 |
|
|
|
6,284 |
|
Other long-term liabilities
|
|
|
1,035 |
|
|
|
651 |
|
|
|
499 |
|
|
|
2,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
6,100 |
|
|
|
7,346 |
|
|
|
8,843 |
|
|
|
22,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
768 |
|
|
|
56 |
|
|
|
326 |
|
|
|
1,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible debt
|
|
|
351 |
|
|
|
|
|
|
|
|
|
|
|
351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued and outstanding
|
|
|
3,034 |
|
|
|
4,296 |
|
|
|
8,887 |
|
|
|
16,217 |
|
|
Preferred shares
|
|
|
|
|
|
|
326 |
|
|
|
(326 |
) |
|
|
|
|
|
Warrants
|
|
|
62 |
|
|
|
|
|
|
|
|
|
|
|
62 |
|
|
Contributed surplus
|
|
|
577 |
|
|
|
41 |
|
|
|
90 |
|
|
|
708 |
|
|
Retained earnings
|
|
|
1,359 |
|
|
|
571 |
|
|
|
(571 |
) |
|
|
1,359 |
|
|
Currency translation account
|
|
|
|
|
|
|
240 |
|
|
|
(240 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,032 |
|
|
|
5,474 |
|
|
|
7,840 |
|
|
|
18,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity
|
|
|
5,383 |
|
|
|
5,474 |
|
|
|
7,840 |
|
|
|
18,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity
|
|
$ |
12,251 |
|
|
$ |
12,876 |
|
|
$ |
17,009 |
|
|
$ |
42,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-3
INCO LIMITED
PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
Three months ended March 31, 2006
(unaudited)
(millions of US dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma | |
|
|
|
Pro Forma | |
|
|
Inco | |
|
Falconbridge | |
|
Adjustments | |
|
Note 3 | |
|
Inco | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$ |
1,211 |
|
|
$ |
2,858 |
|
|
$ |
(168 |
) |
|
|
k |
|
|
$ |
3,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost and operating expenses (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales and other expenses, excluding depreciation,
depletion and amortization
|
|
|
733 |
|
|
|
1,950 |
|
|
|
(123 |
) |
|
|
b,c,f,k |
|
|
|
2,560 |
|
Depreciation, depletion and amortization
|
|
|
68 |
|
|
|
169 |
|
|
|
42 |
|
|
|
d,k |
|
|
|
279 |
|
Selling, general and administrative
|
|
|
47 |
|
|
|
24 |
|
|
|
6 |
|
|
|
e |
|
|
|
77 |
|
Research, development and exploration
|
|
|
23 |
|
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
34 |
|
Currency translation adjustments
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
Interest expense
|
|
|
18 |
|
|
|
32 |
|
|
|
93 |
|
|
|
g,k |
|
|
|
143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
886 |
|
|
|
2,186 |
|
|
|
18 |
|
|
|
|
|
|
|
3,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
|
8 |
|
|
|
14 |
|
|
|
|
|
|
|
|
|
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income and mining taxes and minority interest
|
|
|
333 |
|
|
|
686 |
|
|
|
(186 |
) |
|
|
|
|
|
|
833 |
|
Income and mining taxes
|
|
|
113 |
|
|
|
222 |
|
|
|
(50 |
) |
|
|
i,k |
|
|
|
285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before minority interest
|
|
|
220 |
|
|
|
464 |
|
|
|
(136 |
) |
|
|
|
|
|
|
548 |
|
Minority interest
|
|
|
18 |
|
|
|
2 |
|
|
|
4 |
|
|
|
h |
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
202 |
|
|
|
462 |
|
|
|
(140 |
) |
|
|
|
|
|
|
524 |
|
Dividends on preferred shares
|
|
|
|
|
|
|
6 |
|
|
|
(6 |
) |
|
|
j |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings applicable to common shares
|
|
$ |
202 |
|
|
$ |
456 |
|
|
$ |
(134 |
) |
|
|
|
|
|
$ |
524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
1.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$ |
0.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-4
INCO LIMITED
PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
Year ended December 31, 2005
(unaudited)
(millions of US dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma | |
|
|
|
Pro Forma | |
|
|
Inco | |
|
Falconbridge | |
|
Adjustments | |
|
Note 3 | |
|
Inco | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$ |
4,518 |
|
|
$ |
8,148 |
|
|
$ |
(773 |
) |
|
|
k |
|
|
$ |
11,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost and operating expenses (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales and other expenses, excluding depreciation,
depletion and amortization
|
|
|
2,633 |
|
|
|
5,773 |
|
|
|
(554 |
) |
|
|
b,c,f,k |
|
|
|
7,852 |
|
Depreciation, depletion and amortization
|
|
|
256 |
|
|
|
555 |
|
|
|
209 |
|
|
|
d,k |
|
|
|
1,020 |
|
Selling, general and administrative
|
|
|
207 |
|
|
|
80 |
|
|
|
25 |
|
|
|
e |
|
|
|
312 |
|
Research, development and exploration
|
|
|
78 |
|
|
|
59 |
|
|
|
|
|
|
|
|
|
|
|
137 |
|
Currency translation adjustments
|
|
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59 |
|
Interest expense
|
|
|
26 |
|
|
|
152 |
|
|
|
372 |
|
|
|
g,k |
|
|
|
550 |
|
Asset impairment charge
|
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,284 |
|
|
|
6,619 |
|
|
|
52 |
|
|
|
|
|
|
|
9,955 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
|
83 |
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income and mining taxes and
minority interest
|
|
|
1,317 |
|
|
|
1,546 |
|
|
|
(825 |
) |
|
|
|
|
|
|
2,038 |
|
Income and mining taxes
|
|
|
408 |
|
|
|
511 |
|
|
|
(239 |
) |
|
|
i,k |
|
|
|
680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before minority interest
|
|
|
909 |
|
|
|
1,035 |
|
|
|
(586 |
) |
|
|
|
|
|
|
1,358 |
|
Minority interest
|
|
|
73 |
|
|
|
155 |
|
|
|
(145 |
) |
|
|
h,k |
|
|
|
83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings from continuing operations
|
|
|
836 |
|
|
|
880 |
|
|
|
(441 |
) |
|
|
|
|
|
|
1,275 |
|
Loss on discontinued operations, net of tax
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
836 |
|
|
|
872 |
|
|
|
(441 |
) |
|
|
|
|
|
|
1,267 |
|
Dividends on preferred shares
|
|
|
|
|
|
|
17 |
|
|
|
(17 |
) |
|
|
j |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings applicable to common shares
|
|
$ |
836 |
|
|
$ |
855 |
|
|
$ |
(424 |
) |
|
|
|
|
|
$ |
1,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
4.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$ |
3.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-5
INCO LIMITED
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
(tabular amounts in millions of US dollars, except per share
amounts)
|
|
|
The unaudited pro forma consolidated financial statements of
Inco Limited (Inco) have been prepared in accordance
with generally accepted accounting principles in Canada. These
unaudited pro forma consolidated financial statements are based
upon and, should be read in conjunction with, the audited
consolidated financial statements of Inco and Falconbridge
Limited (Falconbridge) as at and for the year ended
December 31, 2005, and the unaudited interim consolidated
financial statements of Inco and Falconbridge as at and for the
three months ended March 31, 2006, including the related
notes thereto. Adjustments related to the proposed divesture of
Nikkelverk (see Note 3(k) below) are based upon unaudited
pro forma financial data of Nikkelverk provided by Falconbridge. |
|
|
The unaudited pro forma consolidated financial statements have
been prepared assuming that the acquisition of Falconbridge had
been completed as of January 1, 2005 for the consolidated
statements of earnings and as of March 31, 2006 for the
consolidated balance sheet. |
|
|
These unaudited pro forma consolidated financial statements are
not intended to reflect the financial position and results of
operations which would have actually resulted had the
transaction and other adjustments been effected on the dates
indicated. Further, the pro forma results of operations are not
necessarily indicative of the results of operations that may be
obtained by Inco in the future. |
|
|
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
|
|
|
The unaudited pro forma consolidated financial statements have
been compiled using the significant accounting policies as set
out in the audited consolidated financial statements of Inco for
the year ended December 31, 2005 which, based on publicly
available information, are assumed to be substantially similar
to the significant accounting policies as set out in the audited
consolidated financial statements of Falconbridge for the year
ended December 31, 2005 and the unaudited consolidated
financial statements for the three months ended March 31,
2006. Upon consummation of the transaction, the accounting
policies will be formally conformed and it is possible that
adjustments may result. |
|
|
3. |
Pro Forma Adjustments and Assumptions |
The pro forma consolidated financial statements include the
following pro forma assumptions and adjustments:
|
|
|
|
(a) |
The acquisition is accounted for using the purchase method of
accounting, whereby Falconbridges assets and liabilities
are revalued to their fair value and its shareholders
equity is eliminated. Incos assets and liabilities are not
revalued. With the exception of Nikkelverk (see Note 6),
the pro forma adjustments reflect Incos acquisition of
100 per cent of Falconbridges net assets at
their fair values as at March 31, 2006 and the accounting
for Falconbridge as a wholly-owned subsidiary of Inco.
Falconbridges interests in joint ventures in which it has
joint control are reflected using the proportionate
consolidation method. |
|
|
|
The determination of the purchase price, based on
managements preliminary estimate, is as follows: |
|
|
Purchase Price |
|
|
|
|
|
Consideration in Inco common shares
|
|
$ |
13,183 |
|
Consideration in Inco options issued
|
|
|
131 |
|
Cash
|
|
|
5,960 |
|
Transaction costs
|
|
|
200 |
|
|
|
|
|
Total
|
|
$ |
19,474 |
|
|
|
|
|
|
|
|
The purchase price was calculated using a price of $63.22 for
each Inco common share issued, which represents the
volume weighted average trading price of the Inco
common shares on the Toronto Stock Exchange over the five day
trading period extending from June 22, 2006 to
June 28, 2006, being the two trading days before, the
trading day of and the two trading days after the date of
announcement of Incos increased Offer. The purchase price
does not adjust for any payments which may be required in
respect of shareholders exercising dissent rights in respect of
any subsequent acquisition transaction undertaken by Inco. The
cash portion of the purchase price will be financed primarily
through $5.5 billion of committed senior loan facilities
and the remainder from the convertible subordinated notes (see
Notes 3(g) and 6) and Incos cash balances. |
F-6
|
|
|
The allocation of the purchase price, based on managements
preliminary estimate, is as follows: |
|
|
Allocation of Purchase Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value | |
|
Purchase Price | |
|
|
Book Value | |
|
Increment | |
|
Allocation | |
|
|
| |
|
| |
|
| |
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
1,062 |
|
|
$ |
|
|
|
$ |
1,062 |
|
Accounts receivable
|
|
|
1,269 |
|
|
|
|
|
|
|
1,269 |
|
Inventories
|
|
|
1,788 |
|
|
|
889 |
|
|
|
2,677 |
|
Unallocated purchase price
|
|
|
|
|
|
|
6,156 |
|
|
|
6,156 |
|
Property, plant and equipment and other non-current assets
|
|
|
8,819 |
|
|
|
11,208 |
|
|
|
20,027 |
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
12,938 |
|
|
$ |
18,253 |
|
|
$ |
31,191 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt due within one year
|
|
$ |
853 |
|
|
$ |
|
|
|
$ |
853 |
|
Other current liabilities
|
|
|
1,668 |
|
|
|
125 |
|
|
|
1,793 |
|
Long-term debt
|
|
|
2,910 |
|
|
|
129 |
|
|
|
3,039 |
|
Deferred income and mining taxes
|
|
|
1,264 |
|
|
|
3,240 |
|
|
|
4,504 |
|
Other long-term liabilities
|
|
|
651 |
|
|
|
495 |
|
|
|
1,146 |
|
Minority interest
|
|
|
382 |
|
|
|
|
|
|
|
382 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
$ |
7,728 |
|
|
$ |
3,989 |
|
|
$ |
11,717 |
|
|
|
|
|
|
|
|
|
|
|
Total net assets purchased
|
|
$ |
5,210 |
|
|
$ |
14,264 |
|
|
$ |
19,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The book value of Falconbridge, as shown above: |
|
|
|
|
|
reflects Falconbridges stated book values as at
March 31, 2006; |
|
|
|
reflects an adjustment to cash to reflect the assumed exercise
of vested Falconbridge stock options; |
|
|
|
reflects the reclassification of the equity portion of
Falconbridges outstanding preferred shares to minority
interest; and |
|
|
|
assumes that the net assets of Nikkelverk are sold upon
Incos acquisition of Falconbridge (see Note 6). |
|
|
|
This allocation is based upon preliminary estimates and certain
assumptions with respect to the fair value increment associated
with the assets to be acquired and the liabilities to be
assumed. The actual fair values of the assets and liabilities
will be determined as of the date of acquisition and may differ
materially from the amounts disclosed above in the assumed pro
forma purchase price allocation due to the changes in fair
values of the assets and liabilities between March 31, 2006
and the date of the transaction and as further analysis is
completed. The actual allocation of the purchase price may
result in different adjustments in the consolidated statement of
earnings. |
|
|
To the extent that the unallocated purchase price is not
allocated to the assets acquired and liabilities assumed in the
final purchase price allocation, the balance will represent
goodwill. This goodwill reflects the substantial synergies
available to Inco as a result of the acquisition. |
|
|
|
|
(b) |
The adjustment to cost of sales and other expenses reflects the
elimination of deferred gains on derivative contracts on the pro
forma consolidated statements of earnings. The deferred gains
arise from derivative contracts that qualified for hedge
accounting and were realized as a reduction of the cost of
operations over the original delivery schedule of contracts. The
gains would not have been realized in the year ended
December 31, 2005 and the three months ended March 31,
2006 since the purchased derivative contracts would have been
fair valued as of January 1, 2005. |
|
|
(c) |
The adjustment to cost of sales and other expenses reflects the
elimination of amortized past service costs and amortized net
actuarial losses relating to post retirement benefits which were
expensed in the year ended December 31, 2005 and the three
months ended March 31, 2006. |
|
|
(d) |
The adjustment represents the amortization of the preliminary
fair value increment allocated to operating capital assets. The
pro forma amortization excludes the total amount of the purchase
price allocation not subject to amortization of approximately
$7.2 billion representing the unallocated purchase price
and amounts allocated to non-operating assets. On finalization
of the purchase price allocation, if this amount is allocated to
operating assets, pro forma amortization would change by
approximately $313 million, before taxes, for the year
ended December 31, 2005 and by $78 million for three
months ended March 31, 2006. Pro forma amortization and the
above-noted sensitivity have been based on a remaining weighted
average estimated economic life of 23 years, and a
reduction of one year in the weighted average estimated economic
life would alter pro forma amortization by $18 million,
before taxes, for the year ended December 31, 2005 and by
$5 million for three months ended March 31, 2006. |
|
|
(e) |
The adjustment to selling, general and administrative expenses
reflects the expense relating to the unvested stock options to
be issued pursuant to the acquisition of Falconbridge. |
|
|
(f) |
The adjustment to cost of sales and other expenses reflects the
amortization of the allocation of the purchase price to equity
accounted investments. |
|
|
(g) |
The adjustment to interest expense primarily assumes the
issuance of $5.8 billion of debt in connection with the
acquisition of Falconbridge and the amortization of the fair
market value increment related to the Falconbridge debt. The
debt issuance is |
F-7
|
|
|
|
|
currently assumed to be comprised
of (1) $5.5 billion from Incos credit facilities
and (2) $0.3 billion from the issuance of convertible
subordinated notes due April 1, 2012 (Notes),
which may be issued, at Incos option, to Phelps Dodge
Corporation. The Notes are convertible into Inco common shares
at a conversion rate equal to 95 per cent of the
average closing price of the Inco common shares on the NYSE over
the five trading days preceding the date of conversion provided,
however, that the Notes may not be converted (i) prior to
the six-month anniversary of the issuance of the Notes or
(ii) if the holder of the Notes and its affiliates would
own, together with any persons acting jointly or in concert with
the holder and its affiliates, after such conversion, an
aggregate of more than 20% of the then outstanding Inco common
shares. The payment of interest on the Notes may be deferred by
Inco until stated maturity. At stated maturity, the Notes will
be payable in cash, common shares of Inco or a combination
thereof.
|
|
|
(h) |
The adjustment reflects the
elimination of the Falconbridge minority interest in earnings
assuming that Falconbridge and Noranda Inc. were amalgamated at
January 1, 2005.
|
|
|
(i) |
The adjustment reflects the tax
effect on the above adjustments.
|
|
|
(j) |
The adjustment reflects the
reclassification of preferred share dividends to minority
interest.
|
|
|
(k) |
In addition to the above, various
adjustments were made to (1) adjust the balance sheet to
remove the carrying value of Nikkelverk; (2) adjust
earnings to take into account the new agreements entered into in
association with such sale (see Note 6 below); and
(3) reflect the sale proceeds of cash of $400 million
and LionOre common shares initially valued at approximately
$250 million in the balance sheet. The sale of Nikkelverk
was a necessary condition in order to obtain regulatory
clearance of the acquisition of Falconbridge pursuant to the
Offer by both the US Department of Justice and the European
Commission. The unaudited pro forma financial data to effect
these adjustments were prepared by Falconbridge and are as
follows:
|
|
|
|
Statement of earnings data |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
Year Ended | |
|
|
March 31, 2006 | |
|
December 31, 2005 | |
|
|
| |
|
| |
|
|
(Unaudited proforma) | |
|
(Unaudited proforma) | |
Decrease in net sales
|
|
$ |
168 |
|
|
$ |
773 |
|
Decrease in cost of sales and other expenses, excluding
depreciation, depletion and amortization
|
|
|
117 |
|
|
|
595 |
|
Decrease in depreciation, depletion and amortization
|
|
|
4 |
|
|
|
15 |
|
Increase in interest expense
|
|
|
1 |
|
|
|
2 |
|
Decrease in other income
|
|
|
|
|
|
|
2 |
|
Decrease in income and mining taxes
|
|
|
4 |
|
|
|
24 |
|
|
|
|
|
|
|
|
March 31, 2006 | |
|
|
| |
Assets
|
|
|
|
|
Decrease in accounts receivable
|
|
$ |
65 |
|
Decrease in inventories
|
|
|
200 |
|
Decrease in property, plant and equipment and other non-current
assets
|
|
|
373 |
|
|
Liabilities
|
|
|
|
|
Decrease in other current liabilities
|
|
|
45 |
|
Decrease in deferred income and mining taxes
|
|
|
62 |
|
Increase in other long-term liabilities
|
|
|
4 |
|
|
|
|
|
(l) |
On March 16, 2006, Falconbridge announced its intention to
redeem $500 million of its junior preference shares
(Series 1, 2 and 3). The junior preference shares were
redeemed on April 26, 2006 from holders of record on
March 22, 2006. On May 18, 2006, Falconbridge
announced that it intends to redeem the remaining balance of its
outstanding junior preference shares (Series 1, 2 and
3) for a total of approximately $253 million. The
junior preference shares were redeemed on June 28, 2006 and
internal cash resources were used to fund the redemptions. The
adjustment reflects these redemptions for the balance sheet. |
|
|
|
The pro forma consolidated financial information does not
reflect and does not give effect to (1) any special items
such as payments pursuant to change of control provisions or
integration costs which may be incurred as a result of the
acquisition, or (2) operating efficiencies, cost savings
and synergies that are expected to result from the acquisition,
and no adjustments have been made to eliminate historical sales
between Inco and Falconbridge as the amounts are not considered
significant. |
F-8
|
|
5. |
Pro Forma Earnings Per Share |
|
|
|
Earnings per share computation for the three months ended
March 31, 2006 |
|
|
|
|
|
|
|
Basic pro forma earnings per share computation
|
|
|
|
|
Numerator:
|
|
|
|
|
|
Pro forma net earnings
|
|
$ |
524 |
|
|
|
|
|
|
Pro forma earnings applicable to common shares
|
|
$ |
524 |
|
|
|
|
|
Denominator (thousands of shares):
|
|
|
|
|
|
Weighted-average Inco shares outstanding
|
|
|
192,704 |
|
|
Common shares issued to Falconbridge shareholders
|
|
|
208,535 |
|
|
|
|
|
|
Pro forma weighted-average common shares outstanding
|
|
|
401,239 |
|
|
|
|
|
Basic pro forma earnings per common share
|
|
$ |
1.31 |
|
|
|
|
|
Diluted pro forma earnings per share computation
|
|
|
|
|
Numerator:
|
|
|
|
|
|
Pro forma net earnings
|
|
$ |
524 |
|
|
Dilutive effects of convertible instruments
|
|
|
6 |
|
|
|
|
|
|
Pro forma net earnings applicable to common shares, assuming
|
|
|
|
|
|
|
Dilution
|
|
$ |
530 |
|
|
|
|
|
Denominator (thousands of shares):
|
|
|
|
|
|
Pro forma Inco shares outstanding
|
|
|
401,239 |
|
|
Dilutive effect of securities:
|
|
|
|
|
|
|
Convertible instruments
|
|
|
35,181 |
|
|
|
Stock options
|
|
|
1,049 |
|
|
|
Warrants
|
|
|
5,022 |
|
|
Stock options issued on transaction
|
|
|
550 |
|
|
|
|
|
|
Pro forma weighted-average common shares outstanding
|
|
|
443,041 |
|
|
|
|
|
Diluted pro forma earnings per share
|
|
$ |
1.20 |
|
|
|
|
|
|
|
|
Earnings per share computation for the year ended
December 31, 2005 |
|
|
|
|
|
|
|
Basic pro forma earnings per share computation
|
|
|
|
|
Numerator:
|
|
|
|
|
|
Pro forma net earnings
|
|
$ |
1,267 |
|
|
|
|
|
|
Pro forma earnings applicable to common shares
|
|
$ |
1,267 |
|
|
|
|
|
Denominator (thousands of shares):
|
|
|
|
|
Weighted-average Inco shares outstanding
|
|
|
189,425 |
|
|
Common shares issued to Falconbridge shareholders
|
|
|
208,535 |
|
|
|
|
|
|
Pro forma weighted-average common shares outstanding
|
|
|
397,960 |
|
|
|
|
|
Basic pro forma earnings per common share
|
|
$ |
3.18 |
|
|
|
|
|
Diluted pro forma earnings per share computation
|
|
|
|
|
Numerator:
|
|
|
|
|
|
Pro forma net earnings
|
|
$ |
1,267 |
|
|
Dilutive effects of convertible debentures
|
|
|
20 |
|
|
|
|
|
|
Pro forma net earnings applicable to common shares, assuming
|
|
|
|
|
|
|
Dilution
|
|
$ |
1,287 |
|
|
|
|
|
Denominator (thousands of shares):
|
|
|
|
|
|
Pro forma Inco shares outstanding
|
|
|
397,960 |
|
|
Dilutive effect of securities:
|
|
|
|
|
|
|
Convertible debentures
|
|
|
40,212 |
|
|
|
Stock options
|
|
|
1,008 |
|
|
|
Warrants
|
|
|
4,218 |
|
|
Stock options issued on transaction
|
|
|
453 |
|
|
|
|
|
|
Pro forma weighted-average common shares outstanding
|
|
|
443,851 |
|
|
|
|
|
Diluted pro forma earnings per share
|
|
$ |
2.90 |
|
|
|
|
|
|
|
|
The above calculations for Inco common shares issue to
Falconbridge shareholders represent shares issued in respect of
Falconbridges currently outstanding common shares and
vested stock options. |
F-9
|
|
|
On June 26, 2006, Inco and Phelps Dodge Corporation
(Phelps Dodge) announced that they had entered into
an agreement (the Combination Agreement) under which
a newly-formed, wholly-owned subsidiary of Phelps Dodge will
acquire all of the outstanding common shares of Inco for a
combination of cash and common shares of Phelps Dodge. Each
shareholder of Inco would receive 0.672 shares of Phelps Dodge
stock plus C$17.50 per share in cash for each share of Inco
stock. Upon the closing of the Phelps Dodge-Inco combination,
shareholders of Falconbridge who have been issued Inco common
shares in the Inco-Falconbridge transaction will be entitled to
receive for those shares the same package of cash and Phelps
Dodge shares as will other Inco shareholders. Inco may be
required to pay a break-up fee to Phelps Dodge under certain
circumstances equal to $425 million, and such amount will
be increased to $975 million from the date Inco acquires at
least two-thirds of the outstanding common shares of
Falconbridge. Inco has also given Phelps Dodge certain other
customary rights, including a right to match competing offers.
Phelps Dodge has agreed to pay Inco a $500 million break-up
fee under certain circumstances. Inco has received additional
financing commitments from Morgan Stanley, Goldman, Sachs &
Co., Royal Bank of Canada, and Bank of Nova Scotia in support of
the increased cash component of its revised agreed offer for
Falconbridge. The completion of the transactions contemplated by
the Combination Agreement is subject to certain conditions,
including, among others, certain approvals of shareholders.
Phelps Dodge has entered into a definitive agreement under
which, subject to certain conditions, it may be required to
purchase up to $3 billion of convertible subordinated notes
issued by Inco to help fund Incos purchase of Falconbridge
common shares or to satisfy related dissent rights, as needed.
The instrument will be redeemable for cash at any time by Inco
and may be converted in whole or in part at any time beginning
six months after issuance by Phelps Dodge at a conversion rate
equal to 95 per cent of the average closing price on
the NYSE over the five trading days preceding the date of
conversion plus accrued and unpaid interest on the security at
the time of conversion. The instrument will bear an
8 per cent coupon. The payment of interest on the
Notes may be deferred by Inco until stated maturity. At stated
maturity, the Notes will be payable in cash, common shares of
Inco or a combination thereof. The transaction between Phelps
Dodge and Inco is not conditioned upon the completion of the
Inco and Falconbridge combination. Thus, in the event the
Inco-Falconbridge merger is not completed, Inco shareholders
will receive the same 0.672 shares of Phelps Dodge and C$17.50
per share in cash that they would have received in the proposed
three-way combination. |
|
|
On June 23, 2006 Inco announced that it and Falconbridge
reached a definitive agreement with the U.S. Department of
Justice on a remedy, consistent with what they had been
discussing with the DOJ and the European Commission as
previously outlined on June 7, 2006. The pro forma
consolidated financial statements have been prepared on the
assumption that the remedy agreed by the United States
Department of Justice, whereby the Nikkelverk refinery and
related working capital would be sold to LionOre Mining
International Ltd., would also be agreed by the European
Commission. |
|
|
On June 7, 2006, Falconbridge and Inco announced that they
had reached a definitive agreement (the LionOre
Agreement) with LionOre Mining International Ltd.
(LionOre) covering the sale to LionOre of certain
assets and related operations of Falconbridge for a
$650 million acquisition price to be satisfied by the
payment of $400 million in cash and by the issuance and
delivery of $250 million of common shares of LionOre. The
purchase price is subject to certain adjustments tied to changes
in the final working capital levels of the operations to be sold
to LionOre and certain other adjustments. This sale represents
the remedy intended to address competition concerns previously
identified by the U.S. Department of Justice and the
European Commission with respect to Incos proposed
acquisition of Falconbridge. The assets and related operations
being sold to LionOre will include Falconbridges
Nikkelverk refinery in Norway and the Falconbridge marketing and
custom feed organizations that market and sell the finished
nickel and other products produced at the Nikkelverk refinery
and obtain third-party feeds for the Nikkelverk refinery
(collectively, Nikkelverk). Inco has also agreed to
supply up to 60,000 tonnes of nickel in matte annually,
approximately equivalent to the current volume of feed provided
by Falconbridges operations to the Nikkelverk refinery,
for up to ten years. The closing of the sale of Nikkelverk to
LionOre is subject to the satisfaction of certain conditions,
including the attainment of all applicable approvals and
consents necessary to permit the pending acquisition of
Falconbridge by Inco, Inco taking up and paying for Falconbridge
shares pursuant to its offer, the conditional approval of the
Toronto Stock Exchange of the issuance and listing of the
LionOre common shares to be issued as part of the acquisition
price consideration and certain other standard terms and
conditions to closing. LionOres obligations pursuant to
the LionOre Agreement are also subject to certain conditions,
including Inco having acquired more than 50 per cent
(on a fully-diluted basis) of the Falconbridge common share
pursuant to the Offer or otherwise. |
F-10
CERTIFICATE
The foregoing, together with the Offer and Circular dated
October 24, 2005 and the notices of extension dated
December 14, 2005, January 19, 2006 and
February 27, 2006, and the notice of variation dated
May 29, 2006, respectively, contain no untrue statement of
a material fact and does not omit to state a material fact that
is required to be stated or that is necessary to make a
statement not misleading in the light of the circumstances in
which it was made. For the purpose of the Province of
Québec, the foregoing, together with the Offer and Circular
dated October 24, 2005 and the notices of extension dated
December 14, 2005, January 19, 2006 and
February 27, 2006, and the notice of variation dated
May 29, 2006, respectively, do not contain any
misrepresentation likely to affect the value or the market price
of the securities to be distributed.
Dated: June 29, 2006
|
|
|
By: (Signed) Scott M. Hand
|
|
By: (Signed) Robert D.J.
Davies
|
Chairman and Chief Executive Officer |
|
Executive Vice President and
Chief Financial Officer |
|
|
By: (Signed) Chaviva
Hoek
|
|
By: (Signed) Janice K.
Henry
|
Director |
|
Director |
C-1
The Depositary for the Offer is:
CIBC MELLON TRUST COMPANY
|
|
|
By Mail |
|
By Registered Mail, by Hand or by Courier |
|
P.O. Box 1036 |
|
199 Bay Street |
Adelaide Street Postal Station |
|
Commerce Court West |
Toronto, ON M5C 2K4 |
|
Securities Level |
|
|
Toronto, ON M5L 1G9 |
Telephone: (416) 643-5500
Toll Free: 1-800-387-0825
E-Mail: inquiries@cibcmellon.com
The Dealer Manager for the Offer is:
RBC CAPITAL MARKETS
|
|
|
In Canada |
|
In the United States |
|
RBC Dominion Securities Inc. |
|
RBC Capital Markets Corporation |
|
200 Bay Street, 4th Floor |
|
Two Embarcadero Center |
Royal Bank Plaza, South Tower |
|
Suite 1200 |
Toronto ON M5J 2W7 |
|
San Francisco, California 94111 |
Canada |
|
U.S.A. |
|
Telephone: (416) 842-7519 |
|
Toll Free: 1-888-720-1216 |
Toll Free: 1-888-720-1216 |
|
|
The Information Agent for the Offer is:
105 Madison Avenue
New York, New York 10016
proxy@mackenziepartners.com
(212) 929-5500 (call collect)
or
Toll-Free: (800) 322-2885 (English)
(888) 405-1217
(French)
Any questions and requests for assistance may be directed by
holders of Falconbridge Shares to the Depositary, the Dealer
Manager or the Information Agent at their respective telephone
numbers and locations set out above. Shareholders may also
contact their broker, dealer, commercial bank, trust company or
other nominee for assistance concerning the Offer.
PART II
INFORMATION NOT REQUIRED TO BE DELIVERED TO OFFEREES OR PURCHASERS
Indemnification of Directors and Officers.
Section 3.12 of Part 3 of By-Law No. 1 of the Registrant provides in part as follows:
Indemnity and Insurance. Subject to the limitations contained in the Canada Business
Corporations Act but without limit to the right of the Company to indemnify any person under the
Act or otherwise, the Company shall indemnify a Director or Officer, a former Director or Officer,
or a person who acts or acted at the Companys request as a director or officer of a body corporate
of which the Company is or was a shareholder or creditor, and his heirs and legal representatives,
against all costs, charges and expenses, including an amount paid to settle an action or satisfy a
judgment, reasonably incurred by him in respect of any civil, criminal or administrative action or
proceeding to which he is made a party by reason of being or having been a Director or Officer or a
director or officer of such body corporate, if,
|
(a) |
|
he acted honestly and in good faith with a view to the best interests of the Company, and |
|
|
(b) |
|
in the case of a criminal or administrative action or proceeding that is enforced by a
monetary penalty, he had reasonable grounds for believing that his conduct was lawful. |
The Canada Business Corporations Act provides as of right that, in general, an officer or
director, as such, shall be entitled to indemnity if (i) he was not judged by a court or competent
authority to have committed any fault or omitted to do anything he ought to have done, (ii) he
acted honestly and in good faith with a view to the best interests of the corporation and (iii)
where a criminal or administrative action or proceeding that is enforced by a monetary penalty, he
had reasonable grounds for believing that his conduct was lawful. However, under the Act, no
officer or director of the Registrant may be indemnified with respect to any security holders
derivative action brought pursuant to such Act unless a court of competent jurisdiction has
approved the terms of such indemnification.
The Registrant has an insurance policy that indemnifies directors and officers against certain
liabilities incurred by them in their capacities as such, including among other things, certain
liabilities under the Securities Act of 1933.
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be
permitted to directors, officers or persons controlling the Registrant pursuant to the foregoing
provisions, the Registrant has been informed that in the opinion of the U.S. Securities and
Exchange Commission such indemnification is against public policy as expressed in the Act and is
therefore unenforceable.
Exhibits
A list of exhibits filed as part of this Registration Statement is set forth on the Exhibit
Index immediately preceding such exhibits which are incorporated herein by reference.
PART III
UNDERTAKINGS AND CONSENT TO SERVICE OF PROCESS
1. Undertaking
|
(a) |
|
Registrant undertakes to make available, in person or by telephone,
representatives to respond to inquiries made by the Commission staff, and to furnish
promptly, when requested to do so by the Commission staff, information relating to the
securities registered pursuant to Form F-8 or to transactions in said securities. |
|
|
(b) |
|
Registrant further undertakes to disclose in the United States, on the same
basis as it is required to make such disclosure pursuant to any applicable Canadian
federal and/or provincial or territorial law, regulation or policy, information
regarding purchases of Registrants securities or of the subject issuers securities
during the exchange offer. Such information shall be set forth in amendments to this
form. |
2. Consent to Service of Process
|
|
On October 25, 2005 the Registrant filed with the Commission a written irrevocable consent and
power of attorney on Form F-X. Any change to the name or address of the agent for service of
the Registrant shall be communicated promptly to the Commission by amendment to Form F-X
referencing the file number of the relevant registration statement. |
Exhibit Index
|
|
|
Number |
|
Description |
1.1
|
|
Certificate and Consent of Qualified Person for Robert A. Horn (Goro) (1) |
|
|
|
1.2
|
|
Certificate and Consent of Qualified Person for Dr. Wm. Gordon Bacon (Goro) (1) |
|
|
|
1.3
|
|
Certificate and Consent of Qualified Person for Dr. Wm. Gordon Bacon (Voiseys Bay) (1) |
|
|
|
1.4
|
|
Certificate and Consent of Qualified Person for Lawrence B. Cochrane (Voiseys Bay) (1) |
|
|
|
2.1
|
|
Support Agreement between the Registrant and Falconbridge Limited dated October 10,
2005, incorporated by reference to Exhibit 2.1 to Form 8-K (Commission File No.
001-01143) filed October 13, 2005 |
|
|
|
2.2
|
|
Soliciting Dealer Manager Agreement between the Registrant and RBC Dominion Securities
Inc. dated October 20, 2005 (1) |
|
|
|
2.3
|
|
Information Agent Agreement dated October 19, 2005 between the Registrant and
MacKenzie Partners, Inc. (1) |
|
|
|
2.4
|
|
Amending Agreement dated January 12, 2006 between the Registrant and Falconbridge
Limited (2) |
|
|
|
2.5
|
|
Second Amending Agreement dated February 20, 2006 between the Registrant and
Falconbridge Limited (3) |
|
|
|
2.6
|
|
Third Amending Agreement dated March 21, 2006 between the Registrant and Falconbridge
Limited, incorporated by reference to Exhibit 2.1 to Form 8-K (Commission File No.
001-01143) filed March 24, 2006 |
|
|
|
2.7
|
|
Fourth Amending Agreement dated May 13, 2006 between the Registrant and Falconbridge
Limited, incorporated by reference to Exhibit 2.1 to Form 8-K (Commission File No.
001-01143) filed May 15, 2006 |
|
|
|
2.8
|
|
Share purchase agreement dated June 6, 2006 between Falconbridge
Limited and LionOre Mining International Ltd., incorporated by
reference to Exhibit 99.2 to Form 6-K (Commission File No.
011-11284) filed by Falconbridge Limited on June 19, 2006 |
|
|
|
2.9
|
|
Combination Agreement dated June 25, 2006 between the Registrant
and Phelps Dodge Corporation, incorporated by reference to
Exhibit 2.1 to Form 8-K (Commission File No. 001-01143) filed
June 30, 2006 |
|
|
|
2.10
|
|
Fifth Amending Agreement dated June
25, 2006 between the
Registrant and Falconbridge Limited, incorporated by reference to
Exhibit 2.2 to Form 8-K (Commission File No. 001-01143) filed
June 30, 2006 |
|
|
|
2.11
|
|
Note Purchase Agreement dated June
25, 2006 between the Registrant and Phelps Dodge Corporation,
incorporated by reference to Exhibit 2.3 to Form 8-K
(Commission File No. 001-01143) filed June 30, 2006 |
|
|
|
2.12
|
|
Cooperation Agreement dated June 25, 2006 between the Phelps Dodge Corporation
and Falconbridge Limited, incorporated by reference to Exhibit
2.4 to Form 8-K (Commission File No. 001-01143)
filed June 30,
2006 |
|
|
|
3.1
|
|
Reserved |
|
|
|
3.2
|
|
Material change report of the Registrant filed October 12, 2005 concerning the
entering into by the Registrant and Falconbridge Limited of the Support Agreement (1) |
|
|
|
Number |
|
Description |
3.3
|
|
Material change report of the Registrant filed August 9, 2005 concerning the
appointment of a new Executive Vice-President and Chief Financial Officer of the
Registrant effective November 1, 2005 (1) |
|
|
|
3.4
|
|
Material change report of the Registrant filed April 19, 2005 concerning the approval
of the reinstatement of a quarterly cash dividend on the Registrants common shares
and declaration of a quarterly dividend of $0.10 per share, payable June 1, 2005 to
the Registrants shareholders of record as of May 16, 2005 (1) |
|
|
|
|
|
|
Number |
|
Description |
3.5
|
|
Report of a Take-Over Bid dated
October 24, 2005 (4) |
|
|
|
3.6
|
|
Annual report of the Registrant on Form 10-K for the year ended December 31, 2005
(Commission File No. 001-01143) filed March 16, 2006 |
|
|
|
3.7
|
|
Audited consolidated financial statements of the Registrant, including the notes
thereon, and together with the auditors report, as at and for each of the financial
years ended December 31, 2005, 2004 and 2003, incorporated by reference to Item 8 of
Form 10-K (Commission File No. 001-01143) filed March 16, 2006 |
|
|
|
3.8
|
|
Managements discussion and analysis of financial condition and results of operations
of the Registrant for the year ended December 31, 2005, incorporated by reference to
Item 7 of Form 10-K (Commission File No. 001-01143) filed March 16, 2006 |
|
|
|
3.9
|
|
Proxy circular and statement of the Registrant dated February 17, 2006 in connection
with the annual and special meeting of shareholders held on April 20, 2006, incorporated by reference to Exhibit 99 to Form
10-K (Commission File No. 001-01143) filed March 16, 2006 |
|
|
|
3.10
|
|
Audited consolidated financial statements of Falconbridge Limited, including notes
thereto, as at December 31, 2005 and 2004 and for each of the years then ended,
together with the auditors report thereon, incorporated by reference to Exhibit 99.1
to Form 6-K (Commission File No. 001-11284) filed by Falconbridge Limited on March 24,
2006 |
|
|
|
3.11
|
|
Managements discussion and analysis of financial condition and results of operations
of Falconbridge Limited for the fiscal year ended December 31, 2005, incorporated by
reference to Exhibit 99.1 to Form 6-K (Commission File No. 001-11284) filed by
Falconbridge Limited on March 24, 2006 |
|
|
|
3.12
|
|
Unaudited consolidated financial statements of Falconbridge Limited, including notes
thereto, as at March 31, 2006 and for the three-month periods ended March 31, 2006
and 2005, incorporated by reference to Exhibit 99.1 to Form 6-K (Commission File No.
001-11284) filed by Falconbridge Limited on May 3, 2006 |
|
|
|
Number |
|
Description |
3.13
|
|
Managements discussion and analysis of financial condition and results of operations
of Falconbridge Limited for the three-month period ended March 31, 2006, incorporated
by reference to Exhibit 99.2 to Form 6-K (Commission File No. 001-11284) filed by
Falconbridge Limited on May 3, 2006 |
|
|
|
3.14
|
|
Unaudited consolidated financial statements of the Registrant, including the notes
thereto, as at March 31, 2006 and December 31, 2005, and for the three-month periods
ended March 31, 2006 and 2005, incorporated by reference to Item 1 of Form 10-Q
(Commission File No. 001-01143) filed May 10, 2006 |
|
|
|
3.15
|
|
Managements discussion and analysis of financial condition and results of operations
of the Registrant for the three-month period ended March 31, 2006, incorporated by
reference to Item 2 of Form 10-Q (Commission File No. 001-01143) filed May 10, 2006 |
|
|
|
3.16
|
|
Material change report of the Registrant filed May 15, 2006 concerning the entering
into by the Registrant and Falconbridge Limited of the Fourth
Amending Agreement (5) |
|
|
|
3.17
|
|
Material change report of the
Registrant filed June 29, 2006
concerning the entering into by the Registrant and Phelps Dodge
Corporation of the Combination Agreement, the entering into by
the Registrant and Falconbridge Limited of the Fifth Amending
Agreement and the entering into by Falconbridge Limited and
Phelps Dodge Corporation of the Agreement |
|
|
|
3.18
|
|
Annual report of Phelps Dodge Corporation on Form 10-K for the
year ended December 31, 2005 (Commission File No. 001-00082)
filed by Phelps Dodge Corporation on February 27, 2006 |
|
|
|
3.19
|
|
Quarterly report of Phelps Dodge Corporation on Form 10-Q for the quarterly period ended March
31, 2006 (Commission File No. 001-00082) filed by Phelps Dodge Corporation on April 27, 2006 |
|
|
|
4.1
|
|
Consent of Osler, Hoskin & Harcourt LLP (1) |
|
|
|
4.2
|
|
Consent of PricewaterhouseCooper LLP |
|
|
|
4.3
|
|
Consent of PricewaterhouseCooper LLP (relating to Phelps Dodge Corporation) |
|
|
|
4.4
|
|
Consent of Ernst & Young LLP |
|
|
|
4.5
|
|
Awareness letter of PricewaterhouseCooper LLP |
|
|
|
4.6
|
|
Awareness letter of PricewaterhouseCooper LLP (relating to Phelps Dodge Corporation) |
|
|
|
4.7
|
|
Consent of Mr. S. Nicholas Sheard, incorporated by reference to
Exhibit 23(a) to Form 10-K (Commission File No. 001-01143) filed
March 16, 2006 |
|
|
|
4.8
|
|
Consent of Dr. Olivier Tavchandjian, incorporated by reference to
Exhibit 23(a) to Form 10-K (Commission File No. 001-01143) filed
March 16, 2006 |
|
|
|
4.9
|
|
Consent of Dr. Lawrence B. Cochrane, incorporated by reference to
Exhibit 23(a) to Form 10-K (Commission File No. 001-01143) filed
March 16, 2006 |
|
|
|
5.1
|
|
Powers of attorney authorizing certain signatories to execute the Form F-8 (1) |
|
|
|
(1) |
|
Previously filed with the Registrants Form F-8 (Commission File No. 333-129218) filed October 24, 2005. |
|
(2) |
|
Previously filed with the Registrants Amendment No. 2 to Form F-8 (Commission File No. 333-129218) filed January 20, 2006. |
|
(3) |
|
Previously filed with the Registrants Amendment No. 3 to Form F-8 (Commission File No. 333-129218) filed February 28, 2006. |
|
(4) |
|
Previously filed as Exhibit 3.19 with the
Registrants Amendment No. 1 to Form F-8 (Commission File
No. 333-129218) filed December 15, 2005. |
|
(5) |
|
Previously filed with the
Registrants Amendment No. 4 to Form F-8 (Commission File
No. 333-129218) filed May 31, 2006. |
SIGNATURE
Pursuant to the requirements of the Securities Act, the registrant certifies that it has
reasonable grounds to believe that it meets all of the requirements for filing on Form F-8 and has
duly caused this Amendment No. 5 to the Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in Toronto, Ontario, Canada, on June 30, 2006.
|
|
|
|
|
|
INCO LIMITED
|
|
|
By: |
/s/ Simon A. Fish
|
|
|
|
Simon A. Fish, Esq. |
|
|
|
Executive Vice-President, General Counsel and Secretary |
|
|
Pursuant to the requirements of the Securities Act, this Amendment No. 5 to the Registration
Statement has been signed by the following persons in the capacities and on the dates indicated.
|
|
|
/s/ Scott M. Hand
|
|
Chairman and Chief Executive Officer; Director |
Scott M. Hand
June 30, 2006 |
|
(Principal Executive Officer) |
/s/ Robert D.J. Davies
|
|
Executive Vice-President and Chief Financial Officer |
Robert D.J. Davies
June 30, 2006 |
|
(Principal Financial Officer) |
/s/ Ronald A. Lehtoavaara
|
|
Vice-President and Comptroller |
Ronald A. Lehtoavaara
June 30, 2006 |
|
(Principal Accounting Officer) |
*
|
|
Director |
(Glen A. Barton)
June 30, 2006 |
|
|
*
|
|
Director |
(Angus A. Bruneau)
June 30, 2006 |
|
|
*
|
|
Director |
(Ronald C. Cambre)
June 30, 2006 |
|
|
*
|
|
Director |
(Janice K. Henry)
June 30, 2006 |
|
|
|
|
|
*
|
|
Director |
(Chaviva M. Hoek)
June 30, 2006 |
|
|
*
|
|
Director |
(Peter C. Jones)
June 30, 2006 |
|
|
*
|
|
Director |
(John T. Mayberry)
June 30, 2006 |
|
|
|
|
Director |
(Francis Mer)
June , 2006 |
|
|
*
|
|
Director |
(David P. OBrien)
June 30, 2006 |
|
|
*
|
|
Director |
(Roger Phillips)
June 30, 2006 |
|
|
*
|
|
Director |
(Richard E. Waugh)
June 30, 2006 |
|
|
|
|
|
|
|
INTERNATIONAL NICKEL INC. |
Authorized Representative
in the United States
|
|
By: |
/s/ David J. Anderson
|
|
|
|
Name: |
David J. Anderson |
|
|
|
Title: |
President |
|
|
* |
|
Pursuant to powers-of-attorney executed by the directors
named above whose names are preceded by an asterisk,
Mark J. Travers, as attorney-in-fact, does hereby sign
this registration statement on behalf of each such
directors, in each case in the capacity of director, on
the date indicated. |
|
|
|
|
|
|
|
|
|
By: |
/s/ Mark J. Travers
|
|
|
|
Mark J. Travers, attorney-in-fact |
|
|
|
|
|
|