Exhibit 99.1
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2014 and 2013
(Unaudited–Expressed in thousands of United States dollars,
except for per share and per ounce amounts)
RIO ALTO MINING LIMITED |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
As at June 30, 2014 and December 31, 2013 |
(Unaudited - Expressed in thousands of United States dollars) |
Notes | 2014 | 2013 | |||||
Assets | |||||||
Current | |||||||
Cash and cash equivalents | 5 | $ | 29,187 | $ | 27,077 | ||
Accounts receivable | 6 | 1,141 | 30,197 | ||||
Other financial assets | 7 | 35,006 | 153 | ||||
Inventory | 8 | 30,330 | 36,584 | ||||
Prepaid expenses | 1,838 | 1,389 | |||||
IGV receivable | 26,152 | 23,996 | |||||
Total Current Assets | 123,654 | 119,396 | |||||
Restricted cash | 9 | 5,039 | 4,027 | ||||
Plant and equipment, net | 10 | 140,726 | 131,394 | ||||
Mineral properties and development costs, net | 11 | 100,600 | 99,301 | ||||
Deferred tax asset | 4,929 | 4,498 | |||||
Total Assets | $ | 374,948 | $ | 358,616 | |||
Liabilities | |||||||
Current | |||||||
Accounts payable and accrued liabilities | 12 | $ | 45,826 | $ | 55,826 | ||
Taxes payable | 13 | 2,216 | 3,200 | ||||
Deferred revenue | 14 | 2,297 | 8,040 | ||||
Derivative liability | 14 | 183 | 734 | ||||
Short term debt | 15 | 3,539 | 3,446 | ||||
Total Current Liabilities | 54,061 | 71,246 | |||||
Accounts payable and accrued liabilities | 12 | 1,500 | 3,001 | ||||
Asset retirement obligation | 16 | 23,454 | 22,728 | ||||
Total Liabilities | 79,015 | 96,975 | |||||
Equity | |||||||
Share capital | 17 | 141,234 | 141,115 | ||||
Share option and warrant reserve | 17 | 12,564 | 11,998 | ||||
Translation reserve | 11,070 | 4,522 | |||||
Retained earnings | 131,065 | 104,006 | |||||
Total Equity | 295,933 | 261,641 | |||||
Total Liabilities and Equity | $ | 374,948 | $ | 358,616 |
Subsequent events (Note 22)
See accompanying notes to the consolidated financial statements
APPROVED BY THE BOARD
“Alex Black” | Alex Black | “Ram Ramachandran” | Ram Ramachandran |
RIO ALTO MINING LIMITED |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF NET INCOME AND COMPREHENSIVE INCOME |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share amounts) |
Three months ended June 30, | Six months ended June 30, | ||||||||||||
Notes | 2014 | 2013 | 2014 | 2013 | |||||||||
Sales | 18 | $ | 67,295 | $ | 63,859 | $ | 132,383 | $ | 122,019 | ||||
Cost of sales | (31,180 | ) | (36,712 | ) | (66,118 | ) | (65,905 | ) | |||||
Amortization | (6,844 | ) | (5,671 | ) | (14,612 | ) | (16,670 | ) | |||||
Gross profit | 29,271 | 21,476 | 51,653 | 39,444 | |||||||||
General and administrative expenses | 19 | (3,004 | ) | (1,416 | ) | (4,283 | ) | (2,710 | ) | ||||
Exploration and evaluation expenses | (1,364 | ) | (2,028 | ) | (1,943 | ) | (3,752 | ) | |||||
Operating earnings | 24,903 | 18,032 | 45,427 | 32,982 | |||||||||
Unrealized gain on derivative liability | 14 | 252 | 279 | 551 | 1,012 | ||||||||
Loss on settlement of Prepayment | 14 | - | (5,427 | ) | - | (5,427 | ) | ||||||
Accretion of asset retirement obligation | 16 | (397 | ) | (386 | ) | (795 | ) | (773 | ) | ||||
Captive insurance expenses | (167 | ) | (173 | ) | (289 | ) | (342 | ) | |||||
Foreign exchange loss | (378 | ) | (3,197 | ) | (613 | ) | (3,225 | ) | |||||
Other income (loss) | 69 | 94 | (23 | ) | 93 | ||||||||
Income before income taxes | 24,282 | 9,222 | 44,258 | 24,320 | |||||||||
Provision for current income taxes | (10,062 | ) | (6,471 | ) | (18,609 | ) | (13,933 | ) | |||||
Provision for deferred income taxes | 930 | (5,980 | ) | 1,410 | (5,532 | ) | |||||||
Net income (loss) | $ | 15,150 | $ | (3,229 | ) | $ | 27,059 | $ | 4,855 | ||||
Other comprehensive income, net of tax: | |||||||||||||
Mark-to-market on available-for-sale securities | 7 | 6,548 | - | 6,548 | - | ||||||||
Comprehensive income (loss) | $ | 21,698 | $ | (3,229 | ) | $ | 33,607 | $ | 4,855 | ||||
Basic earnings (loss) per share | $ | 0.09 | $ | (0.02 | ) | $ | 0.15 | $ | 0.03 | ||||
Diluted earnings (loss) per share | $ | 0.09 | $ | (0.02 | ) | $ | 0.15 | $ | 0.03 | ||||
Weighted average number of shares outstanding | |||||||||||||
Basic | 176,999,111 | 175,896,122 | 176,936,853 | 175,873,171 | |||||||||
Diluted | 177,599,741 | 175,896,122 | 177,629,517 | 179,029,160 |
See accompanying notes to the consolidated financial statements
RIO ALTO MINING LIMITED |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars) |
Three months ended June 30, | Six months ended June 30, | ||||||||||
Notes | 2014 | 2013 | 2014 | 2013 | |||||||
Operating activities | |||||||||||
Net income (loss) | $ | 15,150 | $ | (3,229 | ) | $ | 27,059 | $ | 4,855 | ||
Reclamation expenditures | 16 | (54 | ) | (242 | ) | (69 | ) | (305 | ) | ||
Items not affecting cash: | |||||||||||
Amortization | 6,852 | 5,679 | 14,630 | 16,687 | |||||||
Deferred revenue | 14 | (2,297 | ) | (106 | ) | (5,743 | ) | (106 | ) | ||
Share-based compensation | 19 | 302 | 583 | 603 | 1,166 | ||||||
Unrealized gain on derivative liability | 14 | (252 | ) | (279 | ) | (551 | ) | (1,012 | ) | ||
Loss on settlement of prepayment agreement | - | 5,427 | - | 5,427 | |||||||
Unrealized loss on other financial assets | 7 | 2 | 389 | 5 | 591 | ||||||
Accretion expense | 16 | 397 | 386 | 795 | 773 | ||||||
Deferred income taxes | (930 | ) | 5,980 | (1,410 | ) | 5,532 | |||||
Other | 6 | 7 | 32 | 2 | |||||||
Changes in non-cash operating working capital | 5 | 3,244 | (21,776 | ) | 5,427 | (11,822 | ) | ||||
Net cash provided by operating activities | 22,420 | (7,181 | ) | 40,778 | 21,788 | ||||||
Financing activities | |||||||||||
Proceeds from exercise of options and warrants | 17 | 23 | 16 | 82 | 753 | ||||||
Partial settlement of prepayment agreement | - | (10,057 | ) | - | (10,057 | ) | |||||
Net cash provided by financing activities | 23 | (10,041 | ) | 82 | (9,304 | ) | |||||
Investing activities | |||||||||||
Restricted cash | 9 | (1,012 | ) | 3 | (1,012 | ) | (1,849 | ) | |||
Mineral property expenditures | 11 | (1,030 | ) | (4,723 | ) | (2,514 | ) | (9,725 | ) | ||
Purchase of plant and equipment | 10 | (11,106 | ) | (12,141 | ) | (21,424 | ) | (26,059 | ) | ||
Proceeds on sale of equipment | - | - | - | 16 | |||||||
Investment in other financial assets | 7 | (13,800 | ) | - | (13,800 | ) | (199 | ) | |||
Net cash used in investing activities | (26,948 | ) | (16,861 | ) | (38,750 | ) | (37,816 | ) | |||
Increase (decrease) in cash and cash equivalents | (4,505 | ) | (34,083 | ) | 2,110 | (25,332 | ) | ||||
Cash and cash equivalents, beginning of period | 33,692 | 47,364 | 27,077 | 38,613 | |||||||
Cash and cash equivalents, end of period | $ | 29,187 | $ | 13,281 | $ | 29,187 | $ | 13,281 |
See accompanying notes to the consolidated financial statements
Taxes payable (Note 13)
Supplemental cash flow disclosures (Note 5)
RIO ALTO MINING LIMITED |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
For the six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars) |
Share Capital | Share Option | Other | ||||||||||||||||
and Warrant | Comprehensive | Retained | Total | |||||||||||||||
Note | Shares | Amount | Reserve | Income | Earnings | |||||||||||||
Balance, December 31, 2012 | 175,536,962 | $ | 139,570 | $ | 10,242 | $ | 4,522 | $ | 73,248 | $ | 227,582 | |||||||
Issued on conversion of warrants | 17 | 336,720 | 1,118 | (417 | ) | - | - | 701 | ||||||||||
Issued on exercise of options | 17 | 62,000 | 84 | (32 | ) | - | - | 52 | ||||||||||
Share-based compensation | 17 | - | - | 1,166 | - | - | 1,166 | |||||||||||
Net income | - | - | - | - | 4,855 | 4,855 | ||||||||||||
Balance, June 30, 2013 | 175,935,682 | $ | 140,772 | $ | 10,959 | $ | 4,522 | $ | 78,103 | $ | 234,356 | |||||||
Balance, December 31, 2013 | 176,767,682 | $ | 141,115 | $ | 11,998 | $ | 4,522 | $ | 104,006 | $ | 261,641 | |||||||
Issued on exercise of options | 17 | 300,000 | 119 | (37 | ) | - | - | 82 | ||||||||||
Share-based compensation | 17 | - | - | 603 | - | - | 603 | |||||||||||
Mark-to-market on available-for-sale securities, net of tax | 7 | - | - | - | 6,548 | - | 6,548 | |||||||||||
Net income | - | - | - | - | 27,059 | 27,059 | ||||||||||||
Balance, June 30, 2014 | 177,067,682 | $ | 141,234 | $ | 12,564 | $ | 11,070 | $ | 131,065 | $ | 295,933 |
See accompanying notes to the consolidated financial statements
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
1. | NATURE OF OPERATIONS |
Rio Alto Mining Limited (“Rio Alto” or the "Company") is the parent company of a consolidated group. 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. The Company’s wholly-owned subsidiary La Arena S.A. (“La Arena”) owns the La Arena mineral project (“La Arena Project”) in Peru. The La Arena Project has two separate deposits, a gold oxide deposit (“Phase I”) and a copper/gold sulphide deposit (“Phase II”), and several exploration prospects. Phase I is in production and a feasibility study on the economic viability of developing Phase II is underway.
2. | BASIS OF PREPARATION |
These condensed interim consolidated financial statements are prepared in accordance with IAS 34Interim Financial Reporting. They do not include all of the information required for annual financial statements and should be read in conjunction with the consolidated financial statements for the year ended and as at December 31, 2013, which are available at www.sedar.com.
The accounting policies used for the preparation of these condensed interim consolidated financial statements are the same as those expected to be used to prepare the consolidated financial statements for the year ended December 31, 2014.
These condensed interim consolidated financial statements are presented in United States dollars (“USD”), which is the functional currency of the parent company and La Arena.
The Board of Directors approved these condensed interim consolidated financial statements on August 13, 2014.
3. | SIGNIFICANT JUDGMENTS, ESTIMATES AND ASSUMPTIONS |
When preparing interim financial statements, management makes a number of judgments, estimates and assumptions in the recognition and measurement of assets, including mineral properties, liabilities, income and expenses. Actual financial results may not equal the estimated results due to differences between estimated or anticipated events and actual events. The judgments, estimates and assumptions made in the preparation of these condensed interim consolidated financial statements were similar to those made in the preparation of the Company’s annual financial statements for the year ended December 31, 2013. The only significant exception is the estimate of the provision for income taxes, which is determined in these interim financial statements by using the estimated average annual effective income tax rates applied to the pre-tax income of the interim period.
4. | 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 December 31, 2013, except for the following disclosure requirements adopted in the current financial period:
IFRIC 21 Levies imposed by governments
In May 2013, the IASB issued IFRIC 21 –Levies(“IFRIC 21”), an interpretation of IAS 37 –Provisions, Contingent Liabilities and Contingent Assets(“IAS 37”), on the accounting for levies imposed by governments. IAS 37 sets out criteria for the recognition of a liability, one of which is the requirement for the entity to have a present obligation as a result of a past event (“obligating event”). IFRIC 21 clarifies that the obligating event that gives rise
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
to a liability to pay a levy is the activity described in the relevant legislation that triggers the payment of the levy. IFRIC 21 is effective for annual periods commencing on or after January 1, 2014. The Company has evaluated the impact of IFRIC 21 and has determined that it has no material impact on its financial statements.
IAS 32 –Offsetting of financial instruments(“IAS 32”)
The amendments to IAS 32,Financial Instruments: Presentation, clarify the criteria that should be considered in determining whether an entity has a legally enforceable right of set off in respect of its financial instruments. Amendments to IAS 32 are applicable to annual periods beginning on or after January 1, 2014, with retrospective application required. The Company has evaluated the impact of IAS 32 and has determined that it has no material impact on its financial statements.
5. | SUPPLEMENTAL CASH FLOW INFORMATION |
a. | Cash and cash equivalents, expressed in USD, include cash in bank accounts and term deposits as follows: |
June 30, 2014 | December 31, 2013 | ||||
United States dollars | $ | 27,422 | $ | 23,705 | |
Canadian dollars (i) | 330 | 248 | |||
Peruvian Nuevo Sol (ii) | 1,435 | 3,124 | |||
$ | 29,187 | $ | 27,077 |
i. | Canadian dollars of $352 was converted at a Canadian to US dollar exchange rate of 0.9367 (December 31, 2013 - $264 at 0.9402). | |
ii. | Peruvian Nuevo Sol (“Sol”) of 4,012 was converted at a Sol to US dollar exchange rate of 0.3577 (December 31, 2013 – 8,732 at 0.3578). | |
b. | Changes in non-cash operating working capital include the following: |
Three months ended June 30, | Six months ended June 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Accounts receivable | $ | 8,654 | $ | (7,112 | ) | $ | 29,056 | $ | 3,634 | ||
Inventory | 1,822 | 2,014 | 4,905 | (9,231 | ) | ||||||
Prepaid expenses | 1,126 | 578 | (449 | ) | 526 | ||||||
Accrued interest charges on debt | 47 | 47 | 93 | 94 | |||||||
IGV | (7,393 | ) | (6,224 | ) | (2,156 | ) | 24,992 | ||||
Accounts payable and accrued liabilities | (4,048 | ) | (5,656 | ) | (25,038 | ) | 6,777 | ||||
Net taxes payable/receivable | 3,036 | (5,423 | ) | (984 | ) | (38,614 | ) | ||||
$ | 3,244 | $ | (21,776 | ) | $ | 5,427 | $ | (11,822 | ) |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
c. | Non-cash transactions included in the statements of cash flow were: |
i. | Non-cash changes in inventory related to amortization for the three and six months ended June 30, 2014 were $(1,349) (2013 - $892) and $395 (2013 - $(817)), respectively. | |
ii. | Non-cash additions to mineral properties of nil (June 30, 2013 - $5,178) (Note 11). | |
iii. | Non-cash additions to investments in other financial assets were $13,531 for the three and six months ended June 30, 2014 compared to nil for the same periods in 2013. |
Refer to Note 13 for tax payments made during the six month period ended June 30, 2014.
6. | ACCOUNTS RECEIVABLE |
Accounts receivable consist of the following:
June 30, 2014 | December 31, 2013 | ||||
Trade receivables | $ | 294 | $ | 29,571 | |
Value-added tax receivable | 32 | 10 | |||
Peru capital tax receivable | 735 | 340 | |||
Other receivables | 80 | 276 | |||
$ | 1,141 | $ | 30,197 |
7. | OTHER FINANCIAL ASSETS |
Other financial assets consist of the following investments in Sulliden, Santa Barbara Resources Inc. (“Santa Barbara”) and Duran Ventures Inc. (“Duran”). These investments may be sold in the near term and are accounted for at fair value.
Shares | ||||||||||||||
Santa | Duran | |||||||||||||
Sulliden | Barbara | Duran | Warrants | Total | ||||||||||
(a) | (b) | (c) | (c) | |||||||||||
December 31, 2012 | - | - | 478 | 117 | 595 | |||||||||
Acquisition, February 5, 2013 | - | 199 | - | - | 199 | |||||||||
Change in value to profit | - | (140 | ) | (385 | ) | (116 | ) | (641 | ) | |||||
December 31, 2013 | $ | - | $ | 59 | $ | 93 | $ | 1 | $ | 153 | ||||
Acquisition, May 29, 2014 | 27,331 | - | - | - | 27,331 | |||||||||
Change in value to profit | - | 11 | (23 | ) | 7 | (5 | ) | |||||||
Change in value to other comprehensive income | 7,527 | - | - | 7,527 | ||||||||||
June 30, 2014 | $ | 34,858 | $ | 70 | $ | 70 | $ | 8 | $ | 35,006 |
a. | Sulliden |
On May 29, 2014, Rio Alto purchased 26,966,292 common shares of Sulliden Gold Corporation Ltd. (“Sulliden”), representing 8.6% of Sulliden’s common shares outstanding, from Agnico Eagle Mines Limited for cash consideration of $1.10 Canadian dollars (“CDN”) per common share for an aggregate purchase price of
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
approximately $27.3 million.
b. | Santa Barbara |
In February 2013, the Company purchased 2,500,000 common shares of Santa Barbara at a price of CDN$0.08 per share, for total consideration of CDN$200.
c. | Duran |
The Company holds 5,000,000 units of Duran. The units consist of one common share of Duran and one half of a Series A Warrant and one half of a Series B Warrant (the “Duran Units”).
A whole Series A Warrant may be converted into one common share upon payment of CDN$0.25 at any time until the date that is the earlier of (i) December 31, 2014, and (ii) the date that is thirty days after the date notice is given to Rio Alto that the common shares have closed at or above CDN$0.25 for a period of twenty consecutive trading days on the TSX Venture Exchange (the “TSXV”) so long as such period occurs after September 28, 2013. The 2,500,000 Series A Duran Ventures Warrants held by the Company that were set to expire on March 28, 2014, were modified to a revised expiration date of December 31, 2014.
A whole Series B Warrant may be converted into one common share upon payment of CDN$0.35 at any time until the date that is the earlier of (i) March 28, 2015 and (ii) the date that is thirty days after notice is given to Rio Alto that the common shares have closed at or above CDN$0.35 for a period of twenty consecutive trading days on the TSXV so long as such period occurs after September 28, 2014.
Rio Alto may earn up to a 70% interest in Duran’s Minasnioc Gold-Silver Property (“Minasnioc”) and a 65% interest in Duran’s Ichuña Copper-Silver Property (“Ichuña”). In order to complete its earn-in option for the Minasnioc and Ichuña properties, Rio Alto must convert 100% of the warrants included in the Duran Units.
Under the terms of the agreement all time periods set for specific performance by Rio Alto are extendable. Also under the agreement, Rio Alto has the option to acquire a 51% interest in Minasnioc within a three (3) year period by performing the work required to define a sufficient mineral resource to justify an economic assessment, and making a payment to Duran of $500. Rio Alto may earn an additional 19% interest in Minasnioc within the subsequent two (2) year period by preparing a feasibility study supporting a production decision and obtaining permits from the applicable Peruvian authorities for a production decision and by making a payment to Duran of $500.
Under the terms of the agreement, Rio Alto has the option to earn a 65% interest in Ichuña by incurring a total of $8,000 in exploration costs within a four (4) year period, which shall include a drill program of 8,000 metres and by making a payment to Duran of $500.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
8. | INVENTORY |
Inventory consists of the following:
June 30, 2014 | December 31, 2013 | ||||
Work-in-progress | $ | 8,631 | $ | 6,297 | |
Ore on leach pad | 8,582 | 15,484 | |||
Ore in stockpile | 5,450 | 6,048 | |||
Total mineral inventory | 22,663 | 27,829 | |||
Consumable inventory | 7,667 | 8,755 | |||
$ | 30,330 | $ | 36,584 |
The change in inventory recognized in income in the three and six months ended June 30, 2014 is $1,095 and $5,166, respectively (June 30, 2013 – $15, and $(7016) respectively).
9. | RESTRICTED CASH |
Restricted cash consists of funds on deposit amounting to $5,014 (December 31, 2013 - $4,002) to secure a letter of credit in favour of the Ministry of Energy and Mines in Peru as a partial guarantee for mine closure obligations (Note 16), as well as $25 (December 31, 2013 - $25) in the form of credit card collateral. The amount consists of two deposits maturing in less than one year, which earn interest at 1.5% per annum. These funds will be reinvested upon maturity.
10. | PLANT AND EQUIPMENT |
Plant and equipment consists of:
Heap leach | Land and | Mobile and | ||||||||||||||||||||
Construction- | pad and | lease | field | Plant and | Other mine | Other | ||||||||||||||||
in-Process | ponds | permits | equipment | equipment | assets | assets | Total | |||||||||||||||
Costs | ||||||||||||||||||||||
December 31, 2013 | $ | 6,929 | $ | 113,598 | $ | 12,502 | $ | 5,746 | $ | 26,981 | $ | 19,152 | $ | 1,556 | $ | 186,464 | ||||||
Additions and | ||||||||||||||||||||||
reclassifications | 7,581 | 12,084 | 909 | 316 | (1,188 | ) | 2,367 | (645 | ) | 21,424 | ||||||||||||
June 30, 2014 | $ | 14,510 | $ | 125,682 | $ | 13,411 | $ | 6,062 | $ | 25,793 | $ | 21,519 | $ | 911 | $ | 207,888 | ||||||
Accumulated amortization | ||||||||||||||||||||||
December 31, 2013 | $ | - | $ | (39,927 | ) | $ | - | $ | (947 | ) | $ | (12,142 | ) | $ | (1,671 | ) | $ | (383 | ) | $ | (55,070 | ) |
Amortization | - | (9,187 | ) | - | (312 | ) | (1,680 | ) | (896 | ) | (17 | ) | (12,092 | ) | ||||||||
June 30, 2014 | $ | - | $ | (49,114 | ) | $ | - | $ | (1,259 | ) | $ | (13,822 | ) | $ | (2,567 | ) | $ | (400 | ) | $ | (67,162 | ) |
Net book value | ||||||||||||||||||||||
December 31, 2013 | $ | 6,929 | $ | 73,671 | $ | 12,502 | $ | 4,799 | $ | 14,839 | $ | 17,481 | $ | 1,173 | $ | 131,394 | ||||||
June 30, 2014 | $ | 14,510 | $ | 76,568 | $ | 13,411 | $ | 4,803 | $ | 11,971 | $ | 18,952 | $ | 511 | $ | 140,726 |
Other mine assets consist of the camp office and accommodation, as well as the Yamobamba power station.
Other assets consist of office equipment and leasehold improvements.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
11. | MINERAL PROPERTIES AND DEVELOPMENT COSTS |
The La Arena Project is wholly-owned by La Arena and consists of 44 mining concessions totaling approximately 20,673 hectares located about 480km north-northwest of Lima, Peru.
The La Arena Project has two separate deposits, a gold oxide deposit (“Phase I”) and a copper/gold sulphide project (“Phase II”). The Company is mining the gold oxide deposit.
Mineral property expenditures are:
Phase I | Phase II | |||||||||||||
Accumulated | ||||||||||||||
Cost | amortization | Net | Cost | Total | ||||||||||
December 31, 2012 | $ | 16,948 | $ | (6,776 | ) | $ | 10,172 | $ | 70,367 | $ | 80,539 | |||
Development costs | - | - | - | 18,449 | 18,449 | |||||||||
Asset retirement obligation (Note 16) | 5,178 | - | 5,178 | - | 5,178 | |||||||||
Amortization | - | (4,865 | ) | (4,865 | ) | - | (4,865 | ) | ||||||
December 31, 2013 | $ | 22,126 | $ | (11,641 | ) | $ | 10,485 | $ | 88,816 | $ | 99,301 | |||
Development costs | - | - | - | 2,514 | 2,514 | |||||||||
Amortization | - | (1,215 | ) | (1,215 | ) | - | (1,215 | ) | ||||||
June 30, 2014 | $ | 22,126 | $ | (12,856 | ) | $ | 9,270 | $ | 91,330 | $ | 100,600 |
12. | ACCOUNTS PAYABLE AND ACCRUED LIABILITIES |
Accounts payable and accrued liabilities consist of the following:
June 30, 2014 | December 31, 2013 | ||||
Trade payables (a) | $ | 21,946 | $ | 40,204 | |
Margin account payable (b) | 13,735 | - | |||
Salaries payable | 637 | 1,150 | |||
Bonus payable (c) | 964 | 251 | |||
Vacation payable | 1,272 | 1,529 | |||
Workers’ profit share payable | 5,045 | 10,612 | |||
National pension payable | 1,668 | 453 | |||
Payroll tax payable | 275 | 549 | |||
Other payables | 284 | 1,078 | |||
Current accounts payable and accrued liabilities | 45,826 | 55,826 | |||
Long-term bonus payable (c) | 1,500 | 3,001 | |||
Total accounts payable and accrued liabilities | $ | 47,326 | $ | 58,827 |
None of the accounts payable and accrued liabilities are interest bearing.
a. | Substantially all of the trade payables relate to mining and development and construction activities. Trade payables are normally settled within 30 days. Vacation payable is paid when requested by an employee. |
b. | The margin account payable relates to the acquisition of the Sulliden shares and was repaid on July 10, 2014 (see note 7(a) and 22(c)). |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
c. | The long-term bonus payable has been discounted using a period of 4 years and a discount rate of 7.95%, and is due in 2017. |
13. | INCOME TAXES PAYABLE |
Taxes payable consist of the following:
June 30, 2014 | December 31, 2013 | |||||
Special mining tax | $ | 1,246 | $ | 478 | ||
Royalty | 1,579 | 860 | ||||
Income tax | (609 | ) | 1,862 | |||
$ | 2,216 | $ | 3,200 |
Income taxes payable consists of the income tax obligation arising from taxes and a royalty imposed by Peruvian tax authorities, less tax instalments paid during the year and recognition of an increase in the deferred tax asset. The Company has obtained legal and other independent advice in determination of its tax liability. There can be no assurance that the tax authority will concur with such determination and may assess the Company for additional taxes.
During the six months ended June 30 2014, the following tax payments were made:
Related to 2013 | Related to 2014 | Total | |||||
Special mining tax | $ | 503 | $ | 664 | $ | 1,167 | |
Royalty | $ | 858 | $ | 667 | $ | 1,525 | |
Income tax | $ | 3,987 | $ | 14,248 | $ | 18,235 | |
$ | 5,348 | $ | 15,579 | $ | 20,927 |
During the three months ended June 30 2014, the following tax payments were made:
Related to 2013 | Related to 2014 | Total | |||||
Special mining tax | $ | 1 | $ | 664 | $ | 665 | |
Royalty | $ | 3 | $ | 667 | $ | 670 | |
Income tax | $ | 13 | $ | 7 955 | $ | 7,968 | |
$ | 17 | $ | 9,286 | $ | 9,303 |
14. | DEFERRED REVENUE AND DERIVATIVE LIABILITY |
In 2011, the Company received $50,000 under a Gold Prepayment Agreement (“Prepayment”) and simultaneously entered into an off take agreement – the Gold Purchase Agreement (“Purchase Agreement”). The proceeds of the Prepayment were to partially fund development of Phase I. The Purchase Agreement includes a derivative liability (written option). An option pricing model that considers gold volatility is used to estimate the fair value of the derivative liability. Drawdowns of the Prepayment were initially apportioned to derivative liability based on estimated fair value with the residual amount allocated to deferred revenue.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
a. | Deferred revenue is a current obligation and is comprised of: |
Balance, December 31, 2013 | $ | 8,040 | |
Deliveries to recognize deferred revenue | (5,743 | ) | |
Balance, June 30, 2014 | $ | 2,297 |
Under the Prepayment the Company is committed to deliver a notional amount of 1,941 ounces of gold each month until October 2014. Once the accumulated monthly deliveries total 61,312 notional ounces of gold, the Prepayment is settled. The actual monthly delivery of gold ounces may vary by 5 per cent from 1,941 ounces 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. At a price of $1,450 or more the monthly delivery would be 85 per cent of 1,941 ounces and 115 per cent of 1,941 ounces if the price of gold was $950 or less. The ounces of gold to be delivered are as follows:
Remaining committed | |
Gold price per ounce | ounces at June 30, 2014 |
$950 or lower | 4,463 |
$950 to $1,050 | 4,269 |
$1,050 to $1,150 | 4,075 |
$1,150 to $1,250 | 3,881 |
$1,250 to $1,350 | 3,687 |
$1,350 to $1,450 | 3,493 |
$1,450 or higher | 3,299 |
At June 30, 2014, the price of gold was $1,315 per ounce. At that price there would be 3,687 ounces to be delivered by October 2014. The Company may prepay gold ounces remaining to be delivered under the Prepayment, 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. The remaining committed ounces were settled on July 14, 2014 (see note 22 (d)).
The Company may prepay gold ounces remaining to be delivered under the Prepayment, 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 April 2013, the Company made a one-time cash payment of $10,057 to settle 7,882 notional ounces to be delivered under the Prepayment. The price per ounce embedded in the Prepayment is lower than the price of gold when the cash payment was made. Therefore, only the price per ounce embedded in the Prepayment can be recognized as a deferred revenue fulfillment. The cash delivery of $10,057 drew down the deferred revenue balance by $4,630. The remaining $5,427 was recorded as a loss on the settlement of the Prepayment.
b. | Derivative liability is a current obligation and consists of: |
Balance, December 31, 2013 | $ | 734 | |
Change in fair market value of derivative liability | (551 | ) | |
Balance, June 30, 2014 | $ | 183 |
Under the Purchase Agreement the Company granted an option that allows the holder to purchase gold produced from two oxide pits up to an estimated amount of 634,000 ounces. At June 30, 2014 the remaining number of ounces available for purchase, net of estimated deferred revenue obligations, was approximately 55,000 ounces. The option holder may elect to pay one of either the London Gold Market AM Fixing Price or the Comex (1stPosition) Settlement Price over predetermined periods of time. The option holder’s election represents an
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
embedded derivative and is accounted for as a written call option. Changes in the fair value of the liability are reflected in profit or loss.
15. | SHORT-TERM DEBT |
The $3,000 debt bears interest at 3-month LIBOR plus 6 per cent compounded annually (6.23% as at June 30, 2014). The debt matures in October 2014. As security for the Prepayment and the $3,000 loan, the Company granted a charge over its shares of La Arena and substantially all of the Company’s assets. Interest accrued on the loan amounted to $539 at June 30, 2014 (December 31, 2013 - $446). The debt was repaid in full on July 11, 2014 (see note 22(e)).
16. | ASSET RETIREMENT OBLIGATION |
Asset retirement obligation consists of:
June 30, 2014 | December 31, 2013 | |||||
Opening balance | $ | 22,728 | $ | 16,921 | ||
Accretion expense | 795 | 1,547 | ||||
Reclamation spending | (69 | ) | (918 | ) | ||
Adjustment due to timing of expenditures and change in discount rate | - | 5,178 | ||||
$ | 23,454 | $ | 22,728 |
The Company’s original reclamation and closure plan for the La Arena Gold Mine was filed with the Ministry of Energy and Mines in Peru in October 2012. The estimated undiscounted closure obligation at that time was $38,100, which when discounted resulted in an asset retirement obligation of $16,921 as at December 31, 2012.
A discount rate of 7.0% has been used to estimate future costs at December 31, 2013. As at December 31, 2012, the rate was 10.25%. The decrease in the rate was due to a reassessment of the liability specific risk. This, combined with an adjustment of the expected timing of certain future expenditures due to a revised mine closure plan resulted in a net increase to the Asset Retirement Obligation of $5,178, and a corresponding increase to Phase I Mineral Properties (Note 11). The Asset Retirement Obligation is continuously reviewed and therefore figures are subject to change.
The carrying value of the obligation is increased by periodic accretion charges reflected within profit and loss. The Company posted a letter of credit, which at June 30, 2014 is in the amount of $8,000 as a partial guarantee of its closure obligations. Reclamation and closure activities include land and water rehabilitation, demolition of buildings and mine facilities, on-going care and maintenance and other costs. To date, $1,753 has been spent on reclamation activities.
17. | EQUITY |
a. | Share capital |
Authorized share capital consists of an unlimited number of common shares of which 177,067,682 were issued and outstanding at June 30, 2014 (December 31, 2013 – 176,767,682). The Company also has authorized an unlimited number of preferred shares of which none have been issued.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
The Company issued 300,000 common shares during the six months ended June 30, 2014 upon the exercise of options as set out in (b) below.
b. | Share-based payments |
The Company’s stock option plan authorizes the directors to grant options to executive officers, directors, employees and consultants enabling them to acquire from treasury up to that number of shares equal to 10 per cent of the issued and outstanding common shares of the Company.
The exercise price of options granted is determined by the directors, subject to regulatory approval, if required. Options may be granted for a maximum term of 10 years and vest as determined by the board of directors. The Black-Scholes Option Pricing Model is used to estimate the fair value of options granted. Vesting periods range from immediate vesting to vesting over a 3-year period.
Stock option transactions are summarized as follows:
Weighted Average | |||||
Number of Options | Exercise Price | ||||
(000’s) | (CDN$/option) | ||||
Outstanding, December 31, 2013 | 7,952 | $ | 2.64 | ||
Exercised | (300 | ) | 0.30 | ||
Outstanding, June 30, 2014 | 7,652 | $ | 2.73 | ||
Options exercisable, June 30, 2014 | 5,674 | $ | 2.61 |
Proceeds from the exercise of options were $23 and $82 during the three and six months ended June 30, 2014. Proceeds from the exercise of options were $16 and $52 during the three and six months ended June 30, 2013.
Stock options outstanding at June 30, 2014 were:
Options outstanding | Options exercisable | ||||||||
Weighted | Weighted | ||||||||
average | Weighted | average | Weighted | ||||||
exercise | average | exercise | average | ||||||
Options | price (CDN$/ | remaining life | Options | price (CDN$/ | remaining life | ||||
(000’s) | option) | (months) | (000’s) | option) | (months) | ||||
$0.25 - $0.70 | 341 | $ | 0.30 | 4 | 341 | $ | 0.30 | 4 | |
$1.25 - $1.50 | 460 | $ | 1.50 | 15 | 460 | $ | 1.50 | 15 | |
$1.80 - $2.39 | 2,405 | $ | 2.01 | 31 | 1,693 | $ | 1.96 | 21 | |
$3.08 - $3.75 | 3,846 | $ | 3.15 | 29 | 2,880 | $ | 3.16 | 29 | |
$5.25 - $5.25 | 600 | $ | 5.25 | 39 | 300 | $ | 5.25 | 39 | |
7,652 | $ | 2.73 | 28 | 5,674 | $ | 2.61 | 25 |
The fair value of options issued to executive officers, directors and employees is measured at the grant date. The fair value of options issued to non-employees, where the fair value of the goods or services is not determinable, is measured by way of reference to the equity instruments granted and measured at the date the goods or services are rendered.
c. | Warrants |
Proceeds from the conversion of warrants were $701 for the six months ended June 30, 2013. There are no remaining warrants outstanding.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
18. | SALES |
Sales consist of the following:
Three months ended June 30, 2014 | Three months ended June 30, 2013 | |||
$ | ounces | $ | ounces | |
Gold - cash sales | 64,855 | 50,830 | 63,672 | 48,427 |
Gold - deferred revenue | 2,297 | 3,687 | 106 | 152 |
Silver - cash sales | 143 | 7,164 | 81 | 2,268 |
67,295 | 63,859 | |||
Six months ended June 30, 2014 | Six months ended June 30, 2013 | |||
$ | ounces | $ | ounces | |
Gold - cash sales | 126,355 | 98,762 | 121,752 | 84,783 |
Gold - deferred revenue | 5,743 | 9,218 | 106 | 152 |
Silver - cash sales | 285 | 14,127 | 161 | 5,928 |
132,383 | 122,019 |
19. | GENERAL AND ADMINISTRATIVE EXPENSES |
General and administrative expenses comprise of:
Three months ended | Six months ended | ||||||||
June 30, 2014 | June 30, 2013 | June 30, 2014 | June 30, 2013 | ||||||
Share-based compensation | $ | 302 | $ | 583 | $ | 603 | $ | 1,166 | |
Salaries and bonuses | 1,832 | 275 | 2,179 | 577 | |||||
Regulatory and transfer agent fees | 35 | 67 | 238 | 113 | |||||
Professional fees | 556 | 141 | 745 | 199 | |||||
Directors’ fees | 97 | 98 | 195 | 186 | |||||
Office and miscellaneous | 97 | 102 | 195 | 208 | |||||
Travel | 55 | 83 | 74 | 141 | |||||
Investor relations | 22 | 59 | 36 | 103 | |||||
Amortization | 8 | 8 | 18 | 17 | |||||
$ | 3,004 | $ | 1,416 | $ | 4,283 | $ | 2,710 |
20. | FINANCIAL INSTRUMENTS AND RISK MANAGEMENT |
The Company’s financial instruments consist of cash and cash equivalents, restricted cash, accounts receivable, other financial assets (investments in Sulliden, Duran Ventures Inc., and Santa Barbara Resources Inc.), accounts payable and accrued liabilities, due to related parties, debt and the derivative liability.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
Cash and cash equivalents, restricted cash, and accounts receivable, are classified as loans and receivables and measured at amortized cost. Accounts payable and accrued liabilities, debt and due to related parties are classified as other financial liabilities. Other financial assets and derivative liability are classified as fair value through profit or loss.
Fair values
The financial assets and liabilities that are recognized on the balance sheet at fair value are in a hierarchy that is based on significance of the inputs used in making the measurements. The levels in the hierarchy are:
Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company can assess at the measurement date;
Level 2 – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability either directly as prices or indirectly derived from prices; and
Level 3 – Inputs for the asset or liability that are not based on observable market data.
The following table shows the Levels within the hierarchy of financial assets and liabilities measured at fair value on a recurring basis at June 30, 2014:
As at June 30, 2014 | Note | Level 1 | Level 2 | Level 3 | Total | ||||||
Financial assets | |||||||||||
Shares of Sulliden | 7 | $ | 34,858 | $ | - | $ | - | $ | 34,858 | ||
Shares of Duran | 7 | 70 | - | - | 70 | ||||||
Shares of Santa Barbara | 7 | 70 | - | - | 70 | ||||||
Warrants of Duran | 7 | - | - | 8 | 8 | ||||||
Total financial assets | 34,998 | - | 8 | 35,006 | |||||||
Derivative liability | 14 | - | - | 183 | 183 | ||||||
Total financial liability | - | - | 183 | 183 | |||||||
Net fair value | $ | 34,998 | $ | - | $ | (175 | ) | $ | 34,823 |
Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages liquidity risk by forecasting its cash flows from operations and anticipating investing and financing activities. Senior management is actively involved in the review and approval of planned expenditures. Management believes that the ability to fund operations through cash generated from operations should be sufficient to meet the ongoing capital and operating requirements. At June 30, 2014, the Company’s working capital of $69,593 was sufficient to meet its short-term business requirements.
Credit risk
The Company’s credit risk is primarily attributable to its liquid financial assets and doré and would arise from the non-performance by counterparties of contractual financial obligations. The Company limits its exposure to credit risk on liquid assets by maintaining its cash with high-credit quality financial institutions and shipments of doré are insured with reputable underwriters. Management believes the risk of loss of the Company’s liquid financial assets and doré to be minimal.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
The Company’s maximum exposure to credit risk is as follows:
June 30, 2014 | December 31, 2013 | ||||
Cash and cash equivalents | $ | 29,187 | $ | 27,077 | |
Restricted cash | 5,039 | 4,027 | |||
Accounts receivable | 1,141 | 30,197 | |||
$ | 35,367 | $ | 61,301 |
Currency risk
The Company operates in Canada, Peru and Barbados and is exposed to foreign exchange risk arising from transactions denominated in foreign currencies.
The operating results and the financial position of the Company are reported in United States dollars. Fluctuations of the operating currencies in relation to the United States dollar will have an impact upon the reported results of the Company and may also affect the value of the Company’s assets and liabilities.
The Company’s financial assets and liabilities as at June 30, 2014 are denominated in United States, Canadian dollars and Sol set out in the following table:
United States Dollar | Canadian Dollar | Peruvian Nuevo Sol | Total | ||||||||
Financial assets | |||||||||||
Cash and cash equivalents | $ | 27,422 | $ | 330 | $ | 1,435 | $ | 29,187 | |||
Accounts receivable | 294 | 32 | 815 | 1,141 | |||||||
$ | 27,716 | $ | 362 | $ | 2,250 | $ | 30,328 | ||||
Financial liabilities | |||||||||||
Accounts payable and accrued liabilities | 1,705 | 14,193 | 31,428 | 47,326 | |||||||
Net financial assets (liabilities) | $ | 26,011 | $ | (13,831 | ) | $ | (29,178 | ) | $ | (16,998 | ) |
The Company’s reported results will be affected by changes in the US dollar to Canadian dollar and US dollar to Sol exchange rate. As of June 30, 2014, a 10 per cent appreciation of the Canadian dollar relative to the US dollar would have decreased net financial assets by approximately $1,383. A 10 per cent depreciation of the US dollar relative to the Canadian dollar would have had the equal but opposite effect. A 10 per cent appreciation of the Sol relative to the US dollar would have decreased net financial assets by approximately $2,918 and a 10 per cent depreciation of the Sol would have had an equal but opposite effect.
The Company has not entered into any agreements or purchased any instruments to hedge possible currency risk.
Interest risk
The Company invests its cash in instruments that are redeemable at any time without penalty, thereby reducing its exposure to interest rate fluctuations. The Company’s short-term debt bears interest at Libor + 6% (Note 15). The Company is subject to Libor rate fluctuations. On July 11, 2014, the Company paid back the short-term debt of $3,000 plus accrued interest of $584.
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
In July 2014, the Company received funds of $35 million from Banco de Credito Peru, in conjunction with the $50 million letter of credit agreement signed on June 13, 2014. The loan has a one-year term and bears interest at libor plus 2.60%. The funds will be used for working capital.
Other interest rate risks arising from the Company’s operations are not considered material.
Commodity price risk
The Company is exposed to price risk with respect to commodity prices. The ability of the Company to develop its mineral properties and future profitability of the Company are directly related to the market price of gold and copper. The Company monitors commodity prices to determine whether changes in operating or development plans are necessary. Future gold production is un-hedged in order to provide shareholders with full exposure to changes in the market gold price. A 10 per cent increase in the price of gold would result in a $18 increase to the derivative liability and a 10 per cent decrease in the price of gold would have an equal but opposite effect.
21. | SEGMENT REPORTING |
The Company has three operating segments in three geographic areas - mining, acquisition and development of mineral properties, in Latin America, the corporate office in Canada and a self-insurance company in Barbados.
The Company’s revenue is generated in Peru. Segmented disclosure and Company-wide information is as follows:
As at June 30, 2014 | |||||||||
Canada | Peru | Barbados | Total | ||||||
Mineral properties and development costs, net | $ | - | $ | 100,600 | $ | - | $ | 100,600 | |
Plant and equipment, net | 48 | 140,678 | - | 140,726 | |||||
Other assets | 29,585 | 101,444 | 2,593 | 133,622 | |||||
Total assets | $ | 29,633 | $ | 342,722 | $ | 2,593 | $ | 374,948 | |
Canada | Peru | Barbados | Total | ||||||
Accounts payable and accrued liabilities | $ | 15,719 | $ | 31,429 | $ | 178 | $ | 47,326 | |
Taxes payable | - | 2,216 | - | 2,216 | |||||
Deferred revenue | 2,297 | - | - | 2,297 | |||||
Derivative liability | 183 | - | - | 183 | |||||
Debt | 3,539 | - | - | 3,539 | |||||
Asset retirement obligation | - | 23,454 | - | 23,454 | |||||
Total liabilities | $ | 21,738 | $ | 57,099 | $ | 178 | $ | 79,015 |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
As at December 31, 2013 | |||||||||
Canada | Peru | Barbados | Total | ||||||
Mineral properties and development costs, net | $ | - | $ | 99,301 | $ | - | $ | 99,301 | |
Plant and equipment, net | 68 | 131,326 | - | 131,394 | |||||
Other assets | 312 | 118,327 | 9,282 | 127,921 | |||||
Total assets | $ | 380 | $ | 348,954 | $ | 9,282 | $ | 358,616 | |
Canada | Peru | Barbados | Total | ||||||
Accounts payable and accrued liabilities | $ | 3,582 | $ | 55,167 | $ | 78 | $ | 58,827 | |
Taxes payable | - | 3,200 | - | 3,200 | |||||
Deferred revenue | 8,040 | - | - | 8,040 | |||||
Derivative liability | 734 | - | - | 734 | |||||
Debt | 3,446 | - | - | 3,446 | |||||
Asset retirement obligation | - | 22,728 | - | 22,728 | |||||
Total liabilities | $ | 15,802 | $ | 81,095 | $ | 78 | $ | 96,975 |
For the three months ended June 30, 2014 | |||||||||||
Corporate | Mine | Insurance | Total | ||||||||
Operations | |||||||||||
Sales | $ | - | $ | 67,295 | $ | - | $ | 67,295 | |||
Cost of sales | - | (31,180 | ) | - | (31,180 | ) | |||||
Amortization | - | (6,844 | ) | - | (6,844 | ) | |||||
General and administrative expenses | (3,004 | ) | - | - | (3,004 | ) | |||||
Exploration and evaluation expense | (1,364 | ) | - | - | (1,364 | ) | |||||
Unrealized gain on derivative liability | 252 | - | - | 252 | |||||||
Accretion of asset retirement obligation | - | (397 | ) | - | (397 | ) | |||||
Foreign exchange loss | (245 | ) | (133 | ) | - | (378 | ) | ||||
Captive insurance expenses | - | - | (167 | ) | (167 | ) | |||||
Other gain (loss) | 92 | (23 | ) | - | 69 | ||||||
Provision for income taxes | - | (9,132 | ) | - | (9,132 | ) | |||||
Net income (loss) | $ | (4,269 | ) | $ | 19,586 | $ | (167 | ) | $ | 15,150 |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
For the three months ended June 30, 2013 | |||||||||||
Corporate | Mine | Insurance | Total | ||||||||
Operations | |||||||||||
Sales | $ | - | $ | 63,859 | $ | - | $ | 63,859 | |||
Cost of sales | - | (36,712 | ) | - | (36,712 | ) | |||||
Amortization | - | (5,671 | ) | - | (5,671 | ) | |||||
General and administrative expenses | (1,383 | ) | (33 | ) | - | (1,416 | ) | ||||
Exploration and evaluation expense | (67 | ) | (1,961 | ) | - | (2,028 | ) | ||||
Unrealized gain on derivative liability | 279 | - | - | 279 | |||||||
Loss on settlement on Prepayment | (5,427 | ) | - | - | (5,427 | ) | |||||
Accretion of asset retirement obligation | - | (386 | ) | - | (386 | ) | |||||
Foreign exchange loss | (21 | ) | (3,176 | ) | - | (3,197 | ) | ||||
Captive insurance expenses | - | - | (173 | ) | (173 | ) | |||||
Other gain (loss) | (66 | ) | 160 | - | 94 | ||||||
Provision for income taxes | - | (12,451 | ) | - | (12,451 | ) | |||||
Net income (loss) | $ | (6,685 | ) | $ | 3,629 | $ | (173 | ) | $ | (3,229 | ) |
For the six months ended June 30, 2014 | ||||||||||||
Corporate | Mine | Insurance | Total | |||||||||
Operations | ||||||||||||
Sales | $ | - | $ | 132,383 | $ | - | $ | 132,383 | ||||
Cost of sales | - | (66,118 | ) | - | (66,118 | ) | ||||||
Amortization | - | (14,612 | ) | - | (14,612 | ) | ||||||
General and administrative expenses | (4,283 | ) | - | - | (4,283 | ) | ||||||
Exploration and evaluation expense | (1,943 | ) | - | - | (1,943 | ) | ||||||
Unrealized gain on derivative liability | 551 | - | - | 551 | ||||||||
Accretion of asset retirement obligation | - | (795 | ) | - | (795 | ) | ||||||
Foreign exchange loss | (249 | ) | (364 | ) | - | (613 | ) | |||||
Captive insurance expenses | - | - | (289 | ) | (289 | ) | ||||||
Other loss | - | (23 | ) | - | (23 | ) | ||||||
Provision for income taxes | - | (17,199 | ) | - | (17,199 | ) | ||||||
Net income (loss) | $ | (5,924 | ) | $ | 33,272 | $ | (289 | ) | $ | 27,059 |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
For the six months ended June 30, 2013 | ||||||||||||
Corporate | Mine | Insurance | Total | |||||||||
Operations | ||||||||||||
Sales | $ | - | $ | 122,019 | $ | - | $ | 122,019 | ||||
Cost of sales | - | (65,905 | ) | - | (65,905 | ) | ||||||
Amortization | - | (16,670 | ) | - | (16,670 | ) | ||||||
General and administrative expenses | (2,677 | ) | (33 | ) | - | (2,710 | ) | |||||
Exploration and evaluation expense | (617 | ) | (3,135 | ) | - | (3,752 | ) | |||||
Unrealized gain on derivative liability | 1,012 | - | - | 1,012 | ||||||||
Loss on settlement on Prepayment | (5,427 | ) | - | - | (5,427 | ) | ||||||
Accretion of asset retirement obligation | - | (773 | ) | - | (773 | ) | ||||||
Foreign exchange loss | (63 | ) | (3,162 | ) | - | (3,225 | ) | |||||
Captive insurance expenses | - | - | (342 | ) | (342 | ) | ||||||
Other gain (loss) | (67 | ) | 160 | - | 93 | |||||||
Provision for income taxes | - | (19,465 | ) | - | (19,465 | ) | ||||||
Net income (loss) | $ | (7,839 | ) | $ | 13,036 | $ | (342 | ) | $ | 4,855 |
22. | SUBSEQUENT EVENTS |
a. | On August 5, 2014 the Company issued 153,406,390 common shares to acquire every outstanding Sulliden Gold Corporation Ltd. (“Sulliden”) common share on the basis of 0.525 of a Rio Alto common share per each Sulliden common share (the "Exchange Ratio"), which combines their respective businesses (the “Transaction”). In addition, as part of the Transaction, Sulliden shareholders received 0.10 of a common share in a newly incorporated company ("SpinCo") for each Sulliden common share held. SpinCo holds Sulliden’s 100% interest in the East Sullivan Property in Val-d’Or, Quebec and is capitalized with approximately CDN$25 million in cash from Rio Alto. The Company also reserved 20,905,870 shares related to new options and warrants issued to purchase Rio Alto common shares issued to former Sulliden option and warrant holders. |
There were 10,995,758 new options issued at a weighted average conversion price of CDN$1.33. The new options are as follows:
Weighted | ||||
Number of | Number of | Average Exercise | ||
Options | Underlying Shares | Price (C$) | Date of Expiry | |
1,333,500 | 1,333,500 | $0.73 | August 23, 2015 | |
105,000 | 105,000 | $0.80 | November 20, 2014 | |
1,260,000 | 1,260,000 | $0.89 | November 18, 2014 | |
865,883 | 865,883 | $0.94 | December 14, 2017 | |
525,000 | 525,000 | $0.96 | February 5, 2018 | |
26,250 | 26,250 | $1.02 | February 8, 2018 | |
1,236,900 | 1,236,900 | $1.43 | September 12, 2018 | |
10,500 | 10,500 | $1.43 | September 14, 2017 | |
52,500 | 52,500 | $1.50 | November 8, 2015 | |
1,643,250 | 1,643,250 | $1.51 | November 19, 2015 | |
1,983,975 | 1,983,975 | $1.52 | January 11, 2017 | |
1,832,250 | 1,832,250 | $1.87 | July 20, 2016 | |
42,000 | 42,000 | $2.32 | January 18, 2016 | |
78,750 | 78,750 | $2.35 | January 26, 2016 | |
10,995,758 | 10,995,758 | $1.33 |
RIO ALTO MINING LIMITED |
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
For the three and six months ended June 30, 2014 and 2013 |
(Unaudited - Expressed in thousands of United States dollars, except for per share and per ounce amounts) |
In addition, on August 5, 2014 there were 9,910,112 warrants issued at a conversion price of CDN$1.31 per warrant that expire April 12, 2015.
b. | Subsequent to June 30, 2014, the Company received $11 on pursuant to the exercise of 40,000 options. | |
c. | On July 10, 2014, the Company repaid the margin account of CDN$14,663. | |
d. | On July 14, 2014, the Company delivered the final 3,881 notional ounces of gold to settle the Prepayment. | |
e. | On July 11, 2014, the Company paid back the short-term debt of $3,000 plus accrued interest of $584. | |
f. | In July 2014, the Company received funds of $35 million from Banco de Credito Peru, in conjunction with the $50 million letter of credit agreement signed on June 13, 2014. The loan has a one-year term and bears interest at libor plus 2.60%. The funds will be used for working capital. The security interest on the shares of the Company's Empresa de Energia Yamobamba SAC and the rights of recovery and future flows derived from concentrates of minerals or other product sales guarantee the loan. | |