UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(MARK ONE)
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2008.
|
OR
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM
TO
.
|
COMMISSION FILE NUMBER 1-13627
APEX SILVER MINES LIMITED
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
|
|
|
CAYMAN ISLANDS, BRITISH WEST INDIES
|
|
98-0514342
|
(STATE OR OTHER JURISDICTION OF
INCORPORATION OR ORGANIZATION)
|
|
(I.R.S. EMPLOYER
IDENTIFICATION NO.)
|
|
|
|
WALKER HOUSE
MARY STREET
GEORGE TOWN, GRAND CAYMAN
CAYMAN ISLANDS, BRITISH WEST INDIES
|
|
NOT APPLICABLE
|
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
|
|
(ZIP CODE)
|
(345) 949-0050
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)
INDICATE BY CHECK MARK WHETHER THE REGISTRANT
(1) HAS FILED ALL REPORTS REQUIRED TO BE FILED BY SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS
BEEN SUBJECT TO SUCH FILING REQUIREMENTS FOR THE PAST 90 DAYS: YES
x
NO
¨
INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS A LARGE ACCELERATED FILER, AN ACCELERATED FILER, A NON-ACCELERATED FILER, OR A SMALLER REPORTING COMPANY:
|
|
|
|
|
|
|
LARGE ACCELERATED FILER
|
|
x
|
|
ACCELERATED FILER
|
|
¨
|
|
|
|
|
NON-ACCELERATED FILER
|
|
¨
|
|
SMALLER REPORTING COMPANY
|
|
¨
|
INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS A SHELL COMPANY (AS DEFINED IN RULE 12B-2 OF THE EXCHANGE
ACT): YES
¨
NO
x
AT NOVEMBER 7, 2008, 58,977,725 ORDINARY SHARES, $0.01 PAR VALUE PER SHARE, WERE ISSUED AND OUTSTANDING.
APEX SILVER MINES LIMITED
FORM 10-Q
QUARTER ENDED SEPTEMBER 30, 2008
INDEX
-2-
PART I. FINANCIAL INFORMATION
Item 1.
|
Financial Statements
|
APEX SILVER MINES LIMITED
CONSOLIDATED BALANCE SHEETS
(Expressed in United States dollars)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30,
2008
|
|
|
December 31,
2007
|
|
|
|
(in thousands, except share data)
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
33,973
|
|
|
$
|
40,736
|
|
Restricted cash
|
|
|
95,340
|
|
|
|
12,313
|
|
Investments
|
|
|
9,246
|
|
|
|
52,243
|
|
Trade receivables
|
|
|
6,002
|
|
|
|
3,110
|
|
Inventories
|
|
|
76,618
|
|
|
|
44,211
|
|
Derivatives at fair value
|
|
|
7,302
|
|
|
|
|
|
Deferred tax asset
|
|
|
7,019
|
|
|
|
|
|
Prepaid expenses and other assets
|
|
|
16,295
|
|
|
|
16,195
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
251,795
|
|
|
|
168,808
|
|
|
|
|
Property, plant and equipment, net
|
|
|
215,990
|
|
|
|
841,981
|
|
Ore stockpile inventories
|
|
|
70,806
|
|
|
|
76,914
|
|
Deferred financing costs
|
|
|
12,734
|
|
|
|
15,990
|
|
Value added tax recoverable
|
|
|
149,501
|
|
|
|
95,327
|
|
Restricted cash
|
|
|
10
|
|
|
|
91,000
|
|
Investments
|
|
|
15,261
|
|
|
|
24,407
|
|
Derivatives at fair value
|
|
|
5,002
|
|
|
|
8,475
|
|
Other
|
|
|
244
|
|
|
|
2,009
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
721,343
|
|
|
$
|
1,324,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Deficit
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and other accrued liabilities
|
|
$
|
73,413
|
|
|
$
|
55,957
|
|
Deferred revenue (Note 19)
|
|
|
8,782
|
|
|
|
|
|
Accrued interest payable
|
|
|
3,001
|
|
|
|
4,982
|
|
Derivatives at fair value
|
|
|
237,434
|
|
|
|
266,820
|
|
Current portion of long term debt
|
|
|
523,978
|
|
|
|
41,155
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
846,608
|
|
|
|
368,914
|
|
Long term debt
|
|
|
61,743
|
|
|
|
546,981
|
|
Derivatives at fair value
|
|
|
|
|
|
|
482,683
|
|
Deferred gain on sale of asset
|
|
|
945
|
|
|
|
945
|
|
Asset retirement obligation
|
|
|
8,723
|
|
|
|
6,981
|
|
Deferred tax liability
|
|
|
8,086
|
|
|
|
|
|
Other long term liabilities
|
|
|
4,803
|
|
|
|
2,508
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
930,908
|
|
|
|
1,409,012
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 20)
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders deficit
|
|
|
|
|
|
|
|
|
Ordinary Shares, $.01 par value, 175,000,000 shares authorized; 58,955,475 and 58,909,625 shares issued and outstanding at respective dates
|
|
|
590
|
|
|
|
589
|
|
Additional paid in capital
|
|
|
680,115
|
|
|
|
677,203
|
|
Accumulated deficit
|
|
|
(890,300
|
)
|
|
|
(761,783
|
)
|
Accumulated other comprehensive income (loss)
|
|
|
30
|
|
|
|
(110
|
)
|
|
|
|
|
|
|
|
|
|
Total shareholders deficit
|
|
|
(209,565
|
)
|
|
|
(84,101
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders deficit
|
|
$
|
721,343
|
|
|
$
|
1,324,911
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
-3-
APEX SILVER MINES LIMITED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Expressed in United States dollars)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30
|
|
|
Nine Months Ended
September 30
|
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|
|
(in thousands, except share data)
|
|
|
(in thousands, except share data)
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of concentrates
|
|
$
|
148,789
|
|
|
$
|
|
|
|
$
|
345,320
|
|
|
$
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales (exclusive of amounts shown separately below)
|
|
|
(124,080
|
)
|
|
|
|
|
|
|
(255,840
|
)
|
|
|
|
|
Write down of inventories
|
|
|
(34,413
|
)
|
|
|
|
|
|
|
(34,413
|
)
|
|
|
|
|
Production startup income/expense, net
|
|
|
|
|
|
|
(12,423
|
)
|
|
|
|
|
|
|
(12,423
|
)
|
Exploration
|
|
|
(6,306
|
)
|
|
|
(2,975
|
)
|
|
|
(21,437
|
)
|
|
|
(9,341
|
)
|
Administrative
|
|
|
(7,756
|
)
|
|
|
(7,457
|
)
|
|
|
(18,282
|
)
|
|
|
(19,193
|
)
|
Gain (loss) on commodity derivatives
|
|
|
163,286
|
|
|
|
(136,895
|
)
|
|
|
358,924
|
|
|
|
(194,236
|
)
|
Gain on foreign currency derivatives and transactions
|
|
|
4,798
|
|
|
|
2,572
|
|
|
|
15,631
|
|
|
|
4,792
|
|
Asset retirement accretion expense
|
|
|
(208
|
)
|
|
|
(154
|
)
|
|
|
(574
|
)
|
|
|
(439
|
)
|
Impairment of long-lived assets (Note 3)
|
|
|
(615,032
|
)
|
|
|
|
|
|
|
(615,032
|
)
|
|
|
|
|
Depreciation, depletion and amortization
|
|
|
(17,490
|
)
|
|
|
(4,675
|
)
|
|
|
(36,225
|
)
|
|
|
(4,865
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses, net
|
|
|
(637,201
|
)
|
|
|
(162,007
|
)
|
|
|
(607,248
|
)
|
|
|
(235,705
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(488,412
|
)
|
|
|
(162,007
|
)
|
|
|
(261,928
|
)
|
|
|
(235,705
|
)
|
|
|
|
|
|
Other income and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income
|
|
|
1,285
|
|
|
|
5,479
|
|
|
|
5,219
|
|
|
|
19,073
|
|
Loss on auction rate securities
|
|
|
(4,902
|
)
|
|
|
(21,130
|
)
|
|
|
(8,002
|
)
|
|
|
(21,130
|
)
|
Gain on sale of interest in subsidiary
|
|
|
|
|
|
|
|
|
|
|
63,071
|
|
|
|
|
|
Interest expense and other borrowing costs
|
|
|
(15,555
|
)
|
|
|
(7,290
|
)
|
|
|
(45,751
|
)
|
|
|
(7,290
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and expenses
|
|
|
(19,172
|
)
|
|
|
(22,941
|
)
|
|
|
14,537
|
|
|
|
(9,347
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before minority interest and income (taxes) benefit
|
|
|
(507,584
|
)
|
|
|
(184,948
|
)
|
|
|
(247,391
|
)
|
|
|
(245,052
|
)
|
Income (taxes) benefit
|
|
|
7,634
|
|
|
|
(394
|
)
|
|
|
(14,168
|
)
|
|
|
(488
|
)
|
Minority interest in loss of consolidated subsidiaries
|
|
|
168,172
|
|
|
|
33,501
|
|
|
|
133,042
|
|
|
|
61,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(331,778
|
)
|
|
$
|
(151,841
|
)
|
|
$
|
(128,517
|
)
|
|
$
|
(183,707
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on securities
|
|
$
|
(1,524
|
)
|
|
$
|
96
|
|
|
$
|
140
|
|
|
$
|
(65
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
$
|
(333,302
|
)
|
|
$
|
(151,745
|
)
|
|
$
|
(128,377
|
)
|
|
$
|
(183,772
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per Ordinary Share - basic
|
|
$
|
(5.63
|
)
|
|
$
|
(2.59
|
)
|
|
$
|
(2.18
|
)
|
|
$
|
(3.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per Ordinary Share - diluted
|
|
$
|
(5.63
|
)
|
|
$
|
(2.59
|
)
|
|
$
|
(2.18
|
)
|
|
$
|
(3.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average Ordinary Shares outstanding - basic
|
|
|
58,954,820
|
|
|
|
58,644,407
|
|
|
|
58,934,882
|
|
|
|
58,635,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average Ordinary Shares outstanding - diluted
|
|
|
58,954,820
|
|
|
|
58,644,407
|
|
|
|
58,934,882
|
|
|
|
58,635,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes form an integral part of these consolidated financial statements.
-4-
APEX SILVER MINES LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in United States dollars)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(in thousands)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities (Note 22)
|
|
$
|
(60,844
|
)
|
|
$
|
(111,098
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchase of available for sale investments
|
|
|
(33,527
|
)
|
|
|
(535,903
|
)
|
Sale of available for sale investments
|
|
|
74,985
|
|
|
|
758,261
|
|
Maturities of held-to-maturity investments
|
|
|
2,000
|
|
|
|
5,000
|
|
Purchase of available for sale restricted investments
|
|
|
|
|
|
|
(32,150
|
)
|
Sale of available for sale restricted investments
|
|
|
|
|
|
|
109,050
|
|
Purchase of held-to-maturity restricted investments
|
|
|
|
|
|
|
(2,812
|
)
|
Maturities of held-to-maturity restricted investments
|
|
|
|
|
|
|
7,800
|
|
Settlement of metal derivative instruments
|
|
|
(156,974
|
)
|
|
|
(28,722
|
)
|
Advances for construction of port facility
|
|
|
|
|
|
|
(4,000
|
)
|
Released from (transferred to) restricted cash to collateralize credit facility, letters of credit and interest payments, net
|
|
|
7,962
|
|
|
|
(82,703
|
)
|
Proceeds from sale of interest in subsidiary
|
|
|
70,000
|
|
|
|
|
|
Receipt of deferred payments
|
|
|
14,100
|
|
|
|
|
|
Capitalized costs and acquisitions of property, plant and equipment
|
|
|
(25,869
|
)
|
|
|
(148,326
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
$
|
(47,323
|
)
|
|
$
|
45,495
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Payment of debt issuance costs
|
|
|
|
|
|
|
(650
|
)
|
Payments of notes payable and long term debt
|
|
|
(6,346
|
)
|
|
|
(8,362
|
)
|
Borrowings under project finance facility
|
|
|
|
|
|
|
45,000
|
|
Minority interest contributions
|
|
|
107,750
|
|
|
|
59,395
|
|
Proceeds from exercise of stock options and warrants
|
|
|
|
|
|
|
2,503
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
$
|
101,404
|
|
|
$
|
97,886
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(6,763
|
)
|
|
|
32,283
|
|
Cash and cash equivalents - beginning of period
|
|
|
40,736
|
|
|
|
49,840
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - end of period
|
|
$
|
33,973
|
|
|
$
|
82,123
|
|
|
|
|
|
|
|
|
|
|
See Note 22 for supplemental cash flow information.
The accompanying notes form an integral part of these consolidated financial statements.
-5-
APEX SILVER MINES LIMITED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in United States
dollars)
1. Basis of Preparation of Financial Statements and Nature of Operations
These unaudited interim consolidated financial statements of Apex Silver Mines Limited (the Company) and its subsidiaries have been prepared
in accordance with the rules and regulations of the Securities and Exchange Commission (SEC). Such rules and regulations allow the omission of certain information and footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles in the United States of America (GAAP), so long as such omissions do not render the financial statements misleading.
In the opinion of management, these financial statements reflect all adjustments that are necessary for a fair statement of the results for the periods
presented. All adjustments were of a normal recurring nature. Certain reclassifications have been made to the prior period financial statements to conform to the current period presentation. These interim financial statements should be read in
conjunction with the annual financial statements of the Company included in its 2007 Annual Report on Form 10-K.
The Company is a mining,
exploration and development company that owns 65% of and operates the San Cristóbal silver, zinc and lead mine in Bolivia. The Company has focused its resources primarily on the development of the San Cristóbal mine, which began
producing silver-bearing lead and zinc concentrates during the third quarter 2007 and reached sustained operating levels in the fourth quarter 2007. Prior to the third quarter 2007 the Company had no mining operations from which product was being
produced and sold; consequently, the Company had not previously reported operating income. Although the Companys senior corporate and operating management have significant experience in operating very large mining complexes in many countries,
the Company had never operated a mine prior to commencement of operations at San Cristóbal. The Company also conducts exploration activities primarily in South America and Central America and currently holds interests in non-producing mineral
properties in Argentina, Mexico, Peru, Bolivia, Ecuador and Australia.
In light of the significant liquidity issues facing the Company,
the Company has been exploring strategic and financial alternatives to effect a comprehensive restructuring of its operations and capital structure as described below, and has been in discussions with Sumitomo Corporation (Sumitomo)
regarding the possible sale to Sumitomo of the Companys interest in the San Cristóbal mine and the continued management of the mine by the Company (see Note 23). Sumitomo currently owns 35% of the mine. The proposed transaction would be
subject to significant conditions as described below and, if completed, would result in a change in the nature of the Companys operations and the basis of presentation of its results of operations and financial condition. In particular, the
Company would cease operations as a mining business, while continuing business as a management services and exploration company.
If the
Company were to enter into a letter of intent regarding the sale, the Company will reclassify the San Cristóbal asset group as held for sale on the consolidated balance sheet, with a corresponding gain or loss recorded in the consolidated
statement of operations. Based on discussions to date with Sumitomo and current metals prices, which impact the value of the metal derivatives positions relating to the asset group, the Company believes that cash sales proceeds would be limited and
a substantial loss would be recorded on such sale. The ultimate amount of gain or loss on the sale would depend on the value of the metal derivatives positions at the date of closing, as well as the final terms of the transaction. On completion of a
sale transaction, the asset group would be deconsolidated and the related minority interest eliminated, among other effects.
2. Liquidity and Capital
Resources
Declining metals prices, among other factors, have caused continued significant deterioration in the Companys
liquidity, and the Company has relied increasingly on borrowings under a line of credit (the Loan Agreement) provided by a subsidiary of Sumitomo to fund cash needs associated with the San Cristóbal mine. The Company has been in
discussions regarding certain covenants and metals derivatives payments under the project finance facility relating to the San Cristóbal mine (the Facility), liquidity issues and other matters with the Facility lenders, the
counterparties under the metal derivatives positions and Sumitomo. Based on discussions to date, the Company believes that these matters can be resolved only by a comprehensive restructuring of its operations and capital structure. The Company has
been in discussions with Sumitomo with respect to the sale to Sumitomo of the Companys interest in the San Cristóbal mine and related liabilities and for the continued management of the mine by the Company (see Note 23). This
transaction would be subject, among other conditions, to definitive documentation and a restructuring of the Facility and the Companys 2.875% and 4.0% convertible subordinated notes due 2024 (the Notes). There can be no assurance
that the discussions with Sumitomo will lead to a definitive agreement or that the Company will be able to accomplish the restructuring. Concurrent with its discussions with Sumitomo, the Company, in consultation with its financial advisor,
Jefferies & Company, Inc., is continuing to explore other strategic and financial alternatives, including a sale of the Company or a sale of its interest in the San Cristóbal mine or in one or more of its exploration properties, and
a voluntary filing under chapter 11 of the U.S. Bankruptcy Code.
-6-
As described more fully below, the San Cristóbal mine will not achieve completion by year-end 2008
as required by the Facility. In the absence of a waiver or other relief, this failure will constitute an event of default under the Facility as of January 1, 2009, entitling the lenders to accelerate all indebtedness under the Facility and the
counterparties to terminate the related metals derivative positions.
September 30, 2008 Cash and Investments
At September 30, 2008, the Companys aggregate cash, restricted cash, short- and long-term investments totaled $153.8 million, compared to an
aggregate of $220.7 million in cash, restricted cash, short- and long-term investments and restricted investments at December 31, 2007. Cash and investments at September 30, 2008 includes $34.0 million of unrestricted cash and cash
equivalents, $10.6 million of unrestricted short and long-term investments, $13.9 million of currently illiquid auction rate securities (ARS) classified as long-term (see Note 5), $91.0 million of cash that is restricted to collateralize
the open metal derivative positions required by the Facility, and $4.3 million of cash held in a collateral account that is restricted to the operating requirements at the San Cristóbal mine and interest and principal payments on the Facility
(see Note 12). At September 30, 2008, the Companys aggregate unrestricted cash and investments (excluding ARS) totaled $44.6 million. During October and through November 7, 2008, the Company has used $9.1 million of this amount to
fund MSC.
Funding of San Cristóbal and Other Cash Requirements
During the first nine months of 2008, the Company and Sumitomo provided $202.0 million in funding to MSC, including $105.0 million in the third quarter, to augment cash flow from concentrate sales in order to settle
metal derivative positions required in connection with the Facility and to fund operating costs, income and other taxes, capital costs and financing costs. The Company funded $94.2 million of this amount, and the remaining $107.8 million was funded
by Sumitomo, including $50.0 million advanced under the Loan Agreement (see Note 12). In October and through November 7, 2008, the Company and Sumitomo have funded an additional $46.0 million to MSC, of which the Company funded $9.1 million and
Sumitomo funded $36.9 million, including $32.0 million advanced under the Loan Agreement. MSC operating cash flow has been significantly adversely affected during 2008 by falling metals prices. From January 1 through November 6, 2008 metals
prices have declined by about 30% for silver, 55% for zinc, and 40% for lead, and from July 1 through November 6, 2008 prices have fallen about 40% for silver, 40% for zinc, and 20% for lead. Operating margins in 2008 have also been adversely
affected by lower than anticipated production, and increased costs for reagents, diesel fuel and other materials consumed in the operation. Rising fuel costs in the second quarter 2008 have increased costs for power and mine equipment operation, as
well as for transportation of materials into and out of the operation. Pressure on operating margins for 2008 has been exacerbated by industry-wide increases in treatment and refining charges, which have approximately doubled from 2007 for lead
concentrates and risen about 30% for zinc concentrates.
In addition to operating costs, sustaining capital expenditures and taxes payable,
the Company expects that MSC will have aggregate debt service and derivative settlement requirements of approximately $220 million during the next 12 months (from October 2008 through September 2009). This amount includes $95 million in scheduled
principal and interest payments under the Facility, $72 million to fund the operating and debt service reserve accounts required under the Facility by December 2008, and approximately $53 million to settle derivative positions maturing during the
period based on metals prices at November 6, 2008. Prices at November 6, 2008 were $10.41 per ounce silver, $0.50 per pound zinc, and $0.67 per pound lead. The Company projects that cash flow from operations during the next 12 months will
be insufficient to fund these amounts and that MSC will require approximately $386 million of funding from October 2008 through September 2009 based on November 6, 2008 metals prices. The Companys share of this funding requirement would
be approximately $251 million, which exceeds its current cash and investment balances and expected sources of funding (including MSC operating cash flow) during the period.
The projected level of required funding for MSC is an estimate and will be affected by various factors, including metals prices, the amount and timing of
concentrate production and shipments, revenues and related cash receipts and expenditures, many of which are beyond the Companys control and difficult to predict given the mines limited operating history. If MSC were to experience
unanticipated disruptions in production, or if projected metals prices, recovery rates or mine and mill cost estimates are not substantially achieved as projected, contributions may be required in significantly greater amounts than currently
estimated.
-7-
Facility Compliance
The San Cristóbal mine has not initiated certain performance tests required to achieve completion, and thus will not achieve completion by year-end 2008 as required by the Facility. In the absence
of a waiver or other relief, this failure will constitute an event of default under the Facility as of January 1, 2009. In addition, the Facility requires the Company to maintain a minimum consolidated tangible net worth (TNW) of
$280 million. The writedown of the San Cristóbal assets (see Note 3) has reduced the Companys TNW below this amount. The Company believes that it will be unable to cure this breach of covenant, and the failure to do so for 30 days
following notice from the lenders would also constitute an event of default under the Facility. The occurrence of an event of default would entitle the Facility lenders to accelerate all indebtedness under the Facility and the counterparties to
terminate the related metals derivative positions. The Companys 65% share of the $225.0 million Facility and approximately $225.0 million outstanding derivative position liability at September 30, 2008 (see Note 14) totals approximately
$292.5 million. The Company does not have, and does not expect to have, sufficient cash and investments to settle fully its share of these obligations if they were to be immediately due and payable and believes that it would face significant
challenges in obtaining additional funding to do so. If the Company were unable to repay these obligations when due, the lenders and the counterparties under the derivative positions would be entitled to enforce their liens and take possession of
collateral securing indebtedness under the Facility and the metals derivative positions, including the assets that comprise the San Cristóbal mine and $91.0 million of cash and investments that is pledged as security for the derivative
positions. A failure to pay amounts due and payable under the Facility and the derivative positions, including upon acceleration, would also result in a default under the terms of the Notes, entitling the holders to accelerate the maturity thereof.
The Notes had an aggregate principal amount outstanding of $290 million at September 30, 2008.
In addition, following
completion, cash flows from the mine must meet minimum loan coverage ratios computed using metals prices set forth in the Facility, which are lower than current market prices in the case of silver and lead. Specifically, for production
during 2009, the debt service coverage ratio will be computed using metals prices of $7.32 per ounce for silver, $0.61 per pound for zinc, and $0.32 per pound for lead. At November 6, 2008, cash settlement metals prices were $10.41 per ounce
for silver, $0.50 per pound for zinc and $0.67 per pound for lead. Based on current operating costs and the Facility mandated metals prices, the Company does not expect to meet the financial covenant requirements under the Facility and must either
obtain a concession from the lenders to allow use of higher metals prices to calculate the ratios or otherwise amend the covenants in the Facility. Based on its discussions with the lenders to date, the Company does not believe that such a
concession will be forthcoming in the absence of a comprehensive restructuring of the Companys operations and capital structure.
Classification
of Debt as Current
As described above, the San Cristóbal mine will not achieve completion by year-end 2008 as required by the
Facility. In the absence of a waiver or other relief, this failure will constitute an event of default under the Facility as of January 1, 2009. In addition, the Company is not in compliance with its TNW covenant under the Facility and believes
that it would be unable to cure the breach of covenant within the period provided in the Facility, which would constitute an event of default under the Facility. Finally, it is an event of default under the Facility if any event, condition or
occurrence occurs that has a material adverse effect (MAE). In general, an MAE is defined as a material adverse effect on the condition (financial or otherwise) of the Company. Given the significant decline in metals prices that has
occurred from the beginning of the third quarter 2008 and the resulting impact on the Companys liquidity and financial resources, as discussed above, the Company believes that the Facility lenders could assert that an MAE has occurred with
respect to the Companys financial condition and declare a default under the Facility. Accordingly, the Company has reclassified all of its debt under the Facility and the related liability under its metal derivatives positions as current
liabilities as of September 30, 2008. Because a default may occur under the Notes if the Company is in default on other material debt obligations, the Company has also reclassified the Notes as current liabilities as of September 30, 2008.
3. Impairment of Long-lived Assets
Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (FAS 144) provides financial accounting and reporting guidance for the impairment or disposal of long-lived
assets. FAS 144 provides that recoverability of long-lived assets should be assessed whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. Rapidly declining metals prices and continued
high operating costs during the third quarter 2008 have reduced the operating margins at the Companys San Cristóbal mine, which are expected to be
-8-
insufficient to cover the Companys financial obligations. The Company expects that the San Cristóbal mine will require substantial additional
funding (see Note 2). Accordingly, following the guidance of FAS 144, the Company has used a probability weighted analysis of various cash flow scenarios in determining that future cash flows are not sufficient to recover the carrying value of the
San Cristóbal asset group. The asset group includes all plant, property, and equipment, inventories, trade receivables, value added tax recoverable, accrued liabilities and leasing obligations related to the San Cristóbal mine. The
asset group excludes the project finance facility and associated derivative liability.
The Company used a probability weighted analysis of
various cash flow scenarios which assume the Company either continues ownership of or sells the asset group. A higher probability weighting was attributed to a potential sale of the asset group, based on the Companys current liquidity
situation and inability to continue to fund the cash required by the San Cristóbal mine. Declining metals prices have negatively impacted operating margins at MSC and the value the Company could receive in a sale of the San Cristóbal
asset group. The Company has also factored into the impairment analysis scenarios in which the Company continues its ownership of the asset group and generates net cash flows during the remaining life of the asset group assuming various metals price
scenarios. In assigning probabilities and combining the results of the various hold or sale scenarios, the Company has concluded that an impairment of the asset group has occurred in the third quarter 2008.
In measuring the amount of the impairment, the Company estimated the fair value of the asset group by discounting the cash flows for the various hold
scenarios using a rate of 21.5%, which combines the risk free rate of 4.4% plus an additional interest factor for Bolivian country risk of 17.1% and factoring in various sale scenarios. The Company believes that applying a specific Bolivian risk
factor is an appropriate method of capturing the additional country risk that is not otherwise reflected in the cash flow scenarios. The estimated fair value of the asset group, using the probability weighted average cash flow analysis, was $410.4
million which, when compared to the asset group carrying value of $1,025.4 million, results in an asset impairment charge of $615.0 million, which has been reflected in the consolidated statements of operations and comprehensive income (loss) for
the three and nine months ended September 30, 2008.
The Company has been in discussions with Sumitomo with respect to the possible
sale to Sumitomo of the Companys interest in the San Cristóbal mine. There may be additional adjustments to the carrying value of the San Cristóbal asset group as a result of the sale, if completed (see Notes 1, 2 and 23).
4. Significant Accounting Policies
Recently
Adopted Standards
Effective January 1, 2008 the Company adopted the provisions of Financial Accounting Standards No. 157,
Fair Value Measurements (FAS No. 157) for the financial assets and liabilities and nonfinancial assets and liabilities which are measured at fair value on a recurring annual basis. FAS No. 157 defines fair value,
establishes a framework for measuring fair value under GAAP, and expands disclosures about fair value measurements. Among other requirements, FAS No. 157 requires that consideration be given to the Companys own credit risk and risk of
non-performance in the measurement of certain liabilities. The effect of considering the Companys credit risk and risk of non-performance in the measurement of the fair value of its open metal derivative positions is a reduction of the
derivative liability and an increase in the non-cash gain for commodity derivatives included in operations of $47.4 million and $103.2 million for the three month and nine month periods ended September 30, 2008. The reduction in the fair value
of the liability and increase in the non-cash gain results from discounting the cash flows relating to the metal derivative positions using higher interest rates reflective of the Companys increased credit risk. As the adjustment relates
solely to fair value measurements, it does not affect the Companys historical or future cash flow or the timing or amount of actual payments required to settle the applicable derivative positions. See Note 14 for a discussion of the
Companys derivative instruments and Note 15 for detail regarding the Companys fair value measurement disclosures in accordance with FAS No. 157.
During September 2008, FASB issued Staff Position No 157-3, Determining the Fair Value of a Financial Asset When the Market for That Asset Is Not Active (FSP FAS 157-3). FSP FAS 157-3 clarifies
the application of FASB Statement No. 157 in a market that is not active and provides an example
-9-
to illustrate key considerations in determining the fair value of a financial asset when the market for that financial asset is not active. FSP FAS 157-3 is
effective immediately for the Company. The guidance provided by FSP FAS 157-3 did not affect the Companys financial position or results of operations.
Effective January 1, 2008 the Company adopted Financial Accounting Standards No. 159, The Fair Value Option for Financial Assets and Financial Liabilities-Including an Amendment of FASB Statement
No. 115 (FAS No. 159). FAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value. Most of the provisions of FAS No. 159 apply only to entities that elect
the fair value option. However, the amendment to FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities, (FAS No. 115) applies to all entities with available-for-sale and trading
securities. The Company did not elect the fair value option for any of its financial assets or liabilities, and as a result, the adoption of FAS No. 159 did not have a material impact on the Companys financial position or results of
operations at September 30, 2008 and is not expected to have a material impact in the future.
New Accounting Standards
During February 2008 the Financial Accounting Standards Board (FASB) issued Staff Position No 157-2, Effective Date of FASB Statement
No. 157 (FSP FAS 157-2). FSP FAS 157-2 delayed the effective date of FAS No. 157 by one year (until fiscal years beginning after November 15, 2008; fiscal year 2009 for the Company) for non-financial assets and
non-financial liabilities that are recognized or disclosed at fair value in the financial statements on a nonrecurring basis. The Company is currently evaluating the potential impact of adopting this statement but does not believe it will have a
material impact on the Companys financial position or results of operations.
During March 2008 the FASB issued Financial Accounting
Standards No. 161, Disclosures about Derivative Instruments and Hedging Activities an Amendment of FASB Statement No. 133 (FAS No. 161). FAS No. 161 enhances the disclosure requirements under FAS
No. 133 pertaining to how and why an entity uses derivative instruments, how derivative instruments and related hedge items are accounted for under FAS No. 133, and how derivative instruments and related hedge items affect an entitys
financial position, financial performance, and cash flows. FAS No. 161 is effective for fiscal years, and interim periods within those fiscal years, beginning after November 15, 2008 (fiscal year 2009 for the Company). The Company is
currently evaluating the potential impact on the Companys derivative instrument disclosures of adopting this statement.
During
December 2007 the FASB issued Financial Accounting Standards No. 160, Non-controlling Interests in Consolidated Financial Statementsan Amendment of Accounting Research Bulletin No. 51, Consolidated Financial
Statements (FAS No. 160). A non-controlling interest, sometimes called a minority interest, is the portion of equity in a subsidiary not attributable, directly or indirectly, to a parent. The objective of this Standard is to
improve the relevance, comparability, and transparency of the financial information that a reporting entity provides in its consolidated financial statements by establishing accounting and reporting standards related to non-controlling interests.
FAS No. 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2008 (fiscal year 2009 for the Company). Upon adoption of FAS No. 160, the Company will no longer report
minority interest in the mezzanine, but will reflect such interests as part of shareholders equity. Furthermore, FAS No. 160 changes the way transactions among shareholders are accounted for and allows the full allocation of
losses to the non-controlling interest, even when non-controlling interests equity balance is in a deficit position.
During December
2007 the FASB issued Financial Accounting Standards No. 141 (Revised 2007), Business Combinations (FAS No. 141R). FAS No. 141R provides revised guidance on how an acquirer in a business combination recognizes
and measures in its financial statements the identifiable assets acquired, the liabilities assumed, non-controlling interests acquired, and goodwill acquired. FAS No. 141R also expands required disclosures regarding the nature and financial
effects of business combinations. FAS No. 141R generally applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15,
2008 (fiscal year 2009 for the Company). The Company is evaluating the impact FAS No. 141R would have on its financial position and results of operations should it enter into a business combination in the future.
-10-
During May 2008 the FASB issued FASB Staff Position No. APB 14-1, Accounting for Convertible Debt
Instruments That May Be Settled in Cash Upon Conversion (Including Partial Cash Settlement) (FSP No. APB 14-1). FSP No. APB 14-1 applies to convertible debt instruments that, by their stated terms, may be settled in cash (or other
assets) upon conversion, including partial cash settlement, unless the embedded conversion option is required to be separately accounted for as a derivative under Financial Accounting Standards No. 133, Accounting for Derivatives
Instruments and Hedging Activities (FAS No. 133) . FSP No. APB 14-1 will require the liability and equity components of convertible debt instruments to be separately accounted for in a manner that will reflect the
entitys nonconvertible debt borrowing rate when interest cost is recognized in subsequent periods. If a convertible debt instrument within the scope of FSP No. APB 14-1 is settled through the issuance of cash, stock, or any combination
thereof, or if a modification or exchange of an instrument is accounted for as an extinguishment, an issuer will recognize separately the extinguishment of the liability component and the reacquisition of the equity component. Any difference between
the settlement consideration attributed to the liability component and its carrying amount is recognized in the income statement as a gain or loss on debt extinguishment. Any difference between the consideration attributed to the equity component
and its carrying amount is recognized in stockholders equity. FSP No. APB 14-1 is effective for financial statements issued for fiscal years beginning after December 15, 2008 (fiscal year 2009 for the Company) and interim periods within
those fiscal years. The Company is evaluating what impact, if any, FSP No. APB 14-1 would have on the Companys financial position or results of operations.
5. Investments
The Company considers all highly liquid investments with a maturity of three months or less when purchased
to be cash equivalents. Short-term investments include investments with maturities greater than three months, but not exceeding 12 months. Long-term investments include investments with maturities greater than 12 months.
The Company determines the appropriate classification of its investments in debt and equity securities at the time of purchase and re-evaluates those
classifications at each balance sheet date. Debt securities are classified as held to maturity when the Company has the intent and ability to hold the securities to maturity. Held to maturity debt securities are stated at amortized cost. Available
for sale investments are marked to market at each reporting period with changes in value recorded as a component of other comprehensive loss. If declines in value are deemed other than temporary, a charge is made to net income (loss) for the period.
ARS Investments
At September 30,
2008 the Company held investments in ARS with an adjusted cost basis of $13.4 million. The adjusted cost basis reflects $38.6 million of other than temporary impairment charges recorded through September 30, 2008. During the first nine months
of 2008 the Company recorded an $8.0 million other than temporary impairment charge for certain ARS for which there had been a decline in estimated fair value during the period. In addition, during the first nine months of 2008 the Company recorded
a temporary gain on certain ARS of $0.5 million which was recorded to other comprehensive income at September 30, 2008. During the first nine months of 2008 the Company liquidated at par value approximately $0.3 million of its ARS. The fair
value for each of the remaining ARS was determined by the Company, with the assistance of a third party valuation firm.
-11-
The following tables summarize the Companys investments at September 30, 2008 and
December 31, 2007:
|
|
|
|
|
|
|
|
|
|
September 30, 2008
|
|
Cost
|
|
Estimated
Fair Value
|
|
Carrying
Value
|
|
|
|
|
(in thousands)
|
Investments:
|
|
|
|
|
|
|
|
|
|
Short term:
|
|
|
|
|
|
|
|
|
|
Available for sale
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
761
|
|
$
|
212
|
|
$
|
212
|
Government bonds
|
|
|
9,036
|
|
|
9,034
|
|
|
9,034
|
|
|
|
|
|
|
|
|
|
|
Total available for sale
|
|
|
9,797
|
|
|
9,246
|
|
|
9,246
|
|
|
|
|
|
|
|
|
|
|
Total short term
|
|
$
|
9,797
|
|
$
|
9,246
|
|
$
|
9,246
|
|
|
|
|
|
|
|
|
|
|
Long term:
|
|
|
|
|
|
|
|
|
|
Available for sale
|
|
|
|
|
|
|
|
|
|
Auction rate securities
|
|
$
|
13,362
|
|
$
|
13,898
|
|
$
|
13,898
|
Corporate notes
|
|
|
404
|
|
|
373
|
|
|
373
|
Government bonds
|
|
|
1,000
|
|
|
990
|
|
|
990
|
|
|
|
|
|
|
|
|
|
|
Total available for sale
|
|
|
14,766
|
|
|
15,261
|
|
|
15,261
|
|
|
|
|
|
|
|
|
|
|
Total long term
|
|
$
|
14,766
|
|
$
|
15,261
|
|
$
|
15,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007
|
|
Cost
|
|
Estimated
Fair Value
|
|
Carrying
Value
|
|
|
|
|
(in thousands)
|
Investments:
|
|
|
|
|
|
|
|
|
|
Short term:
|
|
|
|
|
|
|
|
|
|
Available for sale
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
761
|
|
$
|
654
|
|
$
|
654
|
Corporate notes
|
|
|
36,040
|
|
|
35,946
|
|
|
35,946
|
Government bonds
|
|
|
13,635
|
|
|
13,643
|
|
|
13,643
|
|
|
|
|
|
|
|
|
|
|
Total available for sale
|
|
|
50,436
|
|
|
50,243
|
|
|
50,243
|
Held to maturity
|
|
|
|
|
|
|
|
|
|
Government bonds
|
|
|
2,000
|
|
|
2,001
|
|
|
2,000
|
|
|
|
|
|
|
|
|
|
|
Total held to maturity
|
|
|
2,000
|
|
|
2,001
|
|
|
2,000
|
|
|
|
|
|
|
|
|
|
|
Total short term
|
|
$
|
52,436
|
|
$
|
52,244
|
|
$
|
52,243
|
|
|
|
|
|
|
|
|
|
|
Long term:
|
|
|
|
|
|
|
|
|
|
Available for sale
|
|
|
|
|
|
|
|
|
|
Corporate notes
|
|
$
|
2,900
|
|
$
|
2,897
|
|
$
|
2,897
|
Auction rate securities
|
|
|
21,510
|
|
|
21,510
|
|
|
21,510
|
|
|
|
|
|
|
|
|
|
|
Total available for sale
|
|
|
24,410
|
|
|
24,407
|
|
|
24,407
|
|
|
|
|
|
|
|
|
|
|
Total long term
|
|
$
|
24,410
|
|
$
|
24,407
|
|
$
|
24,407
|
|
|
|
|
|
|
|
|
|
|
Quoted market prices at September 30, 2008 and December 31, 2007 were used to determine
the fair values of the above investments, except with respect to the ARS. See Note 15 for further discussion on the fair value measurement techniques used by the Company to value the above investments.
Credit Risk
Credit risk is the risk that a third
party might fail to fulfill its performance obligations under the terms of a financial instrument. For cash and cash equivalents and investments, the Companys maximum exposure to credit risk represents the carrying amount on the balance sheet.
The Company attempts to
-12-
mitigate credit risk for cash and cash equivalents and investments by placing its funds and investments with high credit-quality financial institutions,
limiting the amount of exposure to each financial institution, monitoring the financial condition of the financial institutions and investing only in government and corporate securities rated investment grade or better. The Company
invests with financial institutions that maintain a net worth of not less than $1 billion and are members in good standing of the Securities Investor Protection Corporation. (See the discussion above regarding the Companys ARS investments.)
6. Prepaid expenses and other assets
Prepaid expenses and other assets consist of the following:
|
|
|
|
|
|
|
|
|
September 30,
2008
|
|
December 31,
2007
|
|
|
(in thousands)
|
Current portion of note receivable
|
|
$
|
2,712
|
|
$
|
2,728
|
Prepaid insurance
|
|
|
6,459
|
|
|
3,651
|
Accrued interest on investments
|
|
|
328
|
|
|
768
|
Prepaid contractor fees and vendor advances
|
|
|
4,317
|
|
|
5,615
|
Deferred payments receivable
|
|
|
|
|
|
1,928
|
Other
|
|
|
2,479
|
|
|
1,505
|
|
|
|
|
|
|
|
|
|
$
|
16,295
|
|
$
|
16,195
|
|
|
|
|
|
|
|
The current portion of notes receivable is related to funds previously advanced by the Company to
the contractor that constructed the load out facilities at the Port of Mejillones (see Note 10). Prepaid contractor fees and vendor advances at September 30, 2008 consist primarily of advance payments made to contractors and suppliers for
mining and processing supplies and services at the San Cristóbal mine.
Under the terms of the sale to Sumitomo of a 35% interest in
the subsidiary holding the Companys San Cristóbal mine, the Company retained certain interests in future silver and zinc production from Sumitomos interest in San Cristóbal mine production. Deferred payments receivable at
December 31, 2007 are amounts receivable from Sumitomo for those retained interests in San Cristóbal mine silver and zinc production. Effective June 30, 2008 the Company terminated the retained interests discussed above for a $70.0
million payment from Sumitomo (see Note 18).
7. Inventories
Inventories at our San Cristóbal mine at September 30, 2008 and December 31, 2007 consist of the following:
|
|
|
|
|
|
|
|
|
September 30,
2008
|
|
December 31,
2007
|
Current Inventories
|
|
(in thousands)
|
Concentrate
|
|
$
|
27,988
|
|
$
|
23,377
|
Sulfide ore stockpiles
|
|
|
|
|
|
834
|
Material and supplies
|
|
|
48,630
|
|
|
20,000
|
|
|
|
|
|
|
|
|
|
$
|
76,618
|
|
$
|
44,211
|
|
|
|
|
|
|
|
Long Term Stockpile Inventories
|
|
|
|
|
Sulfide ore stockpiles
|
|
$
|
|
|
$
|
15,092
|
Oxide ore stockpiles
|
|
|
70,806
|
|
|
61,822
|
|
|
|
|
|
|
|
|
|
$
|
70,806
|
|
$
|
76,914
|
|
|
|
|
|
|
|
As the result of declining metals prices and increasing operating costs the Company wrote down the
carrying value of its sulfide ore stockpile and concentrate inventories at September 30, 2008, to net realizable value. The Company reduced the carrying value of its concentrate inventories by $4.2 million and, its sulfide ore stockpile
inventories by $30.2 million, and recorded a $34.4 million charge to write down of inventories on the accompanying consolidated statements of operations and comprehensive income (loss).
-13-
Concentrate inventories consist of approximately 43,100 tonnes and 19,863 tonnes of concentrates at
September 30, 2008 and December 31, 2007, respectively. Concentrate inventories include concentrates at the mine and in transit for which title and/or risk of loss have not yet passed to the smelter. Material and supplies inventory
consists primarily of fuel, reagents and operating supplies and are carried at the lower of cost or market. The long-term oxide stockpile inventory consists of stockpiled oxide ore that will be processed later in the mine life and is carried at
cost, which is lower than net realizable value.
8. Value Added Tax Recoverable
The Company has recorded value added tax (VAT) paid in Bolivia and related to the San Cristóbal mine as a recoverable asset. Bolivian
law states that VAT paid prior to production is recoverable as a credit against Bolivian taxes arising from production, including income taxes. The VAT is expected to be recovered through future production and sales from the San Cristóbal
mine. Future changes to Bolivian tax law could have an adverse effect on the Companys ability to recover the VAT paid in Bolivia. At September 30, 2008 and December 31, 2007, the VAT recoverable was $149.5 million and $95.3 million,
respectively. The VAT recoverable amounts include $17.9 million and $8.6 million of recoverable Bolivian import duties for the periods ended September 30, 2008 and December 31, 2007, respectively. The September 30, 2008 amount also
includes $2.6 million of prepaid mining tax royalties. The September 30, 2008 VAT recoverable balance of $149.5 million is net of $0.2 million of VAT recovered during the first nine months of 2008.
The Company has also paid VAT in Bolivia as well as other countries, primarily related to exploration projects, which has been charged to expense as
incurred because of the uncertainty of recoverability.
9. Property, Plant and Equipment
The components of property, plant and equipment were as follows:
|
|
|
|
|
|
|
|
|
|
|
September 30,
2008
|
|
|
December 31,
2007
|
|
|
|
(in thousands)
|
|
Mineral properties
|
|
$
|
247,777
|
|
|
$
|
248,120
|
|
Construction in progress
|
|
|
16,155
|
|
|
|
3,863
|
|
Buildings
|
|
|
14,602
|
|
|
|
14,576
|
|
Mining equipment and machinery
|
|
|
535,294
|
|
|
|
521,070
|
|
Other furniture and equipment
|
|
|
5,219
|
|
|
|
4,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
819,047
|
|
|
|
792,298
|
|
Less: Impairment
|
|
|
(615,032
|
)
|
|
|
|
|
Less: Accumulated depreciation
|
|
|
(53,241
|
)
|
|
|
(19,652
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
150,774
|
|
|
|
772,646
|
|
|
|
|
|
|
|
|
|
|
Equipment under capital lease
|
|
|
72,425
|
|
|
|
69,107
|
|
Less: Accumulated depreciation
|
|
|
(18,920
|
)
|
|
|
(11,918
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
53,505
|
|
|
|
57,189
|
|
|
|
|
|
|
|
|
|
|
Port facilities under lease
|
|
|
12,283
|
|
|
|
12,283
|
|
Less: Accumulated depreciation
|
|
|
(572
|
)
|
|
|
(137
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
11,711
|
|
|
|
12,146
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
215,990
|
|
|
$
|
841,981
|
|
|
|
|
|
|
|
|
|
|
Mineral properties include engineering, financing and other costs not attributable to specific
fixed assets at the San Cristóbal mine.
-14-
At September 30, 2008 the Company reduced the carrying value of the San Cristóbal asset group
by $615.0 million and recorded a $615.0 million impairment charge on the accompanying consolidated statement of operations (see Note 3). Due to the timing of the impairment, the Company has not yet been able to determine the allocation of the
impairment charges against specific property, plant and equipment asset categories.
For the nine months ended September 30, 2008 and
2007 the Company recorded depreciation expense of $36.2 million and $4.9 million, respectively. For the nine months ended September 30, 2007 the Company capitalized depreciation associated with the construction of the San Cristóbal mine
in the amount of $3.2 million. No depreciation was capitalized for the comparable period of 2008.
At September 30, 2008 the Company
had recorded a lease obligation of $50.1 million related to San Cristóbal mining equipment under capital lease (see Note 12).
10. Other
Long-Term Assets
At September 30, 2008 other long-term assets consists primarily of $0.2 million long-term portion of a note
receivable, plus accrued interest, from the contractor that constructed the load out facilities at the Port of Mejillones for funds previously advanced by the Company. The note and accrued interest are being repaid by applying a portion of the
amounts owed for port charges by the San Cristóbal mine to the outstanding note and accrued interest balances. At September 30, 2008, the remaining principal amount of the note, plus accrued interest, was approximately $2.9 million. The
principal amount of the note, plus accrued interest, is expected to be fully recovered by December 2009.
11. Accounts Payable and Other Accrued
Liabilities
The Companys accounts payable and other accrued liabilities consist of the following:
|
|
|
|
|
|
|
|
|
September 30,
2008
|
|
December 31,
2007
|
|
|
(in thousands)
|
Trade accounts payable and accruals
|
|
$
|
43,761
|
|
$
|
46,453
|
Amounts due smelters
|
|
|
6,640
|
|
|
1,408
|
Income taxes payable
|
|
|
9,140
|
|
|
893
|
Accrued employee compensation and benefits
|
|
|
13,872
|
|
|
7,203
|
|
|
|
|
|
|
|
|
|
$
|
73,413
|
|
$
|
55,957
|
|
|
|
|
|
|
|
Trade accounts payable and accruals are primarily related to amounts due to contractors and
suppliers at the San Cristóbal mine.
Amounts due smelters at September 30, 2008 include a $6.6 million mark-to-market
adjustment resulting from declining metals prices on unsettled shipments (see Note 19).
Accrued employee compensation and benefits at
September 30, 2008 consist of $6.7 million of withholding taxes and benefits payable, $3.1 million of accrued performance bonuses and $4.1 million of accruals for statutory benefits required by Bolivian law, including thirteenth month payments
and mandatory severance requirements.
-15-
12. Debt
The Companys debt consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008
|
|
December 31, 2007
|
|
|
Current
|
|
Long-term
|
|
Current
|
|
Long-term
|
|
|
(in thousands)
|
2.875% Convertible Senior Subordinated Notes due 2024
|
|
$
|
180,000
|
|
$
|
|
|
$
|
|
|
$
|
180,000
|
4.0% Convertible Senior Subordinated Notes due 2024
|
|
|
109,987
|
|
|
|
|
|
|
|
|
109,987
|
Project finance facility
|
|
|
225,000
|
|
|
|
|
|
32,625
|
|
|
192,375
|
Note assigned to Sumitomo
|
|
|
|
|
|
8,913
|
|
|
|
|
|
8,013
|
Capital leases
|
|
|
8,577
|
|
|
41,483
|
|
|
8,242
|
|
|
44,845
|
Port lease liability
|
|
|
414
|
|
|
11,347
|
|
|
288
|
|
|
11,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
523,978
|
|
$
|
61,743
|
|
$
|
41,155
|
|
$
|
546,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.875% Notes and 4.0% Notes
Both series of the Notes are convertible into the Companys Ordinary Shares at a conversion rate of 34.9406 shares per $1,000 principal amount of the Notes (equal to an initial conversion price of approximately
$28.62 per share), subject to adjustment in certain circumstances. Holders may convert their Notes only if: (i) the price of Apex Silver Ordinary Shares reaches a specified threshold; (ii) the trading price for the Notes falls below
certain thresholds; (iii) the Notes have been called for redemption; or (iv) specified corporate transactions occur. Full conversion of the Notes would result in the issuance of approximately 10.1 million of the Companys
Ordinary Shares. Accumulated interest on the Notes is paid twice a year in March and September.
The agreements related to the Notes
contain a clause that triggers a default upon failure to pay or acceleration of other material debt obligations. Because the Company believes that the Facility lenders could assert that an MAE has occurred with respect to the Companys
financial condition and declare a default under the Facility, the Company has reclassified the Notes as current liabilities as of September 30, 2008 (see Note 2).
Costs incurred in connection with the issuance of the Notes were deferred and are being amortized to interest expense over ten years which corresponds to the related call provisions on the Notes. At September 30,
2008 the unamortized balance of deferred financing costs related to the Notes was approximately $5.8 million.
San Cristóbal Project Finance
Facility
In December 2005, the Company closed on the Facility, arranged by BNP Paribas and Barclays Capital, and funded by a group of
international financial institutions including banks, export credit agencies and the Andean Development Corporation, a multilateral financial agency that promotes sustainable development in South America. During 2006 and 2007, the Company borrowed
the full $225.0 million available under the Facility and the proceeds were used to complete construction of the Companys San Cristóbal mine. Interest on the outstanding amounts drawn under the Facility is based on LIBOR plus a credit
spread. The first principal payment under the Facility is due in December 2008, and the Facility must be fully repaid by December 2012.
Direct costs incurred in obtaining the Facility were deferred and are being amortized to interest expense, using the effective interest method, over the term of the Facility. At September 30, 2008 the unamortized balance of deferred
financing costs related to the Facility was approximately $6.9 million.
In connection with the September 2006 sale to Sumitomo of a 35%
interest in the subsidiaries that own and operate the San Cristóbal mine, Sumitomo guaranteed the repayment of 35% of the Facility debt through project completion, which entails the satisfaction of certain financial and
operational requirements, including the creation of operating and debt service reserves and meeting certain operational performance levels over specified periods of time. Under the Facility, completion can occur no later than December 2008.
-16-
The Facility also contains other covenants that require the Company to, among other things, maintain
certain security interests, collateral accounts related to operating and debt service reserves, financial ratios after project completion, insurance coverage, minimum sales contracts and metals price protection contracts as well as other
requirements.
As described above, the San Cristóbal mine will not achieve completion by year-end 2008 as required by the Facility.
In the absence of a waiver or other relief, this failure will constitute an event of default under the Facility as of January 1, 2009. In addition, the Company is not in compliance with its TNW covenant under the Facility and believes that it would
be unable to cure the breach of covenant within the period provided in the Facility, which would constitute an event of default under the Facility. The occurrence of an event of default would entitle the Facility lenders to accelerate all
indebtedness under the Facility and the counterparties to terminate the related metals derivative positions. Based on current operating costs and the Facility mandated metals prices, the Company also does not expect to meet the financial covenant
requirements under the Facility and must either obtain a concession from the lenders to allow use of higher metals prices to calculate the ratios or otherwise amend the covenants in the Facility. In addition, given the significant decline in metals
prices that has occurred from the beginning of the third quarter 2008 and the resulting impact on the Companys liquidity and financial resources, as discussed above, the Company believes that the Facility lenders could assert that an MAE has
occurred with respect to the Companys financial condition and declare a default under the Facility. Accordingly, the Company has reclassified all of its debt under the Facility and the related liability under its metal derivatives positions as
current liabilities as of September 30, 2008 (see Note 2).
In connection with the Facility, the Company funded a $91 million margin
account and Sumitomo has provided a $49 million post-completion guarantee, for the benefit of the two banks holding the metal derivative positions. At September 30, 2008, the margin account consisted of $91.0 million recorded as current
restricted cash. Unless an event of default has occurred and is continuing, unused funds remaining in the margin account will be released and the guarantee will be reduced one-third per year on the first business day following December 31st of
each of 2008, 2009 and 2010.
In May 2006, the Constitutional Court of Bolivia issued a ruling declaring certain articles of the 1997
Mining Code unconstitutional. The effect of the ruling would limit certain rights associated with mining concessions, including the right to mortgage the concessions. The effective date of the Courts ruling was not made clear. The Court urged
the Bolivian Congress to enact legislation which would supersede the ruling. On the basis of this Constitutional Court ruling, in April 2008, the Lower House of the Bolivian Congress enacted legislation which replaced certain articles of the Mining
Code. The proposed legislation was then sent to the Senate, where changes clarifying that the law would not be applied retroactively were introduced. The legislation has not yet been approved by the full Bolivian Congress. The proposed legislation
would limit the rights associated with mining concessions including the right to transfer, inherit, or mortgage the concessions. Although the Company believes that the Courts ruling and subsequent legislation will not be applied retroactively,
the ruling could limit the transferability of the Companys mining concessions and could eventually call into question the enforceability of the pledges of the Companys concessions to the lenders under the Facility.
Sumitomo Note Assignment
The Company has loaned
funds to SC TESA, the contractor that constructed the power line for the San Cristóbal mine, and holds a note receivable from SC TESA in the amount of $21.9 million, which is eliminated in consolidation. The Company consolidates SC TESA for
financial reporting purposes per the guidance of FASB Interpretation No.46R Variable Interest Entities (FIN 46R). The Company is receiving repayment of the note from SC TESA in the form of credits against electric
transmission charges to the San Cristóbal mine. In connection with the sale of 35% of the San Cristóbal mine to Sumitomo, the Company sold 35% of the $21.9 million note to Sumitomo. As a result, at September 30, 2008 the Company
has recorded a note payable to Sumitomo in the amount of $8.9 million, which includes accrued interest.
-17-
Capital Leases
Certain mining equipment at the San Cristóbal mine used by the contractor that provides mining services to the Company has been recorded as capital leases because the equipment is used exclusively at the San
Cristóbal mine. At September 30, 2008 the Company had recorded on its balance sheet $53.5 million of equipment, net of accumulated depreciation, and a capital lease obligation of $50.1 million related to the leased equipment. During the
nine months ended September 30, 2008 the Company made payments of approximately $5.9 million related to its capital lease obligations.
Port Lease
Liability
Certain assets constructed at the Port of Mejillones are for the exclusive use of the Company, including concentrate
reception, unloading and storage facilities. The Company determined that a leasing arrangement exists with respect to those assets. As of September 30, 2008 the Company has recorded on its balance sheet $11.7 million, of plant and equipment,
net of accumulated depreciation and a financing obligation of $11.8 million related to the port facility. In addition, the Company had previously advanced funds to the port contractor and holds a note receivable at September 30, 2008 for $2.9
million, including interest, related to those advances (see Note 10).
MSC Line of Credit
On August 11, 2008, MSC entered into the Loan Agreement, which is a subordinated unsecured line of credit provided by SC Minerals Aktiebolag
(SC Minerals), a subsidiary of Sumitomo. The original amount available for borrowing under the Loan Agreement was $50.0 million. Loans under the Loan Agreement bear interest at an annual rate of 15%. The loans are subordinated
to all amounts payable under the Facility, and MSC is not required to pay any amount of principal or interest with respect to any loan until maturity in August 2013. At September 30, 2008 the full $50.0 million had been borrowed under
the Loan Agreement and is recorded to minority interest in consolidated subsidiaries on the accompanying consolidated balance sheets. On each of October 1, 2008 and October 31, 2008, the Loan Agreement was amended to increase the amount of
available borrowings by $25.0 million, for a total increase of $50.0 million. At November 7, 2008, $82.0 million of the $100.0 million available under the amended Loan Agreement had been borrowed. The remaining amount may be borrowed at any
time until December 31, 2008.
Pursuant to the Loan Agreement, SC Minerals may, at its option, convert outstanding advances (including
accrued interest) into additional MSC shares at any time. Based on the full $100.0 million of borrowings and assuming no payments are made by MSC prior to maturity, if SC Minerals were to convert all amounts payable into MSC shares as of the
maturity date, the Companys indirect ownership interest in MSC would be reduced to approximately 46.4% (approximately 52.9% on conversion of principal only).
13. Asset Retirement Obligations
The Company has developed an asset retirement plan for its San Cristóbal mine which
includes estimated reclamation, remediation and closure requirements based on Bolivian government requirements, World Bank financing requirements and the Companys policies. The Company accrues estimated reclamation liabilities based on the
asset retirement plan as activities requiring future reclamation and remediation occur.
The Company prepares estimates of the timing and
amount of expected cash flows when an asset retirement obligation (ARO) is incurred. The fair value of the ARO is measured by discounting the expected cash flows using a discount factor that reflects the credit-adjusted risk-free rate of
interest. The Company records the fair value of an ARO when it is incurred along with an offsetting increase in the mineral property asset. Changes in the fair value of the ARO are recorded as an adjustment to the corresponding mineral property
asset carrying amount. The ARO is adjusted to reflect the passage of time (accretion cost) calculated by applying the discount factor implicit in the initial fair-value measurement to the beginning-of-period carrying amount of the ARO. The Company
records accretion costs to expense as incurred.
-18-
The following table reconciles the beginning and ending balance for the Companys asset retirement
obligations:
|
|
|
|
|
|
|
|
|
Nine Months
Ended
September 30,
2008
|
|
Year Ended
December 31,
2007
|
|
|
(in thousands)
|
Beginning balance
|
|
$
|
6,981
|
|
$
|
5,761
|
|
|
|
ARO arising in the period
|
|
|
1,168
|
|
|
620
|
Changes in estimates, and other
|
|
|
|
|
|
|
Liabilities settled
|
|
|
|
|
|
|
Accretion expense
|
|
|
574
|
|
|
600
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
8,723
|
|
$
|
6,981
|
|
|
|
|
|
|
|
14. Derivative Instruments
Certain covenants of the Facility required the Company to provide price protection for a portion of its planned production of metals from San Cristóbal. The Company has entered into certain metal derivative
positions utilizing primarily forward sales but also puts and calls to comply with the Facility covenants. In order to maintain leverage to silver market prices, the Company entered into proportionally more zinc and lead positions than silver
positions.
The Company began to settle the metal derivative positions required by the Facility during the third quarter 2007. At the time
of final settlement, the gain or loss recorded excludes previously recognized non-cash mark-to-market gains or losses.
The following table
sets forth forward contracts settled and options that expired during the nine months ended September 30, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantity
|
|
Average
Market
Price
|
|
Average
Contract
Price
|
|
Average
Cash
Settlement
|
|
Total Cash
Settlement
|
|
|
(in thousands)
|
|
(per unit settled)
|
|
(in thousands)
|
Forward Contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silver (000 ounces)
|
|
80
|
|
$
|
15.42
|
|
$
|
7.15
|
|
$
|
8.27
|
|
$
|
662
|
Zinc (000 pounds)
|
|
136,967
|
|
$
|
0.97
|
|
$
|
0.48
|
|
$
|
0.49
|
|
$
|
66,358
|
Lead (000 pounds)
|
|
92,552
|
|
$
|
1.11
|
|
$
|
0.30
|
|
$
|
0.81
|
|
$
|
74,968
|
|
|
|
|
|
|
Call Contracts Written
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silver (000 ounces)
|
|
733
|
|
$
|
16.36
|
|
$
|
8.56
|
|
$
|
7.80
|
|
$
|
5,722
|
Zinc (000 pounds)
|
|
4,960
|
|
$
|
0.99
|
|
$
|
0.57
|
|
$
|
0.42
|
|
$
|
2,064
|
Lead (000 pounds)
|
|
9,921
|
|
$
|
1.11
|
|
$
|
0.39
|
|
$
|
0.72
|
|
$
|
7,200
|
|
|
|
|
|
|
Put Option Contracts Owned
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silver (000 ounces)
|
|
333
|
|
$
|
16.79
|
|
$
|
5.25
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
156,974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The average market price is calculated based on market prices during a pricing period that is set
forth by the terms of each contract and varies between contracts. The actual financial impact of the remaining metal derivative positions will not be known until the positions are closed on their future settlement dates.
-19-
The following table sets forth the Companys open metal derivative positions at September 30,
2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Maturity Date
|
|
|
Less Than
1 Year
|
|
2 to 3
Years
|
|
4 to 5
Years
|
|
Thereafter
|
|
Total
|
|
|
(in thousands except prices)
|
Forward Contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silver (ounces)
|
|
|
80
|
|
|
160
|
|
|
180
|
|
|
|
|
|
420
|
Average price
|
|
$
|
7.16
|
|
$
|
7.17
|
|
$
|
7.14
|
|
$
|
|
|
$
|
7.16
|
|
|
|
|
|
|
Zinc (pounds)
|
|
|
247,824
|
|
|
335,349
|
|
|
19,842
|
|
|
|
|
|
603,015
|
Average price
|
|
$
|
0.48
|
|
$
|
0.48
|
|
$
|
0.48
|
|
$
|
|
|
$
|
0.48
|
|
|
|
|
|
|
Lead (pounds)
|
|
|
126,525
|
|
|
64,375
|
|
|
|
|
|
|
|
|
190,900
|
Average price
|
|
$
|
0.30
|
|
$
|
0.29
|
|
$
|
|
|
$
|
|
|
$
|
0.30
|
|
|
|
|
|
|
Put Option Contracts Owned (Net)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silver (ounces)
|
|
|
873
|
|
|
2,955
|
|
|
4,720
|
|
|
|
|
|
8,548
|
Average price
|
|
$
|
5.57
|
|
$
|
5.73
|
|
$
|
5.91
|
|
$
|
|
|
$
|
5.81
|
|
|
|
|
|
|
Lead (pounds)
|
|
|
19,180
|
|
|
13,669
|
|
|
|
|
|
|
|
|
32,849
|
Average price
|
|
$
|
1.19
|
|
$
|
1.11
|
|
$
|
|
|
$
|
|
|
$
|
1.16
|
|
|
|
|
|
|
Call Option Contracts Written
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silver (ounces)
|
|
|
5,085
|
|
|
3,255
|
|
|
345
|
|
|
|
|
|
8,685
|
Average price
|
|
$
|
8.18
|
|
$
|
8.37
|
|
$
|
9.14
|
|
$
|
|
|
$
|
8.29
|
|
|
|
|
|
|
Zinc (pounds)
|
|
|
6,590
|
|
|
1,653
|
|
|
|
|
|
|
|
|
8,243
|
Average price
|
|
$
|
0.57
|
|
$
|
0.57
|
|
$
|
|
|
$
|
|
|
$
|
0.57
|
|
|
|
|
|
|
Lead (pounds)
|
|
|
13,179
|
|
|
3,307
|
|
|
|
|
|
|
|
|
16,486
|
Average price
|
|
$
|
0.39
|
|
$
|
0.39
|
|
$
|
|
|
$
|
|
|
$
|
0.39
|
The Company adjusts its open metal derivative positions to estimated fair value at the end of each
accounting period with the related change in fair value recorded to earnings. For the nine months ended September 30, 2008, the Company recorded a gain of $358.9 million as a result of adjusting the open metal derivative positions and positions
settled during the period to estimated fair value. For the nine months ended September 30, 2007, the Company recorded a loss of $194.2 million as a result of adjusting the open metal derivative positions and positions settled during that period
to estimated fair value. Non-cash mark-to-market gains and losses from the remaining outstanding derivative positions may fluctuate substantially from period to period based on spot and forward prices and option volatilities. The Company does not
intend to settle the remaining open derivatives position contracts prior to their settlement dates.
During the first quarter of 2008, the
Company adopted FAS No. 157 which requires that, in the measurement of certain liabilities, consideration be given to the companys own credit risk and risk of non-performance. The Company determined that FAS No. 157 applies to the
fair value measurement of its open metal derivative positions. Inclusion of the impact of the Companys credit risk and risk of non-performance on the fair value of its open metal derivative positions results in a reduction of the derivative
liability and an increase in the non-cash gain on commodity derivatives of $103.2 million for the nine month period ended September 30, 2008. As the adjustment for credit and non-performance risk relates solely to fair value measurements, it
does not affect the Companys historical or future cash flow or the timing or amount of actual payments required to settle the applicable liabilities. The statements received from the counterparties holding the Companys net open metal
derivative positions indicate a total settlement amount due at September 30, 2008 of $328.3 million as compared to the total fair value of the net liability recorded at September 30, 2008 of $225.1 million.
-20-
The following table sets forth the fair value of the Companys net liability for open metal
derivative positions at September 30, 2008 and December 31, 2007 and the change in that liability for the three and nine months ended September 30, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period Ended
|
|
Net Liability Amount To Be Realized In
|
|
|
Less Than
1 Year
|
|
|
2 to 3
Years
|
|
|
4 to 5
Years
|
|
|
Thereafter
|
|
|
Total
|
|
|
|
(in thousands)
|
|
Change for three months ended September 30, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2008
|
|
$
|
213,304
|
|
|
$
|
204,301
|
|
|
$
|
15,812
|
|
|
$
|
|
|
|
$
|
433,417
|
|
September 30, 2008
|
|
|
143,428
|
|
|
|
79,605
|
|
|
|
2,097
|
|
|
|
|
|
|
|
225,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in liability
|
|
$
|
(69,876
|
)
|
|
$
|
(124,696
|
)
|
|
$
|
(13,715
|
)
|
|
$
|
|
|
|
$
|
(208,287
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of change in liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Open position mark-to-market
|
|
$
|
(24,875
|
)
|
|
$
|
(124,696
|
)
|
|
$
|
(13,715
|
)
|
|
$
|
|
|
|
$
|
(163,286
|
)
|
Cash payments
|
|
|
(45,001
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(45,001
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in liability
|
|
$
|
(69,876
|
)
|
|
$
|
(124,696
|
)
|
|
$
|
(13,715
|
)
|
|
$
|
|
|
|
$
|
(208,287
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change for nine months ended September 30, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007
|
|
$
|
266,820
|
|
|
$
|
425,569
|
|
|
$
|
47,958
|
|
|
$
|
681
|
|
|
$
|
741,028
|
|
September 30, 2008
|
|
|
143,428
|
|
|
|
79,605
|
|
|
|
2,097
|
|
|
|
|
|
|
|
225,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in liability
|
|
$
|
(123,392
|
)
|
|
$
|
(345,964
|
)
|
|
$
|
(45,861
|
)
|
|
$
|
(681
|
)
|
|
$
|
(515,898
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of change in liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Open position mark-to-market
|
|
$
|
33,582
|
|
|
$
|
(345,964
|
)
|
|
$
|
(45,861
|
)
|
|
$
|
(681
|
)
|
|
$
|
(358,924
|
)
|
Cash payments
|
|
|
(156,974
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(156,974
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in liability
|
|
$
|
(123,392
|
)
|
|
$
|
(345,964
|
)
|
|
$
|
(45,861
|
)
|
|
$
|
(681
|
)
|
|
$
|
(515,898
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The metal derivative positions in the tables above are primarily held in a separate Cayman Island
subsidiary which is owned 65% by the Company and 35% by Sumitomo, and Sumitomo has guaranteed the payment of 35% of the metal derivative positions through completion (which, according to the terms of the Facility, may be no later than December 2008)
(see Note 12). The lead puts owned by MSC have a positive carrying value at September 30, 2008 of approximately $12.3 million and are netted against the liabilities in the table above, and are reflected as $7.3 million and $5.0 million in
current and non-current assets, respectively, in the accompanying consolidated balance sheet. (See Note 15 for fair value measurements disclosure).
15.
Fair Value Measurements
Effective January 1, 2008 the Company adopted FAS No. 157 for the financial assets and liabilities
and nonfinancial assets and liabilities which are measured at fair value on a recurring (annual) basis. FAS No. 157 establishes a framework for measuring fair value in the form of a fair value hierarchy which prioritizes the inputs into
valuation techniques used to measure fair value into three broad levels. This hierarchy gives the highest priority to quoted prices (unadjusted) in active markets and the lowest priority to unobservable inputs. Further, financial assets and
liabilities should be classified by level in their entirety based upon the lowest level of input that was significant to the fair value measurement. The three levels of the fair value hierarchy per FAS No. 157 are as follows:
Level 1:
Unadjusted quoted market prices in active markets for identical assets or liabilities that are accessible at the measurement date.
Level 2:
Quoted prices in inactive markets for identical assets or liabilities, quoted prices for similar assets or liabilities in
active markets, or other observable inputs either directly related to the asset or liability or derived principally from corroborated observable market data.
-21-
Level 3:
Unobservable inputs due to the fact that there is little or no market activity. This
entails using assumptions in models which estimate what market participants would use in pricing the asset or liability.
The following
table summarizes the Companys financial assets and liabilities at fair value at September 30, 2008, by respective level of the fair value hierarchy:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash equivalents
|
|
$
|
19,913
|
|
$
|
|
|
$
|
|
|
$
|
19,913
|
Short-term available for sale securities
|
|
|
9,246
|
|
|
|
|
|
|
|
|
9,246
|
Trade receivables
|
|
|
6,002
|
|
|
|
|
|
|
|
|
6,002
|
Auction rate securities
|
|
|
|
|
|
|
|
|
13,898
|
|
|
13,898
|
Derivatives
|
|
|
|
|
|
12,304
|
|
|
|
|
|
12,304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
35,161
|
|
$
|
12,304
|
|
$
|
13,898
|
|
$
|
61,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables
|
|
$
|
6,640
|
|
$
|
|
|
$
|
|
|
$
|
6,640
|
Deferred revenue
|
|
|
8,782
|
|
|
|
|
|
|
|
|
8,782
|
Derivatives
|
|
|
|
|
|
|
|
|
237,434
|
|
|
237,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
15,422
|
|
$
|
|
|
$
|
237,434
|
|
$
|
252,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Companys cash equivalents are classified within Level 1 of the fair value hierarchy.
These securities are comprised principally of commercial paper and government bonds which have been valued using quoted prices in active markets.
The Companys short-term investments are classified within Level 1 of the fair value hierarchy. These securities are comprised principally of common stock, commercial paper and government bonds which have been valued using quoted
prices in active markets.
The Companys trade receivables and trade payables (to smelters) are classified within Level 1 of the fair
value hierarchy. These amounts represent embedded derivatives as part of the Companys concentrate sales and are marked-to-market based upon quoted market prices in the respective commodity futures market based upon the period of estimated
settlement. Trade payables arise when the overall mark-to market valuation of a respective sale falls below the amount the Company has received to date from applicable provisional payments.
The Companys metal derivative asset positions are classified within Level 2 of the fair value hierarchy. These metal derivative positions are
valued from quoted market information reflected in the applicable commodity price indices for the periods the indices are available.
The
Companys metal derivative liability positions are classified within Level 3 of the fair value hierarchy. These metal derivative positions are valued from quoted market information reflected in the applicable commodities price indices for the
periods the indices are available. For periods beyond the available indices these metal derivative positions are valued using quoted prices and extrapolation of the commodities price indices from the counterparties holding the metal derivative
positions. Per the guidance of FAS 157, the above prices are adjusted to reflect the Companys credit risk and risk of non-performance (see Note 4 and Note 14). With the assistance of a third party valuation firm, the Company estimates the
credit spread associated with the Companys credit risk and adjusts the market prices obtained above accordingly. The Company used its unsecured convertible debentures and the Facility interest rates as reference points to determine the credit
spread. These credit risk inputs represent a Level 3 valuation as they cannot be confirmed by quoted market activity. The Company used a credit spread of 37.4% to calculate the fair value of the liability of its open metal derivative positions at
September 30, 2008.
The Companys ARS are classified within Level 3 of the fair value hierarchy. These securities are valued by
the Company, with the assistance of a third party valuation firm. The ARS are classified into
-22-
two categories, collateralized debt obligations (CDOs) and corporate debt. The CDOs are valued by estimating the value of the underlying
collateral using significant assumptions regarding default, recovery and prepayment rates, and factoring these estimated collateral values in conjunction with the tranche for pay-out of the underlying collateral that the Company holds in each
respective security. The corporate debt ARS are valued based upon the estimated present value of expected cash flows using a Monte Carlo simulation model taking into account significant assumptions regarding coupon payments, recovery, and redemption
values. The Company uses these significant Level 3 inputs as there is no current market activity for these, or similar, securities nor relevant corroborating market data with readily observable inputs to support a Level 1 or 2 valuation.
The following table summarizes the change in fair value of the Companys Level 3 financial assets (ARS):
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
September 30, 2008
|
|
Beginning balance
|
|
$
|
19,999
|
|
|
$
|
21,510
|
|
Realized losses
|
|
|
(4,902
|
)
|
|
|
(8,002
|
)
|
Unrealized gains (losses)
|
|
|
(1,199
|
)
|
|
|
536
|
|
Adjusted cost basis of Level 3 security sold in the period
|
|
|
|
|
|
|
(146
|
)
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
13,898
|
|
|
$
|
13,898
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes the change in fair value of the Companys Level 3 financial
liability (Derivative Liabilities):
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
September 30, 2008
|
|
Beginning balance
|
|
$
|
445,715
|
|
|
$
|
749,503
|
|
Mark-to-market gain
|
|
|
(163,280
|
)
|
|
|
(355,095
|
)
|
Derivative settlements
|
|
|
(45,001
|
)
|
|
|
(156,974
|
)
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
237,434
|
|
|
$
|
237,434
|
|
|
|
|
|
|
|
|
|
|
16. Income Taxes
The Company and certain of its subsidiaries operating in the Cayman Islands do not file income tax returns as the Cayman Islands currently does not impose any income taxes. The Company files Bolivian, United States
and certain other foreign country income tax returns, and pays the taxes reasonably determined to be due. The tax rules and regulations in these countries are highly complex and subject to interpretation. The Companys income tax returns are
subject to examination by the relevant taxing authorities and in connection with such examinations, disputes can arise with the taxing authorities over the interpretation or application of certain tax rules within the country involved. At
September 30, 2008, the Companys total unrecognized tax benefits were $2.9 million for uncertain tax positions taken or expected to be taken on tax returns, $1.8 million of which result in a reduction of the Companys net operating
loss carryforward. During the third quarter 2008, the Company recognized a $0.2 million charge for uncertain tax positions, which increased tax expense during the period.
For the nine months ended September 30, 2008 and 2007, the Company recorded income tax expense of $14.2 million and $0.5 million respectively, including foreign withholding taxes of approximately $2.4 million and
$0.5 million, respectively. The remaining tax expense of $11.8 million consists of $9.4 million in Bolivia relating to the San Cristóbal mine, $1.2 million in Switzerland relating to the marketing of concentrates from San Cristóbal,
and $1.2 million from other subsidiaries.
-23-
The $9.4 million tax expense from the subsidiary owning the San Cristóbal mine differs from the
expected tax benefit of $10.0 million based on the statutory rate of 37.5 percent due primarily to (i) the recognition of inflationary indexation adjustments on the mines non-monetary assets and equity resulting in a $14.7 million
increase in the income tax provision; (ii) the recognition of $23.6 million of income taxes related to unrealized foreign exchange gains on U.S. dollar denominated liabilities in Bolivia that have become significant in recent periods due to the
devaluation of the U.S. dollar relative to the Boliviano; (iii) the recognition of $16.0 million tax benefits related to the release of a valuation allowance previously recorded against its deferred tax assets; and (iv) a reduction in
taxes payable of $2.9 million from a Bolivia mining tax credit.
The Company does not believe, on a more likely than not basis, there is
sufficient positive evidence of future taxable income to release valuation allowances on its deferred tax assets in certain jurisdictions. However, as production at the San Cristóbal mine continues, sufficient positive evidence may exist in
future periods which may affect the Companys assessment regarding the realizability of these deferred assets. A release of all or a portion of the Companys valuation allowance would result in a reduction of the Companys tax
provision at that time.
The Company, following the guidance of FASB Interpretation No. 18, Accounting for Income Taxes in
Interim Periods (FIN 18) paragraph 22b., has determined that the tax effects of inflationary gains and unrealized foreign exchange gains represent discrete items for which an estimate cannot be reasonably relied upon. These items
significantly influence the Companys overall effective tax rate, and an estimated annual effective tax rate excluding these items is not significantly different than the result of using the actual effective tax rate. Therefore, the Company has
used the actual effective tax rate for the year-to-date period.
17. Shareholders Deficit
The following table sets forth the changes in shareholders deficit during the first nine months of 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary Shares
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
|
Accumulated
Other
Comprehensive
income (loss)
|
|
|
Total
Shareholders
Equity
(Deficit)
|
|
|
Shares
|
|
Amount
|
|
|
|
|
|
(in thousands except share data)
|
|
Balance, December 31, 2007
|
|
58,909,625
|
|
$
|
589
|
|
$
|
677,203
|
|
$
|
(761,783
|
)
|
|
$
|
(110
|
)
|
|
$
|
(84,101
|
)
|
Stock compensation accrued
|
|
|
|
|
|
|
|
2,912
|
|
|
|
|
|
|
|
|
|
|
2,912
|
|
Stock granted as compensation ($14.55 per share)
|
|
45,850
|
|
|
0.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4
|
|
Unrealized loss on marketable equity securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
140
|
|
|
|
140
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(128,517
|
)
|
|
|
|
|
|
|
(128,517
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2008
|
|
58,955,475
|
|
$
|
590
|
|
$
|
680,115
|
|
$
|
(890,300
|
)
|
|
$
|
30
|
|
|
$
|
(209,565
|
)
|
Stock Option Plans
The Company has established a plan to issue share options
and other awards of the Companys shares to officers, directors, employees, consultants and agents of the Company and its subsidiaries (the Plan).
The Company recognizes stock-based compensation costs using a graded vesting attribution method whereby costs are recognized over the requisite service period for each separately vesting portion of the award. The
Company recognized stock-based compensation costs of $0.9 million and $1.2 million for the three month periods ended September 30, 2008 and 2007, respectively, and $2.9 million and $3.3 million for the nine month periods ended
September 30, 2008 and 2007, respectively.
-24-
A summary of the Companys stock options issued under the Plan at September 30, 2008 and
changes during the nine months then ended is presented in the following table:
|
|
|
|
|
|
|
Options
|
|
Number of
Shares
|
|
|
Weighted
Average
Exercise
Price Per
Share
|
Outstanding at beginning of period
|
|
2,475,209
|
|
|
$
|
15.36
|
Granted during period
|
|
362,215
|
|
|
|
13.32
|
Forfeited or expired during period
|
|
(197,835
|
)
|
|
|
16.71
|
Exercised during period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at end of period
|
|
2,639,589
|
|
|
|
14.98
|
|
|
|
|
|
|
|
Exercisable at end of period
|
|
1,938,264
|
|
|
|
14.89
|
Granted and expected to vest
|
|
701,325
|
|
|
|
15.22
|
The fair value of each option award is estimated on the date of grant using the Black-Scholes
option-pricing model.
A summary of the status of the Companys restricted stock grants issued under the Employees Plan at
September 30, 2008 and changes during the nine months then ended is presented in the following table:
|
|
|
|
|
|
|
Restricted Stock Grants
|
|
Number of
Shares
|
|
|
Weighted Average
Grant Date Fair
Value Per Share
|
Outstanding at beginning of the period
|
|
183,700
|
|
|
$
|
17.00
|
Granted during period
|
|
104,400
|
|
|
|
13.25
|
Restrictions lifted during the period
|
|
(45,850
|
)
|
|
|
14.94
|
Forfeited during period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at end of the period
|
|
242,250
|
|
|
|
15.76
|
|
|
|
|
|
|
|
The fair value of each restricted stock grant is based on the closing price of the Companys
shares on the date of grant.
Deferred Compensation Plan
The Company has established a Non-Employee Director Deferred
Compensation and Equity Award Plan (the Deferred Compensation Plan). Pursuant to the Deferred Compensation Plan the directors receive a portion of their compensation in the form of Restricted Stock Units issued under the Plan. The
Restricted Stock Units typically vest one year after the date of grant so long as the individual is still serving as a director. Each Restricted Stock Unit entitles the director to receive one unrestricted Ordinary Share for each vested
Restricted Stock Unit upon the termination of the directors board service.
-25-
A summary of the status of the Restricted Stock Unit grants issued under the Deferred Compensation Plan
at September 30, 2008 and changes during the nine months then ended is presented in the following table:
|
|
|
|
|
|
|
Restricted Stock Units
|
|
Number of
Shares
|
|
|
Weighted Average
Grant Date Fair
Value Per Share
|
Outstanding at beginning of the period
|
|
25,806
|
|
|
$
|
19.18
|
Granted during period
|
|
47,559
|
|
|
|
7.99
|
Restrictions lifted during the period
|
|
|
|
|
|
|
Forfeited during period
|
|
(7,816
|
)
|
|
|
11.51
|
|
|
|
|
|
|
|
Outstanding at end of the period
|
|
65,549
|
|
|
|
11.97
|
|
|
|
|
|
|
|
The fair value of each Restricted Stock Unit grant is based on the closing price of the
Companys shares on the date of grant.
18. Minority Interest
Sumitomo Corporation
During 2006, the Company sold to Sumitomo 35% interests in the subsidiaries
that own the San Cristóbal mine, market project concentrates and hold the metal derivative positions required by the project lenders. The Company continues to own 65% of these subsidiaries.
Subsequent to the September 2006 close of the transaction with Sumitomo, the Company incurred certain losses primarily related to marking to market its
open metal derivative positions. Such losses would normally be shared by Sumitomo in proportion to its 35% interest in the subsidiary recording the losses. However, GAAP does not permit the allocation of losses to the minority interest in excess of
the minority owners recorded interest in the subsidiary. At December 31, 2007, the Company had absorbed $23.6 million of losses that normally would have been allocated to Sumitomo. During the first nine months of 2008, the Company
recovered $21.1 million of losses previously absorbed. During the first nine months of 2008, the Company recorded a minority interest benefit of $168.2 million to reflect Sumitomos share of subsidiaries losses primarily related to the
impairment of property, plant and equipment and inventories at the San Cristóbal mine partially offset by gains related to the open metal derivative positions. Also during the first nine months of 2008, Sumitomo advanced an additional $57.8
million to fund its share of operating costs related to the San Cristóbal mine, and the Company recorded $7.8 million of interest due Sumitomo on its share of advances to fund the San Cristóbal mine. In addition, as described below,
during the third quarter 2008, MSC entered into the Loan Agreement with a subsidiary of Sumitomo.
Under the terms of the 2006 sale of the
35% interest in the San Cristóbal mine, the Company retained certain interests in Sumitomos share of future silver and zinc production from the San Cristóbal mine. During the first nine months of 2008, the Company received
payments in the amount of $14.1 million from Sumitomo related to its retained interests in Sumitomos share of the San Cristóbal mine silver and zinc production (see Note 6). These amounts are included in minority interest in income
(loss) of consolidated subsidiaries in the accompanying statement of consolidated operations and comprehensive income (loss). Effective June 30, 2008 the Company and Sumitomo agreed to terminate these retained interests for a one time payment
of $70.0 million from Sumitomo. The Company recorded a $63.1 million gain related to the transaction which is reflected as a gain on the sale of interest in a subsidiary on the accompanying consolidated statement of operations and comprehensive
income (loss).
On August 11, 2008, MSC entered into the Loan Agreement with a subsidiary of Sumitomo. At September 30, 2008 the
full $50.0 million originally available for borrowing had been borrowed under the Loan Agreement and is recorded to minority interest in consolidated subsidiaries on the accompanying consolidated balance sheets. On each of October 1, 2008 and
October 31, 2008, the Loan Agreement was amended to increase the amount of available borrowings by $25.0 million, for a total increase of $50.0 million. At November 7, 2008, $82.0 million of the $100.0 million available under the amended
Loan Agreement had been borrowed (see Note 12). The remaining amount may be borrowed at any time until December 31, 2008.
-26-
SC TESA
During 2005 the Company entered into a long-term contract with SC TESA to construct a power line and transport power to the San Cristóbal mine from the Bolivian power grid. The Company loaned SC TESA $22.3 million to construct the
power line, which will be repaid through credits against charges for the delivery of power (see Note 12). In accordance with the guidance of FIN 46R, the Company fully consolidates the accounts of SC TESA for financial reporting purposes.
Because SC TESA is consolidated for financial reporting purposes, the intercompany profit earned by SC TESA is eliminated and the Company
recognizes a minority interest offset to SC TESAs earnings or loss. During the first nine months of 2008, SC TESA recorded a $2.5 million loss. The Company absorbed the full $2.5 million loss and did not record a minority interest in the loss
because to do so would result in a negative minority interest liability which is not permitted under GAAP. At September 30, 2008, the total loss absorbed by the Company to date was approximately $3.4 million. The Company expects to recover the
full $3.4 million loss absorbed to date and any other losses it may absorb against SC TESAs future earnings.
19. Sale of Concentrates and
Deferred Revenue
The Company sells its concentrates directly to smelters at market-based prices less deductions for refining and
treatment charges. The Company recognizes a sale upon risk of loss and title passing to the smelter and the receipt of a provisional payment from the smelter. In certain instances the Company receives provisional payment prior to satisfying certain
of the other requirements and in those cases the provisional payment is temporarily recorded as deferred revenue until the other requirements are met. At September 30, 2008, the Company had recorded $8.8 million of such sales as deferred
revenue. The Company expects to recognize the full $8.8 million as revenue during the fourth quarter 2008, subject to market adjustments as described below.
Concentrate sales are initially recorded based on 100% of the provisional sales prices, which are based on estimated metals contained in the concentrates (based on assay data) and the forward metals prices at the
expected settlement date net of amounts retained by the smelter to cover its refining and treatment costs. Sales based on a provisional sales price contain an embedded derivative that is required to be separated from the host contract for accounting
purposes. The embedded derivative does not qualify for hedge accounting and is marked to market through earnings each period prior to final settlement. Until final settlement, adjustments to revenue are recorded on a mark-to-market basis to reflect
changes in forward metals prices for the estimated date of settlement and for changes in metal quantities based upon receipt of new assay information. The primary risk associated with recognition of sales on a provisional basis is the possibility of
metal price fluctuations between the date initially recorded and the date of final settlement. As the result of declining metal prices during the quarter ended September 30, 2008, the Company recorded a net mark-to-market reduction to
provisional sales recognized in previous periods of $4.1 million.
Concentrate sales for the nine month period ended September 30,
2008 were also adversely affected by increased smelting charges. During 2008, smelting charges for lead concentrates have approximately doubled, while smelting charges for zinc concentrates have risen about 30% due to the increased demand for
smelter capacity resulting from increased concentrate supplies on the world market.
20. Commitments and Contingencies
Project Finance Facility Commitments
Per the terms and conditions of the Facility, the proceeds from the sale of concentrates from
the San Cristóbal mine are deposited in a bank account controlled by the lenders. The lenders release funds from the account to facilitate working capital requirements for the San Cristóbal mine as needed. Twice a year in June and
December, beginning in December 2008, the Facility principal payment will be withdrawn from the account with 45% of any excess cash, as defined, also being applied as a principal payment and the remaining 55% distributed to the Company and Sumitomo.
-27-
In addition, per the terms and conditions of the Facility the Company was required to deposit $91.0
million of cash in a margin account to collateralize the open metal derivative positions the Company holds as required by the Facility. The margin account will decrease by one-third on the first business day following December 31st of each of
the years 2008 through 2010. At September 30, 2008 the $91.0 million was held in the margin account and recorded to restricted cash (see Note 2).
Auction Rate Securities
At September 30, 2008 the Company is holding ARS with an adjusted carrying value of $13.9 million that it has been unable to liquidate because of failed auctions. The
Company has recognized liquidation losses and other than temporary impairment charges of approximately $38.6 million related to ARS investments since the auctions began to fail in mid-2007. It is possible that the Company may experience further
impairment charges or liquidation losses on the remaining ARS it holds (see Note 5).
Political Contingencies
At
various times since his election, President Morales and others in his administration have made public statements regarding their desire to exert greater state control over natural resource production in Bolivia. The Bolivian government may alter its
policies with respect to the mining industry in the future. In addition, the Bolivian government has recently enacted various changes to applicable mining taxes. These changes include increasing the income tax rate from 25% to 37.5% when metals
prices are above specified thresholds, eliminating the creditability of the complementary mining tax (CMT) against the income tax when metals prices are above specified thresholds (deductibility of the CMT against the income tax is
allowed), and establishing a separate CMT rate of up to 6% for silver. These changes, which became effective December 14, 2007, will result in a higher income tax burden for the Company. Maintained in the tax law applicable to mining is the
refund to exporters of a percentage of import duties and value added tax. Also currently being considered at the parliamentary level is legislation that would eliminate the 25% surtax for taxable income over a threshold amount. The potential for the
government to make additional changes that would have the effect of increasing the total tax burden on the San Cristóbal mine continues to exist, and any such changes could adversely affect the earnings and cash flow generated by the mine and
the Companys ability to recover its investment in the mine and meet obligations under the Facility and the related metal derivative positions.
In May 2006, the Constitutional Court of Bolivia issued a ruling declaring certain articles of the 1997 Mining Code unconstitutional. The effective date of the Courts ruling was not made clear. The Court urged
the Bolivian Congress to enact legislation which would supersede the ruling. On the basis of this Constitutional Court ruling, in April 2008, the Lower House of the Bolivian Congress enacted legislation which replaced certain articles of the Mining
Code. The proposed legislation was then sent to the Senate, where changes clarifying that the law would not be applied retroactively were introduced. The legislation has not yet been approved by the full Bolivian Congress. The proposed legislation
would limit the rights associated with mining concessions including the right to transfer, inherit, or mortgage the concessions. Although the Company understands that the Courts ruling and subsequent legislation will not be applied
retroactively, the ruling could limit the transferability of the Companys mining concessions and could eventually call into question the enforceability of the pledges of the Companys concessions to the lenders under the Facility.
In December 2007, the Bolivian Constituent Assembly approved a draft constitution for the Republic of Bolivia. The draft constitution, if
approved, could significantly affect the legal framework governing mining in Bolivia. The draft constitution appears to affirm the May 2006 Constitutional Court ruling that limits the transferability of mining concessions. It is not certain how
existing concessions and pledges, including San Cristóbals concessions and pledges to the Facility lenders, would be affected by those provisions of the draft constitution. In addition, the draft constitution provides that companies
with existing concessions will be required to enter into mining agreements with the state within a year following ratification of the constitution by national referendum. The draft constitution does not specify the effect on existing concessions or
provide either general or specific terms for the mining agreements. The draft constitution must now be ratified by a referendum of the Bolivian people, currently planned for early 2009. The Company cannot predict whether or when the constitution
will be approved.
The Company, together with Sumitomo, is engaged in continuing discussions with Bolivian government representatives
regarding various proposals and their potential effects on San Cristóbal. The Company is unable to predict which additional changes, if any, will be made to current mining tax legislation and the Mining Code.
-28-
Performance Bonus
The Company has agreed to pay a bonus to the San Cristóbal
mine construction management contractor contingent upon certain project completion parameters. The Company and the construction management contractor are currently reviewing the final settlement of amounts owed to the contractor. The Company
believes it is probable that it will be required to pay the construction management contractor a portion of the bonus up to $1.3 million and has accrued that amount.
Other Contingencies
As previously disclosed, the Company has concluded, based on the results of an internal investigation conducted under the direction of its Audit Committee, that certain senior
employees of one of its South American subsidiaries were involved in making impermissible payments of approximately $125,000 to government officials in 2003 and 2004 in connection with an inactive, early stage exploration property that is not
related to any of the Companys active exploration or operating properties. Based on findings to date, no changes to the Companys previously filed financial statements are warranted as a result of these matters. The Company has contacted
the Department of Justice (DOJ) and SEC and reported the results of its internal investigation. The Company has been informed that the SEC and DOJ have commenced an investigation with respect to these matters, including possible
violations of the Foreign Corrupt Practices Act. The Company is cooperating fully with the SEC and DOJ investigations. The Company cannot predict with any certainty the final outcome of the investigations, including any fines or penalties that may
be imposed.
21. Foreign Currency
Gains and losses on foreign currency transactions consist of the following:
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
2008
|
|
2007
|
|
(in thousands)
|
Gain on re-measurement of monetary assets denominated in other than US dollars
|
|
$
|
15,631
|
|
$
|
4,792
|
|
|
|
|
|
|
|
Total
|
|
$
|
15,631
|
|
$
|
4,792
|
|
|
|
|
|
|
|
The re-measurement of monetary assets is related to certain taxes receivable and other accounts
denominated in Bolivias local currency.
-29-
22. Supplemental Cash Flow Information
The following table reconciles net income (loss) for the period to cash from operations:
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(in thousands)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(128,517
|
)
|
|
$
|
(183,707
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Amortization and depreciation
|
|
|
36,225
|
|
|
|
4,865
|
|
Amortization of deferred financing costs
|
|
|
3,256
|
|
|
|
843
|
|
Accretion of asset retirement obligation
|
|
|
574
|
|
|
|
439
|
|
Amortization of premiums and discounts
|
|
|
(230
|
)
|
|
|
11
|
|
Mark-to-market (gain) loss on derivative positions
|
|
|
(358,924
|
)
|
|
|
194,236
|
|
Impairment of long-lived assets
|
|
|
615,032
|
|
|
|
|
|
Impairment of inventory
|
|
|
34,413
|
|
|
|
|
|
Loss on auction rate security investments
|
|
|
8,002
|
|
|
|
21,130
|
|
Gain on sale of interest in subsidiary
|
|
|
(63,071
|
)
|
|
|
|
|
Minority interest in income (loss) of consolidated subsidiary
|
|
|
(133,042
|
)
|
|
|
(61,833
|
)
|
Stock compensation
|
|
|
2,913
|
|
|
|
2,803
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Decrease in trade accounts receivable
|
|
|
(2,892
|
)
|
|
|
(1,110
|
)
|
(Increase) decrease in accrued interest receivable
|
|
|
132
|
|
|
|
662
|
|
Port fees applied to Port of Mejillones note receivable
|
|
|
2,091
|
|
|
|
782
|
|
Decrease in prepaid expenses and other assets net of amounts capitalized
|
|
|
(4,143
|
)
|
|
|
|
|
Increase in inventories
|
|
|
(55,911
|
)
|
|
|
(64,532
|
)
|
Increase in value added tax recoverable, net
|
|
|
(54,174
|
)
|
|
|
(30,432
|
)
|
Increase in accrued interest payable
|
|
|
6,765
|
|
|
|
5,301
|
|
Increase in deferred revenue
|
|
|
8,782
|
|
|
|
|
|
Increase (decrease) in accounts payable and accrued liabilities net of amounts capitalized
|
|
|
20,103
|
|
|
|
(124
|
)
|
Decrease in deferred taxes, net
|
|
|
(831
|
)
|
|
|
(375
|
)
|
Other increase (decrease)
|
|
|
2,603
|
|
|
|
(57
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
$
|
(60,844
|
)
|
|
$
|
(111,098
|
)
|
|
|
|
|
|
|
|
|
|
The following table sets forth supplemental cash flow information and non-cash transactions:
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30
|
|
2008
|
|
2007
|
|
(in thousands)
|
Supplemental disclosure:
|
|
|
|
|
|
|
Interest paid, net of amounts capitalized
|
|
$
|
27,572
|
|
$
|
5,917
|
|
|
|
Supplemental disclosure of non-cash transactions:
|
|
|
|
|
|
|
Capitalized stock based compensation costs
|
|
$
|
|
|
$
|
493
|
Depreciation expense capitalized
|
|
|
|
|
|
3,214
|
Initial measurement of asset retirement obligation
|
|
|
1,168
|
|
|
460
|
Equipment acquired through capital lease
|
|
|
3,318
|
|
|
46,789
|
Capitalized port facility lease
|
|
|
|
|
|
12,283
|
-30-
23. Subsequent Events
Possible Transaction with Sumitomo
The Company has been in discussions with Sumitomo regarding the sale to Sumitomo of the
Companys interest in the San Cristóbal mine for a limited amount of cash and the assumption by Sumitomo of the related liabilities, including borrowings under the Facility and liabilities under the metal derivatives positions, net of
the $91 million of restricted cash used as a margin against the derivatives. The discussions also contemplate the Companys continued management of the mine and its receipt of limited contingent value rights. Any agreement in principle with
Sumitomo on these matters would be subject, among other conditions, to definitive documentation and a restructuring of the Facility and the Notes. There can be no assurance that the parties will reach a definitive agreement. Concurrent with its
discussions with Sumitomo, the Company, in consultation with its financial advisor, Jefferies & Company, Inc., is continuing to explore strategic and financial alternatives, including a sale of the Company, a sale of its interest in the San
Cristóbal mine or in one or more of its exploration properties, and a voluntary filing under chapter 11 of the U.S. Bankruptcy Code.
If the Company were to enter into a letter of intent regarding the sale, the Company will reclassify the San Cristóbal asset group as held for sale on the consolidated balance sheet, with a corresponding gain or loss recorded in the
consolidated statement of operations. Based on discussions to date with Sumitomo and current metals prices, which impact the value of the metal derivatives positions relating to the asset group, the Company believes that cash sales proceeds would be
limited and a substantial loss would be recorded on such sale. The ultimate amount of gain or loss on the sale would depend on the value of the metal derivatives positions at the date of closing, as well as the final terms of the transaction. On
completion of a sale transaction, the asset group would be deconsolidated and the related minority interest eliminated, among other effects.
Loan
Agreement Amendments
On each of October 1, 2008 and October 31, 2008, the Loan Agreement with the Sumitomo subsidiary SC
Minerals was amended to increase the amount of available borrowings by $25.0 million, for a total increase of $50.0 million. At November 7, 2008, $82.0 million of the $100.0 million available under the amended Loan Agreement had been borrowed (see
Note 12). The remaining amount may be borrowed at any time until December 31, 2008.
Per the terms of the Loan Agreement, SC Minerals may,
at its option, convert outstanding advances (including accrued interest) into additional MSC shares at any time. Based on the full $100.0 million of available borrowings and assuming no payments are made by MSC prior to maturity, if SC Minerals
were to convert all amounts payable into MSC shares as of the maturity date, the Companys indirect ownership interest in MSC would be reduced to approximately 46.4% (approximately 52.9% on conversion of principal only).
-31-
Item 2:
|
Managements Discussion and Analysis of Financial Condition and Results of Operations
|
General
The following discussion and analysis summarizes the results of operations of Apex Silver
Mines Limited (Apex Silver or we) for the three and nine month periods ended September 30, 2008 and changes in our financial condition from December 31, 2007. This discussion should be read in conjunction with
Managements Discussion and Analysis included in our Annual Report on Form 10-K for the period ended December 31, 2007.
We are a
mining, exploration and development company that owns 65% of and operates the San Cristóbal silver, zinc and lead mine in Bolivia through our subsidiary, Minera San Cristóbal, S.A. (MSC). We have focused our resources
primarily on the development of our San Cristóbal mine, which began producing silver bearing lead and zinc concentrates during the third quarter 2007 and reached sustained operating levels in the fourth quarter 2007. Prior to the third
quarter 2007, we did not have mining operations from which product was being produced and sold; consequently, we had not previously reported operating income.
In light of the significant liquidity issues facing Apex Silver as described below, we have been exploring strategic and financial alternatives to effect a comprehensive restructuring of our operations and capital
structure, and have been in discussions with Sumitomo regarding the possible sale to Sumitomo of our interest in the San Cristóbal mine and our continued management of the mine. The proposed transaction would be subject to significant
conditions as described below and, if completed, would result in a change in the nature of our operations. In particular, we would cease operations as a mining business, while continuing business as a management services and exploration company.
Overview
Liquidity
Declining metals prices, among other factors, have caused continued significant deterioration in our liquidity. We have been in discussions regarding
certain covenants and metals derivatives payments under the project finance facility (the Facility), liquidity issues and other matters with the Facility lenders, the counterparties under the metal derivatives positions and Sumitomo
Corporation (Sumitomo), which owns the remaining 35% of the San Cristóbal mine. Based on discussions to date, we believe that these matters can be resolved only by a comprehensive restructuring of our operations and capital
structure.
We have been in discussions with Sumitomo regarding the sale to Sumitomo of our interest in the San Cristóbal mine for a
limited amount of cash and the assumption by Sumitomo of the related liabilities, including borrowings under the Facility and liabilities under the metal derivatives positions, net of the $91 million of restricted cash used as a margin against the
derivatives. The discussions also contemplate our continued management of the mine and our receipt of limited contingent value rights. Any agreement in principle with Sumitomo on these matters would be subject, among other conditions, to definitive
documentation and a restructuring of the Facility and our 2.875% and 4.0% convertible subordinated notes due 2024 (the Notes). There can be no assurance that we will reach a definitive agreement with Sumitomo. Concurrent with our
discussions with Sumitomo and in consultation with our financial advisor, Jefferies & Company, Inc., we are continuing to explore strategic and financial alternatives, including a sale of Apex Silver, a sale of our interest in the San
Cristóbal mine or in one or more of our exploration properties, and a voluntary filing under chapter 11 of the U.S. Bankruptcy Code.
Sumitomo
Line of Credit
From August 11, 2008 through November 7, 2008, MSC has borrowed $82.0 million of the $100.0 million available
under our line of credit agreement with a Sumitomo subsidiary (the Loan Agreement). Under the Loan Agreement, the lender may, at its option, convert outstanding advances (including accrued interest) into additional MSC shares at any
time. The remaining amount may be borrowed at any time until December 31, 2008.
San Cristóbal Operations
Concentrator throughput, metal recovery, concentrate production and payable metals production continued to improve during
the third quarter 2008 at our San Cristóbal mine. Concentrator throughput for the third quarter averaged 36,700 tonnes per day, approximately 92% of the 40,000 tonnes per day designed capacity. During August 2008, throughput averaged 39,200
tonnes per day but was down slightly in September as the result of a planned maintenance shutdown. During the first half of October, the plant experienced an unscheduled shutdown as the result of the failure of certain electronics controlling the
SAG mill. We were able to restart the SAG mill using components from one of the two ball mills and continued operating with the SAG mill and a single ball mill until the components were replaced in mid-October. As a result, October throughput
averaged approximately 30,000 tonnes per day with 40,800 tonnes per day average throughput for the last 14 days of October. With the improved process water availability of 40,000 cubic meters per day, we believe we have sufficient water to sustain
concentrator throughput at design levels.
-32-
Payable metals production during the third quarter was approximately 4.7 million ounces of silver,
51,000 tonnes of zinc and 20,000 tonnes of lead, an increase of 12%, 21% and 33%, respectively, over second quarter payable production.
During the third quarter 2008, operating margins at our San Cristóbal mine were adversely affected by declines in lead, zinc and silver prices which have declined 40%, 55% and 30%, respectively since the beginning of the third
quarter. In addition costs for reagents, diesel fuel and other materials consumed in the operation remained at substantially high levels during the third quarter 2008.
Settlement of Metal Derivative Positions
During the three and nine month periods ended
September 30, 2008, we made cash payments of $45.0 million and $157.0 million respectively to settle the metal derivative positions required by the Facility that matured during the respective periods. The amount of cash required to settle the
remaining metal derivative positions will not be known until the positions are closed on their future settlement dates. Based on October 31, 2008 metals prices, we expect cash settlement of our remaining derivative positions maturing during the
fourth quarter of 2008 to require approximately $21 million, with approximately equal amounts of derivatives maturing each month.
Non-GAAP Financial
Measures
Our management uses several non-GAAP measures to provide an indication of the cash generating capabilities of the San
Cristóbal mine and to manage and evaluate operating performance. These measures include gross value from payable metals and estimated cash operating cost, each of which differs from measures of performance determined
in accordance with GAAP. These measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. These measures are not necessarily indicative of operating profit or cash flow from
operations to be determined under GAAP and may not be comparable to similarly titled measures of other companies.
Gross Value From Payable Metals
The term gross value from payable metals refers to the gross value of the concentrates delivered or to be delivered to
smelters, without deduction for amounts retained by the smelters to cover treatment and refining charges. This measure differs from revenue determined in accordance with GAAP. The revenue we recognize in accordance with GAAP is dependent on the
price for the payable silver, zinc and lead contained in the concentrates sold during the period plus any adjustments to the price for sales made in previous periods for which final settlement is pending, less amounts retained by the smelters to
cover treatment and refining charges.
The following table reconciles the non-GAAP measure gross value from payable metals to
the GAAP measure, sales of concentrates. Gross value from payable metals includes mark-to-market adjustments of negative $4.1 million and positive $4.4 million for the three and nine months ended September 30, 2008, respectively,
related to concentrates sold but not settled prior to June 30, 2008 and January 1, 2008, respectively.
-33-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentrates
|
|
|
Total
|
|
|
Zinc/Silver
|
|
|
Lead/Silver
|
|
|
|
(in thousands)
|
|
Three months ended September 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross value from payable metals
|
|
$
|
110,721
|
|
|
$
|
86,932
|
|
|
$
|
197,653
|
|
Less: Deductions by smelters for treatment and refining charges
|
|
|
(34,331
|
)
|
|
|
(14,533
|
)
|
|
|
(48,864
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of concentrates
|
|
$
|
76,390
|
|
|
$
|
72,399
|
|
|
$
|
148,789
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross value from payable metals
|
|
$
|
234,431
|
|
|
$
|
204,972
|
|
|
$
|
439,403
|
|
Less: Deductions by smelters for treatment and refining charges
|
|
|
(66,168
|
)
|
|
|
(27,915
|
)
|
|
|
(94,083
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of concentrates
|
|
$
|
168,263
|
|
|
$
|
177,057
|
|
|
$
|
345,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table sets forth gross value per unit based on gross value from payable
metals reconciled to GAAP in the table above. Gross value per unit is arrived at by dividing gross value from payable metals for each metal produced by the payable metals contained in concentrates sold during the period.
Gross value from payable metals includes mark-to-market adjustments of negative $4.1 million and positive $4.4 million for the three and nine months ended September 30, 2008, respectively, related to concentrates sold but not
settled prior to June 30, 2008 and January 1, 2008, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payable Metals Contained in Concentrates
|
|
Silver
|
|
Zinc
|
|
Lead
|
|
Total
|
|
(in thousands except gross value per unit)
|
Three months ended September 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross value from payable metals
|
|
$
|
62,988
|
|
$
|
99,740
|
|
$
|
34,925
|
|
$
|
197,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divided by: Quantity of metals sold (silver ounces, zinc and lead pounds)
|
|
|
4,687
|
|
|
131,698
|
|
|
39,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross value per unit
|
|
$
|
13.44
|
|
$
|
0.76
|
|
$
|
0.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross value from payable metals
|
|
$
|
154,468
|
|
$
|
205,490
|
|
$
|
79,445
|
|
$
|
439,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divided by: Quantity of metals sold (silver ounces, zinc and lead pounds)
|
|
|
9,805
|
|
|
242,096
|
|
|
78,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross value per unit
|
|
$
|
15.75
|
|
$
|
0.85
|
|
$
|
1.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Operating Costs
Presented below are the estimated cash operating costs for silver and zinc production on two separate, alternative bases. Estimated cash operating costs for silver are calculated by assuming that San
Cristóbal produces silver with zinc and lead by-products. Total operating costs are allocated to silver, and estimated revenues from zinc and lead production are credited against those costs. Similarly, estimated cash operating costs for
zinc are calculated by assuming that San Cristóbal produces zinc with silver and lead by-products. In this calculation, total operating costs are allocated to zinc, and estimated revenues generated from silver and lead production are
credited against those costs.
The term estimated cash operating cost includes actual mining, milling and mine related overhead
costs, mine royalty taxes, inland freight costs, and marketing costs incurred on concentrate production during the period. Estimated cash operating costs also includes estimated ocean freight and insurance costs for concentrates produced during the
period. Estimated cash operating costs for silver also includes projected off-site costs related to silver refining charges. Estimated cash operating costs for zinc also includes projected off-site costs related to treatment and smelting charges for
zinc-silver concentrates. Estimated cash operating costs exclude income taxes, depreciation, amortization and provisions for reclamation. This measure differs from costs applicable to sales determined in accordance with GAAP. Costs applicable to
sales in accordance with GAAP reflect costs incurred for concentrates sold during the
-34-
period, as opposed to concentrates produced, and includes actual costs for ocean freight and insurance. In addition, costs applicable to sales do not include
amounts retained by smelters to cover refining, treatment and smelting charges.
Estimated unit costs are calculated as if the full
estimated cash operating costs were applied to either silver or zinc less the estimated net value of other metals produced applied as an operating credit. In the case of silver, the estimated net value of lead and zinc are applied as
operating credits. In the case of zinc, estimated zinc treatment costs are added to the estimated cash operating costs and the estimated net value of lead and silver are applied as operating credits.
The following tables set forth the non-GAAP measure estimated cash operating costs reconciled to the GAAP measure, costs applicable to sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Cash Operating Costs
Reconciled to GAAP (Costs
Applicable to Sales)
|
|
|
|
Estimated Cash Costs
of Production
|
|
Reconciliation to GAAP
Costs Applicable to Sales
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
|
September 30, 2008
|
|
September 30, 2008
|
|
|
|
(in thousands)
|
|
Estimated cash operating costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash cost - site (actual)
|
|
$
|
73,108
|
|
$
|
188,944
|
|
$
|
73,108
|
|
$
|
188,944
|
|
Other off-site cash costs (actual)
|
|
|
1,933
|
|
|
4,959
|
|
|
1,933
|
|
|
4,959
|
|
Complementary mining tax (royalty) (actual)
|
|
|
10,706
|
|
|
30,908
|
|
|
10,706
|
|
|
30,908
|
|
Ocean freight and insurance (estimated)
|
|
|
16,063
|
|
|
37,919
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total estimated cash operating cost
|
|
$
|
101,810
|
|
$
|
262,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual ocean freight and insurance
|
|
|
|
|
|
|
|
|
21,581
|
|
|
41,673
|
|
Write down of concentrate inventories
|
|
|
|
|
|
|
|
|
4,243
|
|
|
4,243
|
|
Change in inventory (excluding depreciation, depletion and amortization)
|
|
|
|
|
|
|
|
|
12,509
|
|
|
(14,887
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales
|
|
|
|
|
|
|
|
$
|
124,080
|
|
$
|
255,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The average cash operating cost per ounce of silver is equal to the total of estimated cash
operating costs for the period reduced by the estimated value of lead and zinc by-product credits for the period and divided by the number of payable ounces of silver. The payable ounces are the estimated number of ounces of
silver produced during the period reduced by the ounces required to cover estimated refining charges. The lead by-product credits are equal to the estimated revenue from payable pounds of lead produced during the period, less estimated
treatment and smelting charges for lead-silver concentrates. The payable pounds are the number of pounds of lead produced during the period, reduced by the estimated number of pounds required to cover refining and treatment charges. The
zinc by-product credits are equal to the estimated revenue from payable pounds of zinc produced during the period, less estimated treatment and smelting charges for zinc-silver concentrates. The payable pounds are the number
of pounds of zinc produced during the period, reduced by the estimated number of pounds required to cover refining and treatment charges.
The average cash operating cost per pound of zinc is equal to the total of estimated cash operating costs for the period, reduced by the estimated value of silver and lead by-product credits for the period, divided by the number of
payable pounds of zinc. The lead by-product credits are equal to the estimated revenue from payable pounds of lead produced during the period, less estimated treatment and smelting charges for lead-silver concentrates. The
silver by-product credits are equal to the estimated revenue from payable ounces of silver produced during the period, less estimated silver refining charges.
-35-
The following tables set forth the average cash operating cost per ounce of silver or pound of zinc
produced based on estimated cash operating cost reconciled to GAAP in the table above:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Cash Costs of Production and
Average Cash Operating
Cost of Metal Produced
|
|
|
|
Silver
|
|
|
Zinc
|
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
|
September 30, 2008
|
|
|
September 30, 2008
|
|
|
|
(in thousands except per unit amounts)
|
|
Estimated cash costs of production
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average cash operating cost
|
|
$
|
101,810
|
|
|
$
|
262,730
|
|
|
$
|
101,810
|
|
|
$
|
262,730
|
|
Treatment and refining costs
|
|
|
1,893
|
|
|
|
4,053
|
|
|
|
32,157
|
|
|
|
80,841
|
|
Estimated by-product credits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lead
|
|
|
(26,362
|
)
|
|
|
(73,312
|
)
|
|
|
(26,362
|
)
|
|
|
(73,312
|
)
|
Zinc
|
|
|
(56,927
|
)
|
|
|
(168,433
|
)
|
|
|
|
|
|
|
|
|
Silver
|
|
|
|
|
|
|
|
|
|
|
(67,127
|
)
|
|
|
(188,233
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated cash costs of production
|
|
$
|
20,414
|
|
|
$
|
25,038
|
|
|
$
|
40,478
|
|
|
$
|
82,026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average cash operating cost per unit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silver - ounces produced
|
|
|
4,701
|
|
|
|
11,839
|
|
|
|
|
|
|
|
|
|
Zinc - pounds produced
|
|
|
|
|
|
|
|
|
|
|
111,119
|
|
|
|
267,894
|
|
Average cash operating cost
|
|
$
|
21.66
|
|
|
$
|
22.19
|
|
|
$
|
0.92
|
|
|
$
|
0.98
|
|
Treatment and refining costs
|
|
|
0.40
|
|
|
|
0.34
|
|
|
|
0.29
|
|
|
|
0.30
|
|
Estimated by-product credits
|
|
|
(17.72
|
)
|
|
|
(20.42
|
)
|
|
|
(0.84
|
)
|
|
|
(0.98
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average cash operating cost per ounce of silver or pound of zinc produced
|
|
$
|
4.34
|
|
|
$
|
2.11
|
|
|
$
|
0.37
|
|
|
$
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Results of Operations
Three Months Ended September 30, 2008
Sales of Concentrates.
During the third quarter 2008, we recorded sales
of concentrates of $148.8 million which includes a negative $4.1 million mark-to-market adjustment related to sales made in prior periods. For sales during the third quarter 2007 see Costs Applicable to Sales below.
Costs Applicable to Sales.
During the third quarter 2008, costs applicable to sales totaled $124.1 million. These costs relate to mining, milling,
marketing and transportation of concentrates sold to our customers. The first concentrate production from San Cristóbal occurred during the third quarter 2007 in which $7.7 million of concentrate sales were netted against $20.1 of operating
costs incurred during the period with the resulting $12.4 of net expense being recorded to production startup income/expense, net.
Exploration.
Exploration expense was $6.3 million for the third quarter 2008 compared to $3.0 million for the third quarter 2007. Exploration expense was incurred primarily in Argentina, Mexico and Peru. Exploration costs have
increased during the third quarter 2008 as compared to the same period of 2007 as we are performing additional drilling on certain prospects and incurring costs for preliminary metallurgical, engineering and environmental work on a property in
Argentina.
Administrative.
Administrative expense was $7.8 million for the third quarter 2008 compared to $7.5 million for the
third quarter 2007. Administrative expenses are incurred primarily by our corporate activities and consist primarily of compensation expense, professional fees paid for accounting and legal services, office and equipment lease costs and other
general expenses.
-36-
Gain (Loss) on Metal Derivatives Positions
. For the third quarter 2008, we recorded a gain related
to our metal derivative positions in the amount of $163.3 million compared to a loss of $136.9 million on our metal derivative positions for the third quarter 2007. Gains and losses are the result of marking-to-market our open metal derivative
positions and metal derivative positions settled during the period, as compared to the previous quarter, based upon changes in spot and forward prices for silver, zinc and lead. The gain for the third quarter 2008 was the result of declining silver,
lead and zinc prices during the period. During the periods that the metal derivative positions are outstanding, gains and losses may fluctuate substantially from period to period based on spot prices, forward prices and quoted option volatilities.
Depreciation, Depletion and Amortization.
We recorded depreciation, depletion and amortization expense of $17.5 million for the
third quarter 2008 compared to $4.7 million recorded during the third quarter 2007. The 2008 increase is the result of the commencement of operations at our San Cristóbal mine and the recording of depreciation, depletion and amortization
related to the processing plant, mining equipment and other assets related to the mining property. During the third quarter 2007, depreciation and amortization costs incurred in connection with the development of the mine totaling $1.0 million were
capitalized.
Interest and Other Income.
We recorded interest and other income of $1.3 million for the third quarter 2008
compared to $5.5 million recorded during the third quarter 2007. The 2008 decrease in interest and other income is the result of lower average cash and investment balances that we held during the third quarter 2008 compared to the same period 2007.
Available interest rates were also lower for the third quarter 2008 as compared to the same period 2007.
Loss on Auction Rate
Securities.
During the third quarter 2008, we recognized a $4.9 million loss related to an impairment charge on our auction rate securities (ARS). The impairment charge is the result of deteriorating markets for certain of the ARS we
hold for which the auctions continue to fail. During the third quarter 2007, we recognized an initial impairment charge of $21.1 million related to our ARS as the first auctions began to fail during that period.
Interest Expense and Other Borrowing Costs.
During the third quarter 2008, we recognized $15.6 million of interest expense and other borrowing
costs. We recognized interest expense and other borrowing costs during the third quarter 2007 of $7.3 million which is net of approximately $6.0 million of interest capitalized during the period. Interest costs for both periods are primarily related
to the Convertible Senior Subordinated Notes Due 2024, the Facility and capital leases. The increase in 2008 costs was primarily the result of increased borrowings outstanding under the Facility and an increase in capital leases.
Income Taxes
. During the third quarter 2008, we recorded an income tax benefit of $7.6 million as compared to income tax expense of $0.4 million
for the third quarter 2007. The income tax benefit is the result of losses during the period, primarily due to the writedown of inventories at the San Cristóbal mine. The effective tax rate is significantly different than the Bolivian
statutory rate of 37.5% primarily due to (i) the recognition of, for local tax purposes only, both unrealized foreign exchange gains on the San Cristóbal projects U.S. dollar denominated liabilities and inflationary gains on the
San Cristóbal projects non-monetary assets and equity, (ii) the valuation allowance placed on deferred tax assets in certain subsidiaries, and (iii) non-taxable gains from metals derivative positions which are held primarily
in a Cayman Islands subsidiary. The recognition of unrealized foreign exchange gains and inflationary gains referred to in (i) above significantly influence our overall effective tax rate and cannot be estimated with reliance. Therefore, we
have used the actual effective tax rate for the period.
Minority Interest
. During the third quarter 2008, we allocated losses to
the minority interest holder of $168.2 million as compared to allocated losses of $33.5 million for the third quarter 2007. The 2008 amount is primarily related to Sumitomos interest in certain losses related to the San Cristóbal
property, impairment charges and inventory write downs partially offset by gains related to marking the open metal derivative positions to market and operating gains at San Cristóbal . During the third quarter 2008, Sumitomo advanced an
additional $19.3 million to fund its share of operating costs related to the San Cristóbal mine, we recorded $4.2 million of interest due Sumitomo on our share of advances to fund the San Cristóbal mine and Sumitomo loaned MSC $50.0
million under the Loan Agreement, all of which was recorded to minority interest.
-37-
Nine Months Ended September 30, 2008
Sales of Concentrates.
During the first nine months of 2008, we recorded sales of concentrates of $345.3 million, including a $4.4 million positive
settlement adjustment related to sales made in 2007. For sales during the first nine months of 2007, see Costs Applicable to Sales below.
Costs Applicable to Sales.
During the first nine months of 2008, costs applicable to sales totaled $255.8 million. These costs related to mining, milling, marketing and transportation of concentrate sold to our
customers. The first concentrate production from San Cristóbal occurred during the third quarter 2007 in which $7.7 million of concentrate sales were netted against $20.1 of operating costs incurred during the period with the resulting $12.4
of net expense being recorded to production startup income/expense, net.
Exploration.
Exploration expense was $21.4 million during
the first nine months of 2008 compared to $9.3 million during the first nine months of 2007. Exploration expense was incurred primarily in Argentina, Mexico and Peru. Exploration costs have increased during the first nine months of 2008 as compared
to the same period of 2007 as we are performing additional drilling on certain prospects and incurring costs for preliminary metallurgical, engineering and environmental work on the El Quevar property in Argentina.
Administrative.
Administrative expense was $18.3 million during the first nine months of 2008 compared to $19.2 million during the first nine
months of 2007. Administrative expenses are incurred primarily by our corporate activities and consist primarily of compensation, professional, office and equipment lease costs and other general expenses.
Gain (Loss) on Metal Derivatives Positions
. For the first nine months of 2008 we recorded a gain related to our metal derivative positions in the
amount of $358.9 million compared to a loss of $194.2 million for the first nine months of 2007. Gains and losses are the result of marking-to-market our open metal derivative positions and metal derivative positions settled during the period, as
compared to the previous period, based upon changes in spot and forward prices for silver, zinc and lead. The gain for the first nine months of 2008 was primarily the result of declining silver, lead and zinc prices during the period. During the
periods that the metal derivative positions are outstanding, gains and losses may fluctuate substantially from period to period based on spot prices, forward prices and quoted option volatilities.
Depreciation, Depletion and Amortization.
We recorded depreciation, depletion and amortization expense of $36.2 million for the first nine months
of 2008 compared to $4.9 million recorded during the first nine months of 2007. The 2008 increase was the result of the commencement of operations at our San Cristóbal mine and the recording of depreciation, depletion and amortization expense
related to the processing plant, mining equipment and other assets related to the mining property. During the first nine months of 2007, depreciation and amortization costs incurred in connection with the development of the mine totaling $3.2
million were capitalized.
Interest and Other Income.
We recorded interest and other income of $5.2 million during the first
nine months of 2008 compared to $19.1 million recorded during the first nine months of 2007. The 2008 decrease in interest and other income was the result of lower average cash and investment balances held during the first nine months of 2008
compared to the same period 2007. Available interest rates were also lower during the first nine months of 2008 as compared to the same period 2007.
Loss on Auction Rate Securities.
During the first nine months of 2008, we recognized an $8.0 million impairment charge on our ARS. The impairment charge is the result of deteriorating markets for certain of the
ARS we hold for which the auctions continue to fail. During the first nine months 2007, we recognized an initial impairment charge of $21.1 million related to our ARS as the first auctions began to fail during the third quarter 2007.
Interest Expense and Other Borrowing Costs.
During the first nine months of 2008, we recognized $45.8 million of interest expense and other
borrowing costs. We recognized interest expense and other borrowing costs during the first nine months of 2007 of $7.3 million which is net of approximately $29.6 million of interest capitalized during the period. Interest costs for both periods are
primarily related to the Notes, the Facility and capital leases. The increase in 2008 costs was primarily the result of increased borrowings outstanding under the Facility and an increase in capital leases.
-38-
Income Taxes
. During the first nine months of 2008, we recorded income tax expense of $14.2
million as compared to $0.5 million for the first nine months of 2007, due mostly to taxable income generated at the San Cristóbal mine. The 2008 effective tax rate of -5.7% is significantly different than the Bolivian statutory rate of 37.5%
primarily due to (i) the recognition of, for local tax purposes only, both unrealized foreign exchange gains on the San Cristóbal projects U.S. dollar denominated liabilities and inflationary gains on the San Cristóbal
projects non-monetary assets and equity, (ii) the valuation allowance placed on deferred tax assets in certain subsidiaries, and (iii) non-taxable gains from metals derivative positions which are held primarily in a Cayman Islands
subsidiary. The recognition of unrealized foreign exchange gains and inflationary gains referred to in (i) above significantly influence the Companys overall effective tax rate and cannot be estimated with reliance. Therefore, the Company
has used the actual effective tax rate for the year-to-date period.
Minority Interest
. During the first nine months
of 2008, we allocated losses to the minority interest holder of $133.0 million as compared to allocated losses of $61.8 million for the first nine months of 2007. The 2008 amount is primarily related to Sumitomos interest in certain losses
related to San Cristóbal property, plant and equipment impairment charges and inventory write downs partially offset by gains related to marking the open metal derivative positions to market and operating gains at San Cristóbal. In
accordance with GAAP, we do not allocate losses to the minority interest in excess of the minority owners recorded interest in the subsidiary and at December 31, 2007, we had absorbed approximately $23.6 million of losses that normally
would have been allocated to the minority interest. Also during the first nine months of 2008, Sumitomo advanced an additional $57.8 million to fund its share of operating costs related to the San Cristóbal mine, the Company recorded $8.8
million of interest due Sumitomo on its cumulative share of advances to fund the San Cristóbal mine and Sumitomo loaned MSC $50.0 million under the Loan Agreement, all of which was recorded to minority interest.
Liquidity and Capital Resources
Declining metals
prices, among other factors, have caused continued significant deterioration in our liquidity, and we have relied increasingly on borrowings under the Loan Agreement with Sumitomo to fund cash needs associated with the San Cristóbal mine. We
have been in discussions regarding certain covenants and metals derivatives payments under the Facility, liquidity issues and other matters with the Facility lenders, the counterparties under the metal derivatives positions and Sumitomo. Based on
discussions to date, we believe that these matters can be resolved only by a comprehensive restructuring of our operations and capital structure. We have been in discussions with Sumitomo regarding the possible sale to Sumitomo of our interest in
the San Cristóbal mine and related liabilities and our continued management of the mine. This transaction would be subject, among other conditions, to definitive documentation and a restructuring of the Facility and the Notes. There can be no
assurance that the discussions with Sumitomo will lead to a definitive agreement or that we will be able to accomplish the restructuring. Concurrent with our discussions with Sumitomo, we, in consultation with our financial advisor,
Jefferies & Company, Inc., are continuing to explore other strategic and financial alternatives, including a sale of Apex Silver, our interest in the San Cristóbal mine or in one or more of our exploration properties, and a voluntary
filing under chapter 11 of the U.S. Bankruptcy Code.
As described more fully below, the San Cristóbal mine will not achieve
completion by year-end 2008 as required by the Facility. In the absence of a waiver or other relief, this failure will constitute an event of default under the Facility as of January 1, 2009. In addition, we are not in compliance with our
consolidated tangible net worth covenant under the Facility and believe that we would be unable to cure the breach of covenant within the period provided in the Facility, which would constitute an event of default under the Facility. The occurrence
of an event of default would entitle the Facility lenders to accelerate all indebtedness under the Facility and the counterparties to terminate the related metals derivative positions. A default may also occur under the Notes if the Company is in
default of other material debt obligations.
September 30, 2008 Cash and Investments
At September 30, 2008, our aggregate cash, restricted cash, short- and long-term investments totaled $153.8 million, compared to an aggregate of
$220.7 million in cash, restricted cash, short- and long-term investments and restricted investments at December 31, 2007. Cash and investments at September 30, 2008 includes $34.0 million of unrestricted cash and cash equivalents, $10.6
million of unrestricted short and long-term investments, $13.9 million of currently illiquid ARS classified as long-term (see Note 5 to our unaudited consolidated financial statements), $91.0 million of cash that is restricted to collateralize the
open metal derivative positions required by the
-39-
Facility, and $4.3 million of cash held in a collateral account that is restricted to the operating requirements at the San Cristóbal mine and
interest and principal payments on the Facility (see Note 12). At September 30, 2008, our aggregate unrestricted cash and investments (excluding ARS) totaled $44.6 million. During October and through November 7, 2008, we have used $9.1
million of this amount to fund MSC.
Funding of San Cristóbal and other Cash Requirements
During the first nine months of 2008, we and Sumitomo provided $202.0 million in funding to MSC, including $105.0 million in the third quarter, to augment
cash flow from concentrate sales in order to settle metal derivative positions required in connection with the Facility and to fund operating costs, income and other taxes, capital costs and financing costs. We funded $94.2 million of this amount,
and the remaining $107.8 million was funded by Sumitomo, including $50.0 million advanced under the Loan Agreement. In October and through November 7, 2008, we and Sumitomo have funded an additional $46.0 million to MSC, of which we funded $9.1
million and Sumitomo funded $36.9 million, including $32.0 million advanced under the increased line of credit available under the Loan Agreement. MSC operating cash flow has been adversely affected during 2008 by falling metals prices which from
January 1, 2008 through November 6, 2008 have declined by about 30% for silver, 55% for zinc and 40% for lead and from July 1, 2008 through November 6, 2008 metals prices have fallen about 40% for silver, 40% for zinc and 20% for lead.
Operating margins in 2008 were also adversely affected by lower than anticipated production, and increased costs for reagents, diesel fuel and other materials consumed in the operation. Rising fuel costs in the second quarter of 2008 have increased
costs for power and mine equipment operation, as well as for transportation of materials into and out of the operation. Operating margins for 2008 have also been negatively affected by industry-wide increases in treatment and refining charges, which
have approximately doubled from 2007 for lead concentrates and risen about 30% for zinc concentrates.
In addition to operating costs,
sustaining capital expenditures and taxes payable, we expect that MSC will have aggregate debt service and derivative settlement requirements of approximately $220.0 million during the next 12 months (from October 2008 through September 2009). This
amount includes $95.0 million in scheduled principal and interest payments under the Facility, $72.0 million to fund the operating and debt service reserve accounts required under the Facility by December 2008, and approximately $53.0 million to
settle derivative positions maturing during the period based on metals prices at November 6, 2008. Prices at November 6, 2008 were $10.41 per ounce silver, $0.50 per pound zinc, and $0.67 per pound lead. We project that cash flow from
operations during the next 12 months will be insufficient to fund these amounts and that MSC will require approximately, $386.0 million of funding from October 2008 through September 2009 based on November 6, 2008 metals prices. Our share of
this funding requirement would be approximately $251.0 million, which exceeds our current cash and investment balances and expected sources of funding (including MSC operating cash flow) during the period.
The projected level of required funding for MSC is an estimate and will be affected by a variety of factors, including metals prices, the amount and
timing of concentrate production and shipments, revenues and related cash receipts and expenditures, many of which are beyond our control and difficult to predict given the mines limited operating history. If MSC were to experience further
unanticipated disruptions in production, or if projected metals prices, recovery rates or mine and mill cost estimates are not substantially achieved as projected, contributions may be required in significantly greater amounts than currently
estimated.
-40-
Facility Compliance
The San Cristóbal mine has not initiated certain performance tests required to achieve completion, and thus will not achieve completion by year-end 2008 as required by the Facility. In the absence
of a waiver or other relief, this failure will constitute an event of default under the Facility as of January 1, 2009. In addition, the Facility requires us to maintain a minimum consolidated tangible net worth (TNW) of $280
million. The writedown of the San Cristóbal assets (see Note 3 of the unaudited consolidated financial statements) has reduced our TNW below this amount. We believe that we will be unable to cure this breach of covenant, and the failure to do
so for 30 days following notice from the lenders would also constitute an event of default under the Facility. The occurrence of an event of default would entitle the Facility lenders to accelerate all indebtedness under the Facility and the
counterparties to terminate the related metals derivative positions. Our 65% share of the Facility and approximately $225.0 million outstanding derivative position liability at September 30, 2008 totals approximately $292.5 million. We do not
have, and do not expect to have, sufficient cash and investments to settle fully our share of these obligations if they were to be immediately due and payable and believe that we would face significant challenges in obtaining additional funding to
do so. If we were unable to repay these obligations when due, the lenders and the counterparties under the derivative positions would be entitled to enforce their liens and take possession of collateral securing indebtedness under the Facility and
the metals derivative positions, including the assets that comprise the San Cristóbal mine and $91.0 million of cash and investments that are pledged as security for the derivative positions. A failure to pay amounts due and payable under the
Facility and the derivative positions, including upon acceleration, would also result in a default under the terms of the Notes, entitling the holders to accelerate the maturity thereof. The Notes had an aggregate principal amount outstanding of
$290.0 million at September 30, 2008.
In addition, following completion, cash flows from the mine must meet minimum loan
coverage ratios computed using metals prices set forth in the Facility, which are lower than current market prices in the case of silver and lead. Specifically, for production during 2009, the debt service coverage ratio will be computed using
metals prices of $7.32 per ounce for silver, $0.61 per pound for zinc, and $0.32 per pound for lead. At November 6, 2008, cash settlement metals prices were $10.41 per ounce for silver, $0.50 per pound for zinc and $0.67 per pound for lead.
Based on current operating costs and the Facility mandated metals prices, we do not expect to meet the financial covenant requirements under the Facility and must either obtain a concession from the lenders to allow use of higher metals prices to
calculate the ratios or otherwise amend the covenants in the Facility. Based on its discussions with the lenders to date, we do not believe that such a concession will be forthcoming in the absence of a comprehensive restructuring of our operations
and capital structure.
Classification of Debt as Current
As described above, the San Cristóbal mine will not achieve completion by year-end 2008 as required by the Facility. In the absence of a waiver or other relief, this failure will constitute an event of default
under the Facility as of January 1, 2009. In addition, it is an event of default under the Facility if any event, condition or occurrence occurs that has a material adverse effect (MAE). In general, an MAE is defined as a material
adverse effect on our condition (financial or otherwise). Given the significant decline in metals prices that has occurred from the beginning of the third quarter 2008 and the resulting impact on our liquidity and financial resources, as discussed
above, we believe that the Facility lenders could assert that an MAE has occurred with respect to our financial condition and declare a default under the Facility. Accordingly, we have reclassified all of our debt under the Facility and the related
liability under our metal derivatives positions as current liabilities as of September 30, 2008. Because a default occurs under the Notes if we are in default on other material debt obligations, we have also reclassified the Notes as current
liabilities as of September 30, 2008.
Significant Accounting Policies
See Part I, Item 1. Note 3 to the Unaudited Consolidated Financial Statements for a discussion of significant accounting policies including recently
adopted standards and new accounting standards.
Contractual Obligations
Our primary contractual obligations at September 30, 2008 are related to the Facility and metal derivative positions required by the Facility,
capital lease obligations related to mining equipment at our San Cristóbal mine and interest obligations related to our outstanding Notes. There have not been any significant additions or modifications to our contractual obligations during
the nine months ended September 30, 2008. However, refer to the discussion in Liquidity and Capital Resources above.
-41-
Forward-Looking Statements
Some information contained in or incorporated by reference into this report may contain forward-looking statements. These statements include comments regarding:
|
|
|
Ongoing discussions with Sumitomo regarding a possible sale of our interest in the San Cristóbal mine and the restructuring of our operations and capital
structure;
|
|
|
|
Our expected inability to comply with certain covenants in the Facility and the potential amendments to the Facility that may be sought from our lenders;
|
|
|
|
Anticipated additional funding requirements for San Cristóbal, including the expectation that sales from San Cristóbal will not cover operating,
derivative settlements and other costs for the mine during 2008 and 2009 and that we will be required to contribute additional amounts to San Cristóbal in 2008 and 2009;
|
|
|
|
Production and recovery rates for the San Cristóbal mine, including the adequacy of process water for production, improvements during 2008 in metal recovery
rates and the timing of achieving constant mill throughput at designed capacity;
|
|
|
|
Projected costs at the San Cristóbal mine, including anticipated cash operating costs in 2008, spending on sustaining capital expenditures and taxes;
|
|
|
|
The anticipated settlement costs of the metal derivative positions and the likely increased volatility in future earnings due to forward sales, derivative positions
and metals trading activity;
|
|
|
|
Planned spending on corporate costs, interest and exploration activities; and
|
|
|
|
Possible changes in the Constitution of Bolivia or the mining policies of the Bolivian government.
|
The use of any of the words anticipate, continues, estimate, expect, may, will,
project, should, believe and similar expressions are intended to identify uncertainties. We believe the expectations reflected in those forward-looking statements are reasonable. However, we cannot assure that
these expectations will prove to be correct. Actual results could differ materially from those anticipated in these forward-looking statements as a result of the factors set forth below and other factors set forth in, or incorporated by reference
into this report:
|
|
|
our ability to reach a definitive agreement with Sumitomo with respect to the sale of our interest in the San Cristóbal mine, including resolution of terms
under which we would continue as the manager of the mine and to reach a comprehensive restructuring of our capital structure with the Facility lenders and the holders of the Notes, among others;
|
|
|
|
our ability to continue to retain key management and mining personnel during the pendency of our restructuring to assure continued production at the San
Cristóbal mine;
|
|
|
|
the potential impact of our proposed restructuring on our relations with the Bolivian government and key suppliers and customers as they relate to the continued
operation of the San Cristóbal mine;
|
|
|
|
our ability to manage our remaining liquidity to meet our cash requirements as we pursue our restructuring, including our ability to achieve, as necessary, a
restructuring of our operations or indebtedness as described elsewhere herein;
|
|
|
|
the nature of our business if we achieve a comprehensive restructuring of our operations, including the impact on the presentation of our results of operations and
financial condition of the reclassification of the San Cristóbal asset group as assets held for sale and of any sale of our interest in that asset group, if completed;
|
|
|
|
our ability to achieve amendments to the Facility and the Notes to avoid the defaults that will result from our failure to achieve completion as defined
in the Facility or other covenants under the Facility, and our ability to comply with the amended covenants, if we are unable to achieve a comprehensive restructuring of our operations and capital structure;
|
|
|
|
our ability to manage operational issues we face to avoid further impairments of our liquidity;
|
|
|
|
worldwide economic and political events affecting the supply of and demand for silver, zinc and lead and related market prices for each metal;
|
|
|
|
political and economic instability in Bolivia, including the communities located near the San Cristóbal mine, and in other countries in which we conduct
business;
|
|
|
|
future actions of the Bolivian government with respect to nationalization of natural resources or other changes in the mining or taxation policies of the Bolivian
government, including the approval by the Bolivian people of a draft constitution which could have a significant effect on mining operations in Bolivia;
|
-42-
|
|
|
volatility in market prices for silver, zinc and lead;
|
|
|
|
financial market conditions, including particularly the credit markets if we determine that we must restructure our indebtedness through additional debt financing;
|
|
|
|
uncertainties associated with ramp-up and operation of a new mine, including the unreliability of production and cost estimates in early stages of operations;
|
|
|
|
variations in the transition zone between oxide and deeper sulfide ores at San Cristóbal, with resulting variations in ore grade and other characteristics
affecting mining, crushing, milling and smelting operations and mineral recoveries;
|
|
|
|
lower equipment availabilities in the mine than necessary to meet concentrator ore grade and blending requirements;
|
|
|
|
variations in plant availability and processing rates;
|
|
|
|
shortages and reliability of process water and delivery of operating supplies to the mine site;
|
|
|
|
continued training needs of the plant work force;
|
|
|
|
labor disputes or strikes;
|
|
|
|
our ability to reach agreement with Sumitomo regarding future development or operation of San Cristóbal, or failure to comply with agreements with Sumitomo
related to the San Cristóbal mine, particularly if Sumitomo elects to convert loans under the Loan Agreement into shares of MSC, thus reducing our interest in the mine;
|
|
|
|
uncertainties regarding future changes in applicable law or implementation of existing law, including the Constitution of Bolivia and Bolivian laws related to tax,
mining, environmental matters and exploration; and
|
|
|
|
problems or delays in achieving full mill throughput rates and anticipated recovery rates and metals production at San Cristóbal;
|
|
|
|
our ability to improve recoveries without affecting throughput;
|
|
|
|
continued high levels of operating expenditures, particularly if anticipated mine or concentrator costs are below our actual costs;
|
|
|
|
material handling problems in the stockpile reclaim system;
|
|
|
|
difficulties in blending ore types;
|
|
|
|
insufficient funds to complete planned exploration activities;
|
|
|
|
amounts and timing of production, revenues and related cash receipts, and expenditures; and
|
|
|
|
the factors discussed under Risk Factors in our Form 10-K for the period ended December 31, 2007.
|
Many of those factors are beyond our ability to control or predict. You should not unduly rely on these forward-looking statements. These statements
speak only as of the date of this report on Form 10-Q. Except as required by law, we are not obligated to publicly release any revisions to these forward-looking statements to reflect future events or developments.
-43-
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
Interest Rate Risk
Our outstanding debt consists primarily of the Notes and amounts borrowed under the Facility. The Notes
bear interest at a fixed rate and thus do not have exposure to interest rate changes. The Facility bears interest at the LIBOR rate plus a credit spread. With the full $225.0 million borrowed under the Facility, a 1% increase in the LIBOR rate would
result in an annual increase in interest expense of $2.25 million. We have not entered into any agreements to hedge against unfavorable changes in interest rates but may in the future manage our exposure to interest rate risk.
We invest substantially all of our excess cash in U.S. government and debt securities rated investment grade or better. The rates received on
such investments may fluctuate with changes in economic conditions. Based on the average cash, restricted cash, investments and restricted investment balances outstanding during the first nine months of 2008, a 1% decrease in interest rates would
have resulted in a reduction in interest income for the period of approximately $1.3 million.
Foreign Currency Exchange Risk
Although most of our expenditures are in U.S. dollars, certain purchases of labor, operating supplies and capital assets are denominated in Bolivianos,
Euros or other currencies. As a result, currency exchange fluctuations may impact the costs of our operations. Specifically, the appreciation of Bolivianos against the U.S. dollar may result in an increase in operating expenses and capital costs at
the San Cristóbal mine in U.S. dollar terms. To reduce this risk, we maintain minimum cash balances in foreign currencies, including Bolivianos, and complete most of our purchases, including purchases relating to the San Cristóbal
mine, in U.S. dollars.
A secondary effect to transacting mostly in U.S. dollars is the exposure created, for purposes of calculating and
paying foreign income tax, in those foreign jurisdictions whose local currency is other than the U.S. dollar. Certain jurisdictions, including Bolivia, require the recognition of unrealized exchange gains or losses in the calculation of taxable
income. Because the Bolivian San Cristóbal mine has been funded with U.S. dollar denominated financing, it has significant U.S. dollar liabilities. The translation from U.S. dollars to the Bolivian currency (the Boliviano or BOB) creates an
unrealized gain or loss depending on the movement in exchange rates during the period. As disclosed in Note 16 (Income Taxes), an unrealized exchange gain of $63.0 million ($23.6 million tax effected at 37.5%) has been recognized for tax purposes in
the current period due to the recent devaluation of the U.S. dollar relative to the Boliviano. This gain is only recognized for local jurisdiction purposes, and is not reflected in GAAP since the U.S. dollar is the functional currency for the
Bolivia subsidiary and the recognition for income taxes is based on unrealized gains and losses. Should the U.S. dollar strengthen against the Boliviano, the San Cristóbal project would be able to deduct any unrealized losses incurred, for
local tax reporting purposes only, due to holding liabilities in U.S. dollars.
We have previously engaged in a limited amount of currency
hedging activities, but as of September 30, 2008, we did not hold any foreign currency derivative positions.
Commodity Price Risk
With the San Cristóbal mine producing concentrates beginning in the third quarter 2007, our primary source of income is from sales of
concentrates containing silver, zinc and lead. As a result, changes in the price of any of these commodities could significantly affect our results of operations and cash flows.
As a requirement of the Facility, we were required to implement price protection for a portion of our planned silver, zinc and lead production from San
Cristóbal. We have entered into contracts utilizing forward sales, puts and calls. Non-cash mark-to-market gains and losses from these metal derivatives and other derivative positions may fluctuate substantially from period to period based on
spot and forward prices and option volatilities. The actual final financial impact of the metal derivative positions required by the Facility will not be known until the positions are closed on their future settlement dates. Looking
-44-
forward from September 2008, our outstanding derivative positions provide price protection representing 8%, 11% and 13% of planned life-of-mine payable
production of silver, zinc and lead, respectively, at San Cristóbal but represent a significantly higher proportion of our planned production during the next five years in which the metal derivative positions are in place. For the next five
years of production from October 2008 through June 2013 (when the last metal derivative positions will be settled), and including the put option contracts that we own, we have price protection representing approximately 20%, 23% and 29% of planned
production of silver, zinc and lead, respectively. See Note 14 to the Unaudited Consolidated Financial Statements for a detailed schedule of our metal derivative positions by year of settlement.
During the first nine months of 2008 we recorded a gain on our metal derivative positions in the amount of $358.9 million. As of September 30, 2008
the estimated fair value of our open metal derivative positions reflected a net $225.1 million liability. We began to settle the metal derivative positions required by the Facility during the third quarter 2007, as they have matured, and have made
cash payments totaling $205.3 million to date. At the time of final settlement, the gain or loss recorded excludes previously recognized non-cash mark-to-market gains or losses. The actual financial impact of the remaining metal derivative positions
will not be known until the positions are closed on their future settlement dates. Non-cash mark-to-market gains and losses from the open metal derivative positions have fluctuated substantially from period to period based on spot and forward prices
and option volatilities and will most likely continue to do so as long as the metal derivative positions are outstanding. See Managements Discussion and Analysis of Financial Condition and Results of Operations Results of
Operations.
Item 4.
|
Controls and Procedures
|
(a)
|
Evaluation of Disclosure Controls and Procedures
|
The
Companys Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of the Companys disclosure controls and procedures (as such term is defined in Rules 13a-14c and 15d-14c under the Exchange Act) as of
September 30, 2008 (the Evaluation Date). Based on such evaluation, such officers have concluded that, as of the Evaluation Date, the Companys disclosure controls and procedures are effective to ensure that information
required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and to ensure
that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act is accumulated and communicated to the Companys management, including its Chief Executive Officer and Chief
Financial Officer to allow timely decisions regarding required disclosure.
(b)
|
Changes in Internal Control over Financial Reporting
|
There have been no changes in the Companys internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the
Companys internal control over financial reporting.
-45-
PART II: OTHER INFORMATION
Item 1.
|
Legal Proceedings
|
There were no material
developments to proceedings previously discussed in our Form 10-K for the year ended December 31, 2007.
We are facing increasingly
significant liquidity challenges and, regardless of whether we are able to achieve a significant restructuring of our operations and capital structure, we may need to seek protection under chapter 11 of the U.S. Bankruptcy Code.
Declining metals prices, among other factors, have caused continued significant deterioration in our liquidity, and we have relied increasingly on
borrowings under the Loan Agreement to fund our cash needs associated with the San Cristóbal mine. We have been in discussions regarding certain covenants and metals derivatives payments under the Facility, liquidity issues and other matters
with the Facility lenders, the counterparties under the metal derivatives positions and Sumitomo. Based on discussions to date, we believe that these matters can be resolved only by a comprehensive restructuring of our operations and capital
structure. Although we have entered into discussions with Sumitomo regarding the possible sale to Sumitomo of our interest in the San Cristóbal mine and related liabilities, among other matters, we have not yet entered into a letter of intent
and any transactions would be subject to significant conditions. These include the completion of definitive documentation and a restructuring of the Facility and the Notes. There can be no assurance that the discussions with Sumitomo will lead to a
definitive agreement or that we will be able to accomplish the restructuring. We are continuing to explore other strategic and financial alternatives, but we cannot provide any assurance that any alternative could be completed on acceptable terms or
at all. Regardless of whether we are able to achieve a significant restructuring of our operations and capital structure or complete the proposed Sumitomo transaction, we may need to seek protection under chapter 11 of the U.S. Bankruptcy Code.
The San Cristóbal mine will not achieve completion by year-end 2008 as required by the Facility and we are not in compliance
with the consolidated tangible net worth covenant in the Facility. The occurrence of an event of default would entitle the Facility lenders and the counterparties under the metal derivatives positions to exercise remedies against us and could also
lead to a default or event of default under the Notes.
The San Cristóbal mine has not initiated certain performance tests
required to achieve completion, and thus will not achieve completion by year-end 2008 as required by the Facility. In the absence of a waiver or other relief, this failure will constitute an event of default under the Facility as of
January 1, 2009. In addition, the Facility requires us to maintain a minimum consolidated tangible net worth (TNW) of $280 million. The writedown of the San Cristóbal assets (see Note 3 of the unaudited consolidated financial
statements) has reduced our TNW below this amount. We believe that we will be unable to cure this breach of covenant, and the failure to do so for 30 days following notice from the lenders would also constitute an event of default under the
Facility. The occurrence of an event of default would entitle the Facility lenders to accelerate all indebtedness under the Facility and the counterparties to terminate the related metals derivative positions. We do not have, and do not expect to
have, sufficient cash and investments to settle fully our share of these obligations and believe we would face significant challenges in obtaining additional funding to do so. If we were unable to repay these obligations when due, the Facility
lenders and the counterparties under the metal derivative positions would be entitled to enforce their liens and take possession of collateral securing indebtedness under the Facility and the derivative positions, including the assets that comprise
the San Cristóbal mine and $91 million of our cash and investments that are pledged as security for the derivative positions.
In
addition, it is an event of default under the Facility if any event, condition or occurrence occurs that has a material adverse effect (MAE). Given the significant decline in metals prices that has occurred from the beginning of
the third quarter
2008 and the resulting impact on our liquidity and financial resources, as discussed above,
we believe that the Facility lenders could assert that an MAE has occurred with respect to our financial condition and
declare a default under the Facility. Accordingly, we have reclassified all of our debt under the Facility and the related liability under our metal derivatives positions as current liabilities as of September 30, 2008. Because a default may
occur under the Notes if we are in default on other material debt obligations, we have also reclassified the Notes as current liabilities as of September 30, 2008.
-46-
Our significantly impaired liquidity continues to affect our ability to manage the impact of operating
issues that we may face.
Our liquidity challenges have significantly limited our ability to manage the impact of operating issues that
we may face, including the loss of key management and mining personnel, any one of which could have a significant adverse effect on our ability to meet our obligations to vendors, customers or our lenders, which in turn could further materially
adversely affect our liquidity and our ability to continue to operate the San Cristóbal mine as planned. Recently, certain of our vendors have changed the terms on which they are prepared to continue to provide us with goods and services. If
we were unable to obtain these goods and services because of a payment dispute or otherwise, operations at the mine could be disrupted, which could have a further significant adverse effect on our liquidity. If we were to seek protection under
chapter 11 of the U.S. Bankruptcy Code, we would be in default under certain guarantees and other agreements we have entered into in connection with the San Cristóbal mining including certain support agreements with the Facility lenders.
These defaults could lead to accelerating the Facility debt and termination of the related derivative positions.
The sale of our
interests in the San Cristóbal mine could change the basis of presentation of our results of operation and financial condition and result in additional significant losses.
We have been in discussions with Sumitomo regarding the possible sale of our interest in the San Cristobal mine, which would be conditioned, among other
things, on a restructuring of the Facility and the Notes. If we achieve a restructuring of our operations and capital structure, we expect that our operations will change significantly. In particular, we would cease operations as a mining business,
while continuing business as a management and exploration company, which would also change the basis of presentation of our results of operations and financial condition in material ways.
Moreover, if we were to enter into a letter of intent with respect to a proposed sale transaction, we anticipate that the San Cristóbal asset
group would be reclassified as held for sale on the consolidated balance sheet, with a corresponding gain or loss recorded in the consolidated statement of operations. Based on discussions to date with Sumitomo and current metals prices, which
impact the value of the metal derivatives positions relating to the asset group, we believe that cash sales proceeds would be limited and a substantial loss would be recorded on the sale. The ultimate amount of loss on the sale would be dependent on
the value of the derivative liability at the date of closing, as well as the final terms of the transaction. On completion of a sale transaction, the asset group would be deconsolidated and the related minority interest eliminated, among other
effects.
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
None.
Item 3.
|
Defaults Upon Senior Securities
|
None.
Item 4.
|
Submission of Matters to a Vote of Security Holders
|
None
Item 5.
|
Other Information
|
None.
|
|
|
10.1
|
|
Loan Agreement by and between SC Minerals Aktiebolag and Minera San Cristóbal, S.A. dated August 11, 2008 (incorporated by reference to the Form 8-K filed on August 15, 2008)
|
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act
|
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act
|
|
|
32
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C., 1350 (Section 906 of the Sarbanes-Oxley Act)
|
-47-
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on behalf of the undersigned
thereunto duly authorized.
|
|
|
|
|
|
|
|
|
|
|
APEX SILVER MINES LIMITED
|
|
|
|
|
Date:
|
|
November 10, 2008
|
|
By:
|
|
/s/ Jeffrey G. Clevenger
|
|
|
|
|
|
|
Jeffrey G. Clevenger
|
|
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
Date:
|
|
November 10, 2008
|
|
By:
|
|
/s/ Gerald J. Malys
|
|
|
|
|
|
|
Gerald J. Malys
|
|
|
|
|
|
|
Senior Vice President and Chief Financial Officer
|
-48-
Global X Silver Miners (AMEX:SIL)
Historical Stock Chart
Von Nov 2024 bis Dez 2024
Global X Silver Miners (AMEX:SIL)
Historical Stock Chart
Von Dez 2023 bis Dez 2024