Exhibit 99.1
Unaudited Condensed Consolidated Interim Financial Statements
(In Canadian dollars)
HUDBAY MINERALS INC.
For the three and six months ended June 30, 2011
HUDBAY MINERALS INC.
Condensed Consolidated Balance Sheet
(Unaudited and in thousands of Canadian dollars)
Note | Jun. 30, 2011 | Dec. 31, 2010 | Jan. 1, 2010 | |||||||||||||
Assets | ||||||||||||||||
Current assets | ||||||||||||||||
Cash and cash equivalents | $ | 747,710 | $ | 901,693 | $ | 886,814 | ||||||||||
Trade and other receivables | 40,925 | 78,168 | 40,185 | |||||||||||||
Inventories | 6 | 113,434 | 115,642 | 125,940 | ||||||||||||
Prepaid expenses and other current assets | 10,891 | 9,994 | 7,990 | |||||||||||||
Other financial assets | 7 | 2,650 | 3,795 | 955 | ||||||||||||
Taxes receivable | 7,667 | 99 | 15,313 | |||||||||||||
|
|
|
|
|
| |||||||||||
923,277 | 1,109,391 | 1,077,197 | ||||||||||||||
Inventories | 6 | 5,661 | 6,052 | 5,188 | ||||||||||||
Prepaid expenses | 1,556 | 1,884 | — | |||||||||||||
Other financial assets | 7 | 138,244 | 117,686 | 86,676 | ||||||||||||
Intangible computer software assets | 10,783 | 7,083 | 1,967 | |||||||||||||
Property, plant and equipment | 4, 8 | 1,168,060 | 817,558 | 796,669 | ||||||||||||
Goodwill | 4 | 63,473 | — | — | ||||||||||||
Deferred tax assets | 9b | 37,172 | 32,406 | 44,609 | ||||||||||||
|
|
|
|
|
| |||||||||||
$ | 2,348,226 | $ | 2,092,060 | $ | 2,012,306 | |||||||||||
|
|
|
|
|
| |||||||||||
Liabilities | ||||||||||||||||
Current liabilities | ||||||||||||||||
Trade and other payables | $ | 129,065 | $ | 133,597 | 111,802 | |||||||||||
Taxes payable | 8,593 | 33,088 | — | |||||||||||||
Derivative liabilities | 1,562 | 2,767 | 2,907 | |||||||||||||
Other liabilities | 26,143 | 56,453 | 42,660 | |||||||||||||
|
|
|
|
|
| |||||||||||
165,363 | 225,905 | 157,369 | ||||||||||||||
Pension obligations | — | 822 | 63 | |||||||||||||
Other employee benefits | 98,183 | 93,066 | 87,744 | |||||||||||||
Provisions | 116,697 | 112,514 | 81,021 | |||||||||||||
Derivative liabilities | 332 | 1,632 | 7,068 | |||||||||||||
Deferred tax liabilities | 9b | 154,551 | 24,302 | 29,457 | ||||||||||||
|
|
|
|
|
| |||||||||||
535,126 | 458,241 | 362,722 | ||||||||||||||
|
|
|
|
|
| |||||||||||
Equity | ||||||||||||||||
Share capital | 10b | 1,011,887 | 642,161 | 656,427 | ||||||||||||
Reserves | 28,963 | 50,772 | 33,280 | |||||||||||||
Retained earnings | 760,005 | 931,464 | 958,518 | |||||||||||||
|
|
|
|
|
| |||||||||||
Equity attributable to owners of the Company | 1,800,855 | 1,624,397 | 1,648,225 | |||||||||||||
Non-controlling interests | 12,245 | 9,422 | 1,359 | |||||||||||||
|
|
|
|
|
| |||||||||||
1,813,100 | 1,633,819 | 1,649,584 | ||||||||||||||
|
|
|
|
|
| |||||||||||
$ | 2,348,226 | $ | 2,092,060 | $ | 2,012,306 | |||||||||||
|
|
|
|
|
|
Capital commitments (note 15)
Page 2
HUDBAY MINERALS INC.
Condensed Consolidated Income Statement
(Unaudited and in thousands of Canadian dollars, except share and per share amounts)
Three months ended June 30 | Six months ended June 30 | |||||||||||||||||||
Note | 2011 | 2010 | 2011 | 2010 | ||||||||||||||||
Revenue | 5a | $ | 246,823 | $ | 187,341 | $ | 424,168 | $ | 428,647 | |||||||||||
Cost of sales | ||||||||||||||||||||
Depreciation and amortization | 5b | 27,008 | 35,223 | 51,458 | 66,941 | |||||||||||||||
Other cost of sales | 126,064 | 111,132 | 220,935 | 253,765 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
153,072 | 146,355 | 272,393 | 320,706 | |||||||||||||||||
Gross profit | 93,751 | 40,986 | 151,775 | 107,941 | ||||||||||||||||
Selling and administrative expenses | 9,772 | 5,052 | 22,179 | 9,334 | ||||||||||||||||
Exploration and evaluation | 12,853 | 18,763 | 22,569 | 33,718 | ||||||||||||||||
Other operating income | 5c | (2,244 | ) | (40 | ) | (2,621 | ) | (51 | ) | |||||||||||
Other operating expenses | 5c | 2,741 | 10,587 | 5,358 | 13,688 | |||||||||||||||
Asset impairment loss | 8 | 212,739 | — | 212,739 | — | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Results from operating activities | (142,110 | ) | 6,624 | (108,449 | ) | 51,252 | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Finance income | 5d | (1,795 | ) | (928 | ) | (4,125 | ) | (1,897 | ) | |||||||||||
Finance expenses | 5d | 1,950 | 1,200 | 3,553 | 2,362 | |||||||||||||||
Other finance losses (gains) | 5d | 3,407 | (13,442 | ) | 4,205 | (3,996 | ) | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Net finance expense (income) | 5d | 3,562 | (13,170 | ) | 3,633 | (3,531 | ) | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
(Loss) profit before tax | (145,672 | ) | 19,794 | (112,082 | ) | 54,783 | ||||||||||||||
Tax expense | 9a | 26,206 | 15,495 | 44,709 | 39,891 | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
(Loss) profit for the period | (171,878 | ) | 4,299 | (156,791 | ) | 14,892 | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Attributable to: | ||||||||||||||||||||
Owners of the Company | (166,919 | ) | 4,431 | (150,122 | ) | 15,014 | ||||||||||||||
Non-controlling interests | (4,959 | ) | (132 | ) | (6,669 | ) | (122 | ) | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
$ | (171,878 | ) | $ | 4,299 | $ | (156,791 | ) | $ | 14,892 | |||||||||||
|
|
|
|
|
|
|
| |||||||||||||
(Loss) earnings per share: | 12 | |||||||||||||||||||
Basic | $ | (0.97 | ) | $ | 0.03 | $ | (0.92 | ) | $ | 0.10 | ||||||||||
Diluted | (0.97 | ) | 0.03 | (0.92 | ) | 0.10 | ||||||||||||||
Weighted average number of common shares outstanding: | ||||||||||||||||||||
Basic | 171,381,834 | 150,795,852 | 163,737,799 | 152,215,266 | ||||||||||||||||
Diluted | 171,381,834 | 151,390,155 | 163,737,799 | 152,864,256 |
Page 3
HUDBAY MINERALS INC.
Condensed Consolidated Statement of Comprehensive Income
(Unaudited and in thousands of Canadian dollars)
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(Loss) profit for the period | $ | (171,878 | ) | $ | 4,299 | $ | (156,791 | ) | $ | 14,892 | ||||||
|
|
|
|
|
|
|
| |||||||||
Other comprehensive income (loss): (note 13) | ||||||||||||||||
Recognized directly in equity: | ||||||||||||||||
Net exchange (loss) gain on translation of foreign operations | (3,635 | ) | 9,127 | (14,379 | ) | 2,534 | ||||||||||
Effective portion of change in fair value of cash flow hedges | 450 | 11,133 | 2,440 | 17,604 | ||||||||||||
Change in fair value of available-for-sale financial assets | (21,366 | ) | (6,325 | ) | (12,079 | ) | (7,340 | ) | ||||||||
Tax effect | 2,559 | (2,386 | ) | 822 | (4,190 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
(21,992 | ) | 11,549 | (23,196 | ) | 8,608 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Transferred to income statement: | ||||||||||||||||
Change in fair value of cash flow hedges | (164 | ) | (756 | ) | (61 | ) | (1,258 | ) | ||||||||
Change in fair value of available-for-sale financial assets | 1,390 | — | 171 | (1,094 | ) | |||||||||||
Tax effect | (145 | ) | 163 | (36 | ) | 467 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
1,081 | (593 | ) | 74 | (1,885 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Other comprehensive (loss) income net of tax, for the period | (20,911 | ) | 10,956 | (23,122 | ) | 6,723 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Total comprehensive (loss) income for the period | $ | (192,789 | ) | $ | 15,255 | $ | (179,913 | ) | $ | 21,615 | ||||||
|
|
|
|
|
|
|
| |||||||||
Attributable to: | ||||||||||||||||
Owners of the Company | (187,813 | ) | 15,387 | (173,290 | ) | 21,737 | ||||||||||
Non-controlling interest | (4,976 | ) | (132 | ) | (6,623 | ) | (122 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total comprehensive (loss) income for the period | $ | (192,789 | ) | $ | 15,255 | $ | (179,913 | ) | $ | 21,615 | ||||||
|
|
|
|
|
|
|
|
Page 4
HUDBAY MINERALS INC.
Condensed Consolidated Statement of Changes in Equity
(Unaudited and in thousands of Canadian dollars)
Attributable to owners of the Company | ||||||||||||||||||||||||||||||||||||
Share capital | Other capital reserves | Foreign currency translation reserve | Available- for-sale reserve | Hedging reserve | Retained earnings | Total | Non-controlling interest | Total equity | ||||||||||||||||||||||||||||
Balance, Jan. 1, 2010 | $ | 656,427 | $ | 26,484 | $ | — | $ | 11,718 | $ | (4,922 | ) | $ | 958,518 | $ | 1,648,225 | $ | 1,359 | $ | 1,649,584 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total comprehensive income for the period: | ||||||||||||||||||||||||||||||||||||
Profit (loss) | — | — | — | — | — | 15,014 | 15,014 | (122 | ) | 14,892 | ||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | 2,534 | (7,276 | ) | 11,465 | — | 6,723 | — | 6,723 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total comprehensive income (loss) | — | — | 2,534 | (7,276 | ) | 11,465 | 15,014 | 21,737 | (122 | ) | 21,615 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Share repurchases | (21,147 | ) | (3,399 | ) | — | — | — | (35,763 | ) | (60,309 | ) | — | (60,309 | ) | ||||||||||||||||||||||
Share issue costs | — | — | — | — | — | (188 | ) | (188 | ) | — | (188 | ) | ||||||||||||||||||||||||
Share-based payment expense | — | 341 | — | — | — | — | 341 | — | 341 | |||||||||||||||||||||||||||
Stock options exercised | 1,175 | (214 | ) | — | — | — | — | 961 | — | 961 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Balance, Jun. 30, 2010 | 636,455 | 23,212 | 2,534 | 4,442 | 6,543 | 937,581 | 1,610,767 | 1,237 | 1,612,004 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total comprehensive income for the period : | ||||||||||||||||||||||||||||||||||||
Profit (loss) | — | — | — | — | — | 8,958 | 8,958 | (2,830 | ) | 6,128 | ||||||||||||||||||||||||||
Other comprehensive (loss) income | — | — | (17,278 | ) | 39,123 | (8,447 | ) | — | 13,398 | (326 | ) | 13,072 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total comprehensive (loss) income | — | — | (17,278 | ) | 39,123 | (8,447 | ) | 8,958 | 22,356 | (3,156 | ) | 19,200 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Share issue costs | — | — | — | — | — | (174 | ) | (174 | ) | — | (174 | ) | ||||||||||||||||||||||||
Share based payment expense | — | 2,060 | — | — | — | — | 2,060 | — | 2,060 | |||||||||||||||||||||||||||
Stock options exercised | 5,706 | (1,417 | ) | — | — | — | — | 4,289 | — | 4,289 | ||||||||||||||||||||||||||
Dividends paid | — | — | — | — | — | (14,901 | ) | (14,901 | ) | — | (14,901 | ) | ||||||||||||||||||||||||
Acquisition of non-controlling interests | — | — | — | — | — | — | — | 11,341 | 11,341 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Balance, Dec. 31, 2010 | $ | 642,161 | $ | 23,855 | $ | (14,744 | ) | $ | 43,565 | $ | (1,904 | ) | $ | 931,464 | $ | 1,624,397 | $ | 9,422 | $ | 1,633,819 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 5
HUDBAY MINERALS INC.
Condensed Consolidated Statement of Changes in Equity
(Unaudited and in thousands of Canadian dollars)
Attributable to owners of the Company | ||||||||||||||||||||||||||||||||||||
Share capital | Other capital reserves | Foreign currency translation reserve | Available- for-sale reserve | Hedging reserve | Retained earnings | Total | Non-controlling interest | Total equity | ||||||||||||||||||||||||||||
Balance, Jan. 1 2011 | $ | 642,161 | $ | 23,855 | $ | (14,744 | ) | $ | 43,565 | $ | (1,904 | ) | $ | 931,464 | $ | 1,624,397 | $ | 9,422 | $ | 1,633,819 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total comprehensive income for the period: | ||||||||||||||||||||||||||||||||||||
Loss | — | — | — | — | — | (150,122 | ) | (150,122 | ) | (6,669 | ) | (156,791 | ) | |||||||||||||||||||||||
Other comprehensive (loss) income | — | — | (14,425 | ) | (10,413 | ) | 1,670 | — | (23,168 | ) | 46 | (23,122 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total comprehensive loss | — | — | (14,425 | ) | (10,413 | ) | 1,670 | (150,122 | ) | (173,290 | ) | (6,623 | ) | (179,913 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Shares issued for acquisition | 345,119 | — | — | — | — | — | 345,119 | — | 345,119 | |||||||||||||||||||||||||||
Share issue costs | (239 | ) | — | — | — | — | — | (239 | ) | — | (239 | ) | ||||||||||||||||||||||||
Share-based payment expense | — | 1,385 | — | — | — | — | 1,385 | — | 1,385 | |||||||||||||||||||||||||||
Stock options exercised | 88 | (26 | ) | — | — | — | — | 62 | — | 62 | ||||||||||||||||||||||||||
Dividends paid | — | — | — | — | — | (17,152 | ) | (17,152 | ) | — | (17,152 | ) | ||||||||||||||||||||||||
Acquisition of non-controlling interest | 24,758 | — | — | — | — | (4,185 | ) | 20,573 | 9,446 | 30,019 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Balance, Jun. 30, 2011 | $ | 1,011,887 | $ | 25,214 | $ | (29,169 | ) | $ | 33,152 | $ | (234 | ) | $ | 760,005 | $ | 1,800,855 | $ | 12,245 | $ | 1,813,100 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 6
HUDBAY MINERALS INC.
Condensed Consolidated Statement of Cash Flows
(Unaudited and in thousands of Canadian dollars)
Three months ended June 30 | Six months ended June 30 | |||||||||||||||||||
Note | 2011 | 2010 | 2011 | 2010 | ||||||||||||||||
Cash generated from (used in) operating activities: | ||||||||||||||||||||
(Loss) profit before tax | $ | (145,672 | ) | $ | 19,794 | $ | (112,082 | ) | $ | 54,783 | ||||||||||
Items not affecting cash: | ||||||||||||||||||||
Depreciation and amortization | 27,200 | 35,295 | 51,759 | 67,081 | ||||||||||||||||
Equity-settled share-based payment expense | 1,721 | 673 | 2,568 | 1,076 | ||||||||||||||||
Net finance costs | 155 | 272 | (572 | ) | 465 | |||||||||||||||
Change in fair value of derivatives | 781 | 4,076 | 238 | 3,150 | ||||||||||||||||
Items reclassified from other comprehensive income | (165 | ) | (755 | ) | (1,281 | ) | (2,352 | ) | ||||||||||||
Gain on disposition | (2,777 | ) | — | (2,427 | ) | — | ||||||||||||||
Asset impairment losses | 5d, 8 | 214,129 | — | 214,129 | — | |||||||||||||||
Other | (4,198 | ) | (6,877 | ) | (4,810 | ) | (2,048 | ) | ||||||||||||
Change in non-cash working capital | 16 | 8,463 | 18,112 | (2,375 | ) | 17,313 | ||||||||||||||
Taxes paid | (17,637 | ) | 2,270 | (70,491 | ) | (2,238 | ) | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
82,000 | 72,860 | 74,656 | 137,230 | |||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Cash used in investing activities: | ||||||||||||||||||||
Interest received | 1,800 | 1,029 | 4,464 | 1,764 | ||||||||||||||||
Proceeds on disposition | 2,906 | — | 2,906 | 2,021 | ||||||||||||||||
Acquisition of property, plant and equipment | (53,079 | ) | (30,192 | ) | (96,884 | ) | (52,183 | ) | ||||||||||||
Acquisition of intangible assets | (2,140 | ) | (1,005 | ) | (3,921 | ) | (1,302 | ) | ||||||||||||
Acquisition of investments | (4,170 | ) | — | (31,805 | ) | (1,930 | ) | |||||||||||||
Acquisition of subsidiary, netof cash acquired | 4 | — | — | (94,855 | ) | — | ||||||||||||||
Release of (additions to) restricted cash | 22 | (1,932 | ) | 299 | (1,932 | ) | ||||||||||||||
Sale of short-term investments | 20,118 | — | 20,118 | — | ||||||||||||||||
Acquisition of non-controlling interests | 4 | — | — | (9,156 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
(34,543 | ) | (32,100 | ) | (208,834 | ) | (53,562 | ) | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Cash generated from (used in) financing activities: | ||||||||||||||||||||
Repurchase of common shares | — | (41,740 | ) | — | (60,309 | ) | ||||||||||||||
Share issue costs | — | — | (237 | ) | — | |||||||||||||||
Proceeds from exercise of stock options | 37 | 122 | 62 | 964 | ||||||||||||||||
Dividends paid | — | — | (17,152 | ) | — | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
37 | (41,618 | ) | (17,327 | ) | (59,345 | ) | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Effect of movement in exchange rates on cash and cash equivalents | (1,115 | ) | 2,643 | (2,478 | ) | 641 | ||||||||||||||
Net increase (decrease) in cash and cash equivalents | 46,379 | 1,785 | (153,983 | ) | 24,964 | |||||||||||||||
Cash and cash equivalents, beginning of period | 701,331 | 909,993 | 901,693 | 886,814 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Cash and cash equivalents, end of period | $ | 747,710 | $ | 911,778 | $ | 747,710 | $ | 911,778 | ||||||||||||
|
|
|
|
|
|
|
|
For supplemental information, see note 16.
Page 7
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
1. | Reporting entity |
HudBay Minerals Inc. (the “Company”) is a Canadian company continued under theCanada Business Corporations Act on October 25, 2005. The address of the Company’s principal executive office is 25 York Street, Suite 800, Toronto, Ontario. The condensed consolidated interim financial statements of the Company for the period ended June 30, 2011 consist of the Company and its subsidiaries (together referred to as the “Group” or “HudBay” and individually as “Group entities”).
Significant subsidiaries include Hudson Bay Mining and Smelting Co., Limited (“HBMS”), Hudson Bay Exploration and Development Company Limited (“HBED”), HudBay Marketing and Sales Inc. (“HMS”), HMI Nickel Inc. (“HMI Nickel”), Norsemont Mining Inc. (“Norsemont”), St. Lawrence Zinc Company LLC (“St. Lawrence”), HudBay Michigan Inc. and HudBay Metal Marketing Inc. Compañía Guatemalteca de Níquel, S.A. (“CGN”) is a 98.2% owned subsidiary of HMI Nickel.
HudBay is a Canadian diversified mining company with assets in North, Central and South America. Through its subsidiaries, HudBay owns copper/zinc/gold mines, ore concentrators and zinc production facilities in northern Manitoba and Saskatchewan, a zinc oxide production facility in Ontario, a copper project in Peru and a nickel project in Guatemala. HudBay produces copper concentrate (containing copper, gold and silver), zinc metal and zinc oxide. HudBay’s shares are listed on the Toronto and New York stock exchanges under the symbol “HBM”.
These condensed consolidated interim financial statements have been prepared on a going concern basis as management believes there are no uncertainties that lead to significant doubt the entity can continue as a going concern in the foreseeable future.
The impact of seasonality on operations is not considered significant on the condensed consolidated interim financial statements.
Page 8
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
2. | Basis of preparation |
(a) | Statement of compliance: |
The Company has adopted International Financial Reporting Standards (“IFRSs”) as issued by the International Accounting Standards Board (“IASB”) effective for the year ended December 31, 2011.
These are the Company’s IFRS condensed consolidated interim financial statements for part of the period covered by the first IFRS consolidated annual financial statements. These condensed consolidated interim financial statements have been prepared in accordance with IAS 34Interim Financial Reporting, and IFRS 1First-time Adoption of International Financial Reporting Standards has been applied. They do not include all of the information required for full annual financial statements and should be read in conjunction with the Group’s first IFRS condensed consolidated interim financial statements for the three months ended March 31, 2011. The Group’s consolidated financial statements for the year ended December 31, 2010 were prepared under Canadian generally accepted accounting principles (“GAAP”) and are available at www.sedar.com.
Previously, the Company prepared its consolidated annual and condensed consolidated interim financial statements in accordance with Canadian GAAP.
Note 18 contains an explanation of the effect the transition to IFRSs had on the Group’s reported financial position, financial performance and cash flows. This note includes reconciliations of equity and comprehensive income for comparative periods reported under GAAP to those reported for those periods and at the date of transition under IFRS.
The Board of Directors approved these condensed consolidated interim financial statements on August 9, 2011.
(b) | Functional and presentation currency: |
These condensed consolidated interim financial statements are presented in Canadian dollars, which is the Company’s functional currency. All values are rounded to the nearest thousand ($000) except where otherwise indicated.
(c) | Use of estimates and judgments: |
The preparation of the condensed consolidated interim financial statements in conformity with IFRSs requires management to make judgments, estimates and assumptions that affect the application of accounting policies and reported amounts of assets, liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated interim financial statements and reported amounts of revenue and expenses during the reporting period. Actual results may differ from these estimates.
Significant areas requiring management judgment include estimates of ore reserves and resources, which, for example, affect the carrying value of property, plant and equipment; units-of-production depreciation; plant and equipment estimated useful lives and residual values; mining properties expenditures capitalized; cost allocations for mine development; acquisition method accounting;
Page 9
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
estimates of fair value of financial instruments; in-process inventory quantities and provision for inventory obsolescence; recoverability of exploration and evaluation assets; assessments related to impairment; pensions and other employee benefits; decommissioning, restoration and similar liabilities; taxes; share-based payment expense; contingent liabilities; assaying used to determine revenue; and determinations of functional currency.
Estimates and underlying assumptions are reviewed on an ongoing basis, and are based on management’s experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.
3. | Significant Accounting Policies |
The condensed consolidated interim financial statements reflect standards and interpretations anticipated to be in effect at December 31, 2011 that are required to be applied by an entity with an annual period beginning on or after January 1, 2010. For a description of the significant accounting policies applied, refer to note 3 to the Group’s condensed consolidated interim financial statements for the three months ended March 31, 2011. Any subsequent changes to IFRSs that become effective and are adopted for the December 31, 2011 consolidated annual financial statements could result in revisions to accounting policies applied in these condensed consolidated interim financial statements, and if applicable, the opening balance sheet and reconciliations.
New standards and interpretations not yet adopted
IFRS 9 Financial Instruments
In November 2009, the IASB issued IFRS 9Financial Instruments as the first step in its project to replace IAS 39Financial Instruments: Recognition and Measurement. IFRS 9 retains but simplifies the mixed measurement model and establishes two primary measurement categories for financial assets: amortized cost and fair value. The basis of classification depends on an entity’s business model and the contractual cash flow of the financial asset. Gains and losses on remeasurement of financial assets measured at fair value will be recognized in profit or loss, except that for an investment in an equity instrument which is not held-for-trading, IFRS 9 provides, on initial recognition, an irrevocable election to present all fair value changes from the investment in other comprehensive income (“OCI”). Amounts presented in OCI will not be reclassified to profit or loss at a later date. The new standard also requires use of a single impairment method, replacing the multiple impairment methods in IAS 39 and amends some of the requirements of IFRS 7 Financial Instruments: Disclosures.
IFRS 9 (2010) added guidance to IFRS 9 (2009) on the classification and measurement of financial liabilities, and this guidance is consistent with the guidance in IAS 39, except for changes related to financial liabilities measured at fair value under the fair value option and derivative liabilities that are linked to and must be settled by delivery of an unquoted equity instrument.
IFRS 9 is effective for annual periods beginning on or after January 1, 2013, with early adoption permitted. The Group has not yet determined the effect of adoption of IFRS 9 on its consolidated financial statements.
Page 10
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Amendments to IAS 12 Deferred Tax: Recovery of Underlying Assets
In December 2010, the IASB published Deferred Tax: Recovery of Underlying Assets Amendments to IAS 12. This amendment introduces an exception to the current measurement principles of deferred tax assets and liabilities arising from investment property measured using the fair value model in accordance with IAS 40 Investment Property. The exception also applies to investment properties acquired in a business combination accounted for in accordance with IFRS 3Business Combinations provided the acquirer subsequently measures these assets applying the fair value model. The effective date for the amendment is for periods beginning on or after January 1, 2012 and is applied retrospectively. Early application is permitted. The Group has not yet determined the effect of the 2010 amendment on its consolidated financial statements.
Amendments to IFRS 7 Disclosures – Transfers of Financial Assets
In October 2010 the IASB issuedAmendments to IFRS 7 Disclosures – Transfers of Financial Assets, which require disclosure of information that enables users of financial statements to understand the relationship between transferred financial assets that are not derecognized in their entirety and the associated liabilities and to evaluate the nature of, and risks associated with, the entity’s continuing involvement in derecognized financial assets. The effective date for the amendment is for periods beginning on or after January 1, 2012. The Group does not expect the amendment to have a material effect on its consolidated financial statements.
IFRS 10 Consolidated Financial Statements
In May 2011, the IASB issued IFRS 10Consolidated Financial Statements, which replaces the guidance in IAS 27 Consolidated and Separate Financial Statements and SIC-12Consolidation – Special Purpose Entities. IAS 27 (2008) survives as IAS 27 (2011) Separate Financial Statements, only to carry forward the existing accounting requirements for separate financial statements. IFRS 10 provides a single model to be applied in the control analysis for all investees, including entities that currently are special purpose entities within the scope of SIC-12, stating that an investor controls an investee when it is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. In addition, IFRS 10 carries forward the consolidation procedures substantially unmodified from IAS 27 (2008). IFRS 10 is effective for annual periods beginning on or after January 1, 2013, with early adoption permitted. If an entity applies this Standard earlier, it also applies IFRS 11, IFRS 12, IAS 27 (2011) and IAS 28 (2011) at the same time. The Group has not yet determined the effect of adoption of IFRS 10 on its consolidated financial statements.
IFRS 11 Joint Arrangements
In May 2011, the IASB issued IFRS 11 Joint Arrangements, which replaces the guidance in IAS 31Interests in Joint Ventures. IFRS 11 classifies joint arrangements as either joint operations or joint ventures based on an entity’s rights and obligations. A joint operator will recognize its share of the assets, liabilities, revenue and expenses of the joint operation. A joint venturer will recognize an investment and account for that investment using the equity method. Under existing IFRS, entities have the choice to proportionately consolidate or apply the equity method to interests in jointly controlled entities. IFRS 11 is effective for annual periods beginning on or after January 1, 2013, with early adoption permitted. If an entity applies this Standard earlier, it shall also apply IFRS 10, IFRS 12, IAS 27 (2011) and IAS 28 (2011) at the same time. The Group has not yet determined the effect of adoption of IFRS 11 on its consolidated financial statements.
Page 11
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
IFRS 12 Disclosure of Interests in Other Entities
In May 2011, the IASB issued IFRS 12Disclosure of Interests in Other Entities, which contains disclosure requirements for entities that have interests in subsidiaries, joint arrangements (i.e., joint operations or joint ventures), associates and/or unconsolidated structured entities. The required disclosures aim to enable users to evaluate the nature of, and the risks associated with, an entity’s interest in other entities, and the effects of those interests on the entity’s financial position, financial performance and cash flows. IFRS 12 is effective for annual periods beginning on or after January 1, 2013, with early adoption permitted. The Group has not yet determined the effect of adoption of IFRS 12 on its consolidated financial statements.
IFRS 13 Fair Value Measurement
In May 2011, the IASB published IFRS 13Fair Value Measurement, which replaces the fair value measurement guidance contained in individual IFRSs with a single source of fair value measurement guidance. It defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e., an exit price). The standard establishes a framework for measuring fair value and sets out disclosure requirements for fair value measurements. IFRS 13 is effective prospectively for annual periods beginning on or after January 1, 2013. The disclosure requirements of IFRS 13 need not be applied in comparative information for periods before initial application. The Group has not yet determined the effect of adoption of IFRS 13 on its consolidated financial statements.
Amendments to IAS 28 Investments in Associates and Joint Ventures
In May 2011, the IASB issued Amendments to IAS 28Investments in Associates and Joint Ventures, which carries forward the requirements of IAS 28 (2008), with limited amendments related to associates and joint ventures held for sale, as well as to changes in interests held in associates and joint ventures when an entity retains an interest in the investment. IAS 28 (2011) is effective for annual periods beginning on or after January 1, 2013, with early adoption permitted. If an entity applies this Standard earlier, it shall also apply IFRS 10, IFRS 11, IFRS 12 and IAS 27 (2011) at the same time. The Group has not yet determined the effect of adoption of the amendments on its consolidated financial statements.
Amendments to IAS 1 Presentation of Financial Statements: Presentation of Items of Other Comprehensive Income
In June 2011, the IASB issued amendments to IAS 1 Presentation of Financial Statements: Presentation of Items of Other Comprehensive Income. The amendments require separate presentation of the items of OCI that may be reclassified to profit or loss in the future from those that will never be reclassified to profit or loss. The standard is effective for annual periods beginning on or after July 1, 2012, with early adoption permitted. The Group has not yet determined the effect of adoption of the amendments on its consolidated financial statements.
IAS 19 Employee Benefits
In June 2011, the IASB issued an amended version of IAS 19Employee Benefitsto revise certain aspects of the accounting for pension plans and other benefits. The amendments eliminate the corridor method of accounting for defined benefit plans and require immediate recognition of actuarial gains and
Page 12
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
losses in OCI; eliminate use of an expected rate of return on plan assets and require use of the discount rate to determine the interest on the plan asset component of the net interest cost; and set out additional disclosure requirements. The standard is effective for annual periods beginning on or after January 1, 2013, with early adoption permitted. The Group has not yet determined the effect of adoption of the amendments on its consolidated financial statements.
4. | Acquisition of Norsemont |
On March 1, 2011, the Group obtained control of Norsemont, a Canadian mineral exploration and development company focused on its wholly-owned Constancia copper project in southern Peru. HudBay obtained control of Norsemont by acquiring 90.5% of the share capital and voting interests in the company. As a result, the Group’s equity interest in Norsemont increased from 1.2% to 91.7%. Acquiring control of Norsemont allows the Group an opportunity to develop the Constancia project and significantly increase HudBay’s future copper production.
Subsequent to the acquisition, the Group acquired additional interests in Norsemont. At June 30, 2011, the Group’s ownership interest was 97.8%. The Group initiated a compulsory acquisition transaction to acquire the remaining shares of Norsemont that it did not already own, and subsequent to June 30, 2011, on July 5, 2011, HudBay acquired the remaining common shares and now wholly owns Norsemont.
Since acquisition, Norsemont contributed a loss of $2,964 to the Group’s results. Norsemont does not currently earn revenue as it is in the development stage. If the acquisition had occurred on January 1, 2011, management estimates that consolidated revenue would have been $424,168 and consolidated loss for the period would have been $157,328. In determining these amounts, management has assumed that the fair value adjustments, determined provisionally, that arose on the date of acquisition would have been the same if the acquisition had occurred on January 1, 2011.
Consideration transferred
The following summarizes the acquisition date fair value of the major classes of consideration transferred:
Cash consideration | $ | 118,525 | ||
Equity instruments (20,372,986 common shares) | 345,119 | |||
|
| |||
Total consideration transferred | 463,644 | |||
Less: cash acquired | (23,669 | ) | ||
|
| |||
Total consideration transferred, net of cash acquired | $ | 439,975 | ||
|
|
The fair value of the common shares issued was based on HudBay’s listed share price of $16.94 at the March 1, 2011 acquisition date.
The Group incurred acquisition related costs of $5,778 mainly relating to external legal fees and due diligence costs. These costs have been included in selling and administrative expenses in the Group’s consolidated income statement. In addition, the Group incurred share issue costs of $239 and presented them as a deduction from share capital. For cash flow purposes, the Group paid $94,856 upon acquisition of Norsemont representing $118,525 of cash paid, net of $23,669 cash received.
Page 13
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Identifiable assets acquired and liabilities assumed
Recognized amounts of identifiable assets acquired and liabilities assumed as at the date of acquisition were as follows:
Provisional fair value | ||||
Cash and cash equivalents | $ | 23,669 | ||
Short-term investments | 20,053 | |||
Receivables and prepaid expenses | 19,447 | |||
Mineral properties | 520,768 | |||
Other property, plant and equipment | 564 | |||
Deferred tax assets | 750 | |||
Trade and other payables | (13,827 | ) | ||
Provisions – decommissioning and restoration liabilities | (978 | ) | ||
Deferred tax liabilities | (128,211 | ) | ||
|
| |||
Total net identifiable assets | $ | 442,235 | ||
|
|
The fair values disclosed are provisional due to the complexity of the acquisition and due to the inherently uncertain nature of the mining industry. The Group will complete its review of the fair value of the assets and liabilities acquired within twelve months of the acquisition date. In particular, the fair values of mineral properties, other property, plant and equipment, decommissioning and restoration liabilities and deferred tax assets and liabilities have been determined provisionally pending completion of an independent valuation.
Acquired receivables were valued at $19,248. Based on the valuation performed at the acquisition date, management expected all contractual cash flows to be collectible. Receivables related primarily to the timing of receipt of proceeds by Norsemont from exercises of stock options and warrants. Subsequent to the acquisition date, all receivables relating to the exercises of stock options and warrants were collected.
Goodwill
The Group recognized goodwill as a result of the acquisition as follows:
Total consideration transferred | $ | 463,644 | ||
Fair value of previous 1.2% interest in the acquiree | 6,043 | |||
Non-controlling interests of 8.3% measured based on the proportionate share of identifiable net assets | 36,705 | |||
Less: value of net identifiable asset acquired | (442,235 | ) | ||
|
| |||
Goodwill | 64,157 | |||
|
|
The Group recognized a gain of $2,100 in other finance gains and losses as a result of remeasuring its existing 1.2% interest in Norsemont to fair value. Of this amount, $1,219 represented a transfer of gains recognized in previous periods from the available-for-sale reserve within equity into the income statement (note 5d).
The goodwill balance arose mainly from the requirement to record deferred income tax liabilities measured at the tax effect of the difference between the fair values of the assets acquired and liabilities assumed and their tax bases. None of the goodwill recognized is expected to be deductible for income
Page 14
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
tax purposes.
As a result of foreign exchange translation from Norsemont’s US dollar functional currency to the Group’s Canadian dollar presentation currency, the goodwill balance was $63,473, as at June 30, 2011.
Acquisition of non-controlling interests
On March 15, 2011, the Group acquired an additional 6.9% interest in Norsemont. The Group transferred consideration of $33,914 to the non-controlling interest holders, consisting of cash of $9,156 and 1,566,945 HudBay common shares. The carrying amount of Norsemont’s net assets in the Group’s financial statements on the acquisition date was $511,495 and the carrying value of the additional interest acquired was $30,809. The Group recognized the difference of $3,105 between the consideration transferred and the carrying value of the interest acquired in retained earnings.
Subsequent to the acquisition, Norsemont issued additional shares to non-controlling interest holders upon the exercise of warrants. The Group received proceeds of $2,472 and recognized an increase to non-controlling interests of $3,549 and a decrease to retained earnings of $1,077.
As at June 30, 2011, the Group’s ownership interest in Norsemont was 97.8%.
The following summarizes the effect of changes in the Company’s ownership interest in Norsemont:
Ownership interest before acquisition | $ | 6,043 | ||
Effect of increase in ownership interest upon acquisition of control | 463,644 | |||
Effect of increase in ownership interest upon acquisition of non-controlling interest, on March 15, 2011 | 30,809 | |||
Effect of decrease from Norsemont shares issued upon exercises of warrants | (1,077 | ) | ||
Less: share of comprehensive loss | (6,830 | ) | ||
|
| |||
Ownership interest at June 30, 2011 | $ | 492,589 | ||
|
|
Page 15
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
5. | Revenue and expenses |
(a) | Revenue: |
The Group’s revenue by significant product types:
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Copper | $ | 137,127 | $ | 98,086 | $ | 215,063 | $ | 218,008 | ||||||||
Zinc | 40,357 | 34,444 | 82,102 | 91,439 | ||||||||||||
Gold | 40,981 | 26,235 | 58,730 | 58,013 | ||||||||||||
Silver | 8,816 | 4,952 | 12,956 | 12,969 | ||||||||||||
Other | 29,775 | 24,983 | 70,972 | 50,842 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
257,056 | 188,700 | 439,823 | 431,271 | |||||||||||||
Less: treatment and refining charges | (10,233 | ) | (1,359 | ) | (15,655 | ) | (2,624 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
$ | 246,823 | $ | 187,341 | $ | 424,168 | $ | 428,647 | |||||||||
|
|
|
|
|
|
|
|
During the six months ended June 30, 2011, copper, gold and silver revenues were from the sale of metal contained in concentrates or anodes after deducting applicable treatment and refining costs. During 2010, copper revenues also included sales of copper cathode. Other revenues include sales of zinc oxide.
A portion of the Group’s revenue from sales of zinc is hedged and designated as cash flow hedges. For the six months ended June 30, 2011, revenues from zinc sales include losses of $542 (three months ended June 30, 2011 – $202) from the hedging reserve (note 14b).
(b) | Depreciation and amortization: |
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Total depreciation and amortization presented in: | ||||||||||||||||
Cost of sales | $ | 27,008 | $ | 35,223 | $ | 51,458 | $ | 66,941 | ||||||||
Selling and administrative expenses | 192 | 40 | 301 | 78 | ||||||||||||
Other operating expenses | — | 32 | — | 62 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
27,200 | 35,295 | 51,759 | 67,081 | |||||||||||||
|
|
|
|
|
|
|
|
Page 16
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(c) | Other operating income and expense: |
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Other operating income | ||||||||||||||||
Net gain on sale of property, plant and equipment | $ | (78 | ) | $ | — | $ | (428 | ) | $ | — | ||||||
Gain on sale of White Pine Copper Refinery | (1,999 | ) | — | (1,999 | ) | — | ||||||||||
Other income | (167 | ) | (40 | ) | (194 | ) | (51 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
(2,244 | ) | (40 | ) | (2,621 | ) | (51 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Other operating expense | ||||||||||||||||
Cost of non-producing properties | 2,727 | 10,559 | 5,336 | 13,624 | ||||||||||||
Other expense | 14 | 28 | 22 | 64 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
$ | 2,741 | $ | 10,587 | $ | 5,358 | $ | 13,688 | |||||||||
|
|
|
|
|
|
|
|
In June 2011, the Company disposed of its shares in the White Pine Copper Refinery for proceeds of $2,906 and recognized a gain on sale of $1,999.
Page 17
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(d) | Finance income and expenses: |
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Finance income | ||||||||||||||||
Interest income | $ | (1,791 | ) | $ | (1,148 | ) | $ | (4,113 | ) | $ | (1,861 | ) | ||||
Other finance income | (4 | ) | 220 | (12 | ) | (36 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
(1,795 | ) | (928 | ) | (4,125 | ) | (1,897 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Finance expense | ||||||||||||||||
Other finance expense | 1,053 | 358 | 1,745 | 678 | ||||||||||||
Unwinding of discounts on provisions | 897 | 842 | 1,808 | 1,684 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
1,950 | 1,200 | 3,553 | 2,362 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Other finance losses (gains) | ||||||||||||||||
Net foreign exchange losses (gains) | 1,407 | (12,185 | ) | 4,226 | (1,638 | ) | ||||||||||
Ineffective gains on cash flow hedges | (137 | ) | (1,018 | ) | (210 | ) | (1,025 | ) | ||||||||
Change in fair value of financial assets and liabilities at fair value through profit loss: | ||||||||||||||||
Classified as held-for-trading | 747 | — | 899 | — | ||||||||||||
Remeasurement to fair value of existing interest in Norsemont | ||||||||||||||||
Recognized in the income statement | — | — | (881 | ) | — | |||||||||||
Reclassified from equity | — | — | (1,219 | ) | — | |||||||||||
Net loss reclassified from equity on impairment of available-for-sale investments | 1,390 | — | 1,390 | — | ||||||||||||
Net gain reclassified from equity on disposal of available-for-sale investments | — | — | — | (1,094 | ) | |||||||||||
Other | — | (239 | ) | — | (239 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
3,407 | (13,442 | ) | 4,205 | (3,996 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net finance expense (income) | $ | 3,562 | $ | (13,170 | ) | $ | 3,633 | $ | (3,531 | ) | ||||||
|
|
|
|
|
|
|
|
During the three months ended June 30, 2011, the Group recognized an impairment loss on investment in listed shares and transferred pre-tax losses of $1,390 from the available-for-sale reserve within equity to the income statement.
Page 18
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
6. | Inventories |
Jun. 30, 2011 | Dec. 31, 2010 | Jan. 1, 2010 | ||||||||||
Current | ||||||||||||
Work in progress | $ | 10,308 | $ | 18,775 | $ | 51,250 | ||||||
Finished goods | 89,227 | 81,277 | 59,595 | |||||||||
Materials and supplies | 13,899 | 15,590 | 15,095 | |||||||||
|
|
|
|
|
| |||||||
113,434 | 115,642 | 125,940 | ||||||||||
Non-current | ||||||||||||
Materials and supplies | 5,661 | 6,052 | 5,188 | |||||||||
|
|
|
|
|
| |||||||
Total | $ | 119,095 | $ | 121,694 | $ | 131,128 | ||||||
|
|
|
|
|
|
7. | Other financial assets |
Jun. 30, 2011 | Dec. 31, 2010 | Jan. 1, 2010 | ||||||||||
Current | ||||||||||||
Derivative assets | $ | 2,650 | $ | 3,795 | $ | 955 | ||||||
|
|
|
|
|
| |||||||
Non-current | ||||||||||||
Available-for-sale investments | 130,553 | 104,990 | 27,249 | |||||||||
Investments at fair value through profit or loss | 3,343 | 7,688 | 138 | |||||||||
Derivative assets | 242 | 603 | 258 | |||||||||
Restricted cash | 4,106 | 4,405 | 59,031 | |||||||||
|
|
|
|
|
| |||||||
138,244 | 117,686 | 86,676 | ||||||||||
|
|
|
|
|
| |||||||
$ | 140,894 | $ | 121,481 | $ | 87,631 | |||||||
|
|
|
|
|
|
Credit facility, letters of credit and restricted cash
On November 3, 2010, the Company arranged a new US$300 million revolving credit facility with a syndicate of lenders. The facility has an initial term of four years and is secured by a pledge of assets of the parent company and is unconditionally guaranteed by the Company’s material subsidiaries. Upon closing, restricted cash on deposit to support letters of credit was reclassified to cash and cash equivalents. As at June 30, 2011, the Company has outstanding letters of credit in the amount of $60,939, of which $58,687 is supported by the revolving credit facility.
Page 19
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
8. | Asset impairment loss |
During the three months ended June 30, 2011, the Group recognized an impairment loss of $212,739 to reduce the carrying value of the Fenix nickel project in Guatemala to an estimate of the fair value less costs to sell. The Group had been engaged in a process to identify strategic partners for its Fenix project, which is in the development phase. In the course of that process, during the three months ended June 30, 2011, it became apparent that the carrying value of the Group’s investment in Fenix was not supported by indicative proposals the Group received for an ownership interest in Fenix. HudBay determined the fair value of the Fenix project based on the indicative offers received from third parties.
As at June 30, 2011, management considered whether it was appropriate to present the assets and liabilities of the Fenix project as held for sale; however, due to significant uncertainties at that time related to a proposed transaction, management was unable to conclude that a sale was highly probable to occur within one year. Accordingly, the Group has not presented the Fenix project as held for sale in these condensed consolidated interim financial statements, and the results of its operations are not presented as discontinued operations.
The Group has allocated the impairment loss to property, plant and equipment (primarily capital works in progress) related to the Fenix project, which constitutes a cash-generating unit. The Group has classified the impairment loss within the other operating expense function on the income statement and has presented the impairment loss within the HMI Nickel operating segment.
On August 5, 2011, the Group announced it had entered into a definitive agreement with the Solway Group (“Solway”) to sell 100% of its interest in the Fenix project for US$140 million in cash at closing and US$30 million upon the satisfaction of certain conditions during the course of Solway’s development of the project. Closing of the transaction is expected to occur during the three months ending September 30, 2011.
Management expects to present the results of the Fenix operations as discontinued operations in the Group’s condensed consolidated interim financial statements for the three and nine months ending September 30, 2011.
Page 20
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
9. | Income and mining taxes |
(a) | Tax expense: |
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Tax expense based on: | ||||||||||||||||
Current: | ||||||||||||||||
Taxable income | $ | 16,186 | $ | 13,404 | $ | 23,573 | $ | 26,044 | ||||||||
Taxable mining profits | 13,163 | 8,115 | 20,263 | 15,567 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
29,349 | 21,519 | 43,836 | 41,611 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Deferred: | ||||||||||||||||
Income taxes – origination and reversal of temporary difference | (2,197 | ) | (6,455 | ) | 1,887 | (4,113 | ) | |||||||||
Mining taxes – origination and reversal of temporary difference | 253 | (900 | ) | 703 | (29 | ) | ||||||||||
Benefit arising from previously unrecognized tax loss, or temporary difference | (1,199 | ) | 1,331 | (1,717 | ) | 1,307 | ||||||||||
Relating to the write-down/reversal of write-down of a deferred tax asset | — | — | — | 1,115 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
(3,143 | ) | (6,024 | ) | 873 | (1,720 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
$ | 26,206 | $ | 15,495 | $ | 44,709 | $ | 39,891 | |||||||||
|
|
|
|
|
|
|
|
(b) | Deferred tax assets and liabilities as represented on the balance sheet: |
Jun. 30, 2011 | Dec. 31, 2010 | Jan. 1, 2010 | ||||||||||
Deferred income tax asset | $ | 20,818 | $ | 15,349 | $ | 26,363 | ||||||
Deferred income tax liability | (154,551 | ) | (24,302 | ) | (29,457 | ) | ||||||
Deferred mining tax asset | 16,354 | 17,057 | 18,246 | |||||||||
|
|
|
|
|
| |||||||
$ | (117,379 | ) | $ | 8,104 | $ | 15,152 | ||||||
|
|
|
|
|
|
(c) | Changes in deferred tax assets and liabilities: |
Six months ended June 30 | ||||||||
2011 | 2010 | |||||||
Balance, beginning of period | $ | 8,104 | $ | 15,152 | ||||
Deferred tax expense | (873 | ) | 1,720 | |||||
OCI transactions | 1,495 | 1,158 | ||||||
Purchase price adjustment | (127,461 | ) | — | |||||
Foreign currency translation on Norsemont deferred tax liability | 1,386 | — | ||||||
Other | (30 | ) | (186 | ) | ||||
|
|
|
| |||||
$ | (117,379 | ) | $ | 17,844 | ||||
|
|
|
|
Page 21
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
10. | Share capital |
(a) | Preference shares: |
Authorized: Unlimited preference shares without par value
(b) | Common shares: |
Authorized: Unlimited common shares without par value
Issued and fully paid:
Six months ended Jun. 30, 2011 | Year ended Dec. 31, 2010 | |||||||||||||||
Common shares | Amount | Common shares | Amount | |||||||||||||
Balance, beginning of period | 149,431,339 | $ | 642,161 | 153,854,655 | $ | 656,427 | ||||||||||
Exercise of options | 13,933 | 88 | 623,784 | 6,881 | ||||||||||||
Shares repurchased | — | — | (5,047,100 | ) | (21,147 | ) | ||||||||||
Share issue costs, net of tax | — | (239 | ) | — | — | |||||||||||
Issued – acquisition of Norsemont (note 4) | 20,372,986 | 345,119 | — | — | ||||||||||||
Issued – acquisition of non-controlling interest (note 4) | 1,566,945 | 24,758 | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Balance, end of period | 171,385,203 | $ | 1,011,887 | 149,431,339 | $ | 642,161 | ||||||||||
|
|
|
|
|
|
|
|
The Company paid dividends of $0.10 per share on March 31, 2011 to shareholders on record as of March 31, 2011. On August 9, 2011, HudBay’s board of directors declared a semi-annual dividend in the amount of $0.10 per common share, payable on September 30, 2011 to shareholders on record as of September 15, 2011.
Page 22
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
11. | Share-based payment |
(a) | Cash-settled share-based payment: |
The Group has two cash-settled share-based payment plans, as described below.
Deferred share units
At June 30, 2011, the value of the outstanding liability related to the DSU plan was $2,936 (December 31, 2010 – $3,167).
During the six months ended June 30, 2011, the Company granted 27,641 DSUs (six months ended June 30, 2010 – 58,662 DSUs) to members of the Board of Directors at a weighted average price of $16.41 (six months ended June 30, 2010 – $12.86). A net expense of $230 (six months ended June 30, 2010 – $445) relating to the grant of DSUs and mark-to-market adjustments is included in general and administrative expenses.
During the three months ended June 30, 2011, the Company granted 13,267 DSUs (three months ended June 30, 2010 – 42,493 DSUs) to members of the Board of Directors at a weighted average price of $16.06 (three months ended June 30, 2010 – $12.49). A net credit of $74 (three months ended June 30, 2010 – $315) relating to the grant of DSUs and mark-to-market adjustments is included in general and administrative expenses.
Restricted share units
At June 30, 2011, the value of the outstanding liability related to the RSU plan was $2,971 (December 31, 2010 – $1,641).
During the six months ended June 30, 2011, the Company granted 316,557 RSUs (six months ended June 30, 2010 – 284,289 RSUs) to employees at a weighted average price of $15.90 (six months ended June 30, 2010 – $13.37). As a result of recognizing the expense for RSUs granted over the service period and mark-to-market adjustments, a net expense of $1,330 (six months ended June 30, 2010 – $304) is included in cost of sales, and selling and administrative expenses.
During the three months ended June 30, 2011, the Company did not grant any RSUs (three months ended June 30, 2010 – 0 RSUs) to employees. As a result of recognizing the expense for RSUs granted over the service period and mark-to-market adjustments, a net expense of $992 (three months ended June 30, 2010 – $234) is included in cost of sales, and selling and administrative expenses.
Page 23
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(b) | Equity-settled share-based payment – stock options: |
Six months ended Jun. 30, 2011 | Year ended Dec. 31, 2010 | |||||||||||||||
Number of shares subject to option | Weighted average exercise price | Number of shares subject to option | Weighted average exercise price | |||||||||||||
Balance, beginning of period | 4,368,784 | $ | 14.50 | 4,637,113 | $ | 14.25 | ||||||||||
Granted | — | — | 900,000 | 12.17 | ||||||||||||
Exercised | (13,933 | ) | 4.47 | (623,784 | ) | 8.42 | ||||||||||
Forfeited | (86,667 | ) | 19.16 | (145,557 | ) | 10.42 | ||||||||||
Expired | — | — | (398,988 | ) | 17.31 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Balance, end of period | 4,268,184 | $ | 14.44 | 4,368,784 | $ | 14.50 | ||||||||||
|
|
|
|
|
|
|
|
The following table summarizes the options outstanding at June 30, 2011:
Range of | Number of options outstanding | Weighted- average remaining contractual life (years) | Weighted- average exercise price | Number of options exercisable | Weighted- average exercise price | |||||||||||||||||
$ | 2.59 - 10.20 | 998,342 | 4.1 | $ | 6.88 | 921,677 | $ | 6.79 | ||||||||||||||
10.21 - 14.02 | 1,007,000 | 2.9 | 12.01 | 353,667 | 11.95 | |||||||||||||||||
14.03 - 16.00 | 736,703 | 6.7 | 15.86 | 736,703 | 15.86 | |||||||||||||||||
16.01 - 20.78 | 355,200 | 3.2 | 17.53 | 355,200 | 17.53 | |||||||||||||||||
20.79 - 23.74 | 1,170,939 | 5.8 | 21.14 | 1,170,939 | 21.14 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
$ | 2.59 - 23.74 | 4,268,184 | 4.66 | $ | 14.44 | 3,538,186 | $ | 15.02 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
12. | Earnings per share data |
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(Loss) profit attributable to owners of the Company: | $ | (166,919 | ) | $ | 4,431 | $ | (150,122 | ) | $ | 15,014 | ||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average common shares outstanding | ||||||||||||||||
Basic | 171,381,834 | 150,795,852 | 163,737,799 | 152,215,266 | ||||||||||||
Plus net incremental shares from assumed conversion: stock options | — | 594,303 | — | 648,990 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted | 171,381,834 | 151,390,155 | 163,737,799 | 152,864,256 | ||||||||||||
|
|
|
|
|
|
|
|
For the three and six months ended June 30, 2011, the Company did not include stock options in the diluted weighted average number of common shares outstanding as they were anti-dilutive.
Page 24
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
13. | Other comprehensive income (loss) (“OCI”) |
Three months ended Jun. 30, 2011 | Three months ended Jun. 30, 2010 | |||||||||||||||||||||||
Pre-tax | Tax | Net of tax | Pre-tax | Tax | Net of tax | |||||||||||||||||||
Foreign currency translation | ||||||||||||||||||||||||
Net exchange (loss) gain on translation of foreign operations | (3,635 | ) | — | (3,635 | ) | 9,127 | — | 9,127 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
(3,635 | ) | — | (3,635 | ) | 9,127 | — | 9,127 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Available-for-sale | ||||||||||||||||||||||||
Change in fair value of available-for-sale investments | (21,366 | ) | 2,687 | (18,679 | ) | (6,325 | ) | 880 | (5,445 | ) | ||||||||||||||
Transfer to income statement on impairment of investments | 1,390 | (174 | ) | 1,216 | — | — | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
(19,976 | ) | 2,513 | (17,463 | ) | (6,325 | ) | 880 | (5,445 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Cash flow hedge | ||||||||||||||||||||||||
Effective portion of change in fair value of cash flow hedge | 450 | (128 | ) | 322 | 11,133 | (3,266 | ) | 7,867 | ||||||||||||||||
Transfer to income statement | (164 | ) | 29 | (135 | ) | (756 | ) | 163 | (593 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
286 | (99 | ) | 187 | 10,377 | (3,103 | ) | 7,274 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total OCI (loss) | (23,325 | ) | 2,414 | (20,911 | ) | 13,179 | (2,223 | ) | 10,956 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Page 25
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Six months ended Jun. 30, 2011 | Six months ended Jun. 30, 2010 | |||||||||||||||||||||||
Pre-tax | Tax | Net of tax | Pre-tax | Tax | Net of tax | |||||||||||||||||||
Foreign currency translation | ||||||||||||||||||||||||
Net exchange (loss) gain on translation of foreign operations | (14,379 | ) | — | (14,379 | ) | 2,534 | — | 2,534 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
(14,379 | ) | — | (14,379 | ) | 2,534 | — | 2,534 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Available-for-sale | ||||||||||||||||||||||||
Change in fair value of available-for-sale investments | (12,079 | ) | 1,516 | (10,563 | ) | (7,340 | ) | 1,014 | (6,326 | ) | ||||||||||||||
Transfer to income statement on impairment of investments | 1,390 | (174 | ) | 1,216 | — | — | — | |||||||||||||||||
Transfer to income statement on sale of investments | (1,219 | ) | 153 | (1,066 | ) | (1,094 | ) | 144 | (950 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
(11,908 | ) | 1,495 | (10,413 | ) | (8,434 | ) | 1,158 | (7,276 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Cash flow hedge | ||||||||||||||||||||||||
Effective portion of change in fair value of cash flow hedge | 2,440 | (694 | ) | 1,746 | 17,604 | (5,204 | ) | 12,400 | ||||||||||||||||
Transfer to income statement | (61 | ) | (15 | ) | (76 | ) | (1,258 | ) | 323 | (935 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
2,379 | (709 | ) | 1,670 | 16,346 | (4,881 | ) | 11,465 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total OCI (loss) | (23,908 | ) | 786 | (23,122 | ) | 10,446 | (3,723 | ) | 6,723 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Gains and losses transferred from equity into profit or loss during the period are included in the following line items in the income statement:
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenue | $ | 164 | $ | 756 | $ | 61 | $ | 1,258 | ||||||||
Other finance gains/losses | (1,390 | ) | — | (171 | ) | 1,094 | ||||||||||
Tax expense | 145 | (163 | ) | 36 | (467 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
(1,081 | ) | 593 | (74 | ) | 1,885 | |||||||||||
|
|
|
|
|
|
|
|
Page 26
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
14. | Financial instruments |
(a) | Fair value and carrying value of financial instruments: |
The following presents the fair value and carrying value of the Company’s financial instruments and non-financial derivatives:
Jun. 30, 2011 | Dec. 31, 2010 | Jan. 1, 2010 | ||||||||||||||||||||||
Fair Value | Carrying value | Fair Value | Carrying value | Fair Value | Carrying value | |||||||||||||||||||
Financial assets | ||||||||||||||||||||||||
Loans and receivables | ||||||||||||||||||||||||
Cash and cash equivalents1 | 747,710 | 747,710 | 901,693 | 901,693 | 886,814 | 886,814 | ||||||||||||||||||
Restricted cash1 | 4,106 | 4,106 | 4,405 | 4,405 | 59,031 | 59,031 | ||||||||||||||||||
Trade and other receivables12 | 31,819 | 31,819 | 68,778 | 68,778 | 36,755 | 36,755 | ||||||||||||||||||
Fair value through profit and loss | ||||||||||||||||||||||||
Trade and other receivables embedded derivatives3 | 2,981 | 2,981 | 5,841 | 5,841 | 209 | 209 | ||||||||||||||||||
Non-hedge derivative assets3 | 1,083 | 1,083 | 2,724 | 2,724 | 955 | 955 | ||||||||||||||||||
Investments at FVTPL4 | 3,343 | 3,343 | 7,688 | 7,688 | 138 | 138 | ||||||||||||||||||
Designated in cash flow hedges | ||||||||||||||||||||||||
Hedging derivative assets3 | 1,809 | 1,809 | 1,674 | 1,674 | 258 | 258 | ||||||||||||||||||
Available-for-sale | ||||||||||||||||||||||||
Available-for-sale investments4 | 130,553 | 130,553 | 104,990 | 104,990 | 27,249 | 27,249 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
923,404 | 923,404 | 1,097,793 | 1,097,793 | 1,011,409 | 1,011,409 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Financial liabilities | ||||||||||||||||||||||||
Fair value through profit and loss | ||||||||||||||||||||||||
Trade and other payables12 | 122,525 | 122,525 | 124,449 | 124,449 | 108,144 | 108,144 | ||||||||||||||||||
Trade and other payables – embedded derivatives3 | 953 | 953 | 941 | 941 | 557 | 557 | ||||||||||||||||||
Non-hedge derivative liabilities3 | 2 | 2 | 17 | 17 | 152 | 152 | ||||||||||||||||||
Designated in cash flow hedges Hedging derivative liabilities3 | 1,892 | 1,892 | 4,383 | 4,383 | 9,823 | 9,823 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
125,372 | 125,372 | 129,790 | 129,790 | 118,676 | 118,676 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Net financial assets | 798,032 | 798,032 | 968,003 | 968,003 | 892,733 | 892,733 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1 | Cash and cash equivalents, restricted cash, trade and other receivables and trade and other payables are recorded at carrying value, which approximates fair value due to their short-term nature and generally negligible credit losses. |
2 | Excludes embedded provisional pricing derivatives, as well as tax and other statutory amounts. |
3 | Derivatives and embedded provisional pricing derivatives are carried at their fair value, which is determined based on internal valuation models that reflect observable forward market commodity prices, currency exchange rates, and discount factors based on market US dollar interest rates and adjusted for credit risk. |
4 | Available-for-sale investments are carried at their fair value, which is determined using quoted market bid prices in active markets for listed shares and determined using valuation models for shares of private companies. Investments at fair-value-through-profit-loss (“FVTPL”) consist of warrants to purchase listed shares, which are carried at fair value as determined using a Black-Scholes model. |
Page 27
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Fair value hierarchy
The table below provides an analysis by valuation method of financial instruments that are measured at fair value subsequent to recognition.
June 30, 2011 | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Financial assets measured at fair value | ||||||||||||||||
Financial assets at FVTPL: | ||||||||||||||||
Embedded derivatives | — | 2,981 | — | 2,981 | ||||||||||||
Non-hedge derivatives | — | 1,083 | — | 1,083 | ||||||||||||
Hedging derivatives | — | 1,809 | — | 1,809 | ||||||||||||
Investments at FVTPL | — | 3,343 | — | 3,343 | ||||||||||||
Available-for-sale investments | 128,553 | — | 2,000 | 130,553 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
128,553 | 9,216 | 2,000 | 139,769 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Financial liabilities measured at fair value | ||||||||||||||||
Financial liabilities at FVTPL: | ||||||||||||||||
Embedded derivatives | — | 953 | — | 953 | ||||||||||||
Non-hedge derivatives | — | 2 | — | 2 | ||||||||||||
Cash flow hedge derivatives | — | 1,892 | — | 1,892 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
— | 2,847 | — | 2,847 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
December 31, 2010 | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Financial assets measured at fair value | ||||||||||||||||
Financial assets at FVTPL: | ||||||||||||||||
Embedded derivatives | — | 5,841 | — | 5,841 | ||||||||||||
Non-hedge zinc derivatives | — | 2,724 | — | 2,724 | ||||||||||||
Hedging derivatives | — | 1,674 | — | 1,674 | ||||||||||||
Investments at FVTPL | — | 7,688 | — | 7,688 | ||||||||||||
Available for sale investments | 102,990 | — | 2,000 | 104,990 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
102,990 | 17,927 | 2,000 | 122,917 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Financial liabilities measured at fair value | ||||||||||||||||
Financial liabilities at FVTPL: | ||||||||||||||||
Embedded derivatives | — | 941 | — | 941 | ||||||||||||
Non-hedge derivatives | — | 17 | — | 17 | ||||||||||||
Hedging derivatives | — | 4,383 | — | 4,383 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
— | 5,341 | — | 5,341 | |||||||||||||
|
|
|
|
|
|
|
|
There were no transfers between levels during the period.
Page 28
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(b) | Derivatives and hedging: |
Non-hedge derivative zinc contracts
HudBay enters into fixed price sales contracts with zinc and zinc oxide customers and, to ensure that the Group continues to receive a floating or unhedged realized zinc price, enters into forward zinc purchase contracts that effectively offset the fixed price sales contracts. The fixed-price sales contracts with customers are not recognized as derivatives, as they are executory contracts entered into and held for the purpose of the Group’s expected sale requirements. However, the zinc forward purchase contracts are recorded as derivatives. Gains and losses on these contracts are recorded in revenues, and cash flows are classified in operating activities.
At June 30, 2011, the Group held contracts for forward zinc purchases of 5,563 tonnes that related to forward customer sales of zinc and zinc oxide. Prices ranged from US$1,722 to US$2,443 per tonne, and settlement dates extended out up to June 2012.
Cash flow hedging derivatives
In 2009, the Group entered into a foreign exchange swap contract to hedge foreign exchange risk for future receipts of US dollars and commodity swap contracts to hedge prices for a portion of future sales of zinc. These contracts expire in July 2012. The risk management objective for these hedging relationships is to mitigate the impact on the Group of fluctuating zinc prices and exchange rates. Cash flow hedge accounting has been applied to the hedging relationships. The effective portion of the change in fair value of cash flow hedging derivatives recognized in other comprehensive income is presented in note 13, and the ineffective portion recognized in other finance gains and losses in the income statement is presented in note 5d. Gains and losses reclassified from the cash flow hedge reserve to revenue are presented in note 13.
The following tables summarizes the Group’s cash flow hedging derivatives, indicating the periods in which cash flows associated with the cash flow hedging derivatives are expected to occur:
June 30, 2011 | Quantity | Weighted average price | Fair value of derivative asset (liability) | Expected cash flows | ||||||||||||
Zinc swaps – US$ denominated contracts | ||||||||||||||||
Maturing between: | Metric tonnes | US$/MT | ||||||||||||||
0 to 12 months | 10,980 | 2,220.0 | (1,560 | ) | (1,560 | ) | ||||||||||
13 to 24 months | 1,830 | 2,220.0 | (332 | ) | (332 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
12,810 | 2,220.0 | (1,892 | ) | (1,892 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Foreign currency swaps – sell US$/buy C$ | ||||||||||||||||
Maturing between: | Value | Rate | ||||||||||||||
0 to 12 months | 16,310 | 1.0668 | 1,567 | 1,567 | ||||||||||||
13 to 24 months | 2,718 | 1.0668 | 242 | 242 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
19,028 | 1.0668 | 1,809 | 1,809 | |||||||||||||
|
|
|
|
|
|
|
|
Page 29
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
December 31, 2010 | Quantity | Weighted average price | Fair value of derivative asset (liability) | Expected cash flows | ||||||||||||
Zinc swaps – US$ denominated contracts | ||||||||||||||||
Maturing between: | Metric tonnes | US$/MT | ||||||||||||||
0 to 12 months | 11,437 | 2,220 | (2,560 | ) | (2,560 | ) | ||||||||||
13 to 24 months | 7,320 | 2,220 | (1,826 | ) | (1,826 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
18,757 | 2,220 | (4,386 | ) | (4,386 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Foreign currency swaps – sell US$/buy C$ | ||||||||||||||||
Maturing between: | Value | Rate | ||||||||||||||
0 to 12 months | 16,310 | 1.0668 | 1,071 | 1,071 | ||||||||||||
13 to 24 months | 10,873 | 1.0668 | 603 | 603 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
27,183 | 1.0668 | 1,674 | 1,674 | |||||||||||||
|
|
|
|
|
|
|
|
(c) | Embedded derivatives |
The Group records embedded derivatives related to provisional pricing in concentrate purchase, concentrate sale, anode sale, and certain other sale contracts. Under the terms of these contracts, prices are subject to final adjustment at the end of a future period after title transfers based on quoted market prices during the quotational period specified in the contract. The period between provisional pricing and final pricing is typically up to three months.
Embedded derivatives are presented in trade and other receivables when they relate to sales contracts and in trade and other payables when they relate to purchase contracts. At each reporting date, provisionally priced metals are marked to market based on the forward market price for the quotational period stipulated in the contract, with changes in fair value recognized in revenues for sales contracts and in cost of sales for purchase concentrate contracts. Cash flows related to provisional pricing embedded derivatives are classified in operating activities.
At June 30, 2011, the Group’s net position consisted of contracts awaiting final pricing for sales of 12,105 tonnes of copper, purchases of 5,960 tonnes of zinc, sales of 18,587 ounces of gold and sales of 187,545 ounces of silver.
15. | Capital commitments |
As at June 30, 2011, the Group had outstanding capital commitments of approximately $143 million related to its Lalor project and $39 million related to its Constancia project, including amounts pursuant to contracts the Group is able to terminate upon relatively short notice.
Page 30
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
16. | Supplementary cash flow information |
(a) | Change in non-cash working capital: |
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Change in: | ||||||||||||||||
Trade and other receivables | $ | 33,616 | $ | 21,910 | $ | 56,601 | $ | (9,474 | ) | |||||||
Inventories | 9,459 | 6,444 | (329 | ) | 45,702 | |||||||||||
Prepaid expenses and other current assets | (1,024 | ) | 1,056 | (897 | ) | 2,033 | ||||||||||
Trade and other payables | (3,279 | ) | (6,417 | ) | (27,441 | ) | (16,067 | ) | ||||||||
Provisions and other liabilities | (30,309 | ) | (4,881 | ) | (30,309 | ) | (4,881 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
$ | 8,463 | $ | 18,112 | $ | (2,375 | ) | $ | 17,313 | ||||||||
|
|
|
|
|
|
|
|
(b) | Non-cash transactions: |
During the six months ended June 30, 2011, the Group entered into the following non-cash investing and financing activities which are not reflected in the statement of cash flows:
• | Remeasurements of the Group’s provision for decommissioning liability led to increases in related assets of $173 (three months ended June 30, 2011 – $5,239). For the six months ended June 30, 2010, such increase in property, plant and equipment were $7,458 (three months ended June 30, 2010 – $6,826); |
• | Depreciation of $210 (three months ended June 30, 2011 – $105) was capitalized for fixed assets in construction; and |
• | As at June 30, 2011, additions to property, plant and equipment of $9,562 were purchased using trade credit which was not yet paid. These additions will be reflected in the statement of cash flows in the period payment is made. |
Page 31
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
17. | Segmented information |
The Group is an integrated metals producer. When making decisions on expansions, opening or closing mines, as well as day to day operations, management evaluates the profitability of the overall operation of the Group. The Group’s main mining operations are located in Manitoba and Saskatchewan and are included in the HBMS segment. The HBMS revenue segment generates the majority of revenues as it sells copper, zinc, gold, silver and other metals. The HMI Nickel consists of the Group’s Fenix nickel project in Guatemala. The Norsemont segment consists of the Group’s Constancia project in Peru, which was acquired on March 1, 2011. The “Other Segment” includes operating segments that are not individually significant, as they do not meet the quantitative thresholds, and include the Balmat segment which consists of a zinc mine and concentrator, the Michigan segment which includes the Aquila property, and other exploration properties. The Balmat mine suspended operations on August 22, 2008. Corporate activities are not considered a segment and are included as a reconciliation to total consolidated results. Accounting policies for each reported segment are the same. Segment profit or loss represents the profit earned by each segment without allocation of corporate costs. This is the measure reported to the chief operating decision-maker for the purposes of resource allocation and the assessment of segment performance. Total assets and liabilities do not reflect inter-company balances, which have been eliminated on consolidation.
Three months ended June 30, 2011 | ||||||||||||||||||||||||
HBMS | HMI Nickel | Norsemont | Other | Corporate activities and unallocated costs | Total | |||||||||||||||||||
Revenue from external customers | 246,823 | — | — | — | — | 246,823 | ||||||||||||||||||
Cost of sales not including depreciation and amortization | 126,064 | — | — | — | — | 126,064 | ||||||||||||||||||
Cost of sales – depreciation and amortization | 27,008 | — | — | — | — | 27,008 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Gross Profit | 93,751 | — | — | — | — | 93,751 | ||||||||||||||||||
Selling and administration | 598 | — | — | — | 9,174 | 9,772 | ||||||||||||||||||
Exploration and evaluation | 5,647 | 2 | 1,898 | 5,490 | (184 | ) | 12,853 | |||||||||||||||||
Other operating income | (2,238 | ) | (6 | ) | — | — | — | (2,244 | ) | |||||||||||||||
Other operating expense | 631 | 134 | 551 | 1,425 | — | 2,741 | ||||||||||||||||||
Asset impairment loss | — | 212,739 | — | — | — | 212,739 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Results from operating activities | 89,113 | (212,869 | ) | (2,449 | ) | (6,915 | ) | (8,990 | ) | (142,110 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Finance income | (1,795 | ) | ||||||||||||||||||||||
Finance expenses | 1,950 | |||||||||||||||||||||||
Other finance losses | 3,407 | |||||||||||||||||||||||
|
| |||||||||||||||||||||||
Loss before tax | (145,672 | ) | ||||||||||||||||||||||
Tax expense | 26,206 | |||||||||||||||||||||||
|
| |||||||||||||||||||||||
Loss for the period | (171,878 | ) | ||||||||||||||||||||||
|
|
Page 32
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Three months ended June 30, 2010 | ||||||||||||||||||||
HBMS | HMI Nickel | Other | Corporate activities and unallocated costs | Total | ||||||||||||||||
Revenue from external customers | 187,341 | — | — | — | 187,341 | |||||||||||||||
Cost of sales not including depreciation and amortization | 111,132 | — | — | — | 111,132 | |||||||||||||||
Cost of sales – depreciation and amortization | 35,223 | — | — | — | 35,223 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Gross Profit | 40,986 | — | — | — | 40,986 | |||||||||||||||
Selling and administration | 660 | (4 | ) | — | 4,396 | 5,052 | ||||||||||||||
Exploration and evaluation | 15,482 | 643 | 2,638 | — | 18,763 | |||||||||||||||
Other operating income | (38 | ) | (2 | ) | — | — | (40 | ) | ||||||||||||
Other operating expense | 791 | 3,409 | 6,424 | (37 | ) | 10,587 | ||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Results from operating activities | 24,091 | (4,046 | ) | (9,062 | ) | (4,359 | ) | 6,624 | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Finance income | (928 | ) | ||||||||||||||||||
Finance expenses | 1,200 | |||||||||||||||||||
Other finance gain | (13,442 | ) | ||||||||||||||||||
|
| |||||||||||||||||||
Profit before tax | 19,794 | |||||||||||||||||||
Tax expense | 15,495 | |||||||||||||||||||
|
| |||||||||||||||||||
Profit for the period | 4,299 | |||||||||||||||||||
|
|
Six months ended June 30, 2011 | ||||||||||||||||||||||||
HBMS | HMI Nickel | Norsemont | Other | Corporate activities and unallocated costs | Total | |||||||||||||||||||
Revenue from external customers | 424,168 | — | — | — | — | 424,168 | ||||||||||||||||||
Cost of sales not including depreciation and amortization | 220,935 | — | — | — | — | 220,935 | ||||||||||||||||||
Cost of sales – depreciation and amortization | 51,458 | — | — | — | — | 51,458 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Gross Profit | 151,775 | — | — | — | — | 151,775 | ||||||||||||||||||
Selling and administration | 1,281 | 33 | — | — | 20,865 | 22,179 | ||||||||||||||||||
Exploration and evaluation | 12,758 | 10 | 1,898 | 7,882 | 21 | 22,569 | ||||||||||||||||||
Other operating income | (2,551 | ) | (70 | ) | — | — | — | (2,621 | ) | |||||||||||||||
Other operating expense | 1,759 | 515 | 1,100 | 1,984 | — | 5,358 | ||||||||||||||||||
Asset impairment loss | — | 212,739 | — | — | — | 212,739 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Results from operating activities | 138,528 | (213,227 | ) | (2,998 | ) | (9,866 | ) | (20,886 | ) | (108,449 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Finance income | (4,125 | ) | ||||||||||||||||||||||
Finance expenses | 3,553 | |||||||||||||||||||||||
Other finance losses | 4,205 | |||||||||||||||||||||||
|
| |||||||||||||||||||||||
Loss before tax | (112,082 | ) | ||||||||||||||||||||||
Tax expense | 44,709 | |||||||||||||||||||||||
|
| |||||||||||||||||||||||
Loss for the period | (156,791 | ) | ||||||||||||||||||||||
|
|
Page 33
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Six months ended June 30, 2011 | ||||||||||||||||||||||||
HBMS | HMI Nickel | Norsemont | Other | Corporate activities | Total | |||||||||||||||||||
Total assets | 887,942 | 149,357 | 576,837 | 8,980 | 725,110 | 2,348,226 | ||||||||||||||||||
Total liabilities | 365,740 | 6,568 | 129,228 | 19,048 | 14,542 | 535,126 | ||||||||||||||||||
Property, plant and equipment | 485,704 | 139,263 | 522,419 | 15,453 | 5,221 | 1,168,060 | ||||||||||||||||||
Additions to property, plant and equipment1 | 82,210 | 7,163 | 4,884 | 200 | 2,427 | 96,884 | ||||||||||||||||||
Additions to other non-current assets (intangibles) | 3,921 | — | — | — | — | 3,921 |
1 | Additions to property, plant and equipment represent cash additions only. For non-cash additions, see note 16b. |
Six months ended June 30, 2010 | ||||||||||||||||||||
HBMS | HMI Nickel | Other | Corporate activities and unallocated costs | Total | ||||||||||||||||
Revenue from external customers | 428,647 | — | — | — | 428,647 | |||||||||||||||
Cost of sales not including depreciation and amortization | 253,765 | — | — | — | 253,765 | |||||||||||||||
Cost of sales – depreciation and amortization | 66,941 | — | — | — | 66,941 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Gross Profit | 107,941 | — | — | — | 107,941 | |||||||||||||||
Selling and administration | 1,315 | — | — | 8,019 | 9,334 | |||||||||||||||
Exploration and evaluation | 26,448 | 1,277 | 5,958 | 35 | 33,718 | |||||||||||||||
Other operating income | (20 | ) | 14 | — | (45 | ) | (51 | ) | ||||||||||||
Other operating expense | 822 | 5,606 | 7,223 | 37 | 13,688 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Results from operating activities | 79,376 | (6,897 | ) | (13,181 | ) | (8,046 | ) | 51,252 | ||||||||||||
Finance income | (1,897 | ) | ||||||||||||||||||
Finance expenses | 2,362 | |||||||||||||||||||
Other finance gains | (3,996 | ) | ||||||||||||||||||
|
| |||||||||||||||||||
Profit before tax |
| 54,783 | ||||||||||||||||||
Tax expense |
| 39,891 | ||||||||||||||||||
|
| |||||||||||||||||||
Profit for the period |
| 14,892 | ||||||||||||||||||
|
| |||||||||||||||||||
Total assets | 815,323 | 387,641 | 4,276 | 777,336 | 1,984,576 | |||||||||||||||
Total liabilities | 338,888 | 12,062 | 17,097 | 4,525 | 372,572 | |||||||||||||||
Property, plant and equipment | 412,181 | 381,056 | 1,958 | 1,635 | 796,830 | |||||||||||||||
Additions to property, plant and equipment1 | 50,096 | 1,454 | 572 | 61 | 52,183 | |||||||||||||||
Additions to other non-current assets (intangibles) | 1,302 | — | — | — | 1,302 |
Page 34
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
18. | Transition to IFRS |
As stated in note 2a, the Group will present its first consolidated annual financial statements prepared in accordance with IFRS for the year ending December 31, 2011, which will include comparative figures for the year ended December 31, 2010.
The accounting policies disclosed in note 3 to the condensed consolidated interim financial statements for the three months ended March 31, 2011, have been applied in preparing the condensed consolidated interim financial statements for the three and six months ended June 30, 2011, the comparative information presented in these interim financial statements for the three and six months ended June 30, 2010 and the year ended December 31, 2010 and in the preparation of an opening IFRS balance sheet as at January 1, 2010 (the Group’s transition date).
In preparing its opening IFRS balance sheet, the Group has adjusted amounts reported previously in financial statements prepared in accordance with Canadian GAAP. An explanation of the effect of transition from Canadian GAAP to IFRS on the Group’s financial position, financial performance and cash flows is set out in the following tables and the notes that accompany the tables.
Exemptions applied:
IFRS 1,First-time Adoption of International Financial Reporting Standards, allows first-time adopters certain optional exemptions from full retrospective application of IFRSs. The Group applied the following exemptions as at January 1, 2010, its date of transition to IFRS:
• | Business combination exemption – The Group has elected not to apply IFRS 3,Business Combinations, retrospectively to acquisitions of subsidiaries or of interests in associates and joint ventures that occurred before January 1, 2010. This exemption also applies to purchases accounted for as asset acquisitions under Canadian GAAP that would qualify as business combinations under IFRS 3 (2008), which contains a broader definition of a business. The Group has determined that its 2008 acquisition of HMI Nickel would qualify as a business combination under IFRS 3 (2008). Accordingly, the Group has carried forward its Canadian GAAP accounting treatment for such acquisitions. In addition, and as a condition under IFRS 1 in applying this exemption, goodwill relating to business combinations that occurred prior to January 1, 2010 requires testing for impairment at the date of transition. However, no goodwill was recognized in the Canadian GAAP accounting treatment for such acquisitions. |
• | Employee benefits exemptions – The Group has elected to recognize all cumulative (and previously unrecognized) actuarial gains and losses in retained earnings for defined benefit plans as at January 1, 2010. The Group has also elected not to provide additional disclosures regarding employee benefit plans, including certain information in respect of defined benefit plans for the previous four annual periods, to the extent that such disclosures relate to a period prior to the Group’s date of transition to IFRS. |
• | Exemption for decommissioning, restoration and similar liabilities included in the cost of property, plant and equipment – The Group has elected not to apply IFRIC 1, Changes in Existing Decommissioning, Restoration and Similar Liabilities, retrospectively to determine the amount of decommissioning, restoration and similar liabilities to be included in the carrying value of property, plant and equipment as at January 1, 2010. Instead, the Group has |
Page 35
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
determined such carrying values by determining the amount of the liability as at January 1, 2010 in accordance with IAS 37,Provisions, Contingent Liabilities and Contingent Assets, estimating the amount that would have been included in the cost of the related asset when the liability first arose and calculating the accumulated depreciation on that amount as at January 1, 2010 based on the Group’s current estimate of the useful life of the asset and the depreciation policy applied in accordance with IFRS. |
• | Deemed cost exemption – The Group has elected to use fair value as at September 30, 2008 as deemed cost for its Balmat property, plant and equipment as at this date. On September 30, 2008, the Group revalued these Balmat assets to their fair value of nil as a result of recognizing impairment losses, as previously reported in the Group’s Canadian GAAP December 31, 2008 audited annual consolidated financial statements. |
• | Cumulative translation differences exemption – The Group has elected to deem cumulative translation differences for all foreign operations to be zero at January 1, 2010, and reclassify any such amounts determined in accordance with Canadian GAAP at that date to retained earnings. |
• | Borrowing costs exemption– The Group has elected to apply IAS 23,Borrowing Costs, prospectively to borrowing costs related to qualifying assets for which the commencement date for capitalization was on or after August 1, 2008. Accordingly, the Group has carried forward its Canadian GAAP accounting treatment for borrowing costs related to qualifying assets for which the commencement date for capitalization was prior to August 1, 2008. |
• | Share-based payment exemption– The Group has elected not to apply IFRS 2,Share-based Payment, retrospectively to equity instruments in share-based payment transactions that were granted on or before November 7, 2002, equity instruments granted after November 7, 2002 that vested before January 1, 2010, and liabilities for cash-settled share-based payment transactions that were settled before January 1, 2010. |
• | Lease exemption – The Group has elected to determine whether arrangements existing at January 1, 2010 contain a lease on the basis of facts and circumstances existing at that date. |
Mandatory exceptions:
IFRS 1 requires certain mandatory exceptions to retrospective application of IFRSs. The following mandatory exceptions were applicable to the Group’s transition to IFRS:
• | Estimates – Hindsight is not used to create or revise estimates. The Group has not revised estimates previously made under Canadian GAAP, except for adjustments required to reflect any difference in accounting policies or calculations. In particular, estimates at the date of transition to IFRSs of market prices, interest rates and foreign exchange rates reflect market conditions at that date. |
Page 36
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
• | Hedge accounting – Hedging relationships cannot be retrospectively designated or retrospectively de-designated. The Group designated new hedging relationships in 2009 using documentation that satisfied both Canadian GAAP and IFRS requirements. In addition, in 2010, the Group continued to reclassify gains and losses from its hedging reserve to the income statement for a hedging relationship that was designated in 2007 under Canadian GAAP and discontinued in 2008 upon settlement of the hedging derivatives. This treatment was consistent with IFRS requirements. The Group did not record any retrospective adjustments to hedge accounting upon transition to IFRS. |
Reconciliation of equity as at January 1, 2010, June 30, 2010 and December 31, 2010
Notes | Jan. 1, 2010 (transition date) | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||||||
Total equity under Canadian GAAP | 1,698,484 | 1,681,725 | 1,748,981 | |||||||||||||
|
|
|
|
|
| |||||||||||
Adjustments to equity, net of tax | ||||||||||||||||
Exploration and evaluation | a | (21,339 | ) | (34,061 | ) | (54,005 | ) | |||||||||
Decommissioning and restoration liabilities and assets | b | (14,930 | ) | (20,552 | ) | (24,164 | ) | |||||||||
Property, plant and equipment | c | (5,058 | ) | (9,864 | ) | (10,796 | ) | |||||||||
Functional currency | d | (4,561 | ) | 314 | (25,033 | ) | ||||||||||
Employee benefits | e | (3,641 | ) | (3,173 | ) | (2,682 | ) | |||||||||
Provisions | f | (1,034 | ) | (782 | ) | (698 | ) | |||||||||
“Own-use” derivatives | g | 307 | (2,222 | ) | 1,896 | |||||||||||
Non-controlling interest | h | 1,356 | 48 | 49 | ||||||||||||
Effect of re-measuring taxes | i | — | 571 | 271 | ||||||||||||
|
|
|
|
|
| |||||||||||
Net adjustment to equity | (48,900 | ) | (69,721 | ) | (115,162 | ) | ||||||||||
|
|
|
|
|
| |||||||||||
Total equity under IFRSs | 1,649,584 | 1,612,004 | 1,633,819 | |||||||||||||
|
|
|
|
|
|
Page 37
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Reconciliation of statement of comprehensive income for the three and six months ended June 30, 2010
Three months ended Jun. 30, 2010 | Six months ended Jun. 30, 2010 | |||||||||||||||||||
Notes | Before tax | Net of tax | Before tax | Net of tax | ||||||||||||||||
Total comprehensive income under | ||||||||||||||||||||
Canadian GAAP | 15,103 | 41,021 | ||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Adjustments to profit: | ||||||||||||||||||||
Exploration and evaluation | a | (11,500 | ) | (6,988 | ) | (20,700 | ) | (12,722 | ) | |||||||||||
Decommissioning and restoration liabilities and assets | b | (3,343 | ) | (5,362 | ) | (3,464 | ) | (5,620 | ) | |||||||||||
Property, plant and equipment | c | (3,778 | ) | (2,276 | ) | (7,858 | ) | (4,806 | ) | |||||||||||
Functional currency | d | 8,000 | 8,000 | 2,339 | 2,339 | |||||||||||||||
Employee benefits | e | 327 | 234 | 654 | 468 | |||||||||||||||
Provisions | f | 47 | 27 | 368 | 252 | |||||||||||||||
“Own-use” derivatives | g | (4,510 | ) | (3,236 | ) | (3,524 | ) | (2,529 | ) | |||||||||||
Effect of re-measuring taxes | i | — | 759 | — | 759 | |||||||||||||||
Share-based payment | j | (6 | ) | (6 | ) | 47 | 47 | |||||||||||||
Other | (126 | ) | (126 | ) | (128 | ) | (128 | ) | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total adjustment to profit | (14,889 | ) | (8,974 | ) | (32,266 | ) | (21,940 | ) | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Adjustment to other comprehensive income (loss): | ||||||||||||||||||||
Functional currency | d | 9,128 | 9,128 | 2,535 | 2,535 | |||||||||||||||
Other | (2 | ) | (2 | ) | (1 | ) | (1 | ) | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total adjustment to OCI (loss) | 9,126 | 9,126 | 2,534 | 2,534 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total adjustment to comprehensive income | (5,763 | ) | 152 | (29,732 | ) | (19,406 | ) | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income under IFRS | 15,255 | 21,615 | ||||||||||||||||||
|
|
|
|
|
|
|
|
Page 38
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Reconciliation of statement of comprehensive income for the year ended December 31, 2010
Year ended Dec. 31 2010 | ||||||||||||
Notes | Before tax | Net of tax | ||||||||||
Total comprehensive income under Canadian GAAP | 105,290 | |||||||||||
|
|
|
| |||||||||
Adjustments to profit: | ||||||||||||
Exploration and evaluation | a | (53,569 | ) | (32,666 | ) | |||||||
Decommissioning and restoration liabilities and assets | b | (4,499 | ) | (9,236 | ) | |||||||
Property, plant and equipment | c | (9,336 | ) | (5,738 | ) | |||||||
Functional currency | d | (5,397 | ) | (5,397 | ) | |||||||
Employee benefits | e | 1,330 | 959 | |||||||||
Provisions | f | 473 | 337 | |||||||||
“Own-use” derivatives | g | 2,215 | 1,589 | |||||||||
Effect of re-measuring taxes | i | — | 1,019 | |||||||||
Share-based payment | j | 118 | 118 | |||||||||
Other | (6 | ) | (6 | ) | ||||||||
|
|
|
| |||||||||
Total adjustment to profit | (68,671 | ) | (49,021 | ) | ||||||||
|
|
|
| |||||||||
Adjustment to other comprehensive income (loss): | ||||||||||||
Functional currency | d | (15,070 | ) | (15,070 | ) | |||||||
Available-for-sale investments | i | (386 | ) | |||||||||
Other | (2 | ) | (2 | ) | ||||||||
|
|
|
| |||||||||
Total adjustment to OCI (loss) | (15,072 | ) | (15,458 | ) | ||||||||
|
|
|
| |||||||||
Total adjustment to comprehensive income | (83,743 | ) | (64,479 | ) | ||||||||
|
|
|
| |||||||||
Total comprehensive income under IFRS | 40,811 | |||||||||||
|
|
|
|
Refer to pages 52 – 58 for schedules presenting the effect of transition to IFRSs on the balance sheet, statement of comprehensive income and statement of cash flows.
Page 39
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Notes to reconciliations:
Transition to IFRSs has resulted in the following adjustments as a result of applying the Group’s IFRS accounting policies as at January 1, 2010:
(a) | Exploration for and evaluation of mineral resources |
The Group has selected an IFRS policy to expense the cost of its exploration and evaluation (“E&E”) activities and to capitalize the cost of acquiring interests in mineral rights, licenses and properties in business combinations, asset acquisitions or option agreements. Application of this policy resulted in a transition adjustment to reverse the Lalor project assets previously capitalized under Canadian GAAP, as the amounts arose from E&E activities rather than acquisitions. Under IFRS, the Group began capitalizing Lalor project expenditures in January 2011, when it reached the end of the E&E phase. At that time, the Group had completed a preliminary feasibility study, some of the resources had been converted to reserves, and management had determined it was probable the property would be developed into a mine.
Under IFRS, the Group capitalizes option payments and records option payments received as a reduction to the cost of the related E&E asset, with any excess over cost recognized as a gain in the income statement. Upon transition to IFRS, the Group recorded adjustments to reduce the cost of E&E assets for option payments previously received and recorded in the income statement under Canadian GAAP. The Group also recorded adjustments to increase the cost of E&E assets for option payments it previously expensed under Canadian GAAP.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Decrease in exploration and evaluation assets within property, plant and equipment: | ||||||||||||
– Lalor Project | (32,779 | ) | (53,254 | ) | (86,123 | ) | ||||||
– Option payments | (882 | ) | (1,107 | ) | (1,107 | ) | ||||||
Tax effect: | ||||||||||||
– Income taxes | 9,070 | 14,635 | 23,474 | |||||||||
– Mining taxes | 3,252 | 5,665 | 9,751 | |||||||||
|
|
|
|
|
| |||||||
Decrease in retained earnings | (21,339 | ) | (34,061 | ) | (54,005 | ) | ||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
Increase in exploration and evaluation expense | (11,500 | ) | (20,700 | ) | (53,569 | ) | ||||||
Tax effect: | ||||||||||||
– Income taxes | 3,092 | 5,565 | 14,404 | |||||||||
– Mining taxes | 1,420 | 2,413 | 6,499 | |||||||||
|
|
|
|
|
| |||||||
Decrease in comprehensive income | (6,988 | ) | (12,722 | ) | (32,666 | ) | ||||||
|
|
|
|
|
|
Page 40
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(b) | Decommissioning and restoration |
As noted above, the Group applied the IFRS 1 exemption related to decommissioning, restoration and similar liabilities included in the cost of property, plant and equipment.
Under Canadian GAAP, the Group applied a credit-adjusted, risk-free rate to measure its decommissioning and restoration liabilities and did not re-measure the liabilities as a result of changes in the discount rate. Under IFRS, the Group reflects risk in estimated future cash flows and applies a risk-free rate when measuring decommissioning and restoration liabilities and, in subsequent periods, re-measures the liabilities to reflect changes in the discount rate. Differences between historical, credit-adjusted Canadian GAAP discount rates and current, risk-free IFRS discount rates resulted in IFRS transition adjustments to increase decommissioning and restoration liabilities.
The increase in these liabilities also led to IFRS transition adjustments to increase the carrying value of decommissioning and restoration assets. Changes in decommissioning and restoration liabilities related to properties that have no remaining useful life are recorded against other operating expense. The changes to liability and asset balances also affected finance expense related to the unwinding of discounts on liabilities and depreciation expense.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Increase in decommissioning, restoration and similar liabilities | (31,100 | ) | (40,956 | ) | (51,814 | ) | ||||||
Increase in decommissioning and restoration assets within property, plant and equipment | 24,275 | 30,667 | 40,490 | |||||||||
Tax effect: | ||||||||||||
– Income taxes | (5,880 | ) | (7,358 | ) | (9,119 | ) | ||||||
– Mining taxes | (2,169 | ) | (2,847 | ) | (3,668 | ) | ||||||
Increase in non-controlling interest | (56 | ) | (58 | ) | (53 | ) | ||||||
|
|
|
|
|
| |||||||
Decrease in retained earnings | (14,930 | ) | (20,552 | ) | (24,164 | ) | ||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
Decrease in finance expense – unwinding of discounts on provisions | 373 | 741 | 1,389 | |||||||||
Increase in other operating expense – cost of non-producing properties | (3,001 | ) | (3,140 | ) | (2,562 | ) | ||||||
Increase in cost of sales – depreciation and amortization | (715 | ) | (1,065 | ) | (3,326 | ) | ||||||
Tax effect: | ||||||||||||
– Income taxes | (1,381 | ) | (1,478 | ) | (3,238 | ) | ||||||
– Mining taxes | (638 | ) | (678 | ) | (1,499 | ) | ||||||
|
|
|
|
|
| |||||||
Decrease in comprehensive income | (5,362 | ) | (5,620 | ) | (9,236 | ) | ||||||
|
|
|
|
|
|
Page 41
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(c) | Property, plant and equipment |
IFRS requires capitalized costs to be directly attributable to bringing assets to a working condition for their intended use and requires depreciation to be calculated separately for individual components of an item of property, plant and equipment that have costs significant in relation to the total cost of the item. Under IFRS, components may be physical or non-physical. Costs of major inspections and overhauls are capitalized as separate components and depreciated over the useful lives of the major inspection or overhaul. Requirements under Canadian GAAP, while similar, are less specific.
Application of IFRS required the Group to account for components at a more detailed level. Identification of additional components with shorter useful lives than that of the item of property, plant and equipment resulted in IFRS transition adjustments to increase accumulated depreciation. For certain equipment, the increase in accumulated depreciation also reflected a change in depreciation method from unit-of-production to straight-line because the expected pattern of future economic benefits was different at the lower level of componentization.
The Group recorded IFRS transition adjustments to increase the carrying value of property, plant and equipment for major inspection and overhauls of mobile equipment that required capitalization as separate components under IFRS but were expensed under Canadian GAAP.
In addition, IFRS requires depreciation of equipment used in construction projects to be capitalized. Canadian GAAP requirements, while similar, are less specific. The Group has recorded IFRS adjustments to reflect the capitalization of depreciation of equipment used in capital mine development. This resulted in increases to the capital cost of mining properties.
The Group recorded IFRS transition adjustments to decrease the carrying value of property, plant and equipment for owners’ costs that were capitalized to a development project under Canadian GAAP but under IFRS are not considered directly attributable to bringing the assets to a working condition for their intended use.
These changes resulted in adjustments to the Group’s depreciation expense throughout its 2010 transition year.
Page 42
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Decrease in property, plant and equipment | (7,994 | ) | (15,852 | ) | (17,330 | ) | ||||||
Tax effect: | ||||||||||||
– Income taxes | 2,149 | 4,263 | 4,656 | |||||||||
– Mining taxes | 787 | 1,725 | 1,878 | |||||||||
|
|
|
|
|
| |||||||
Decrease in retained earnings | (5,058 | ) | (9,864 | ) | (10,796 | ) | ||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
Increase in cost of sales – depreciation and amortization | (3,778 | ) | (7,858 | ) | (9,336 | ) | ||||||
Tax effect: | ||||||||||||
– Income taxes | 1,016 | 2,114 | 2,507 | |||||||||
– Mining taxes | 486 | 938 | 1,091 | |||||||||
|
|
|
|
|
| |||||||
Decrease in comprehensive income | (2,276 | ) | (4,806 | ) | (5,738 | ) | ||||||
|
|
|
|
|
|
Page 43
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(d) | Functional currency |
IFRS requirements for determining the functional currency of an entity are more specific than those in Canadian GAAP. Under Canadian GAAP, the measurement currency of all Group entities was the Canadian dollar. Under IFRS, the Group determined the functional currency of its Guatemalan operations is the US dollar. To simplify the calculation of the transition adjustments, the Group elected the IFRS 1 exemption to deem cumulative translation differences to be zero as at January 1, 2010; accordingly, the Group recorded the differences identified against retained earnings, rather than determining the portion that would otherwise have been recognized as cumulative translation differences in the foreign currency reserve. The Group gained control of the Back Forty project in Michigan during the third quarter of 2010 and identified a similar difference in functional currency between Canadian GAAP and IFRS.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
(Decrease) increase in capital works in progress within property, plant and equipment | (4,566 | ) | 316 | (24,302 | ) | |||||||
(Decrease) increase in E&E assets within property, plant and equipment | (18 | ) | 64 | (979 | ) | |||||||
Decrease (increase) in decommissioning and restoration liabilities | 24 | (63 | ) | 240 | ||||||||
(Increase) decrease in other liabilities | (1 | ) | (3 | ) | 8 | |||||||
|
|
|
|
|
| |||||||
Decrease in equity | (4,561 | ) | 314 | (25,033 | ) | |||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
Change in other finance losses – foreign exchange | 8,000 | 2,339 | (5,397 | ) | ||||||||
Increase (decrease) in other comprehensive income – net loss on translation of foreign operations | 9,128 | 2,535 | (15,070 | ) | ||||||||
|
|
|
|
|
| |||||||
Increase (decrease) in comprehensive income | 17,128 | 4,874 | (20,467 | ) | ||||||||
|
|
|
|
|
|
Page 44
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(e) | Employee benefits |
Under IFRS, past service costs are recognized over the vesting period, whereas Canadian GAAP allows recognition of past service costs over the expected average remaining service period. As a result, the Group recorded a transition adjustment to charge unamortized, vested past service costs to retained earnings. Also, as noted above, the Group elected the IFRS 1 exemption to reset unamortized actuarial gains and losses to zero as at January 1, 2010 with an adjustment against retained earnings.
IFRSs currently in effect provide a policy choice for ongoing recognition of actuarial gains and losses. Entities may opt to recognize actuarial gains and losses in profit or loss, applying either the corridor method or an approach that results in faster recognition; alternately, entities may recognize actuarial gains and losses immediately in other comprehensive income. The Group chose to continue to apply the corridor method to recognize actuarial gains and losses in profit or loss under IFRS.
The transition adjustments described above, together with the Group’s policy choice for recognition of actuarial gains and losses under the corridor method, caused ongoing IFRS adjustments during the Group’s 2010 transition year.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Charge unamortized, vested past service costs to retained earnings: increase in pension obligations | (3,923 | ) | (3,269 | ) | (2,617 | ) | ||||||
Charge unamortized actuarial gains and losses to retained earnings: | ||||||||||||
– Decrease in pension obligations | 4,376 | 4,376 | 4,400 | |||||||||
– Increase in other employee benefits | (3,988 | ) | (3,988 | ) | (3,988 | ) | ||||||
Tax effect – income taxes | (106 | ) | (292 | ) | (477 | ) | ||||||
|
|
|
|
|
| |||||||
Decrease in retained earnings | (3,641 | ) | (3,173 | ) | (2,682 | ) | ||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
Decrease in cost of sales – other cost of sales | 327 | 654 | 1,330 | |||||||||
Tax effect – income taxes | (93 | ) | (186 | ) | (371 | ) | ||||||
|
|
|
|
|
| |||||||
Increase in comprehensive income | 234 | 468 | 959 | |||||||||
|
|
|
|
|
|
Page 45
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(f) | Provisions |
IFRS requires recognition of provisions that are constructive obligations, which arise when an entity’s past practice or sufficiently detailed public statements have created a valid expectation in other parties that it will carry out an action. The Group recorded transition adjustments for donation commitments previously made that require recognition under IFRS as constructive obligations but under Canadian GAAP were recorded as payments were made.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Increase in other provisions | ||||||||||||
– Current (presented in other liabilities) | (546 | ) | (578 | ) | (524 | ) | ||||||
– Non-current | (810 | ) | (410 | ) | (359 | ) | ||||||
Tax effect – income taxes | 317 | 201 | 181 | |||||||||
Decrease in non-controlling interest | 5 | 5 | 4 | |||||||||
|
|
|
|
|
| |||||||
Decrease in retained earnings | (1,034 | ) | (782 | ) | (698 | ) | ||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
Decrease in cost of sales – other cost of sales | 47 | 168 | 237 | |||||||||
Decrease in selling and administrative expenses | — | 200 | 200 | |||||||||
Decrease in other operating expenses | — | — | 36 | |||||||||
Tax effect – income taxes | (20 | ) | (116 | ) | (136 | ) | ||||||
|
|
|
|
|
| |||||||
Increase in comprehensive income | 27 | 252 | 337 | |||||||||
|
|
|
|
|
|
Page 46
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(g) | “Own-use” derivatives |
Under IFRS, contracts to buy or sell non-financial items that meet the definition of a derivative but were entered into and are held in accordance with the Group’s expected purchase, sale or usage requirements are exempt from being treated as derivatives. This exemption is applied automatically under IFRS. Under Canadian GAAP, this exemption from derivative treatment is elective, not mandatory, and must be documented before it can be applied.
The Group recorded an IFRS transition adjustment to de-recognize derivative assets and liabilities recorded under Canadian GAAP for fixed-price zinc sales contracts that are accounted for using the “own-use” exemption under IFRS. Under Canadian GAAP, the Group had chosen not to apply the elective exemption to these contracts.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Decrease in derivative assets | (151 | ) | (3,263 | ) | (17 | ) | ||||||
Decrease in derivative liabilities | 596 | 184 | 2,677 | |||||||||
Tax effect – income taxes | (138 | ) | 857 | (764 | ) | |||||||
|
|
|
|
|
| |||||||
Increase (decrease) in retained earnings | 307 | (2,222 | ) | 1,896 | ||||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months Ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
(Decrease) increase in revenue – zinc | (4,510 | ) | (3,524 | ) | 2,215 | |||||||
Tax effect – income taxes | 1,274 | 995 | (626 | ) | ||||||||
|
|
|
|
|
| |||||||
(Decrease) increase in comprehensive income | (3,236 | ) | (2,529 | ) | 1,589 | |||||||
|
|
|
|
|
|
Page 47
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(h) | Non-controlling interest |
IFRS requires presentation of non-controlling interests within equity on the balance sheet, separate from the equity of the owners of the parent entity. The Group has recorded a transition adjustment to reclassify non-controlling interests to equity from other long-term liabilities. The Group reflected the same reclassification as at January 1, 2010 in its Canadian GAAP financial statements upon early adoption of a new Canadian GAAP standard for non-controlling interests. This transition adjustment had no impact on retained earnings.
In addition, the Group recorded changes to non-controlling interests as a result of other transition adjustments.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Decrease in other long-term liabilities | 1,305 | — | — | |||||||||
Effect on non-controlling interest as a result of other transition adjustments | 51 | 48 | 49 | |||||||||
|
|
|
|
|
| |||||||
Increase in equity (non-controlling interest) | 1,356 | 48 | 49 | |||||||||
Effect on non-controlling interest arising from a change in functional currency | — | — | (326 | ) | ||||||||
|
|
|
|
|
| |||||||
Total increase (decrease) in non-controlling interest | 1,356 | 48 | (277 | ) | ||||||||
|
|
|
|
|
|
(i) | Equity reclassifications and adjustments for tax purposes |
Under IFRS, current and deferred taxes are normally recognized in the income statement except to the extent that tax arises from an item that has been recognized outside the income statement. Accordingly, the effect of re-measuring taxes that were initially recognized outside the income statement is recorded in equity or other comprehensive income as applicable. The practice of tracking the re-measurement of taxes back to the item that originally triggered the recognition is commonly referred to as “backwards tracing”. Canadian GAAP prohibits backwards tracing, except on business combinations and financial reorganizations; accordingly, the effect of re-measuring taxes is generally recognized in the income statement, even if the taxes were initially recognized outside the income statement.
Under Canadian GAAP, the Group recognized the effect of re-measuring taxes related to available-for-sale investments, cash flow hedges and certain share issue costs in the income statement. Upon transition to IFRS, HudBay recorded an adjustment to reclassify the effect of re-measuring taxes related to these items within equity, from retained earnings to reserves within share capital. These backwards tracing adjustments had no impact on total equity. Backwards tracing adjustments during the 2010 fiscal year also affected income tax expense.
In the past under Canadian GAAP, the Group recognized the effect of the renunciation of tax deductions to holders of flow-through shares as a cost of issuing equity while under IFRS the renunciation of tax deductions is treated as a future tax expense. Upon transition to IFRS, HudBay recorded an adjustment to reclassify the effect of the renunciation of tax deductions related to flow-through shares within equity, from reserves within share capital to retained earnings.
Page 48
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
In addition, during the three months ended June 30, 2010, the Group adjusted its estimate of deferred mining taxes related to IFRS adjustments as a result of changes in assumptions related to the tax rate that will be applicable when temporary differences reverse. The province of Manitoba imposes a mining tax rate based on the level of mining profit of mineral products mined in the province. Consequently, changes in assumptions regarding future mining profit can significantly affect the applicable tax rate.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Backwards tracing – share issue costs | ||||||||||||
– Increase to share capital | (5,931 | ) | (5,931 | ) | (5,931 | ) | ||||||
Flow through shares | ||||||||||||
– Increase to share capital | (6,369 | ) | (6,369 | ) | (6,369 | ) | ||||||
Backwards tracing – other comprehensive income | ||||||||||||
– Increase to available-for-sale reserve | (491 | ) | (491 | ) | (491 | ) | ||||||
– Decrease to hedging reserve | 140 | 140 | 140 | |||||||||
Effect of change in estimates | ||||||||||||
– Income taxes – increase to deferred tax liability | — | — | (300 | ) | ||||||||
– Mining taxes – increase to deferred tax asset | — | 571 | 571 | |||||||||
|
|
|
|
|
| |||||||
Decrease in retained earnings | (12,651 | ) | (12,080 | ) | (12,380 | ) | ||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
Transfer from available-for-sale reserve to income statement: | ||||||||||||
Decrease in income tax expense | — | — | 386 | |||||||||
Decrease in OCI | (386 | ) | ||||||||||
Decrease in income tax expense | 188 | 188 | 62 | |||||||||
Decrease in mining tax expense | 571 | 571 | 571 | |||||||||
|
|
|
|
|
| |||||||
Increase in comprehensive income | 759 | 759 | 633 | |||||||||
|
|
|
|
|
|
Page 49
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(j) | Share-based payment |
IFRS requires measurement of equity-settled instruments based on the number of equity instruments that are expected to vest, unless forfeitures are due to market-based conditions. Under Canadian GAAP, HudBay accrues compensation cost as if all equity instruments granted were expected to vest and recognizes the effect of actual forfeitures as they occur.
Upon transition to IFRS, the Group calculated an adjustment to reflect the effect of estimating forfeitures for unvested stock options outstanding as at January 1, 2010 and reclassified amounts within equity, from other capital reserve to retained earnings. The Group determined its estimate of forfeitures using historical information available at the transition date.
This transition adjustment had no impact on total equity.
Balance sheet | Jan. 1, 2010 | Jun. 30, 2010 | Dec. 31, 2010 | |||||||||
Decrease in other capital reserve | 232 | 279 | 350 | |||||||||
|
|
|
|
|
| |||||||
Increase in retained earnings | 232 | 279 | 350 | |||||||||
|
|
|
|
|
| |||||||
Statement of comprehensive income | Three months ended Jun. 30, 2010 | Six months Ended Jun. 30, 2010 | Year ended Dec. 31, 2010 | |||||||||
(Increase) decrease in selling and administrative expenses – share-based payment | (6 | ) | 47 | 118 | ||||||||
|
|
|
|
|
| |||||||
(Decrease) increase in comprehensive income | (6 | ) | 47 | 118 | ||||||||
|
|
|
|
|
|
Page 50
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
(k) | Other reclassifications not affecting total equity |
The Group’s opening balance sheet reflects the following reclassifications:
• | Materials and supplies inventory of $5,188 (June 30, 2010 – $5,188; December 31, 2010 – $6,052) was reclassified to non-current inventories. |
• | Current future tax assets of $23,152 (June 30, 2010 – $15,011; December 31, 2010 – $15,431) and current future tax liabilities of $75 (June 30, 2010 – $70; December 31, 2010 – $0; presented in current portion of other liabilities) were reclassified to non-current deferred tax assets and liabilities, as IFRS does not permit current asset / liability presentation for deferred taxes. |
• | Available-for-sale investments of $27,249 (June 30, 2010 – $19,994; December 31, 2010 – $104,990) were presented on a separate balance sheet line under Canadian GAAP and have been reclassified to other financial assets under IFRS. |
• | Non-current prepaid expenses of $0 (June 30, 2010 – $0; December 31, 2010 – $1,884) were included in other assets under Canadian GAAP and have been reclassified to a separate balance sheet line under IFRS. |
• | Non-current future tax assets of $19,720 (June 30, 2010 – $20,759; December 31, 2010 – $8,636; presented in other assets) were reclassified to a separate line titled deferred tax assets. |
• | Intangible assets (capitalized computer software) of $1,967 (June 30, 2010 – $3,533; December 31, 2010 – $7,083) were reclassified from other assets to a separate line on the balance sheet. |
• | Current derivative liabilities of $3,503 (June 30, 2010 – $3,685; December 31, 2010 – $5,445) were reclassified from current portion of other liabilities to a separate line on the balance sheet. |
• | Accruals of $3,626 (June 30, 2010 – $2,910; December 31, 2010 – $1,603) were reclassified from accounts payable and accrued liabilities to current provisions (presented in other liabilities). |
• | Accruals of $651 (June 30, 2010 – $745; December 31, 2010 – $879) were reclassified from accounts payable and accrued liabilities to current other employee benefits (presented in other liabilities). |
• | Accruals of $3,659 (June 30, 2010 – $5,698; December 31, 2010 – $3,446) were reclassified from accounts payable and accrued liabilities to non-current other employee benefits. |
• | Liabilities for deferred share units of $1,190 (June 30, 2010 – $1,635; December 31, 2010 – $3,167) were reclassified from other employee future benefits and stock-based compensation to current provisions (presented in other liabilities). |
• | Liabilities for restricted share units of $0 (June 30, 2010 – $285; December 31, 2010 – $1,641) were reclassified from other employee future benefits and stock-based compensation to non-current provisions. |
• | Contributed surplus of $26,717 (June 30, 2010 – $23,491; December 31, 2010 – $24,205) was |
Page 51
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
reclassified within equity to reserves (other capital reserves). |
The Group’s statement of comprehensive income for the six months ended June 30, 2010 reflects the following reclassifications:
• | Depreciation expense of $57,351 (three months ended June 30, 2010 – $29,992; year ended December 31, 2010 – $103,399) was reclassified into the functions cost of sales, selling and administrative expenses and other operating expenses. |
• | Stock-based compensation expense of $1,123 (three months ended June 30, 2010 – $667; year ended December 31, 2010 – $6,511) was reclassified primarily into the functions cost of sales and selling and administrative expenses. |
• | Accretion expense of $2,420 (three months ended June 30, 2010 – $1,210; year ended December 31, 2010 – $4,352) related to decommissioning and restoration liabilities was reclassified to finance expense (unwinding of discounts on provisions). |
• | Foreign exchange losses of $701 (three months ended June 30, 2010 – gains of $4,174; year ended December 31, 2010: losses of $8,477) were reclassified from operating expenses to other finance gains/losses. |
• | Costs of non-producing properties of $10,314 (three months ended June 30, 2010 – $7,426; year ended December 31, 2010 – $22,882) were reclassified out of operating expenses and into other operating expenses. |
• | Administrative expenses of $4,324 (three months ended June 30, 2010 – $2,337; year ended December 31, 2010 – $8,139) directly related to producing properties were reclassified out of general and administrative expenses and into cost of sales. |
• | Selling costs of $1,273 (three months ended June 30, 2010 – $546; year ended December 31, 2010 – $2,769) were reclassified out of operating expenses and into selling and administrative expenses. |
• | Capital tax and other expenses of $667 (three months ended June 30, 2010 – $348; year ended December 31, 2010 – $597) were reclassified from operating expenses to finance expenses. |
• | Gains on the disposal of available-for-sale investments of $1,094 (three months ended June 30, 2010 – $0; year ended December 31, 2010 – $2,124) were reclassified from interest and other income to other finance gains/losses. |
• | Amounts of $6 (three months ended June 30, 2010 – $29; year ended December 31, 2010 – $162) were reclassified among interest and other income, other operating income and finance expenses. |
Page 52
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Effect of transition to IFRS on the balance sheet as at January 1, 2010 (date of transition to IFRS)
Canadian GAAP | IFRS Reclassification | IFRS adjustment | Notes | IFRS | IFRS captions | |||||||||||||||
Assets: | Assets: | |||||||||||||||||||
Current assets: | Current assets: | |||||||||||||||||||
Cash and cash equivalents | 886,814 | 886,814 | Cash and cash equivalents | |||||||||||||||||
Account receivable | 40,187 | (1 | ) | (1 | ) | 40,185 | Trade and other receivables | |||||||||||||
Inventories | 131,128 | (5,188 | ) | k | 125,940 | Inventories | ||||||||||||||
Prepaid expenses and other current assets | 7,990 | 7,990 | Prepaid expenses and other current assets | |||||||||||||||||
Current portion of fair value of derivatives | 1,106 | (151 | ) | g | 955 | Other financial assets | ||||||||||||||
Income taxes receivable | 15,313 | 15,313 | Current tax assets | |||||||||||||||||
Future tax assets | 23,152 | (23,152 | ) | k | — | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
1,105,690 | (28,341 | ) | (152 | ) | 1,077,197 | |||||||||||||||
— | 5,188 | k | 5,188 | Inventories | ||||||||||||||||
AFS investments | 27,249 | (27,249 | ) | k | — | |||||||||||||||
Other assets | 81,113 | 5,563 | — | k | 86,676 | Other financial assets | ||||||||||||||
— | 1,967 | k | 1,967 | Intangible assets | ||||||||||||||||
Property, plant and equipment | 818,634 | (21,965 | ) | a,b,c,d | 796,669 | Property, plant and equipment | ||||||||||||||
— | 42,872 | 1,737 | a,b,c,f,k | 44,609 | Deferred tax assets | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
2,032,686 | — | (20,380 | ) | 2,012,306 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Liabilities and Shareholders’ Equity: |
| Liabilities and Equity: | ||||||||||||||||||
Current liabilities: | Current liabilities: | |||||||||||||||||||
Accounts payable and accrued liabilities | 119,738 | (7,936 | ) | k | 111,802 | Trade and other payables | ||||||||||||||
Taxes payable | — | — | Taxes payable | |||||||||||||||||
— | 3,503 | (596 | ) | g,k | 2,907 | Derivative liabilities | ||||||||||||||
Current portion of other liabilities | 40,228 | 1,889 | 543 | d,f,k | 42,660 | Other liabilities | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
159,966 | (2,544 | ) | (53 | ) | 157,369 | |||||||||||||||
Pension obligations | 516 | (453 | ) | e | 63 | Pension obligations | ||||||||||||||
Other employee future benefits and DSUs | 81,287 | 2,469 | 3,988 | e,k | 87,744 | Other employee benefits | ||||||||||||||
Asset retirement obligations | 49,133 | 31,888 | b,d,f | 81,021 | Provisions | |||||||||||||||
Fair value of derivatives | 7,068 | 7,068 | Derivative liabilities | |||||||||||||||||
Other liabilities | 1,305 | (1,305 | ) | h | — | |||||||||||||||
Future income tax | 34,927 | 75 | (5,545 | ) | a,b,c,e,f,g,k | 29,457 | Deferred tax liabilities | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
334,202 | — | 28,520 | 362,722 | |||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Shareholders’ equity: | Equity: | |||||||||||||||||||
Common shares | 644,127 | 12,300 | i | 656,427 | Share capital | |||||||||||||||
Contributed surplus | 26,717 | (26,717 | ) | k | — | |||||||||||||||
Retained earnings | 1,021,195 | (62,677 | ) | a,b,c,d,e,f,g,i,j | 958,518 | Retained earnings | ||||||||||||||
Accumulated other comprehensive income | 6,445 | 26,717 | 118 | i,j,k | 33,280 | Reserves | ||||||||||||||
Non-controlling interest | 1,359 | b,f,h | 1,359 | Non-controlling interest | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
1,698,484 | — | (48,900 | ) | 1,649,584 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
2,032,686 | — | (20,380 | ) | 2,012,306 | ||||||||||||||||
|
|
|
|
|
|
|
|
Page 53
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Effect of transition to IFRS on the balance sheet as at June 30, 2010
Canadian GAAP captions | Canadian GAAP | Reclassification | IFRS adjustment | Notes | IFRS | IFRS captions | ||||||||||||||
Assets: | Assets: | |||||||||||||||||||
Current assets: | Current assets: | |||||||||||||||||||
Cash and cash equivalents | 911,778 | 911,778 | Cash and cash equivalents | |||||||||||||||||
Account receivable | 49,840 | 49,840 | Trade and other receivables | |||||||||||||||||
Inventories | 85,424 | (5,188 | ) | k | 80,236 | Inventories | ||||||||||||||
Prepaid expenses and other current assets | 5,957 | 5,957 | Prepaid expenses and other current assets | |||||||||||||||||
Current portion of fair value of derivatives | 8,181 | (3,218 | ) | g | 4,963 | Other financial assets | ||||||||||||||
Future tax assets | 15,011 | (15,011 | ) | k | — | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
1,076,191 | (20,199 | ) | (3,218 | ) | 1,052,774 | |||||||||||||||
— | 5,188 | k | 5,188 | Inventories | ||||||||||||||||
AFS investments | 19,994 | (19,994 | ) | k | — | |||||||||||||||
Other assets | 89,903 | (4,298 | ) | (45 | ) | g,k | 85,560 | Other financial assets | ||||||||||||
— | 3,533 | k | 3,533 | Intangible assets | ||||||||||||||||
Property, plant and equipment | 835,996 | (39,166 | ) | a,b,c,d | 796,830 | Property, plant and equipment | ||||||||||||||
— | 35,770 | 4,921 | a,b,c,f,i,k | 40,691 | Deferred tax assets | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
2,022,084 | — | (37,508 | ) | 1,984,576 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Liabilities and Shareholders’ Equity: |
| Liabilities and Equity: | ||||||||||||||||||
Current liabilities: | Current liabilities: | |||||||||||||||||||
Accounts payable and accrued liabilities | 105,534 | (9,353 | ) | (10 | ) | d,k | 96,171 | Trade and other payables | ||||||||||||
Taxes payable | 27,472 | 27,472 | Taxes payable | |||||||||||||||||
— | 3,685 | (100 | ) | g,k | 3,585 | Derivative liabilities | ||||||||||||||
Current portion of other liabilities | 23,439 | 1,535 | 601 | d,f,k | 25,575 | Other liabilities | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
156,445 | (4,133 | ) | 491 | 152,803 | ||||||||||||||||
Pension obligations | 9,511 | (1,107 | ) | e | 8,404 | Pension obligations | ||||||||||||||
Other employee future benefits and DSUs | 84,453 | 3,778 | 3,988 | e,k | 92,219 | Other employee benefits | ||||||||||||||
Asset retirement obligations | 54,431 | 285 | 41,424 | b,d,f,k | 96,140 | Provisions | ||||||||||||||
Fair value of derivatives | 243 | (84 | ) | g | 159 | Derivative liabilities | ||||||||||||||
Future income tax | 35,276 | 70 | (12,499 | ) | a,b,c,e,f,g,k | 22,847 | Deferred tax liabilities | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
340,359 | — | 32,213 | 372,572 | |||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Shareholders’ equity: | Equity: | |||||||||||||||||||
Common shares | 624,155 | 12,300 | i | 636,455 | Share capital | |||||||||||||||
Contributed surplus | 23,491 | (23,491 | ) | k | — | |||||||||||||||
Retained earnings | 1,022,264 | (84,683 | ) | a,b,c,d,e,f,g,i,j | 937,581 | Retained earnings | ||||||||||||||
Accumulated other comprehensive income | 10,634 | 23,491 | 2,606 | d,i,j,k | 36,731 | Reserves | ||||||||||||||
Non-controlling interest | 1,181 | 56 | b,f,h | 1,237 | Non-controlling interest | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
1,681,725 | — | (69,721 | ) | 1,612,004 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
2,022,084 | — | (37,508 | ) | 1,984,576 | ||||||||||||||||
|
|
|
|
|
|
|
|
Page 54
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Effect of transition to IFRS on the balance sheet as at December 31, 2010
Canadian GAAP captions | Canadian GAAP | Reclassification | IFRS adjustment | Notes | IFRS | IFRS captions | ||||||||||||||
Assets: | Assets: | |||||||||||||||||||
Current assets: | Current assets: | |||||||||||||||||||
Cash and cash equivalents | 901,693 | 901,693 | Cash and cash equivalents | |||||||||||||||||
Account receivable | 78,168 | 78,168 | Trade and other receivables | |||||||||||||||||
Inventories | 121,694 | (6,052 | ) | k | 115,642 | Inventories | ||||||||||||||
Prepaid expenses and other current assets | 9,992 | 2 | 9,994 | Prepaid expenses and other current assets | ||||||||||||||||
Current portion of fair value of derivatives | 3,813 | (18 | ) | g | 3,795 | Other financial assets | ||||||||||||||
Income taxes receivable | 99 | 99 | Current tax assets | |||||||||||||||||
Future tax assets | 15,431 | (15,431 | ) | k | — | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
1,130,890 | (21,481 | ) | (18 | ) | 1,109,391 | |||||||||||||||
— | 6,052 | k | 6,052 | Inventories | ||||||||||||||||
AFS investments | 104,990 | (104,990 | ) | k | — | |||||||||||||||
— | 1,884 | — | k | 1,884 | Prepaid expenses | |||||||||||||||
Other assets | 30,300 | 87,386 | — | k | 117,686 | Other financial assets | ||||||||||||||
— | 7,083 | k | 7,083 | Intangible assets | ||||||||||||||||
Property, plant and equipment | 906,906 | (89,348 | ) | a,b,c,d | 817,558 | Property, plant and equipment | ||||||||||||||
— | 24,066 | 8,340 | a,b,c,f,i,k | 32,406 | Deferred tax assets | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
2,173,086 | — | (81,026 | ) | 2,092,060 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Liabilities and Shareholders’ Equity: |
| Liabilities and Equity: | ||||||||||||||||||
Current liabilities: | Current liabilities: | |||||||||||||||||||
Accounts payable and accrued liabilities | 139,480 | (5,928 | ) | 45 | d,k | 133,597 | Trade and other payables | |||||||||||||
Taxes payable | 33,088 | 33,088 | Taxes payable | |||||||||||||||||
— | 5,445 | (2,678 | ) | g,k | 2,767 | Derivative liabilities | ||||||||||||||
Current portion of other liabilities | 55,800 | 204 | 449 | d,f,k | 56,453 | Other liabilities | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
228,368 | (279 | ) | (2,184 | ) | 225,905 | |||||||||||||||
Pension obligations | 2,604 | (1,782 | ) | e | 822 | Pension obligations | ||||||||||||||
Other employee future benefits and DSUs | 90,439 | (1,362 | ) | 3,989 | e,k | 93,066 | Other employee benefits | |||||||||||||
Asset retirement obligations | 58,915 | 1,641 | 51,958 | b,d,f,k | 112,514 | Provisions | ||||||||||||||
Fair value of derivatives | 1,633 | (1 | ) | 1,632 | Derivative liabilities | |||||||||||||||
Future income tax | 42,146 | — | (17,844 | ) | a,b,c,e,f,g,i | 24,302 | Deferred tax liabilities | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
424,105 | — | 34,136 | 458,241 | |||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Shareholders’ equity: | Equity: | |||||||||||||||||||
Common shares | 629,861 | 12,300 | i | 642,161 | Share capital | |||||||||||||||
Contributed surplus | 24,205 | (24,205 | ) | k | — | |||||||||||||||
Retained earnings | 1,043,516 | (112,052 | ) | a,b,c,d,e,f,g,i,j | 931,464 | Retained earnings | ||||||||||||||
Accumulated other comprehensive income | 41,697 | 24,205 | (15,130 | ) | d,i,j,k | 50,772 | Reserves | |||||||||||||
Non-controlling interest | 9,702 | (280 | ) | b,d,f,h | 9,422 | Non-controlling interest | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
1,748,981 | — | (115,162 | ) | 1,633,819 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
2,173,086 | — | (81,026 | ) | 2,092,060 | ||||||||||||||||
|
|
|
|
|
|
|
|
Page 55
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Effect of transition to IFRS on statement of comprehensive income for the three months ended June 30, 2010
Canadian GAAP captions | Canadian GAAP | IFRS reclassification | IFRS adjustment | Notes | IFRS | IFRS captions | ||||||||||||||
Revenue | 191,851 | (4,510 | ) | g | 187,341 | Revenue | ||||||||||||||
Operating expenses | (118,190 | ) | 5,874 | 1,184 | c,e,f,k | (111,132 | ) | Cost of sales | ||||||||||||
Depreciation and amortization | (29,992 | ) | 72 | (5,303 | ) | b,c,k | (35,223 | ) | Cost of sales – depreciation and amortization | |||||||||||
General and administrative | (6,251 | ) | 1,205 | (6 | ) | j,k | (5,052 | ) | Selling and administrative | |||||||||||
Stock-based compensation | (667 | ) | 667 | k | — | |||||||||||||||
Accretion | (1,210 | ) | 1,210 | k | — | |||||||||||||||
Foreign exchange gain (loss) | 4,174 | (4,174 | ) | k | — | |||||||||||||||
Exploration | (7,245 | ) | (18 | ) | (11,500 | ) | a,k | (18,763 | ) | Exploration and evaluation | ||||||||||
40 | k | 40 | Other operating income | |||||||||||||||||
(7,449 | ) | (3,138 | ) | b,k | (10,587 | ) | Other operating expenses | |||||||||||||
Interest and other income | 956 | (28 | ) | k | 928 | Finance income | ||||||||||||||
— | (1,573 | ) | 373 | b,k | (1,200 | ) | Finance expenses | |||||||||||||
Gain (loss) on derivative instruments | 1,257 | 4,174 | 8,011 | d,k | 13,442 | Other finance gains (losses) | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Earnings before tax | 34,683 | — | (14,889 | ) | 19,794 | Profit before tax | ||||||||||||||
Tax expense | (21,410 | ) | 5,915 | a,b,c,e,f,g,i | (15,495 | ) | Tax expense | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Net earnings for the period | 13,273 | — | (8,974 | ) | 4,299 | Profit for the period | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Other comprehensive income (loss), net of tax: | Other comprehensive income (loss), net of tax: | |||||||||||||||||||
Cash flow hedges | 7,274 | — | 7,274 | Cash flow hedges | ||||||||||||||||
AFS investments | (5,444 | ) | (1 | ) | (5,445 | ) | AFS investments | |||||||||||||
Currency translation adjustments | — | 9,127 | d | 9,127 | Foreign currency translation | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Other comprehensive income (loss), net of tax | 1,830 | 9,126 | 10,956 | Other comprehensive income (loss), net of tax | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income for the period | 15,103 | — | 152 | 15,255 | Total comprehensive income | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Attributable to: | Attributable to: | |||||||||||||||||||
Equity holders of the Company | 15,103 | — | 284 | a,b,c,d,e,f,g,i,j | 15,387 | Equity holders of the Company | ||||||||||||||
Non-controlling interest | — | — | (132 | ) | b,h | (132 | ) | Non-controlling interest | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income | 15,103 | — | 152 | 15,255 | Total comprehensive income | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Earnings per share | Earnings per share | |||||||||||||||||||
Basic | $ | 0.09 | $ | (0.06 | ) | $ | 0.03 | Basic | ||||||||||||
Diluted | $ | 0.09 | $ | (0.06 | ) | $ | 0.03 | Diluted |
Page 56
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Effect of transition to IFRS on statement of comprehensive income for the six months ended June 30, 2010
Canadian GAAP captions | Canadian GAAP | IFRS reclassification | IFRS adjustment | Notes | IFRS | IFRS captions | ||||||||||||||
Revenue | 432,171 | (3,524 | ) | g | 428,647 | Revenue | ||||||||||||||
Operating expenses | (263,032 | ) | 7,635 | 1,632 | c,e,f,k | (253,765 | ) | Cost of sales | ||||||||||||
Depreciation and amortization | (57,351 | ) | 141 | (9,731 | ) | b,c,k | (66,941 | ) | Cost of sales – depreciation and amortization | |||||||||||
General and administrative | (11,744 | ) | 2,163 | 247 | f, j,k | (9,334 | ) | Selling and administrative | ||||||||||||
Stock-based compensation | (1,123 | ) | 1,123 | k | — | |||||||||||||||
Accretion | (2,420 | ) | 2,420 | k | — | |||||||||||||||
Foreign exchange gain (loss) | (701 | ) | 701 | k | — | |||||||||||||||
Exploration | (13,000 | ) | (18 | ) | (20,700 | ) | a,k | (33,718 | ) | Exploration and evaluation | ||||||||||
51 | k | 51 | Other operating income | |||||||||||||||||
(10,419 | ) | (3,269 | ) | b,k | (13,688 | ) | Other operating expenses | |||||||||||||
Interest and other income | 2,984 | (1,087 | ) | k | 1,897 | Finance income | ||||||||||||||
— | (3,103 | ) | 741 | b,k | (2,362 | ) | Finance expenses | |||||||||||||
Gain (loss) on derivative instruments | 1,264 | 393 | 2,339 | d,k | 3,996 | Other finance gains (losses) | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Earnings before tax | 87,048 | — | (32,265 | ) | 54,783 | Profit before tax | ||||||||||||||
Tax expense | (50,216 | ) | 10,325 | a,b,c,e,f,g,i | (39,891 | ) | Tax expense | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Net earnings for the period | 36,832 | — | (21,940 | ) | 14,892 | Profit for the period | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Other comprehensive income (loss), net of tax: | Other comprehensive income (loss), net of tax: | |||||||||||||||||||
Cash flow hedges | 11,464 | 1 | 11,465 | Cash flow hedges | ||||||||||||||||
AFS investments | (7,275 | ) | (1 | ) | (7,276 | ) | AFS investments | |||||||||||||
Currency translation adjustments | — | 2,534 | d | 2,534 | Foreign currency translation | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Other comprehensive income (loss), net of tax | 4,189 | 2,534 | 6,723 | Other comprehensive income (loss), net of tax | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income for the period | 41,021 | — | (19,406 | ) | 21,615 | Total comprehensive income | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Attributable to: | Attributable to: | |||||||||||||||||||
Equity holders of the Company | 41,011 | — | (19,274 | ) | a,b,c,d,e,f,g,i,j | 21,737 | Equity holders of the Company | |||||||||||||
Non-controlling interest | 10 | — | (132 | ) | b,h | (122 | ) | Non-controlling interest | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income | 41,021 | — | (19,406 | ) | 21,615 | Total comprehensive income | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Earnings per share | Earnings per share | |||||||||||||||||||
Basic | $ | 0.24 | $ | (0.14 | ) | $ | 0.10 | Basic | ||||||||||||
Diluted | $ | 0.24 | $ | (0.14 | ) | $ | 0.10 | Diluted |
Page 57
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Effect of transition to IFRS on statement of comprehensive income for the year ended December 31, 2010
Canadian GAAP captions | Canadian GAAP | IFRS reclassification | IFRS adjustment | Notes | IFRS | IFRS captions | ||||||||||||||
Revenue | 778,818 | 2,214 | g | 781,032 | Revenue | |||||||||||||||
Operating expenses | (451,106 | ) | 17,216 | 2,377 | c,e,f,k | (431,513 | ) | Cost of sales | ||||||||||||
Depreciation and amortization | (103,399 | ) | 382 | (13,471 | ) | b,c,k | (116,488 | ) | Cost of sales – depreciation and amortization | |||||||||||
General and administrative | (28,132 | ) | (378 | ) | 318 | f, j,k | (28,192 | ) | Selling and administrative | |||||||||||
Stock-based compensation | (6,511 | ) | 6,511 | k | — | |||||||||||||||
Accretion | (4,352 | ) | 4,352 | k | — | |||||||||||||||
Foreign exchange gain (loss) | (8,477 | ) | 8,477 | k | — | |||||||||||||||
Exploration | (29,822 | ) | (104 | ) | (53,568 | ) | a,k | (83,494 | ) | Exploration and evaluation | ||||||||||
803 | k | 803 | Other operating income | |||||||||||||||||
(23,032 | ) | (2,525 | ) | b,f,k | (25,557 | ) | Other operating expenses | |||||||||||||
Interest and other income | 8,323 | (1,961 | ) | k | 6,362 | Finance income | ||||||||||||||
— | (5,914 | ) | 1,383 | b,k | (4,531 | ) | Finance expenses | |||||||||||||
Gain (loss) on derivative instruments | 2,763 | (6,352 | ) | (5,397 | ) | d,k | (8,986 | ) | Other finance gains (losses) | |||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Earnings before tax | 158,105 | — | (68,669 | ) | 89,436 | Profit before tax | ||||||||||||||
Tax expense | (88,067 | ) | 19,648 | a,b,c,e,f,g,i | (68,419 | ) | Tax expense | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Net earnings for the year | 70,038 | — | (49,021 | ) | 21,017 | Profit for the year | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Other comprehensive income (loss), net of tax: | Other comprehensive income (loss), net of tax: | |||||||||||||||||||
Cash flow hedges | 3,019 | (2 | ) | 3,017 | Cash flow hedges | |||||||||||||||
AFS investments | 32,233 | (386 | ) | i | 31,847 | AFS investments | ||||||||||||||
Currency translation adjustments | — | (15,070 | ) | d | (15,070 | ) | Foreign currency translation | |||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Other comprehensive income (loss), net of tax | 35,252 | (15,458 | ) | 19,794 | Other comprehensive income (loss), net of tax | |||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income for the period | 105,290 | — | (64,479 | ) | 40,811 | Total comprehensive income | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Attributable to: | Attributable to: | |||||||||||||||||||
Equity holders of the Company | 108,237 | — | (64,150 | ) | a,b,c,d,e,f,g,i,j | 44,087 | Equity holders of the Company | |||||||||||||
Non-controlling interest | (2,947 | ) | — | (329 | ) | b,d,f,h | (3,276 | ) | Non-controlling interest | |||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income (loss), net of tax | 105,290 | — | (64,479 | ) | 40,811 | Total comprehensive income for the year | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Earnings per share | Earnings per share | |||||||||||||||||||
Basic | $ | 0.48 | $ | (0.32 | ) | $ | 0.16 | Basic | ||||||||||||
Diluted | $ | 0.48 | $ | (0.32 | ) | $ | 0.16 | Diluted |
Page 58
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
Effect of transition to IFRS on statement of cash flows for the three months ended June 30, 2010:
Canadian GAAP | IFRS changes | IFRS | ||||||||||
Net cash flows from operating activities | 84,656 | (11,796 | ) | 72,860 | ||||||||
Net cash flows from investing activities | (43,896 | ) | 11,796 | (32,100 | ) | |||||||
Net cash flows from financing activities | (41,618 | ) | — | (41,618 | ) | |||||||
|
|
|
|
|
| |||||||
Net increase (decrease) in cash and cash equivalents | (858 | ) | — | (858 | ) | |||||||
Effect of movement in exchange rates on cash and cash equivalents | 2,643 | — | 2,643 | |||||||||
Cash and cash equivalents, beginning of period | 909,993 | — | 909,993 | |||||||||
|
|
|
|
|
| |||||||
Cash and cash equivalents, end of period | 911,778 | — | 911,778 | |||||||||
|
|
|
|
|
|
Effect of transition to IFRS on statement of cash flows for the six months ended ended June 30, 2010:
Canadian GAAP | IFRS changes | IFRS | ||||||||||
Net cash flows from operating activities | 158,793 | (21,563 | ) | 137,230 | ||||||||
Net cash flows from investing activities | (75,125 | ) | 21,563 | (53,562 | ) | |||||||
Net cash flows from financing activities | (59,345 | ) | — | (59,345 | ) | |||||||
|
|
|
|
|
| |||||||
Net increase (decrease) in cash and cash equivalents | 24,323 | — | 24,323 | |||||||||
Effect of movement in exchange rates on cash and cash equivalents | 641 | — | 641 | |||||||||
Cash and cash equivalents, beginning of period | 886,814 | — | 886,814 | |||||||||
|
|
|
|
|
| |||||||
Cash and cash equivalents, end of period | 911,778 | — | 911,778 | |||||||||
|
|
|
|
|
|
Effect of transition to IFRS on statement of cash flows for the year ended December 31, 2010:
Canadian GAAP | IFRS changes | IFRS | ||||||||||
Net cash flows from operating activities | 255,590 | (64,280 | ) | 191,310 | ||||||||
Net cash flows from investing activities | (162,275 | ) | 64,280 | (97,995 | ) | |||||||
Net cash flows from financing activities | (75,610 | ) | — | (75,610 | ) | |||||||
|
|
|
|
|
| |||||||
Net increase (decrease) in cash and cash equivalents | 17,705 | — | 17,705 | |||||||||
Effect of movement in exchange rates on cash and cash equivalents | (2,826 | ) | — | (2,826 | ) | |||||||
Cash and cash equivalents, beginning of period | 886,814 | — | 886,814 | |||||||||
|
|
|
|
|
| |||||||
Cash and cash equivalents, end of period | 901,693 | — | 901,693 | |||||||||
|
|
|
|
|
|
Significant reclassifications in the Group’s statement of cash flows for the six months ended June 30, 2010 include:
• | Expenditures of $20,475 (three months ended June 30, 2010 – $11,425; year ended December 31, 2010 – $53,344) on the Group’s Lalor project have been classified in operating activities, consistent with the adjustment to reverse the Lalor project assets previously capitalized under Canadian GAAP. |
Page 59
HUDBAY MINERALS INC.
Notes to Unaudited Condensed Consolidated Interim Financial Statements
(Unaudited and in thousands of Canadian dollars)
For the three and six months ended June 30, 2011
• | Expenditures of $810 (three months ended June 30, 2010 – $810; year ended December 31, 2010 – $810) on major overhauls and inspections have been classified as investing activities. These costs are capitalized under IFRS but were previously expensed under Canadian GAAP. |
• | Option payments received of $225 (three months ended June 30, 2010 – $75; year ended December 31, 2010 – $225) have been classified in investing activities. These amounts were recognized in the income statement under Canadian GAAP. |
• | Interest income received of $1,764 (three months ended June 30, 2010 – $1,029; year ended December 31, 2010 – $5,664) has been reclassified from operating activities to investing activities, consistent with the Group’s IFRS policy choice. |
Page 60