EX-99.1 2 q1-fs.htm INTERIM CONSOLIDATED FINANCIAL STATEMENTS MARC H 31, 2010 q1-fs.htm


Exhibit 99.1
 
 
 
 
 
 
 
 
 
 
 

 
Interim unaudited consolidated financial statements of

New Gold Inc.

At and for the three months ended March 31, 2010




 
 

 

New Gold Inc.
March 31, 2010

Table of contents



Consolidated statements of operations
1
   
Consolidated statements of comprehensive income
2
   
Consolidated balance sheets
3
   
Consolidated statements of shareholders’ equity
4
   
Consolidated statements of cash flows
5
   
Notes to the interim consolidated financial statements
6-39
   
   



 

 
 

 

   
Consolidated statements of operations
   
Three month periods ended March 31
   
(Expressed in thousands of U.S. dollars, except share and per share amounts)
 
(Unaudited)
   
     
 
2010
2009
 
 $
 $
   
(Note 8)
     
Revenues
101,620
44,325
Operating expenses
(52,256)
(23,773)
Depreciation and depletion
(12,741)
(8,479)
Earnings from mine operations
36,623
12,073
     
Corporate administration
(7,989)
(4,860)
Exploration
(1,794)
 (1,067)
     
Income from operations
26,840
6,146
Other income (expense)
   
Realized and unrealized gain on investments
3,944
-
Unrealized gain on prepayment option (Note 10(a))
1,907
-
Interest and other income
616
246
Gain on redemption of long-term debt (Note 10(a))
-
14,236
Interest and finance fees (Note 10(e))
(232)
 (84)
Other expense
(2,082)
-
Loss on foreign exchange
(4,813)
(1,984)
     
Earnings before taxes
26,180
18,560
Income and mining taxes (Note 13)
(8,992)
            (6,491)
     
Net earnings from continuing operations
17,188
            12,069
Earnings from discontinued operations, (Note 8)
305
                  10
Net earnings
17,493
            12,079
     
Earnings per share from continuing operations
   
Basic
0.04
               0.06
Diluted
0.04
               0.06
     
Earnings per share from discontinued operations
   
Basic
0.00
               0.00
Diluted
0.00
               0.00
     
Earnings per share
   
Basic
0.04
               0.06
Diluted
0.04
               0.06
     
Weighted average number of shares outstanding (Note 12(e))
   
(in thousands)
   
Basic
388,956
          212,848
Diluted
398,190
          212,930
     
(i)   Stock option expense (a non-cash item included in corporate
   
administration)
2,302
             1,332
 
 
 
See accompanying notes to the consolidated financial statements.                  
Page 1 

 
 
 

 


New Gold Inc.
   
Consolidated statements of comprehensive income
 
Three month periods ended March 31
   
(Expressed in thousands of U.S. dollars)
   
(Unaudited)
   
 
                 2010
                 2009
 
                       $
                      $
     
     
Net earnings
            17,493
            12,079
     
Other comprehensive income (loss)
   
Unrealized losses on mark-to-market of gold contracts
            (3,160)
                  -
Unrealized gains on mark-to-market of fuel contracts
                  85
                  -
Future income tax
             1,824
                  -
Total other comprehensive loss
            (1,251)
                  -
Total comprehensive income
            16,242
            12,079
     












































 
See accompanying notes to the consolidated financial statements.
Page 2 

 
 

 

New Gold Inc.
     
Consolidated balance sheets
   
(Expressed in thousands of U.S. dollars)
     
(Unaudited)
     
   
    March 31,
December 31,
   
              2010
              2009
   
                   $
 $
Assets
     
Current assets
     
Cash and cash equivalents
 
          343,715
          262,325
Restricted cash (Note 5)
 
                  -
             9,201
Accounts receivable
 
            15,644
            10,345
Inventories (Note 6)
 
            88,743
            86,299
Future income and mining taxes
 
             6,934
             8,848
Current portion of mark-to-market gain on fuel contracts (Note 11)
                726
                706
Prepaid expenses and other
 
             6,539
             6,933
Current assets of operations held for sale (Note 8)
            10,585
            10,298
Total current assets
 
          472,886
          394,955
       
Investments (Note 7)
 
             2,149
            45,890
Mining interests (Note 9)
 
       2,012,749
       2,000,438
Future income tax asset
 
             2,028
             2,250
Reclamation deposits and other
 
            19,739
            17,646
Assets of operations held for sale (Note 8)
 
            27,009
            27,080
Total assets
 
       2,536,560
       2,488,259
       
Liabilities
     
Current liabilities
     
Accounts payable and accrued liabilities
            40,610
            36,033
Current portion of long-term debt (Note 10)
                  -
            12,088
Current portion of mark-to-market loss on gold contracts (Note 11)
            20,288
            19,206
Income and mining taxes payable
 
            15,067
            15,677
Current liabilities of operations held for sale (Note 8)
             8,943
            10,414
Total current liabilities
 
            84,908
            93,418
       
Reclamation and closure cost obligations (Note 14)
            21,040
            19,889
Mark-to-market loss on gold contracts (Note 11)
            76,782
            76,780
Future income and mining taxes
 
          314,606
          316,426
Long-term debt (Note 10)
 
          217,704
          225,456
Deferred benefit (Note 9)
 
            46,276
                  -
Employee benefits and other
 
             5,618
             5,355
Liabilities of operations held for sale (Note 8)
            19,272
            19,890
Total liabilities
 
          786,206
          757,214
       
Shareholders' equity
     
Common shares (Note 12 (a))
 
       1,812,625
       1,810,865
Contributed surplus
 
            84,291
            82,984
Share purchase warrants (Note 12 (d))
 
          150,656
          150,656
Equity component of convertible debentures
            21,604
            21,604
Accumulated other comprehensive loss
 
           (30,456)
           (29,205)
Deficit
 
         (288,366)
         (305,859)
   
         (318,822)
         (335,064)
Total shareholders' equity
 
       1,750,354
       1,731,045
Total liabilities and shareholders' equity
 
       2,536,560
       2,488,259
       
Commitments and contingencies (Note 21)
   
Subsequent events (Note 22)
     
       
Approved by the Board
     
“Robert Gallagher”
     
Robert Gallagher, Director
     
“James Estey”
     
James Estey, Director
     
 
 
     
See accompanying notes to the consolidated financial statements.      
Page 3
 
 

 

New Gold Inc.
   
Consolidated statements of shareholders' equity
   
(Expressed in thousands of U.S. dollars, except share amounts)
   
(Unaudited)
   
 
     March 31,
December 31,
 
              2010
              2009
 
                    $
 $
Common shares
   
Balance, beginning of period
       1,810,865
       1,321,110
Share issue costs
                  -
          103,122
Shares issued for mineral properties
                  -
                  63
Acquisition of Western Goldfields (Note 4)
                  -
          375,367
Exercise of options
             1,760
            11,203
Balance, end of period
       1,812,625
       1,810,865
     
Contributed surplus
   
Balance, beginning of period
            82,984
            65,409
Exercise of options
               (995)
            (5,803)
Acquisition of Western Goldfields (Note 4)
                  -
             9,949
Expiry of warrants
                  -
             6,808
Stock-based compensation
             2,302
             6,621
Balance, end of period
            84,291
            82,984
     
Share purchase warrants
   
Balance, beginning of period
          150,656
          145,614
Acquisition of Western Goldfields (Note 4)
                  -
            11,850
Expiry of warrants
                  -
            (6,808)
Balance, end of period
          150,656
          150,656
     
Equity component of convertible debentures
            21,604
            21,604
     
Accumulated other comprehensive loss
   
Balance, beginning of period
           (29,205)
               (406)
Net change in fair value of hedging instruments (Note 11)
            (1,251)
           (27,639)
Reclassification of gains on available-for-sale investments to earnings
                  -
            (1,160)
Unrealized gain on available-for-sale investments
                  -
                  -
     
Deficit
   
Balance, beginning of period
         (305,859)
         (111,543)
Net earnings (loss)
            17,493
         (194,316)
Balance, end of period
         (288,366)
         (305,859)
     
Total shareholders' equity
       1,750,354
       1,731,045
 
 
 
See accompanying notes to the consolidated financial statements.  
Page 4

 
 

 

New Gold Inc.
   
Consolidated statements of cash flows
   
Three month periods ended March 31
   
(Expressed in thousands of U.S. dollars, except share amounts)
   
(Unaudited)
   
 
              2010
              2009
 
                     $
 $
Operating activities
   
Net earnings
            17,493
            12,079
Earnings from discontinued operations
               (305)
                 (10)
Items not involving cash
   
Unrealized gain on gold contracts
            (2,076)
                  -
Unrealized gain on fuel contracts
                  65
                  -
Unrealized foreign exchange loss
             4,812
             2,719
Unrealized and realized gain on of investments
            (3,944)
                  -
Loss on disposal of assets
                398
                  -
Depreciation and depletion
            12,522
             8,480
Stock option expense
             2,302
             1,332
Gain on embedded derivative contract
            (1,907)
                  -
Remediation costs incurred
                 (16)
                  -
Future income and mining taxes
            (1,067)
             2,787
Gain on redemption of long-term debt
                  -
           (14,236)
Other
 
                327
Change in non-cash working capital (Note 15)
            (8,331)
           (16,209)
Cash provided by (used in) continuing operations
            19,946
            (2,731)
Cash provided by (used in) discontinued operations
            (1,696)
            10,452
     
Investing activities
   
Mining interests
           (18,968)
           (26,408)
Reclamation deposits
                 (41)
                  -
Receipt of accrued interest on investments
                  -
             4,716
Reduction of restricted cash
             9,201
                  -
Proceeds from disposal of assets
                  29
                  -
Cash received in El Morro transaction, net of transaction costs
            46,276
                  -
Investment in El Morro
         (463,000)
                  -
Proceeds from settlement of investments
            48,112
                  -
Cash provided by (used in) continuing operations
         (378,391)
           (21,692)
Cash used in discontinued operations
               (219)
               (721)
     
Financing activities
   
Common shares issued
                  -
                  46
Exercise of options to purchase common stock
                765
                  -
El Morro loan
          463,000
                  -
Repayment of long-term debt
           (27,235)
           (25,575)
Cash provided by (used in) continuing operations
          436,530
           (25,529)
Cash provided by (used in) discontinued operations
                  -
            (7,000)
     
Effect of exchange rate changes on cash and cash equivalents
             5,295
            (1,837)
     
Increase (decrease) in cash and cash equivalents
            81,465
           (49,058)
Cash and cash equivalents, beginning of period
          263,151
          185,668
Cash and cash equivalents, end of period
          344,616
          136,610
     
Comprised of
   
Cash and cash equivalents of continuing operations
          343,715
          130,224
Cash and cash equivalents of discontinued operations
                901
             6,386
 
          344,616
          136,610
     
Cash and cash equivalents are comprised of
   
Cash
          113,202
            39,640
Short-term money market instruments
          231,414
            96,970
 
          344,616
          136,610
     
Supplemental cash flow information (Note 15)
   
 
 
See accompanying notes to the consolidated financial statements.      
Page 5 

 
 

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

1.
Description of business and nature of operations
   
 
New Gold Inc. and its wholly owned subsidiaries are gold producers engaged in gold mining and related activities including acquisition, exploration, extraction, processing and reclamation.  New Gold Inc.’s assets are comprised of the Mesquite Mine in the United States (“U.S.”), the Cerro San Pedro Mine in Mexico, and the Peak Mine in Australia.  Significant development projects include the New Afton copper-gold project in Canada and a 30% interest in the El Morro copper-gold project in Chile.  Subsequent to March 31, 2010, New Gold Inc. disposed of its interest in the Amapari Mine in Brazil as described in Note 22.
   
 
In the second quarter of 2009, the Company completed a business combination (“Business Combination” see Note 4) with Western Goldfields Inc. (“Western Goldfields”). The Business Combination was completed by way of plan of arrangement that was approved by the New Gold and Western Goldfields shareholders on May 13 and May 14, 2009, respectively and which received final court approval on May 27, 2009.  May 27, 2009 was determined to be the date of acquisition and these interim consolidated financial statements include the results of Western Goldfields from May 27, 2009 onward.
   
 
In 2009, the Amapari Mine was classified as a discontinued operation and therefore all financial results for this mine has been presented separately from continuing operations for current and comparative periods (see Note 8). Prior period comparative figures have been restated to conform to current period presentation.  As described in Note 22, subsequent to March 31, 2010, the Company disposed of its interest in the Amapari Mine.
   
2.
Summary of significant accounting policies
   
 
These unaudited interim consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles (“Canadian GAAP”).  The preparation of interim financial information is based on accounting principles and practices consistent with those used in the preparation of the audited annual financial statements.  The accompanying unaudited interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2009, as they do not contain all disclosures required by Canadian GAAP for annual statements.
   
 
(a)
Basis of presentation and principles of consolidation
     
   
These interim consolidated financial statements include the accounts of the Company and all of its subsidiaries. In the opinion of management, all adjustments (including normal recurring adjustments) necessary to present fairly the financial position as at March 31, 2010 and December 31, 2009 and results of operations and comprehensive income, shareholders’ equity and cash flows for the three months ended March 31, 2010 and 2009, have been made.
     
   
The principal subsidiaries of the Company as of March 31, 2010 are as follows:
       
   
Subsidiary
Interest
 
   
Metallica Resources Inc.
100%
 
   
Metallica Resources Alaska Inc.
100%
 
   
Minera Metallica Resources Chile Limitada
100%
 
   
Minera San Xavier, S.A. de C.V.
100%
 
   
Mineração Pedra Branca do Amapari Ltda (“Amapari”)
100%
 
   
Peak Gold Mines Pty
100%
 
   
Inversiones El Morro Limitada
100%
 
   
Western Goldfields Inc.
100%
 
   
Western Goldfields (USA) Inc.
100%
 
   
Western Mesquite Mines Inc.
100%
 
 
 
 
Page 6

 
 
New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

2.
Summary of significant accounting policies (continued)
   
   
Variable interest entities (“VIE’s”) as defined by the Accounting Standards Board in Accounting Guideline (“AcG”) 15, Consolidation of Variable Interest Entities, are entities in which equity investors do not have the characteristics of a “controlling financial interest” or there is not sufficient equity at risk for the entity to finance its activities without additional subordinated financial support.  VIE’s are subject to consolidation by the primary beneficiary who will absorb the majority of the entities’ expected losses and/or expected residual returns.  The Company has determined that it does not have any investments that qualify as VIE’s.  All intercompany transactions and balances are eliminated.  As described in Note 22, subsequent to March 31, 2010, the Company disposed of Amapari.
     
 
(b)
Use of estimates
     
   
The preparation of interim consolidated financial statements in conformity with Canadian GAAP requires the Company’s management to make estimates and assumptions about future events that affect the amounts reported in the interim consolidated financial statements and related notes to the financial statements.  Actual results may differ from those estimates.
     
   
The preparation of interim consolidated financial statements in conformity with Canadian GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements.  Significant estimates used in the preparation of these interim consolidated financial statements include, but are not limited to, the recoverability of accounts receivable and investments, measurement of revenue and accounts receivable, the quantities of material on leach pads and in circuit and the recoverable gold in this material used in determining the estimated net realizable value of inventories, the proven and probable ore reserves and resources and the related depletion and amortization, the estimated tonnes of waste material to be mined and the estimated recoverable tonnes of ore from each mine area, the assumptions used in the accounting for stock-based compensation, valuation of warrants, valuation of embedded derivatives, valuation of derivative instruments, valuation of investments, the provision for income and mining taxes and composition of future income and mining tax assets and liabilities, the expected economic lives of and the estimated future operating results and net cash flows from mining interests, the anticipated costs of reclamation and closure cost obligations, and the fair value of assets and liabilities acquired in business combinations.
   
3.
Future changes in accounting policies
   
 
(a)
Multiple Deliverable Revenue Arrangements
     
   
In December 2009, the CICA issued EIC 175 – Multiple Deliverable Revenue Arrangements, replacing EIC 142 – Revenue Arrangements with Multiple Deliverables.  This abstract was amended to: (1) provide updated guidance on whether multiple deliverables exist, how the deliverables in an arrangement should be separated, and the consideration allocated; (2) require, in situations where a vendor does not have vendor-specific objective evidence (“VSOE”) or third-party evidence of selling price, that the entity allocate revenue in an arrangement using estimated selling prices of deliverables; (3) eliminate the use of the residual method and require an entity to allocate revenue using the relative selling price method; and (4) require expanded qualitative and quantitative disclosures regarding significant judgments made in applying this guidance.  The accounting changes summarized in EIC 175 are effective for fiscal years beginning on or after January 1, 2011, with early adoption permitted.  Adoption may either be on a prospective basis or by retrospective application.  If the Abstract is adopted early, in a reporting period that is not the first reporting period in the entity’s fiscal year, it must be applied retroactively from the beginning of the

 
Page 7

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

3.
Future changes in accounting policies (continued)
     
 
(a)
Multiple Deliverable Revenue Arrangements (continued)
   
Company’s fiscal period of adoption.  As the Company has not adopted EIC 175, which is not mandatory until the year beginning January 1, 2011, the amendments are not applicable to the Company in the interim and there is no impact to the financial statements for the three months ended March 31, 2010.
     
 
(b)
International Financial Reporting Standards
     
   
In February 2008, the Canadian Accounting Standards Board confirmed January 1, 2011 as the date IFRS will replace current Canadian GAAP for publicly accountable enterprises. This will result in the Company reporting under IFRS starting with the interim period ending March 31, 2011, with restatement for comparative purposes of amounts reported under Canadian GAAP. The Company expects the transition to IFRS to impact accounting policies, financing reporting, IT systems and processes, as well as certain business activities.
   
4.
Business combination
   
 
On March 4, 2009, the Company announced that it had entered into a definitive agreement to acquire all of the outstanding common shares of Western Goldfields. Under the agreement, the Company exchanged one common share and nominal cash consideration for each common share of Western Goldfields. The Business Combination received final court approval on May 27, 2009.
   
 
142,796,000 common shares issued to Western Goldfields’ shareholders were valued at a $2.63 per share. The value per share was determined using the May 27, 2009 closing share price of New Gold. Holders of options, warrants and other convertible instruments of Western Goldfields exchanged such equity instruments for similar securities of New Gold at an exchange rate of one to one.
   
 
The final allocation of the purchase price based on the consideration paid and on Western Goldfields net assets acquired is as follows:
   
$
 
 
Issuance of New Gold shares (142,796,000 common shares)
        375,554
 
 
Fair value of options issued
            9,949
 
 
Fair value of warrants issued
          11,850
 
 
Purchase consideration
        397,353
 
       
 
Net assets acquired
   
 
Net working capital (including cash of $20,735)
          39,427
 
 
Plant and equipment
        102,693
 
 
Mining interest
        234,479
 
 
Reclamation deposits
            8,978
 
 
Other assets
            1,790
 
 
Fair value of gold contracts
         (50,960)
 
 
Long-term debt
         (56,984)
 
 
Reclamation and closure costs obligations
           (5,221)
 
 
Future income taxes
         (68,948)
 
 
Goodwill
        192,099
 
   
        397,353
 

 
Page 8

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

4.
Business combination (continued)
   
 
For purposes of these interim consolidated financial statements the purchase consideration has been allocated to the fair value of assets acquired and liabilities assumed, including allocation of mining interest to depletable and non-depletable properties, based on management’s best estimates and available information at the time of the Business Combination.
   
5.
Restricted cash
   
 
On February 26, 2010, the Company repaid the Mesquite Mine term loan facility as described in Note 10(c).  Under the terms of that term loan facility, the Company was required to set aside an amount equal to the debt service amounts (principal and interest) payable on the next repayment date as set out in the amended credit agreement dated October 7, 2009.  Interest earned on the debt service reserve account was for the account of the Company.  As a result of the repayment of the term loan, the restricted cash balance was released to the Company for its general use resulting in restricted cash of $nil at March 31, 2010 (December 31, 2009 - $9.2 million).
   
6.
Inventories
   
March 31
December 31
   
                2010
                2009
   
 $
 $
       
 
Heap leach ore
             56,206
             58,169
 
Work-in-process
             15,786
             13,907
 
Finished goods
               5,511
               4,819
 
Stockpiled ore
                    54
                    55
 
Supplies
             11,186
               9,349
   
             88,743
             86,299
   
 
The amount of inventories recognized in operating expenses for the three months ended March 31, 2010 is $48.5 million (2009 - $21.6 million).  There were no write-downs or reversals of write-downs during the period.
   
7.
Investments
   
 
The Company owns $20.6 million (Cdn$20.9 million) (December 31, 2009 – $99.4 million (Cdn$104.0 million)) of face value of long-term asset backed notes (“AB Notes”). These AB Notes were issued as replacement of asset backed commercial paper (“ABCP”) formerly held by the Company. When the ABCP matured but was not redeemed in 2007, it became the subject of a restructuring process that replaced the ABCP with long-term asset backed securities. The restructuring was completed and the AB Notes were issued on January 21, 2009.  The Company has designated the investments as held-for-trading financial instruments.
   
 
In January 2010, the Company disposed of its remaining MAV 2 A1 and A2 Notes which had a face value of $79.4 million (Cdn$83.1 million) for proceeds of $48.1 million (Cdn$49.9 million) and a gain of $2.5 million.  The AB Notes are recorded at their estimated fair value with the resulting changes in fair value being included in net earnings as the AB Notes have been designated as held-for-trading.  The difference between the historic fair value and the proceeds from the disposition has been included in the mark-to-market gain on investments.

 
Page 9

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

7.
Investments (continued)
   
 
The table below summarizes the Company’s valuations at March 31, 2010 and December 31, 2009.
             
   
March 31
December 31
 
   
2010
2009
 
     
 Fair
 
 Fair
 
   
 Face
 value
 Face
 value
    Expected
 
Restructuring categories
  value
 estimate
  value
 estimate
    maturity date
   
 $
 $
 $
 $
 
   
 (millions)
millions)
 (millions)
 (millions)
 
 
MAV 2 Notes
         
 
A1 (rated A)
            -
             -
     66.7
         39.3
 
 
A2 (rated A)
            -
             -
     12.7
           5.9
 
 
B
           5.6
            1.1
       5.5
           0.5
   December 31, 2016
 
C
           4.3
             -
       4.1
             -
   December 31, 2016
 
Traditional asset tracking notes
         
 
MAV3 - Class 9
           0.1
          0.1
       0.1
         0.1
   September 12, 2015
 
Ineligible asset tracking notes
         
 
MAV2 - Class 3/13/15
         10.6
          0.9
     10.3
         0.1
   December 20, 2012 to October 24, 2016
   
         20.6
          2.1
     99.4
       45.9
 
   
 
At March 31, 2010, the AB Notes have been valued based on bid prices for these assets received from dealers and brokers active in the AB Notes market.  The Company receives the bid prices on a regular and recurring basis from a number of sources.  The bid prices received for the MAV 2 B notes have ranged from 18% to 20% of face value.  The Company believes that 19% is the best estimate of fair value for these notes.  The bid prices received for the MAV 2 C notes have been approximately 1% of the face value which the Company has used to fair value these notes. The MAV 2 Class 3 and 13 tracking notes are valued using the same methodology and are valued at approximately 1% and 10% respectively.
   
8.
Operations held for sale
   
 
On January 2, 2009, the Company placed the Amapari Mine on care and maintenance. Mining at the Amapari Mine was suspended and leaching of stacked material continued until April 2009 at which time leaching operations were suspended.  On January 27, 2010, the Company announced the signing of an agreement to sell its Brazilian subsidiary Mineracao Pedra Branca do Amapari Ltda., which holds the Amapari Mine and other related assets, to Beadell Resources Ltd. ("Beadell"). The agreement with Beadell was modified on March 31, 2010 whereby the Company would now dispose of its interest in the Amapari Mine for $53.0 million. Beadell is an Australian listed gold-focused company with exploration and development assets in Western Australia and Brazil.  The transaction closed subsequent to March 31, 2010 as described in Note 22.  Proceeds to the Company were $37.0 million in cash and 115.0 million Beadell shares valued at $16.0 million.


 
Page 10

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

8.
Operations held for sale (continued)
   
 
Assets and liabilities pertaining to the Amapari Mine are as follows:
       
   
March 31
December 31
   
 2010
 2009
   
 $
 $
       
 
Current assets
             10,585
             10,298
 
Non-current assets
             27,009
             27,080
 
Current liabilities
              (8,943)
            (10,414)
 
Long-term liabilities
            (19,272)
            (19,890)
   
               9,379
               7,074
   
 
The Amapari Mine was classified as an asset held for sale on the consolidated balance sheets.
   
 
The consolidated statements of operations have separately presented the net earnings from discontinued operations for the three months ended March 31, 2010 and 2009.  Revenues, earnings before taxes and net earnings are as follows:
   
   
 2010
 2009
   
 $
 $
       
 
Revenue
               2,746
             14,440
 
Earnings before taxes
                  305
                    10
 
Net earnings
                  305
                    10
   
 
The cash flows from discontinued operations for the three months ended March 31, 2010 and 2009 are as follows:
   
   
 2010
 2009
   
 $
 $
       
 
Operating activities
              (1,696)
          10,452
 
Investing activities
                 (219)
             (721)
 
Financing activities
                    -
           (7,000)
 
Increase (decrease) in cash and cash equivalents
   
 
from discontinued operations
              (1,915)
            2,731


 
Page 11

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)


9.
Mining interests
   
 
Mining interest consists of the following:
   
       
 March 31, 2010
     
 Accumulated
 
     
 depreciation
 Net book
   
 Cost
 and depletion
 value
   
 $
 $
 $
         
 
Mining properties
         1,766,629
             50,525
         1,716,104
 
Plant and equipment
            352,648
             56,003
            296,645
   
         2,119,277
            106,528
         2,012,749
         
       
 December 31, 2009
     
 Accumulated
 
     
 depreciation
 Net book
   
 Cost
 and depletion
 value
   
 $
 $
 $
         
 
Mining properties
         1,744,236
             43,464
         1,700,772
 
Plant and equipment
            348,078
             48,412
            299,666
   
         2,092,314
             91,876
         2,000,438
   
 
The Company capitalized $5.9 million of interest for the three months ended March 31, 2010 (2009 - $5.3 million) related to the New Afton project.

 
A summary of net book value by property is as follows:
     
Mining properties
   
     
 Non-
       
   
 Depletable
 depletable
 
 Plant and
 March 31
 December 31
   
 $
 $
 Total
 equipment
 2010
 2009
       
 $
 $
 $
 $
   
   
          
       
 
Mesquite Mine
       176,623
         44,865
        221,488
          94,653
         316,141
        322,426
 
Cerro San Pedro Mine
     230,721
      84,822
        315,543
          69,015
         384,558
        383,860
 
Peak Mine
58,804
         61,506
        120,310
          58,750
         179,060
        178,203
 
New Afton Project
                 -
      649,987
        649,987
          73,191
         723,178
        706,307
 
El Morro Project (a)
                 -
        383,388
        383,388
                 -
         383,388
        383,347
 
Other projects
                 -
                   25,388
          25,388
                 -
           25,388
          25,273
 
Corporate
                 -
     -
                 -
            1,036
             1,036
            1,022
      466,148   1,249,956
     1,716,104
        296,645
       2,012,749
     2,000,438
   
 
(a)
Chile - El Morro project (“El Morro”)
     
   
The Company owns a 30% interest in the El Morro copper-gold project which is an advanced stage copper-gold project located in the Atacama region of north-central Chile. Goldcorp Inc. (“Goldcorp”) holds the remaining 70% interest in the project after completion of the Acquisition and Funding Agreement (the “Agreement”) with the Company on February 16, 2010. Prior to this date, Xstrata Copper Chile S.A. (“Xstrata”) was the 70% owner in the project.
     
   
On October 12, 2009, Barrick Gold Corporation (“Barrick”) and Xstrata entered into a sale agreement for Xstrata’s 70% interest in the El Morro Project for a total cash consideration of $463.0 million subject to the expiry or cancellation of the right of first refusal held by the

 
Page 12

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

9.
Mining interests (continued)
     
 
(a)
Chile - El Morro project (“El Morro”)
     
   
Company. On January 7, 2010 the Company provided notice to Xstrata of the exercise of its right of first refusal to acquire 70% of the El Morro Project for $463.0 million.
     
   
On February 16, 2010, the 70% interest in the El Morro Project was acquired by a wholly owned subsidiary of the Company and the acquisition was funded by a $463.0 million loan from Goldcorp as contemplated under the Agreement.  The completion of the remaining transactions under the Agreement with Goldcorp resulted in a Goldcorp subsidiary now holding the 70% interest in the El Morro Project with the Company retaining its original 30% interest in the project.
     
   
The Agreement with Goldcorp also modified the terms of the shareholders agreement between the 70% interest holder and the 30% interest holder.  The modified terms include:
     
   
Ÿ
The Company received $50.0 million and Goldcorp assumed the loan upon completion of this transaction. The Company has recorded the $50.0 million, net of $3.7 million of transaction costs, as a deferred benefit which will be amortized into income over the life of the revised terms of the shareholders’ agreement.
   
Ÿ
A change to the funding agreement whereby Goldcorp will fund 100% of the Company’s program funding share until commercial production is reached.  The Goldcorp funding will be interest bearing at U.S. 7-year Treasury Rate plus 1.87% and is compounded monthly;
   
Ÿ
The Company will be entitled to a penalty payment of $1.5 million per month up to a maximum of $36.0 million if the construction on the El Morro Project does not commence within 60 days of receipt of required permits and approvals.
   
10.
Long-term debt
   
 
Long-term debt consists of the following:
       
   
March 31
December 31
   
 2010
 2009
   
 $
 $
       
 
Senior secured notes (a)
        174,522
        169,044
 
Subordinated convertible debentures (b)
          39,476
          37,609
 
Term loan facility (c)
                 -
          27,235
 
El Morro project funding loan (d)
            3,706
            3,656
   
        217,704
        237,544
 
Less: Current portion of term loan facility
                 -
         (12,088)
   
        217,704
        225,456
       
 
(a)
Senior secured notes
     
   
The face value of the senior secured notes (“Notes”) at March 31, 2010 was $184.1 million (Cdn$187.0 million) (2009 - $178.7 million (Cdn$187.0 million)).
     
   
During the first quarter of 2009, the Company acquired $47.8 million (Cdn$50.0 million) face value of its senior secured notes for consideration of $25.6 million (Cdn$30.0 million) from the noteholders. This results in a reduction of approximately Cdn$5.0 million per year in interest

 
Page 13

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

10.
Long-term debt (continued)
   
 
(a)
Senior secured notes (continued)
     
   
payments. The Company recorded a gain on redemption of $14.2 million related to this transaction.
     
   
The Company has the right to redeem the Notes in whole or in part at any time and from time to time prior to June 27, 2017 at a price ranging from 120% to 100% (decreasing based on the length of time the Notes are outstanding) of the principal amount of the Notes to be redeemed.  At March 31, 2010 the redemption price was 114% and is scheduled to decrease to 110% on June 28, 2010.  The early redemption feature in the Notes qualifies as an embedded derivative that must be bifurcated for reporting purposes.   At March 31, 2010, the fair value of the derivative asset was determined to be $1.9 million (2009 - $nil).  The Company has recorded the fair value of the derivative asset in other assets and has included the resulting change in the fair value as a gain in the determination of net income.
     
 
(b)
Subordinated convertible debentures
     
   
The face value of the subordinated convertible debentures (“Debentures”) at March 31, 2010 was $54.2 million (Cdn$55.0 million) (2009 - $52.6 million (Cdn$55.0 million)).
     
   
In 2007, NGI issued 55,000 Debentures for an aggregate principal amount of Cdn$55.0 million. The Debentures, which were issued pursuant to a Debenture Indenture dated June 28, 2007 (the “Debenture Indenture”), each have a principal amount of $1,000, bear interest at a rate of 5% per annum and are convertible by the holders into common shares of the Company at any time up to June 28, 2014 at a conversion price of Cdn$9.35 per share. The Debentures do not allow forced conversion by the Company prior to January 1, 2012 but after that date, the Company may redeem the Debentures if the market price of the Company’s shares is at least 125% of the conversion price.
     
   
The Debentures are classified as compound financial instruments for accounting purposes because of the holder conversion option.  Interest is payable in arrears in equal semi-annual installments on January 1 and July 1 in each year.  The Debenture Indenture provides that in the event of a change of control of the Company, as defined therein, where 10% or more of the aggregate purchase consideration is cash, the Company must offer to either: (i) redeem the outstanding Debentures at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest up to but excluding the date of redemption; or, (ii) convert the outstanding Debentures into common shares at conversion prices ranging from Cdn$7.48 at inception to Cdn$9.35, based on a time formula specified in the Debenture Indenture.  The Debentures are subordinate to the Notes and any secured indebtedness incurred subsequent to the issue of the Debentures.
     
   
At the time of acquisition by the Company, the Company allocated $34.5 million of the $56.2 million fair value as a liability based on the fair value of a similar debt instrument without an associated conversion option. The similar debt instrument was assumed to have an interest rate of 8% at the time of acquisition. The equity component was valued using the Black-Scholes model with the following assumptions: no dividends paid, volatility of 60%, risk free interest rate of 3.45% and expected life of six years. The debt component of the Debentures will be accreted over the expected term to maturity using the effective interest method.
     
   
The Debenture Indenture requires the Company to comply with certain reporting and other non-financial covenants.  The debentures are unsecured and subordinate to the notes and any secured indebtedness incurred subsequent to the issue of the debentures.

 
Page 14

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

10.
Long-term debt (continued)
   
 
(c)
Term loan facility
     
   
As part of the Business Combination (Note 4) in 2009, the Company acquired a term loan facility with a syndicate of banks under which the Company could borrow up to $105.0 million in connection with the development of the Mesquite Mine. The term of the facility was until December 31, 2014 and comprised a multiple-draw term loan of which $86.3 million was drawn for the development of the Mesquite Mine. The facility was secured by all of the assets of the Company’s wholly-owned subsidiary, Western Mesquite Mines Inc. (“WMMI”), and a pledge of the shares of WMMI owned by the Company. In addition, until reaching a defined completion point, the facility was guaranteed by Western Goldfields.
     
   
On October 7, 2009, the Company’s term loan facility related to development of the Mesquite Mine was amended. The key change was to agree that the Mesquite Mine had satisfied a defined completion test which released the guarantee provided by Western Goldfields.  Other changes included:
     
   
Ÿ
cancellation of the remaining undrawn facility of $18.6 million;
   
Ÿ
a $15.0 million prepayment of principal which was made on October 7, 2009;
   
Ÿ
increasing the interest rate from U.S. dollar LIBOR plus 2.20% to U.S. dollar LIBOR plus 4.25%;
   
Ÿ
a restructuring fee payment of $0.2 million;
   
Ÿ
repayable by June 30, 2012; and,
   
Ÿ
conversion of the cost overrun account (Note 5) to a debt service reserve account.
     
   
In addition to the scheduled repayments, mandatory prepayments were required semi-annually based on 50% of the excess cash flows from the Mesquite Mine.
     
   
On February 26, 2010 the Company retired the term loan facility by paying the total outstanding principal of $27.2 million. The facility cannot be redrawn, however the covenants and security remain in place until the gold hedging contracts, as described in Note 11(a) are fully delivered by the end of 2014 or monetized at an earlier date.  With the retirement of the term loan facility, the Company is able to monetize the gold hedge at its discretion.
     
 
(d)
El Morro project funding loan
     
   
Prior to completion of the Agreement with Goldcorp on February 16, 2010, Xstrata had agreed to fund 70% of the Company’s program funding commitments on El Morro (Note 9) until commencement of commercial production. These amounts, plus interest, would be repaid out of 80% of the Company’s distributions once El Morro was in production. Interest was based on the lower of the Xstrata cost of financing plus 100 basis points and the Chilean prescribed government rate and was compounded monthly. As of December 31, 2009, Xstrata had funded $3.7 million of the Company’s funding commitments. The loan was secured against all rights and interests of the Company’s El Morro subsidiaries, including shares.
     
   
From the date of completion of the Agreement with Goldcorp, Goldcorp has agreed to fund 100% of the Company’s program funding commitments on El Morro until commencement of commercial production.  These amounts, plus interest, will be repaid out of 80% of the Company’s distributions once El Morro is in production. Interest is based on the U.S. 7-year Treasury Rate plus 1.87% and is compounded monthly. As of December 31, 2009, Xstrata had funded $3.7 million of the Company’s funding commitments and Goldcorp will take-over this loan at the new, lower interest rate from February 16, 2010. The loan is secured against all rights and interests of the Company’s El Morro subsidiaries, including shares.

 
Page 15

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

10.
Long-term debt (continued)
   
 
(e)
Interest expense
   
         
   
Interest expense for the three months ended March 31, 2010 and 2009 is composed of the following:
     
 2010
 2009
     
 $
 $
         
   
Interest
            5,374
            4,462
   
Non-cash interest charges
              737
              931
     
            6,111
            5,393
   
Less: Interest capitalized to mining interests
           (5,879)
           (5,309)
     
              232
                84
   
11.
Derivative instruments
         
 
The following tables summarize derivative related liabilities and assets:
         
       
 Asset derivatives
     
 March 31
 December 31
     
 2010
 2009
     
 $
 $
   
Derivatives classified as hedging instruments
   
   
for accounting purposes
   
   
Fuel contracts
                   726
              706
     
                   726
              706
   
Less:  Current portion
                  (726)
             (706)
     
                      -
                 -
         
         
       
 Liability derivatives
     
 March 31
 December 31
     
 2010
 2009
     
 $
 $
   
Derivatives classified as hedging instruments
   
   
for accounting purposes
   
   
Gold hedging contracts
               97,070
          95,986
     
               97,070
          95,986
   
Less:  Current portion
              (20,288)
         (19,206)
     
               76,782
          76,780

 
Page 16

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

11.
Derivative instruments (continued)
   
 
The following table summarizes realized derivative gains (losses) for the three months ended March 31, 2010 and 2009.
       
   
 2010
 2009
   
 $
 $
 
Derivatives classified as hedging instruments for
   
 
accounting purposes
   
 
Gold hedging contracts
              (2,870)
                 -
 
Fuel contracts
                    25
                 -
   
              (2,845)
                 -
   
 
Prior to qualifying for hedge accounting on July 1, 2009, realized gains (losses) were classified in other income. After qualifying for hedge accounting, the Company classifies realized gains (losses) for gold hedging contracts in revenue and fuel contracts in operating expenses.
   
 
The following table summarizes unrealized derivative gains for the three months ended March 31, 2010 and 2009.
   
   
 2010
 2009
   
 $
 $
 
Derivatives not classified as hedging instruments for
   
 
accounting purposes
   
 
Prepayment option
               1,907
                 -
   
               1,907
                 -
       
 
For the three months ended March 31, 2010 and 2009 there were no unrealized derivative gains (losses) recorded in earnings for derivatives classified as hedging instruments for accounting purposes.
   
 
The following table summarizes derivative gains (losses) in other comprehensive income for the three months ended March 31, 2010 and 2009.
       
   
 2010
 2009
   
 $
 $
 
Effective portion of change in fair value of hedging
   
 
instruments
   
 
Gold hedging contracts
              (3,160)
                 -
 
Fuel contracts
                    85
                 -
 
Future income tax
               1,824
                 -
   
              (1,251)
                 -
       
 
The net amount of existing gains (losses) arising from the unrealized fair value of the Company’s gold hedging contracts and fuel contracts, which are derivatives that are designated as cash flow hedges and are reported in other comprehensive income, would be reclassified to net earnings as contracts are settled on a monthly basis.  The amount of such reclassification would be dependent upon fair values and amounts of the contracts settled.  At March 31, 2010, the Company’s estimate of the net amount of existing derivative gains (losses) arising from the unrealized fair value of derivatives designated as cash flow hedges, which are reported in other comprehensive income and are expected to be reclassified to net earnings in the next twelve months, excluding tax effects, is $(11.8) million for gold hedging contracts and $0.3 million for fuel contracts.

 
Page 17

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

11.
Derivative instruments (continued)
   
 
(a)
Gold hedging contracts
     
   
Under the terms of the term loan facility (Note 10 (c)), Western Mesquite Mines Inc. was required, as a condition precedent to drawdown the loan, to enter into a gold hedging program acceptable to the banking syndicate. As such, the Company executed gold forward sales contracts for 429,000 ounces of gold at a price of $801 per ounce. The hedging contracts represent a commitment of 5,500 ounces per month for 78 months that commenced July 2008 with the last commitment deliverable in December 2014. The Company settles these contracts, at the Company’s option, by physical delivery of gold or on a net financial settlement basis. At March 31, 2010, the Company had remaining gold forward sales contracts for 313,500 ounces of gold at a price of $801 per ounce at a remaining commitment of 5,500 ounces per month for 57 months.
     
   
On July 1, 2009, the Company’s gold hedging contracts were designated as cash flow hedges. Prospective and retrospective hedge effectiveness is assessed on these hedges using a hypothetical derivative method. The hypothetical derivative assessment involves comparing the effect of theoretical shifts in forward gold prices on the fair value of both the actual hedging derivative and a hypothetical derivative. The retrospective assessment involves comparing the effect of historic changes in gold prices each period on the fair value of both the actual and hypothetical derivative. The effective portion of the gold contracts is recorded in other comprehensive income until the forecasted gold sale impacts earnings. Where applicable, the fair value of the derivative has been adjusted to account for the Company’s credit risk.
     
 
(b)
Fuel contracts
     
   
The Company entered into fuel hedge contracts that represent a total commitment of 2.9 million and 3.0 million gallons of diesel per year at weighted average prices of $1.75 and $1.94 per gallon in 2009 and 2010, respectively. The Company is financially settling 252,000 gallons of diesel per month. At March 31, 2010, the Company had a remaining commitment of 2.2 million gallons of diesel over the next 9 months.
     
   
On July 1, 2009, the Company’s fuel contracts were designated as cash flow hedges against forecasted purchases of fuel for expected consumption at the Mesquite Mine. Prospective and retrospective hedge effectiveness is assessed using the hypothetical derivative method. The prospective test is based on regression analysis of the month-on-month change in fair value of both the actual derivative and a hypothetical derivative caused by actual historic changes in commodity prices over prior periods. The retrospective test involves comparing the effect of historic changes in commodity prices each period on the fair value of both the actual and hypothetical derivative. The effective portion of changes in fair value of the commodity contracts is recorded in other comprehensive income until the forecasted transaction impacts earnings. Where applicable, the fair value of the derivative has been adjusted to account for the Company’s credit risk.
   
12.
Share capital
   
 
At March 31, 2010, the Company had unlimited authorized common shares and 389,284,000 common shares outstanding.

 
Page 18

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

12.
Share capital (continued)
   
 
(a)
Common shares issued
     
     
Number
 
     
of shares
 
     
 (000's)
 $
         
   
Balance, December 31, 2008
        212,841
     1,321,110
   
Shares issued (i)
          30,705
        103,122
   
Shares issued for mineral properties ((ii) and (iii))
                25
                63
   
Acquisition of Western Goldfields (iv)
        142,796
        375,367
   
Exercise of options (v)
            2,448
          11,203
   
Balance, December 31, 2009
        388,815
     1,810,865
   
Exercise of options (vi)
              469
            1,760
   
Balance, March 31, 2010
        389,284
     1,812,625
         
   
(i)
On September 11, 2009, the Company closed a bought deal public offering of 26,700,000 common shares and the underwriters’ exercise in full of an over-allotment option to purchase an additional 4,005,000 common shares granted the Company in connection with such offering at a price of $3.49 per share (Cdn$3.75 per share) for total gross proceeds of $107.2 million (Cdn$115.0 million). The Company incurred related share issuance costs of $4.1 million.
       
   
(ii)
On August 31, 2009, the Company issued 5,000 common shares valued at $17,000 related to other exploration projects.
       
   
(iii)
On February 27, 2009, the Company issued 20,000 common shares valued at $46,000 related to other exploration projects
       
   
(iv)
On May 27, 2009, the Company issued 142,796,000 common shares to effect the acquisition of Western Goldfields, as described in Note 4.  These shares were issued at the closing share price of the Company on May 27, 2009, the transaction completion date, of $2.63 per share for total consideration of $375.4 million.
       
   
(v)
During the year ended December 31, 2009, 2,448,000 common shares were issued pursuant to the exercise of stock options.  The Company received proceeds of $5.4 million from these exercises and transferred $5.8 million from contributed surplus.
       
   
(vi)
During the three months ended March 31, 2010, 469,000 common shares were issued pursuant to the exercise of stock options.  The Company received proceeds of $0.8 million from these exercises and transferred $1.0 million from contributed surplus.

 
Page 19

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

12.
Share capital (continued)
   
 
(b)
Stock options
     
   
The following table presents the changes in the stock options.
       
 Weighted
       
 average
     
 Number of
 exercise
     
 options
 price
     
 (000's)
 Cdn$
         
   
Balance, December 31, 2008
            8,990
             6.94
   
Options assumed on acquisition of Western
   
   
Goldfields
         5,699
          1.58
   
Granted
            5,762
             3.02
   
Exercised
           (2,448)
             2.29
   
Forfeited
           (2,679)
             6.27
   
Balance, December 31, 2009
           15,324
             4.34
   
Granted
            2,258
             4.39
   
Exercised
              (469)
             1.55
   
Forfeited
                (63)
             6.89
   
Balance, March 31, 2010
           17,050
             4.41
     
   
The following table summarizes information about the stock options outstanding at March 31, 2010.
     
       
Options outstanding
 Options exercisable
     
 Weighted
       
     
 average
 
 Weighted
 
 Weighted
     
 remaining
 Number of
 average
 Number of
 average
   
 Exercise
 contractual
 stock options
 exercise
 options
 exercise
   
 prices
 life (years)
 outstanding
 price
 exercisable
 price
   
 Cdn$
 
 (000's)
 Cdn$
 (000's)
 Cdn$
               
   
 0.34 - 0.99
             3.94
               1,204
             0.73
            1,204
             0.73
   
 1.00 - 1.99
             3.28
               1,469
             1.67
            1,469
             1.67
   
 2.00 - 2.99
             4.86
               2,868
             2.58
            1,644
             2.48
   
 3.00 - 3.99
             5.70
               3,776
             3.27
               388
             3.66
   
 4.00 - 4.99
             6.68
               2,330
             4.39
                 71
             4.39
   
 5.00 - 5.99
             2.73
                 682
             5.50
               634
             5.51
   
 6.00 - 6.99
             2.52
                 998
             6.31
               998
             6.31
   
 7.00 - 7.99
             2.97
               1,915
             7.70
            1,216
             7.63
   
 8.00 - 8.99
                 -
                    -
                 -
                  -
                 -
   
 9.00 - 9.99
             1.95
               1,610
             9.30
            1,610
             9.30
   
 11.00
             1.16
                 198
            11.00
               198
           11.00
   
 0.34 - 11.00
             4.34
             17,050
             4.41
            9,432
             4.81
               
   
On January 27, 2010, the Company granted 2,258,000 stock options to employees, officers and directors.  These options have an exercise price of Cdn$4.39.  These options vest over a three year period and have a contractual life of seven years from date of grant.  The stock options had a grant date fair value of Cdn$2.98, which was determined by a Black-Scholes pricing model using the following assumptions: no dividends are to be paid; volatility of 70%, risk free interest rate of 2.81%, and expected life of seven years.  The grant date fair value will be amortized as part of compensation expense over the vesting period.

 
Page 20

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

12.
Share capital (continued)
   
 
(b)
Stock options (continued)
     
   
The Company granted 2,306,000 stock options on February 17, 2009, 3,394,000 on June 2, 2009 and 62,000 on November 2, 2009 to employees, officers and directors. These options have an exercise price of Cdn$2.71, Cdn$3.21 and Cdn$3.92, respectively. The options vest over a three year period and have a contractual life of five to seven years from date of grant.   The value was determined using the Black-Scholes pricing model. A weighted average grant-date fair value of Cdn$1.72 was calculated using the following weighted average assumptions: no dividends are to be paid; volatility of 56%, risk free interest rate of 2.42%, and expected life of 6.8 years.
     
   
5,699,000 stock options were assumed on June 2, 2009 upon the acquisition of Western Goldfields as described in Note 4.  These stock options were valued at $9.7 million as part of the business combination valuation.
     
   
At March 31, 2010, the intrinsic value of the stock options outstanding was $23.2 million (December 31, 2009 - $23.5 million) and the intrinsic value of the stock options that were exercisable was $8.9 million (December 31, 2009 - $7.9 million).  For the three months ended March 31, 2010, the intrinsic value of the stock options exercised during the year was $1.4 million (2009 - $nil).
     
   
For the three months ended March 31, 2010, the Company recorded $2.3 million (2009 - $1.3 million) as stock-based compensation expense and recorded this amount in contributed surplus. At March 31, 2010, the total value of the non-vested stock options that remain to be expensed is $8.7 million (December 31, 2009 - $6.3 million).  It is expected that this amount shall be included in the determination of net income over the next 2.3 years.
     
 
(c)
Share award units
     
   
In 2009, the Company established a share award unit program as part of its long-term incentive program. Each share award unit allows the recipient, subject to certain plan restrictions, to receive cash on the entitlement date equal to the Company’s share price on that date.  One-third of the share awards units vest annually on the anniversary of the grant date.   As the Company is required to settle this award in cash, it will record an accrued liability and record a corresponding compensation expense. The share award unit is a financial instrument that will be fair valued at each reporting date based on the five day weighted average price of the Company’s common shares.  The changes in fair value will be included in the compensation expense for that period.
     
   
In January 2010, the Company issued 699,000 share award units.  In November 2009, the Company issued 560,000 share award units. Including the mark-to-market adjustment for the share award units previously issued, the Company recorded $0.9 million as compensation expense for the three months ended March 31, 2010 (2009 - $nil).  The total value of the non-vested share award units that remains to be expensed is $4.3 million (December 31, 2009 - $1.9 million).  It is expected that this amount will be included in the determination of net income over the next 2.7 years.

 
Page 21

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

12.
Share capital (continued)
   
 
(d)
Share purchase warrants
     
   
A summary of the changes in share purchase warrants is presented below:
     
         
 Weighted
       
 Common
 average
     
 Number of
 Shares
 exercise
     
 warrants
 Issuable
 price
     
 (000's)
 (000's)
 Cdn$
           
   
Balance, December 31, 2008 (i)
322,337
         60,111
        13.80
   
Issued (i)
          25
               25
        15.00
   
WGI share purchase warrants
     
   
exercisable into New Gold shares* (ii)
      6,056
           6,056
          0.77
   
Expired (iii)
    (3,150)
        (3,150)
          6.11
   
Balance, March 31, 2010 and December 31, 2009
  325,268
         63,042
        12.94
   
*The exercise price of these US$0.76 warrants have been converted to Canadian dollars for presentation purposes.
   
           
 
 
(i)  On June 30, 2008, the Company completed a 10 for 1 common share consolidation as part of the Transaction described in the annual report.  The number of common shares outstanding has been adjusted to reflect this common share consolidation.  While the number of share purchase warrants outstanding was not affected by this consolidation, the number of common shares to be issued upon exercise and the price to be paid upon exercise has been adjusted to reflect this common share consolidation.
           
   
The Company has 217,500,000 share purchase warrants (Series B) outstanding that entitle the holders of these warrants to purchase one common share for Cdn$15.00 per share for every 10 share purchase warrants held.  These warrants expire on April 3, 2012.
           
   
On February 28, 2008, the Company issued 73,862,000 common share purchase warrants (Series C) upon the conversion of the Special Warrants previously issued.  The warrants were valued at $23.7 million using the Black-Scholes pricing model and that amount is included in share purchase warrants.  A fair value of approximately $0.32 for each warrant was calculated using the following assumptions:  no dividends are paid, volatility of 60%, risk free interest rate of 3.4%, and expected life of five years.  The holders of these warrants are entitled to purchase one common share for Cdn$9.00 per share for every 10 share purchase warrants held.  These share purchase warrants expire November 28, 2012.
     
   
On June 30, 2008, the Company issued 17,758,000 shares purchase warrants to effect the acquisition of Metallica, as described in Note 1.  These share purchase warrants were valued at $46.7 million as part of the business combination valuation.  At December 31, 2009, these share purchase warrants have expired.
     
   
On June 30, 2008, the Company issued 27,850,000 share purchase warrants (Series A) to effect the acquisition of NGI, as described in Note1.  These share purchase warrants were valued at $57.4 million as part of the business combination valuation.  The holders of these warrants are entitled to purchase one common share for Cdn$15.00 per share for every share purchase warrant held.  These share purchase warrants expire on June 28, 2017.

 
Page 22

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

12.
Share capital (continued)
   
 
(d)
Share purchase warrants
         
 
 
(ii)  On May 27, 2009, the Company issued 6,056,000 share purchase warrants to effect the acquisition of Western Goldfields, as described in Note 4.  The warrants were valued at $11.9 million as part of the business combination valuation.  The holders of these warrants are entitled to purchase one common share for US$0.76 per share for every share purchase warrant held.  These share purchase warrants expire between June 9, 2011 and June 9, 2012.
     
 
 
(iii)  During the year ended December 31, 2009, 3,150,000 share purchase warrants expired resulting in a transfer from share purchase warrants to contributed surplus of $6.8 million.
     
   
The following table summarizes information about outstanding share purchase warrants at March 31, 2010.
     
   
Number
 Shares
 Exercise
 
   
 of warrants
 Issuable
 prices
    Expiry date
   
 (000's)
 (000's)
 Cdn$
 
           
   
              460
              460
             0.77
    July 12, 2011
   
            2,300
           2,300
             0.77
    June 9, 2011
   
        217,500
         21,750
            15.00
    April 3, 2012
   
            3,296
           3,296
             0.77
    June 9, 2012
   
          73,862
           7,386
             9.00
    November 28, 2012
   
            4,150
           4,150
            15.00
    June 28, 2017
   
          23,700
         23,700
            15.00
    June 28, 2017
   
        325,268
         63,042
   
   
*The exercise price of these US$0.76 warrants have been converted to Canadian dollars for presentation purposes.
 

 
Page 23

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

12.
Share capital (continued)
   
 
(e)
Net earnings per share
         
   
The following table sets forth the computation of diluted earnings (loss per share) for the three months ended March 31, 2010 and 2009.
         
     
 2010
 2009
         
         
   
Earnings from continuing operations
$17,188
$12,069
   
Earnings from discontinued operations, net of tax
               305
                10
   
Net earnings
$17,493
$12,079
         
   
(in thousands)
   
   
Basic weighted average number of shares outstanding
         388,956
        212,848
         
   
Effective of diluted securities
   
   
Stock options
         4,237
             82
   
Warrants
         4,997
              -
   
Diluted weighted average number of shares outstanding
         398,190
        212,930
         
   
Earnings per share from continuing operations
   
   
Basic
$0.04
$0.06
   
Diluted
$0.04
$0.06
         
   
Earnings per share from discontinued operations
   
   
Basic
$0.00
$0.00
   
Diluted
$0.00
$0.00
         
   
Earnings per share
   
   
Basic
$0.04
$0.06
   
Diluted
$0.04
$0.06
     
   
The following lists the equity securities excluded from the computation of diluted earnings per share.  For the three months ended March 31, 2010 and 2009, the equity securities were excluded as the exercise prices related to the particular security exceed the average market price of the common shares of the Company of Cdn$4.57 (2009 – Cdn$3.13) for the period.
         
     
 2010
 2009
     
 (000's)
 (000's)
         
   
Stock options
            5,904
          15,324
   
Share purchase warrants
           56,986
          63,042
   
Convertible debentures
           55,000
          55,000

 
Page 24

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

13.
Income and mining taxes
   
   
 2010
 2009
   
 $
 $
       
 
Current income and mining tax expense
            10,059
             4,200
 
Future income and mining tax recovery
            (1,067)
             2,291
     
             8,992
             6,491
   
 
Income tax expense differs from the amount that would result from applying the Canadian federal and provincial income tax rates to earnings before taxes. These differences result from the following items:
       
   
 2010
 2009
   
 $
 $
       
    Earnings before income taxes
            26,180
            18,560
       
    Canadian federal and provincial income tax rates
           28.50%
          31.00%
       
    Income tax recovery based on above rates
             7,462
             5,753
    Increase (decrease) due to    
            Non-taxable income
            (4,679)
            (2,054)
            Non-deductible expenditures
               (149)
            (1,372)
            Different statutory tax rates on earnings of foreign    
                 subsidiaries
             7,189
               (228)
            Adjustment of prior year provision to statutory tax    
                 returns
             4,623
                  45
            Non-taxable gain
            (7,124)
                  -
            Benefit of losses not recognized in period
                152
                210
            Change in valuation allowance and other
             1,518
             4,137
   
             8,992
             6,491

 
Page 25

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)


14.
Reclamation and closure cost obligations
   
 
Changes to the reclamation and closure cost balance are as follows:
   
     
Cerro
 
New
 
   
Mesquite
San Pedro
Peak
Afton
 
   
 Mine
 Mine
 Mine
Project
Total
   
 $
 $
 $
 $
 $
             
 
Balance, December 31, 2008
          -
       3,258
   5,509
         182
   8,949
 
Acquisition (Note 4)
     5,221
            -
        -
             -
   5,221
 
Reclamation expenditures
          -
            -
       (32)
             -
       (32)
 
Accretion
       203
         316
      521
           75
   1,115
 
Revisions to expected cash flows
       163
         843
      880
      1,556
   3,442
 
Foreign exchange
          -
         201
   1,574
           33
   1,808
 
Balance, December 31, 2009
     5,587
       4,618
   8,452
      1,846
  20,503
 
Reclamation expenditures
          -
            -
        (8)
            -
         (8)
 
Accretion
         95
           92
      168
           35
      390
 
Revisions to expected cash flows
          -
         253
        -
             -
      253
 
Foreign exchange
          -
         289
      181
           57
      527
 
Balance, March 31, 2010
     5,682
       5,252
   8,793
      1,938
  21,665
 
Less: current portion
      (191)
        (310)
     (124)
             -
     (625)
   
     5,491
       4,942
   8,669
      1,938
  21,040
 
 
The current portion of the reclamation and closure cost obligations have been included in accounts payable and accrued liabilities.
   
15.
Supplemental cash flow information
   
   
 Three months ended March 31
   
             2010
             2009
   
 $
 $
 
Change in non-cash working capital
   
 
Accounts receivable
           (4,837)
           (8,650)
 
Inventories and stockpiled ore
           (2,555)
           (3,762)
 
Accounts payable and accrued liabilities
           (1,281)
           (4,998)
 
Prepaids and other
              342
            1,201
   
           (8,331)
         (16,209)
       
 
Operating activities included the following payments:
   
 
Interest paid
              206
                34
 
Income taxes paid
            9,120
            1,661
   
 
Non-cash investing activities includes $nil million for the three months ended March 31, 2010 (2009 - $1.1 million), and represents the Company’s share of contributions to the El Morro project funded by the joint venture partner (Note 10 (d)).  The completion of the Agreement with Goldcorp after the Company had exercised its right of first refusal to acquire a 70% interest in the El Morro Project resulted in non-cash retirement of debt to Goldcorp of $463.0 million and the non-cash disposal of the 70% interest in the El Morro project of $463.0 million.

 
Page 26

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

16.
Segmented information
   
 
The Company manages its operations by geographical location. The results from operations for these reportable operating segments are summarized in the table below:
       
     
 Three months ended March 31, 2010
   
USA
 Mexico
 Australia
Other (1)
Total
   
 $
 $
 $
 $
$
             
 
Revenues
    51,835
   17,977
    31,808
         -
  101,620
 
Operating expenses
   (27,479)
  (11,488)
   (13,289)
 
  (52,256)
 
Depreciation and depletion
     (6,890)
    (3,326)
     (2,525)
 
  (12,741)
 
Earnings from mine operations
    17,466
     3,163
    15,994
         -
    36,623
             
 
Corporate administration
        (403)
         (40)
        (275)
  (7,271)
    (7,989)
 
Exploration
           -
       (325)
     (1,345)
     (124)
    (1,794)
             
 
Earnings (loss) from operations
    17,063
     2,798
    14,374
  (7,395)
    26,840
 
Other income (expense)
         
 
Realized and unrealized loss on investments
           -
          -
           -
    3,944
      3,944
 
Unrealized gain on prepayment option
           -
          -
           -
    1,907
      1,907
 
Interest and other income
           16
          65
         200
       335
         616
 
Interest and finance fees
        (193)
          -
           -
       (39)
       (232)
 
Other expense
           -
    (1,473)
        (398)
     (211)
    (2,082)
 
Gain (loss) on foreign exchange
           33
       (612)
     (2,002)
  (2,232)
    (4,813)
             
 
Earnings before taxes
    16,919
        778
    12,174
  (3,691)
    26,180
 
Income and mining taxes
     (7,291)
    (6,896)
     (3,235)
    8,430
    (8,992)
             
 
Net earnings (loss) from continuing operations
      9,628
    (6,118)
      8,939
    4,739
    17,188
   
 
(1)Other includes corporate balances and exploration properties.  Results of operations for the Canadian and Chilean development properties have been included in Other as these properties are still in the development phase with no revenues or operating costs.

 
Page 27

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

16.
Segmented information
   
     
Three months ended March 31, 2009
   
USA (1)
 Mexico
 Australia
Other (2)
Total
   
 $
 $
 $
 $
$
             
 
Revenues
           -
   21,251
    23,074
        -
    44,325
 
Operating expenses
           -
  (12,561)
   (11,212)
        -
  (23,773)
 
Depreciation and depletion
           -
    (6,124)
     (2,321)
       (34)
    (8,479)
 
Earnings from mine operations
           -
     2,566
      9,541
       (34)
    12,073
             
 
Corporate administration
           -
       (511)
        (128)
  (4,221)
    (4,860)
 
Business combination transaction costs
           -
          -
           -
        -
           -
 
Exploration
           -
       (821)
        (246)
        -
    (1,067)
 
Goodwill impairment charge
           -
          -
           -
        -
           -
             
 
Loss from operations
           -
     1,234
      9,167
  (4,255)
      6,146
 
Other income (expense)
         
 
Realized and unrealized gain on gold contracts
           -
          -
           -
        -
           -
 
Realized and unrealized gain on fuel contracts
           -
          -
           -
        -
           -
 
Realized and unrealized loss on investments
           -
          -
           -
        -
           -
 
Interest and other income
           -
          33
          (38)
      251
         246
 
Gain on redemption of long-term debt
           -
          -
           -
  14,236
    14,236
 
Interest and finance fees
           -
          -
          (82)
         (2)
         (84)
 
Gain (loss) on foreign exchange
           -
    (3,384)
        (883)
   2,283
    (1,984)
             
 
Earnings (loss) before taxes
           -
    (2,117)
      8,164
  12,513
    18,560
 
Income and mining taxes
           -
       (585)
     (2,341)
  (3,565)
    (6,491)
             
 
Net earnings (loss) from continuing operations
           -
    (2,702)
      5,823
   8,948
    12,069
 
(1)  Segment acquired on May 27, 2009 (Note 4) - results from operations for period of ownership.
 
(2)Other includes corporate balances and exploration properties.  Results of operations for the Canadian and Chilean development properties have been included in Other as these properties are still in the development phase with no revenues or operating costs.
           
       
March 31
December 31
   
Three months ended March 31
 2010
 2009
   
 2010
2009
   
   
 Expenditures
 Expenditures
   
   
 for mining
 for mining
 Total
 Total
   
 interest
 interest
 assets
 assets
   
 $
 $
 $
 $
           
           
 
USA (1)
              237
                 -
        396,181
        414,893
 
Mexico
            3,765
              886
        434,638
        442,300
 
Australia
            3,221
            4,666
        238,275
        228,420
 
Canada
          11,649
          20,399
        733,618
        739,251
 
Chile
                 -
              452
        392,976
        392,976
 
Other (2)
                96
                  5
        303,278
        233,041
   
          18,968
          26,408
     2,498,966
     2,450,881
 
(1)           Segment acquired on May 27, 2009 (Note 4 ) - results from operations for period of ownership.
 
(2)           Other includes corporate balances and exploration properties.

 
Page 28

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

17.
Capital risk management
   
 
The Company manages its capital to ensure that it will be able to continue as a going concern while maximizing the return to stakeholders through the optimization of the debt and equity balance.
   
 
In the management of capital, the Company includes the components of shareholders’ equity, short-term borrowings and long-term debt, as well as the cash and cash equivalents, and investments.
   
 
Capital, as defined above, at March 31, 2010 and December 31, 2009 is summarized in the following table.
       
   
March 31
December 31
   
                2010
                2009
   
 $
 $
       
 
Shareholders' equity
         1,750,354
         1,731,045
 
Long-term debt
            217,704
            237,544
   
         1,968,058
         1,968,589
 
Cash and cash equivalents
           (343,715)
           (262,325)
 
Investments
              (2,149)
            (45,890)
   
         1,622,194
         1,660,374
   
 
The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets.  To maintain or adjust the capital structure, the Company may attempt to issue new shares, issue new debt, acquire or dispose of assets or sell its investments.
   
 
In order to facilitate the management of its capital requirements, the Company prepares annual budgets that are updated as necessary depending on various factors, including successful capital deployment and general industry conditions.  The annual budget and quarterly updated forecasts are approved by the Board of Directors.
   
 
Prior to March 4, 2010, the Company’s investment policy was to invest its cash in highly liquid, lower risk short-term interest-bearing investments with maturities of 90 days or less at the original date of acquisition.
   
 
On March 4, 2010, the Company adopted a new investment policy.  Going forward, the Company must invest its funds in permitted investments consisting of treasury bills, bonds, notes and other evidences of indebtedness of Canada, the U.S. or any of the Canadian Provinces with a minimum credit rating of R-1 mid from the Dominion Bond Rating Service (“DBRS”) or an equivalent rating from Standard & Poors and Moody’s and with maturities of 90 days or less at the original date of acquisition.  At all times, more than 25% of the aggregate amount of permitted investments must be invested in treasury bills, bonds, notes and other indebtedness of Canada or Provinces with a minimum credit rating of R-1 mid from DBRS.  All investments must have a maximum term to maturity of six months (however any investments with a maturity of more than 90 days from the original date of acquisition will be classified as Investments, not cash) and the average term will generally range from seven days to 90 days.  Under the new policy, the Company is no longer permitted to make new investments in ABCP or auction rate securities.
   
 
The Company has a long-term note indenture (Note 10) that contains a general covenant that the Company shall work diligently toward obtaining and, once obtained, maintaining in good standing, all permits required for the operation of the New Afton project.

 
Page 29

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

18.
Financial risk management
   
 
The Company thoroughly examines the various financial instrument risks to which it is exposed and assesses the impact and likelihood of those risks.  These risks may include credit risk, liquidity risk, market risk and other price risks.  Where material, these risks are reviewed and monitored by the Board of Directors.
     
 
(a)
Credit risk
     
   
Credit risk is the risk of an unexpected loss if a party to its financial instrument fails to meet its contractual obligations.
     
   
The Company’s financial assets are primarily composed of cash and cash equivalents, investments and accounts receivable.  Credit risk is primarily associated with trade receivables and investments; however it also arises on cash and cash equivalents.
     
   
To mitigate exposure to credit risk, the Company has established policies to limit the concentration of credit risk, to ensure counterparties demonstrate minimum acceptable credit worthiness, and to ensure liquidity of available funds.
     
   
The Company closely monitors its financial assets and does not have any significant concentration of credit risk.  The Company sells its gold exclusively to large international organizations with strong credit ratings.  The Company’s revenue is comprised of gold sales to primarily five customers.
     
   
The historical level of customer defaults is minimal and, as a result, the credit risk associated with gold and copper concentrate trade receivables at March 31, 2010 is not considered to be high.
     
   
The Company’s maximum exposure to credit risk at March 31, 2010, is as follows:
   
     
March 31
December 31
     
                2010
                2009
     
 $
 $
         
   
Cash and cash equivalents
            343,715
            262,325
   
Restricted cash
                    -
               9,201
   
Accounts receivable
             15,644
             10,345
   
Mark-to-market gain on fuel contracts
                  726
                  706
   
Investments
               2,149
             45,890
   
Reclamation deposits and other
             19,739
             17,646
     
            381,973
            346,113
     
   
The aging of accounts receivable at March 31, 2010 was as follows:
     
               
March 31
December 31
     
 0-30
 31-60
 61-90
 91-120
 Over
         2010
            2009
     
 days
 days
 days
 days
 120 days
 Total
 Total
     
 $
 $
 $
 $
 $
 $
 
                   
   
Mesquite Mine
       103
             -
         51
       19
             -
         173
     273
   
Cerro San Pedro Mine
       899
       692
       836
         -
    3,477
    5,904
  5,348
   
Peak Mine
     8,936
             -
             -
         -
           9
     8,945
  3,922
   
New Afton
        324
           2
           5
         8
             -
        339
     632
   
Corporate
        281
             -
             -
         2
             -
        283
     170
     
   10,543
        694
        892
       29
     3,486
    15,644
10,345

 
Page 30

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

18.
Financial risk management (continued)
   
 
(a)
Credit risk (continued)
     
   
A significant portion of the Company’s cash and cash equivalents are held in large Canadian financial institutions.  Short-term investments (including those presented as part of cash and cash equivalents) are composed of financial instruments issued by Canadian banks with high investment-grade ratings and the governments of Canada and the U.S.
     
   
The outstanding $3.5 million over 120 days at Cerro San Pedro represents a Value Added Tax receivable due from the Mexican tax authority. Subsequent to March 31, 2010, the receivable has been settled.
     
   
The Company employs a restrictive investment policy as detailed in the capital risk management section (Note 17).
     
   
The Company has a bonding and insurance program, primarily with Chartis, formerly American International Specialty Lines Insurance Company (“AIG Insurance”), in respect of the operations and closure liabilities of the Mesquite Mine.  At March 31, 2010, the Company had $9.0 million in the account.  In September 2008, AIG Insurance’s parent company, American International Group, Inc. (“AIG”), suffered a liquidity crisis following the downgrade of its credit rating.  The United States Federal Reserve loaned money to AIG in order for the company to meet its obligations to post additional collateral to trading partners.  As a result of Federal and State laws governing the operation of AIG Insurance and segregation of funds, it is not believed that the Company’s funds are at risk.  During 2009, AIG has been working through its restructuring under the supervision of the Federal Reserve Bank of New York and the U.S. Department of the Treasury.  The U.S. Department of the Treasury has a 78% stake in the equity of AIG.  Chartis is advancing towards the goal of becoming an independent property-casualty and general insurance company in 2010.
     
   
The Company sells all of its copper concentrate production to a customer under an off-take contract. The loss of this customer or unexpected termination of the off-take contract could have a material adverse effect on the Company’s results of operations, financial condition and cash flows.
     
   
The Company is not economically dependent on a limited number of customers for the sale of its gold because gold can be sold through numerous commodity market traders worldwide.
     
   
The Company has five customers (2009, three customers) that account for approximately 94% (2009, 100%) of the concentrate and doré sales revenue.
     
   
Metal sales
Three months ended March 31
   
Customer
                    2010
     
 $
       
   
1
                 40,060
   
2
                 21,690
   
3
                 17,977
   
4
                   9,981
   
5
                   5,704
   
Total
                 95,412
   
% of total metal sales
                     94%

 
Page 31

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

18.
Financial risk management (continued)
   
 
(b)
Liquidity risk
     
   
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due.  The Company manages liquidity risk through the management of its capital structure and financial leverage as outlined in Note 17.
     
   
The following are the contractual maturities of debt commitments.  The amounts presented represent the future undiscounted principal and interest cash flows and therefore do not equate to the carrying amounts on the consolidated balance sheet.
             
March 31
December 31
     
 Less than
   
 After
           2010
          2009
     
1 year
 1-3 years
 4-5 years
 5 years
 Total
 Total
     
 $
 $
 $
 $
 $
   
Accounts payable and
           
   
accrued liabilities
     40,610
           -
           -
           -
     40,610
      36,033
   
Long-term debt
           -
           -
     54,153
   184,120
   238,273
     258,467
   
Interest payable on
           
   
long-term debt
     21,120
    42,239
     40,860
     46,030
   150,249
     147,352
   
Gold contracts
     20,288
    40,156
     36,626
           -
     97,070
      95,986
     
     82,018
    82,395
   131,639
   230,150
   526,202
     537,838
     
   
In the opinion of management, the working capital from continuing operations of $386.3 million at March 31, 2010, together with cash flows from operations, are sufficient to support the Company’s normal operating requirements through its current reporting period. However, taking into consideration the Company’s current cash position, volatile equity markets, global uncertainty in the capital markets and increasing cost pressures, the Company is continuing to review expenditures in order to ensure adequate liquidity and flexibility to support its growth strategy while maintaining production levels at its current operations.
     
   
The Company believes that external financing (which may include bank borrowings and future debt and equity offerings) will not be required to complete its major development projects. A period of continuous low copper prices may necessitate the deferral of capital expenditures which may impact production from mining operations. In addition, the Company may not need external financing to repay its long-term debt in 2014 and 2017.
     
 
(c)
Currency risk
     
   
The Company operates in Canada, Australia, Mexico, Chile and the United States. As a result, the Company has foreign currency exposure with respect to items not denominated in U.S. dollars. The three main types of foreign exchange risk of the Company can be categorized as follows:
       
   
(i)
Transaction exposure
       
     
The Company’s operations sell commodities and incur costs in different currencies. This creates exposure at the operational level, which may affect the Company’s profitability as exchange rates fluctuate. The Company has not hedged its exposure to currency fluctuations.
       
   
(ii)
Exposure to currency risk
       
     
The Company is exposed to currency risk through the following assets and liabilities denominated in currencies other than the U.S. dollar: cash and cash equivalents, investments, accounts receivable, reclamation deposits, accounts payable and

 
Page 32

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

18.
Financial risk management (continued)
   
 
(c)
Currency risk
       
     
accruals, reclamation and closure cost obligations and long-term debt.  The currencies of the Company’s financial instruments and other foreign currency denominated liabilities, based on notional amounts, were as follows:
     
         
  March 31, 2010
     
 Canadian
Australian
 Mexican
 Chilean
     
 dollar
 dollar
 peso
 peso
             
   
Cash and cash equivalents
     262,056
       28,618
     1,403
              284
   
Investments
         2,149
                -
             -
           -
   
Accounts receivable
            328
         8,945
     7,546
            -
   
Reclamation deposit
         6,400
                -
          -
         -
   
Prepayment option
         1,907
                -
         -
          -
   
Accounts payable and accruals
(11,225)
  (11,135)
   (8,503)
      (128)
   
Reclamation and closure cost obligations
   (1,938)
   (8,669)
   (4,942)
        -
   
Share award units
    (1,070)
                -
           -
          -
   
Long-term debt
(213,998)
                -
             -
             -
   
Gross balance sheet exposure
       44,609
       17,759
   (4,496)
       156
     
         
December 31, 2009
     
 Canadian
Australian
 Mexican
 Chilean
     
 dollar
 dollar
 peso
 peso
             
   
Cash and cash equivalents
     165,147
    32,008
        2,670
           18
   
Investments
   45,890
                -
        -
          -
   
Accounts receivable
     549
    3,922
     5,674
         -
   
Reclamation deposit
  6,211
                -
        -
      -
   
Accounts payable and accruals
  (6,529)
  (11,566)
    (8,806)
        (94)
   
Reclamation and closure cost obligations
    (1,846)
   (8,330)
      (4,314)
         -
   
Long-term debt
  (206,653)
                -
        -
      -
   
Gross balance sheet exposure
  2,769
     16,034
    (4,776)
      (76)
       
   
(iii)
Translation exposure
       
     
The Company’s functional and reporting currency is U.S. dollars. The Company’s operations translate their operating results from the host currency to U.S. dollars. Therefore, exchange rate movements in the Canadian dollar, Australian dollar, Mexican peso and Chilean peso can have a significant impact on the Company’s consolidated operating results. As described in Note 18 (b) (ii), some of the Company’s earnings translation exposure to financial instruments is offset by interest on foreign currency denominated loans and debt.
       
     
A 10% strengthening (weakening) of the U.S. dollar against the following currencies would have decreased (increased) the Company’s net earnings (loss) before taxes from continuing operations from the financial instruments presented in Note 18 (c) (ii) by the amounts shown below.

 
Page 33

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

18.
Financial risk management (continued)
   
 
(c)
Currency risk
   
       
                2010
                2009
       
 $
 $
           
     
Canadian dollar
               4,461
                  277
     
Australian dollar
               1,763
               1,603
     
Mexican peso
                 (450)
         (478)
     
Chilean peso
                    16
                    -
       
               5,790
               1,402
           
    (d)
Interest rate risk
       
     
Interest rate risk is the risk that the fair value or the future cash flows of a financial instrument will fluctuate because of changes in market interest rates.
       
     
The Company is exposed to interest rate risk on its outstanding borrowings and short-term investments.  In particular, the Company is exposed to interest rate changes on short term investments which are included in cash and cash equivalents.  The short term investment interest earned is based on prevailing one to 90 days money market interest rates which may fluctuate.  A 1.0% change in the interest rate would result in an annual difference of approximately $3.4 million in interest earned by the Company.  The Company has not entered into any derivative contracts to manage this risk.  Where possible and depending on market conditions, the Company follows the policy of issuing fixed interest rate debt to avoid future fluctuations in its debt service costs.
       
    (e)
Price risk
       
     
The Company’s earnings and cash flows are subject to price risk due to fluctuations in the market price of gold, silver and copper.  World gold prices have historically fluctuated widely and are affected by numerous factors beyond our control, including:
       
     
Ÿ
the strength of the U.S. economy and the economies of other industrialized and developing nations;
     
Ÿ
global or regional political or economic crises;
     
Ÿ
the relative strength of the U.S. dollar and other currencies;
     
Ÿ
expectations with respect to the rate of inflation;
     
Ÿ
interest rates;
     
Ÿ
purchases and sales of gold by central banks and other holders;
     
Ÿ
demand for jewelry containing gold; and
     
Ÿ
investment activity, including speculation, in gold as a commodity.
         
     
As part of the Western Goldfields acquisition described in Note 4, the Company acquired gold contracts which mitigate the effects of price changes.  The Company designated these contracts as an accounting cash flow hedge effective July 1, 2009 as described in Note 11 (a).   At March 31, the Company had remaining gold forward sales contracts for 313,500 ounces of gold at a price of $801 per ounce at a remaining commitment of 5,500 ounces per month for 57 months.
       
     
In the first quarter of 2010, the Company’s revenues and cash flows were not impacted significantly by relatively stable copper prices primarily in the range of $3.18 and $3.48 per pound.  There is a time lag between the time of shipment for copper and final pricing and

 
Page 34

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

18.
Financial risk management (continued)
   
 
(e)
Price risk (continued)
     
   
changes in copper pricing can significantly impact the Company’s revenue and working capital position. As of March 31, 2010, working capital includes copper concentrate receivables totalling 1.6 million pounds. A $0.10 change in copper price would have an impact of $0.2 million on the Company’s working capital position.
     
   
The Company is also subject to price risk for fluctuations in the cost of energy, principally electricity and purchased petroleum products.  The Company’s production costs are also affected by the prices of commodities it consumes or uses in its operations, such as lime, reagents and explosives.  The prices of such commodities are influenced by supply and demand trends affecting the mining industry in general and other factors outside the Company’s control.  As described in Note 11 (b), the Company has entered into fuel contracts to mitigate these price risks. At March 31, 2010, the Company had a remaining commitment to purchase 2.2 million gallons of diesel over the next 9 months.
     
   
The Company is also subject to price risk for changes in the Company’s common stock price per share.  The Company has implemented, as part of its long-term incentive plan, a share award unit plan that the Company is required to satisfy in cash upon vesting.  The amount of cash the Company will be required to expend is dependent upon the price per common share at the time of vesting.  The Company considers this plan a financial liability and is required to fair value the outstanding liability with the resulting changes included in compensation expense each period.
     
   
A 10% change in prices would impact the Company’s net earnings (loss) before taxes from continuing operations and other comprehensive income before taxes as follows:
             
         
 Three months ended March 31
     
             2010
            2010
            2009
               2009
       
 Other
 
 Other
     
 Net
Comprehensive
 Net
Comprehensive
     
 Earnings
 Income
 Earnings
 Income
     
 $
 $
 $
 $
             
   
Gold price
            8,248
        29,796
       3,530
                   -
   
Copper price
            1,375
                    -
              468
                   -
   
Silver price
              331
                    -
              467
                   -
   
Fuel price
              729
          565
                 -
                   -
   
Share award unit
              107
                    -
                 -
                   -
   
19.
Fair value measurement
   
 
The Company defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In assessing the fair value of a particular contract, the market participant would consider the credit risk of the counterparty to the contract. Consequently, when it is appropriate to do so, the Company adjusts the valuation models to incorporate a measure of credit risk. Fair value represents management's estimates of the current market value at a given point in time.

 
Page 35

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

19.
Fair value measurement (continued)
   
 
At March 31, 2010 and December 31, 2009, the Company’s financial assets and liabilities are categorized as follows:
           
       
March 31, 2010
       
 Financial
 
       
 Assets
 
       
 Liabilities at
 
   
 Loans and
 Held at
 Amortized
 
   
Receivables
 Fair value
 Cost
Total
   
 $
 $
 $
$
 
Financial Assets
       
 
Cash and cash equivalents
                  -
      343,715
                  -
  343,715
 
Accounts receivable
         15,644
              -
                  -
    15,644
 
Fuel contract
                  -
            726
                  -
        726
 
Prepayment option
                  -
         1,907
                  -
     1,907
 
Investments
                  -
         2,149
                  -
     2,149
 
Reclamation deposits
                  -
        17,832
                  -
    17,832
 
Financial Liabilities
       
 
Accounts payable and accrued liabilities
                  -
              -
           39,539
    39,539
 
Long-term debt
                  -
              -
     217,704
  217,704
 
Gold contracts
                  -
        97,070
                  -
    97,070
 
Share award units
                  -
         1,071
                  -
     1,071
           
           
       
December 31, 2009
       
 Financial
 
       
 Assets
 
       
 Liabilities at
 
   
 Loans and
 Held at
 Amortized
 
   
 Receivables
 Fair value
 Cost
Total
   
 $
 $
 $
$
 
Financial Assets
       
 
Cash and cash equivalents
                  -
      262,325
                  -
  262,325
 
Restricted cash
                  -
         9,201
                  -
     9,201
 
Accounts receivable
      10,345
              -
                  -
    10,345
 
Fuel contract
                  -
            706
                  -
        706
 
Prepayment option
                  -
              -
                  -
          -
 
Investments
                  -
        45,890
                  -
    45,890
 
Reclamation deposits
                  -
        17,646
                  -
    17,646
 
Financial Liabilities
       
 
Accounts payable and accrued liabilities
                  -
              -
    35,816
    35,816
 
Long-term debt
                  -
              -
   237,544
  237,544
 
Gold contracts
                  -
        95,986
                  -
    95,986
 
Share award units
                  -
            217
                  -
        217


 
Page 36

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

19.
Fair value measurement (continued)
   
 
At March 31, 2010 and December 31, 2009, the carrying values and the fair values of the Company’s financial instruments are shown in the following table.
   
   
March 31, 2009
 
December 31, 2009
   
 Carrying
 Fair
 
 Carrying
 Fair
   
 Value
 Value
 
 Value
 Value
   
 $
 $
 
 $
$
 
Financial Assets
         
 
Cash and cash equivalents
         343,715
      343,715
 
    262,325
  262,325
 
Restricted cash
                  -
              -
 
        9,201
     9,201
 
Accounts receivable
           15,644
        15,644
 
    10,345
    10,345
 
Fuel contract
                726
            726
 
           706
        706
 
Prepayment option
             1,907
         1,907
 
        -
          -
 
Investments
             2,149
         2,149
 
   45,890
    45,890
 
Reclamation deposits
           17,832
        17,832
 
    17,646
    17,646
 
Financial Liabilities
         
 
Accounts payable and accrued liabilities
           39,539
        39,539
 
      35,816
    35,816
 
Long-term debt
         217,704
      256,980
 
    237,544
  265,696
 
Gold contracts
           97,070
        97,070
 
    95,986
    95,986
 
Share award units
             1,071
         1,071
 
     217
        217
   
 
The senior secured notes and the subordinated convertible debentures are traded on a public exchange.  The fair value estimates for these notes have been estimated using the March 31, 2010 and December 31, 2009 closing prices.  The term loan facility and the El Morro project funding are floating rate facilities whose carrying value approximates fair value.
   
 
The Company has certain financial assets and liabilities that are held at fair value.  Cash and cash equivalents, restricted cash and reclamation deposits fair values approximate their historic value due to the short term nature of these items.  The fuel contract, investments and the gold contracts are presented at fair value at each reporting date using appropriate valuation methodology.  The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that are observable for the asset or liability (for example, interest rate and yield curves observable at commonly quoted intervals, forward pricing curves used to value currency and commodity contracts and volatility measurements used to value option contracts), or inputs that are derived principally from or corroborated by observable market data or other means. Level 3 inputs are unobservable (supported by little or no market activity). The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.
   


 
Page 37

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

19.
Fair value measurement (continued)
   
 
The following table summarizes information relating to the fair value determination of the Company’s financial instruments which are fair valued on a recurring basis.
   
       
                2010
   
 Level 1
 Level 2
 Level 3
   
 $
 $
 $
         
 
Cash and cash equivalents
            343,715
                    -
                    -
 
Fuel contracts
                    -
                  726
                    -
 
Prepayment option
                    -
               1,907
                    -
 
Gold contracts
                    -
            (97,070)
                    -
 
Investments
                    -
               2,194
                    -
 
Share award units
                    -
               1,071
                    -
         
20.
Related Parties
   
 
Certain directors and officers of the Company are also directors of a company to which the Company pays royalties in the normal course of business.  Royalty payments were $1.4 million for the three months ended March 31, 2010 (2009 - $0.4 million).  At March 31, 2010, the Company had $0.7 million included as accrued liabilities related to this company (December 31, 2009 - $1.3 million).  These transactions were in the normal course of operations and were measured at the exchange amount, which is the amount of consideration established and agreed to by the related party.
   
 
A director of New Gold is also a director of the company that purchased from New Gold an interest in the El Morro Project as described in Note 9.  That company is now the 70% owner manager of the El Morro Project.
   
21.
Commitments and contingencies
   
 
Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur.  In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company and its legal counsel evaluate the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought.  If the assessment of a contingency suggests that a loss is probable, and the amount can be reliably estimated, then a loss is recorded.  When a contingent loss is not probable but is reasonably possible, or is probable but the amount of loss cannot be reliably estimated then details of the contingent loss are disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee is disclosed.  Legal fees incurred in connection with pending legal proceedings are expensed as incurred.
   
 
(a)
The Company has entered into a number of contractual commitments related to equipment orders to purchase long lead items or critical pieces of mining equipment and operating leases for its operations.  At March 31, 2010, these commitments totaled $22.9 million, of which $16.9 million are expected to fall due over the next 12 months.
     
 
(b)
The Company terminated various employment, consulting and service agreements as a result of slowing development activities at the New Afton project in 2008. Certain of the affected parties have or may in the future make legal claims in response to such terminations. The Company cannot reasonably predict the likelihood or outcome of any such actions, but would vigorously defend against them.
     

 
Page 38

 


New Gold Inc.
Notes to the interim consolidated financial statements (unaudited)
March 31, 2010
(Tabular amounts expressed in thousands of U.S. dollars, except per share amounts)

21.
Commitments and contingencies (continued)
   
 
(c)
The Company has recognized a contingent liability for certain claims against the Amapari Mine, which includes claims alleging adverse impact of the quality of William Creek, infraction notices alleging rents payable for land occupation and other claims alleging environmental damage. The Company is defending against these claims. The amount has been included in liabilities of assets held for sale.  Not all of the claims will result in the Company being required to make payments to the claimants.  As well, these items were assumed by Beadell upon closing of the Amapari Mine sale on April 13, 2010. As part of the agreement selling the Amapari Mine, the Company provided general indemnity for one year in connection with the representations and obligations of the Company under the sale agreement.  The indemnity is limited to claims in excess of an amount equal to $5.0 million and in no event shall the aggregate amount of all claims exceed $10 million.
     
 
(d)
El Morro Transaction
     
   
On January 13, 2010, the Company received a Statement of Claim filed by Barrick in the Ontario Superior Court of Justice, against New Gold, Goldcorp and affiliated subsidiaries. The claim relates to New Gold’s exercise of its right of first refusal on the El Morro coppergold project. New Gold intends to defend the action vigorously. No amounts have been accrued for any potential loss under this claim.
     
 
(e)
Cerro San Pedro Mine The Company has a history of legal challenges to its Cerro San Pedro Mine.  In November 2009, PROFEPA, the Mexican environmental enforcement agency, issued an order requiring the Cerro San Pedro Mine to suspend mining. The mining suspension followed a ruling by the Federal Court of Fiscal and Administrative Justice nullifying the mine's Environmental Impact Statement which was issued in 2006. Mining operations resumed in December 2009 after the Company was granted an injunction which temporarily overturns the PROFEPA order to suspend mining operations.  The renewal of the Cerro San Pedro Mine explosives permits was subsequently challenged by a group opposed to the mine. On March 17, 2010, the restrictions to the explosives permits were removed allowing full operations to resume. The restrictions were lifted following a ruling by a Federal District Court in San Luis Potosí that overturns an earlier court order prohibiting the use of explosives at the Mine. Hearings are ongoing in relation to the nullification of the mine’s Environmental Impact Statement.
   
22.
Subsequent events
   
 
On January 27, 2010, the Company announced the signing of an agreement to sell its Brazilian subsidiary Mineracao Pedra Branca do Amapari Ltda., which holds the Amapari Mine and other related assets, to Beadell. The agreement with Beadell was modified on March 31, 2010 whereby the Company would now dispose of its interest in the Amapari Mine for $53.0 million. Beadell is an Australian listed gold-focused company with exploration and development assets in Western Australia and Brazil.  The transaction closed on April 13, 2010.  Proceeds to the Company were $37.0 million in cash and 115 million Beadell shares valued at $16.0 million.  The Company has designated its investment in Beadell as an available-for-sale financial asset with the changes in the fair value being included in other comprehensive income.
   
23.
Comparative presentation
   
 
Certain prior year information has been reclassified to conform to current year presentation.
 
 
 
 
Page 39