Silver Standard Resources Inc.
Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2016 and 2015
(unaudited)
|
|
Silver Standard Resources Inc. |
Condensed Consolidated Interim Financial Statements for the three and nine months ended |
September 30, 2016 |
CONTENTS
|
| |
| Financial Statements |
| |
| |
| |
| |
| |
| |
| |
| Notes to the Condensed Consolidated Interim Financial Statements |
| |
| |
| |
| |
| |
| Statements of Financial Position |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| Statements of Shareholders’ Equity |
| |
| |
| Statements of Income |
| |
| |
| |
| |
| Additional Disclosures |
| |
| |
| |
|
|
Silver Standard Resources Inc. |
Condensed Consolidated Interim Statements of Financial Position |
(expressed in thousands of United States dollars) |
|
| | | | | |
| Note | September 30 |
| December 31 |
|
| | 2016 |
| 2015 |
|
| | $ |
| $ |
|
Current assets | | | |
Cash and cash equivalents | | 277,544 |
| 211,862 |
|
Trade and other receivables | 4 | 69,726 |
| 36,733 |
|
Marketable securities | 5 | 178,117 |
| 88,184 |
|
Inventory | 6 | 152,447 |
| 135,976 |
|
Other | 7 | 12,372 |
| 3,979 |
|
| | 690,206 |
| 476,734 |
|
Non-current assets | | | |
Property, plant and equipment | 8 | 686,290 |
| 348,712 |
|
Income tax receivable | 9 | — |
| 18,243 |
|
Deferred income tax assets | | 836 |
| — |
|
Value added tax receivable | 10 | 20,765 |
| 20,792 |
|
Goodwill | 3 | 49,786 |
| — |
|
Other | 7 | 6,735 |
| 7,196 |
|
Total assets | | 1,454,618 |
| 871,677 |
|
| | | |
Current liabilities | | | |
Trade and other payables | 11 | 57,079 |
| 53,352 |
|
Provisions | 12 | 76,864 |
| 78,226 |
|
Debt | | — |
| 4,273 |
|
| | 133,943 |
| 135,851 |
|
Non-current liabilities | | | |
Deferred income tax liabilities | | 121,824 |
| 29,026 |
|
Provisions | 12 | 61,672 |
| 51,532 |
|
Debt | 13 | 216,977 |
| 208,085 |
|
Total liabilities | | 534,416 |
| 424,494 |
|
| | | |
Shareholders' equity | | | |
Share capital | | 1,043,076 |
| 707,607 |
|
Other reserves | | 29,920 |
| (54,805 | ) |
Equity component of convertible notes | | 68,347 |
| 68,347 |
|
Deficit | | (221,141 | ) | (273,966 | ) |
Total shareholders' equity attributable to our shareholders | | 920,202 |
| 447,183 |
|
Total liabilities and equity | | 1,454,618 |
| 871,677 |
|
| | | |
Events after the reporting period (note 7) | | | |
The accompanying notes are an integral part of the condensed consolidated interim financial statements
Approved by the Board of Directors and authorized for issue on November 8, 2016
|
| | |
"Richard D. Paterson" | | "Paul Benson" |
Richard D. Paterson, Director | | Paul Benson, Director |
|
|
Silver Standard Resources Inc. |
Condensed Consolidated Interim Statements of Income (Loss) |
(expressed in thousands of United States dollars, except per share amounts) |
|
| | | | | | | | | | |
| Note | Three months ended September 30 | | | Nine months ended September 30 | |
| | 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| | $ |
| $ |
| | $ |
| $ |
|
| | | | | | |
Revenue | | 143,381 |
| 77,191 |
| | 363,669 |
| 284,730 |
|
Cost of sales | 15 | (84,191 | ) | (84,587 | ) | | (237,119 | ) | (245,405 | ) |
Income (loss) from mine operations | | 59,190 |
| (7,396 | ) | | 126,550 |
| 39,325 |
|
| | | | | | |
General and administrative expenses | | (4,061 | ) | (5,700 | ) | | (20,684 | ) | (18,067 | ) |
Exploration, evaluation and reclamation expenses | | (4,280 | ) | (3,147 | ) | | (12,238 | ) | (11,012 | ) |
Business acquisition costs | 3 | (601 | ) | — |
| | (4,529 | ) | — |
|
Impairment charges | | — |
| (34,490 | ) | | — |
| (34,490 | ) |
Operating income (loss) | | 50,248 |
| (50,733 | ) | | 89,099 |
| (24,244 | ) |
| | | | | | |
Interest earned and other finance income | | 508 |
| 194 |
| | 1,247 |
| 1,069 |
|
Interest expense and other finance costs | | (6,461 | ) | (6,361 | ) | | (19,571 | ) | (19,060 | ) |
Other income (expenses) | 16 | (48 | ) | (2,447 | ) | | (1,861 | ) | (4,536 | ) |
Foreign exchange (loss) | | (3,248 | ) | (3,209 | ) | | (6,535 | ) | (6,533 | ) |
Income (loss) before income tax | | 40,999 |
| (62,556 | ) | | 62,379 |
| (53,304 | ) |
| | | | | | |
Income tax (expense) recovery | | (2,957 | ) | 3,140 |
| | (9,554 | ) | (4,276 | ) |
| | | | | | |
Net income (loss) and net income (loss) attributable to shareholders | | 38,042 |
| (59,416 | ) | | 52,825 |
| (57,580 | ) |
| | | | | | |
Weighted average shares outstanding (thousands) | | | | | | |
Basic | 17 | 119,163 |
| 80,754 |
| | 97,851 |
| 80,754 |
|
Diluted | 17 | 134,336 |
| 80,754 |
| | 99,145 |
| 80,754 |
|
| | | | | | |
Earnings (loss) per share | | | | | | |
Basic | 17 | $0.32 | $(0.74) | | $0.54 | $(0.71) |
Diluted | 17 | $0.31 | $(0.74) | | $0.53 | $(0.71) |
The accompanying notes are an integral part of the condensed consolidated interim financial statements
|
|
Silver Standard Resources Inc. |
Condensed Consolidated Interim Statements of Comprehensive Income (Loss) |
(expressed in thousands of United States dollars) |
|
| | | | | | | | | | |
| | Three months ended September 30 | | | Nine months ended September 30 | |
| | 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| | $ |
| $ |
| | $ |
| $ |
|
| | | | | | |
Net income (loss) for the period attributable to shareholders | | 38,042 |
| (59,416 | ) | | 52,825 |
| (57,580 | ) |
| | |
| |
| | | |
Items that will not be reclassified to net income or loss: | | | | | | |
Gain (loss) on marketable securities at FVTOCI, net of tax $1,969, ($1,251), ($12,233) and ($484) | | (13,132 | ) | 8,431 |
| | 82,232 |
| 2,824 |
|
Items that will be reclassified to net income or loss: | | | | | | |
Unrealized gain (loss) on effective portion of derivative, net of tax $47, $nil, ($207) and $nil | | 108 |
| (329 | ) | | 578 |
| (329 | ) |
Realized gain on effective portion of derivative, net of tax $nil, $nil, $nil and $nil | | — |
| 108 |
| | — |
| 108 |
|
Other comprehensive (loss) income | | (13,024 | ) | 8,210 |
| | 82,810 |
| 2,603 |
|
Total comprehensive income (loss) attributable to shareholders | | 25,018 |
| (51,206 | ) | | 135,635 |
| (54,977 | ) |
Total comprehensive income (loss) | | 25,018 |
| (51,206 | ) | | 135,635 |
| (54,977 | ) |
The accompanying notes are an integral part of the condensed consolidated interim financial statements
|
|
Silver Standard Resources Inc. |
Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity |
(expressed in thousands of United States dollars) |
|
| | | | | | | | | | | | | |
| | | | Equity |
| | |
| | Common Shares | Other |
| component of |
| | Total |
|
| | Shares |
| Amount |
| reserves |
| convertible notes |
| Deficit |
| equity |
|
| Note | 000's |
| $ |
| $ |
| $ |
| $ |
| $ |
|
Balance, January 1, 2015 (restated) | 2(a) | 80,754 |
| 707,034 |
| (46,467 | ) | 68,347 |
| (149,664 | ) | 579,250 |
|
Equity-settled share-based compensation | 14 | — |
| — |
| 1,996 |
| — |
| — |
| 1,996 |
|
Total comprehensive income (loss) for the period | | — |
| — |
| 2,603 |
| — |
| (57,580 | ) | (54,977 | ) |
Balance, September 30, 2015 | | 80,754 |
| 707,034 |
| (41,868 | ) | 68,347 |
| (207,244 | ) | 526,269 |
|
| | | | | | | |
Balance, January 1, 2016 | | 80,826 |
| 707,607 |
| (54,805 | ) | 68,347 |
| (273,966 | ) | 447,183 |
|
Shares and options issued pursuant to the acquisition of Claude Resources, net of share issuance costs | 3 | 37,394 |
| 324,990 |
| 4,045 |
| — |
| — |
| 329,035 |
|
Exercise of stock options | 14 | 1,129 |
| 10,479 |
| (4,115 | ) | — |
| — |
| 6,364 |
|
Equity-settled share-based compensation | 14 | — |
| — |
| 1,985 |
| — |
| — |
| 1,985 |
|
Total comprehensive income for the period | | — |
| — |
| 82,810 |
| — |
| 52,825 |
| 135,635 |
|
Balance, September 30, 2016 | | 119,349 |
| 1,043,076 |
| 29,920 |
| 68,347 |
| (221,141 | ) | 920,202 |
|
The accompanying notes are an integral part of the condensed consolidated interim financial statements
|
|
Silver Standard Resources Inc. |
Condensed Consolidated Interim Statements of Cash Flows |
(expressed in thousands of United States dollars) |
|
| | | | | | | | | | |
| Note | Three months ended September 30 | | | Nine months ended September 30 | |
| | 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| | $ |
| $ |
| | $ |
| $ |
|
Cash flows from operating activities | | |
| |
| | | |
Net income (loss) for the period | | 38,042 |
| (59,416 | ) | | 52,825 |
| (57,580 | ) |
Adjustments for: | | |
| |
| | | |
Depreciation, depletion and amortization | | 19,103 |
| 19,957 |
| | 51,777 |
| 57,303 |
|
Share-based payments | | 690 |
| 711 |
| | 1,985 |
| 1,996 |
|
Net non-cash finance expense | | 4,863 |
| 5,897 |
| | 16,685 |
| 16,815 |
|
Impairment charges and inventory write-downs | | — |
| 42,206 |
| | — |
| 42,206 |
|
Other expense | | 994 |
| 1,300 |
| | 3,625 |
| 3,497 |
|
Income tax (recovery) expense | | 2,957 |
| (3,140 | ) | | 9,554 |
| 4,276 |
|
Non-cash foreign exchange loss (gain) | | 1,993 |
| 2,367 |
| | 733 |
| 4,983 |
|
Net changes in non-cash working capital items | 20 | (5,829 | ) | (2,458 | ) | | (19,718 | ) | (6,332 | ) |
Cash generated by operating activities before value added taxes, interest and income taxes (paid) recovered | | 62,813 |
| 7,424 |
| | 117,466 |
| 67,164 |
|
Value added taxes (paid) | | (2,901 | ) | (3,647 | ) | | (7,752 | ) | (10,098 | ) |
Value added taxes recovered | | 1,710 |
| 2,945 |
| | 5,476 |
| 10,730 |
|
Interest (paid) | | (3,901 | ) | (3,994 | ) | | (8,179 | ) | (8,749 | ) |
Income taxes (paid) | | (4,655 | ) | (1,730 | ) | | (10,457 | ) | (5,487 | ) |
Cash generated by operating activities | | 53,066 |
| 998 |
| | 96,554 |
| 53,560 |
|
Cash flows from investing activities | | |
| |
| | | |
Purchase of property, plant and equipment | | (12,068 | ) | (13,023 | ) | | (31,237 | ) | (27,711 | ) |
Production stripping capitalized costs | | (13,787 | ) | — |
| | (22,453 | ) | (12,540 | ) |
Underground mine development costs | | (2,141 | ) | — |
| | (2,944 | ) | — |
|
Capitalized exploration costs | | (1,564 | ) | (11,846 | ) | | (4,392 | ) | (12,384 | ) |
Proceeds from sale of property, plant and equipment | | — |
| — |
| | 1,002 |
| — |
|
Proceeds from sale of mineral property | | 261 |
| — |
| | 261 |
| 20,000 |
|
Proceeds from sale of marketable securities | | — |
| — |
| | 4,422 |
| — |
|
Cash received on Claude Resources acquisition | 3 | — |
| — |
| | 16,908 |
| — |
|
Share exchange cash payment on Claude Resources acquisition | 3 | — |
| — |
| | (155 | ) | — |
|
(Increase) decrease in restricted cash | | (453 | ) | 7,500 |
| | (453 | ) | 17,701 |
|
Interest received | | 928 |
| 81 |
| | 1,576 |
| 399 |
|
Tax deposit received (paid) | 9 | 18,243 |
| — |
| | 18,243 |
| (19,231 | ) |
Cash (used) by investing activities | | (10,581 | ) | (17,288 | ) | | (19,222 | ) | (33,766 | ) |
Cash flows from financing activities | | |
| |
| | | |
Proceeds from exercise of stock options | | 2,599 |
| — |
| | 6,364 |
| — |
|
Repayment of bank loan | | — |
| — |
| | (3,845 | ) | (1,649 | ) |
Repayment of Claude Resources credit facility | 13 | — |
| — |
| | (13,707 | ) | — |
|
Share issuance fees on Claude Resources acquisition | | — |
| — |
| | (212 | ) | — |
|
Cash generated (used) by financing activities | | 2,599 |
| — |
| | (11,400 | ) | (1,649 | ) |
Effect of foreign exchange rate changes on cash and cash equivalents | | (159 | ) | (921 | ) | | (250 | ) | (2,771 | ) |
Increase (decrease) in cash and cash equivalents | | 44,925 |
| (17,211 | ) | | 65,682 |
| 15,374 |
|
Cash and cash equivalents, beginning of period | | 232,619 |
| 217,228 |
| | 211,862 |
| 184,643 |
|
Cash and cash equivalents, end of period | | 277,544 |
| 200,017 |
| | 277,544 |
| 200,017 |
|
Supplemental cash flow information (note 20)
The accompanying notes are an integral part of the condensed consolidated interim financial statements
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
Silver Standard Resources Inc. ("we", "us", "our" or "Silver Standard") is a company incorporated under the laws of the Province of British Columbia, Canada and our shares are publicly listed on the Toronto Stock Exchange in Canada and the NASDAQ Global Market in the United States. Together with our subsidiaries, we (the “Group”) are principally engaged in the operation, acquisition, exploration and development of precious metal resource properties located in the Americas. With the acquisition of Claude Resources Inc. ("Claude Resources") on May 31, 2016 (note 3), we have three producing mines and a portfolio of precious metal dominant projects located throughout the Americas. Silver Standard Resources Inc. is the ultimate parent of the Group.
Our address is Suite 800, 1055 Dunsmuir Street, PO Box 49088, Vancouver, British Columbia, V7X 1G4.
Our strategic focus is on safe, profitable gold and silver production from our Marigold mine in Nevada, U.S., Seabee Gold Operation in Saskatchewan, Canada and Pirquitas mine in Jujuy, Argentina, and to advance, as market and project conditions permit, our other principal development projects towards development and commercial production.
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
The principal accounting policies applied in the preparation of these condensed consolidated interim financial statements are set out below.
These condensed consolidated interim financial statements should be read in conjunction with our audited consolidated financial statements for the year ended December 31, 2015.
These condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB") applicable to the preparation of interim financial statements, including IAS 34, Interim Financial Reporting. The comparative information has also been prepared on this basis.
On April 1, 2015, we adopted all of the requirements of IFRS 9, Financial Instruments: Recognition and Measurement. The 2015 balances shown in the condensed consolidated interim statements of changes in shareholders' equity reflect this change.
These statements were authorized for issue by our Board of Directors on November 8, 2016.
Following our acquisition of Claude Resources on May 31, 2016, we have applied the following accounting policies that were not previously applicable to our business. All other accounting policies applied in the preparation of these condensed interim consolidated financial statements are consistent with those applied and disclosed in our audited consolidated financial statements for the year ended December 31, 2015.
| |
(i) | Underground mineral properties |
At our underground mining operation, we incur development costs to build new shafts, drifts and ramps that enable us to access ore underground. The time over which we will continue to incur these costs depends on the mine life. These underground development costs are capitalized as incurred.
Capitalized underground development costs incurred to enable access to specific areas of the underground mine, and which only provide an economic benefit over the period of mining that area, are depreciated on a units-of-production basis, whereby the denominator is estimated recoverable ounces of gold in Proven and Probable Mineral Reserves in the related areas.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd) |
| |
(ii) | Property, plant and equipment |
The valuation attributed to estimated Mineral Resources conversion from the acquisition of Claude Resources is considered to be a mineral property not yet subject to depreciation. As these Mineral Resources are converted into Mineral Reserves, the asset is subject to depreciation over the recoverable ounces corresponding to the specific area of the mine plan. Exploration potential is recognized as an exploration and evaluation asset.
Business acquisitions are accounted for using the acquisition method whereby acquired assets and liabilities are recorded at fair value as of the date of acquisition with the excess of the acquisition amount over such fair value being recorded as goodwill and allocated to cash generating units ("CGUs"). CGUs are the smallest identifiable group of assets, liabilities and associated goodwill that generate cash inflows that are largely independent of the cash inflows from other assets or groups of assets. Each individual mining interest that is an operating mine is typically a CGU.
Goodwill arises principally because of the following factors: (1) the going concern value of our capacity to sustain and grow by replacing and augmenting Mineral Reserves through new discoveries; (2) the ability to capture buyer-specific synergies arising upon a transaction; and (3) the requirement to record a deferred tax liability for the difference between the assigned values and the tax bases of the assets acquired and liabilities assumed in a business combination.
Goodwill is not amortized; instead it is tested annually for impairment. In addition, at each reporting period we assess whether there is an indication that goodwill is impaired and, if there is such an indication, we would test for goodwill impairment at that time.
| |
b) | Significant accounting judgments and estimates |
The preparation of financial statements in conformity with IFRS requires the use of judgments and/or estimates that affect the amounts reported and disclosed in the consolidated financial statements and related notes. These judgments and estimates are based on management’s best knowledge of the relevant facts and circumstances, having regard to previous experience, but actual results may differ materially from the amounts included in the financial statements. The critical judgments and estimates applied in the preparation of the unaudited condensed consolidated interim financial statements for the nine months ended September 30, 2016 are consistent with those applied and disclosed in note 2(u) to our audited consolidated financial statements for the year ended December 31, 2015 other than those which related to the acquisition of Claude Resources, as discussed below.
| |
(i) | Business combination: Acquisition of Claude Resources |
Judgment is required to determine whether we acquired a business under the definition of IFRS 3, Business combinations ("IFRS 3"), and also the acquisition date when we obtained control over the acquiree, which was the date that consideration is transferred and when we assumed the assets and liabilities of the acquiree.
Business combinations are accounted for using the acquisition method whereby identifiable assets acquired and liabilities assumed, including contingent liabilities, are recorded at their fair values at the date of acquisition. The valuation of certain assets and liabilities requires significant management estimates and judgment. Property, plant and equipment requires judgment over the appropriate fair value methodology to appraise the assets and various assumptions around estimated useful lives and current replacement costs. The mineral property assets valuations are based upon estimates of Mineral Reserves and Mineral Resources used in the life of mine plan, as well as estimates of future metal prices, production, costs, and economic assumptions around inflation rates and discount rates. The exploration and evaluation assets valuations are based upon estimates of future Mineral Resource discovery. The inventory valuation requires estimates of costs to convert inventory into saleable form. The reclamation provision requires an estimate of the timing of future reclamation cash flows and economic assumptions around inflation and discount rates.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd) |
The determination of a subsidiary’s functional currency often requires significant judgment where the primary economic environment in which the subsidiary operates may not be clear. We have determined that the functional currency of Claude Resources is the U.S. dollar, as it is the currency in which Claude Resources primarily generates cash.
| |
c) | Future accounting changes |
The following new standards have been issued but are not yet effective:
Revenue from contracts with customers
The IASB has replaced IAS 18, Revenue in its entirety with IFRS 15, Revenue from Contracts with Customers (“IFRS 15”) which is intended to establish a new control-based revenue recognition model and change the basis for deciding whether revenue is to be recognized over time or at a point in time. IFRS 15 is effective for annual periods commencing on or after January 1, 2018. We are currently evaluating the impact the standard is expected to have on our consolidated financial statements.
Leases
The IASB has replaced IAS 17, Leases in its entirety with IFRS 16, Leases (“IFRS 16”), which will require lessees to recognize nearly all leases on the balance sheet to reflect their right to use an asset for a period of time and the associated liability to pay rentals. IFRS 16 is effective for annual periods commencing on or after January 1, 2019. We are currently evaluating the impact the standard is expected to have on our consolidated financial statements.
There are no other IFRS or International Financial Reporting Interpretations Committee interpretations that are not yet effective that would be expected to have a material impact on our consolidated financial statements.
| |
3. | PURCHASE OF CLAUDE RESOURCES |
On May 31, 2016, we completed the acquisition of a 100% interest in Claude Resources and its Seabee Gold Operation, an underground operating gold mine in Saskatchewan, Canada for a total purchase price of $329,402,000. The acquisition of Claude Resources accomplishes our strategic goal of adding another operating mine in a well-established, low risk mining jurisdiction. The purchase price for the acquisition of all of the issued and outstanding shares of Claude Resources consisted of 0.185 of a Silver Standard common share plus C$0.001 in cash for each common share of Claude Resources.
The acquisition is a business combination and has been accounted for in accordance with the measurement and recognition provisions of IFRS 3. IFRS 3 requires that the purchase consideration be allocated to the assets acquired and liabilities assumed in a business combination based upon their estimated fair values at the date of acquisition.
The purchase price has been preliminarily allocated to the underlying assets acquired and liabilities assumed based upon their estimated fair values at the date of acquisition. Fair values are determined based on third party appraisals, discounted cash flow models, and quoted market prices, as deemed appropriate. This allocation is preliminary in nature as we are in the process of finalizing certain fair value assumptions, and this allocation may require adjustment in future periods. Acquisition costs, in the form of advisory, legal and other professional fees, associated with the transaction to acquire Claude Resources of $601,000 and $4,529,000 were expensed as incurred during the three and nine months ended September 30, 2016 respectively.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
3. | PURCHASE OF CLAUDE RESOURCES (Cont'd) |
Upon the acquisition of Claude Resources, we identified goodwill of $49,786,000. This goodwill was calculated as the difference between the fair value of the consideration issued for the acquisition of Claude Resources and the fair value of all other assets and liabilities acquired. The goodwill arose primarily as a result of the increase in our share price from the date of announcing the acquisition of Claude Resources (C$7.89) to the completion of the acquisition (C$11.35). Goodwill relates to tax synergies of $30,170,000 and also $19,616,000 which arose due to the recognition of deferred income tax liabilities on the transaction. We are required to record a deferred tax liability for the difference between the assigned values and the tax bases of assets acquired and liabilities assumed. None of the goodwill is deductible for tax purposes.
The following table shows the preliminary allocation of the purchase price to assets acquired and liabilities assumed, based on estimates of fair value, including a summary of the identifiable classes of consideration transferred, and amounts by category of assets acquired and liabilities assumed at the acquisition date:
|
| | |
| $ |
|
37,394,000 common shares issued (1) | 325,202 |
|
809,000 stock options issued (2) | 4,045 |
|
Share exchange cash payment of C$0.001 per Claude Resources share | 155 |
|
Consideration | 329,402 |
|
| |
Cash and cash equivalents | 16,908 |
|
Trade and other receivables | 814 |
|
Marketable securities | 351 |
|
Inventory | 34,801 |
|
Property, plant and equipment | |
Plant and equipment | 52,318 |
|
Mineral properties subject to depreciation | 62,229 |
|
Mineral properties not yet subject to depreciation | 128,100 |
|
Exploration and evaluation assets | 88,734 |
|
Goodwill | 49,786 |
|
Trade and other payables | (4,657 | ) |
Debt | (13,707 | ) |
Close-down and restoration provisions | (5,464 | ) |
Deferred income tax liabilities | (80,811 | ) |
Net identifiable assets acquired | 329,402 |
|
| |
(1) | The common shares were valued at the closing price of our shares on the Toronto Stock Exchange on May 30, 2016 (C$11.35), converted to U.S. dollars at the rate of CAD/USD 0.7662. |
| |
(2) | The fair value of options issued were calculated using a Black-Scholes option pricing model. The weighted average option valuations were based on an expected option life of 1.6 years, a risk free interest rate of 0.6%, a dividend yield of nil, volatility of 60.6% and share price of C$11.35, converted to the U.S. dollars at the rate of 0.7662. |
If the Seabee Gold Operation had been consolidated into our operations from January 1, 2016, our consolidated revenue for the nine months ended September 30, 2016 would have been approximately $395,135,000 and our consolidated net income for the nine months ended September 30, 2016 would have been $54,165,000.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
4. | TRADE AND OTHER RECEIVABLES |
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| $ |
| $ |
|
Trade receivables | 57,277 |
| 20,907 |
|
Value added tax receivables (note 10) | 5,319 |
| 6,003 |
|
Prepayments and deposits | 5,019 |
| 6,224 |
|
Income tax receivable | 1,170 |
| 2,847 |
|
Other receivables | 941 |
| 752 |
|
| 69,726 |
| 36,733 |
|
We expect full recovery of the trade receivables amounts outstanding and, therefore, no allowance has been recorded against these receivables. No trade receivables are past due and all are expected to be settled within twelve months.
We do not hold any collateral for any receivable amounts outstanding at September 30, 2016 or December 31, 2015.
The movement of marketable securities during the nine months ended September 30, 2016 and the year ended December 31, 2015 is comprised of the following:
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| $ |
| $ |
|
Balance, beginning of period | 88,184 |
| 104,785 |
|
Additions | — |
| 1,062 |
|
Additions from the acquisition of Claude Resources (note 3) | 351 |
| — |
|
Disposals | (4,517 | ) | (2,113 | ) |
Fair value adjustments | 91,644 |
| 2,595 |
|
Foreign exchange adjustments | 2,455 |
| (18,145 | ) |
Balance, end of period | 178,117 |
| 88,184 |
|
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| $ |
| $ |
|
Current: | | |
Finished goods | 10,217 |
| 22,432 |
|
Stockpiled ore | 29,013 |
| 17,150 |
|
Leach pad inventory | 84,073 |
| 79,016 |
|
Materials and supplies | 29,144 |
| 17,378 |
|
| 152,447 |
| 135,976 |
|
Non-current: | |
|
|
Materials and supplies (note 7) | 1,656 |
| 2,990 |
|
| 154,103 |
| 138,966 |
|
The cost of inventory held at its net realizable value at September 30, 2016 was $nil (December 31, 2015 - $8,819,000).
|
| | | | | | | | |
| September 30, 2016 | December 31, 2015 |
| Current |
| Non-current |
| Current |
| Non-current |
|
| $ |
| $ |
| $ |
| $ |
|
Financial assets: | | | | |
Restricted cash (1) | — |
| 3,097 |
| — |
| 2,832 |
|
Deferred consideration | — |
| 1,982 |
| — |
| 1,374 |
|
Non-financial assets: | | | | |
Assets held for sale (2,3) | 12,372 |
| — |
| 3,979 |
| — |
|
Non-current inventory (note 6) | — |
| 1,656 |
| — |
| 2,990 |
|
| 12,372 |
| 6,735 |
| 3,979 |
| 7,196 |
|
| |
(1) | We have cash and security deposits related to our close down and restoration provisions of $1,868,000 (December 31, 2015 - $1,899,000). |
| |
(2) | On September 13, 2016 we entered into a definitive agreement with Endeavour Silver Corp. ("Endeavour Silver") to sell our Parral properties in Chihuahua, Mexico, including the Veta Colorada, La Palmilla, and San Patricio properties for consideration of; |
- 1,198,083 shares of Endeavour Silver;
- The right to receive $200,000 of Endeavour Silver shares for each one million silver ounces included in an estimate of Measured and Indicated Mineral Resources in accordance with National Instrument 43-101 - Standards of Disclosure for Mineral Projects to be prepared by Endeavour Silver in respect of the San Patricio and La Palmilla properties; and
- 1.0% net smelter returns royalty on all mineral products from the San Patricio and La Palmilla properties.
The transaction closed on October 31, 2016.
| |
(3) | On August 23, 2016 we entered into a definitive agreement to sell our Diablillos and M-18 properties in Argentina to Huayra Minerals Corporation (Huayra) for consideration of; |
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
- A 19.9% equity stake in Huayra, with free carried interest until the completion of a public offering of $5.0 million or more;
- Cash payments of approximately $1.5 million over the first two years and $12.5 million over the following three to five years; and
- 1.0% net smelter returns royalty on production from each of the projects.
The transaction closed on November 1, 2016.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
8. | PROPERTY, PLANT AND EQUIPMENT |
Property, plant and equipment comprise the following:
|
| | | | | | | | | | |
| September 30, 2016 |
| Plant and equipment |
| Mineral properties subject to depreciation |
| Mineral properties not yet subject to depreciation(1) |
| Exploration and evaluation assets |
| Total |
|
| $ |
| $ |
| $ |
| $ |
| $ |
|
Cost | | | | | |
Balance, January 1, 2016 | 421,345 |
| 142,397 |
| 3,812 |
| 78,182 |
| 645,736 |
|
Acquisition of Claude Resources (note 3) | 52,318 |
| 62,229 |
| 128,100 |
| 88,734 |
| 331,381 |
|
Additions | 1,112 |
| 34,141 |
| 34,270 |
| 533 |
| 70,056 |
|
Disposals | (8,151 | ) | — |
| (285 | ) | — |
| (8,436 | ) |
Change in estimate of close down and restoration provision | — |
| 2,798 |
| — |
| — |
| 2,798 |
|
Transfers (3) | 29,457 |
| 144 |
| (29,601 | ) | (8,635 | ) | (8,635 | ) |
Balance, end of period | 496,081 |
| 241,709 |
| 136,296 |
| 158,814 |
| 1,032,900 |
|
| | | | | |
Accumulated depreciation | | | | | |
Balance, January 1, 2016 | (233,023 | ) | (64,001 | ) | — |
| — |
| (297,024 | ) |
Charge for the period | (29,510 | ) | (23,400 | ) | — |
| — |
| (52,910 | ) |
Disposals | 3,324 |
| — |
| — |
| — |
| 3,324 |
|
Balance, end of period | (259,209 | ) | (87,401 | ) | — |
| — |
| (346,610 | ) |
| | | | | |
Net book value at September 30, 2016 | 236,872 |
| 154,308 |
| 136,296 |
| 158,814 |
| 686,290 |
|
|
| | | | | | | | | | |
| December 31, 2015 |
| Plant and equipment |
| Mineral properties subject to depreciation |
| Mineral properties not yet subject to depreciation(1) |
| Exploration and evaluation assets (2) |
| Total |
|
| $ |
| $ |
| $ |
| $ |
| $ |
|
Cost | | | | | |
Balance, January 1, 2015 | 439,415 |
| 118,277 |
| 19,988 |
| 64,241 |
| 641,921 |
|
Additions | 367 |
| 20,034 |
| 30,502 |
| 13,086 |
| 63,989 |
|
Disposals and reclassifications | (7,247 | ) | — |
| — |
| — |
| (7,247 | ) |
Change in estimate of close down and restoration provision | (8,592 | ) | 4,086 |
| — |
| — |
| (4,506 | ) |
Impairment charges | (48,421 | ) | — |
| — |
| — |
| (48,421 | ) |
Transfers | 45,823 |
| — |
| (46,678 | ) | 855 |
| — |
|
Balance, end of period | 421,345 |
| 142,397 |
| 3,812 |
| 78,182 |
| 645,736 |
|
| | | | | |
Accumulated depreciation | | | | | |
Balance, January 1, 2015 | (164,246 | ) | (38,601 | ) | — |
| — |
| (202,847 | ) |
Charge for the year | (70,774 | ) | (25,400 | ) | — |
| — |
| (96,174 | ) |
Disposals | 1,997 |
| — |
| — |
| — |
| 1,997 |
|
Balance, end of period | (233,023 | ) | (64,001 | ) | — |
| — |
| (297,024 | ) |
| | | | | |
Net book value at December 31, 2015 | 188,322 |
| 78,396 |
| 3,812 |
| 78,182 |
| 348,712 |
|
| |
(1) | Includes assets under construction of $7,664,000 at September 30, 2016 (December 31, 2015 - $3,812,000). |
| |
(2) | On September 24, 2015, we completed the acquisition of the Valmy property, which is contiguous with our Marigold mine in Nevada, U.S., for $11,685,000 (inclusive of transaction costs) in cash from Newmont Mining Corporation. |
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
(3) | During the three months ended September 30, 2016 we reclassified $8,635,000 of exploration and evaluation assets associated with the Diablillos project and Parral properties to being held for sale (note 7), due to their divestiture in the fourth quarter of 2016. |
On January 27, 2015, we received a Notice of Reassessment (“NOR”) from the Canada Revenue Agency (“CRA”) in the amount of approximately C$41,400,000 plus interest of C$6,580,000 related to the tax treatment of the 2010 sale of shares of our subsidiary that owned and operated the Snowfield and Brucejack projects. In order to appeal the NOR, we were required to make a minimum payment of 50% of the reassessed amount claimed by the CRA under the NOR plus interest accrued to the date of the NOR. On February 26, 2015, we paid the required C$24,090,000 ($19,231,000) (the “Deposit”) to the CRA and recorded this amount plus accrued interest as an income tax receivable. On April 20, 2015, we filed a Notice of Objection with the CRA and, on September 15, 2015, we filed a Notice of Appeal with the Tax Court of Canada to dispute the NOR.
In August 2016, we announced that we executed minutes of settlement (the “Settlement Agreement”) with the Department of Justice (“DOJ”) to resolve the NOR in our favor. Pursuant to the terms of the Settlement Agreement, the CRA has issued a new notice of reassessment for each of the 2010 and 2011 taxation years reversing the NOR, and refunded to us the Deposit, plus accrued interest from the date of payment of the Deposit.
| |
10. | VALUE ADDED TAX RECEIVABLE |
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| $ |
| $ |
|
Current (note 4) | 5,319 |
| 6,003 |
|
Non-current | 20,765 |
| 20,792 |
|
| 26,084 |
| 26,795 |
|
Value added tax ("VAT") paid in Argentina in relation to the Pirquitas mine became recoverable under Argentina law once the mine reached the production stage and we apply to the Argentina government to recover the applicable VAT on an ongoing basis. There have, at times, been significant delays in obtaining final approvals and, therefore, the collection of VAT and the classification reflects best estimates of timing of recoveries. Despite the procedural delays, we believe that the remaining balance is fully recoverable and have not provided an allowance.
The VAT receivables balance in Argentina is denominated in Argentine pesos. Accordingly, foreign currency fluctuations could materially impact the value of the VAT receivables in U.S. dollars.
Certain VAT receivables in Argentina are only recoverable against local sales. We believe these are fully recoverable through potential sale of assets at the Pirquitas mine and have not provided an allowance.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
11. | TRADE AND OTHER PAYABLES |
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| $ |
| $ |
|
Trade payables | 15,845 |
| 17,697 |
|
Accrued liabilities | 34,490 |
| 25,866 |
|
Accrued royalties | 5,486 |
| 5,393 |
|
Derivative liabilities | — |
| 901 |
|
Income taxes payable | — |
| 338 |
|
Accrued interest on convertible notes (note 13) | 1,258 |
| 3,157 |
|
| 57,079 |
| 53,352 |
|
Claude Resources royalty agreements
During 2006 and 2007, Claude Resources entered into separate royalty agreements (collectively, the “Agreements” and each an "Agreement") whereby it sold a basic royalty and a net profit interest ("NPI") on gold production at the Seabee Gold Operation. Claude Resources received cash consideration consisting of royalty income, indemnity fee income and interest income. As at September 30, 2016, only the NPI remains outstanding on the 2006 Agreement but both the basic royalty and the NPI remains outstanding on the 2007 Agreement.
Under the terms of the 2007 Agreement, Claude Resources is required to make royalty payments at fixed amounts per ounce of gold produced; these amounts vary over the term of the 2007 Agreement. A portion of the cash received at the inception of the 2007 Agreement was placed with a financial institution; in return, Claude Resources received a promissory note which is classified as restricted for accounting purposes. Claude Resources utilizes interest earned from the restricted promissory note and, if necessary, a portion of the principal to fund the basic royalty payments pursuant to the 2007 Agreement. Over the life of the 2007 Agreement, it is expected that interest earned and principal from the restricted promissory note will be sufficient to fund the expected basic royalty payments.
With respect to the 2007 Agreement, there is the legal right of offset and the intention to settle on a net basis. As such, these transactions are presented on a net basis on the condensed consolidated interim statements of financial position.
|
| | | |
| Note | 2007 Agreement |
Restricted promissory notes | | |
| Principal balance (1) | (b)(d) | $19,447 |
| Interest receivable (1) | | $848 |
| Interest rate | | 7 percent |
| Maturity | (d) | February 15, 2017 |
| | |
Royalty payments | | |
| Royalty rate per ounce of gold produced (2) | | C$65.20 to C$147.05 |
| Royalty payable (1) | (b)(d) | $834 |
| Royalty obligation payable (1) | (b)(d) | $19,476 |
| |
(1) | As at September 30, 2016. |
| |
(2) | Over the remaining life of the Agreement to December 31, 2017. |
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
11. | TRADE AND OTHER PAYABLES (Cont'd) |
(b)Claude Resources net royalty obligation
The following schedule outlines the different components of the transaction that are presented on a net basis on our condensed consolidated interim statements of financial position:
|
| | |
| September 30, 2016 |
|
| $ |
|
Current assets | |
Interest receivable on restricted promissory notes | 848 |
|
Restricted promissory note | 19,447 |
|
| 20,295 |
|
Current liabilities | |
Current portion of deferred revenue | 118 |
|
Interest payable on royalty obligations | 834 |
|
Royalty obligation | 19,476 |
|
| 20,428 |
|
Current net royalty obligation in accrued royalties | 133 |
|
The interest income and the indemnity fees received are being amortized into income over the prepayment period and the life of the respective agreements. The interest income and the indemnity fees are netted against interest expense and are reflected in “interest expense and other finance costs” on the condensed consolidated interim statement of income.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
11. | TRADE AND OTHER PAYABLES (Cont'd) |
(c)NPI payment
In addition to the royalty, Claude Resources granted an NPI of varying percentages under the Agreements, payable only if gold prices exceed a pre-determined threshold.
|
| | |
| 2006 Agreement | 2007 Agreement |
Applicable years (1) | 2016 | 2016 - 2017 |
Percent | 3.75%, 4.00% or 4.25% | 3.50%, 3.70% or 3.90% |
Price of gold thresholds (CAD) (2) | $975, $1,175 or $1,375 | $1,250, $1,500 or $1,675 |
| |
(1) | The NPI pursuant to the 2006 Agreement expires on December 31, 2016, and the 2007 Agreement expires on December 31, 2017. |
(2)London PM Fix.
Prior to any NPI payment, we are entitled to first recover the NPI expenditures (including capital expenditures), working capital, operating losses, interest charges and asset retirement obligations relating to the production of ore at the Seabee Gold Operation. These expenditures are calculated on a cumulative basis from the commencement of each of the Agreements. At September 30, 2016, the cumulative carry forward amounts remained in a deficiency position under each of the Agreements and no payments are expected during 2016.
(d)Call and put
Under certain circumstances, we have the right to purchase (“call”) the equity of the holder of the royalties or right to receive the royalties at an amount no greater than the fair market value thereof at the time of the call. The call price will be paid from the balance owing to us under the promissory notes. Under certain circumstances, the purchaser of the royalties will have the right to sell (“put”) their interest in the royalty to us at an amount no greater than the fair market value thereof at the time of the put. However, such right is subject to our pre-emptive right to exercise the call in advance of any put being exercised and completed.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
|
| | | | | | | | |
| September 30, 2016 | December 31, 2015 |
| Current |
| Non-current |
| Current |
| Non-current |
|
| $ |
| $ |
| $ |
| $ |
|
Export duties on silver concentrate (1) | 67,130 |
| — |
| 65,633 |
| — |
|
Restructuring provision (2) | 2,492 |
| — |
| 5,205 |
| |
Close down and restoration provision (3) | 7,242 |
| 61,672 |
| 7,388 |
| 51,532 |
|
| 76,864 |
| 61,672 |
| 78,226 |
| 51,532 |
|
| |
(1) | We entered into a fiscal stability agreement (the “Fiscal Agreement”) with the Federal Government of Argentina in 1998 for production from the Pirquitas mine. In December 2007, the National Customs Authority of Argentina (Dirección Nacional de Aduanas) ("Customs") levied an export duty of approximately 10% from concentrate for projects with fiscal stability agreements pre-dating 2002 and Customs has asserted that the Pirquitas mine is subject to this duty. We have challenged the legality of the export duty applied to silver concentrate and the matter is currently under review by the Federal Court (Jujuy) in Argentina. |
The Federal Court (Jujuy) granted an injunction in our favor effective September 29, 2010 that prohibited Customs from withholding the 10% export duty on silver concentrate (the “Injunction”), pending the decision of the courts with respect to our challenge of the legality of the application of the export duty. The Injunction was appealed by the Federal Tax Authority but upheld by each of the Federal Court of Appeal (Salta) on December 5, 2012 and the Federal Supreme Court of Argentina on September 17, 2013. The Federal Tax Authority also appealed the refund we claimed for the export duties paid before the Injunction, as well as matters of procedure related to the uncertainty of the amount reclaimed; however, on May 3, 2013, such appeal was dismissed by the Federal Court of Appeal (Salta). In September 2014, the Federal Tax Authority in Argentina filed an application with the Federal Court (Jujuy) to lift the Injunction and requiring payment of the export duty and payment of applied interest charges. We filed a response to such application on October 14, 2014.
On June 21, 2016 the Federal Court (Jujuy) ruled that the Injunction would remain in place subject to certain conditions, including the provision by August 5, 2016 of a guarantee by Silver Standard against liabilities arising from export duties and applicable interest as well as security from Mina Pirquitas LLC on certain assets at the Pirquitas mine. We have appealed the condition to provide the parent guarantee. The requirement for the guarantee and security is suspended pending the outcome of that appeal. We are also continuing discussions with the Federal Tax Authority and other government officials for potential resolution of the claim. We cannot predict the outcome of the court proceedings and those discussions. If we do not reach a successful resolution of the matter, the Federal Tax Authority may make further application to the court to have the Injunction lifted and, upon that initiate proceedings to collect the accrued export duties and its claimed interest. The lifting of the Injunction does not impact our underlying challenge of the legality of the application of export duties or remedies available under the Fiscal Agreement.
As of September 30, 2016, we have paid $6,646,000 in export duties, for which we have filed for recovery. In accordance with the Injunction, we did not pay export duties on silver concentrate but continued to accrue export duties until February 12, 2016, when the Federal Government of Argentina announced the removal of export duties on mineral concentrates. At September 30, 2016, we have accrued a liability totaling $67,130,000 (December 31, 2015 - $65,633,000) for export duties with no accrual for interest charges, and have recorded a corresponding increase in cost of sales in the relevant period. The Federal Tax Authority has claimed that interest penalties at the proscribed rate applicable to general peso-based tax liabilities of 3% per month should be applied to the US dollar export duty from the dates that each duty was accrued. The application of this rate results in a material interest claim of an amount approximately equivalent to the underlying duties that we have not accrued due to its uncertainty. In addition to our challenges on the underlying application of the export duties, we are also challenging the Federal Tax Authority’s claim for interest and the rate upon which it claims interest.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
The final amount of export duties and interest, if any, to be paid or refunded depends on a number of factors including the outcome of litigation. We continue to assess the implications of the February 12, 2016 elimination of export duties and the other recent developments on our financial reporting position related to the historical liability recorded. Changes in our assessment of this matter could result in material adjustments to our consolidated statements of income (loss).
| |
(2) | As at September 30, 2016, we have provided for various employee termination benefits as a result of anticipated employee reductions at Pirquitas mine in 2016 and 2017. |
| |
(3) | The changes in the close down and restoration provision during the nine months ended September 30, 2016 and the year ended December 31, 2015 were as follows: |
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| $ |
| $ |
|
Balance, January 1 | 58,920 |
| 62,190 |
|
| | |
Provisions on acquisition of Claude Resources (note 3) | 5,464 |
| — |
|
Liabilities settled during the period | (946 | ) | (2,414 | ) |
Accretion expense | 2,705 |
| 3,733 |
|
Foreign exchange (gain) | (27 | ) | (83 | ) |
Revisions and new estimated cash flows | 2,798 |
| (4,506 | ) |
| | |
Balance, end of period | 68,914 |
| 58,920 |
|
| | |
Less: current portion of close down and restoration provision | (7,242 | ) | (7,388 | ) |
Non-current close down and restoration provision | 61,672 |
| 51,532 |
|
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
13. | NON-CURRENT DEBT AND CREDIT FACILITY |
(a)Non-current debt
The movement in the debt portion of the convertible notes during the nine months ended September 30, 2016 and the year ended December 31, 2015 is comprised of the following:
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| $ |
| $ |
|
Balance, beginning of period | 211,242 |
| 200,291 |
|
Accretion of discount | 8,893 |
| 10,951 |
|
Interest accrued in period | 5,719 |
| 7,619 |
|
Interest paid | (7,619 | ) | (7,619 | ) |
Balance, end of period | 218,235 |
| 211,242 |
|
Accrued interest outstanding (note 11) | (1,258 | ) | (3,157 | ) |
Non-current portion of convertible notes outstanding | 216,977 |
| 208,085 |
|
(b)Credit facility
On August 4, 2015, we entered into a $75,000,000 senior secured revolving credit facility (the "Credit Facility") with a syndicate of banks. The Credit Facility may be used for reclamation bonding, working capital and other general corporate purposes.
The term of the Credit Facility is three years, maturing on August 4, 2018. Amounts that are borrowed under the Credit Facility will incur variable interest at London Interbank Offered Rate plus an applicable margin ranging from 2.75% to 3.75% determined based on our net leverage ratio. The Credit Facility also provides for financial letters of credit at 66% of the applicable margin and undrawn fees are 25% of the applicable margin.
All debts, liabilities and obligations under the Credit Facility are guaranteed by our material subsidiaries and secured by certain of our assets, certain of our material subsidiaries, and pledges of the securities of our material subsidiaries. In connection with the Credit Facility, we must also maintain certain net tangible worth and ratios for interest coverage and net leverage. As at September 30, 2016 we were in compliance with these covenants.
As at September 30, 2016, we had utilized $7,600,000 (December 31, 2015 - $7,500,000) of the Credit Facility to support letters of credit.
(c)Claude Resources debt
Upon our acquisition of Claude Resources (note 3) on May 31, 2016, we immediately fully repaid amounts outstanding on its credit facility of $13,707,000. Claude Resources' credit facility was immediately terminated upon repayment.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
14. | SHARE-BASED COMPENSATION |
(a)Stock options
The changes in stock options issued during the nine months ended September 30, 2016 and the year ended December 31, 2015 are as follows:
|
| | | | | | | | |
| September 30, 2016 | December 31, 2015 |
| Number of stock options |
| Weighted average exercise price (C$/option) |
| Number of stock options |
| Weighted average exercise price (C$/option) |
|
| | | | |
Outstanding, beginning of period | 3,193,106 |
| 8.97 |
| 2,377,065 |
| 12.68 |
|
Granted | 798,020 |
| 7.19 |
| 1,519,656 |
| 6.70 |
|
Issued in connection with the acquisition of Claude Resources (note 3) | 809,286 |
| 6.35 |
| — |
| — |
|
Exercised | (1,128,521 | ) | (7.23 | ) | (72,050 | ) | (7.37 | ) |
Forfeited | (201,784 | ) | (9.04 | ) | (631,565 | ) | (17.64 | ) |
Outstanding, end of period | 3,470,107 |
| 8.53 |
| 3,193,106 |
| 8.97 |
|
For options granted during the nine months ended September 30, 2016, the weighted average option valuations were based on an expected option life of 4.2 years, a risk free interest rate of 0.6%, a dividend yield of nil, and volatility of 59.4%.
During the nine months ended September 30, 2016, options granted had a weighted average fair value of C$3.34 per option.
(b)Deferred Share Units (“DSUs”)
During the nine months ended September 30, 2016 and the year ended December 31, 2015, the following DSUs were outstanding to non-executive directors:
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| Number of DSUs |
| Number of DSUs |
|
Outstanding, beginning of period | 439,261 |
| 335,680 |
|
Granted | 80,789 |
| 136,514 |
|
Redeemed | — |
| (32,933 | ) |
Outstanding, end of period | 520,050 |
| 439,261 |
|
The DSUs granted in the nine months ended September 30, 2016 had a weighted average fair value of C$8.97 per unit. The DSUs are cash-settled instruments and, therefore, the fair value of the outstanding DSUs at the end of each reporting period is recognized as an accrued liability. As at September 30, 2016, the fair value of outstanding DSUs was C$15.81 per unit.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
14. | SHARE-BASED COMPENSATION (Cont'd) |
(c)Restricted Share Units (“RSUs”)
During the nine months ended September 30, 2016 and the year ended December 31, 2015, the following RSUs were outstanding to employees:
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| Number of RSUs |
| Number of RSUs |
|
Outstanding, beginning of period | 640,077 |
| 330,414 |
|
Granted | 409,279 |
| 473,815 |
|
Settled | (244,982 | ) | (124,548 | ) |
Forfeited | (81,411 | ) | (39,604 | ) |
Outstanding, end of period | 722,963 |
| 640,077 |
|
The RSUs granted in the nine months ended September 30, 2016 had a weighted average fair value of C$7.27 per unit. RSUs settled in the nine months ended September 30, 2016 were settled at a weighted average fair value of C$8.08 per unit. The RSUs are cash-settled instruments and, therefore, the fair value of the outstanding RSUs at the end of each reporting period is recognized as an accrued liability. As at September 30, 2016, the fair value of outstanding RSUs was C$15.81 per unit.
(d)Performance Share Units (“PSUs”)
During the nine months ended September 30, 2016 and the year ended December 31, 2015, the following PSUs were outstanding to senior executives:
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| Number of PSUs |
| Number of PSUs |
|
Outstanding, beginning of period | 413,150 |
| 323,000 |
|
Granted | 276,000 |
| 390,850 |
|
Settled | — |
| (190,183 | ) |
Forfeited | (38,650 | ) | (110,517 | ) |
Outstanding, end of period | 650,500 |
| 413,150 |
|
The PSUs granted in the nine months ended September 30, 2016 had a weighted average fair value of C$7.17 per unit. The PSUs are cash-settled instruments and, therefore, the fair value of the outstanding PSUs at the end of each reporting period is recognized as an accrued liability. As at September 30, 2016, the weighted average fair value of outstanding PSUs was C$17.07 per unit.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
14. | SHARE-BASED COMPENSATION (Cont'd) |
(e)Share-based compensation
Total share-based compensation, including all equity and cash-settled arrangements, for the nine months ended September 30, 2016 and 2015 has been recognized in the condensed consolidated interim financial statements as follows:
|
| | | | | | | | | |
| Three months ended September 30 | | | Nine months ended September 30 | |
| 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| $ |
| $ |
| | $ |
| $ |
|
Equity-settled | | | | | |
Cost of inventory | 33 |
| 33 |
| | 64 |
| 73 |
|
General and administrative expenses | 648 |
| 667 |
| | 1,893 |
| 1,898 |
|
Exploration, evaluation and reclamation expenses | 9 |
| 11 |
| | 28 |
| 25 |
|
Cash-settled | | | | | |
Cost of inventory | 833 |
| 447 |
| | 2,364 |
| 1,005 |
|
General and administrative expenses | (218 | ) | 1,437 |
| | 7,867 |
| 4,251 |
|
Exploration, evaluation and reclamation expenses | 29 |
| 26 |
| | 102 |
| 58 |
|
| 1,334 |
| 2,621 |
| | 12,318 |
| 7,310 |
|
|
| | | | | | | | | |
| Three months ended September 30 | | | Nine months ended September 30 | |
| 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| $ |
| $ |
| | $ |
| $ |
|
Cost of inventory | 65,224 |
| 53,731 |
| | 184,397 |
| 172,253 |
|
Depletion, depreciation and amortization | 18,967 |
| 19,802 |
| | 51,210 |
| 56,833 |
|
Export duties (note 12) | — |
| 3,338 |
| | 1,512 |
| 8,603 |
|
Write-down of stockpiles | — |
| 7,716 |
| | — |
| 7,716 |
|
| 84,191 |
| 84,587 |
| | 237,119 |
| 245,405 |
|
| |
16. | OTHER INCOME (EXPENSES) |
|
| | | | | | | | | |
| Three months ended September 30 | | | Nine months ended September 30 | |
| 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| $ |
| $ |
| | $ |
| $ |
|
(Loss) on disposal of fixed assets | (744 | ) | (2,449 | ) | | (3,294 | ) | (4,435 | ) |
Revaluation of deferred consideration | (78 | ) | — |
| | 531 |
| — |
|
Gain on sale of mineral properties | 261 |
| — |
| | 261 |
| — |
|
Other | 513 |
| 2 |
| | 641 |
| (101 | ) |
| (48 | ) | (2,447 | ) | | (1,861 | ) | (4,536 | ) |
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
The calculations of basic and diluted earnings per share are based on the following:
|
| | | | | | | | | |
| Three months ended September 30 | | | Nine months ended September 30 | |
| 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| | | | | |
Basic net earnings (loss) | $38,042 | $(59,416) | | $52,825 | (57,580 | ) |
Adjustment for dilutive instruments: | | | | | |
Interest saving on convertible notes, net of tax | 3,646 |
| — |
| | — |
| — |
|
Earnings (loss) used in the calculation of diluted earnings per share | 41,688 | (59,416 | ) | | 52,825 | (57,580 | ) |
| | | | | |
Weighted average number of common shares issued (thousands) | 119,163 | 80,754 | | 97,851 | 80,754 |
Adjustments for dilutive instruments: | | | | | |
Stock options (thousands) | 1,923 | — |
| | 1,294 | — |
|
Convertible notes (thousands) | 13,250 |
| — |
| | — |
| — |
|
Weighted average number of common shares for diluted earnings per share (thousands) | 134,336 | 80,754 | | 99,145 | 80,754 |
| | | | | |
Basic earnings (loss) per share | $0.32 | $(0.74) | | $0.54 | $(0.71) |
Diluted earnings (loss) per share | $0.31 | $(0.74) | | $0.53 | $(0.71) |
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
Following the acquisition of Claude Resources (note 3), we have included the Seabee Gold Operation as an operating segment. Other operating segments have not changed as our President and Chief Executive Officer (who is considered to be our chief operating decision maker) continues to review operating results of these segments and they continue to exceed the quantitative threshold for individual disclosure.
The following is a summary of the reported amounts of income or loss, and the carrying amounts of assets and liabilities by operating segment:
|
| | | | | | | | | | | | |
Three months ended September 30, 2016 | Marigold mine |
| Seabee Gold Operation |
| Pirquitas mine |
| Exploration and evaluation properties |
| Other reconciling items (i) |
| Total |
|
| $ |
| $ |
| $ |
| $ |
| $ |
| $ |
|
Revenue | 62,831 |
| 29,214 |
| 51,336 |
| — |
| — |
| 143,381 |
|
Cost of inventory | (29,928 | ) | (16,723 | ) | (18,573 | ) | — |
| — |
| (65,224 | ) |
Depletion, depreciation and amortization | (9,747 | ) | (8,365 | ) | (855 | ) | — |
| — |
| (18,967 | ) |
Cost of sales | (39,675 | ) | (25,088 | ) | (19,428 | ) | — |
| — |
| (84,191 | ) |
Income from mine operations | 23,156 |
| 4,126 |
| 31,908 |
| — |
| — |
| 59,190 |
|
| | | | | | |
Exploration, evaluation and reclamation expenses | (64 | ) | (758 | ) | (32 | ) | (3,237 | ) | (189 | ) | (4,280 | ) |
Operating income (loss) | 23,068 |
| 3,344 |
| 32,074 |
| (3,524 | ) | (4,714 | ) | 50,248 |
|
Income (loss) before income tax | 21,664 |
| 3,293 |
| 28,984 |
| (6,814 | ) | (6,128 | ) | 40,999 |
|
| | | | | | |
Interest expense and other finance costs | (336 | ) | (14 | ) | (857 | ) | (21 | ) | (5,233 | ) | (6,461 | ) |
Income tax (expense) recovery | (5,342 | ) | (509 | ) | — |
| (4 | ) | 2,898 |
| (2,957 | ) |
| | | | | | |
As at September 30, 2016 | | | | | | |
Total assets | 391,583 |
| 412,363 |
| 92,722 |
| 98,977 |
| 458,973 |
| 1,454,618 |
|
Non-current assets | 245,228 |
| 374,675 |
| 41,790 |
| 87,484 |
| 15,235 |
| 764,412 |
|
Total liabilities | (73,775 | ) | (91,920 | ) | (114,516 | ) | (8,042 | ) | (246,163 | ) | (534,416 | ) |
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
18. | OPERATING SEGMENTS (Cont'd) |
|
| | | | | | | | | | | | |
Three months ended September 30, 2015 | Marigold mine |
| Seabee Gold Operation |
| Pirquitas mine |
| Exploration and evaluation properties |
| Other reconciling items (i) |
| Total |
|
| $ |
| $ |
| $ |
| $ |
| $ |
| $ |
|
Revenue | 43,836 |
| — |
| 33,355 |
| — |
| — |
| 77,191 |
|
Cost of inventory | (28,356 | ) | — |
| (25,375 | ) | — |
| — |
| (53,731 | ) |
Depletion, depreciation and amortization | (8,192 | ) | — |
| (11,610 | ) | — |
| — |
| (19,802 | ) |
Export duties | — |
| — |
| (3,338 | ) | — |
| — |
| (3,338 | ) |
Write-down of stockpiles | — |
| — |
| (7,716 | ) | — |
| — |
| (7,716 | ) |
Cost of sales | (36,548 | ) | — |
| (48,039 | ) | — |
| — |
| (84,587 | ) |
Income from mine operations | 7,288 |
| — |
| (14,684 | ) | — |
| — |
| (7,396 | ) |
| | | | | | |
Exploration, evaluation and reclamation expenses | (572 | ) | — |
| (994 | ) | (1,209 | ) | (372 | ) | (3,147 | ) |
Impairment charge | — |
| — |
| (34,490 | ) | — |
| — |
| (34,490 | ) |
Operating income (loss) | 6,483 |
| — |
| (50,441 | ) | (1,304 | ) | (5,471 | ) | (50,733 | ) |
Income (loss) before income tax | (759 | ) | — |
| (53,517 | ) | (1,585 | ) | (6,695 | ) | (62,556 | ) |
| | | | | | |
Interest expense and other finance costs | (201 | ) | — |
| (1,140 | ) | (19 | ) | (5,001 | ) | (6,361 | ) |
Income tax recovery (expense) | 2,196 |
| — |
| (32 | ) | 20 |
| 956 |
| 3,140 |
|
| | | | | | |
As at December 31, 2015 | | | | | | |
Total assets | 362,911 |
| — |
| 97,820 |
| 97,610 |
| 313,336 |
| 871,677 |
|
Non-current assets | 239,958 |
| — |
| 39,169 |
| 92,100 |
| 23,716 |
| 394,943 |
|
Total liabilities | (67,644 | ) | — |
| (122,274 | ) | (8,678 | ) | (225,898 | ) | (424,494 | ) |
|
| | | | | | | | | | | | |
Nine months ended September 30, 2016 | Marigold mine |
| Seabee Gold Operation |
| Pirquitas mine |
| Exploration and evaluation properties |
| Other reconciling items (i) |
| Total |
|
| $ |
| $ |
| $ |
| $ |
| $ |
| $ |
|
Revenue | 179,770 |
| 43,651 |
| 140,248 |
| — |
| — |
| 363,669 |
|
Cost of inventory | (95,991 | ) | (29,944 | ) | (58,462 | ) | — |
| — |
| (184,397 | ) |
Depletion, depreciation and amortization | (31,755 | ) | (8,365 | ) | (11,090 | ) | — |
| — |
| (51,210 | ) |
Export duties | — |
| — |
| (1,512 | ) | — |
| — |
| (1,512 | ) |
Cost of sales | (127,746 | ) | (38,309 | ) | (71,064 | ) | — |
| — |
| (237,119 | ) |
Income from mine operations | 52,024 |
| 5,342 |
| 69,184 |
| — |
| — |
| 126,550 |
|
| | | | | | |
Exploration, evaluation and reclamation expenses | (304 | ) | (809 | ) | (104 | ) | (9,880 | ) | (1,141 | ) | (12,238 | ) |
Operating income (loss) | 51,726 |
| 4,476 |
| 68,343 |
| (9,922 | ) | (25,524 | ) | 89,099 |
|
Income (loss) before income tax | 46,335 |
| 4,649 |
| 58,307 |
| (12,886 | ) | (34,026 | ) | 62,379 |
|
| | | | | | |
Interest expense and other finance costs | (1,051 | ) | (30 | ) | (2,859 | ) | (75 | ) | (15,556 | ) | (19,571 | ) |
Income tax (expense) recovery | (11,363 | ) | (471 | ) | — |
| (96 | ) | 2,376 |
| (9,554 | ) |
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
18. | OPERATING SEGMENTS (Cont'd) |
|
| | | | | | | | | | | | |
Nine months ended September 30, 2015 | Marigold mine |
| Seabee Gold Operation |
| Pirquitas mine |
| Exploration and evaluation properties |
| Other reconciling items (i) |
| Total |
|
| $ |
| $ |
| $ |
| $ |
| $ |
| $ |
|
Revenue | 169,360 |
| — |
| 115,370 |
| — |
| — |
| 284,730 |
|
Cost of inventory | (96,982 | ) | — |
| (75,271 | ) | — |
| — |
| (172,253 | ) |
Depletion, depreciation and amortization | (22,741 | ) | — |
| (34,092 | ) | — |
| — |
| (56,833 | ) |
Export duties | — |
| — |
| (8,603 | ) | — |
| — |
| (8,603 | ) |
Write-down of stockpiles | — |
| — |
| (7,716 | ) | — |
| — |
| (7,716 | ) |
Cost of sales | (119,723 | ) | — |
| (125,682 | ) | — |
| — |
| (245,405 | ) |
Income (loss) from mine operations | 49,637 |
| — |
| (10,312 | ) | — |
| — |
| 39,325 |
|
| | | | | | |
Exploration, evaluation and reclamation expenses | (2,226 | ) | — |
| (4,110 | ) | (4,058 | ) | (618 | ) | (11,012 | ) |
Impairment charge | — |
| — |
| (34,490 | ) | — |
| — |
| (34,490 | ) |
Operating income (loss) | 47,302 |
| — |
| (49,656 | ) | (4,234 | ) | (17,656 | ) | (24,244 | ) |
Income (loss) before income tax | 39,188 |
| — |
| (58,738 | ) | (3,559 | ) | (30,195 | ) | (53,304 | ) |
| | | | | | |
Interest expense and other finance costs | (421 | ) | — |
| (3,913 | ) | (57 | ) | (14,669 | ) | (19,060 | ) |
Income tax (expense) recovery | (11,292 | ) | — |
| (232 | ) | 3,663 |
| 3,585 |
| (4,276 | ) |
(i) Other reconciling items refer to items that are not reported as part of segment performance as they are managed on a corporate basis.
Segment revenue by product
|
| | | | | | | | | |
| Three months ended September 30 | | | Nine months ended September 30 | |
| 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| % |
| % |
| | % |
| % |
|
Gold | 61 |
| 57 |
| | 62 |
| 59 |
|
Silver | 39 |
| 42 |
| | 38 |
| 38 |
|
Zinc | — |
| 1 |
| | — |
| 2 |
|
Other | — |
| 1 |
| | — |
| 1 |
|
Segment revenue by location and major customers
Marigold mine's principal product is gold doré with the refined gold bullion sold to two customers who individually accounted for 66% and 34% of Marigold mine's sales during the nine months ended September 30, 2016. Marigold mine sold to principally one customer during the nine months ended September 30, 2015. Marigold mine accounted for 49% of total revenue during the nine months ended September 30, 2016 and 57% of total revenue during the nine months ended September 30, 2015.
Seabee Gold Operation's principal product is gold doré with the refined gold bullion sold to two customers who individually accounted for 75% and 25% of Seabee Gold Operation's sales for the period from May 31, 2016 to September 30, 2016, the period for which we were entitled to all economic benefits of the Seabee Gold Operation following our acquisition of Claude Resources. The Seabee Gold Operation accounted for 12% of total revenue during the nine months ended September 30, 2016.
Our Pirquitas mine sales are made to external customers located in various geographical areas. For the Pirquitas mine, we had one customer who accounted for 16% of total revenue during the nine months ended September 30, 2016, and one customer who accounted for 14% of total revenue during the nine months ended September 30, 2015.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
18. | OPERATING SEGMENTS (Cont'd) |
Non-current assets by location
|
| | | | |
| September 30, 2016 |
| December 31, 2015 |
|
| $ |
| $ |
|
Canada | 381,676 |
| 23,788 |
|
United States | 260,386 |
| 243,016 |
|
Argentina | 43,019 |
| 44,710 |
|
Mexico | 67,918 |
| 71,891 |
|
Peru | 11,413 |
| 11,538 |
|
Total | 764,412 |
| 394,943 |
|
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
19. | FAIR VALUE MEASUREMENTS |
Assets and liabilities that are held at fair value are categorized based on a valuation hierarchy which is determined by the following valuation methodology utilized:
|
| | | | | | | | | | | | | | | | |
| Fair value at September 30, 2016 | Fair value at December 31, 2015 |
| Level 1 |
| Level 2 |
| Level 3 |
| Total |
| Level 1 |
| Level 2 |
| Level 3 |
| Total |
|
| $ |
| $ |
| $ |
| $ |
| $ |
| $ |
| $ |
| $ |
|
Recurring measurements | | | | | | | | |
Trade receivables | — |
| 57,277 |
| — |
| 57,277 |
| — |
| 20,907 |
| — |
| 20,907 |
|
Marketable securities | 178,117 |
| — |
| — |
| 178,117 |
| 88,184 |
| — |
| — |
| 88,184 |
|
Other financial assets | — |
| — |
| 1,982 |
| 1,982 |
| — |
| — |
| 1,374 |
| 1,374 |
|
Accrued liabilities | — |
| 9,979 |
| — |
| 9,979 |
| — |
| 6,547 |
| — |
| 6,547 |
|
Derivative liabilities | — |
| — |
| — |
| — |
| — |
| 901 |
| — |
| 901 |
|
Current debt | — |
| — |
| — |
| — |
| 4,273 |
| — |
| — |
| 4,273 |
|
| 178,117 |
| 67,256 |
| 1,982 |
| 247,355 |
| 92,457 |
| 28,355 |
| 1,374 |
| 122,186 |
|
| | | | | | | | |
Fair values disclosed | | | | | | | | |
Convertible notes (note 13) | 262,053 |
| — |
| — |
| 262,053 |
| 178,544 |
| — |
| — |
| 178,544 |
|
| 262,053 |
| — |
| — |
| 262,053 |
| 178,544 |
| — |
| — |
| 178,544 |
|
Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities
Marketable securities, consisting of fair value through other comprehensive income ("FVTOCI") investments with no trading restrictions are valued using a market approach based upon unadjusted quoted prices in an active market obtained from securities exchanges. The Argentine peso-denominated loan facility was valued using the official foreign exchange rate on the loan balance at the end of the period. The fair value disclosed for our convertible notes is also included in Level 1, as the basis of valuation uses a quoted price in an active market.
Level 2 – inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices)
Trade receivables from provisional invoices are included in Level 2 as the basis of valuation uses quoted commodity forward prices.
Accrued liabilities relating to DSUs, RSUs, and PSUs and derivative liabilities are included in Level 2 as the basis of valuation uses quoted prices in active markets.
Level 3 – inputs for an asset or liability that are not based on observable market data (unobservable inputs)
The deferred consideration from the sale of the Challacollo project is included in Level 3, as certain assumptions used in the calculation of the fair value are not based on observable market data.
There were no transfers into or out of Level 3 during the nine months ended September 30, 2016 or during 2015.
|
|
Silver Standard Resources Inc. |
Notes to the Condensed Consolidated Interim Financial Statements |
For the three and nine months ended September 30, 2016 |
(tabular amounts expressed in thousands of United States dollars unless otherwise stated) |
| |
20. | SUPPLEMENTAL CASH FLOW INFORMATION |
Changes in working capital items during the three and nine months ended September 30, 2016 and 2015 are as follows:
|
| | | | | | | | | |
| Three months ended September 30 | | | Nine months ended September 30 | |
| 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| $ |
| $ |
| | $ |
| $ |
|
Trade and other receivables | (12,402 | ) | 825 |
| | (34,732 | ) | (1,561 | ) |
Inventory | 9,502 |
| (14,269 | ) | | 15,354 |
| (15,868 | ) |
Trade and other payables | 1,273 |
| 8,070 |
| | 3,061 |
| 4,602 |
|
Current provisions | (4,202 | ) | 2,916 |
| | (3,401 | ) | 6,495 |
|
| (5,829 | ) | (2,458 | ) | | (19,718 | ) | (6,332 | ) |
During the three and nine months ended September 30, 2016 and 2015 we conducted the following non-cash investing transactions:
|
| | | | | | | | | |
| Three months ended September 30 | | | Nine months ended September 30 | |
| 2016 |
| 2015 |
| | 2016 |
| 2015 |
|
| $ |
| $ |
| | $ |
| $ |
|
Common shares issued pursuant to the acquisition of Claude Resources (note 3) | — |
| — |
| | (325,202 | ) | — |
|
Options issued pursuant to the acquisition of Claude Resources (note 3) | — |
| — |
| | (4,045 | ) | — |
|
Transfer of share-based payment reserve upon exercise of stock options | (2,090 | ) | — |
| | (4,115 | ) | — |
|
Marketable securities provided as consideration for exploration and evaluation expenses | — |
| — |
| | (388 | ) | — |
|
Shares received in exchange of marketable securities | — |
| — |
| | — |
| 1,062 |
|
Shares disposed in exchange of marketable securities | — |
| — |
| | — |
| (1,315 | ) |
| (2,090 | ) | — |
| | (333,750 | ) | (253 | ) |