Exhibit 99.15
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2012
and February 28, 2011
(Unaudited – Expressed in thousands of United States dollars,
except for per share amounts)
RIO ALTO MINING LIMITED |
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
As at March 31, 2012 and December 31, 2011 |
(Unaudited - Expressed in thousands of United States dollars, except for per share amounts) |
March 31, | December 31, | |||||
Notes | 2012 | 2011 | ||||
Assets | ||||||
Current | ||||||
Cash and cash equivalents | 16 | $ | 70,795 | $ | 25,907 | |
Accounts receivable | 4 | 2,147 | 2,130 | |||
Inventory | 5 | 18,480 | 14,907 | |||
Prepaid expenses | 914 | 1,099 | ||||
IGV receivable | 6 | 31,669 | 25,635 | |||
124,005 | 69,678 | |||||
Deferred taxes | 1,965 | 1,950 | ||||
Plant and equipment | 7 | 68,346 | 62,082 | |||
Mineral properties and development costs | 8 | 65,884 | 63,796 | |||
Total Assets | $ | 260,200 | $ | 197,506 | ||
Liabilities and equity | ||||||
Current | ||||||
Accounts payable and accrued liabilities | $ | 28,912 | $ | 27,481 | ||
Taxes payable | 28,478 | 1,962 | ||||
Deferred revenue | 10 | 4,596 | 4,251 | |||
Derivative liability | 10 | 1,088 | 934 | |||
63,074 | 34,628 | |||||
Long-term debt | 11 | 3,000 | 3,000 | |||
Asset retirement obligation | 9 | 16,100 | 15,685 | |||
Deferred revenue | 10 | 21,830 | 25,259 | |||
Derivative liability | 10 | 3,831 | 3,625 | |||
107,835 | 82,197 | |||||
Equity | ||||||
Share capital | 12 | 131,915 | 127,537 | |||
Share option and warrant reserve | 12 | 9,920 | 10,420 | |||
Translation reserve | 4,522 | 4,522 | ||||
Retained earnings (deficit) | 6,008 | (27,170 | ) | |||
152,365 | 115,309 | |||||
Total Equity and Liabilities | $ | 260,200 | $ | 197,506 |
Subsequent events (Note 18)
See accompanying notes to the condensed interim consolidated financial statements
RIO ALTO MINING LIMITED |
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in thousands of United States dollars, except for per share amounts) |
March 31, | February 28, | ||||||
Notes | 2012 | 2011 | |||||
(Note 17) | |||||||
Sales | 13 | $ | 94,594 | $ | - | ||
Cost of sales | (25,273 | ) | - | ||||
Depreciation, depletion and amortization | (5,508 | ) | - | ||||
Gross profit | 63,813 | - | |||||
14 | |||||||
General and administrative expenses | (2,049 | ) | (2,474 | ) | |||
Exploration expense | (412 | ) | - | ||||
Operating earnings (loss) | 61,352 | (2,474 | ) | ||||
Unrealized (loss) gain on derivative liability | 10 | (360 | ) | 440 | |||
Accretion of asset retirement obligation | 9 | (415 | ) | - | |||
Foreign exchange gain (loss) | 233 | (414 | ) | ||||
Other income (loss) | (125 | ) | 9 | ||||
Income (loss) before income taxes | 60,685 | (2,439 | ) | ||||
Provision for income taxes | (27,507 | ) | (147 | ) | |||
Net income (loss) for the period | 33,178 | (2,586 | ) | ||||
Other comprehensive income | - | 4,331 | |||||
Comprehensive income for the period | $ | 33,178 | $ | 1,745 | |||
Basic earnings (loss) per share | $ | 0.19 | $ | (0.02 | ) | ||
Diluted earnings (loss) per share | $ | 0.18 | $ | (0.02 | ) | ||
Weighted average number of common shares outstanding - basic | 171,055,329 | 151,642,885 | |||||
Weighted average number of common shares outstanding - diluted | 182,992,286 | 151,642,885 |
See accompanying notes to the condensed interim consolidated financial statements
RIO ALTO MINING LIMITED |
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in thousands of United States dollars except for per share amounts) |
March 31, | February 28, | ||||||
Notes | 2012 | 2011 | |||||
OPERATING ACTIVITIES | |||||||
Net income (loss) for the period | $ | 33,178 | $ | (2,586 | ) | ||
Items not affecting cash: | |||||||
Depreciation, depletion and amortization | 5,525 | 13 | |||||
Deferred revenue | (3,084 | ) | - | ||||
Share-based compensation | 1,215 | 1,061 | |||||
Unrealized gain on derivative liability | 360 | (440 | ) | ||||
Accretion expense | 415 | - | |||||
Deferred income taxes | (15 | ) | 147 | ||||
Other | - | (16 | ) | ||||
Changes in non-cash working capital items | 16 | 16,988 | 913 | ||||
Net cash provided by (used in) operating activities | 54,582 | (908 | ) | ||||
FINANCING ACTIVITIES | |||||||
Proceeds from issuing share capital | - | 64,975 | |||||
Proceeds from exercise of options and warrants | 2,663 | 4,737 | |||||
Subscription receipts | - | (1,282 | ) | ||||
Subscription receipts receivable | - | 246 | |||||
Share issue costs | - | (5,093 | ) | ||||
Net cash provided by financing activities | 2,663 | 63,583 | |||||
INVESTING ACTIVITIES | |||||||
Mineral property expenditures | 8 | (2,453 | ) | (1,364 | ) | ||
Purchase of property, plant and equipment | 7 | (9,904 | ) | (3,126 | ) | ||
Investment in La Arena | - | (18,087 | ) | ||||
Acquisition of La Arena | - | (48,846 | ) | ||||
Cash acquired in La Arena acquisition | - | 6,681 | |||||
Net cash used in investing activities | (12,357 | ) | (64,742 | ) | |||
Increase (decrease) in cash and cash equivalents during the period | 44,888 | (2,067 | ) | ||||
Cash and cash equivalents, beginning of the period | 25,907 | 15,216 | |||||
Effect of foreign exchange on cash and cash equivalents | - | 769 | |||||
Cash and cash equivalents, end of the period | $ | 70,795 | $ | 13,918 |
Supplemental cash flow disclosures (Note 16)
See accompanying notes to the condensed interim consolidated financial statements
RIO ALTO MINING LIMITED |
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in thousands of United States dollars, except for per share amounts) |
Share capital | ||||||||||||||||||||
Share Option | Retained | |||||||||||||||||||
Subscription | and Warrant | Translation | Earnings | |||||||||||||||||
Note | Shares | Amount | receipts | Reserve | Reserve | (Deficit) | Total | |||||||||||||
Balance, November 30, 2010 | 132,162,208 | $ | 62,146 | $ | 1,282 | $ | 3,519 | $ | 400 | $ | (22,658 | ) | $ | 44,689 | ||||||
Shares issued for private placements | 32,499,682 | 64,975 | - | - | - | - | 64,975 | |||||||||||||
Share issue costs related to private placements | - | (4,173 | ) | - | - | - | - | (4,173 | ) | |||||||||||
Fair value of broker warrants for private placement | - | (2,087 | ) | - | 2,087 | - | - | - | ||||||||||||
Subscription receipts on conversion of warrants | - | - | (1,282 | ) | - | - | - | (1,282 | ) | |||||||||||
Shares issued on conversion of warrants | 3,633,192 | 4,602 | - | - | - | - | 4,602 | |||||||||||||
Shares issued on exercise of options | 225,000 | 460 | - | (325 | ) | - | - | 135 | ||||||||||||
Share-based compensation | - | - | - | 1,061 | - | - | 1,061 | |||||||||||||
Other comprehensive income | - | - | - | - | 4,331 | - | 4,331 | |||||||||||||
Net loss for the period | - | - | - | - | - | (2,586 | ) | (2,586 | ) | |||||||||||
Balance, February 28, 2011 | 168,520,082 | $ | 125,923 | $ | - | $ | 6,342 | $ | 4,731 | $ | (25,244 | ) | $ | 111,752 | ||||||
Balance at December 31, 2011 | 169,746,352 | $ | 127,537 | $ | - | $ | 10,420 | $ | 4,522 | $ | (27,170 | ) | $ | 115,309 | ||||||
Shares issued on conversion of warrants | 12(c) | 1,094,340 | 3,563 | - | (1,362 | ) | - | - | 2,201 | |||||||||||
Shares issued on exercise of options | 12(b) | 486,033 | 815 | - | (353 | ) | - | - | 462 | |||||||||||
Share-based compensation | 12(b) | - | - | - | 1,215 | - | - | 1,215 | ||||||||||||
Net income (loss) for the period | - | - | - | - | 33,178 | 33,178 | ||||||||||||||
Balance, March 31, 2012 | 171,326,725 | $ | 131,915 | $ | - | $ | 9,920 | $ | 4,522 | $ | 6,008 | $ | 152,365 |
See accompanying notes to the condensed interim consolidated financial statements
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
1. | NATURE OF OPERATIONS |
Rio Alto Mining Limited is the parent company of a consolidated group, (“Rio Alto” or the "Company"). Rio Alto Mining Limited is incorporated under the laws of the Province of Alberta, with its registered office at Suite 1000 - 250 2nd Street S.W., Calgary, Alberta, T2P 0C1 and its head office at Suite 1950 - 400 Burrard Street, Vancouver, BC, V6C 3A6. On February 9, 2011 the Company completed the purchase of 100 per cent of La Arena S.A. (“La Arena”). Throughout the year ended May 31, 2011 La Arena was in the development stage. The La Arena Gold Oxide Mine entered the preproduction phase in May 2011 and achieved commercial production levels at the end of December 2011.
In November 2011, the Company changed its financial and fiscal year end from May 31 to December 31. The change was made to allow it to provide its continuous disclosure information on a comparable basis with its peer group and to align its year end with the year end of La Arena S.A., a wholly-owned subsidiary that carries on the principal business of Rio Alto. The Company’s consolidated statements of financial position are as at March 31, 2012 and December 31, 2011 and the condensed interim consolidated statements of income and comprehensive income and cash flows are for the three-month period ended March 31, 2012 compared to the three month period ended February 28, 2011.
2. | BASIS OF PREPARATION |
These condensed interim consolidated financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. They do not include all of the information required for full annual financial statements, and should be read in conjunction with consolidated financial statements for the seven-month financial year ended and as at December 31, 2011 which are available at www.sedar.com.
Prior to June 1, 2011, the Company’s consolidated financial statements were prepared in accordance with accounting principles generally accepted in Canada (“Canadian GAAP”). Canadian GAAP differs in certain areas from International Financial Reporting Standards (“IFRS”). Note 17 contains reconciliations and explanations of the effect of the transition from Canadian GAAP to IFRS on the condensed interim consolidated statements of income and comprehensive income for the three months ended February 28, 2011.
The date of transition to IFRS was June 1, 2010 (the “Transition Date”) and the Company applied the provisions of IFRS on a retrospective basis subject to certain optional exemptions and certain mandatory exceptions applicable to first-time adopters. The consolidated financial statements for the financial year ended and as at December 31, 2011 discussed the transition to IFRS and are available at www.sedar.com.
In preparing these condensed interim consolidated financial statements, the Company applied the same accounting policies that are expected to be applicable for its annual consolidated financial statements for the year ended December 31, 2012.
The Board of Directors approved these consolidated financial statements for issue on May 14, 2012.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
3. | SIGNIFICANT ACCOUNTING POLICIES |
The accounting policies applied by the Company in these condensed interim consolidated financial statements are the same as those applied by the Company in its consolidated financial statements as at and for the financial year ended 31 December 2011, except for the following standards and interpretations, applicable to the Company, adopted in the current financial period: | |
Financial instruments disclosure | |
The IASB issued amendments to IFRS 7 - Financial Instruments: Disclosures that expand the disclosure requirements in relation to transferred financial assets. | |
Income taxes | |
The IASB issued an amendment to IAS 12 - Income Taxes that provides standards for the determination of deferred income taxes related to the recovery of investment properties. | |
There was no significant impact on these condensed consolidated interim financial statements as a result of adopting these standards and interpretations. | |
4. | ACCOUNTS RECEIVABLE |
Accounts receivable consist of the following: | |
March 31, 2012 | December 31, 2011 | |||||
Value-added tax receivable | $ | 67 | $ | 49 | ||
Income tax receivable | 1,030 | 972 | ||||
Peru capital taxes reaceivable | 522 | 516 | ||||
Other receivables | 148 | 213 | ||||
Receivable due from related party | 380 | 380 | ||||
$ | 2,147 | $ | 2,130 |
5. | INVENTORY |
Inventory consists of the following:
March 31, 2012 | December 31, 2011 | |||||
Doré | $ | 215 | $ | 772 | ||
Work-in-progress | 4,131 | 917 | ||||
Ore on leach pad | 4,646 | 2,257 | ||||
Ore in stockpile | 6,894 | 8,701 | ||||
Supplies inventory | 2,594 | 2,260 | ||||
$ | 18,480 | $ | 14,907 |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
6. | IGV RECEIVABLE |
Under Peruvian law a tax, the Impuesto General a las Ventas (“IGV”), is imposed at a rate of 18 per cent of the value of any goods or services purchased. IGV is generally refundable within the year in which it is paid. Refund applications may only be made by companies that are trading within Peru and collecting IGV from customers, by exporters or by companies that have an agreement with the tax authority for the early collection of IGV. The Company entered commercial production in 2012 and as such will be eligible for refunds of IGV in 2012. | |
7. | PLANT AND EQUIPMENT |
Plant and equipment consists of: |
Construction- | Heap leach pad | Mobile and | Plant and | Other mine | |||||||||||||||||
in-Process | and pond | field equipment | equipment | assets | Other assets | Total | |||||||||||||||
Costs | |||||||||||||||||||||
December 31, 2011 | $ | 20,283 | $ | 29,899 | $ | 2,690 | $ | 7,987 | $ | 6,524 | $ | 612 | $ | 67,995 | |||||||
Additions | 7,793 | - | 164 | 1,828 | 119 | 9,904 | |||||||||||||||
March 31, 2012 | 28,076 | 29,899 | 2,854 | 7,987 | 8,352 | 731 | 77,899 | ||||||||||||||
Accumulated amortization | |||||||||||||||||||||
December 31, 2011 | $ | - | $ | (4,288 | ) | $ | (159 | ) | $ | (1,198 | ) | $ | (155 | ) | $ | (113 | ) | $ | (5,913 | ) | |
Amortization | (2,757 | ) | (47 | ) | (737 | ) | (67 | ) | (32 | ) | (3,640 | ) | |||||||||
March 31, 2012 | - | (7,045 | ) | (206 | ) | (1,935 | ) | (222 | ) | (145 | ) | (9,553 | ) | ||||||||
Net book value | |||||||||||||||||||||
December 31, 2011 | $ | 20,283 | $ | 25,611 | $ | 2,531 | $ | 6,789 | $ | 6,369 | $ | 499 | $ | 62,082 | |||||||
March 31, 2012 | $ | 28,076 | $ | 22,854 | $ | 2,648 | $ | 6,052 | $ | 8,130 | $ | 586 | $ | 68,346 |
Other mine assets consist of camp office and accommodation, as well as land and lease permits. Other assets consist of office equipment and leasehold improvements.
8. | MINERAL PROPERTIES AND DEVELOPMENT COSTS |
La Arena has two separate deposits, a gold oxide deposit and copper/gold sulphide deposit. The Company is mining the gold oxide deposit. A feasibility study on the economic viability of developing the copper sulphide is underway.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
Mineral property expenditures related to La Arena are:
Three months ended March 31, 2012 | Seven months ended December 31, 2011 | ||||||||||||||||
Copper | Copper | ||||||||||||||||
Gold Oxide | Sulphide | Total | Gold Oxide | Sulphide | Total | ||||||||||||
Opening | $ | 16,948 | $ | 47,895 | $ | 64,843 | $ | 34,519 | $ | 43,612 | $ | 78,131 | |||||
Mineral property development costs | - | 3,489 | 3,489 | 29,493 | 4,283 | 33,776 | |||||||||||
Capitalized depreciation | - | - | - | 4,658 | - | 4,658 | |||||||||||
Pre-production revenue | - | - | - | (71,621 | ) | - | (71,621 | ) | |||||||||
Preproduction cost | - | - | - | 19,899 | - | 19,899 | |||||||||||
$ | 16,948 | $ | 51,384 | $ | 68,332 | $ | 16,948 | $ | 47,895 | $ | 64,843 | ||||||
Accumulated amortization | |||||||||||||||||
Opening | $ | (1,047 | ) | $ | - | $ | (1,047 | ) | $ | - | $ | - | $ | - | |||
Amortization for the period | (1,401 | ) | - | (1,401 | ) | (1,047 | ) | - | (1,047 | ) | |||||||
(2,448 | ) | - | (2,448 | ) | (1,047 | ) | - | (1,047 | ) | ||||||||
Net book value | $ | 14,500 | $ | 51,384 | $ | 65,884 | $ | 15,901 | $ | 47,895 | $ | 63,796 |
9. | ASSET RETIREMENT OBLIGATION |
Asset retirement obligation consists of:
March 31, | December 31, | |||||
2012 | 2011 | |||||
Opening balance | $ | 15,685 | $ | 14,800 | ||
Accretion expense | 415 | 847 | ||||
Foreign exchange | - | 38 | ||||
$ | 16,100 | $ | 15,685 |
In July 2011, the Company submitted to the Peruvian government a reclamation and closure plan for the La Arena Gold Mine. The estimated undiscounted closure obligation is $34.7 million. The reclamation and closure plan was approved in February 2012 and as a result the Company is required to post a bond of $3,186 in January 2013. The reclamation and closure activities include land and water rehabilitation, demolition of buildings and mine facilities, on-going care and maintenance and other costs. The majority of the closure activities will be carried out during 2017 through 2019, with care and maintenance expected to continue until 2024.
10. | DEFERRED REVENUE AND DERIVATIVE LIABILITY |
The Company entered into a $50 million Gold Prepayment Agreement and a Gold Purchase Agreement with Red Kite Explorer Trust (“RKE”). Each drawdown of the prepayment facility was allocated between deferred revenue and derivative liability. An option pricing model that considers gold price volatility is used to estimate the fair value of the financial derivative liability embedded in the Gold Purchase Agreement. The deferred revenue portion is the amount drawn less the amount allocated to the derivative liability. At December 31, 2011 the entire $50 million prepayment facility had been drawn.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
a. | Gold Prepayment Agreement – Deferred revenue |
The deferred revenue portion is:
Three months ended | ||||
March 31, 2012 | ||||
Opening | $ | 29,510 | ||
Amounts drawn | - | |||
Deliveries to recognize deferred revenue | (3,084 | ) | ||
$ | 26,426 | |||
Less current portion | (4,596 | ) | ||
Long-term portion | $ | 21,830 |
To settle the Gold Prepayment Agreement the Company is required to deliver a notional amount of 61,312 ounces of gold. The actual monthly delivery of gold ounces may vary by 5 per cent from the monthly notional amount for every $100 dollar change in the gold price from a base price of $1,150 per ounce, subject to limits at $1,450 and $950 per ounce such that at a price of $1,450 or more the monthly delivery would be 85 per cent of the notional amount and 115 per cent of the notional amount if the price was $950 or less. The ounces to be delivered are as follows:
Based on $50 | Remaining | |||
Average gold price per ounce | commitment at | |||
million drawdown | March 31, 2012 | |||
$950 or lower | 70,509 | 51,332 | ||
$950 to $1,050 | 67,443 | 49,100 | ||
$1,050 to $1,150 | 64,378 | 46,868 | ||
$1,150 to $1,250 | 61,312 | 44,636 | ||
$1,250 to $1,350 | 58,246 | 42,405 | ||
$1,350 to $1,450 | 55,181 | 40,173 | ||
$1,450 or higher | 52,115 | 37,941 |
At March 31, 2012, the gold price was $1,661 per ounce and the remaining committed ounces at that price was 37,941 ounces.
The Company may prepay gold ounces remaining to be delivered under the Agreement, in whole or in part, at any time without penalty in either ounces of gold or the equivalent in cash at the then prevailing gold price. In the three months ended March 31, 2012, the Company delivered 3,971 ounces of gold, settling 4,672 ounces of the notional delivery requirement.
b. | Gold Purchase Agreement – Derivative liability |
The derivative liability is:
Three months ended | ||||
March 31, 2012 | ||||
Opening | $ | 4,559 | ||
Change in fair market value of derivative liability | 360 | |||
$ | 4,919 | |||
Less current portion | (1,088 | ) | ||
Long-term portion | $ | 3,831 |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
On October 15, 2010 the Company entered into a Gold Purchase Agreement whereby RKE may elect to buy up to 622,210 ounces of gold less any ounces purchased under the Gold Prepayment Agreement based on the lower of prices quoted on either the London Gold Market AM Fixing Price as published by the London Bullion Market Association or the Comex (1st Position) Settlement Price over defined periods of time. In October 2011, this agreement was amended whereby the number of ounces that RKE may elect to buy includes all of the ounces within the two existing gold oxide pits, which is estimated to be 634,600 ounces, less any ounces of gold purchased under the Gold Prepayment Agreement. The Gold Purchase Agreement is accounted for as a written call option as RKE has the right, but not the obligation to purchase the gold. An option pricing model that considers gold price volatility is used to estimate the fair value of the financial derivative relating to the written option. Subsequent changes in this fair value are reflected in profit or loss. At March 31, 2012, based on current reserves, RKE may elect to buy 486,069 ounces of gold.
11. | LONG TERM DEBT |
In addition to the Gold Prepayment Agreement and Gold Purchase Agreement with RKE discussed in note 10, RKE granted the Company a credit facility for $3 million that was drawn in September 2011. The credit facility bears interest at 3-month LIBOR plus 6 per cent compounded annually and matures in October 2014. As security for the Gold Prepayment Agreement and the credit facility, the Company has granted RKE a charge over the shares of La Arena S.A. and substantially all of the Company’s assets. | |
12. | EQUITY |
a. | Share capital |
Authorized share capital consists of an unlimited number of common shares of which 171,326,725 were issued and outstanding at March 31, 2012 (December 31, 2011 – 169,746,352). The Company also has authorized an unlimited number of preferred shares of which none have been issued.
There were no common shares issued in the three months ended March 31, 2012 except for shares issued upon the exercise of options and warrants as described in note (b) and (c) below.
During the three months ended February 28, 2011 the Company issued common shares as follows:
Cash | Non-cash | ||||||||||
Shares | Price per | transaction | transaction | ||||||||
Issue Date | issued | share | Proceeds | costs | costs (i) | ||||||
December 1, 2010 | 3,906 | C$1.68 | $ | 6,562 | $ | (459 | ) | $ | - | ||
December 2, 2010 | 533 | C$1.68 | 896 | (31 | ) | - | |||||
January 20, 2011 | 28,060 | C$2.05 | 57,517 | (3,683 | ) | (2,087 | ) | ||||
For the three months ended | |||||||||||
February 28, 2011 | 32,499 | $ | 64,975 | $ | (4,173 | ) | $ | (2,087 | ) |
i. | Non-cash transaction costs consisted of 1,683,600 broker warrants entitling the underwriters to purchase an equal number of common shares at C$2.05 per common share expiring January 20, 2013. The fair value of the broker warrants was recorded as share issue costs. | |
|
b. | Share-based payments |
The Company has a shareholder approved stock option plan under which it is authorized to grant options to executive officers and directors, employees and consultants enabling them to acquire from treasury up to that number of shares equal to 10 per cent of the issued and outstanding common shares of the Company.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
Under the plan, the exercise price of each option is determined by the directors, subject to regulatory approval, if required, and equals or exceeds the market price of the Company's stock on the date of grant. The options can be granted for a maximum term of 10 years and vest as determined by the board of directors. The Black-Scholes Option Pricing Model is used to estimate the fair value of options granted. Vesting periods range from immediate vesting to vesting over a 3-year period.
Stock option transactions are summarized as follows:
Weighted Average | |||||
Number of Options | Exercise Price | ||||
(C$/option) | |||||
Outstanding, December 31, 2011 | 10,510,000 | 1.91 | |||
Granted | 200,000 | 3.75 | |||
Exercised | (486,033 | ) | 0.95 | ||
Cancelled | (250,000 | ) | 0.49 | ||
Outstanding, March 31, 2012 | 9,973,967 | 2.03 | |||
Options exercisable, March 31, 2012 | 6,656,467 | 1.48 |
Stock options outstanding at March 31, 2012 are as follows:
Options outstanding | Options exercisable | |||||||||
Weighted | Weighted | |||||||||
average | Weighted | average | Weighted | |||||||
exercise | average | exercise | average | |||||||
Options | price | remaining life | Options | price | remaining life | |||||
(000's) | (C$/option) | (months) | (000's) | (C$/option) | (months) | |||||
$0.25 - $0.70 | 2,455 | $ | 0.33 | 27 | 2,455 | $ | 0.33 | 27 | ||
$1.25 - $1.50 | 831 | $ | 1.50 | 42 | 831 | $ | 1.50 | 42 | ||
$1.80 - $2.39 | 2,498 | $ | 1.99 | 45 | 2,373 | $ | 1.98 | 45 | ||
$3.08 - $3.75 | 4,190 | $ | 3.15 | 54 | 998 | $ | 3.12 | 56 | ||
9,974 | $ | 2.03 | 44 | 6,657 | $ | 1.48 | 40 |
The fair value of options issued to employees is measured at the grant date. Options issued to non-employees, where the fair value of the goods or services is not determinable, are measured by way of reference to the equity instruments granted and measured at the date the goods or services are rendered. The assumptions used to value the options granted during the period are as follows:
Three months | ||||
March 31, | ||||
2012 | ||||
Number of options | 200,000 | |||
Fair value | $ | 377 | ||
Weighted average: | ||||
Exercise price (C$) | $ | 3.75 | ||
Risk-free interest rate | 1.10% | |||
Dividend yield | 0% | |||
Expected life (years) | 3 | |||
Volatility | 79% |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
c. | Warrants |
Warrant transactions are summarized as follows:
Weighted Average | ||||||
Number of Warrants | Conversion Price | |||||
Outstanding, December 31, 2011 | 3,057,330 | $ | 1.19 | |||
Converted | (1,094,340 | ) | 2.05 | |||
Outstanding, March 31, 2012 | 1,962,990 | $ | 0.71 |
i) | Warrants outstanding at March 31, 201 and December 31, 2011 were as follows: | |
Warrants Outstanding | ||||||||||
Conversion | ||||||||||
Price | December 31, | March 31, | ||||||||
Expiry Date | C$/warrant | 2011 | Converted | 2012 | Warrant reserve | |||||
January 20, 2013 | $ | 2.05 | 1,557 | (1,094 | ) | 463 | $ | 574 | ||
June 25, 2012 | $ | 0.30 | 1,500 | - | 1,500 | 151 | ||||
$ | 1.19 | 3,057 | (1,094 | ) | 1,963 | $ | 725 |
13. | REVENUE |
For the three months ended | ||||||
March 31, 2012 | February 28, 2011 | |||||
Gold sales | $ | 91,432 | $ | - | ||
Gold - deferred revenue | 3,084 | - | ||||
Silver sales | 78 | - | ||||
$ | 94,594 | $ | - |
14. | GENERAL AND ADMINISTRATIVE EXPENSES |
For the three months ended | ||||||
March 31, 2012 | February 28, 2011 | |||||
Share-based compensation (note 12(b)) | $ | 1,215 | $ | 1,061 | ||
Salaries | 222 | 719 | ||||
Office and miscellaneous | 79 | 165 | ||||
Travel | 76 | 112 | ||||
Investor relations | 38 | 100 | ||||
Professional fees | 113 | 234 | ||||
Directors’ fees | 63 | 46 | ||||
Regulatory and transfer agent fees | 226 | 24 | ||||
Amortization | 17 | 13 | ||||
$ | 2,049 | $ | 2,474 |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
15. | SEGMENT REPORTING |
The Company has two operating segments in two geographic areas, being the mining, acquisition and development of mineral properties, in Latin America and the corporate segment in Canada. The Company’s revenue is generated in Peru. Segmented disclosure and Company-wide information is as follows:
As at ended March 31, 2012 | ||||||||||
Canada | Peru | Total | ||||||||
Mineral properties and development costs | $ | - | $ | 65,884 | $ | 65,884 | ||||
Plant and equipment, net | 116 | 68,230 | 68,346 | |||||||
Other assets | 9,579 | 116,391 | 125,970 | |||||||
$ | 9,695 | $ | 250,505 | $ | 260,200 | |||||
As at ended December 31, 2011 | ||||||||||
Canada | Peru | Total | ||||||||
Mineral properties and development costs | $ | - | $ | 63,796 | $ | 63,796 | ||||
Plant and equipment, net | 116 | 61,966 | 62,082 | |||||||
Other assets | 8,314 | 63,314 | 71,628 | |||||||
$ | 8,430 | $ | 189,076 | $ | 197,506 | |||||
Three months ended March 31, 2012 | ||||||||||
Corporate | Mine | Total | ||||||||
Operations | ||||||||||
Revenues | $ | - | $ | 94,594 | $ | 94,594 | ||||
Operating expense | (2,888 | ) | (24,846 | ) | (27,734 | ) | ||||
Amortization | (8 | ) | (5,500 | ) | (5,508 | ) | ||||
Other gain (loss) | (61 | ) | (246 | ) | (307 | ) | ||||
Unrealized gain (loss) on derivative liability | (360 | ) | - | (360 | ) | |||||
Provision for income taxes | - | (27,507 | ) | (27,507 | ) | |||||
Net income (loss) for the period | $ | (3,317 | ) | $ | 36,495 | $ | 33,178 | |||
Three months ended February 28, 2011 | ||||||||||
Corporate | Mine | Total | ||||||||
Development | ||||||||||
Revenues | $ | - | $ | - | $ | - | ||||
Operating expense | (2,240 | ) | (234 | ) | (2,474 | ) | ||||
Amortization | - | - | - | |||||||
Other gain (loss) | - | |||||||||
(405 | ) | (405 | ) | |||||||
Unrealized gain (loss) on derivative liability | 440 | - | 440 | |||||||
Provision for income taxes | (147 | ) | - | (147 | ) | |||||
Net loss for the period | $ | (2,352 | ) | $ | (234 | ) | $ | (2,586 | ) |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
16. | SUPPLEMENTAL CASH FLOW INFORMATION |
a. | Cash and cash equivalents include cash in bank accounts as follows: | |
March 31, 2012 | December 31, 2011 | |||||
United States dollars | $ | 62,854 | $ | 24,600 | ||
Canadian dollars | 2,346 | 416 | ||||
Peruvian Nuevo Sol | 5,595 | 891 | ||||
$ | 70,795 | $ | 25,907 |
b. | Changes in non-cash working capital include the following increases (decreases): | |
|
For the three months ended | |||||||
March 31, 2012 | February 28, 2011 | ||||||
Accounts receivable | $ | (17 | ) | $ | (308 | ) | |
Promissory note receivable | - | 9 | |||||
Inventory | (5,093 | ) | - | ||||
Prepaid expenses | 185 | 134 | |||||
IGV | (6,034 | ) | (1,473 | ) | |||
Accounts payable and accrued liabilities | 1,431 | 2,526 | |||||
Taxes payable | 26,516 | - | |||||
Related parties | - | 25 | |||||
$ | 16,988 | $ | 913 |
c. | Non cash transactions included in the statements of cash flow include: | ||
i. | Additions to mineral properties were $3,489, of which $2,453 was paid in cash and $1,036 was a non-cash addition at March 31, 2012. | ||
ii. | Included in inventory no were non cash costs of $1,758 of depreciation, depletion and amortization. | ||
17. | TRANSITION TO IFRS |
The Company’s IFRS accounting policies presented in consolidated financial statements for the financial year ended December 31, 2011 have been applied in preparing the financial statements for the period ended March 31, 2012, the comparative information and the opening consolidated statement of financial position at the Transition Date of June 1, 2010. The following reconciliation has been presented as the comparative information for the 3 months ended February 28, 2011 is presented for the first time.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three months ended March 31, 2012 and February 28, 2011 |
(Unaudited - Expressed in United States dollars, except for per share amounts) |
Reconciliation of consolidated statement of income and comprehensive income:
Three months ended February 28, 2011 | ||||||||||
Effect of | ||||||||||
GAAP | transition to | IFRS | ||||||||
IFRS | ||||||||||
General and administrative expense | $ | 2,421 | $ | 53 | $ | 2,474 | ||||
Loss before other items | (2,421 | ) | (53 | ) | (2,474 | ) | ||||
Other items | ||||||||||
Foreign exchange gain (loss) | (414 | ) | (414 | ) | ||||||
Other income | 9 | 9 | ||||||||
Unrealized gain on revaluation of derivative liability | 440 | 440 | ||||||||
Loss before income taxes | (2,386 | ) | (53 | ) | (2,439 | ) | ||||
Provision for income taxes | (147 | ) | (147 | ) | ||||||
Net loss for the period | $ | (2,533 | ) | $ | (53 | ) | $ | (2,586 | ) | |
Translation adjustment | 4,331 | 4,331 | ||||||||
Comprehensive income (loss) for the period | $ | 1,798 | $ | (53 | ) | $ | 1,745 |
Notes to Reconciliation
a. | Share-based compensation |
Under Canadian GAAP, stock option grants may be valued as one pool and recognized over the vesting period. IFRS requires a graded approach in valuing and recognizing share-based compensation. The impact on the three months ended February 28, 2011 was $53. | |
b. | There are no material differences between the cash flow statements presented under IFRS and Canadian GAAP. |
18. | SUBSEQUENT EVENTS |
a. | Subsequent to March 31, 2012, the Company received $127 on the issuance 204,000 shares pursuant to the exercise of 204,000 options. |
b. | Subsequent to March 31, 2012, the Company delivered 4,949 ounces of gold to RKE in settlement of 5,822 notional ounces under the Gold Prepayment Agreement. These deliveries settle delivery requirements to March 2013. |