EX-99.2 3 ex992.htm Q3 INTERIM FINANCIAL STATEMENTS

Exhibit 99.2

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidated Interim Financial Statements

(Expressed in thousands of Canadian Dollars)

 

MOUNTAIN PROVINCE
DIAMONDS INC.

Three and Nine Months Ended September 30, 2018

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
MOUNTAIN PROVINCE DIAMONDS INC.
 

 

 

 

 

CONTENTS Page
Responsibility for Condensed Consolidated Interim Financial Statements 3
Condensed Consolidated Interim Balance Sheets 4
Condensed Consolidated Interim Statements of Comprehensive Income 5
Condensed Consolidated Interim Statements of Equity 6
Condensed Consolidated Interim Statements of Cash Flows 7
Notes to the Condensed Consolidated Interim Financial Statements 8 - 23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Page | 2
MOUNTAIN PROVINCE DIAMONDS INC.
 

 

 

 

 

Responsibility for CONDENSED Consolidated INTERIM Financial Statements

The accompanying unaudited condensed consolidated interim financial statements of Mountain Province Diamonds Inc. (the "Company") are the responsibility of the Board of Directors.

 

The unaudited condensed consolidated interim financial statements have been prepared by management, on behalf of the Board of Directors, in accordance with the accounting policies disclosed in the notes to the Company’s audited consolidated financial statements as at December 31, 2017, except for changes indicated in Note 3 (i). Where necessary, management has made informed judgments and estimates in accounting for transactions which were not complete at the balance sheet date. The condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standards 34 - Interim Financial Reporting using the accounting policies consistent with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) appropriate in the circumstances.

 

Management has established processes, which are in place to provide sufficient knowledge to support management representations that it has exercised reasonable diligence that the unaudited condensed consolidated interim financial statements fairly present in all material respects the financial condition, results of operations and cash flows of the Company, as of the date of and for the periods presented by the unaudited condensed consolidated interim financial statements.

 

The Board of Directors is responsible for reviewing and approving the consolidated financial statements together with other financial information of the Company and for ensuring that management fulfills its financial reporting responsibilities. The Audit Committee assists the Board of Directors in fulfilling this responsibility.

 

The Audit Committee meets with management to review the financial reporting process and the unaudited condensed consolidated interim financial statements together with other financial information of the Company. The Audit Committee reports its findings to the Board of Directors for its unaudited condensed consolidated interim financial statements together with other financial information of the Company for issuance to the shareholders.

 

Management recognizes its responsibility for conducting the Company’s affairs in compliance with IFRS as issued by the IASB, and applicable laws and regulations, and for maintaining proper standards of conduct for its activities.

 

 

 

 

“Stuart Brown” “Perry Ing”
Stuart Brown Perry Ing
President and Chief Executive Officer VP Finance and Chief Financial Officer

 

Toronto, Canada

November 12, 2018

 

 

 

 

 

 

 

 

 

 

 

   Page |3
MOUNTAIN PROVINCE DIAMONDS INC.
 

 

 

Condensed Consolidated Interim Balance Sheets

Expressed in thousands of Canadian dollars

(Unaudited)

 

      September 30,  December 31,
   Notes  2018  2017
ASSETS               
Current assets               
Cash       $27,923   $43,129 
Amounts receivable   5    2,619    2,679 
Prepaid expenses and other        443    3,464 
Inventories   7    113,913    82,173 
         144,898    131,445 
                
Reclamation deposit        250    —   
Derivative assets   9    5,035    963 
Property, plant and equipment   8    819,062    662,658 
                
Total assets       $969,245   $795,066 
                
LIABILITIES AND SHAREHOLDERS’ EQUITY               
Current liabilities               
Accounts payable and accrued liabilities   15   $52,506   $34,615 
Income taxes payable        431    —   
         52,937    34,615 
                
Secured notes payable   9    391,333    396,509 
Decommissioning and restoration liability        29,868    29,200 
Deferred income tax liabilities        1,212    —   
                
Shareholders' equity:               
Share capital   11    629,409    475,624 
Share-based payments reserve   11    6,713    5,549 
Deficit        (143,561)   (146,431)
Accumulated other comprehensive income        1,334    —   
                
Total shareholders' equity        493,895    334,742 
                
Total liabilities and shareholders' equity       $969,245   $795,066 
                
Commitments and contingencies   8, 9, 14 & 15           

 

 

On behalf of the Board:    

 

“Bruce Dresner”     Jonathan Comerford
Director   Director

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

 

   Page |4
MOUNTAIN PROVINCE DIAMONDS INC.
 

 

 

Condensed Consolidated Interim Statements of Comprehensive Income

Expressed in thousands of Canadian dollars

(Unaudited)

 

      Three months ended  Three months ended  Nine months ended  Nine months ended
   Notes  September 30, 2018  September 30, 2017  September 30, 2018  September 30, 2017
                
Sales       $74,852   $65,218   $240,492   $92,866 
Cost of sales:                         
 Production costs        26,231    22,857    86,240    29,826 
 Cost of acquired diamonds        5,342    1,877    25,559    5,683 
 Depreciation and depletion        18,040    16,493    60,388    21,587 
                          
Earnings from mine operations        25,239    23,991    68,305    35,770 
Exploration and evaluation expenses        2,109    —      6,542    —   
Selling, general and administrative expenses   12    3,178    3,334    10,519    10,878 
                          
Operating income        19,952    20,657    51,244    24,892 
Net finance expenses   10    (11,037)   (11,141)   (30,626)   (26,280)
Derivative gains        3,268    635    4,050    1,415 
Foreign exchange gains (losses)        6,656    17,495    (11,466)   32,984 
Other income        —      23    81    68 
                          
Net income before taxes        18,839    27,669    13,283    33,079 
Current income taxes        (144)   —      (1,005)   —   
Deferred income taxes        (1,212)   —      (1,008)   —   
Net income for the period       $17,483   $27,669   $11,270   $33,079 
                          
Other Comprehensive Income                         
Items that will not be reclassified subsequently to profit and loss:                         
Change in fair value of equity securities   6    —      —      1,334    —   
Other comprehensive income        —      —      1,334    —   
Total comprehensive income for the period       $17,483   $27,669   $12,604   $33,079 
                          
Basic and diluted earnings per share   11(iv)  $0.08   $0.17   $0.06   $0.21 
                          
Basic weighted average number of shares outstanding        210,005,810    160,227,724    191,234,554    160,170,914 
Diluted weighted average number of shares outstanding        210,471,473    160,592,902    191,700,217    160,601,073 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

 

   Page |5
MOUNTAIN PROVINCE DIAMONDS INC.
 

 

 

Condensed Consolidated Interim Statements of Equity

Expressed in thousands of Canadian dollars, except for the number of shares

(Unaudited)

 

   Notes  Number of shares  Share capital 

Share-based payments

reserve

  Deficit 

Accumulated other

comprehensive income

  Total
Balance, January 1, 2017        159,818,833   $472,995   $5,018   $(163,583)  $—    $314,430 
Net income for the period        —      —      —      33,079    —     33,079 
Issuance of common shares – exercise of options   11(iii)   355,000    1,577    —      —      —     1,577 
Fair value of options exercised from share-based payments reserve        —      538    (538)   —      —     —   
Share-based payment        —      —      1,289    —      —     1,289 
Issuance of common shares – restricted share unit        71,333    460    (460)   —      —     —   
Balance, September 30, 2017        160,245,166   $475,570   $5,309   $(130,504)  $—    $350,375 
                                   
Balance, January 1, 2018        160,253,501   $475,624   $5,549   $(146,431)  $—     334,742 
Net income for the period        —      —      —      11,270    —     11,270 
Share-based payment        —      —      1,261    —      —     1,261 
Issuance of common shares - restricted share units   11(iii)   15,002    97    (97)   —      —     —   
Share issuance to acquire Kennady Diamonds Inc.   6    49,737,307    153,688    —      —      —     153,688 
Dividends declared and paid   11(ii)   —      —      —      (8,400)   —     (8,400)
Other Comprehensive Income:                                  
Financial assets at fair value through other comprehensive income                                  
Gain on equity securities   6    —      —      —      —      1,334   1,334 
Balance, September 30, 2018        210,005,810   $629,409   $6,713   $(143,561)  $1,334  $493,895 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

   Page |6
MOUNTAIN PROVINCE DIAMONDS INC.
 

 

Condensed Consolidated Interim Statements of Cash Flows

Expressed in thousands of Canadian dollars

(Unaudited)

 

   Three months ended  Three months ended  Nine months ended  Nine months ended
   September 30, 2018  September 30, 2017  September 30, 2018  September 30, 2017
Cash provided by (used in):                    
Operating activities:                    
Net income for the period  $17,483   $27,669   $11,270   $33,079 
                     
Adjustments:                     
Net financing expenses   11,037    11,141    30,626    26,280 
Depreciation and depletion   18,046    16,498    60,403    21,602 
Share-based payment expense   448    516    1,261    1,289 
Derivative gains   (3,268)   (635)   (4,050)   (1,415)
Foreign exchange (gains) losses   (6,656)   (17,495)   11,466    (32,984)
Deferred income tax   1,212    —      1,008    —   
    38,302    37,694    111,984    47,851 
Changes in non-cash operating working capital:                    
        Amounts receivable   872    (282)   701    394 
        Prepaid expenses and other   8,662    321    3,140    987 
        Inventories   (15,084)   (2,840)   (27,590)   (57,498)
        Accounts payable and accrued liabilities   423    14,345    5,419    14,528 
        Income taxes payable   144    —      431    —   
    33,319    49,238    94,085    6,262 
Investing activities:                    
Restricted cash   —      (21,490)   —      (27,116)
Pre-production sales capitalized   —      —      —      67,493 
Interest income   149    297    361    719 
Capitalized interest paid   —      —      —      (5,451)
Purchase of property, plant and equipment   (10,159)   (17,522)   (60,926)   (48,547)
Cash acquired and transaction costs on asset acquisition of Kennady Diamonds Inc.   (165)   —      (4,193)   —   
    (10,175)   (38,715)   (64,758)   (12,902)
Financing activities:                    
Loan facility proceeds   —      —      —      32,403 
Repurchase of secured notes   (19,739)   —      (19,739)   —   
Financing costs   (878)   (7,871)   (16,602)   (19,703)
Payment of dividends   (8,400)   —      (8,400)   —   
Proceeds from option exercises   —      —      —      1,577 
    (29,017)   (7,871)   (44,741)   14,277 
                     
Effect of foreign exchange rate changes on cash   288    349    208    386 
(Decrease) increase in cash   (5,585)   3,001    (15,206)   8,023 
Cash, beginning of period   33,508    11,866    43,129    6,844 
Cash, end of period  $27,923   $14,867   $27,923   $14,867 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

 

 

   Page |7

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

 

1.Nature of Operations

 

Mountain Province Diamonds Inc. (“Mountain Province” and together with its subsidiaries collectively, the “Company”) was incorporated on December 2, 1986 under the British Columbia Company Act. The Company amended its articles and continued incorporation under the Ontario Business Corporations Act effective May 8, 2006. The Company holds a 49% interest in the Gahcho Kué Project (“Gahcho Kué Diamond Mine” or “GK Mine” or “GK Project”) in Canada’s Northwest Territories. On April 13, 2018, the Company completed the asset acquisition of Kennady Diamonds Inc. (formerly KDI.V on the TSX Venture exchange), which included 100% of the mineral rights of the Kennady North Project (“KNP”).

 

Effective March 1, 2017, the GK Mine declared commercial production for accounting purposes.

 

The address of the Company’s registered office and its principal place of business is 161 Bay Street, Suite 1410, PO Box 216, Toronto, ON, Canada, M5J 2S1. The Company’s shares are listed on the Toronto Stock Exchange (“TSX”) and NASDAQ under the symbol ‘MPVD’.

 

The underlying value and recoverability of the amounts shown as “Property, Plant and Equipment” (Note 8) are dependent upon future profitable production and proceeds from disposition of the Company’s mineral properties. Failure to meet the obligations for cash calls to fund the Company’s share in the GK Mine may lead to dilution of the interest in the GK Mine and may require the Company to impair property, plant and equipment. KNP is involved in the exploration, discovery, evaluation and development of diamond properties in Canada’s Northwest Territories. The underlying value and recoverability of amounts shown as “Mineral Properties” is dependent upon the ability of the Company to discover economically recoverable reserves, to have successful exploration, permitting and development, and upon future profitable production or proceeds from disposition of the Company’s mineral properties. Failure to discover and develop economically recoverable reserves will require the Company to write off costs capitalized to date.

Authorization of Financial Statements

These condensed consolidated interim financial statements were approved by the Board of Directors on November 12, 2018.

 

2.BASIS OF PRESENTATION

 

These unaudited condensed consolidated interim financial statements of the Company were prepared in accordance with International Accounting Standard 34, Interim Financial Reporting (“IAS 34”). The accounting policies used in the preparation of these unaudited condensed consolidated interim financial statements are consistent with those used in the annual consolidated financial statements for the year ended December 31, 2017 except for changes indicated in Note 3 (i).  

 

These interim financial statements do not include all the disclosures required by International Financial Reporting Standards (”IFRS”) for annual financial statements and, accordingly, should be read in conjunction with the Company’s annual audited consolidated financial statements for the year ended December 31, 2017 prepared in accordance with IFRS as issued by the International Accounting Standards Board (“IASB”).

 

These financial statements were prepared under the historical cost convention, as modified by the revaluation of equity securities, short-term investments and derivative assets and liabilities and are presented in thousands of Canadian dollars.

 

   Page |8

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

The condensed consolidated interim financial statements include the accounts of Mountain Province and its wholly-owned subsidiaries:

2435572 Ontario Inc. (100% owned)
2435386 Ontario Inc. (100% owned by 2435572 Ontario Inc.)
Kennady Diamonds Inc. (100% owned) (from the date of acquisition - See Note 6)

 

The Company’s interest in the GK Mine is held through 2435386 Ontario Inc. All intercompany balances, transactions, income, expenses, profits and losses, including unrealized gains and losses have been eliminated on consolidation.

 

3.Significant accounting policies

 

(i)New accounting policies adopted in the current period

 

(a) Financial instruments

 

The Company has adopted all of the requirements of IFRS 9 Financial Instruments (“IFRS 9”), as of January 1, 2018. IFRS 9 has replaced IAS 39 Financial Instruments: Recognition and Measurement (“IAS 39”). IFRS 9 utilizes a revised model for recognition and measurement of financial instruments and a single, forward-looking “expected loss” impairment model. There are differences between IFRS 9 and IAS 39, however, most of the requirements in IAS 39 for classification and measurement of financial liabilities were carried forward in IFRS 9, so the Company’s accounting policy with respect to financial liabilities, including the accounting for the embedded derivative related to the secured notes payable, is unchanged.

 

As a result of the adoption of IFRS 9, management has changed its accounting policy for financial assets retrospectively, for assets that were recognized at the date of application. The change did not impact the carrying value of any financial assets on transition date. The main area of change is the accounting for cash previously classified as fair value through profit and loss.

 

The following is the Company’s new accounting policy for financial instruments under IFRS 9.

 

Classification

 

The Company classifies its financial instruments in the following categories: at fair value through profit and loss (“FVTPL”), at fair value through other comprehensive income (“FVTOCI”) or at amortized cost. The Company determines the classification of financial assets at initial recognition. The classification of debt instruments is driven by the Company’s business model for managing the financial assets and their contractual cash flow characteristics. Financial liabilities are measured at amortized cost unless they are required to be measured at FVTPL (such as instruments held for trading or derivatives) or the Company has opted to measure them at FVTPL.

 

 

   Page |9

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

The Company completed a detailed assessment of its financial assets and liabilities as at January 1, 2018. The following table shows the original classification under IAS 39 and the new classification under IFRS 9:

 

Asset/Liability Original classifciation IAS 39 New classification IFRS 9
Cash FVTPL Amortized cost
Equity securities Available-for-sale FVTOCI
Amounts receivable Loans and receivables Amortized cost
Derivative assets FVTPL FVTPL
Accounts payable and accrued liabilities Other liabilties Amortized cost
Secured notes payable Other liabilties Amortized cost

 

The Company is not required to restate prior periods. The adoption of IFRS 9 resulted in no change to the opening accumulated deficit on January 1, 2018.

 

Measurement

 

Financial assets at FVTOCI

Elected investments in equity instruments at FVTOCI are initially recognized at fair value plus transaction costs. Subsequently they are measured at fair value, with gains and losses arising from changes in fair value recognized in other comprehensive income.

 

Financial assets and liabilities at amortized cost

Financial assets and liabilities at amortized cost are initially recognized at fair value, plus transaction costs, and subsequently carried at amortized cost less any impairment. Financial liabilities carried at amortized cost utilize the effective interest method.

 

The effective interest method is a method of calculating the amortized cost of a financial liability and of allocating interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments (including all fees and points paid or received that form an integral part of the effective interest rate, transaction costs and other premiums or discounts) through the expected life of the financial liability, or where appropriate, a shorter period, to the net carrying amount on initial recognition.

 

Financial assets and liabilities at FVTPL

Financial assets and liabilities carried at FVTPL are initially recorded at fair value and transaction costs are expensed in the consolidated statements of comprehensive income. Realized and unrealized gains and losses arising from changes in the fair value of the financial assets and liabilities held at FVTPL are included in the consolidated statements of comprehensive income in the period in which they arise.

 

Financial assets

The Company derecognizes the financial assets only when the contractual rights to cash flows from the financial assets expire, or when it transfers the financial assets and substantially all the associated risks and rewards of ownership to another entity. Gains and losses on derecognition are generally recognized in the consolidated statements of comprehensive income. However, gains and losses on derecognition of financial assets classified as FVTOCI are reclassified to retained earnings (deficit) as a reclassification within equity.

 

Financial liabilities

The Company derecognizes financial liabilities only when its obligations under the financial liabilities are discharged, cancelled, or expired. The difference between the carrying amount of the financial liability derecognized and the consideration paid and payable, including any non-cash assets transferred or liabilities assumed, is recognized in the consolidated statements of comprehensive income.

 

   Page |10

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

(b) Foreign currency transactions and advance consideration

 

In December 2016, the IASB issued IFRIC Interpretation 22 “Foreign Currency Transactions and Advance Consideration” (“IFRIC 22”). IFRIC 22 is applicable for annual periods beginning on or after January 1, 2018 and permits early adoption. IFRIC 22 clarifies which date should be used for translation when a foreign currency transaction involves an advance payment or receipt. The interpretation clarifies that the date of the transaction for the purpose of determining the exchange rate to use on initial recognition of the related asset, expense or income (or part of it) is the date on which an entity initially recognizes the non-monetary asset or non-monetary liability arising from the payment or receipt of the advance consideration. The adoption of IFRIC 22 did not have an effect on the condensed consolidated interim financial statements for the period.

 

(ii)Standards and amendments to existing standards

 

At the date of authorization of these financial statements, certain new standards and amendments to existing standards have been published but are not yet effective, and have not been adopted early by the Company. The Company anticipates that all of the relevant standards will be adopted by the Company in the first period beginning after the effective date of the standard. Information on new standards and amendments that are expected to be relevant to the Company’s financial statements is provided below.

 

Leases

On January 13, 2016, the IASB issued International Financial Reporting Standard 16, Leases (“IFRS 16”). The new standard will replace existing lease guidance in IFRS and related interpretations and requires companies to bring most leases on balance sheet. The significant change will affect the accounting treatment of leases currently classified as operating leases. The new standard is effective for annual periods beginning on or after January 1, 2019. The Company believes the adoption of IFRS 16 will have an increase in lease liabilities, representing the present value of future payments under arrangements currently classified as operating leases, along with a corresponding increase in property, plant and equipment. Upon increasing property, plant and equipment, there will be an impact on the statement of comprehensive income, with an increase to depreciation, depletion and finance costs rather than operating expenses. There will be an impact on the statement of cash flows with an increase to financing activities rather than operating activities.

 

Uncertainty over income tax treatments

On June 7, 2017, the IASB issued IFRIC Interpretation 23, Uncertainty over Income Tax Treatments (“IFRIC 23”). IFRIC 23 provides guidance on the accounting for current and deferred tax liabilities and assets in circumstances in which there is uncertainty over income tax treatments. IFRIC 23 is applicable for annual periods beginning on or after January 1, 2019. Earlier application is permitted. Management is currently assessing the impact of the IFRIC 23 on the consolidated financial statements.

 

4.SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS

 

The preparation of these financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities and contingent liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting periods. Judgments, estimates and assumptions are continually evaluated and are based on management’s experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. However, actual outcomes can differ materially from these estimates. The significant judgments, estimates and assumptions made by management in applying the Company’s accounting policies were the same as those that applied to the audited financial statements as at and for the year ended December 31, 2017 except for the following:

 

   Page |11

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

Useful life of property, plant and equipment

 

The Company has changed its estimate of the useful life of the earthmoving equipment category within property, plant and equipment to better reflect the pattern of consumption being straight line over the remaining life of the mine, rather than estimated hours. This change has been applied prospectively. This change in estimate did not result in a material difference to the depreciation in the current period. It is estimated it will not have a material impact on future periods depreciation.

 

Basis for units of production of proven and probable resources

 

The Company has changed its estimate of the basis for units of production over proven and probable resources from carats recovered to ore treated.  This change has been applied prospectively to better reflect the pattern of consumption over the remaining life of mine, as grade over or underperformance may arise in timing differences for depreciation taken. This change only affects the production and related equipment, general infrastructure, mineral properties and deferred stripping categories within property, plant and equipment.

 

Business combinations

 

Determination of whether a set of assets acquired and liabilities assumed constitute the acquisition of a business or asset may require may require the Company to make certain judgments as to whether or not the assets acquired and liabilities assumed include the inputs, processes and outputs necessary to constitute a business as defined in IFRS 3 - Business Combinations. Based on an assessment of the relevant facts and circumstances, the Company concluded that the acquisition of Kennady Diamonds Inc. on April 13, 2018 did not meet the criteria for accounting as a business combination (Note 6).

5.AMOUNTS RECEIVABLE

 

   September 30,  December 31,
   2018  2017
GST/HST receivable  $1,750   $2,068 
Other receivable   869    611 
Total  $2,619   $2,679 

6.       ACQUISITION OF KENNADY DIAMONDS INC.

 

On January 29, 2018, the Company announced a definitive arrangement agreement pursuant to which the Company would acquire all of the issued and outstanding shares of Kennady Diamonds Inc. (“Kennady”) by way of a court-approved plan of arrangement (the “Transaction”). Under the terms of the Transaction, Kennady shareholders would receive 0.975 of a Mountain Province common share for each Kennady common share. During the three-month period ended March 31, 2018, the Company obtained 3,000,000 Kennady shares, by way of a private placement. On April 9, 2018, approval of the Transaction was obtained from both Mountain Province and Kennady shareholders. On April 11, 2018, final approval of the Ontario Superior Court of Justice for the proposed transaction took place. On April 13, 2018, after all conditions precedent were satisfied, the Transaction was closed. Kennady shareholders received 49,737,307 shares of Mountain Province for 51,012,599 shares of Kennady. The transaction was valued based on the share price of the Company on April 13, 2018.

 

   Page |12

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

Until April 13, 2018, the 3,000,000 shares of Kennady obtained were held as equity securities. During the nine months ended September 30, 2018, the Company recognized a realized gain of $1,334, net of income taxes, related to the fair value adjustment of its equity securities. All equity securities owned by the Company are classified as FVTOCI, with fair value gains, net of income taxes, of $1,334 recorded in other comprehensive income for the nine months ended September 30, 2018.

 

The acquisition of Kennady Diamonds Inc. is considered an asset acquisition, and not a business combination in accordance with IFRS 3. The following table summarizes the fair value of the consideration transferred to the Kennady shareholders and the final estimates of the fair values of identified assets acquired and liabilities assumed. The purchase price allocation and the net assets acquired were as follows:

 

Purchase price:   
Common shares issued  $153,688 
Purchase of equity securities prior to April 13, 2018   9,038 
Company transaction costs   4,247 
Total  $166,973 
      
Net assets acquired:     
Assets     
Cash  $54 
Amounts receivable   641 
Prepaid expenses   119 
Reclamation deposit   250 
Property, plant and equipment   168,609 
Liabilities     
Accounts payable and accrued liabilities   (2,527)
Decommissioning and restoration liability   (173)
Total  $166,973 

7.       INVENTORIES

   September 30,  December 31,
   2018  2017
Ore stockpile  $18,614   $19,972 
Rough diamonds   57,037    45,999 
Supplies inventory   38,262    16,202 
Total  $113,913   $82,173 

 

Depreciation and depletion included in inventories at September 30, 2018 is $21,930 (December 31, 2017 - $17,225).

 

   Page |13

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

8.PROPERTY, PLANT AND EQUIPMENT

 

The Company’s property, plant and equipment as at September 30, 2018 and December 31, 2017 are as follows:

 

   Property,  Assets under  Property,  Exploration and  Assets under   
   plant and equipment GK  construction GK  plant and equipment KNP  evaluation assets  KNP  construction KNP  Total
Cost                              
At January 1, 2017  $91,936   $590,680   $—     $—     $—     $682,616 
Decommissioning and restoration adjustment   2,979    —      —      —      —      2,979 
Transfers   537,293    (537,293)   —      —      —      —   
Additions*   75,191    (29,408)   —      —      —      45,783 
At December 31, 2017   707,399    23,979    —      —      —      731,378 
Additions/transfers*   59,491    (6,528)   90    166,955    1,564    221,572 
Disposals   (163)   —      —      —      —      (163)
At September 30, 2018  $766,727   $17,451   $90   $166,955   $1,564   $952,787 
                               
Accumulated depreciation                              
At January 1, 2017  $(6,563)  $—     $—     $—     $—     $(6,563)
Depreciation   (62,157)   —      —      —      —      (62,157)
At December 31, 2017   (68,720)   —      —      —      —      (68,720)
Depreciation and depletion   (65,132)   —      (6)   —      —      (65,138)
Depreciation reversal on disposal   133    —      —      —      —      133 
At September 30, 2018  $(133,719)  $—     $(6)  $—     $—     $(133,725)
                               
Carrying amounts                              
At December 31, 2017  $638,679   $23,979   $—     $—     $—     $662,658 
At September 30, 2018  $633,008   $17,451   $84   $166,955   $1,564   $819,062 

 

*Included in the additions of assets under construction for the quarter ended September 30, 2018 is $Nil (December 31, 2017 - $10,168) of borrowing and other costs and is net of $Nil (December 31, 2017 - $67,493) of pre-production sales. Amounts were transferred to their appropriate asset class upon the declaration of commercial production. On April 13, 2018, KNP assets were acquired at their fair value for share consideration of the Company. Please see note 6 for further details. Included in additions of property, plant and equipment for GK is $20,368 related to deferred stripping.

 

The Company’s primary project, the 49% owned GK Mine, declared commercial production on March 1, 2017.

 

On April 13, 2018, KNP mineral asset rights under the KNP were acquired. Kennady is involved in the exploration, discovery, evaluation and development of diamond properties in Canada’s Northwest Territories. The total of property, plant and equipment related to evaluation and explorations assets at September 30, 2018 is $168,603.

 

Between 2014 and 2016, the Company and De Beers signed agreements allowing De Beers (“the Operator”) to utilize De Beers’ credit facilities to issue reclamation and restoration security deposits to the federal and territorial governments. In accordance with these agreements, the Company agreed to a 3% fee annually for their share of the letters of credit issued. As at September 30, 2018, the Company’s share of the letters of credit issued were $23.4 million (December 31, 2017 - $23.4 million).

9.secured notes payable

 

On December 11, 2017, the Company completed an offering of US$330 million aggregate principal amount of senior secured notes, secured by a second-ranking lien on all present and future assets, property and undertakings of the Company. The secured notes were sold at 97.992% of par, resulting in total proceeds of US$323.4 million. The secured notes pay interest in semi-annual instalments on June 15 and December 15 of each year, commencing on June 15, 2018, at a rate of 8.00% per annum, and mature on December 15, 2022. The Company incurred transaction costs of approximately $10 million, which have been offset against the carrying amount of the secured notes and are amortized using the effective interest rate method. The indenture governing the secured notes contains certain restrictive covenants that limit the Company’s ability to, among other things, incur additional indebtedness, make certain dividend payments and other restricted payments, and create certain liens, in each case subject to certain exceptions. The restrictive covenant on the Company’s ability to pay potential future dividends relates to a fixed charge coverage ratio of no less than 2:1. The fixed charge coverage ratio is calculated as EBITDA over interest expense. Subject to certain limitations and exceptions, the amount of the restricted payments, which include dividends and share buybacks, is limited to a maximum dollar threshold, which is calculated at an opening basket of US$10 million plus 50% of the historical consolidated net income, subject to certain adjustments, reported from the quarter of issuance and up to the most recently available financial statements at the time of such restricted payment, plus an amount not to exceed the greater of US$15 million and 2% of total assets as defined in the indenture.

 

   Page |14

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

During the three and nine months ended September 30, 2018, the Company repurchased US$15.06 million ($19.74 million) of outstanding secured notes.

 

As at September 30, 2018, the Company has an obligation for US$314.94 million or $406.5 million Canadian dollar equivalent from the secured notes payable.

 

   September 30,  December 31,
   2018  2017
Total outstanding secured notes payable  $406,525   $414,843 
Less: unamortized deferred transaction costs and issuance discount   15,192    18,334 
Total secured notes payable  $391,333   $396,509 

 

The secured notes payable is carried at amortized cost on the condensed consolidated interim balance sheet.

 

The senior secured notes indenture grants the Company the option to prepay the notes prior to the maturity of the instruments, and specifies a premium during each applicable time period. These prepayment options have been accounted for as embedded derivatives and are outlined below. The Company may redeem the secured notes:

during each of the two twelve-month periods commencing on December 11, 2017, in an amount not to exceed 10% of the aggregate principal amount of the secured notes at a redemption price equal to 103% of the principal amount of the secured notes redeemed, plus accrued and unpaid interest to the date of redemption; 
at any time and from time to time prior to December 15, 2019, in an aggregate principal amount not to exceed 40% of the aggregate principal amount of the secured notes, with the proceeds of one or more qualifying equity offerings, at a redemption price equal to 108% of the principal amount of the secured notes redeemed, plus accrued and unpaid interest to the date of redemption;
in whole or in part at any time during the twelve-month period beginning on December 15, 2019 at a redemption price equal to 104% of the principal amount of the secured notes redeemed, plus accrued and unpaid interest to the date of redemption;
in whole or in part at any time during the twelve-month period beginning on December 15, 2020 at a redemption price equal to 102% of the principal amount of the secured notes redeemed, plus accrued and unpaid interest to the date of redemption; and
in whole or in part at any time during the twelve-month period beginning on December 15, 2021 at a redemption price equal to 100% of the principal amount of the secured notes redeemed, plus accrued and unpaid interest to the date of redemption.

 

Revolving Credit Facility

Concurrent with the closing of the Notes offering, the Company entered into an undrawn US$50 million first ranking lien revolving credit facility (the “RCF”) with Scotiabank and Nedbank Ltd. in order to maintain a liquidity cushion for general corporate purposes. The RCF has a term of three years and the Company is subject to a quarterly commitment between 0.9625% and 1.2375%, depending on certain leverage ratio calculations at the time. Upon drawing on the RCF, an interest rate of LIBOR plus 2.5% to 4.5% per annum is charged for the number of days the funds are outstanding, based on certain leverage ratio calculations at the time. As at September 30, 2018, the RCF remained undrawn. The RCF is subject to several financial covenants, in order to remain available. The following financial covenants are calculated on a quarterly basis:

 

   Page |15

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

Total leverage ratio of less than or equal to 4.50:1 calculated as total debt divided by EBITDA, up to and including December 31, 2019; and 4:1, thereafter until the maturity date.
A ratio of EBITDA to interest expense no less than 2.25:1; and
A tangible net worth that is no less than 75% of the tangible net worth as reflected in the September 30, 2017 financial statements provided to the administrative agent as a condition precedent to closing, plus 50% of the positive net income for each subsequent quarter date.
Permitted distributions are subject to the Company having a net debt to EBITDA ratio of less than or equal to 2.75:1 in 2018, 2.25:1 in 2019, and 1.75:1 in 2020. Net debt is equal to total debt, less cash and cash equivalents. The aggregate amount of all distributions paid during the rolling four quarters up to and including the date of such distribution does not exceed 25% of free cash flows (“FCF”) during such period. FCF with respect to the EBITDA minus, without duplication, (a) capital expenditures, (b) cash taxes, (c) any applicable standby fee, other fees or finance costs payable to the finance parties in connection with the RCF, (d) interest expenses and (e) any indebtedness (including mandatory prepayments) permitted under the existing agreement.

 

The Company is in compliance with all financial covenants as at September 30, 2018.

10.net finance expenses

 

   Three months ended  Three months ended  Nine months ended  Nine months ended
   September 30, 2018  September 30, 2017  September 30, 2018  September 30, 2017
  Interest income  $149   $297   $361   $719 
  Accretion expense on decommissioning and restoration liability   (161)   (140)  $(492)   (421)
  Interest expense   (8,700)   (11,298)   (26,147)   (23,490)
  Amortization of deferred financing costs   (1,600)   —      (3,142)   (2,713)
  Other finance costs   (725)   —      (1,206)   (375)
   $(11,037)  $(11,141)  $(30,626)  $(26,280)

 

Finance costs include interest expense calculated using the effective interest method, adjusted for interest paid on interest rate swaps and foreign exchange on the interest paid and accrued. These financing costs, until the declaration of commercial production had been capitalized to assets under construction. Finance costs from March 1, 2017 to September 30, 2017, are included in the consolidated statements of comprehensive income.

11.SHAREHOLDERS’ EQUITY
i.Authorized share capital

Unlimited common shares, without par value.

There is no other class of shares in the Company.

ii.Share capital

The number of common shares issued and fully paid as at September 30, 2018 is 210,005,810. There are no shares issued but not fully paid. As part of the Transaction which took place on April 13, 2018 to acquire all of the outstanding shares of Kennady, 49,737,307 shares of the Company were issued.

 

   Page |16

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

In the three and nine months ended September 30, 2018, the Company declared and paid a dividend of $0.04 per common share totalling $8,400. The dividend was paid on September 25, 2018.

iii.Stock options, RSUs, DSUs and share-based payments reserve

On June 21, 2016, the Company, through its Board of Directors and shareholders, adopted a long-term equity incentive plan (the “Plan”) which, among other things, allows for the maximum number of shares that may be reserved for issuance under the Plan to be 10% of the Company’s issued and outstanding shares at the time of the grant. The Board of Directors has the authority and discretion to grant stock option, RSU and DSU awards within the limits identified in the Plan, which includes provisions limiting the issuance of options to qualified persons and employees of the Company to maximums identified in the Plan. As at September 30, 2018, the aggregate maximum number of shares pursuant to options granted under the Plan will not exceed 21,000,581 shares, and there were 17,404,918 shares available to be issued under the Plan. All stock options are settled by the issuance of common shares.

 

The following table summarizes information about the stock options outstanding and exercisable:

 

   September 30, 2018  December 31, 2017
   Number of options  Weighted average exercise price  Number of options  Weighted average exercise price
Balance at beginning of period   3,640,000   $4.40    3,020,000   $4.68 
Granted during the period   240,000    3.30    1,110,000    3.69 
Exercised during the period   —      —      (355,000)   4.44 
Expired during the period   (750,000)   5.00    (135,000)   4.84 
Balance at end of the period   3,130,000   $4.17    3,640,000   $4.40 
Options exercisable at the end of the period   1,846,667   $4.62    2,530,000   $4.70 

 

The fair values of the stock options granted have been estimated on the date of grant using the Black-Scholes option pricing model. The assumptions are presented below. Expected volatility is calculated by reference to the weekly closing share price for a period that reflects the expected life of the options. The 200,000 stock options issued on June 30, 2018 vest 1/3 on June 30, 2019, 1/3 on June 30, 2020 and 1/3 on June 30, 2021. The 40,000 stock options issued on June 30, 2018 vest 1/2 on June 30, 2019 and 1/2 on June 30, 2020. The 100,000 stock options issued on February 6, 2017 vested 1/3 immediately and 1/3 vested on February 6, 2018 and the remaining 1/3 vest on February 6, 2019. The 1,010,000 stock options issued on December 22, 2017 vest 1/3 on December 22, 2018, 1/3 on December 22, 2019, and 1/3 on December 22, 2020.

 

  September 30, December 31,
  2018 2017
Exercise price $3.30 $3.48 - $5.86
Expected volatility 30.78% 31.03% - 31.14%
Expected option life  5 years 5 years
Contractual option life 5 years 5 years
Expected forfeiture  none   none 
Expected dividend yield 0% 0%
Risk-free interest rate  2.06% 1.11% - 1.82%

 

During the year ended December 31, 2017, 355,000 stock options were exercised for proceeds of $1,577. The aggregate market price of the common shares on the exercise dates was $2,316.

 

   Page | 17

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

The following tables reflect the number of stock options outstanding, the weighted average of options outstanding, and the exercise price of stock options outstanding at September 30, 2018. The Black-Scholes values are measured at the grant date.

 

At September 30, 2018            
   Black-Scholes  Number of  Number of  Exercise
Expiry Date  Value  Options  Exercisable Options  Price
February 13, 2019   206    150,000    150,000    5.29 
April 13, 2020   1,242    785,000    785,000    4.66 
October 14, 2020   133    100,000    100,000    4.21 
December 10, 2020   614    545,000    545,000    3.57 
June 30, 2021   120    100,000    100,000    6.35 
November 3, 2021   214    100,000    100,000    6.96 
February 5, 2022   171    100,000    66,667    5.86 
December 21, 2022   1,075    1,010,000    —      3.48 
June 30, 2023   203    200,000    —      3.30 
June 30, 2023   41    40,000    —      3.30 
   $4,019    3,130,000    1,846,667   $4.17 

 

The weighted average remaining contractual life of the options outstanding at September 30, 2018 is 2.88 years (December 31, 2017 - 2.85 years).

 

The restricted and deferred share unit plans are full value phantom shares that mirror the value of the Company’s publicly traded common shares. Grants under the RSU and DSU plan are made on a discretionary basis to qualified persons and employees of the Company subject to the Board of Directors’ approval. Under the RSU and DSU plan, RSUs vest according to the terms set out in the award agreement which are determined on an individual basis at the discretion of the Board of Directors. Vesting under the RSU and DSU plan is subject to special rules for death, disability and change in control. The awards can be settled through issuance of common shares or paid in cash, at the discretion of the Board of Directors. These awards are accounted for as equity settled RSUs.

 

The fair value of each RSU issued is determined at the closing share price on the grant date.

The following table shows the RSU awards which have been granted and settled during the period:

 

   September 30, 2018  December 31, 2017
RSU  Number of units  Weighted average value  Number of units  Weighted average value
Balance at beginning of period   488,665   $4.88    320,000   $6.48 
Awards and payouts during the period (net):                    
     RSUs awarded   —      —      265,000    3.52 
     RSUs vested and common shares issued   (15,002)   6.49    (79,668)   6.45 
     RSUs forfeited   (8,000)   6.49    (16,667)   6.49 
Balance at end of the period   465,663   $4.80    488,665   $4.88 

 

As at September 30, 2018, no DSU awards have been granted.

 

   Page |18

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

The share-based payments recognized as an expense for the three and nine months ended September 30, 2018 and 2017 are as follows:

 

   Three months ended  Three months ended  Nine months ended  Nine months ended
   September 30, 2018  September 30, 2017  September 30, 2018  September 30, 2017
Expense recognized in the period                    
for share-based payments  $448   $516   $1,261   $1,289 

 

The share-based payment expense for the three and nine months ended September 30, 2018 and 2017 is included in selling, general and administrative expenses.

iv.Earnings per share

The following table sets forth the computation of basic and diluted earnings per share:

 

   Three months ended  Three months ended  Nine months ended  Nine months ended
   September 30, 2018  September 30, 2017  September 30, 2018  September 30, 2017
Numerator                    
Net income for the period  $17,483   $27,669   $11,270   $33,079 
                     
Denominator                    
For basic - weighted average number of shares outstanding   210,005,810    160,227,724    191,234,554    160,170,914 
Effect of dilutive securities   465,663    365,178    465,663    430,159 
For diluted - adjusted weighted average number of shares outstanding   210,471,473    160,592,902    191,700,217    160,601,073 
                     
Earnings Per Share                    
Basic  $0.08   $0.17   $0.06   $0.21 
Diluted  $0.08   $0.17   $0.06   $0.21 

 

For the three months ended September 30, 2018, 3,130,000 stock options were not included in the calculation of diluted earnings per share since to include them would be anti-dilutive (three months ended September 30, 2017 - 2,521,822 stock options). For the nine months ended September 30, 2018, 3,130,000 stock options were not included in the calculation of diluted earnings per share since to include them would be anti-dilutive (nine months ended September 30, 2017 - 2,456,841 stock options).

 

   Page | 19

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

12.Selling, general and administrative expenses

 

   Three months ended  Three months ended  Nine months ended  Nine months ended
   September 30, 2018  September 30, 2017  September 30, 2018  September 30, 2017
Selling and marketing  $1,456   $1,489   $4,672   $4,614 
General and administrative:                    
     Consulting fees and payroll   436    376    1,573    2,062 
     Share-based payment expense   448    516    1,261    1,289 
     Depreciation   6    5    15    15 
     Office and administration   234    198    662    647 
     Professional fees   348    449    1,277    1,311 
     Promotion and investor relations   42    99    247    149 
     Director fees   64    38    264    270 
     Transfer agent and regulatory fees   96    75    401    294 
     Travel   48    89    147    227 
   $3,178   $3,334   $10,519   $10,878 

13.Financial instruments

 

Fair value measurement

 

The Company categorizes each of its fair value measurements in accordance with a fair value hierarchy. The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that are observable for the asset or liability (for example, interest rate and yield curves observable at commonly quoted intervals, forward pricing curves used to value currency and commodity contracts and volatility measurements used to value option contracts), or inputs that are derived principally from or corroborated by observable market data or other means. Level 3 inputs are unobservable (supported by little or no market activity).

 

The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.

 

The fair values of the amounts receivable and accounts payable and accrued liabilities approximate their carrying values due to the relatively short-term maturity of these financial instruments.

 

The following table shows the carrying amounts and fair values of the Company’s financial assets and financial liabilities, including their levels in the fair value hierarchy. It does not include fair value information for financial assets and financial liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value.

 

   Page |20

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

   Carrying amount  Fair value
September 30, 2018  Assets at amortized cost  Fair value through profit and loss  Fair value through other comprehensive income  Liabilities at amortized cost  Total  Level 1  Level 2  Level 3  Total
Financial assets measured at fair value                                             
Derivative assets  $—     $5,035   $—     $—     $5,035    —      5,035    —      5,035 
   $—     $5,035   $—     $—     $5,035                     
Financial assets not measured at fair value                                             
Cash  $—     $27,923   $—     $—     $27,923                     
Amounts receivable  $2,619   $—     $—     $—     $2,619                     
   $2,619   $—     $—     $—     $30,542                     
Financial liabilities not measured at fair value                                             
Accounts payable and accrued liabilities  $—     $—     $—     $52,506   $52,506                     
Income taxes payable   —      —      —      431    431                     
Deferred income tax liabilities   —      —      —      1,212    1,212                     
Secured notes payable   —      —      —      391,333    391,333    —      423,269    —      423,269 
   $—     $—     $—     $445,482   $445,482                     

 

 

   Carrying amount  Fair value
December 31, 2017  Assets at amortized cost  Fair value through profit and loss  Fair value through other comprehensive income  Liabilities at amortized cost  Total  Level 1  Level 2  Level 3  Total
Financial assets measured at fair value                                             
Derivative assets   —      963    —      —      963    —      963    —      963 
   $—     $963   $—     $—     $963                     
Financial assets not measured at fair value                                             
Cash       $43,129                                    
Amounts receivable   2,679    —      —      —      2,679                     
   $2,679   $—     $—     $—     $2,679                     
Financial liabilities not measured at fair value                                             
Accounts payable and accrued liabilities  $—     $—     $—     $34,615   $34,615                     
Secured notes payable   —      —      —      396,509    396,509    —      412,976    —      412,976 
   $—     $—     $—     $431,124   $431,124                     

 

 

Fair values of assets and liabilities classified as Level 2 are valued using discounted cash flow (“DCF”) models. These models require a variety of observable inputs including market prices, forward price curves, yield curves and credit spreads. These inputs are obtained from or verified with the market where possible.

 

Derivative instruments are valued using DCF models. These models require a variety of observable inputs including market prices, forward price curves and yield curves. These inputs are obtained from or verified with the market where possible.

 

The fair value of the Loan Facility is determined using a DCF model. This model uses the current market spread and is discounted using the risk-free rate plus a market spread.

 

The fair value of the secured notes payable is determined using a DCF model. This model uses the current market spread and is discounted using the risk-free rate plus a market spread.

14.COMMITMENTS

 

The following table summarizes the contractual maturities of the Company’s significant financial liabilities and capital commitments, including contractual obligations:

 

   Less than  1 to 3  4 to 5  After 5   
   1 Year  Years  Years  Years  Total
Operating lease obligations  $231   $470   $473   $138   $1,312 
Gahcho Kué Diamond Mine commitments   13,978    —      —      —      13,978 
Gahcho Kué Diamond Mine operating lease obligations   816    953    202    42    2,013 
Revolving credit facility stand by charges   799    967    —      —      1,766 
Notes payable - Principal   —      —      406,525    —      406,525 
Notes payable - Interest   32,974    66,038    49,506    —      148,518 
   $48,798   $68,428   $456,706   $180   $574,112 

 

   Page |21

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

15.RELATED PARTIES

 

The Company’s related parties include the Operator of the GK Mine, Dermot Desmond, Bottin and Vertigol Unlimited Company (“Vertigol”) (corporations ultimately beneficially owned by Dermot Desmond), key management and their close family members, and the Company’s directors. During the nine-month period ended September 30, 2018, Dermot Desmond and Bottin transferred all owned shares of the Company to Vertigol. Dermot Desmond, indirectly through Vertigol, is the ultimate beneficial owner of greater than 10% of the Company’s shares. Kennady Diamonds Inc. (“Kennady Diamonds”) was also a related party since the Company and Kennady Diamonds had a common member of key management, until the date of acquisition on April 13, 2018. International Investment and Underwriting Unlimited (“IIU”) is also a related party since it is ultimately beneficially owned by Mr. Dermot Desmond.

 

Related party transactions are recorded at their exchange amount, being the amount agreed to by the parties.

 

The Company had the following transactions and balances with its related parties including key management personnel including the Company’s directors, Dermot Desmond, Vertigol, IIU, the Operator of the GK Mine, and Kennady Diamonds. The transactions with key management personnel are in the nature of remuneration. The transactions with the Operator of the GK Mine relate to the funding of the Company’s interest in the GK Mine for the current year’s expenditures, capital additions, management fee, and pre-production sales related to the 49% share of fancies and special diamonds. The transactions with Kennady Diamonds are for a monthly management fee charged by the Company for reimbursement of expenses paid on behalf of Kennady Diamonds. The transactions with IIU are for the director fees and travel expenses of the Chairman of the Company.

 

The balances as at September 30, 2018 and December 31, 2017 were as follows:

   September 30,  December 31,
   2018  2017
Payable to De Beers Canada Inc. as the operator of the GK Mine*  $397   $523 
Payable to De Beers Canada Inc. for interest on letters of credit   865    339 
Receivable from De Beers Canada Inc. for sunk cost overpayment   —      21 
Payable to International Investment and Underwriting   43    32 
Payable to key management personnel   148    178 

*included in accounts payable and accrued liabilities

 

The transactions for the three and nine months ended September 30, 2018 and 2017 were as follows:

 

   Three months ended  Three months ended  Nine months ended  Nine months ended
   September 30, 2018  September 30, 2017  September 30, 2018  September 30, 2017
The total of the transactions:                    
Kennady Diamonds  $—     $23   $30   $68 
International Investment and Underwriting   13    23    43    48 
Remuneration to key management personnel   648    655    2,160    2,800 
Sunk cost repayment to De Beers Canada Inc.   —      —      —      10,000 
Diamonds sold to De Beers Canada Inc.   —      —      —      1,398 
Diamonds purchased from De Beers Canada Inc.   10,355    4,114    26,212    12,638 
Finance costs incurred from De Beers Canada Inc.   177    742    526    1,743 
Management fee charged by the Operator of the GK Mine   1,038    1,038    3,114    3,114 

 

   Page | 22

MOUNTAIN PROVINCE DIAMONDS INC.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three and Nine Months Ended September 30, 2018

Amounts in thousands of Canadian Dollars, except share and per share amounts, unless otherwise noted

 

 

The remuneration expense of directors and other members of key management personnel for the three and nine months ended September 30, 2018 and 2017 were as follows:

   Three months ended  Three months ended  Nine months ended  Nine months ended
   September 30, 2018  September 30, 2017  September 30, 2018  September 30, 2017
Consulting fees, payroll, director fees, bonus and other short-term benefits  $300   $263   $1,166   $1,850 
Share-based payments   348    392    994    950 
   $648   $655   $2,160   $2,800 

 

In accordance with International Accounting Standard 24 Related Parties, key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company directly or indirectly, including any directors (executive and non-executive) of the Company.

 

 

 

 

 

 

 

 

 

   Page | 23