UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 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 June 30, 2004
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 0-17480
CROWN RESOURCES CORPORATION
(Exact name of registrant as specified in its charter)
|
Washington incorporation or organization) |
84-1097086 Identification No. |
|
4251 Kipling St. Suite 390, Wheat Ridge, CO |
80033 |
|
(303) 534-1030 |
Indicate by checkmark 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 |
[ ] |
Indicated by checkmark whether the registrant is an accelerated filer as defined in Rule 12b-2 of the Exchange Act.
|
YES |
[ ] |
NO |
[X] |
Indicate by checkmark whether the registrant has filed all documents and reports to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.
|
YES |
[X] |
NO |
[ ] |
There were 39,806,014 shares of $0.01 par value common stock outstanding as of July 30, 2004.
TABLE OF CONTENTS
|
PART 1 - FINANCIAL INFORMATION |
Page |
|
Item 1 Unaudited Condensed Consolidated Financial Statements |
3 |
|
Item 2 Management's Discussion and Analysis of Financial |
|
|
Condition and Results of Operations |
18 |
|
Item 3 Quantitative and Qualitative Discussions about Market Risk |
26 |
|
Item 4 Controls and Procedures |
27 |
|
PART II - OTHER INFORMATION |
|
|
Item 1 Legal Proceedings |
27 |
|
Item 2 Changes in Securities |
27 |
|
Item 3 Defaults Upon Senior Securities |
27 |
|
Item 4 Submission of Matters to a Vote of Security Holders |
27 |
|
Item 5 Other Information |
27 |
|
Item 6 Exhibits and Reports on Form 8-K |
28 |
| SIGNATURES |
29 |
PART I - FINANCIAL INFORMATION
Item 1. Unaudited Condensed Consolidated Financial Statements
CROWN RESOURCES CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
(in thousands, except share and |
June 30, |
December 31, |
|
per share amounts) |
2004 |
2003 |
|
Assets |
||
|
Current assets: |
||
|
Cash and cash equivalents |
$ 1,061 |
$ 2,365 |
|
Restricted short-term investments |
22 |
22 |
|
Marketable equity securities available for sale, at fair value |
310 |
190 |
|
Receivable from Solitario Resources Corporation |
83 |
25 |
|
Prepaid expenses and other |
32 |
23 |
|
Total current assets |
1,508 |
2,625 |
|
Mineral properties, net |
30,466 |
29,660 |
|
Other assets: |
|
|
|
Investment in Solitario Resources Corporation |
1,808 |
2,004 |
|
Other |
150 |
157 |
|
Total other assets |
1,958 |
2,161 |
|
$33,932 |
$34,446 |
|
|
Liabilities and Stockholders' Equity |
||
|
Current liabilities: |
||
|
Accounts payable |
$ 123 |
$ 378 |
|
Accrued liabilities |
131 |
40 |
|
Current portion of long-term debt |
50 |
49 |
|
Accrued interest payable |
75 |
76 |
|
Total current liabilities |
379 |
543 |
|
Long-term liabilities: |
||
|
Convertible senior notes payable, net of discounts |
345 |
226 |
|
Convertible senior notes payable, related party, net of discounts |
137 |
91 |
|
Long-term note payable |
41 |
36 |
|
Asset retirement obligation |
22 |
21 |
|
Deferred income taxes |
3,296 |
3,285 |
|
Total long-term liabilities |
3,841 |
3,659 |
|
Commitments and contingencies |
||
|
Stockholders' equity: |
||
|
Preferred stock, $0.01 par value: authorized 40,000,000 shares, |
- |
- |
|
Common stock, $0.01 par value; authorized 100,000,000 shares, issued and outstanding, 22,428,806 and 22,321,306 at June 30, 2004 and December 31, 2003, respectively |
224 |
223 |
|
Additional paid-in capital |
55,451 |
57,177 |
|
Treasury stock, 358,506 and 373,191 shares at June 30, 2004 andDecember 31, 2003, respectively |
(294) |
(306) |
|
Unearned compensation |
(824) |
(2,149) |
|
Accumulated deficit |
(24,916) |
(24,717) |
|
Accumulated other comprehensive income |
71 |
16 |
|
Total stockholders' equity |
29,712 |
30,244 |
|
$33,932 |
$34,446 |
See Notes to Unaudited Condensed Consolidated Financial Statements.
CROWN RESOURCES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
(in thousands, except per |
Three months ended |
Six months ended |
||||||
|
share amounts) |
June 30, |
June 30, |
||||||
|
2004 |
2003 |
2004 |
2003 |
|||||
|
(as restated, |
(as restated, see Note 8) |
|||||||
|
Costs, expenses and other: |
||||||||
|
Exploration expense |
$ 6 |
$ - |
$ 10 |
$ - |
||||
|
Depreciation and amortization |
3 |
5 |
6 |
8 |
||||
|
General and administrative |
189 |
156 |
472 |
289 |
||||
|
Variable stock option compensation |
(656) |
189 |
(601) |
605 |
||||
|
Interest income |
(2) |
(8) |
(7) |
(13) |
||||
|
Equity in loss of Solitario Resources Corporation |
221 |
115 |
423 |
215 |
||||
|
Other |
- |
(47 ) |
- |
(54 ) |
||||
|
Income (loss) before income taxes |
239 |
(410) |
(303) |
(1,050) |
||||
|
Income tax benefit (expense) |
(81 ) |
139 |
104 |
356 |
||||
|
Net income (loss) |
$ 158 |
$(271) |
$ (199) |
$ (694) |
||||
|
Earnings (loss) per common share: |
||||||||
|
Basic |
$0.01 |
$(0.06) |
$(0.01) |
$(0.15) |
||||
|
Diluted |
$0.00 |
$(0.06) |
$(0.01) |
$(0.15) |
||||
|
Weighted average number of common shares outstanding |
||||||||
|
Basic |
22,062 |
4,904 |
22,026 |
4,605 |
||||
|
Diluted |
40,076 |
4,904 |
22,026 |
4,605 |
||||
See Notes to Unaudited Condensed Consolidated Financial Statements.
CROWN RESOURCES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
(in thousands) |
Six months ended June 30, |
|
|
2004 |
2003 |
|
|
Operating activities: |
(as restated, see Note 8) |
|
|
Net loss |
$ (199) |
$ (694) |
|
Adjustments to reconcile net loss to cash |
||
|
Depreciation and amortization |
6 |
8 |
|
Equity in loss of Solitario Resources Corporation |
423 |
214 |
|
Variable stock option compensation |
(601) |
605 |
|
Deferred income taxes |
(104) |
(356) |
|
Changes in operating assets and liabilities: |
||
|
Prepaid expenses and other current assets |
(67) |
3 |
|
Accounts payable and other current liabilities |
(164 ) |
(280 ) |
|
Net cash used in operating activities |
(706 ) |
(500) |
|
Investing activities: |
||
|
Additions to mineral properties |
(635) |
(514) |
|
Increase in other assets |
- |
23 |
|
Net cash used in investing activities |
(635 ) |
(491 ) |
|
Financing activities: |
||
|
Payment on long-term debt |
- |
(20) |
|
Proceeds from exercise of stock options |
37 |
12 |
|
Proceeds from issuance of Subordinated B notes |
- |
2,705 |
|
Net cash provided by financing activities |
37 |
2,697 |
|
Net increase (decrease) in cash and cash equivalents |
(1,304) |
1,706 |
|
Cash and cash equivalents, beginning of period |
2,365 |
1,033 |
|
Cash and cash equivalents, end of period |
$1,061 |
$2,739 |
|
Supplemental disclosure of cash flow information: |
||
|
Cash paid for capitalized interest |
$ 180 |
$ - |
|
Non-cash transactions: |
||
|
Non-cash interest capitalized |
$ 170 |
$1,109 |
See Notes to Unaudited Condensed Consolidated Financial Statements.
CROWN RESOURCES CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Business and Significant Accounting Policies
General
The accompanying condensed consolidated financial statements of Crown Resources Corporation ("CRC") and its subsidiaries (collectively "Crown") for the three and six months ended June 30, 2004 and 2003 are unaudited, but in the opinion of management, include all adjustments, consisting only of normal recurring items, necessary for a fair presentation. Interim results are not necessarily indicative of results that may be achieved in the future.
These financial statements should be read in conjunction with the financial statements and notes thereto which are included in Crown's Annual Report on Form 10-K for the year ended December 31, 2003. The accounting policies set forth in those annual financial statements are the same as the accounting policies utilized in the preparation of these financial statements, except as modified for appropriate interim financial statement presentation.
Business
Crown Resources Corporation and its subsidiaries ("Crown") engage principally in the acquisition, exploration and development of mineral interests, which presently exist in the western United States. Prior to Crown's distribution of Solitario Resources Corporation ("Solitario") discussed below in Note 9, Crown owned 37.1% of Solitario, which was included in the financial statements of Crown on a consolidated basis prior to October 2000. Since that date, Crown's investment in Solitario has been accounted for under the equity method of accounting. Solitario operates as a precious and base metals exploration company in the United States, Brazil, Bolivia, and Peru.
On November 20, 2003 Crown executed a definitive agreement to merge with Kinross Gold Corporation ("Kinross"), a Canadian corporation, as more fully described in Note 2 (the "Merger"). The Merger is subject to the approval of Crown's shareholders and customary closing conditions. Crown currently has no source of recurring revenue and Crown anticipates any future recurring revenue would only occur after the successful development of its Buckhorn Mountain Project. The successful development of the Buckhorn Mountain Project is dependent on several factors, many of which are beyond the control of Crown. Crown cannot provide any assurance that the Merger with Kinross will be completed as planned, or that it will be able to successfully permit and develop the Buckhorn Mountain Project in the event the Merger is not completed.
Crown has historically derived its revenues principally from interest income and the option and sale of property interests. Crown currently has limited financial resources and, accordingly is not engaged directly in any significant exploration or development activity other than at its Buckhorn Mountain Project. Crown's current objective is to complete the permitting process for development of the Buckhorn Mountain Project in conjunction with Kinross. Unless Crown is successful in these objectives, it is unlikely that Crown will be in a position in the foreseeable future to pursue additional exploration or development projects. Furthermore, in the event the Merger with Kinross is not consummated, Crown will need significant additional financial resources to develop the Buckhorn Mountain Project and Crown cannot provide assurance that it will be able to obtain such financial resources. Crown currently estimates the initial capi tal cost for the Buckhorn Mountain Project will require up to $32.6 million. Based upon Crown's current business plan, Crown estimates its current financial resources are sufficient to fund its operations through 2005.
Accounting for Stock Based Compensation
Crown accounts for certain awards under the Crown Resources Corporation 2002 Stock Incentive Plan (the "2002 Plan") as variable in accordance with Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees", ("APB 25"). Under the terms of the 2002 Plan, the exercise price of options issued to employees and directors equals the market price of the stock on the date of grant. Crown previously had a 1988 Stock Benefit Plan (the "1988 Plan") and a 1991 Stock Incentive Plan (the "1991 Plan"). As a result of repricing options under Crown's 1988 Plan and the 1991 Plan in 1998 and 1999, Crown began to account for those option grants using variable plan accounting as of July 2000. In July 2002, Crown's Board of Directors granted 3,375,000 options under the 2002 Plan. Of these, 2,600,000 were deemed replacement options for cancelled options awards with variable plan accounting. Accordingly, Crown accoun ts for increases and decreases in the intrinsic value of the 2,600,000 options as compensation expense in accordance Financial Accounting Standards Board ("FASB") interpretation No. 44 "Accounting for Certain Transactions Involving Stock Compensation (an interpretation of APB Opinion No. 25)." Crown recorded a credit to compensation expense of $656,000 and $601,000, respectively, for the three and six months ended June 30, 2004 related to a decrease in the intrinsic value of these option awards. Crown recorded compensation expense of $189,000 and $605,000, respectively, for the three and six months ended June 30, 2003 related to an increase in the intrinsic value of these option awards. As of June 30, 2004 and December 31, 2003, Crown had recorded $824,000 and $2,149,000, respectively, of unearned compensation expense related to the intrinsic value of these variable plan accounting options. All of Crown's outstanding options were exercised subsequent to June 30, 2004, see Note 9.
Crown computes pro forma information as if Crown had accounted for its stock options under the fair value method of Statement of Financial Accounting Standards "(SFAS") No. 148 "Accounting for Stock-Based Compensation Transition and Disclosure" and SFAS No. 123 "Accounting for Stock-Based Compensation." Other than 87,500 options exercised on March 12, 2004 and 4,000 options exercised on May 12, 2004, there were no options awards granted, modified, exercised or cancelled during the three and six months ended June 30, 2004 or 2003. The following pro forma information is provided for the fair values of options outstanding during these periods.
|
For the three months ended June 30, |
For the six months ended June 30, |
|||
|
(in thousands, except per share amounts) |
2004 |
2003 |
2004 |
2003 |
|
Net income (loss) as reported |
$ 158 |
$ (271) |
$ (199) |
$ (694) |
|
Add: Stock-based employee compensation included in |
(433) |
125 |
(397) |
400 |
|
Deduct: Total stock-based employee compensation |
(32 ) |
(32 ) |
(64 ) |
(64 ) |
|
Pro forma net loss |
$ (307) |
$ (178) |
$ (660) |
$ (358) |
|
Basic net income (loss) per share: |
||||
|
As reported |
$ 0.01 |
$(0.06) |
$(0.01) |
$(0.15) |
|
Pro forma |
$(0.01) |
$(0.04) |
$(0.03) |
$(0.08) |
|
Diluted net income (loss) per share: |
||||
|
As reported |
$ 0.00 |
$(0.06) |
$(0.01) |
$(0.15) |
|
Pro forma |
$(0.01) |
$(0.04) |
$(0.03) |
$(0.08) |
Net Income (Loss) Per Common Share
The net income (loss) per common share is presented in accordance with the provisions of SFAS No. 128, Earnings Per Share ("EPS"). Basic EPS is calculated by dividing the income or loss available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted EPS for the three months ended June 30, 2004 reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock. Basic and diluted EPS were the same for the six months ended June 30, 2004 and the three and six months ended June 30, 2003 because the Company had losses from operations and therefore, the effect of all potential common stocks was anti-dilutive.
Stock options, warrants outstanding and their equivalents are included in diluted EPS computations through the "treasury stock method" unless they are antidilutive. Convertible securities are included in diluted EPS computations through the "if converted" method unless they are antidilutive. Potentially dilutive common shares are excluded from the computations in loss periods, as their effect would be antidilutive. As of June 30, 2004 Crown had notes convertible into 10,485,714 common shares, warrants which could be exercised for 13,380,953 common shares and stock options which could be exercised for 3,292,500 shares or a total of 27,159,167 potentially dilutive securities that have been excluded from the weighted-average number of common shares outstanding for the diluted net loss per share computations for the six months ended June 30, 2004, as they are antidilutive. The calculation of basic and diluted earnings per share is presented below:
Stock options, warrants and convertible debt securities that could potentially dilute earnings per share but were excluded from the computation of per share amounts for the three and six months ended June 30, 2003 as their inclusion would have been anti-dilutive, were approximately 44,715,000 shares. The calculation of earnings per share is detailed below:
|
(in thousands, except per share amounts) |
For the three months |
For the six months |
||||
|
|
2004 |
2003 |
2004 |
2003 |
||
|
Net income (loss) |
$ 158 |
$ (271) |
$ (199) |
$ (694) |
||
|
Effect of Dilutive Securities: |
||||||
|
Convertible debentures 1 |
- |
- |
- |
- |
||
|
Options |
- |
- |
- |
- |
||
|
Warrants |
- |
- |
- |
- |
||
|
Diluted net income |
$ 158 |
$ (271) |
$ (199) |
$ (694) |
||
|
Shares: |
||||||
|
Basic weighted average shares |
22,062 |
4,904 |
22,026 |
4,605 |
||
|
Effect of Dilutive Securities: |
||||||
|
Convertible debentures |
10,486 |
- |
- |
- |
||
|
Options |
2,592 |
- |
- |
- |
||
|
Warrants |
4,936 |
- |
- |
- |
||
|
Diluted weighted average shares |
40,076 |
4,904 |
22,062 |
4,605 |
||
|
Basic earnings per share |
$0.01 |
$(0.06) |
$(0.01) |
$(0.15) |
||
|
Diluted earnings per share |
$0.00 |
$(0.06) |
$(0.01) |
$(0.15) |
||
1 All interest on convertible debentures has been capitalized, see Note 4.
Recent Accounting Pronouncements
The Emerging Issues Task Force ("EITF") formed a committee ("Committee") to evaluate certain mining industry accounting issues, including issues arising from the application of SFAS No. 141, "Business Combinations" ("SFAS No. 141") and SFAS No. 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142") to issues that included whether mineral interests conveyed by leases represent tangible or intangible assets and the amortization of such assets. In March 2004, the EITF reached a consensus in EITF Issue No. 04-2 "Whether Mineral Rights Are Tangible or Intangible Assets" ("EITF No. 04-2"), subject to ratification by the Financial Accounting Standards Board ("FASB"), that mineral interests conveyed by leases should be considered tangible assets. On March 31, 2004, the FASB ratified the consensus of the EITF that mineral interests conveyed by leases should be considered tangible asset s subject to the finalization of a FASB Staff Position ("FSP") in this regard. On April 30, 2004, the FASB issued a FSP amending SFAS No. 141 and SFAS No. 142 to provide that certain mineral use rights are considered tangible assets and that mineral use rights should be accounted for based on their substance. The FSP is effective for the first reporting period beginning after April 29, 2004, with early adoption permitted. Crown adopted EITF No. 04-2 on April 1, 2004 and reclassified all of its mineral interests conveyed by leases from Mineral interests, net to Mineral Property, net in its balance sheets and will not amortize exploration stage mineral interests prior to the commencement of production.
In January 2003, the FASB issued FASB Interpretation No. 46, "Consolidation of Variable Interest Entities" ("FIN 46") and in December 2003 issued FIN 46R. FIN 46 requires the consolidation of variable interest entities which have one or both of the following attributes (1) the equity investment at risk is not sufficient to permit the entity to finance its activities without additional financial support from other parties which is provided by other parties that will absorb some or all of the expected losses of the entity, (2) the equity investors lack controlling financial interest as evidenced by (i) the ability to make decisions regarding the entity's activities through voting or similar rights (ii) the obligation to absorb expected losses, which make it possible for the entity to finance its activities and (iii) the right to receive expected residual returns of the entity if they occur, which is the compensation for absorbing the expected losses. FIN 46 was immediately effective for variable interest entities formed after January 31, 2003. FIN 46R requires the adoption of either FIN 46 or FIN 46R in financial statements of public entities that have interests in structures that are commonly referred to as special purpose entities for periods ending after December 15, 2003. Application for all other types of variable interest entities is required in financial statements for periods ending after March 15, 2004. The adoption of FIN 46 and FIN 46R did not have an effect on Crown's financial position or results of operations.
In April 2004, the EITF issued EITF Issue No. 04-3 "Mining Assets: Impairment and Business Combinations" ("EITF No. 04-3") which evaluated certain issues related to values in mining properties beyond proven and probable reserves (VBPP) and the effects of anticipated fluctuations in the future market price of minerals. The EITF reached a consensus that fair value of mining properties generally includes both VBPP and the effects of anticipated fluctuations in the future market price of minerals and that entities should generally include both in determining the fair value allocated to mining assets in a purchase price allocation and in the cash flow analysis (both discounted and undiscounted) used for determining whether a mining asset is impaired. The consensus reached by the EITF should be applied prospectively in the periods after March 31, 2004, but early application is permitted in periods for which financial statements have n ot been issued. Crown adopted EITF No. 04-3 on April 1, 2004 and it did not have a have any impact on its financial position, results of operations, or cash flows.
2. Merger Agreement
On November 20, 2003, Crown executed the Merger Agreement with Kinross whereby each of the outstanding shares of common stock of Crown will be exchanged for 0.2911 shares of Kinross common stock at closing (the "Merger"). The Merger is subject to the approval of two thirds of Crown's shareholders and customary closing conditions. Until the Merger is completed, Crown is required to operate its business in the ordinary course, and is restricted from engaging in certain significant business and financing transactions, or changes in corporate structure.
The Merger Agreement contemplates that all outstanding stock options to purchase Crown common stock will either be exercised or terminated prior to the effective time of the Merger. Between July 7 and July 12, 2004 all remaining options were exercised and as of July 30, 2004, Crown has no remaining stock options outstanding. Additionally, holders of unexercised warrants to purchase shares of Crown common stock will be allowed to elect to exchange the warrant for 0.2911 shares of Kinross common stock for each share of Crown common stock that would have been issued on the exercise of the warrant immediately prior to the effective time of the Merger on a cashless basis, or absent making this election, the warrant will represent the right to acquire Kinross common shares in accordance with the terms and conditions of the warrant as amended pursuant to the Merger Agreement.
The Merger Agreement may be terminated by either party if the transaction has not been consummated by September 30, 2004 subject to certain conditions, by mutual written consent, or upon the failure of Crown to obtain the approval of its shareholders. Both Crown and Kinross may also terminate the Merger Agreement upon the occurrence of a material breach of the agreement by the other party as defined in the Merger Agreement. Should Crown fail to complete the Merger as a result of receiving a superior proposal within six months of the date of the Merger Agreement, Crown will be obligated to pay Kinross a termination fee of $2.0 million plus Kinross' documented, reasonable third-party, out-of-pocket expenses in connection with the Merger Agreement. Crown has further agreed to use its commercially reasonable efforts to amend or redeem its outstanding convertible notes prior to the effective date of the Merger.
3. Corporate Reorganization
On March 8, 2002, Crown filed a voluntary petition for protection under Chapter 11 of the United States Bankruptcy Code (the "Bankruptcy") in the United States Bankruptcy Court for the District of Colorado (the "Court"). As part of the Bankruptcy Crown filed a Plan of Reorganization (the "Plan") and a Disclosure Statement with the Court on March 25, 2002. On May 30, 2002, the Court confirmed the Plan, which became effective on June 11, 2002 (the "Effective Date"). As part of the Plan, Crown restructured its existing $15 million 5.75% Convertible Subordinated Debentures due August 2001 (the "Debentures").
The restructuring was completed through an exchange of outstanding Debentures, including any accrued interest thereon for the following consideration: (i) issuance of $1,000,000 in cash, (ii) $2,000,000 in 10% Convertible Secured Notes (the "Secured Notes") convertible into Crown common shares at $0.35 per share, (iii) $4,000,000 of convertible unsecured subordinated notes (the "Subordinated Notes") convertible into common stock of CRC at $0.75 per share, and (iv) warrants, which expire in October 2006 that entitle the holders the right to purchase, in the aggregate, 5,714,285 shares of CRC common stock at an exercise price of $0.75 per share. The interest on the Secured and Subordinated Notes was payable in cash or shares of Crown common stock at the conversion price at Crown's election. In November 2003, all Subordinated Notes were automatically converted into shares of Crown common stock. In December 2003, substantially al l Secured Notes were converted into shares of Crown common stock. See Note 4.
In order to effect the Plan on the Effective Date, Crown entered into a Custody and Disbursing Agreement with Wells Fargo Bank, Minnesota N.A. (the "Disbursing Agent") as well as trust indentures with Deutsche Bank Trust Company, Americas, as Trustee on the Secured Notes and with Wells Fargo Bank Minnesota, N.A. as Trustee on the Subordinated Notes. As of July 30, 2004, $245,000 in Debenture certificates have not been presented. If all of these Debentures are presented, the disbursing agent will distribute $16,000 in cash, 93,333 shares of Crown common stock from the converted Secured Notes (plus accrued interest since June 11, 2002), 87,111 shares of Crown common stock from the converted Subordinated Notes (plus accrued interest since June 11, 2002), and warrants to acquire 93,333 shares of Crown common stock with an exercise price of $0.75 per share. The Debenture holders have until June 2007 to present their certificates, at which time any undistributed cash, stock and warrants will revert to Crown.
4. Long-term Debt
Senior Notes
In October 2001 Crown issued $3,600,000 of 10% convertible secured promissory notes due in October 2006 (the "Senior Notes"). The Senior Notes were secured by all of the assets of Crown on a pari-passu basis with the Secured Notes. The assets consist primarily of Crown's interest in the Buckhorn Mountain Project and its wholly-owned subsidiary, Crown Resource Corp. of Colorado, whose assets consisted primarily of an equity interest in Solitario Resources Corporation ("Solitario").
The Senior Notes had a five-year term and carry a 10% interest rate, payable quarterly in cash or Crown common stock at the conversion prices of $0.35 and $0.2916 per share at the election of Crown. Originally, proceeds of $3,250,000 from the Senior Notes were placed in escrow pending restructuring of the Debentures (the specific Senior Notes related to the proceeds placed in escrow are also referred to as "Escrowed Notes"). Solitario invested $650,000 in these Escrowed Notes. The Escrowed Notes are convertible into Crown common shares at a conversion price of $0.35 per share, subject to adjustment. In addition, the Escrowed Note holders have been issued a five-year warrant for every share into which the Escrowed Notes are convertible, which warrant will be exercisable into a Crown common share at $0.75 per share, subject to adjustment. Solitario also invested in a separate Senior Note, (referred to as the "Solitario Note") for the remaining $350,000 of the Senior Notes. These funds were made immediately available to Crown for general corporate purposes. The Solitario Note is convertible into Crown common shares at a conversion price of $0.2916 per share, subject to adjustment. In addition, Solitario has been issued a five-year warrant to acquire 1,200,000 shares of Crown common stock at $0.60 per share, subject to adjustment. The terms of the Solitario Note and the related warrant are otherwise identical to the terms of the Escrowed Notes and warrants. On July 14, 2004 holders of Crown's $3,600,000 10% Convertible Senior Notes converted all of the outstanding notes into 10,744,249 shares of Crown common stock (which include 258,535 shares for accrued interest through the date of conversion). As of July 30, 2004 Crown has no Senior Notes outstanding.
On the date of issuance, the warrants described above had an estimated value of $379,000, which was recorded as a discount to the Senior Notes and credited to additional paid-in capital. This warrant discount is being amortized over the life of the Senior Notes and charged as capitalized interest costs, using the effective interest method. Upon conversion of the Senior Notes in July 2004, the remaining unamortized warrant discount will be charged as capitalized interest costs. See Note 9 below.
Under generally accepted accounting principles, any intrinsic value of the conversion feature (market price of the stock less the effective conversion price) of the Senior Notes, commonly known as a beneficial conversion feature, must also be recorded as a discount to the Senior Notes. On the date of issuance, there was no intrinsic value associated with the conversion feature of the Senior Notes and no discount was recorded thereon. However, when the Bankruptcy Court approved the Plan of Crown on May 30, 2002, the terms of the Senior Notes were effectively changed, since the conversion price remained unchanged despite a 1 for 5 reverse split of Crown's common stock as required by the Plan. Based upon these revised terms, the intrinsic value of the conversion feature of the Senior Notes as of their issuance date was $3,221,000. Effective May 30, 2002, this amount has been recorded as a discount to the Senior Notes and credited to additional paid-in capital. This conversion feature discount is being amortized over the remaining life of the Senior Notes and charged as capitalized interest cost. Upon conversion of the Senior Notes in July 2004, the remaining unamortized discount will be charged as capitalized interest costs. See Note 9 below.
A summary of the Senior Notes at June 30, 2004 is as follows:
|
2004 |
|||
|
|
|
Total |
|
|
Face amount of Senior Notes |
$1,000,000 |
$ 2,600,000 |
$ 3,600,000 |
|
Unamortized warrant discount |
(53,000) |
(129,000) |
(182,000) |
|
Unamortized conversion feature discount |
(810,000 ) |
(2,126,000 ) |
(2,936,000 ) |
|
Senior Notes balance |
$ 137,000 |
$ 345,000 |
$ 482,000 |
A summary of the Senior Notes at December 31, 2003 is as follows:
|
2003 |
|||
|
|
|
Total |
|
|
Face amount of Senior Notes |
$1,000,000 |
$2,600,000 |
$ 3,600,000 |
|
Unamortized warrant discount |
(64,000) |
(156,000) |
(220,000) |
|
Unamortized conversion feature discount |
(845,000 ) |
(2,218,000 ) |
(3,063,000 ) |
|
Senior Notes balance |
$ 91,000 |
$ 226,000 |
$ 317,000 |
Secured Notes
As discussed above in Note 3, Crown issued $2,000,000 in 10% convertible Secured Notes as part of the corporate reorganization. The Secured Notes carried a 10% interest rate payable quarterly in cash or Crown common stock at the conversion price at the election of Crown. The Secured Notes were convertible into Crown common shares at $0.35 per share. The Secured Notes were secured by all of the assets of Crown on a pari-passu basis with the Senior Notes. Crown recorded a discount to the Secured Notes for the intrinsic value of the conversion feature on May 30, 2002 of $1,257,000 and credited additional paid-in capital for that amount. This conversion feature discount was being amortized over the remaining life of the Secured Notes as of May 30, 2002 and charged as capitalized interest cost.
On November 21, 2003 the Secured Notes were called for redemption, and all but $6,000 of outstanding Secured Notes were converted into 5,679,142 shares of Crown common stock as of December 31, 2003, with the remainder being redeemed for cash. The remaining unamortized discount of $940,000 was charged to capitalized interest cost during 2003 upon conversion of the Secured Notes.
Subordinated Notes
As discussed above in Note 3, Crown issued $4,000,000 in 10% convertible Subordinated Notes as part of the corporate reorganization. The Subordinated Notes carried a 10% interest rate payable quarterly in cash or Crown common stock at the conversion price at election of Crown. The Subordinated Notes were convertible into Crown common shares at $0.75 per share.
In October 2003 and November 2003 a total $839,331 of Subordinated Notes was converted into 1,119,108 shares of common stock prior to the automatic conversion on November 5, 2003. On November 5, 2003 the remaining $3,160,669 of Subordinated Notes were automatically converted into 4,214,225 shares of common stock. The automatic conversions were in accordance with the provisions of the Subordinated Notes whereby the Subordinated Notes automatically convert into common stock if the price of the common stock trades above 233% of the conversion price of $0.75, or $1.75, for twenty consecutive days. The shares related to the automatic conversion are deemed issued and outstanding as of the date of the automatic conversion.
Subordinated B Notes
On February 21, 2003, Crown issued $2,705,000 of 10% Convertible Subordinated Promissory Notes due 2006, Series B (The "Subordinated B Notes"). The Subordinated B Notes were convertible into common stock of Crown at $0.75 per share. There was no beneficial conversion feature for the Subordinated B Note as the market price was below the conversion price at issuance. The Subordinated B Notes paid interest at 10% in stock or cash at Crown's option, and mature in October 2006. Solitario invested $400,000 in the Subordinated B Notes on the same terms as all other investors.
On November 5, 2003, $2,705,000 of Subordinated B Notes were automatically converted into 3,606,667 shares of common stock. The automatic conversions were in accordance with the provisions of the Subordinated B Notes whereby the Subordinated B Notes automatically convert into common stock if the price of the common stock trades above 233% of the conversion price of $0.75, or $1.75, for twenty consecutive days. The shares related to the automatic conversion are deemed issued and outstanding as of the date of the automatic conversion.
Keystone Note
In July 2001, as part of the termination of its joint venture on the Buckhorn Mountain Project with Newmont Mining Corporation, Crown assumed a note with a face value of $250,000 due February 22, 2002 (the "Keystone Note"). Crown recorded the Keystone Note at its discounted fair value of $237,000. On December 18, 2001 Crown amended the terms of the Keystone Note, by paying the holders of the Keystone Note $30,000 and extending the term of the Keystone Note for a period of four years, with a payment, including interest, of $20,000 due in June 2002 and four annual payments, including interest, of $50,000 beginning in December 2002. As a result of this amendment to the terms of the Keystone Note, Crown recorded a discount of $41,000 to its recorded value of the Keystone note for the present value of the remaining payments, and other income of the same amount. This discount is being amortized to capitalized interest cost over the remaining term of the note. During the three and six months ended June 30, 2004, Crown recorded capitalized interest cost of $2,000 and $5,000, respectively which represented amortization of its discount on the Keystone note. During the three and six months ended June 30, 2003, Crown recorded capitalized interest cost of $3,000 and $6,000, respectively which represented amortization of its discount on the Keystone note. At June 30, 2004 and December 31, 2003, the current portion of the Keystone Note was $50,000 and $49,000 respectively.
Interest
Interest costs are capitalized on mineral properties and mineral interest under development. Interest is capitalized by applying a weighted average interest rate to the average capitalized costs during a period, up to a maximum of total interest costs incurred during the period. Crown capitalized all of its interest costs of $182,000 and $350,000, respectively, for the three and six months ended June 30, 2004, respectively. Crown capitalized all of its interest costs of $703,000 and $1,115,000 for the three and six months ended June 30, 2003, respectively. At June 30, 2004 and December 31, 2003 a total of $14,235,000 and $13,885,000, respectively, of interest costs have been capitalized as mineral property at the Buckhorn Mountain Project.
Crown may pay interest on the Senior Notes in cash or Crown common shares, at its election, and prior to their conversion, could pay interest on the Secured Notes, the Subordinated Notes and the Subordinated B Notes in cash or Crown common shares, at its election. Crown accrues interest at the nominal rate of 10% during the period the notes are outstanding. For interest paid in Crown common shares, capitalized interest cost is adjusted on the interest payment date to the market value of the common shares issued on that date.
Crown recorded the following amounts to capitalized interest cost related to long-term debt:
|
Three months ended June 30, |
|||||||||
|
2004 |
2003 |
||||||||
|
(in thousands) |
Senior |
Keystone |
Total |
Senior |
Secured |
Subor- |
Subor- |
Keystone |
Total |
|
Notes: |
|||||||||
|
Stated interest |
$ 90 |
$ - |
$ 90 |
$ 90 |
$ 50 |
$100 |
$ 67 |
$ 1 |
$ 308 |
|
Warrant discount amortization |
19 |
- |
19 |
19 |
- |
- |
- |
- |
19 |
|
Beneficial conversion feature |
71 |
2 |
73 |
26 |
51 |
- |
- |
3 |
80 |
|
Increase (decrease) in |
- |
- |
- |
165 |
89 |
30 |
12 |
- |
296 |
|
Total capitalized interest cost |
$180 |
$ 2 |
$182 |
$300 |
$190 |
$130 |
$ 79 |
$ 4 |
$ 703 |
|
Six months ended June 30, |
|||||||||
|
2004 |
2003 |
||||||||
|
(in thousands) |
Senior |
Keystone |
Total |
Senior |
Secured |
Subor- |
Subor- |
Keystone |
Total |
|
Notes: |
|||||||||
|
Stated interest |
$180 |
$ - |
$180 |
$179 |
$ 99 |
$199 |
$ 95 |
$ 1 |
$ 573 |
|
Warrant discount amortization |
38 |
- |
38 |
37 |
- |
- |
- |
- |
37 |
|
Beneficial conversion feature |
127 |
5 |
132 |
47 |
100 |
- |
- |
6 |
153 |
|
Increase (decrease) in |
- |
- |
- |
219 |
118 |
3 |
12 |
|
352 |
|
Total capitalized interest cost |
$345 |
$ 5 |
$350 |
$482 |
$317 |
$202 |
$107 |
$ 7 |
$1,115 |
For the three and six months ended June 30, 2004, interest income of $2,000 and $7,000, respectively has been recorded in Crown's consolidated statements of operations. For the three and six months ended June 30, 2003, interest income of $8,000 and $13,000, respectively has been recorded in Crown's consolidated statements of operations.
Future minimum payments
The following presents the future minimum payments on long-term debt at June 30, 2004:
|
(in thousands) |
2004 |
2005 |
2006 |
Total |
|
Senior Notes 1 |
$ - |
$ - |
$3,600 |
$3,600 |
|
Keystone Note |
50 |
50 |
- |
100 |
|
Total payments |
$ 50 |
$ 50 |
$3,600 |
$3,700 |
1 All remaining Senior Notes were converted into shares of Crown common stock in July 2004.
5. Investment in Solitario Resources Corporation:
Crown accounts for its investment in Solitario under the equity method of accounting. The fair value, based on the quoted market price, of Crown's 9,633,585 shares of Solitario common stock was approximately $12,909,000 and $13,198,000 at June 30, 2004 and December 31, 2003, respectively. Condensed financial information of Solitario is as follows:
|
Balance Sheets |
||||||
|
(in thousands) |
As of |
As of December 31, 2003 |
||||
|
Assets |
||||||
|
Current assets |
$ 3,116 |
$ 3,993 |
||||
|
Mineral properties, net |
2,707 |
2,760 |
||||
|
Investment in Crown warrant, at fair value |
3,237 |
5,591 |
||||
|
Note receivable from Crown |
948 |
937 |
||||
|
Other |
27 |
7 |
||||
|
Total assets |
$10,035 |
$13,288 |
||||
|
Liabilities and stockholders' equity |
||||||
|
Current liabilities |
$ 239 |
$ 763 |
||||
|
Deferred income taxes |
- |
591 |
||||
|
Stockholders' equity |
9,796 |
11,934 |
||||
|
Total liabilities and stockholders' equity |
$10,035 |
$13,288 |
||||
|
Statements of Operations |
Three months ended |
Six months ended |
||||
|
(in thousands) |
2004 |
2003 |
2004 |
2003 |
||
|
Unrealized loss (gain) on derivative instruments |
$ 1,559 |
$(764) |
$ 2,354 |
$(1,376) |
||
|
Other costs and expenses |
593 |
276 |
1,122 |
518 |
||
|
Income tax benefit |
(291) |
- |
(669) |
- |
||
|
Net (loss) income |
$(1,861) |
$488 |
$(2,807) |
$ 858 |
||
The following is a reconciliation of Solitario's reported stockholders' equity to amounts reported by Crown as its investment in Solitario:
|
(in thousands) |
As of |
As of December 31, 2003 |
|
Solitario stockholders' equity, as reported |
$9,796 |
$11,934 |
|
Adjustments: |
||
|
Less Solitario's book value of Crown securities, recorded as treasury |
793 |
793 |
|
Less Solitario's other comprehensive income, related to gains on |
1,007 |
1,144 |
|
Less Solitario's unrealized gain on derivative instruments, related to |
3,124 |
4,812 |
|
Solitario adjusted stockholder's equity |
4,872 |
5,185 |
|
Crown percentage ownership |
37.1 % |
38.7 % |
|
Crown's investment in unconsolidated subsidiary |
$1,808 |
$ 2,004 |
The following is a reconciliation of Solitario's reported net loss to amounts reported by Crown as its equity in loss of Solitario:
|
(in thousands) |
Three months ended |
Six months ended |
||
|
2004 |
2003 |
2004 |
2003 |
|
|
Solitario net (loss) income as reported |
$(1,861) |
$ 488 |
$ (2,807) |
$ 858 |
|
Adjustments: |
||||
|
Solitario's derivative losses (gains) recorded in its statement |
1,268 |
(764 ) |
1,685 |
(1,376) |
|
Solitario adjusted loss |
(593) |
(276 ) |
(1,122) |
(518 ) |
|
Crown weighted average percentage (1) |
37.3 % |
41.7 % |
37.7 % |
41.5 % |
|
Crown's equity in loss of Solitario |
$ (221) |
$ (115) |
$ (423) |
$ (215) |
(1) The weighted average interest of Crown in Solitario's net loss for the three and six months ended June 30, 2004 reflects the dilution of Crown's ownership interest resulting from Solitario's sale of its common stock upon the exercise of options. These transactions reduced Crown's investment in Solitario from 38.7% as of December 31, 2003 to 37.1% as of June 30, 2004.
For purposes of calculating its investment in Solitario and its equity in Solitario's earnings and losses, Crown has excluded the amounts reported by Solitario with respect to its investment in Crown warrants and Crown common stock.
During the six months ended June 30, 2004, holders of Solitario options exercised options for a total of 1,021,000 Solitario common shares. The additional shares reduced Crown's percentage ownership of Solitario to 37.1% at June 30, 2004 from 38.7% at December 31, 2003. Crown's proportionate interest in this issuance of Solitario shares, net of taxes, has been recorded as an increase in Crown's investment in Solitario, and an increase in additional paid-in capital.
On October 8, 2003 Crown announced that it intended to distribute its holdings of 9,633,585 shares of Solitario's common stock to its stockholders prior to the completion of the proposed Merger with Kinross. This distribution was completed on July 26, 2004. See Note 9 below.
6. Comprehensive Income
The following represents comprehensive income (loss) and its components:
|
Three months ended June 30, |
Six months ended June 30, |
|||
|
(in thousands) |
2004 |
2003 |
2004 |
2003 |
|
Net income (loss) as reported |
$158 |
|||