EX-99.1 2 ex99_1.htm PAN AMERICAN SILVER ANNOUNCES FOURTH QUARTER AND 2008 YEAR END RESULTS ex99_1.htm

Exhibit 99.1
 
 
GRAPHIC
 
PAN AMERICAN SILVER ANNOUNCES FOURTH QUARTER
AND 2008 YEAR END RESULTS
 (All amounts in US dollars unless otherwise stated and all production figures are approximate)

 
Vancouver, B.C. – February 19, 2009 – Pan American Silver Corp. (NASDAQ: PAAS; TSX: PAA) today reported unaudited financial and operating results for the fourth quarter and fiscal year ended December 31, 2008.  The Company also provided an update on its mining operations and an outlook for 2009.
 
 
This earnings release should be read in conjunction with the Company’s unaudited financial statements for the corresponding period, which are available on the Company’s website at www.panamericansilver.com, and have been posted on SEDAR at www.sedar.com.
 
  Fourth Quarter 2008 Highlights (unaudited)1
·
·
·
 
·
·
·
4.6 million ounces of silver produced
Cash costs of $8.242 per payable ounce of silver
Net loss of $33.3 million or $0.41 per share, including $35.4 million in atypical charges for the write down of the Quiruvilca mine,
pricing adjustments, severance costs and currency losses
Cash flow used by operations was $(4.9) million
Adjusted cash flow from operations3 was positive $4.2 million
Manantial Espejo commenced silver-gold dore production December 29, 2008
San Vicente expansion 92% complete at year end
  2008 Year-End Highlights (unaudited)1
·
·
·
·
·
·
·
Record annual silver production of 18.7 million ounces, 13th consecutive year of growth
Cash costs of $5.962 per payable ounce of silver
Net earnings of $24.6 million or $0.31 per share
Record cash flows generated by operating activities of $93.0 million
Adjusted cash flow  from operations3 of $95.6 million
Record sales of $338.6 million
Proven and probable reserves of 223.7 million ounces of silver and 701,000 ounces of gold at year end
  2009 Outlook
·
·
·
·
·
 
Silver production to increase by 15% to 21.5 million ounces
Gold output to more than double to 85,000 ounces
Manantial Espejo to reach commercial production during the first quarter
San Vicente expansion to be commissioned and ramp up to full capacity by end of the 2nd quarter
$103.5 million raised in February through 6.4 million equity share financing
1 Financial information in this news release is based on Canadian GAAP
2 Cash costs per payable ounce of silver is a non GAAP measure. The Company believes that, in addition to cost of sales, cash costs per ounce is a useful and complementary benchmark for performance and is well understood and widely reported in the silver mining industry.  However, cash costs per ounce does not have a standardized meaning prescribed by Canadian GAAP.  Investors are cautioned that cash costs per ounce should not be construed as an alternative to cost of sales determined in accordance with Canadian GAAP as an indicator of performance. The Company’s method of calculating cash costs per ounce may differ from the methods used by other entities and, accordingly, the Company’s cash costs per ounce may not be comparable to similarly titled measures used by other entities.  See “Financial and Operating Highlights” below for a reconciliation of this measure to the Company’s cost of sales.
3 Adjusted cash flow from operations is a non-GAAP measure. The Company believes that, in addition to cash flow, adjusted cash flow is a useful and complementary performance measure.  However, adjusted cash flow does not have a standardized meaning prescribed by Canadian GAAP.  Investors are cautioned that adjusted cash flow should not be construed as an alternative to cash flow determined in accordance with Canadian GAAP as an indicator of performance. The Company’s method of calculating adjusted cash flow may differ from the methods used by other entities and, accordingly, the Company’s adjusted cash flow may not be comparable to similarly titled measures used by other entities.  See “Financial and Operating Highlights” below for a reconciliation of this measure to the Company’s cash flow (used in) generated by operating activities.
 
 

1500 – 625 H OWE S TREET , V ANCOUVER , BC   C ANADA     V6C 2T6
T EL 604.684.1175 •   F AX 604.684.0147
www.panamericansilver.com
 
 

 
 
Commenting on today’s announcement, Geoff Burns, President and CEO said: “As announced in early January, the fourth quarter of 2008 was a very challenging period for the mining industry and for Pan American.  We found ourselves on the wrong side of a strengthening US dollar, base metal prices fell precipitously and consequently operating costs reached all-time highs.  However, we responded accordingly and made some difficult decisions with respect to our assets and our people and we are already starting to see the benefits of these actions.  I’m happy to be able to report that in January of this year we produced 1.7 million ounces of silver at a cash cost of $5.97 per ounce.  That’s a 28% improvement over our fourth quarter’s cash costs and in line with what we are expecting in 2009.”    
 
Financial Results
 
During the fourth quarter of 2008, Pan American reported a consolidated net loss of ($33.3) million or ($0.41) per share.  As previously announced, a number of atypical charges registered during the quarter negatively affected the Company’s financial results.  These include (i) a one-time non-cash charge of $15.1 million for the write down of the Quiruvilca mine, (ii) an $8.8 million charge for final price adjustments of concentrate shipments made during the third quarter, but where final pricing was settled during the fourth quarter,  (iii) a $5.8 million loss on currency positions, partially offset by gains in zinc and lead contracts, (iv) a $4.7 million charge for severance and other expenses of a non-recurring nature and (v) a $1.0 million foreign exchange loss.
 
Consolidated mine operating earnings for the year 2008 were $93.2 million, down 11% from 2007, while consolidated net income for the year was $24.6 million, or $0.31 per share compared to $88.9 million or $1.16 per share for 2007.
 
Sales during the quarter were $46.3 million, a 46% decline compared to the fourth quarter of 2007.  Sales were negatively affected by lower quantities sold and shipped, the deterioration of silver and base metals prices and an $8.8 million negative pricing adjustment described above. At the end of October silver reached its lowest price since late 2005, while average zinc and lead prices were also significantly down at 55% and 62%, respectively, compared to a year ago.  Despite lower sales during the fourth quarter, the Company posted annual record sales of $338.6 million, a 12% increase year over year.
 
Cash flow used by operating activities for the quarter ended December 31, 2008 were $(4.9) million.  However, adjusted cash flow from operations(3) remained positive at $4.2 million.  During the fourth quarter the Company invested $60.2 million in capital expenditures, of which $28.5 million were invested in the final stages of construction and commissioning of Manantial Espejo and $22.1 million in San Vicente’s expansion.  During the full year 2008, the Company generated $93.0 million in cash flow from operating activities, a 37% increase year over year.
 
At December 31, 2008 Pan American had $30.1 million in cash and short term investments and $95.1 million in working capital.  The Company remains debt-free and has not drawn on the $70 million revolving facility announced in October 2008.  With Manantial Espejo now in production and San Vicente’s expansion nearing commissioning, the Company remains fully funded to complete its current short term growth strategy.
 
Production and Operations
 
2008 was the Company’s thirteenth consecutive year of production growth with annual production of 18.7 million ounces of silver, a 9% increase over 2007.  The Company also produced 25,146 ounces of gold, which represents an 8% increase from the previous year.
 
Pan American’s operations produced 4.6 million ounces of silver during the fourth quarter of 2008.  Alamo Dorado and La Colorada had good quarters, contributing 1.4 million and 0.9 million ounces of silver, respectively.  In Perú, Huaron milling was slowed by mechanical problems, now rectified, which reduced quarterly production to 0.8 million ounces of silver, while Morococha and Quiruvilca produced 0.6 million and 0.3 million ounces of silver, respectively.
 
Consolidated cash costs for the fourth quarter of 2008 rose to $8.24 per ounce of silver net of by-product credits from $4.54 in the fourth quarter of 2007.  Cash costs for the year increased to $5.96 per ounce of silver produced net of by-product credits, from $3.42 during 2007.  The increase was a direct result of
 
 
2

 

lower base metal by-product credits coupled with increased costs for materials, energy and labour, which escalated significantly throughout 2008.
 
The Company expects its cash costs to decline going into 2009, as a consequence of the proactive measures implemented in November of 2008, the addition of lower cost production from Manantial Espejo, the weakening of local currencies and clear indications that last year’s cost escalations are beginning to reverse.  In fact, during January 2009, the Company produced 1.7 million ounces of silver at a cash cost of $5.97 per ounce, a 28% reduction as compared to the fourth quarter of 2008
 
Outlook
 
In 2009, Pan American expects to increase silver production by another 15% to 21.5 million ounces, excluding production from the Quiruvilca mine, which the Company is preparing for a period of care and maintenance.
 
 
Silver Production
Million ounces
Cash Costs
Per Ounce US$
Huaron
4.2
8.14
Morococha
2.7
7.82
Silver Stockpiles
0.2
2.93
San Vicente
1.9
6.98
La Colorada
3.4
8.01
Alamo Dorado
4.8
6.32
Manantial Espejo
4.3
2.25
TOTAL
21.5
6.28

 
New silver production form the Company’s recently commissioned Manantial Espejo mine and additional silver production from the expanded San Vicente mine should fuel 2009’s production growth.
 
The Company also expects to more than double its gold production and is forecasting 85,000 ounces of gold in 2009.  With the anticipated increase in both silver and gold production, the Company expects to significantly reduce its exposure to base metals and estimates that in 2009 58% of its revenue will come from the sale of silver and 16% from the sale of gold.
 
Consolidated cash costs for 2009 are expected to increase modestly to $6.28 per payable ounce of silver net of by-product credits, compared to the $5.96 per ounce posted in 2008.  Higher costs are expected during the first half of the year reflecting the ramp up of both Manantial Espejo and San Vicente and should decrease as 2009 progresses.  To calculate the by-product credits included in the 2009 projected cash costs, the Company has assumed average zinc and gold prices of US$ 1,150 per tonne and US$ 725 per ounce, respectively.
 
Pan American expects to invest $29.5 million in capital expenditures during 2009.  $5.5 million will be spent in development and construction capital to finalize San Vicente’s expansion and $24.0 million in sustaining capital at its other operations.
 
Recent Developments
 
On February 12, 2009, Pan American closed a public offering of 6,371,000 common shares to raise gross proceeds of approximately $103.5 million.  As indicated in the final prospectus supplement, the Company expects to use the net proceeds of the offering for potential acquisitions, development of acquired mineral properties, working capital and other general corporate purposes.  Including the public offering, the Company now has approximately $125 million in cash and short term investments and in excess of $195 million in working capital.
 

 
3

 

 
Commenting on the quarterly results and 2009’s outlook, Geoff Burns added: “As difficult as the fourth quarter was, I could not be more optimistic about our future. We took some tough steps and the results are already staring to show.  Our newest and lowest cost mine is ramping up better than expected. Our increased exposure to silver and now gold could not be more timely, as the price of both precious metals has increased significantly in response to an economic crisis of global proportions.  Silver is again above US$ 14.00 per ounce and gold is closing in on US$ 1,000 per ounce. I think there is ample reason to believe they will push higher in 2009 and Pan American is again, well positioned to reap the benefits”.
 
***
 
About Pan American Silver
 
Pan American Silver’s mission is to be the world’s largest and lowest cost primary silver mining company by increasing its low cost silver production and silver reserves.  The Company has eight operating mines in Mexico, Peru, Bolivia and Argentina.
 
Technical information contained in this news release has been reviewed by Michael Steinmann,
P.Geo., Executive Vice President Geology & Exploration, and Martin Wafforn, P.Eng., VP Technical Services, who are the Company’s Qualified Persons for the purposes of NI 43-101.

 
Pan American will host a conference call to discuss financial and operating results on Thursday, February 19, 2009 at 11:00 am ET (08:00 am PT).  North American and International participants dial 1-480-629-9572.  The call will also be broadcast live on the Internet at http://www.investorcalendar.com/IC/CEPage.asp?ID=141069.  Listeners may also gain access by logging on at www.panamericansilver.com.  The call will be available for replay for one week after the call by dialing 1-303-590-3030 (for North American and International callers) and entering replay pin number 3984271. 
 
Information Contact
Kettina Cordero
Coordinator, Investor Relations
(604) 684-1175
info@panamericansilver.com
www.panamericansilver.com

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
THIS NEWS RELEASE CONTAINS “FORWARD-LOOKING STATEMENTS” WITHIN THE MEANING OF THE UNITED STATES PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND “FORWARD-LOOKING INFORMATION” WITHIN THE MEANING OF APPLICABLE CANADIAN SECURITIES LEGISLATION.  SUCH FORWARD-LOOKING STATEMENTS AND INFORMATION INCLUDE, BUT ARE NOT LIMITED TO, STATEMENTS AS TO SILVER, GOLD AND BASE METALS PRODUCTION IN 2009, TIMING AND EXPENDITURES TO REACH COMMERCIAL PRODUCTION AT MANANTIAL ESPEJO AND TO COMMISSION THE EXPANSION OF, AND RAMP UP CAPACITY AT, SAN VICENTE, SILVER GRADES AT HUARON, TRANSITION FROM THE PHASE ONE PIT TO THE PHASE TWO PIT AT ALAMO DORADO, ZINC GRADES AT HUARON AND MOROCOCHA, CASH COSTS PER OUNCE IN 2009, BY-PRODUCT CREDITS IN 2009, BASE METALS PRICES IN 2009, CAPITAL EXPENDITURES AND SUSTAINING CAPITAL IN 2009 AND THE USE OF PROCEEDS FROM THE COMPANY’S RECENT PUBLIC OFFERING.  THE COMPANY DOES NOT INTEND, AND DOES NOT ASSUME ANY OBLIGATION TO, UPDATE SUCH FORWARD-LOOKING STATEMENTS OR INFORMATION, OTHER THAN AS REQUIRED BY APPLICABLE LAW.
 
FORWARD-LOOKING STATEMENTS OR INFORMATION INVOLVE KNOWN AND UNKNOWN RISKS, UNCERTAINTIES AND OTHER FACTORS THAT MAY CAUSE THE ACTUAL RESULTS, LEVEL OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS OF PAN AMERICAN AND ITS OPERATIONS TO BE MATERIALLY DIFFERENT FROM THOSE EXPRESSED OR IMPLIED BY SUCH STATEMENTS.  SUCH FACTORS INCLUDE, AMONG OTHERS:  FLUCTUATIONS IN THE SPOT AND FORWARD PRICE OF SILVER, GOLD, BASE METALS OR CERTAIN OTHER COMMODITIES (SUCH AS NATURAL GAS, FUEL OIL AND ELECTRICITY); FLUCTUATIONS IN THE CURRENCY MARKETS (SUCH AS THE PERUVIAN SOLE, MEXICAN PESO ARGENTINE PESO AND BOLIVIAN BOLIVIANO VERSUS THE U.S. DOLLAR); CHANGES IN NATIONAL AND LOCAL GOVERNMENT, LEGISLATION, TAXATION, CONTROLS, REGULATIONS AND POLITICAL OR ECONOMIC DEVELOPMENTS IN CANADA, PERU, MEXICO, ARGENTINA, BOLIVIA, THE UNITED STATES OR OTHER COUNTRIES IN WHICH THE COMPANY MAY CARRY ON BUSINESS IN THE FUTURE; OPERATING OR TECHNICAL DIFFICULTIES IN CONNECTION WITH MINING OR DEVELOPMENT ACTIVITIES; RISKS AND HAZARDS ASSOCIATED WITH THE BUSINESS OF MINERAL EXPLORATION, DEVELOPMENT AND MINING (INCLUDING ENVIRONMENTAL HAZARDS, INDUSTRIAL ACCIDENTS, UNUSUAL OR UNEXPECTED GEOLOGICAL FORMATIONS, PRESSURES, CAVE-INS AND FLOODING);

 
4

 

INADEQUATE INSURANCE, OR INABILITY TO OBTAIN INSURANCE, TO COVER THESE RISKS AND HAZARDS; EMPLOYEE RELATIONS; AVAILABILITY AND INCREASING COSTS ASSOCIATED WITH MINING INPUTS AND LABOR; THE SPECULATIVE NATURE OF MINERAL EXPLORATION AND DEVELOPMENT, INCLUDING THE RISKS OF OBTAINING NECESSARY LICENSES AND PERMITS; DIMINISHING QUANTITIES OR GRADES OF MINERAL RESERVES AS PROPERTIES ARE MINED; BUSINESS OPPORTUNITIES THAT MAY BE PRESENTED TO, OR PURSUED BY, THE COMPANY; THE COMPANY’S ABILITY TO SUCCESSFULLY INTEGRATE ACQUISITIONS; AND CHALLENGES TO THE COMPANY’S TITLE TO PROPERTIES; AS WELL AS THOSE FACTORS DESCRIBED IN THE SECTION “RISK RELATED TO PAN AMERICAN’S BUSINESS” CONTAINED IN THE COMPANY’S MOST RECENT FORM 40F/ANNUAL INFORMATION FORM FILED WITH THE SEC AND CANADIAN SECURITIES REGULATORY AUTHORITIES.  ALTHOUGH THE COMPANY HAS ATTEMPTED TO IDENTIFY IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE CONTAINED IN FORWARD-LOOKING STATEMENTS OR INFORMATION, THERE MAY BE OTHER FACTORS THAT CAUSE RESULTS TO BE MATERIALLY DIFFERENT FROM THOSE ANTICIPATED, DESCRIBED, ESTIMATED, ASSESSED OR INTENDED.  THERE CAN BE NO ASSURANCE THAT ANY FORWARD-LOOKING STATEMENTS OR INFORMATION WILL PROVE TO BE ACCURATE AS ACTUAL RESULTS AND FUTURE EVENTS COULD DIFFER MATERIALLY FROM THOSE ANTICIPATED IN SUCH STATEMENTS OR INFORMATION.  ACCORDINGLY, READERS SHOULD NOT PLACE UNDUE RELIANCE ON FORWARD-LOOKING STATEMENTS OR INFORMATION.


 
5

 

Financial & Operating Highlights

   
Three months ended
   
Twelve months ended
 
   
December 31,
   
December 31,
 
   
2008
 
2007
   
2008
   
2007
 
           
Consolidated Financial Highlights (in thousands of US dollars)
 
(Unaudited)
                       
                         
Net (loss) income for the period
  $ (33,316 )   $ 26,062     $ 24,602     $ 88,860  
Basic (loss) income per share
  $ (0.41 )   $ 0.34     $ 0.31     $ 1.16  
Mine operating (losses) earnings
  $ (9,884 )   $ 28,859     $ 93,219     $ 104,275  
Cash (used in) generated by operations
  $ (4,895 )   $ 26,708     $ 92,985     $ 67,361  
Adjusted cash flow from operations(3)
  $ 4,191     $ 26,944     $ 95,646     $ 66,377  
Capital spending and purchase of mineral interests
  $ 60,167     $ 34,545     $ 243,800     $ 123,415  
Cash and short-term investments
  $ 30,139     $ 107,315     $ 30,139     $ 107,315  
Net working capital
  $ 95,082     $ 186,337     $ 95,082     $ 186,337  
                                 
                         
                                 
Tonnes milled
    850,371       983,688       3,630,200       3,276,301  
Silver – ounces
    4,604,560       5,128,959       18,672,939       17,113,027  
Gold  – ounces
    5,068       7,824       25,146       23,580  
Zinc – tonnes
    10,809       9,373       39,811       39,075  
Lead – tonnes
    3,732       4,376       15,974       16,284  
Copper  – tonnes
    1,608       1,538       6,069       5,650  
                                 
Consolidated Cost per Ounce of Silver (net of by-product credits)
                 
                                 
Total cash cost per ounce(2)
  $ 8.24     $ 4.54     $ 5.96     $ 3.42  
Total production cost per ounce(2)
  $ 10.95     $ 7.11     $ 8.76     $ 5.69  
                                 
Payable ounces of silver
    4,327,214       4,819,255       17,542,831       15,911,734  
                                 
Average Metal Prices
                               
Silver – London Fixing per ounce
  $ 10.21     $ 14.21     $ 14.99     $ 13.38  
Zinc – LME Cash Settlement per tonne
  $ 1,189     $ 2,646     $ 1,870     $ 3,250  
Lead – LME Cash Settlement per tonne
  $ 1,251     $ 3,262     $ 2,085     $ 2,595  
Copper – LME Cash Settlement per tonne
  $ 3,940     $ 7,126     $ 6,952     $ 7,239  
Gold – London Fixing per ounce
  $ 795     $ 786     $ 872     $ 695  

(2) and (3) Refer to footnote on page 1 of this press release

 
6

 

Mine Operations Highlights
     
Three months ended
     
Twelve months ended
 
   
December 31,
   
December 31,
 
   
2008
   
2007
   
2008
   
2007
 
                         
Huaron Mine
                       
                         
Tonnes milled
    159,066       191,867       732,146       750,799  
Average silver grade – grams per tonne
    206       198       194       196  
Average zinc grade
    2.52 %     2.31 %     2.31 %     2.54 %
Silver – ounces
    832,556       999,738       3,628,490       3,827,105  
Zinc – tonnes
    2,591       2,785       11,047       12,064  
Lead – tonnes
    1,254       1,838       5,903       6,985  
Copper – tonnes
    472       479       1,707       1,658  
Gold – ounces
    287       819       1,552       3,496  
                                 
Total cash cost per ounce (2)
  $ 10.73     $ 4.20     $ 8.06     $ 2.78  
Total production cost per ounce (2)
  $ 12.00     $ 5.35     $ 9.38     $ 3.97  
                                 
Payable ounces of silver
    754,718       908,221       3,280,053       3,453,409  
 
Morococha Mine*
                 
                         
Tonnes milled
    148,867       165,285       599,174       609,540  
Average silver grade – grams per tonne
    153       175       153       172  
Average zinc grade
    3.84 %     3.01 %     3.34 %     3.36 %
Silver – ounces
    605,245       806,493       2,475,516       2,870,379  
Zinc – tonnes
    4,749       4,142       16,677       17,133  
Lead – tonnes
    1,365       1,720       6,266       6,085  
Copper – tonnes
    576       500       2,026       2,088  
Gold – ounces
    248       649       1,191       1,306  
                                 
Total cash cost per ounce (2)
  $ 8.17     $ 2.74     $ 2.84     $ (2.16 )
Total production cost per ounce (2)
  $ 10.37     $ 4.38     $ 4.98     $ (0.44 )
                                 
Payable ounces of silver
    539,108       725,013       2,214,316       2,580,837  
 
*Production and cost figures are for Pan American’s share only. Pan American’s ownership changed from 89.4% to 92.2% in December 2008.
 
                         
Quiruvilca Mine
                       
                         
Tonnes milled
    82,707       93,063       349,022       362,141  
Average silver grade – grams per tonne
    148       141       145       162  
Average zinc grade
    3.25 %     2.34 %     2.84 %     2.46 %
Silver – ounces
    339,172       349,544       1,382,990       1,569,351  
Zinc – tonnes
    2,307       1,750       8,263       7,234  
Lead – tonnes
    815       609       2,793       2,528  
Copper – tonnes
    512       543       2,185       1,805  
Gold – ounces
    384       374       1,807       1,566  
                                 
Total cash cost per ounce (2)
  $ 13.88     $ 5.15     $ 6.61     $ 2.43  
Total production cost per ounce (2)
  $ 16.30     $ 6.91     $ 9.05     $ 3.97  
                                 
Payable ounces of silver
    309,476       320,697       1,267,679       1,445,185  
 
 
7

 
 
   
Three months ended
 
Twelve months ended
 
   
December 31,
 
December 31,
 
   
2008
 
2007
 
2008
 
2007
 
                         
Pyrite Stockpiles
                       
                         
Tonnes sold
    9,353       12,006       38,712       52,547  
Average silver grade – grams per tonne
    210       258       228       269  
Silver – ounces
    63,226       99,745       284,194       454,202  
                                 
Total cash cost per ounce (2)
  $ 3.03     $ 3.52     $ 4.41     $ 3.24  
Total production cost per ounce (2)
  $ 3.03     $ 3.52     $ 4.41     $ 3.24  
                                 
Payable ounces of silver
    31,977       53,128       146,982       243,998  
                                 
Alamo Dorado Mine*
                               
                                 
Tonnes milled
    339,236       420,336       1,478,423       1,139,899  
Average silver grade – grams per tonne
    149       122       149       127  
Silver – ounces
    1,441,797       1,689,648       6,115,836       3,809,003  
Gold – ounces
    3,180       5,032       16,822       13,335  
                                 
Total cash cost per ounce (2)
    6.18       3.62       4.38       4.41  
Total production cost per ounce (2)
    10.80       7.98       9.02       8.96  
                              ,  
Payable ounces of silver
    1,438,193       1,685,424       6,100,546       3,799,480  
                                 
*Commercial production commenced on April 1, 2007.
 
                                 
La Colorada Mine
                               
                                 
Tonnes milled
    93,518       95,778       377,844       331,067  
Average silver grade – grams per tonne
    370       407       371       437  
Silver – ounces
    961,720       1,077,901       3,910,830       3,964,074  
Zinc – tonnes
    586       371       1,835       943  
Lead – tonnes
    299       209       1,012       686  
Gold – ounces
    969       950       3,773       3,877  
                                 
Total cash cost per ounce (2)
  $ 8.50     $ 6.97     $ 8.06     $ 6.88  
Total production cost per ounce (2)
  $ 10.54     $ 8.89     $ 10.09     $ 8.68  
                                 
Payable ounces of silver
    923,422       1,032,071       3,742,934       3,834,685  
                                 
San Vicente Mine*
                               
                                 
Tonnes milled
    26,977       17,359       93,591       82,855  
Average silver grade – grams per tonne
    472       279       348       296  
Average zinc grade
    2.74 %     2.77 %     2.72 %     2.82 %
Silver – ounces
    360,846       105,890       875,083       618,913  
Zinc – tonnes
    576       325       1,989       1,701  
Copper – tonnes
    48       16       152       99  
                                 
Total cash cost per ounce (2)
  $ 6.10     $ 10.12     $ 7.57     $ 5.41  
Total production cost per ounce (2)
  $ 6.99     $ 12.56     $ 8.75     $ 7.47  
                                 
Payable ounces of silver
    330,319       94,701       790,320       554,140  
                                 
*The production statistics represent Pan American’s interest in the mine. Pan American’s ownership was approximately 55% through May 22, 2007 and increased to 95% subsequently.
 
 
 
8

 
 
Cash Costs per Ounce of Payable Silver
                     
   
  Three months ended
December 31,
Twelve months ended
December 31,
 
     2008
           2007
     2008 2007
Cost of sales
 
$
43,613
 
$
48,803
 
$
199,032
 
$
167,797
Add/(Subtract)
                       
Smelting, refining, and transportation charges
   
12,096
   
21,088
   
58,378
   
87,019
By-product credits
   
(25,564)
   
(52,607)
   
 (160,276)
   
(210,701)
Mining royalties
   
671
   
1,537
   
 4,843
   
5,761
Workers participation and voluntary payments
   
1,660
   
(1,256)
   
 (1,700)
   
(6,304)
Change in inventories
   
1,113
   
4,635
   
1,419
   
8,595
Other
   
2,681
   
(54)
   
3,980
   
(579)
Minority interest adjustment
   
 (611)
   
(265)
   
 (1,043)
   
172
Alamo Dorado Commissioning Costs
   
-
   
-
   
-
   
2,719
Cash Operating Costs
 
A
 
$
35,659
   
21,882
 
$
104,663
   
54,478
Add/(Subtract)
                         
Depreciation and amortization
     
12,550
   
8,227
   
46,349
   
28,992
Asset retirement and reclamation
     
672
   
674
   
2,687
   
2,860
Change in inventories
     
 (1,270)
   
3,719
   
839
   
4,081
Other
     
 (98)
   
(48)
   
 (232)
   
(175)
Minority interest adjustment
     
 (146)
   
(192)
   
 (605)
   
(933)
Alamo Dorado Commissioning Costs
     
-
   
-
   
-
   
1,304
Production Costs
B
 
$
47,367
 
$
34,262
 
$
153,671
 
$
90,607
 
                         
Payable Ounces of Silver 
                                   C
   
4,327,214
   
4,819,255
   
17,542,831
   
15,911,734
Total Cash Cost per Ounce
A/C
 
$
8.24
 
$
4.54
 
$
5.96
 
$
3.42
Total Production Costs per Ounce
B/C
 
$
10.95
 
$
7.11
 
$
8.76
 
$
5.69


Adjusted cash flow from operations
   
  Three months ended
December 31,
Twelve months ended
December 31,
 
  2008
           2007
 
   2008
2007
Cash flow (used by)/from operating activities
$
(4,895)
 
$
26,708
 
$
92,985
 
$
67,361
Add/(Subtract)
 
 
   
 
           
Realized losses/(gains) on foreign exchange CAD
$
7,050
 
$
(631)
 
$
8,916
 
$
(928)
Realized losses/(gains) on commodity and foreign currency contracts
$
997
 
$
867
 
$
(7,294)
 
$
(56)
Reductions in Force
$
1,039
 
$
-
 
$
1,039
 
$
-
 
 
 
   
 
           
Adjusted cash flow from operations
$
4,191
 
$
26,944
 
$
95,646
 
$
66,377
 
 
9

 
 
Pan American Silver Corp.
 
Consolidated Balance Sheets
 
As at December 31, 2008
 
(In thousands of U.S. dollars)
 
   
2008
   
2007
 
Assets
           
Current
           
Cash
  $ 26,789     $ 51,915  
Short-term investments
    3,350       55,400  
Accounts receivable
    51,067       68,600  
Inventories
    72,650       51,737  
Unrealized gain on commodity contracts
    10,829       5,502  
Future income taxes
    5,602       8,388  
Prepaid expenses
    4,076       3,376  
Total Current Assets
    174,363       244,918  
                 
Mineral property, plant and equipment, net
    697,061       500,284  
Other assets
    1,959       17,701  
Total Assets
  $ 873,383     $ 762,903  
                 
Liabilities
               
Current
               
Accounts payable and accrued liabilities
  $ 49,208     $ 53,736  
Taxes payable
    9,892       1,771  
Unrealized loss on foreign currency contracts
    14,267       27  
Other current liabilities
    5,914       3,047  
Total Current Liabilities
    79,281       58,581  
                 
Provision for asset retirement obligation and reclamation
    57,323       50,370  
Future income taxes
    45,392       48,698  
Other liabilities and provisions
    -       151  
Total Liabilities
    181,996       157,800  
                 
Non-controlling interests
    5,746       5,486  
                 
Shareholders’ Equity
               
Share capital (authorized: 200,000,000 common shares of no par value)
    655,517       592,402  
Contributed surplus
    4,122       14,233  
Accumulated other comprehensive loss
    (232 )     (8,650 )
Retained earnings
    26,234       1,632  
                 
Total Shareholders’ Equity
    685,641       599,617  
Total Liabilities, non-controlling interests and Shareholders’ Equity
  $ 873,383     $ 762,903  


 
10

 


PAN AMERICAN SILVER CORP.
Consolidated Statements of Operations
(Unaudited In thousands of US dollars, except for share and per share amounts)
 

   
Three months ended
   
Twelve months ended
 
   
December 31,
   
December 31,
 
   
2008
   
2007
   
2008
   
2007
 
                                 
Sales
  $ 46,278     $ 85,889     $ 338,600     $ 301,064  
Cost of sales
    43,613       48,803       199,032       167,797  
Depreciation and amortization
    12,549       8,227       46,349       28,992  
Mine operating (losses) earnings
    (9,884 )     28,859       93,219       104,275  
                                 
General and administrative
    2,783       3,120       10,435       9,522  
Exploration and project development
    2,265       1,992       5,494       3,362  
Accretion of asset retirement obligation
    672       674       2,687       2,860  
Write-down of mining assets
    15,117       -       15,117       -  
Operating (losses) earnings
    (30,721 )     23,073       59,486       88,531  
Interest and financing expenses
    (168 )     (246 )     (951 )     (660 )
Investment and other income
    306       131       2,704       5,371  
Foreign exchange gains (losses)
    (1,045 )     631       (6,147 )     928  
Other expenses
    (4,702 )     (370 )     (4,674 )     (370 )
Net (losses) gains on commodity and foreign currency
contracts
    (5,814 )     4,005       (1,619 )     5,345  
(Losses) Gains on sale of assets
    (6 )     (75 )     998       12,425  
(Loss) Income before taxes and non-controlling interest
    (42,150 )     27,149       49,797       111,570  
Income tax recovery (provision)
    8,506       (599 )     (24,430 )     (19,605 )
Non-controlling interest
    328       (488 )     (765 )     (3,105 )
Net (loss) income for the period
  $ (33,316 )   $ 26,062     $ 24,602     $ 88,860  
                                 
(Loss) Earnings per share:
                               
                                 
Basic (loss) income per share
  $ (0.41 )   $ 0.34     $ 0.31     $ 1.16  
Diluted (loss) income per share
  $ (0.41 )   $ 0.33     $ 0.30     $ 1.12  
                                 
Weighted average number of shares outstanding
                               
  (in thousands)
                               
  Basic
    80,786       76,521       80,236       76,453  
  Diluted
    80,786       79,434       80,773       79,174  
 
 
11

 


PAN AMERICAN SILVER CORP.
Consolidated Statements of Cash Flows
(Unaudited In thousands of US dollars)

   
Three months ended
   
Twelve months ended
 
   
December 31,
   
December 31,
 
   
2008
   
2007
   
2008
   
2007
 
                         
Operating activities
                       
Net (loss) income for the period
  $ (33,316 )   $ 26,062     $ 24,602     $ 88,860  
Reclamation expenditures
    -       (54 )     (167 )     (767 )
Items not affecting cash:
                               
 Depreciation and amortization
    12,549       8,227       46,349       28,992  
Write-down of mineral property
    15,117       -       15,117       -  
 Asset retirement and reclamation accretion
    672       674       2,687       2,860  
 Losses (gains) on sale of assets
    6       75       (998 )     (12,425 )
 Future income taxes
    (5,828 )     (3,994 )     3,210       (1,448 )
 Unrealized losses (gains) on foreign exchange
    (6,005 )     -       (2,769 )     -  
 Non-controlling interests
    (328 )     488       765       3,105  
 Unrealized losses  (gains) on commodity and foreign
   currency contracts
    4,818       (4,863 )     8,913       (5,290 )
 Stock-based compensation
    747       702       2,223       2,052  
Changes in non-cash operating working capital
    6,673       (609 )     (6,947 )     (38,578 )
Cash (used in) generated by operating activities
    (4,895 )     26,708       92,985       67,361  
                                 
Investing activities
                               
  Mining property, plant and equipment expenditures (net
    (60,167 )     (34,545 )     (243,800 )     (117,170 )
    of accruals)
                               
  Purchase of additional 40 percent interest in San
    Vicente (net of cash acquired of $1.9 million)
    -       -       -       (6,245 )
  Proceeds from  sale of short-term investments
    23,298       (2,031 )     62,779       24,931  
  Proceeds from sale of assets
    2,589       17       12,199       10,267  
  Purchase of other assets
    -       (3,590 )     -       (11,272 )
Cash (used in) investing activities
    (34,280 )     (40,149 )     (168,822 )     (99,489 )
                                 
Financing activities
                               
  Proceeds from issuance of common shares
    -       1,810       50,843       5,164  
  Dividends paid by subsidiaries to non controlling interests
    -       -       (2,626 )     (2,347 )
  Contributions received / receipts (payments) of debt
    1,539       (2,294 )     2,494       879  
Cash generated by (used in) financing activities
    1,539       (484 )     50,711       3,696  
                                 
(Decrease) in cash during the period
    (37,636 )     (13,925 )     (25,126 )     (28,432 )
Cash, beginning of period
    64,425       65,840       51,915       80,347  
Cash, end of period
  $ 26,789     $ 51,915     $ 26,789     $ 51,915  
                                 
 

 
12