SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
From: 14 November 2012
TURQUOISE HILL RESOURCES LTD.
(Translation of Registrants Name into English)
Suite 615 999 CANADA PLACE, VANCOUVER, BRITISH COLUMBIA V6C 3E1
(Address of Principal Executive Offices)
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)
Form 20-F- Form 40-F- X
(Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
Yes: No: X
(If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- .)
Enclosed: |
30 September 2012 Quarterly Financial Statements and Notes, Management Discussion and Analysis CEO and CFO Certifications |
(formerly Ivanhoe Mines Ltd.)
THIRD QUARTER REPORT
SEPTEMBER 30, 2012
TABLE OF CONTENTS | ||||||
ITEM 1. |
Financial Statements |
|||||
Unaudited Interim Consolidated Balance Sheets as at September 30, 2012 and December 31, 2011 |
3 | |||||
|
4 | |||||
|
5 | |||||
|
6 | |||||
|
7 | |||||
Notes to the Unaudited Interim Consolidated Financial Statements |
8 | |||||
ITEM 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
2
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Consolidated Balance Sheets
(Stated in thousands of U.S. dollars)
|
||||||||
September 30, 2012 |
December 31, 2011 |
|||||||
|
||||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
CURRENT |
||||||||
Cash and cash equivalents (Note 3) |
$ | 1,744,358 | $ | 998,054 | ||||
Short-term investments |
30,000 | - | ||||||
Accounts receivable |
35,184 | 102,460 | ||||||
Inventories (Note 4) |
230,808 | 108,483 | ||||||
Prepaid expenses |
52,399 | 56,327 | ||||||
|
||||||||
TOTAL CURRENT ASSETS |
2,092,749 | 1,265,324 | ||||||
LONG-TERM INVESTMENTS (Note 5) |
64,359 | 107,277 | ||||||
OTHER LONG-TERM INVESTMENTS (Note 6) |
286,312 | 317,325 | ||||||
PROPERTY, PLANT AND EQUIPMENT (Note 7) |
6,281,244 | 4,363,501 | ||||||
DEFERRED INCOME TAXES |
44,369 | 33,062 | ||||||
OTHER ASSETS |
50,127 | 50,339 | ||||||
|
||||||||
TOTAL ASSETS |
$ | 8,819,160 | $ | 6,136,828 | ||||
|
||||||||
LIABILITIES |
||||||||
CURRENT |
||||||||
Accounts payable and accrued liabilities |
$ | 449,531 | $ | 681,185 | ||||
Payable to related party |
85,165 | - | ||||||
Amounts due under credit facilities (Note 8) |
- | 44,884 | ||||||
Interest payable on long-term debt (Note 9 and 10) |
27,640 | 10,808 | ||||||
Stock-based compensation liability |
739 | - | ||||||
|
||||||||
TOTAL CURRENT LIABILITIES |
563,075 | 736,877 | ||||||
CONVERTIBLE CREDIT FACILITY (Note 9) |
103,098 | 141,853 | ||||||
INTERIM FUNDING FACILITY (Note 10 (a)) |
1,799,004 | 400,655 | ||||||
PAYABLE TO RELATED PARTY |
- | 56,783 | ||||||
DEFERRED INCOME TAXES |
- | 15,282 | ||||||
ASSET RETIREMENT OBLIGATIONS |
78,170 | 45,553 | ||||||
|
||||||||
TOTAL LIABILITIES |
2,543,347 | 1,397,003 | ||||||
|
||||||||
CONTINGENCIES (Note 17) |
||||||||
EQUITY |
||||||||
SHARE CAPITAL (Note 11) |
||||||||
Authorized |
||||||||
Unlimited number of preferred shares without par value |
||||||||
Unlimited number of common shares without par value |
||||||||
Issued and outstanding |
||||||||
1,004,046,266 (2011 - 739,382,976) common shares |
9,125,617 | 6,819,367 | ||||||
ADDITIONAL PAID-IN CAPITAL |
1,613,745 | 1,389,721 | ||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) |
15,690 | (2,300) | ||||||
DEFICIT |
(4,424,583) | (3,483,948) | ||||||
|
||||||||
TOTAL TURQUOISE HILL RESOURCES LTD. SHAREHOLDERS EQUITY |
6,330,469 | 4,722,840 | ||||||
|
||||||||
NONCONTROLLING INTERESTS (Note 12) |
(54,656) | 16,985 | ||||||
|
||||||||
TOTAL EQUITY |
6,275,813 | 4,739,825 | ||||||
|
||||||||
TOTAL LIABILITIES AND EQUITY |
$ | 8,819,160 | $ | 6,136,828 | ||||
|
APPROVED BY THE BOARD: |
||||
/s/ J. Gardiner |
/s/ L. Mahler | |||
J. Gardiner, Director |
L. Mahler, Director |
The accompanying notes are an integral part of these consolidated financial statements.
3
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Consolidated Statements of Operations
(Stated in thousands of U.S. dollars, except for share and per share amounts)
Three Months Ended
September 30, |
Nine Months Ended
September 30, | |||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||
(Unaudited) | ||||||||||||||||||||
REVENUE |
$ | 23,787 | $ | 60,491 | $ | 92,141 | $ | 127,985 | ||||||||||||
COST OF SALES |
||||||||||||||||||||
Production and delivery |
(30,464) | (40,997) | (77,715) | (84,571) | ||||||||||||||||
Depreciation and depletion |
(18,182) | (9,991) | (37,829) | (20,521) | ||||||||||||||||
Write-down of carrying value of inventory |
(6,258) | (3,061) | (19,463) | (18,936) | ||||||||||||||||
Write-down of carrying values of property, plant and equipment |
(2,288) | - | (2,288) | - | ||||||||||||||||
(57,192) | (54,049) | (137,295) | (124,028) | |||||||||||||||||
EXPENSES |
||||||||||||||||||||
Exploration (Note 11 (a)) |
(55,339) | (79,558) | (201,515) | (194,360) | ||||||||||||||||
General and administrative (Note 11 (a)) |
(18,261) | (21,390) | (130,765) | (66,151) | ||||||||||||||||
Depreciation |
(635) | (837) | (2,966) | (2,052) | ||||||||||||||||
Accretion of asset retirement obligations |
(1,397) | (176) | (3,543) | (510) | ||||||||||||||||
Write-down of current assets |
(12,519) | - | (12,519) | - | ||||||||||||||||
TOTAL EXPENSES |
(145,343) | (156,010) | (488,603) | (387,101) | ||||||||||||||||
OPERATING LOSS |
(121,556) | (95,519) | (396,462) | (259,116) | ||||||||||||||||
OTHER INCOME (EXPENSES) |
||||||||||||||||||||
Interest income |
4,714 | 5,320 | 15,425 | 15,371 | ||||||||||||||||
Interest expense |
(4,270) | (1,935) | (6,992) | (9,618) | ||||||||||||||||
Financing costs (Note 11 (d)) |
- | - | (164,384) | - | ||||||||||||||||
Accretion of convertible credit facility (Note 9) |
(34) | (15) | (97) | (43) | ||||||||||||||||
Foreign exchange gains (losses) |
13,851 | (35,552) | 15,093 | (30,149) | ||||||||||||||||
Unrealized losses on long-term investments (Note 5 (d)) |
(1,197) | (2,374) | (3,851) | (2,683) | ||||||||||||||||
Realized gains on sale of long-term investments (Note 5) |
553 | - | 591 | 10,628 | ||||||||||||||||
Unrealized gains on other long-term investments |
28 | 729 | 10,943 | 2,124 | ||||||||||||||||
Realized gain on other long-term investments (Note 6 (a)) |
4,429 | 9 | 4,461 | 107 | ||||||||||||||||
Change in fair value of derivative (Note 11 (e) and (f)) |
176,158 | - | 194,664 | (432,536) | ||||||||||||||||
Change in fair value of embedded derivatives (Note 9) |
12,856 | 62,058 | 38,851 | 95,699 | ||||||||||||||||
Write-down of carrying value of long-term investments (Note 5) |
(16,109) | (928) | (29,238) | (928) | ||||||||||||||||
Gain on settlement of note receivable |
- | 102,995 | - | 102,995 | ||||||||||||||||
Net recovery on derecognition of property, plant and equipment |
- | 2,925 | - | 2,925 | ||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES AND OTHER ITEMS |
69,423 | 37,713 | (320,996) | (505,224) | ||||||||||||||||
Recovery (provision) of income taxes |
14,336 | (6,884) | 14,339 | 1,731 | ||||||||||||||||
Share of (loss) income of significantly influenced investees (Note 5) |
(6,131) | (19,341) | (26,688) | 21,789 | ||||||||||||||||
NET INCOME (LOSS) FROM CONTINUING OPERATIONS |
77,628 | 11,488 | (333,345) | (481,704) | ||||||||||||||||
LOSS FROM DISCONTINUED OPERATIONS (Note 2) |
- | (9,105) | - | (9,105) | ||||||||||||||||
NET INCOME (LOSS) |
77,628 | 2,383 | (333,345) | (490,809) | ||||||||||||||||
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS (Note 12) |
36,636 | 4,950 | 81,112 | 6,246 | ||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO TURQUOISE HILL RESOURCES LTD. |
$ | 114,264 | $ | 7,333 | $ | (252,233) | $ | (484,563) | ||||||||||||
BASIC EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO TURQUOISE HILL RESOURCES LTD. FROM |
||||||||||||||||||||
CONTINUING OPERATIONS |
$ | 0.12 | $ | 0.02 | $ | (0.31) | $ | (0.65) | ||||||||||||
DISCONTINUED OPERATIONS |
- | (0.01) | - | (0.01) | ||||||||||||||||
$ | 0.12 | $ | 0.01 | $ | (0.31) | $ | (0.66) | |||||||||||||
DILUTED EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO TURQUOISE HILL RESOURCES LTD. FROM |
||||||||||||||||||||
CONTINUING OPERATIONS |
$ | 0.12 | $ | 0.02 | $ | (0.31) | $ | (0.65) | ||||||||||||
DISCONTINUED OPERATIONS |
- | (0.01) | - | (0.01) | ||||||||||||||||
$ | 0.12 | $ | 0.01 | $ | (0.31) | $ | (0.66) | |||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING (000s) (Note 1 (e)) |
||||||||||||||||||||
BASIC |
925,673 | 788,625 | 803,028 | 729,824 | ||||||||||||||||
DILUTED |
926,482 | 797,092 | 803,028 | 729,824 |
The accompanying notes are an integral part of these consolidated financial statements.
4
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Consolidated Statements of Comprehensive Income (Loss)
(Stated in thousands of U.S. dollars)
|
||||||||||||||||
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
|
||||||||||||||||
(Unaudited) | ||||||||||||||||
NET INCOME (LOSS) |
$ | 77,628 | $ | 2,383 | $ | (333,345) | $ | (490,809) | ||||||||
|
||||||||||||||||
OTHER COMPREHENSIVE (LOSS) INCOME, NET OF TAXES |
||||||||||||||||
Unrealized losses on available-for-sale equity securities, net of tax recovery of $nil, $2,266, $2,847, $2,956 |
(2,409) | (24,912) | (29,016) | (32,363) | ||||||||||||
Unrealized gains (losses) on available-for-sale debt securities, net of tax of $nil, $nil, $nil, $nil |
3,942 | 3,760 | 29,988 | (1,158) | ||||||||||||
Currency translation adjustments, net of tax of $nil, $nil, $nil, $nil |
2,225 | (22,181) | 4,264 | (13,233) | ||||||||||||
Less: reclassification adjustments for losses recorded in earnings: |
||||||||||||||||
Long-term investments |
||||||||||||||||
Other-than-temporary impairment charges |
16,109 | - | 18,794 | - | ||||||||||||
|
||||||||||||||||
TOTAL OTHER COMPREHENSIVE INCOME (LOSS) |
19,867 | (43,333) | 24,030 | (46,754) | ||||||||||||
|
||||||||||||||||
TOTAL COMPREHENSIVE INCOME (LOSS) |
$ | 97,495 | $ | (40,950) | $ | (309,315) | $ | (537,563) | ||||||||
|
||||||||||||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO: |
||||||||||||||||
Turquoise Hill Resources Ltd. |
$ | 125,897 | $ | (23,190) | $ | (234,243) | $ | (524,238) | ||||||||
Noncontrolling interests |
(28,402) | (17,760) | (75,072) | (13,325) | ||||||||||||
|
||||||||||||||||
$ | 97,495 | $ | (40,950) | $ | (309,315) | $ | (537,563) | |||||||||
|
The accompanying notes are an integral part of these consolidated financial statements.
5
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Consolidated Statement of Equity
(Stated in thousands of U.S. dollars, except for share amounts)
|
||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Share Capital | Additional Paid-In Capital |
Accumulated Other Comprehensive (Loss) Income |
Deficit | Noncontrolling Interests |
Total | |||||||||||||||||||||||
Number
of Common Shares |
Amount | |||||||||||||||||||||||||||
Balances, December 31, 2011 |
739,382,976 | $ | 6,819,367 | $ | 1,389,721 | $ | (2,300) | $ | (3,483,948) | $ | 16,985 | $ | 4,739,825 | |||||||||||||||
Net loss |
- | - | - | - | (252,233) | (81,112) | (333,345) | |||||||||||||||||||||
Other comprehensive income |
- | - | - | 17,990 | - | 6,040 | 24,030 | |||||||||||||||||||||
Shares issued for: |
||||||||||||||||||||||||||||
Exercise of stock options |
4,464,641 | 55,385 | (24,309) | - | - | - | 31,076 | |||||||||||||||||||||
Rights offering (Note 11 (e)), net of issue costs of $75,442 |
259,558,050 | 2,237,332 | 66 | - | - | - | 2,237,398 | |||||||||||||||||||||
Exercise of subscription right (Note 11 (b)) |
439,216 | 8,489 | - | - | - | - | 8,489 | |||||||||||||||||||||
Bonus shares |
171,375 | 4,574 | (4,574) | - | - | - | - | |||||||||||||||||||||
Share purchase plan |
30,008 | 470 | - | - | - | - | 470 | |||||||||||||||||||||
Other increase in noncontrolling interests (Note 12) |
- | - | - | - | - | 3,431 | 3,431 | |||||||||||||||||||||
Share purchase warrants (Note 11 (d)) |
- | - | 164,385 | - | - | - | 164,385 | |||||||||||||||||||||
Rights offering (Note 11 (e)) |
- | - | - | - | (688,402) | - | (688,402) | |||||||||||||||||||||
Dilution gains |
- | - | 417 | - | - | - | 417 | |||||||||||||||||||||
Stock-based compensation (net of reclassifications of $739) |
- | - | 88,039 | - | - | - | 88,039 | |||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balances, September 30, 2012 |
1,004,046,266 | $ | 9,125,617 | $ | 1,613,745 | $ | 15,690 | $ | (4,424,583) | $ | (54,656) | $ | 6,275,813 | |||||||||||||||
|
The accompanying notes are an integral part of these consolidated financial statements.
6
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Consolidated Statements of Cash Flows
(Stated in thousands of U.S. dollars)
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||
|
||||||||||||||||||
(Unaudited) | ||||||||||||||||||
OPERATING ACTIVITIES |
||||||||||||||||||
|
||||||||||||||||||
Cash used in operating activities (Note 13) |
$ | (108,667) | $ | (124,456) | $ | (370,869) | $ | (310,501) | ||||||||||
|
||||||||||||||||||
INVESTING ACTIVITIES |
||||||||||||||||||
Proceeds from sale of discontinued operations (Note 2) |
- | - | 13,000 | - | ||||||||||||||
Purchase of short-term investments |
- | - | - | (20,657) | ||||||||||||||
Purchase of long-term investments |
(7,500) | (8,673) | (31,950) | (17,210) | ||||||||||||||
Purchase of other long-term investments |
- | - | - | (145,000) | ||||||||||||||
Proceeds from redemption of short-term investments |
- | 4,979 | - | 108,970 | ||||||||||||||
Proceeds from sale of long-term investments |
4,783 | - | 6,283 | 14,000 | ||||||||||||||
Proceeds from redemption of other long-term investments |
35,690 | 15,018 | 50,757 | 45,199 | ||||||||||||||
Proceeds from redemption of note receivable |
- | 102,995 | - | 102,995 | ||||||||||||||
Expenditures on property, plant and equipment |
(647,915) | (718,835) | (2,076,694) | (1,849,104) | ||||||||||||||
Proceeds from (expenditures on) other assets |
4,204 | 54 | 704 | (12,641) | ||||||||||||||
|
||||||||||||||||||
Cash used in investing activities |
(610,738) | (604,462) | (2,037,900) | (1,773,448) | ||||||||||||||
|
||||||||||||||||||
FINANCING ACTIVITIES |
||||||||||||||||||
Issue of share capital |
1,763,181 | 539,282 | 1,783,693 | 2,207,442 | ||||||||||||||
Proceeds from interim funding facility (Note 10 (a)) |
218,187 | - | 1,398,349 | - | ||||||||||||||
Repayment of credit facilities |
(46,515) | (1,685) | (46,804) | (138) | ||||||||||||||
Noncontrolling interests reduction of investment in subsidiaries |
- | (10,611) | (960) | (28,844) | ||||||||||||||
Noncontrolling interests investment in subsidiaries |
113 | 85,039 | 839 | 89,728 | ||||||||||||||
|
||||||||||||||||||
Cash provided by financing activities |
1,934,966 | 612,025 | 3,135,117 | 2,268,188 | ||||||||||||||
|
||||||||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH |
13,245 | (47,931) | 19,956 | (38,015) | ||||||||||||||
|
||||||||||||||||||
NET CASH INFLOW (OUTFLOW) |
1,228,806 | (164,824) | 746,304 | 146,224 | ||||||||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
515,552 | 1,575,079 | 998,054 | 1,264,031 | ||||||||||||||
|
||||||||||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD |
$ | 1,744,358 | $ | 1,410,255 | $ | 1,744,358 | $ | 1,410,255 | ||||||||||
|
||||||||||||||||||
CASH AND CASH EQUIVALENTS IS COMPRISED OF: |
||||||||||||||||||
Cash on hand and demand deposits |
$ | 451,644 | $ | 665,777 | $ | 451,644 | $ | 665,777 | ||||||||||
Short-term money market instruments |
1,292,714 | 744,478 | 1,292,714 | 744,478 | ||||||||||||||
|
||||||||||||||||||
$ | 1,744,358 | $ | 1,410,255 | $ | 1,744,358 | $ | 1,410,255 | |||||||||||
|
Supplementary cash flow information (Note 13)
The accompanying notes are an integral part of these consolidated financial statements.
7
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
On June 28, 2012, at Turquoise Hill Resources Ltd.s (the Company) Annual and Special Meeting the shareholders approved changing the Companys name from Ivanhoe Mines Ltd. to Turquoise Hill Resources Ltd. The new name became effective on August 1, 2012.
1. | SIGNIFICANT ACCOUNTING POLICIES |
(a) | Basis of preparation |
These unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). The accounting policies followed in preparing these consolidated financial statements are those used by the Company as set out in the audited consolidated financial statements for the year ended December 31, 2011.
Certain information and note disclosures normally included for annual consolidated financial statements prepared in accordance with U.S. GAAP have been omitted. These interim consolidated financial statements should be read together with the audited consolidated financial statements of the Company for the year ended December 31, 2011.
In the opinion of management, all adjustments considered necessary (including reclassifications and normal recurring adjustments) to present fairly the financial position, results of operations and cash flows at September 30, 2012 and for all periods presented, have been included in these financial statements. The interim results are not necessarily indicative of results for the full year ending December 31, 2012, or future operating periods. For further information, see the Companys annual consolidated financial statements, including the accounting policies and notes thereto.
The Company has five segments: Oyu Tolgoi LLC (66.0% owned) (Oyu Tolgoi) with its copper and gold project under construction in southern Mongolia; Ivanhoe Australia Limited (58.7% owned) (Ivanhoe Australia) with its copper-gold operations, development activities and exploration activities in Australia; SouthGobi Resources Ltd. (57.6% owned) (SouthGobi) with its coal operations and exploration activities in Mongolia; other exploration with projects primarily in Mongolia and Indonesia; and the Companys corporate division.
References to Cdn$ refer to Canadian currency, Aud$ to Australian currency, and $ to United States currency.
(b) | Basis of presentation |
For purposes of these consolidated financial statements, the Company, subsidiaries of the Company, and variable interest entities for which the Company is the primary beneficiary, are collectively referred to as Turquoise Hill.
8
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
1. | SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(c) | Comparative figures |
In July 2012, the Company completed a rights offering which was open to all shareholders on a dilution free, equal participation basis at a subscription price less than the fair value of a common share of the Company (Note 11(e)). In accordance with the Financial Accounting Standards Board Accounting Standards Codification (ASC) guidance for earnings per share, basic and diluted loss per share for all periods presented have been adjusted retroactively for a bonus element contained in the rights offering. Specifically, the weighted average number of common shares outstanding used to compute basic and diluted loss per share for the three and nine months ended September 30, 2011 have been multiplied by a factor of 1.09.
(d) | Accounting changes |
| In May 2011, the ASC guidance for fair value measurement and disclosure was updated to clarify the Financial Accounting Standards Boards intent on current guidance, modify and change certain guidance and principles, and expand disclosures concerning Level 3 fair value measurements in the fair value hierarchy (including quantitative information about significant unobservable inputs within Level 3 of the fair value hierarchy). In addition, the updated guidance requires disclosure of the fair value hierarchy for assets and liabilities not measured at fair value in the consolidated balance sheet, but whose fair value is required to be disclosed. The updated guidance was effective for the Companys fiscal year beginning January 1, 2012. The adoption of the updated guidance had no impact on the Companys consolidated balance sheet or results of operations. |
| In June 2011, the ASC guidance on presentation of comprehensive income was updated to improve the comparability, consistency and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income. The updated guidance requires an entity to present the components of net income and other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. This update eliminates the option to present the components of other comprehensive income as part of the statement of equity, but does not change the items that must be reported in other comprehensive income. The updated guidance was effective for the Companys fiscal year beginning January 1, 2012, except for changes as they relate to the presentation of reclassification adjustments out of accumulated other comprehensive income. The adoption of the updated guidance had no impact on the Companys consolidated balance sheet or results of operations. |
9
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
1. | SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(e) | Earnings (loss) per share |
The following table reconciles the numerators and the denominators of the basic and diluted earnings (loss) per share computations for net income (loss) from continuing operations:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||
As Adjusted (Note 1 (c)) |
As Reported | As Adjusted (Note 1 (c)) |
As Reported | |||||||||||||||||||||
Net income (loss) attributable to Turquoise Hill Resources Ltd. from continuing operations |
$ | 114,264 | $ | 16,438 | $ | 16,438 | $ | (252,233) | $ | (475,458) | $ | (475,458) | ||||||||||||
Effect of dilutive securities |
||||||||||||||||||||||||
None |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
Adjusted net income (loss) attributable to Turquoise Hill Resources Ltd. from continuing operations |
$ | 114,264 | $ | 16,438 | $ | 16,438 | $ | (252,233) | $ | (475,458) | $ | (475,458) | ||||||||||||
|
||||||||||||||||||||||||
Basic weighted average number of shares outstanding |
925,673 | 788,625 | 721,757 | 803,028 | 729,824 | 667,941 | ||||||||||||||||||
Effect of dilutive securities |
||||||||||||||||||||||||
Share purchase warrants |
- | - | - | - | - | - | ||||||||||||||||||
Stock options |
712 | 8,270 | 7,569 | - | - | - | ||||||||||||||||||
Bonus shares |
97 | 197 | 180 | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
926,482 | 797,092 | 729,506 | 803,028 | 729,824 | 667,941 | |||||||||||||||||||
|
The following table lists securities that could potentially dilute basic earnings (loss) per share in the future that were not included in the computation of diluted earnings (loss) per share because to do so would have been antidilutive for the periods presented:
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Share purchase warrants |
74,247 | - | 74,247 | - | ||||||||||||
Stock options |
13,696 | 2,755 | 18,180 | 19,611 | ||||||||||||
Bonus shares |
- | - | 137 | 623 | ||||||||||||
|
||||||||||||||||
87,943 | 2,755 | 92,564 | 20,234 | |||||||||||||
|
10
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
2. | DISCONTINUED OPERATIONS |
In February 2005, Turquoise Hill sold the Savage River Iron Ore Project in Tasmania, Australia, for two initial cash payments totalling $21.5 million, plus a series of five contingent, annual payments that began on March 31, 2006. From 2006 to 2009, these contingent payments totalled $116.4 million.
During 2010, Turquoise Hill received two payments totalling $6.4 million in relation to the fifth annual contingent payment. The original purchaser of the Savage River Project disputed the estimated $22.1 million remaining balance of the fifth annual contingent payment. In 2010, Turquoise Hill initiated arbitration proceedings by filing a Request for Arbitration with the ICC International Court of Arbitration. The arbitration hearing was scheduled to occur in December 2011. In November 2011, the parties reached an out-of-court settlement whereby the original purchaser agreed to pay Turquoise Hill a reduced balance of $13.0 million by March 31, 2012. Turquoise Hill received the final payment on March 28, 2012. In total, Turquoise Hill received $157.4 million in consideration from the sale of the Savage River Project.
3. | CASH AND CASH EQUIVALENTS |
Cash and cash equivalents at September 30, 2012 included SouthGobis balance of $33.5 million (December 31, 2011 - $123.6 million) and Ivanhoe Australias balance of $17.8 million (December 31, 2011 - $170.3 million), which were not available for the Companys general corporate purposes.
4. | INVENTORIES |
September 30, 2012 |
December 31, 2011 |
|||||||
Coal stockpiles |
$ | 16,158 | $ | 9,390 | ||||
Copper-gold stockpiles |
1,184 | 2,875 | ||||||
Copper-gold concentrate |
23,821 | - | ||||||
Materials and supplies |
189,645 | 96,218 | ||||||
|
||||||||
$ | 230,808 | $ | 108,483 | |||||
|
5. | LONG-TERM INVESTMENTS |
September 30, 2012 |
December 31, 2011 |
|||||||
Investments in companies subject to significant influence: |
||||||||
Altynalmas Gold Ltd. (a) |
$ | - | $ | - | ||||
Exco Resources N.L. (b) |
- | 14,975 | ||||||
RDCC LLC |
8,378 | - | ||||||
Available-for-sale equity securities (c) |
37,628 | 68,637 | ||||||
Held-for-trading equity securities (d) |
2,119 | 7,431 | ||||||
Other equity securities, cost method (e) |
16,234 | 16,234 | ||||||
|
||||||||
$ | 64,359 | $ | 107,277 | |||||
|
11
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
5. | LONG-TERM INVESTMENTS (Continued) |
(a) | The Company holds a 50.0% interest in Altynalmas Gold Ltd. (Altynalmas), which owns the Kyzyl Gold Project that hosts the Bakyrchik and Bolshevik gold deposits in Kazakhstan. |
September 30, 2012 |
December 31, 2011 |
|||||||
Amount due from Altynalmas |
$ | 150,519 | $ | 123,617 | ||||
Share of equity method losses in excess of common share investment |
(150,519) | (123,617) | ||||||
|
||||||||
Net investment in Altynalmas |
$ | - | $ | - | ||||
|
Amounts advanced to Altynalmas bear interest compounded monthly at a rate per annum equal to the one month London Inter-bank Offered Rate (LIBOR) plus 3.0% and are due on demand.
During the nine month period ended September 30, 2012, Turquoise Hill recorded a $26.9 million (2011 - $18.1 million) share of loss on this investment.
(b) | During the nine month period ended September 30, 2012, Turquoise Hill recorded a $0.3 million share of income (2011 - $39.9 million share of income) on its investment in Exco Resources N.L. (Exco). |
During the nine period ended September 30, 2012, Turquoise Hill recorded an other-than-temporary impairment of $1.7 million against its investment in Exco based on an assessment of the fair value of Exco.
On August 23, 2012, Turquoise Hill sold 24.3 million shares of Exco for proceeds of $4.8 million. This transaction resulted in a gain on sale of $0.6 million being recognized. As a result of this sale, Turquoise Hill ceased using the equity method and commenced classifying its remaining investment in Exco as an available-for-sale equity security (Note 5(c)).
12
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
5. | LONG-TERM INVESTMENTS (Continued) |
(c) | Available-for-sale equity securities |
September 30, 2012 | December 31, 2011 | |||||||||||||||||||||||||||||||
Equity Interest |
Cost Basis |
Unrealized Gain (Loss) |
Fair Value |
Equity Interest |
Cost Basis |
Unrealized Gain (Loss) |
Fair Value |
|||||||||||||||||||||||||
Aspire Mining Limited (i) |
19.9% | $ | 11,803 | $ | - | $ | 11,803 | 19.9% | $ | 27,911 | $ | 18,925 | $ | 46,836 | ||||||||||||||||||
Exco Resources N.L. (Note 5 (b)) |
15.0% | 9,534 | 5,313 | 14,847 | - | - | - | - | ||||||||||||||||||||||||
Entrée Gold Inc. (ii) |
10.7% | 8,552 | (556) | 7,996 | 10.9% | 19,957 | (3,202) | 16,755 | ||||||||||||||||||||||||
Emmerson Resources Limited |
8.7% | 2,998 | (183) | 2,815 | 8.8% | 2,957 | 1,775 | 4,732 | ||||||||||||||||||||||||
Other |
- | 96 | 71 | 167 | - | 96 | 218 | 314 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
$ | 32,983 | $ | 4,645 | $ | 37,628 | $ | 50,921 | $ | 17,716 | $ | 68,637 | |||||||||||||||||||||
|
(i) | During the nine month period ended September 30, 2012, Turquoise Hill recorded an other-than-temporary impairment of $16.1 million against its investment in Aspire Mining Limited (Aspire) based on an assessment of the fair value of Aspire. |
(ii) | During the nine month period ended September 30, 2012, Turquoise Hill recorded an other-than-temporary impairment of $11.4 million against its investment in Entrée Gold Inc. (Entrée) based on an assessment of the fair value of Entrée. |
(d) | Held-for-trading equity securities |
During the nine month period ended September 30, 2012, Turquoise Hill sold 10.0 million shares of Kangaroo Resources Limited (Kangaroo) for $1.5 million. This transaction resulted in a realized gain on sale of $38,000.
As at September 30, 2012, the market value of Turquoise Hills 1.2% investment in Kangaroo was $2.1 million.
(e) | Other equity securities, cost method |
September 30, 2012 | December 31, 2011 | |||||||||||||||
Equity Interest |
Cost Basis |
Equity Interest |
Cost Basis |
|||||||||||||
Ivanplats Limited |
7.9% | $ | 16,119 | 8.8% | $ | 16,119 | ||||||||||
Other |
- | 115 | - | 115 | ||||||||||||
|
||||||||||||||||
$ | 16,234 | $ | 16,234 | |||||||||||||
|
13
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
6. | OTHER LONG-TERM INVESTMENTS |
September 30, 2012 |
December 31, 2011 |
|||||||
Long-Term Notes (a) |
$ | 9,949 | $ | 32,277 | ||||
Treasury Bill (b) |
105,400 | 88,348 | ||||||
Prepayments (b) |
153,299 | 136,103 | ||||||
Convertible Bonds (c) |
17,664 | 15,627 | ||||||
Money Market investments |
- | 44,970 | ||||||
|
||||||||
$ | 286,312 | $ | 317,325 | |||||
|
(a) | Long-Term Notes |
As at September 30, 2012, the Company held $15.6 million (December 31, 2011 - $62.5 million) principal amount of Long-Term Notes (received in 2009 upon completion of the Asset-Backed Commercial Paper restructuring) which was recorded at a fair value of $9.9 million. The decrease from December 2011 of principal of $46.9 million was due to disposals ($47.7 million), offset by the strengthening of the Canadian dollar ($0.8 million). The Company has designated the Long-Term Notes as held-for-trading. Accordingly, the Long-Term Notes are recorded at fair value with unrealized gains and losses included in earnings.
During the nine month period ended September 30, 2012, Turquoise Hill sold Long-Term Notes with a principal amount of $48.0 million for proceeds of $35.6 million. These transactions resulted in an aggregate realized gain on sale of $4.4 million.
The Company has estimated the fair value of the Long-Term Notes considering information provided on the restructuring, the best available public information regarding market conditions (including the Companys recent sales) and other factors that a market participant would consider for such investments.
The Company has used a discounted cash flow approach to value the Long-Term Notes at September 30, 2012 incorporating the following assumptions:
Bankers Acceptance Rate: |
1.13% | |||
Discount Rates: |
8% to 60% | |||
Maturity Dates: |
4.2 years |
Based on the discounted cash flow model as at September 30, 2012, the fair value of the Long-Term Notes was estimated at $9.9 million. As a result of this valuation, the Company recorded an unrealized gain of $8.9 million for the nine month period ended September 30, 2012.
Continuing uncertainties regarding the value of the assets that underlie the Long-Term Notes, the amount and timing of cash flows and changes in general economic conditions could give rise to a further change in the fair value of the Companys investment in the Long-Term Notes, which would impact the Companys results from operations. A 1.0% increase, representing 100 basis points, in the discount rate will decrease the fair value of the Long-Term Notes by approximately $0.4 million.
14
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
6. | OTHER LONG-TERM INVESTMENTS (Continued) |
(b) | Treasury Bill and Prepayments |
On October 20, 2009, Turquoise Hill purchased a Treasury Bill (T-Bill) from the Mongolian Government, having an aggregate face value of $115.0 million, for the aggregate sum of $100.0 million. The annual rate of interest on the T-Bill was set at 3.0%. The maturity date of the T-Bill is October 20, 2014.
Turquoise Hill made tax prepayments to the Mongolian Government of $50.0 million and $100.0 million on April 7, 2010 and June 7, 2011 respectively. The after-tax rate of interest on the tax prepayments is 1.59% compounding annually. Unless already off-set fully against Mongolian taxes, the Mongolian Government must repay any remaining tax prepayment balance, including accrued interest, on the fifth anniversary of the date the tax prepayment was made.
Turquoise Hill has designated the T-Bill and tax prepayments as available-for-sale investments because they were not purchased with the intent of selling them in the near term and Turquoise Hills intention to hold them to maturity is uncertain. The fair values of the T-Bill and tax prepayments are estimated based on available public information regarding what market participants would consider for such investments. Changes in the fair value of available-for-sale investments are recognized in accumulated other comprehensive income.
Turquoise Hill has used a discounted cash flow approach to value the T-Bill and tax prepayments incorporating the following weighted average assumptions:
T-Bill | Tax Prepayments | |||||||||||||||
September 30, 2012 |
December 31, 2011 |
September 30, 2012 |
December 31, 2011 |
|||||||||||||
|
|
|
|
|||||||||||||
Purchased Amount |
$ | 100,000,000 | $ | 100,000,000 | $ | 150,000,000 | $ | 150,000,000 | ||||||||
Discount Rate |
4.3% | 9.9% | 4.3% | 9.9% | ||||||||||||
Term |
2.1 years | 2.8 years | 0.3 years | 1.5 years |
Based on the discounted cash flow models as at September 30, 2012, the fair values of the T-Bill and tax prepayments were estimated at $105.4 million and $153.3 million respectively. As a result of these valuations, Turquoise Hill recorded an unrealized gain of $14.8 million on the T-Bill and an unrealized gain of $15.2 million on the tax prepayments in accumulated other comprehensive income for the nine month period ended September 30, 2012.
(c) | Convertible Bonds |
On November 10, 2011, Turquoise Hill participated in Ivanplats Limiteds (Ivanplats) convertible bond offering by purchasing 15,000 bonds at $1,000 each. Upon and subsequent to Ivanplats completing a qualifying initial public offering, Turquoise Hill and Ivanplats shall both have the right to convert the bonds into Ivanplats common shares at a conversion price equal to the qualifying initial public offering price. The bonds bear interest at rates ranging from 8.0% to 25.51% per annum, compounded annually, depending on the timing of certain events, including the timing of a qualifying initial public offering. Upon redemption or conversion, Turquoise Hill is also entitled to a bonus payment equal to 11.11% of the sum of the principal and interest then outstanding. The bonds mature on November 10, 2014.
15
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
6. | OTHER LONG-TERM INVESTMENTS (Continued) |
(c) | Convertible Bonds (continued) |
The bonds are inherently complex financial instruments. In order to reduce accounting complexity Turquoise Hill has elected to apply the fair value option to account for its entire holding of Ivanplats bonds. Accordingly, each reporting period the bonds shall be remeasured at fair value with changes in fair value being recognized in earnings. As at September 30, 2012, the $17.7 million (December 31, 2011 - $15.6 million) aggregate fair value of the bonds was determined using an effective interest rate of 20.0%. As a result of this valuation, the Company recorded an unrealized gain of $2.0 million for the nine month period ended September 30, 2012.
In October 2012, Ivanplats completed a qualifying initial public offering and notified the Company that the bonds were converted into 3.7 million common shares of Ivanplats.
7. | PROPERTY, PLANT AND EQUIPMENT |
September 30, 2012 |
December 31, 2011 |
|||||||||||||||||||||||
Cost | Accumulated Depletion and Depreciation, Including Write-downs |
Net Book
Value |
Cost | Accumulated Depletion and Depreciation, Including Write-downs |
Net Book Value |
|||||||||||||||||||
Mining plant and equipment |
||||||||||||||||||||||||
Ovoot Tolgoi, Mongolia |
$ | 45,810 | $ | (5,723) | $ | 40,087 | $ | 27,553 | $ | (2,666) | $ | 24,887 | ||||||||||||
Australia |
72,333 | (6,133) | 66,200 | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
$ | 118,143 | $ | (11,856) | $ | 106,287 | $ | 27,553 | $ | (2,666) | $ | 24,887 | |||||||||||||
|
||||||||||||||||||||||||
Mineral property interests |
||||||||||||||||||||||||
Oyu Tolgoi, Mongolia |
$ | 86,491 | $ | (6,489) | $ | 80,002 | $ | 57,021 | $ | (6,489) | $ | 50,532 | ||||||||||||
Ovoot Tolgoi, Mongolia |
38,408 | (2,215) | 36,193 | 40,572 | (1,913) | 38,659 | ||||||||||||||||||
Australia |
21,733 | (126) | 21,607 | 26,604 | (126) | 26,478 | ||||||||||||||||||
Other exploration projects |
1,252 | (1,244) | 8 | 1,252 | (1,244) | 8 | ||||||||||||||||||
|
||||||||||||||||||||||||
$ | 147,884 | $ | (10,074) | $ | 137,810 | $ | 125,449 | $ | (9,772) | $ | 115,677 | |||||||||||||
|
||||||||||||||||||||||||
Other capital assets |
||||||||||||||||||||||||
Oyu Tolgoi, Mongolia |
$ | 291,277 | $ | (55,496) | $ | 235,781 | $ | 41,252 | $ | (20,441) | $ | 20,811 | ||||||||||||
Ovoot Tolgoi, Mongolia |
425,894 | (79,127) | 346,767 | 347,135 | (46,927) | 300,208 | ||||||||||||||||||
Australia |
16,381 | (5,738) | 10,643 | 43,730 | (3,958) | 39,772 | ||||||||||||||||||
Other exploration projects |
4,631 | (3,946) | 685 | 4,562 | (3,851) | 711 | ||||||||||||||||||
|
||||||||||||||||||||||||
$ | 738,183 | $ | (144,307) | $ | 593,876 | $ | 436,679 | $ | (75,177) | $ | 361,502 | |||||||||||||
|
||||||||||||||||||||||||
Capital works in progress |
||||||||||||||||||||||||
Oyu Tolgoi, Mongolia |
$ | 5,332,891 | $ | - | $ | 5,332,891 | $ | 3,753,857 | $ | - | $ | 3,753,857 | ||||||||||||
Ovoot Tolgoi, Mongolia |
56,458 | - | 56,458 | 82,760 | - | 82,760 | ||||||||||||||||||
Australia |
53,922 | - | 53,922 | 24,818 | - | 24,818 | ||||||||||||||||||
|
||||||||||||||||||||||||
$ | 5,443,271 | $ | - | $ | 5,443,271 | $ | 3,861,435 | $ | - | $ | 3,861,435 | |||||||||||||
|
||||||||||||||||||||||||
$ | 6,447,481 | $ | (166,237) | $ | 6,281,244 | $ | 4,451,116 | $ | (87,615) | $ | 4,363,501 | |||||||||||||
|
16
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
8. | AMOUNTS DUE UNDER CREDIT FACILITIES |
September 30, 2012 |
December 31, 2011 |
|||||||
Current |
||||||||
Non-revolving bank loans (a) |
$ | - | $ | 5,719 | ||||
Two-year extendible loan facility (b) |
- | 39,165 | ||||||
|
||||||||
$ | - | $ | 44,884 | |||||
|
(a) | In October 2007, Turquoise Hill obtained non-revolving bank loans which were due on demand. Certain securities and other investments were pledged as collateral against these bank loans. In September 2012, Turquoise Hill made payments to settle all amounts outstanding under the non-revolving bank loans. |
(b) | In April 2009, Turquoise Hill obtained a non-revolving, two-year extendible loan facility. Upon the loan facilitys original maturity in October 2010, Turquoise Hill elected to utilize the first one-year extension. Turquoise Hill elected to utilize the second one-year extension available to it under the loan facility, extending the loans maturity to October 2012. Certain securities and other investments were pledged as collateral against the loan facility. In September 2012, Turquoise Hill made payments to settle all amounts outstanding under the non-revolving loan facility. |
9. | CONVERTIBLE CREDIT FACILITY |
September 30, 2012 |
December 31, 2011 |
|||||||
Principal amount of convertible debenture |
$ | 500,000 | $ | 500,000 | ||||
(Deduct) add: |
||||||||
Bifurcation of embedded derivative liability |
(313,292) | (313,292) | ||||||
Accretion of discount |
223 | 127 | ||||||
Reduction of carrying amount upon partial conversion |
(93,370) | (93,370) | ||||||
|
||||||||
Carrying amount of debt host contract |
93,561 | 93,465 | ||||||
Embedded derivative liability |
9,537 | 48,388 | ||||||
|
||||||||
Convertible credit facility |
103,098 | 141,853 | ||||||
Accrued interest |
9,311 | 6,301 | ||||||
Transaction costs allocated to deferred charges |
(2,797) | (2,799) | ||||||
|
||||||||
Net carrying amount of convertible debenture |
$ | 109,612 | $ | 145,355 | ||||
|
On November 19, 2009, SouthGobi issued a convertible debenture to a wholly owned subsidiary of China Investment Corporation (CIC) for $500.0 million. The convertible debenture bears interest at 8.0% (6.4% payable semi-annually in cash and 1.6% payable annually in shares of SouthGobi) and has a term of 30 years. A first charge over SouthGobis assets, including the shares of its material subsidiaries, is pledged as collateral against the convertible debenture.
17
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
9. | CONVERTIBLE CREDIT FACILITY (Continued) |
Pursuant to the convertible debentures terms, SouthGobi had the right to call for the conversion of up to $250.0 million of the convertible debenture upon SouthGobi achieving a public float of 25.0% of its common shares under certain agreed circumstances. On March 29, 2010, SouthGobi exercised this right and completed the conversion of $250.0 million of the convertible debenture into 21.5 million shares at a conversion price of $11.64 (Cdn$11.88).
CIC has the right to convert the debenture, in whole or in part, into common shares of SouthGobi from November 19, 2010 onwards. After November 19, 2014, SouthGobi is entitled to convert the debenture, in whole or in part, into its common shares at the conversion price if the conversion price is at least Cdn$10.66. The conversion price is the lower of Cdn$11.88 or the 50-day volume-weighted average price at the date of conversion, subject to a floor price of Cdn$8.88 per share.
As at September 30, 2012, the fair value of the embedded derivative liability associated with the remaining $250.0 million principal outstanding was determined to be $9.5 million (December 31, 2011 - $48.4 million).
During the nine month period ended September 30, 2012, Turquoise Hill capitalized $9.3 million (2011 $6.8 million) of interest expense and $0.1 million (2011 - $nil) of accretion expense incurred on the convertible credit facility.
The embedded derivative liability was valued using a Monte Carlo simulation valuation model. A Monte Carlo simulation model is a valuation model that relies on random sampling and is often used when modeling systems with a large number of inputs and where there is significant uncertainty in the future value of inputs and where the movement in the inputs can be independent of each other. Some of the key inputs used by the Monte Carlo simulation include: floor and ceiling conversion prices, risk-free rate of return, expected volatility of SouthGobis share price, forward Cdn$ exchange rate curves and spot Cdn$ exchange rates.
Assumptions used in the Monte Carlo valuation model are as follows:
September 30, 2012 |
December 31, 2011 |
|||||||
Floor conversion price |
Cdn$8.88 | Cdn$8.88 | ||||||
Ceiling conversion price |
Cdn$11.88 | Cdn$11.88 | ||||||
Expected volatility |
71% | 71% | ||||||
Risk-free rate of return |
2.22% | 2.41% | ||||||
Foreign exchange spot rate (U.S. Dollar to Cdn$) |
1.02 | 0.98 | ||||||
Forward foreign exchange rate curve (U.S. Dollar to Cdn$) |
0.97 - 1.02 | 0.96 - 1.01 |
18
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
10. | INTERIM FUNDING FACILITIES |
(a) | Interim Funding Facility |
In December 2010, Rio Tinto committed to provide the Company with an initial, non-revolving interim funding facility of $1.8 billion to assist in sustaining Oyu Tolgoi Project development activities. The interim funding facility is on arms-length terms, with funds to be advanced to the Oyu Tolgoi Project on a month-to-month basis, if and when required. The interim funding facility matures on December 31, 2013, subject to earlier mandatory prepayment of all amounts from the proceeds of the first drawdown under the planned Oyu Tolgoi project financing package.
In November 2011, the Company made its first draw on the interim funding facility. As at September 30, 2012, a total of $1.8 billion (December 31, 2011 - $400.7 million) had been drawn down on the interim funding facility.
Amounts advanced to the Company under the interim funding facility bear interest at the weighted average rate of return earned by the Company on the aggregate interim funding facility proceeds advanced to Oyu Tolgoi. During the nine month period ended September 30, 2012, the interim funding facilitys effective annual interest rate equaled 90% of the sum of the three-month LIBOR and 6.5%. During the nine month period ended September 30, 2012, interest of $69.6 million (2011 - $nil) was incurred on the interim funding facility.
As part of the interim funding facility, the Company paid a front end fee of $18.0 million and is subject to a commitment fee of 0.4% annually, payable on a semi-annual basis in arrears on the daily average of the undrawn amount under the interim funding facility. During the nine month period ended September 30, 2012, commitment fees of $1.5 million (2011 - $nil) were incurred on the interim funding facility.
During the nine month period ended September 30, 2012, the interest expense and commitment fees were all capitalized as Oyu Tolgoi Project development costs.
(b) | Bridge Funding Facility |
On April 18, 2012, the Company signed a Memorandum of Agreement (Note 11 (c)) with Rio Tinto that established Rio Tintos support for a series of funding measures, including an additional bridge funding facility of up to $1.5 billion towards continued construction of the first phase of the Oyu Tolgoi Projects development. The bridge funding facility initially matures on April 23, 2013, subject to earlier mandatory prepayment of all amounts from the proceeds of the first drawdown under the planned Oyu Tolgoi project financing package. The bridge funding facility is extendable for one year at Rio Tintos discretion following the written request of the Company.
Amounts advanced to the Company under the bridge funding facility bear interest at LIBOR plus 5.0%. As part of the bridge funding facility, the Company paid a front end fee of $15.0 million and is subject to a commitment fee of 1.75% annually, payable on a semi-annual basis in arrears on the daily average of the undrawn amount under the bridge funding facility.
During the nine month period ended September 30, 2012, the front end fee and commitment fees of $9.6 million (2011 - $nil) were capitalized as Oyu Tolgoi Project development costs.
To date, the Company has not drawn down on the bridge funding facility.
19
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
11. | SHARE CAPITAL |
(a) | Equity Incentive Plan |
Stock-based compensation charged to operations was allocated between exploration expenses and general and administrative expenses as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||
Exploration (i) |
$ | 9,238 | $ | 9,031 | $ | 26,297 | $ | 27,655 | ||||||||||
General and administrative |
6,546 | 6,899 | 53,246 | 29,211 | ||||||||||||||
|
|
|
||||||||||||||||
$ | 15,784 | $ | 15,930 | $ | 79,543 | $ | 56,866 | |||||||||||
|
|
|
(i) | During the nine months ended September 30, 2012, stock-based compensation of $9.2 million (2011 - $26.9 million) relating to the development of the Oyu Tolgoi Mine was capitalized as property, plant and equipment. |
Stock-based compensation charged to operations was incurred by Turquoise Hill as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||
Turquoise Hill Resources Ltd. (i) |
$ | 10,180 | $ | 8,971 | $ | 60,432 | $ | 35,910 | ||||||||||
SouthGobi Resources Ltd. |
3,238 | 3,646 | 12,188 | 9,938 | ||||||||||||||
Ivanhoe Australia Limited |
2,366 | 3,313 | 6,923 | 11,018 | ||||||||||||||
|
|
|
||||||||||||||||
$ | 15,784 | $ | 15,930 | $ | 79,543 | $ | 56,866 | |||||||||||
|
|
|
(i) | During the nine months ended September 30, 2012, 4,710,580 options were exercised, 798,806 options were cancelled and 240,000 options were granted. These granted options have a weighted average exercise price of Cdn$9.59, lives of five years, and vest in one year. The weighted average grant-date fair value of stock options granted during the nine months ended September 30, 2012 was Cdn$2.97. The fair value of these options was determined using the Black-Scholes option pricing model. The option valuation was based on a weighted average expected life of 2.3 years, risk-free interest rate of 1.05%, expected volatility of 54% and dividend yield of nil%. |
In addition, during the nine months ended September 30, 2012, as a result of implementing the board and management changes contemplated in the Memorandum of Agreement, 6,646,123 options vested in accordance with the terms of these awards.
During the nine months ended September 30, 2012, stock-based compensation of $9.2 million (2011 - $26.9 million) relating to the development of the Oyu Tolgoi Mine was capitalized as property, plant and equipment.
20
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
11. | SHARE CAPITAL (Continued) |
(a) | Equity Incentive Plan (continued) |
On October 4, 2012, the Company adjusted the quantity of outstanding stock options as a result of the dilution impact of the rights offering (Note 11 (e)). Specifically, the number of stock options outstanding as at June 19, 2012 was increased by 35%.
(b) | Rio Tinto Placements |
In 2006, the Company and Rio Tinto formed a strategic partnership and entered into a private placement agreement whereby Rio Tinto would invest in Turquoise Hill. Since 2006 the parties have entered into a series of agreements pursuant to which Rio Tinto has provided equity and debt financing to Turquoise Hill. As a result of these transactions, Rio Tinto holds a significant investment interest in Turquoise Hill. These transactions are set out below:
(Stated in thousands of U.S. dollars, except for share amounts) | ||||||||||
Nature of Investment by Rio Tinto | Period | Number of Shares Acquired (1) |
Proceeds/ Transaction Value |
|||||||
|
||||||||||
Private Placement - Tranche 1 |
2006 | 37,089,883 | $ | 303,395 | ||||||
Anti Dilution Shares |
2008 | 243,772 | 612 | |||||||
Private Placement - Tranche 2 |
2009 | 46,304,473 | 388,031 | |||||||
March 2010 Private Placement |
2010 | 15,000,000 | 240,916 | |||||||
Exercise of Series A Warrants |
2010 | 46,026,522 | 393,066 | |||||||
Conversion of Convertible Credit Facility |
2010 | 40,083,206 | 400,832 | |||||||
Exercise of Anti Dilution Warrants |
2010 | 720,203 | 2,229 | |||||||
Partial exercise of Series B Warrants |
2010 | 33,783,784 | 300,000 | |||||||
Rights Offering |
2011 | 34,387,776 | 477,302 | |||||||
Exercise of remaining Series B Warrants |
2011 | 14,070,182 | 119,737 | |||||||
Exercise of Anti Dilution Warrants |
2011 | 827,706 | 2,527 | |||||||
Exercise of Series C Warrants |
2011 | 40,224,365 | 379,316 | |||||||
Exercise of Subscription Right |
2011 | 27,896,570 | 535,908 | |||||||
|
||||||||||
Balance at December 31, 2011 |
336,658,442 | $ | 3,543,871 | |||||||
Exercise of Subscription Right (2) |
January 2012 | 439,216 | 8,489 | |||||||
Rights Offering |
July 2012 | 133,585,562 | 935,099 | |||||||
|
||||||||||
Balance at September 30, 2012 |
470,683,220 | $ | 4,487,459 | |||||||
|
(1) Shares acquired excludes other purchases made by Rio Tinto from third parties.
(2) In January 2012, Turquoise Hill received $8.5 million from Rio Tinto following Rio Tintos decision to exercise the subscription right granted to Rio Tinto as part of the terms of the December 2010 Heads of Agreement between Rio Tinto and Turquoise Hill.
On January 24, 2012, Rio Tinto announced that it had increased its stake in the Company to 51.0% from 49.0%, by purchasing an additional 15.1 million common shares of the Company from two sellers in a privately negotiated transaction.
As at September 30, 2012, Rio Tintos equity ownership in the Company was 50.9% (December 31, 2011 48.9%).
21
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
11. | SHARE CAPITAL (Continued) |
(c) | Memorandum of Agreement with Rio Tinto |
On April 18, 2012, the Company signed a Memorandum of Agreement with Rio Tinto that established Rio Tintos support for a series of funding measures.
The agreement, negotiated by a committee of the Companys independent directors, contained a comprehensive financing plan structured to secure Rio Tintos direct participation in, and support for, funding for planned developments at the Oyu Tolgoi Project.
Under the terms of the agreement Rio Tinto committed to the following steps:
| Provide an additional bridge funding facility of up to $1.5 billion towards continued construction of the first phase of the Oyu Tolgoi Projects development. |
| Support a rights offering, with a goal of generating $1.8 billion in gross proceeds. |
| Provide full support for completion of an Oyu Tolgoi project-finance package of $3 to $4 billion that remains under negotiation with third-party lenders. |
| Enter into a completion support agreement with the Company and the project-finance lenders to cover the Oyu Tolgoi project-finance package now under negotiation, subject to lenders responding with improvements to the terms of the Oyu Tolgoi project financing. In exchange, the Company will pay Rio Tinto an annual fee of 2.5%, in advance, on the amount of debt that is projected as the aggregate average of the debt that will be outstanding under the project financing at the end of each calendar month during the ensuing 12-month period. |
Also under the terms of the agreement the Company agreed to issue 55 million Series D share-purchase warrants (Series D Warrants) to Rio Tinto. Each warrant would be exercisable to purchase one Turquoise Hill share at $12.79 at any time during a three-year period.
On May 22, 2012, Turquoise Hill and Rio Tinto agreed to amend certain terms of the Memorandum of Agreement. The amended terms addressed conditions of regulatory approval and more closely aligned the terms of the rights offering with market conditions current at the time.
Amendments to the agreement included:
| Rio Tinto confirmed that it would take up its full basic subscription privilege under the $1.8 billion rights offering with respect to its 51% shareholding subject to certain conditions. |
| Rio Tinto agreed to eliminate the material adverse change condition for its standby commitment in relation to the decline that occurred in the Companys share price. |
| Rio Tinto continued to provide a standby commitment for the full amount of the $1.8 billion rights offering, subject to certain conditions. Under the standby commitment, Rio Tinto was required to acquire any Turquoise Hill common shares not taken up under the rights offering. |
| Removing the previously announced $8.34 subscription price for the rights offering. Turquoise Hill and Rio Tinto agreed to price the rights offering in the final prospectus. |
| In consideration of eliminating the material adverse change condition for a decline in the Companys share price, priced the exercise price of the Series D Warrants at $10.84 per share, subject to adjustment upon completion of the rights offering. |
22
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
11. | SHARE CAPITAL (Continued) |
(c) | Memorandum of Agreement with Rio Tinto (continued) |
| Confirming the standby commitment fee will be paid in cash. Rio Tinto agreed to waive its previously announced entitlement to reinvest its standby commitment fee in the Companys common shares. |
(d) | Series D Warrants |
Under the terms of the Memorandum of Agreement with Rio Tinto, the Company agreed to issue 55 million Series D Warrants to Rio Tinto upon the filing of the rights offering preliminary prospectus on May 22, 2012. Each warrant would be exercisable to purchase one Company share at $12.79 at any time during a three-year period. The exercise price of the warrants was based on the volume-weighted average price of the Companys shares on the NYSE on the five trading days preceding the date of the Memorandum of Agreement.
Under the May 22, 2012 amendment to the Memorandum of Agreement, it was agreed by the parties to price the exercise price for each Series D Warrant to (i) prior to the closing date of the rights offering, $10.84, and (ii) after the closing date of the rights offering, the median of the NRO Exercise Price and $8.89, being the US dollar volume weighted average price of a common share on the NYSE over the five trading days immediately before May 22, 2012. Where the NRO Exercise Price is the price obtained by multiplying $12.79 by a fraction (i) the numerator of which is the aggregate of (A) the number of common shares outstanding as of the record date of the rights offering and (B) a number determined by dividing the product of the rights offering subscription price and the number of common shares subscribed for or purchased under the rights offering and, if applicable, Rio Tintos standby commitment by the volume-weighted average trading price per common share at which the common shares have traded on the NYSE for the twenty consecutive trading days before the record date, and (ii) the denominator of which is the number of common shares outstanding immediately after the completion of the rights offering and, if applicable, Rio Tintos standby commitment on the closing date. In no event will the NRO Exercise Price be lower than $8.89.
On July 26, 2012, after the closing of the rights offering, the number of Series D Warrants was adjusted to from 55,000,000 to 74,247,460 and the exercise price was adjusted from $10.84 to $10.37.
Turquoise Hill has recorded an amount of $164.4 million in equity attributable to the fair value of the Series D Warrants. A corresponding amount was expensed as financing costs during the nine months ended September 30, 2012. As at May 22, 2012, the fair value of the Series D Warrants was determined using a Black-Scholes option pricing model, using the following assumptions:
Exercise price |
$10.33 | |||||
Theoretical ex-rights share price |
$8.62 | |||||
Risk-free interest rate |
0.46% | |||||
Expected life |
3.0 years | |||||
Expected volatility |
60% | |||||
Expected dividends |
Nil |
23
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
11. | SHARE CAPITAL (Continued) |
(e) | 2012 Rights Offering |
In June 2012, the Company filed a final short form prospectus for a rights offering open to all shareholders on a dilution-free, equal participation basis. In accordance with the terms of the rights offering, each shareholder of record as at June 19, 2012 received one right for each common share held. Every 20 rights held entitled the holder thereof to purchase 7 common shares of the Company at $7.00 per share or Cdn$7.17 per share, at the election of the holder. The rights traded on the TSX, NYSE and NASDAQ and expired on July 19, 2012.
Upon the closing of the rights offering in July 2012, the Company issued a total of 259,558,050 common shares for gross proceeds of $1.8 billion. Expenses and fees relating to the rights offering totalled approximately $75 million.
Under the terms of the rights offering, the monetary amount to be received by the Company upon the exercise of rights was not fixed. Each holder of rights could elect either the $7.00 or Cdn$7.17 subscription price. Furthermore, the Cdn$7.17 subscription price was not denominated in the Companys U.S. dollar functional currency. Therefore, the pro rata distribution of rights to the Companys shareholders was accounted for as a derivative financial liability measured at fair value.
On June 14, 2012, rights to be issued under the rights offering began trading on a when issued basis. On this date, the Company recognized an aggregate derivative financial liability of $688.4 million associated with the Companys legal obligation to carry out the rights offering. This amount was comprised of $344.8 million attributable to rights held by the Companys noncontrolling shareholders and $343.6 million attributable to rights held by Rio Tinto. Deficit was adjusted by a corresponding amount. Each reporting period the derivative financial liability is remeasured at fair value with changes being recognized in earnings. During the nine month period ended September 30, 2012, Turquoise Hill recognized a derivative gain of $194.7 million (2011 - $nil).
The derivative financial liability was settled as rights were exercised or expired unexercised. A total of $493.7 million was reclassified from the derivative financial liability to share capital, representing the fair value of rights exercised. At expiry, a total of $0.1 million was reclassified from the derivative financial liability to additional paid-in capital, representing the fair value of rights which expired unexercised.
Under the amendment to the Memorandum of Agreement, Rio Tinto confirmed that it would take up its full basic subscription privilege under the $1.8 billion rights offering with respect to its 51% shareholding, subject to certain conditions. Rio Tinto was committed to exercising its full basic subscription privilege regardless of whether or not the rights are in the money. Accordingly, the fair value of the derivative financial liability attributable to rights held by Rio Tinto was estimated using a forward contract pricing model, using the following assumptions:
July 19, 2012 |
June 14, 2012 |
|||||||
Theoretical ex-rights share price |
$8.93 | $9.52 | ||||||
Risk-free rate of return |
0.00% | 0.17% | ||||||
Spot Cdn$ exchange rate |
1.02 | 0.98 |
24
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
11. | SHARE CAPITAL (Continued) |
(e) | 2011 Rights Offering (Continued) |
The fair value of the derivative financial liability attributable to rights held by the Companys noncontrolling shareholders was determined by reference to published market quotations for the rights.
(f) | 2011 Rights Offering |
In December 2010, the Company filed a final short form prospectus for a rights offering open to all shareholders on a dilution-free, equal participation basis. In accordance with the terms of the rights offering, each shareholder of record as at December 31, 2010 received one right for each common share held. Every 100 rights held entitled the holder thereof to purchase 15 common shares of the Company at $13.88 per share or Cdn$13.93 per share, at the election of the holder. The rights traded on the TSX, NYSE and NASDAQ and expired on January 26, 2011.
Upon the closing of the rights offering, the Company issued a total of 84,867,671 common shares for gross proceeds of $1.18 billion. Expenses and fees relating to the rights offering totalled approximately $27.3 million.
Under the terms of the rights offering, the monetary amount to be received by the Company upon the exercise of rights was not fixed. Each holder of rights could elect either the $13.88 or Cdn$13.93 subscription price. Furthermore, the Cdn$13.93 subscription price was not denominated in the Companys U.S. dollar functional currency. Therefore, the pro rata distribution of rights to the Companys shareholders was accounted for as a derivative financial liability measured at fair value.
On December 23, 2010, rights to be issued under the rights offering began trading on a when issued basis. On this date, the Company recognized a derivative financial liability of $901.9 million associated with the Companys legal obligation to carry out the rights offering. Deficit was adjusted by a corresponding amount. Each reporting period the derivative financial liability was remeasured at fair value with changes being recognized in earnings. During the nine month period ended September 30, 2012, Turquoise Hill recognized a derivative loss of $nil (2011 - $432.5 million).
The derivative financial liability was settled as rights were exercised or expired unexercised. A total of $1.19 billion was reclassified from the derivative financial liability to share capital, representing the fair value of rights exercised. At expiry, a total of $5.7 million was reclassified from the derivative financial liability to additional paid-in capital, representing the fair value of rights which expired unexercised.
The fair value of the derivative financial liability was determined by reference to published market quotations for the rights.
25
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
12. | NONCONTROLLING INTERESTS |
At September 30, 2012 there were noncontrolling interests in SouthGobi, Ivanhoe Australia and Oyu Tolgoi:
Noncontrolling Interests | ||||||||||||||||
SouthGobi | Ivanhoe Australia |
Oyu Tolgoi (a) |
Total | |||||||||||||
Balance, December 31, 2011 |
$ | 283,716 | $ | 100,868 | $ | (367,599) | $ | 16,985 | ||||||||
|
||||||||||||||||
Noncontrolling interests share of loss |
(24,212) | (41,667) | (15,233) | (81,112) | ||||||||||||
Noncontrolling interests share of other comprehensive (loss) income |
(7,012) | 2,856 | 10,196 | 6,040 | ||||||||||||
Common share investments funded on behalf of noncontrolling interest (a) |
- | - | 149,464 | 149,464 | ||||||||||||
Funded amounts repayable to the Company (a) |
- | - | (149,464) | (149,464) | ||||||||||||
Changes in noncontrolling interests arising from changes in ownership interests |
2,825 | 606 | - | 3,431 | ||||||||||||
|
||||||||||||||||
Balance, September 30, 2012 |
$ | 255,317 | $ | 62,663 | $ | (372,636) | $ | (54,656) | ||||||||
|
(a) | During 2011 and 2012, a subsidiary of the Company funded common share investments in Oyu Tolgoi on behalf of Erdenes Oyu Tolgoi LLC (Erdenes). In accordance with the Amended and Restated Shareholders Agreement, which was signed on June 8, 2011, such funded amounts earn interest at an effective annual rate of LIBOR plus 6.5% and are repayable to a subsidiary of the Company via a pledge over Erdenes share of future Oyu Tolgoi dividends. Erdenes also has the right to reduce the outstanding balance by making payments directly to a subsidiary of the Company. |
Common share investments in Oyu Tolgoi that are funded by a subsidiary of the Company on behalf of Erdenes are recorded as a reduction to the net carrying value of noncontrolling interest. As at September 30, 2012, the cumulative amounts of such funding and associated unrecognized interest were $259.6 million (December 31, 2011 - $110.1) and $11.0 million (December 31, 2011 - $1.0 million) respectively.
26
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
13. | CASH FLOW INFORMATION |
(a) | Reconciliation of net (loss) income to net cash flow used in operating activities |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||
|
|
|
|
|||||||||||||||
Net income (loss) |
$ | 77,628 | $ | 2,383 | $ | (333,345) | $ | (490,809) | ||||||||||
Loss from discontinued operations |
- | 9,105 | - | 9,105 | ||||||||||||||
Items not involving use of cash |
||||||||||||||||||
Stock-based compensation |
15,353 | 14,753 | 74,022 | 53,375 | ||||||||||||||
Accretion expense |
1,431 | 191 | 3,640 | 553 | ||||||||||||||
Depreciation |
18,817 | 10,828 | 40,795 | 22,573 | ||||||||||||||
Accrued interest income |
(2,625) | (315) | (7,662) | (6,420) | ||||||||||||||
Interest expense |
- | (742) | - | - | ||||||||||||||
Financing costs |
- | - | 164,384 | - | ||||||||||||||
Unrealized losses on long-term investments |
1,197 | 2,374 | 3,851 | 2,683 | ||||||||||||||
Realized gain on sale of long-term investments |
(553) | - | (591) | (10,628) | ||||||||||||||
Unrealized gains on other long-term investments |
(28) | (729) | (10,943) | (2,124) | ||||||||||||||
Realized gain on redemption of other long-term investments |
(4,429) | (9) | (4,461) | (107) | ||||||||||||||
Change in fair value of derivative |
(176,158) | - | (194,664) | 432,536 | ||||||||||||||
Change in fair value of embedded derivatives |
(12,856) | (62,058) | (38,851) | (95,699) | ||||||||||||||
Unrealized foreign exchange losses (gains) |
(12,383) | 35,208 | (17,379) | 31,703 | ||||||||||||||
Share of loss (income) of significantly influenced investees |
6,131 | 19,341 | 26,688 | (21,789) | ||||||||||||||
Write-down of current assets |
18,777 | 3,061 | 31,982 | 18,936 | ||||||||||||||
Write-down of carrying values of property, plant and equipment |
2,288 | - | 2,288 | - | ||||||||||||||
Gain on settlement of note receivable |
- | (102,995) | - | (102,995) | ||||||||||||||
Net recovery on derecognition of property, plant and equipment |
- | (2,925) | - | (2,925) | ||||||||||||||
Write-down of carrying value of long-term investments |
16,109 | 928 | 29,238 | 928 | ||||||||||||||
Deferred income taxes |
(13,838) | 2,521 | (15,504) | (10,362) | ||||||||||||||
Bonus shares |
431 | 1,177 | 5,521 | 3,491 | ||||||||||||||
Net change in non-cash operating working capital items: |
||||||||||||||||||
Decrease (increase) in: |
||||||||||||||||||
Accounts receivable |
11,317 | (2,384) | 43,149 | (34,571) | ||||||||||||||
Inventories |
(45,051) | (19,925) | (134,691) | (65,279) | ||||||||||||||
Prepaid expenses |
22,940 | (58,737) | 4,005 | (78,188) | ||||||||||||||
(Decrease) increase in: |
||||||||||||||||||
Accounts payable and accrued liabilities |
(21,052) | 18,635 | (44,967) | 31,681 | ||||||||||||||
Deferred revenue |
(4,872) | - | - | - | ||||||||||||||
Interest payable on long-term debt |
(7,241) | 5,858 | 2,626 | 3,831 | ||||||||||||||
|
||||||||||||||||||
Cash used in operating activities |
$ | (108,667) | $ | (124,456) | $ | (370,869) | $ | (310,501) | ||||||||||
|
(b) | Supplementary information regarding other non-cash transactions |
The non-cash investing and financing activities relating to continuing operations not already disclosed in the consolidated statements of cash flows were as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Financing activities: |
||||||||||||||||
Rights offering (Note 11 (e) & (f)) |
$ | 493,673 | $ | - | $ | 493,673 | $ | 1,193,064 | ||||||||
Interest settlement on convertible debenture (Note 9) |
- | - | 4,000 | 4,011 | ||||||||||||
|
||||||||||||||||
$ | 493,673 | $ | - | $ | 497,673 | $ | 1,197,075 | |||||||||
|
27
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
14. | SEGMENT DISCLOSURES |
Nine Months Ended September 30, 2012 | ||||||||||||||||||||||||
Oyu Tolgoi | Ivanhoe Australia (a) |
SouthGobi (b) |
Other Exploration |
Corporate | Consolidated | |||||||||||||||||||
REVENUE |
$ | - | $ | 40,238 | $ | 51,903 | $ | - | $ | - | $ | 92,141 | ||||||||||||
|
||||||||||||||||||||||||
COST OF SALES |
||||||||||||||||||||||||
Production and delivery |
- | (28,111) | (49,604) | - | - | (77,715) | ||||||||||||||||||
Depreciation and depletion |
- | (4,080) | (33,749) | - | - | (37,829) | ||||||||||||||||||
Write-down of carrying value of inventory |
- | (8,671) | (10,792) | - | - | (19,463) | ||||||||||||||||||
Write-down of carrying values of property, plant and equipment |
- | - | (2,288) | - | - | (2,288) | ||||||||||||||||||
|
||||||||||||||||||||||||
- | (40,862) | (96,433) | - | - | (137,295) | |||||||||||||||||||
EXPENSES |
||||||||||||||||||||||||
Exploration |
(52,399) | (104,532) | (32,014) | (12,570) | - | (201,515) | ||||||||||||||||||
General and administrative |
- | - | - | - | (130,765) | (130,765) | ||||||||||||||||||
Depreciation |
- | (2,643) | (163) | (122) | (38) | (2,966) | ||||||||||||||||||
Accretion of asset retirement obligations |
(1,462) | (1,693) | (388) | - | - | (3,543) | ||||||||||||||||||
Write-down of current assets |
- | - | (12,519) | - | - | (12,519) | ||||||||||||||||||
|
||||||||||||||||||||||||
TOTAL EXPENSES |
(53,861) | (149,730) | (141,517) | (12,692) | (130,803) | (488,603) | ||||||||||||||||||
|
||||||||||||||||||||||||
OPERATING LOSS |
(53,861) | (109,492) | (89,614) | (12,692) | (130,803) | (396,462) | ||||||||||||||||||
|
||||||||||||||||||||||||
OTHER INCOME (EXPENSES) |
||||||||||||||||||||||||
Interest income |
4,687 | 3,285 | 346 | 55 | 7,052 | 15,425 | ||||||||||||||||||
Interest expense |
- | - | (5,873) | (5) | (1,114) | (6,992) | ||||||||||||||||||
Financing costs |
- | - | - | - | (164,384) | (164,384) | ||||||||||||||||||
Accretion of convertible credit facility |
- | - | (97) | - | - | (97) | ||||||||||||||||||
Foreign exchange (losses) gains |
(464) | 249 | (1,725) | (184) | 17,217 | 15,093 | ||||||||||||||||||
Unrealized losses on long-term investments |
- | - | (3,851) | - | - | (3,851) | ||||||||||||||||||
Realized gain on sale of long-term investments |
- | 553 | 38 | - | - | 591 | ||||||||||||||||||
Unrealized gains on other long-term investments |
- | - | 30 | - | 10,913 | 10,943 | ||||||||||||||||||
Realized gain on redemption of other long-term investments |
- | - | - | - | 4,461 | 4,461 | ||||||||||||||||||
Change in fair value of derivative |
- | - | - | - | 194,664 | 194,664 | ||||||||||||||||||
Change in fair value of embedded derivatives |
- | - | 38,851 | - | - | 38,851 | ||||||||||||||||||
Write-down of carrying value of long-term investments |
- | (1,724) | (16,109) | - | (11,405) | (29,238) | ||||||||||||||||||
Gain on settlement of note receivable |
- | - | - | - | - | - | ||||||||||||||||||
Net recovery on derecognition of property, plant and equipment |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
LOSS BEFORE INCOME TAXES AND OTHER ITEMS |
(49,638) | (107,129) | (78,004) | (12,826) | (73,399) | (320,996) | ||||||||||||||||||
(Provision) recovery of income taxes |
(855) | (520) | 8,710 | (619) | 7,623 | 14,339 | ||||||||||||||||||
Share of income (loss) of significantly influenced investees |
- | 289 | (75) | - | (26,902) | (26,688) | ||||||||||||||||||
|
||||||||||||||||||||||||
NET LOSS FROM CONTINUING OPERATIONS |
(50,493) | (107,360) | (69,369) | (13,445) | (92,678) | (333,345) | ||||||||||||||||||
LOSS FROM DISCONTINUED OPERATIONS |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
NET LOSS |
(50,493) | (107,360) | (69,369) | (13,445) | (92,678) | (333,345) | ||||||||||||||||||
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
15,233 | 41,667 | 24,212 | - | - | 81,112 | ||||||||||||||||||
|
||||||||||||||||||||||||
NET LOSS ATTRIBUTABLE TO TURQUOISE HILL RESOURCES LTD. |
$ | (35,260) | $ | (65,693) | $ | (45,157) | $ | (13,445) | $ | (92,678) | $ | (252,233) | ||||||||||||
|
||||||||||||||||||||||||
CAPITAL EXPENDITURES |
$ | 1,924,207 | $ | 66,047 | $ | 86,306 | $ | 125 | $ | 9 | $ | 2,076,694 | ||||||||||||
|
||||||||||||||||||||||||
TOTAL ASSETS |
$ | 6,212,369 | $ | 252,879 | $ | 736,529 | $ | 9,849 | $ | 1,607,534 | $ | 8,819,160 | ||||||||||||
|
(a) | During the nine months ended September 30, 2012, all of Ivanhoe Australias revenue arose from sales in Australia to three customers. |
(b) | During the nine months ended September 30, 2012, all of SouthGobis revenue arose from coal sales in Mongolia. Revenues from the two largest customers were $21.3 million and $16.0 million, respectively. |
28
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
14. | SEGMENT DISCLOSURES (Continued) |
Three Months Ended September 30, 2012 | ||||||||||||||||||||||||
Oyu Tolgoi | Ivanhoe Australia (a) |
SouthGobi (b) |
Other Exploration |
Corporate | Consolidated | |||||||||||||||||||
REVENUE |
$ | - | $ | 20,449 | $ | 3,338 | $ | - | $ | - | $ | 23,787 | ||||||||||||
|
||||||||||||||||||||||||
COST OF SALES |
||||||||||||||||||||||||
Production and delivery |
- | (14,205) | (16,259) | - | - | (30,464) | ||||||||||||||||||
Depreciation and depletion |
- | (1,842) | (16,340) | - | - | (18,182) | ||||||||||||||||||
Write-down of carrying value of inventory |
- | (764) | (5,494) | - | - | (6,258) | ||||||||||||||||||
Write-down of carrying values of property, plant and equipment |
- | - | (2,288) | - | - | (2,288) | ||||||||||||||||||
|
||||||||||||||||||||||||
- | (16,811) | (40,381) | - | - | (57,192) | |||||||||||||||||||
EXPENSES |
||||||||||||||||||||||||
Exploration |
(17,029) | (26,203) | (6,512) | (5,595) | - | (55,339) | ||||||||||||||||||
General and administrative |
- | - | - | - | (18,261) | (18,261) | ||||||||||||||||||
Depreciation |
- | (553) | (53) | (25) | (4) | (635) | ||||||||||||||||||
Accretion of asset retirement obligations |
(698) | (569) | (130) | - | - | (1,397) | ||||||||||||||||||
Write-down of current assets |
- | - | (12,519) | - | - | (12,519) | ||||||||||||||||||
|
||||||||||||||||||||||||
TOTAL EXPENSES |
(17,727) | (44,136) | (59,595) | (5,620) | (18,265) | (145,343) | ||||||||||||||||||
|
||||||||||||||||||||||||
OPERATING LOSS |
(17,727) | (23,687) | (56,257) | (5,620) | (18,265) | (121,556) | ||||||||||||||||||
|
||||||||||||||||||||||||
OTHER INCOME (EXPENSES) |
||||||||||||||||||||||||
Interest income |
1,483 | 427 | 90 | 26 | 2,688 | 4,714 | ||||||||||||||||||
Interest expense |
- | - | (3,914) | (4) | (352) | (4,270) | ||||||||||||||||||
Financing costs |
- | - | - | - | - | - | ||||||||||||||||||
Accretion of convertible credit facility |
- | - | (34) | - | - | (34) | ||||||||||||||||||
Foreign exchange gains (losses) |
851 | 50 | 235 | (99) | 12,814 | 13,851 | ||||||||||||||||||
Unrealized losses on long-term investments |
- | - | (1,197) | - | - | (1,197) | ||||||||||||||||||
Realized gain on sale of long-term investments |
- | 553 | - | - | - | 553 | ||||||||||||||||||
Unrealized gains on other long-term investments |
- | - | - | - | 28 | 28 | ||||||||||||||||||
Realized gain on redemption of other long-term investments |
- | - | - | - | 4,429 | 4,429 | ||||||||||||||||||
Change in fair value of derivative |
- | - | - | - | 176,158 | 176,158 | ||||||||||||||||||
Change in fair value of embedded derivatives |
- | - | 12,856 | - | - | 12,856 | ||||||||||||||||||
Write-down of carrying value of long-term investments |
- | - | (16,109) | - | - | (16,109) | ||||||||||||||||||
Gain on settlement of note receivable |
- | - | - | - | - | - | ||||||||||||||||||
Net recovery on derecognition of property, plant and equipment |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES AND OTHER ITEMS |
(15,393) | (22,657) | (64,330) | (5,697) | 177,500 | 69,423 | ||||||||||||||||||
(Provision) recovery of income taxes |
(337) | - | 6,748 | (6) | 7,931 | 14,336 | ||||||||||||||||||
Share of income (loss) of significantly influenced investees |
- | 580 | (21) | - | (6,690) | (6,131) | ||||||||||||||||||
|
||||||||||||||||||||||||
NET (LOSS) INCOME FROM CONTINUING OPERATIONS |
(15,730) | (22,077) | (57,603) | (5,703) | 178,741 | 77,628 | ||||||||||||||||||
LOSS FROM DISCONTINUED OPERATIONS |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
NET (LOSS) INCOME |
(15,730) | (22,077) | (57,603) | (5,703) | 178,741 | 77,628 | ||||||||||||||||||
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
4,882 | 8,739 | 23,015 | - | - | 36,636 | ||||||||||||||||||
|
||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO TURQUOISE HILL RESOURCES LTD. |
$ | (10,848) | $ | (13,338) | $ | (34,588) | $ | (5,703) | $ | 178,741 | $ | 114,264 | ||||||||||||
|
||||||||||||||||||||||||
CAPITAL EXPENDITURES |
$ | 605,010 | $ | 27,035 | $ | 15,861 | $ | 7 | $ | 2 | $ | 647,915 | ||||||||||||
|
||||||||||||||||||||||||
TOTAL ASSETS |
$ | 6,212,369 | $ | 252,879 | $ | 736,529 | $ | 9,849 | $ | 1,607,534 | $ | 8,819,160 | ||||||||||||
|
(a) | During the three months ended September 30, 2012, all of Ivanhoe Australias revenue arose from sales in Australia to two customers. |
(b) | During the three months ended September 30, 2012, all of SouthGobis revenue arose from coal sales in Mongolia to one customer. |
29
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
14. | SEGMENT DISCLOSURES (Continued) |
Nine Months Ended September 30, 2011 | ||||||||||||||||||||||||
Oyu Tolgoi | Ivanhoe Australia (a) |
SouthGobi (b) |
Other Exploration |
Corporate | Consolidated | |||||||||||||||||||
REVENUE |
$ | - | $ | - | $ | 127,985 | $ | - | $ | - | $ | 127,985 | ||||||||||||
|
||||||||||||||||||||||||
COST OF SALES |
||||||||||||||||||||||||
Production and delivery |
- | - | (84,571) | - | - | (84,571) | ||||||||||||||||||
Depreciation and depletion |
- | - | (20,521) | - | - | (20,521) | ||||||||||||||||||
Write-down of carrying value of inventory |
- | - | (18,936) | - | - | (18,936) | ||||||||||||||||||
Write-down of carrying values of property, plant and equipment |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
- | - | (124,028) | - | - | (124,028) | |||||||||||||||||||
EXPENSES |
||||||||||||||||||||||||
Exploration |
(17,478) | (120,470) | (43,622) | (12,790) | - | (194,360) | ||||||||||||||||||
General and administrative |
- | - | - | - | (66,151) | (66,151) | ||||||||||||||||||
Depreciation |
(130) | (1,256) | (228) | (353) | (85) | (2,052) | ||||||||||||||||||
Accretion of asset retirement obligations |
(310) | - | (200) | - | - | (510) | ||||||||||||||||||
Write-down of current assets |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
TOTAL EXPENSES |
(17,918) | (121,726) | (168,078) | (13,143) | (66,236) | (387,101) | ||||||||||||||||||
|
||||||||||||||||||||||||
OPERATING LOSS |
(17,918) | (121,726) | (40,093) | (13,143) | (66,236) | (259,116) | ||||||||||||||||||
|
||||||||||||||||||||||||
OTHER INCOME (EXPENSES) |
||||||||||||||||||||||||
Interest income |
3,951 | 5,495 | 1,047 | 32 | 4,846 | 15,371 | ||||||||||||||||||
Interest expense |
- | - | (8,495) | - | (1,123) | (9,618) | ||||||||||||||||||
Financing costs |
- | - | - | - | - | - | ||||||||||||||||||
Accretion of convertible credit facility |
- | - | (43) | - | - | (43) | ||||||||||||||||||
Foreign exchange gains (losses) |
2,820 | (43) | (188) | 55 | (32,793) | (30,149) | ||||||||||||||||||
Unrealized losses on long-term investments |
- | - | (2,683) | - | - | (2,683) | ||||||||||||||||||
Realized gain on sale of long-term investments |
- | - | - | - | 10,628 | 10,628 | ||||||||||||||||||
Unrealized (losses) gains on other long-term investments |
- | - | (254) | - | 2,378 | 2,124 | ||||||||||||||||||
Realized gain on redemption of other long-term investments |
- | - | - | - | 107 | 107 | ||||||||||||||||||
Change in fair value of derivative |
- | - | - | - | (432,536) | (432,536) | ||||||||||||||||||
Change in fair value of embedded derivatives |
- | - | 95,699 | - | - | 95,699 | ||||||||||||||||||
Write-down of carrying value of long-term investments |
- | - | - | - | (928) | (928) | ||||||||||||||||||
Gain on settlement of note receivable |
- | - | - | - | 102,995 | 102,995 | ||||||||||||||||||
Net recovery on derecognition of property, plant and equipment |
- | - | 2,925 | - | - | 2,925 | ||||||||||||||||||
|
||||||||||||||||||||||||
(LOSS) INCOME BEFORE INCOME TAXES AND OTHER ITEMS |
(11,147) | (116,274) | 47,915 | (13,056) | (412,662) | (505,224) | ||||||||||||||||||
(Provision) recovery of income taxes |
(5) | (725) | 5,130 | 31 | (2,700) | 1,731 | ||||||||||||||||||
Share of income (loss) of significantly influenced investees |
- | 39,877 | - | - | (18,088) | 21,789 | ||||||||||||||||||
|
||||||||||||||||||||||||
NET (LOSS) INCOME FROM CONTINUING OPERATIONS |
(11,152) | (77,122) | 53,045 | (13,025) | (433,450) | (481,704) | ||||||||||||||||||
LOSS FROM DISCONTINUED OPERATIONS |
- | - | - | - | (9,105) | (9,105) | ||||||||||||||||||
|
||||||||||||||||||||||||
NET (LOSS) INCOME |
(11,152) | (77,122) | 53,045 | (13,025) | (442,555) | (490,809) | ||||||||||||||||||
NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
8,102 | 25,170 | (27,026) | - | - | 6,246 | ||||||||||||||||||
|
||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO TURQUOISE HILL RESOURCES LTD. |
$ | (3,050) | $ | (51,952) | $ | 26,019 | $ | (13,025) | $ | (442,555) | $ | (484,563) | ||||||||||||
|
||||||||||||||||||||||||
CAPITAL EXPENDITURES |
$ | 1,662,569 | $ | 14,643 | $ | 171,334 | $ | 515 | $ | 43 | $ | 1,849,104 | ||||||||||||
|
||||||||||||||||||||||||
TOTAL ASSETS |
$ | 3,490,154 | $ | 282,397 | $ | 929,827 | $ | 13,402 | $ | 923,016 | $ | 5,638,796 | ||||||||||||
|
(a) | During the nine months ended September 30, 2011, all of SouthGobis revenue arose from coal sales in Mongolia. Revenues for the three largest customers were $51.7 million, $30.1 million and $26.7 million, respectively. |
30
TURQUOISE HILL RESOURCES LTD. (formerly Ivanhoe Mines Ltd.)
Notes to the Consolidated Financial Statements
(Stated in U.S. dollars unless otherwise noted; tabular amounts in thousands)
14. | SEGMENT DISCLOSURES (Continued) |
Three Months Ended September 30, 2011 | ||||||||||||||||||||||||
Oyu Tolgoi | Ivanhoe Australia (a) |
SouthGobi (b) |
Other Exploration |
Corporate | Consolidated | |||||||||||||||||||
REVENUE |
$ | - | $ | - | $ | 60,491 | $ | - | $ | - | $ | 60,491 | ||||||||||||
|
||||||||||||||||||||||||
COST OF SALES |
||||||||||||||||||||||||
Production and delivery |
- | - | (40,997) | - | - | (40,997) | ||||||||||||||||||
Depreciation and depletion |
- | - | (9,991) | - | - | (9,991) | ||||||||||||||||||
Write-down of carrying value of inventory |
- | - | (3,061) | - | - | (3,061) | ||||||||||||||||||
Write-down of carrying values of property, plant and equipment |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
- | - | (54,049) | - | - | (54,049) | |||||||||||||||||||
EXPENSES |
||||||||||||||||||||||||
Exploration |
(6,381) | (47,086) | (21,002) | (5,089) | - | (79,558) | ||||||||||||||||||
General and administrative |
- | - | - | - | (21,390) | (21,390) | ||||||||||||||||||
Depreciation |
(44) | (580) | (87) | (122) | (4) | (837) | ||||||||||||||||||
Accretion of asset retirement obligations |
(103) | - | (73) | - | - | (176) | ||||||||||||||||||
Write-down of current assets |
- | - | - | - | - | - | ||||||||||||||||||
|
||||||||||||||||||||||||
TOTAL EXPENSES |
(6,528) | (47,666) | (75,211) | (5,211) | (21,394) | (156,010) | ||||||||||||||||||
|
||||||||||||||||||||||||