EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 Endeavour Silver Corp.: Exhibit 99.1 - Filed by newsfilecorp.com

 

 

 

 

 

 

Condensed Consolidated Interim Financial Statements (Amended)

Prepared by Management

 

Second Quarter Report
Three and Six Months Ended June 30, 2013 and 2012


ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars)

      June 30,     December 31,  
  Notes   2013     2012  
ASSETS              
               
Current assets              
   Cash and cash equivalents   $  22,309   $  18,617  
   Investments 5   1,779     8,520  
   Accounts receivable 6   29,422     20,526  
   Inventories 7   27,941     40,797  
   Prepaid expenses     8,081     9,940  
Total current assets     89,532     98,400  
               
Non-current deposits     1,054     1,451  
Mineral property, plant and equipment 9   373,388     338,431  
Goodwill 4   39,245     39,245  
Total assets   $  503,219   $  477,527  
               
LIABILITIES AND SHAREHOLDERS' EQUITY              
               
Current liabilities              
   Accounts payable and accrued liabilities   $  30,648   $  34,631  
   Income taxes payable     1,490     3,854  
   Derivative liabilities 12   1,498     5,336  
   Revolving credit facility     39,000     9,000  
Total current liabilities     72,636     52,821  
               
Provision for reclamation and rehabilitation     6,516     6,496  
Contingent liability 13   599     8,497  
Deferred income tax liability     70,812     69,517  
Total liabilities     150,563     137,331  
               
Shareholders' equity              
Common shares, unlimited shares authorized, no par value, issued and
     outstanding 99,741,010 shares (Dec 31, 2012 - 99,541,522 shares)
Page 4   358,228     357,296  
Contributed surplus Page 4   13,329     12,828  
Accumulated comprehensive income (loss) Page 4   (9,260 )   (5,331 )
Deficit     (9,641 )   (24,597 )
Total shareholders' equity     352,656     340,196  
Total liabilities and shareholders' equity   $  503,219   $  477,527  

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

Endeavour Silver Corp. Page - 2 -


ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, except for shares and per share amounts)

      Three Months Ended     Six Months Ended  
      June 30,     June 30,     June 30,     June 30,  
                                                                                                                                  Notes   2013     2012     2013     2012  
                           
Revenue   $ 71,250   $  40,434   $  141,123   $  89,480  
                           
Cost of sales:                          
           Direct production costs     44,746     15,890     81,633     32,501  
           Royalties     356     482     806     943  
           Share-based compensation 11   202     216     277     275  
           Amortization and depletion     13,149     4,328     25,223     12,824  
           Write down of inventory to net realizable value 7   6,383     -     7,878     -  
  17   64,836     20,916     115,817     46,543  
Mine operating earnings     6,414     19,518     25,306     42,937  
                           
Expenses:                          
       Exploration 14   4,978     2,110     9,168     3,922  
       General and administrative 15   3,787     3,977     6,917     6,714  
      8,765     6,087     16,085     10,636  
Operating earnings     (2,351 )   13,431     9,221     32,301  
                           
Mark-to-market loss/(gain) on derivative liabilities 12   (2,386 )   (1,632 )   (3,838 )   (1,775 )
Mark-to-market loss/(gain) on contingent liability 13   (5,408 )   -     (7,899 )   -  
Finance costs     531     5     778     10  
                           
Other income (expense):                          
       Foreign exchange     (2,439 )   (3,463 )   (1,039 )   1,167  
       Investment and other income     371     411     2,349     1,940  
      (2,068 )   (3,052 )   1,310     3,107  
                           
Earnings before income taxes     2,844     12,006     21,490     37,173  
                           
Current income tax expense     4,363     1,714     6,199     6,483  
Deferred income tax expense     (1,158 )   2,787     1,295     3,410  
      3,205     4,501     7,494     9,893  
                           
Net earnings (loss) for the period     (361 )   7,505     13,996     27,280  
                           
Other comprehensive income (loss), net of tax                          
       Net change in fair value of available for sale investments 5   (4,242 )   (3,680 )   (3,929 )   (3,367 )
                           
Comprehensive income (loss) for the period   $ (4,603 ) $  3,825   $  10,067   $  23,913  
                           
Basic earnings (loss) per share based on net earnings   $ (0.00 ) $  0.09   $  0.14   $  0.31  
Diluted earnings (loss) per share based on net earnings 11 (c) $ (0.00 ) $  0.06   $  0.10   $  0.30  
                           
Basic weighted average number of shares outstanding     99,710,933     87,999,485     99,685,615     87,870,479  
Diluted weighted average number of shares outstanding 11 (c)   99,710,933     90,775,352     101,828,232     90,816,849  

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

Endeavour Silver Corp. Page - 3 -


ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY
(Unaudited – Prepared by Management)
(expressed in thousands of U.S. dollars, except share amounts)

                        Accumulated              
                        other              
      Number of     Share     Contributed     comprehensive           Total  
  Note   shares     capital     surplus     income (loss)     Deficit     equity  
December 31, 2011     87,378,748   $  259,396   $  8,819   $  (1,700 ) $  (66,725 ) $ 199,790  
                                       
Exercise of options 11 (a)   30,200     203     (67 )               136  
Exercise of warrants 11 (b)   656,070     6,108     (29 )               6,079  
Share based compensation 11 (a)               2,785                 2,785  
Unrealized gain (loss) on available for sale assets 5                     (3,850 )         (3,850 )
Realized gain (loss) on available for sale assets 5                     483           483  
Expiry and forfeiture of options                 (11 )         11     -  
Earnings for the period                             27,280     27,280  
June 30, 2012     88,065,018     265,707     11,497     (5,067 )   (39,434 )   232,703  
                                       
Exercise of options 11 (a)   277,600     1,584     (542 )               1,042  
Exercise of warrants 11 (b)   136,447     1,199     -                 1,199  
Share appreciation rights 11 (a)   24,929     66     (66 )               -  
Issued on acquisition of mineral properties, net 4   11,037,528     88,740                       88,740  
Share based compensation 11 (a)               1,939                 1,939  
Unrealized gain (loss) on available for sale assets 5                     61           61  
Realized gain (loss) on available for sale assets 5                     (325 )         (325 )
Earnings for the period                             14,837     14,837  
December 31, 2012     99,541,522     357,296     12,828     (5,331 )   (24,597 )   340,196  
Exercise of options 11 (a)   133,000     698     (244 )               454  
Share appreciation rights 11 (a)   66,488     234     (234 )               -  
Share based compensation 11 (a)               1,939                 1,939  
Unrealized gain (loss) on available for sale assets 5                     (1,755 )         (1,755 )
Realized gain on available for sale assets 5                     (2,174 )         (2,174 )
Expiry and forfeiture of options                 (960 )         960     -  
Earnings for the period                             13,996     13,996  
June 30, 2013     99,741,010   $  358,228   $  13,329   $  (9,260 ) $  (9,641 ) $ 352,656  
Endeavour Silver Corp. Page -4 -


ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
(Unaudited – Prepared by Management)
(expressed in thousands of U.S. dollars)

      Three Months Ended     Six Months Ended  
      June 30,     June 30,     June 30,     June 30,  
  Notes   2013     2012     2013     2012  
                           
Operating activities                          
Net earnings (loss) for the period   $ (361 ) $  7,505   $  13,996   $  27,280  
Items not affecting cash:                          
   Share-based compensation 11 (a)   1,376     2,007     1,939     2,785  
   Amortization and depletion     13,228     4,386     25,376     12,927  
   Deferred income tax provision     (1,158 )   2,788     1,295     3,411  
   Unrealized foreign exchange loss (gain)     687     1,829     602     (901 )
   Mark to market loss (gain) on derivative liability 12   (2,386 )   (1,632 )   (3,838 )   (1,775 )
   Mark to market loss (gain) on contingent liability 13   (5,408 )   -     (7,899 )   -  
   Finance costs     35     5     152     10  
   Write down of inventory to net realizable value 7   6,383     -     7,878     -  
   Loss (Gain) on marketable securities 5   -     -     (1,777 )   (483 )
Net changes in non-cash working capital 16   7,282     (4,659 )   (8,508 )   (2,265 )
Cash from operating activities     19,678     12,229     29,216     40,989  
   
Investing activites                          
   Property, plant and equipment expenditures 9   (31,641 )   (11,946 )   (60,357 )   (21,295 )
   Investment in short term investments     -     (642 )   (130 )   (27,884 )
   Proceeds from sale of short term investments     -     14,721     4,720     46,633  
   Investment in long term deposits     -     8     -     (176 )
Cash from (used in) investing activities     (31,641 )   2,141     (55,767 )   (2,722 )
Financing activities                          
   Proceeds from revolving credit facility     6,000     -     30,000     -  
   Common shares issued on exercise of options and warrants 11 (a)(b)   161     668     454     1,278  
   Interest paid     (90 )   -     (132 )   -  
Cash from financing activites     6,071     668     30,322     1,278  
                           
Effect of exchange rate change on cash and cash equivalents     (164 )   (978 )   (79 )   465  
Increase (decrease) in cash and cash equivalents     (5,892 )   15,038     3,771     39,545  
Cash and cash equivalents, beginning of period     28,365     101,384     18,617     75,434  
Cash and cash equivalents, end of period   $ 22,309   $  115,444   $  22,309   $  115,444  
                           
Supplemental cash flow information 16                        

Endeavour Silver Corp. Page - 5 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

1.

CORPORATE INFORMATION

   

Endeavour Silver Corp. (the “Company” or “Endeavour Silver”) is a corporation governed by the Business Corporation Act (British Columbia). The Company is engaged in silver mining in Mexico and related activities including acquisition, exploration, development, extraction, processing, refining and reclamation. The Company is also engaged in exploration activities in Chile. The address of the registered office is #301 – 700 West Pender Street, Vancouver, B.C., V6C 1G8.

   
2.

BASIS OF PRESENTATION

   

These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting and do not include all of the information required for full annual financial statements. These financial statements should be read in conjunction with the audited financial statements for the year ended December 31, 2012. The Board of Directors approved the amended condensed consolidated interim financial statements for issue on October 30, 2013.

   

The preparation of interim financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

   

These condensed consolidated interim financial statements are presented in the Company’s functional currency of US dollars and includes the accounts of the Company and its wholly owned subsidiaries Endeavour Management Corp., Endeavour Zilver SARL, Endeavour Gold Corporation S.A. de C.V., Endeavour Capital S.A. de C.V. SOFOM ENR, Minera Santa Cruz Y Garibaldi S.A de C.V., Metalurgica Guanacevi S.A. de C.V., Minera Plata Adelante S.A. de C.V., Refinadora Plata Guanacevi S.A. de C. V., Minas Bolanitos S. A. de C.V., Guanacevi Mining Services S.A. de C.V., Recursos Humanos Guanacevi S.A. de C.V., Recursos Villalpando S.A. de C.V., Servicios Administrativos Varal S.A. de C. V., Minera Plata Carina Spa, MXRT Holding Ltd. (formerly Mexgold Resources Inc.), Compania Minera El Cubo S.A. de C. V., Gammon Lake Guadelupe S.A. de C.V. and Metales Interamericanos S.A. de C.V. All intercompany transactions and balances have been eliminated.

   
3.

SIGNIFICANT ACCOUNTING POLICIES

   

The accounting policies applied in these condensed consolidated interim financial statements are the same as those applied in the Company’s annual audited consolidated financial statements as at and for the year ended December 31, 2012, except as noted in Note 3(b).

   

In preparing these condensed consolidated interim financial statements, the significant judgements made by management in applying the Company’s accounting policies and the key sources of estimation uncertainty were the same as those that applied to the annual consolidated financial statements as at and for the year ended December 31, 2012. In addition, the following accounting policy has been further defined for these condensed consolidated interim financial statements.

   

(a)    Revenue recognition

   

The Company recognizes revenue from the sale of bullion and concentrates upon delivery when it is probable that the economic benefits associated with the transaction will flow to the Company, the risks and rewards of ownership are transferred to the customer and the revenue can reliably measured. Revenue from the sale of concentrates is based on prevailing market prices and estimated mineral content which is subject to adjustment upon final settlement based on metal prices, weights and assays. For each reporting period until final settlement, estimates of metal prices are used to record sales. Variations between the sales price recorded at the initial recognition date and the actual final sales price at the settlement date caused by changes in the market metal prices results in an embedded derivative in the related trade accounts receivable balance. The embedded derivative is recorded at fair value each period until final settlement occurs with changes in fair value classified as a component of revenue. Revenue is recorded in the consolidated statement of comprehensive income gross of treatment and refining costs paid to counterparties under the terms of the agreements.

   

(b)    Changes in International Financial Reporting Standards (IFRS)

   

The Company has adopted the following new standards, along with any consequential amendments, effective January 1, 2013. These changes were made in accordance with the applicable transitional provisions.

   

Several other new standards and amendments came into effect on January 1, 2013; however, they do not impact the condensed consolidated interim financial statements and are not anticipated to impact the Company’s annual consolidated financial statements.


Endeavour Silver Corp. Page - 6 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

The nature and impact of each new standard and amendment applicable to the Company are described below:

IAS 1 Presentation of items of other comprehensive income (Amendment)

The amendments to IAS 1 introduced a grouping of items presented in other comprehensive income (OCI). Items that could be reclassified to profit or loss at a future point in time (e.g. net gain or loss on available-for-sale financial assets) shall be presented separately from items that will never be reclassified. This amendment has no impact on the Company’s presentation as the components of OCI pertain only to net gains or losses on marketable securities classified as available-for-sale financial assets.

IFRS 10 Consolidated Financial Statements

In May 2011, the IASB issued IFRS 10 Consolidated Financial Statements to replace IAS 27 Consolidated and Separate Financial Statements and SIC 12 Consolidation – Special Purpose Entities. The new consolidation standard changes the definition of control so that the same criteria apply to all entities, both operating and special purpose entities, to determine control. The revised definition focuses on the need to have both power and variable returns before control is present. The adoption of IFRS 10 did not result in any change in the consolidation status of any of the Company’s subsidiaries or investees.

IFRS 11 Joint Arrangements

In May 2011, the IASB issued IFRS 11 Joint Arrangements to replace IAS 31, Interests in Joint Ventures. The new standard defines two types of arrangements: Joint Operations and Joint Ventures. The focus of the standard is to reflect the rights and obligations of the parties involved in the joint arrangement, regardless of whether the joint arrangement operates through a separate legal entity. Joint arrangements that are classified as joint ventures are accounted for using the equity method of accounting. Joint arrangements that are classified as joint operations require the venturers to recognize the individual assets, liabilities, revenues and expenses to which they have legal rights or are responsible. The adoption of IFRS 11 did not result in any changes to the Company’s condensed consolidated interim financial statements.

IFRS 12 Disclosure of Interests in Other Entities

In May 2011, the IASB issued IFRS 12 Disclosure of Interests in Other Entities to create a comprehensive disclosure standard to address the requirements for subsidiaries, joint arrangements and associates including the reporting entity’s involvement with other entities. It also includes the requirements for unconsolidated structured entities (i.e. special purpose entities). We have adopted IFRS 12 effective January 1, 2013. The adoption of IFRS 12 will result in incremental disclosures in our annual consolidated financial statements.

IFRS 13 Fair Value Measurement

In May 2011, the IASB issued IFRS 13 Fair Value Measurement as a single source of guidance for all fair value measurements required by IFRS to reduce the complexity and improve consistency across its application. The standard provides a definition of fair value and guidance on how to measure fair value as well as a requirement for enhanced disclosures. We have adopted IFRS 13 on a prospective basis.

IFRS 13 also requires specific disclosures on fair values, some of which replace existing disclosure requirements in other standards, including IFRS 7 Financial Instruments: Disclosures. Some of these disclosures are specifically required by IAS 34 for financial instruments, thereby affecting the condensed consolidated interim financial statements. The Company has provided these disclosures in Notes 19.

The Company has not early adopted any other standard, interpretation or amendment in the condensed consolidated interim financial statements that have been issued, but not yet effective.

Endeavour Silver Corp. Page - 7 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

4.

PURCHASE PRICE ALLOCATION

   

On July 13, 2012, the Company completed the acquisition of 100% of the issued and outstanding shares of Mexgold Resources Inc. (“Mexgold”) and its three wholly owned subsidiaries . As at December 31, 2012, the total consideration and the allocation of the consideration to the fair value of the assets and liabilities acquired were preliminary and subject to change. As of June 30, 2013, total consideration paid was as follows:


  Purchase Cost      
  Cash paid $  100,000  
  Common shares issued   88,944  
  Contingent consideration   7,908  
  Working capital adjustment   6,635  
    $  203,487  

During the period ended June 30, 2013, the Company and the counterparty agreed on a final working capital adjustment, resulting in an $138 increase in the estimated purchase price and a corresponding change in the value of inventory acquired.

The purchase price is allocated to the underlying assets acquired and liabilities assumed, based upon their estimated fair values at the date of acquisition. Final fair values were determined based on independent appraisals, discounted cash flow models, and quoted market prices, as deemed appropriate. The following sets forth the final allocation of the purchase price to assets acquired and liabilities assumed, based on estimates of fair values.

  Assets:      
  Cash and cash equivalents $  843  
  Receivables   7,306  
  Inventories   5,000  
  Prepaid expenses   228  
  Plant and equipment   10,161  
  Mineral properties   197,536  
  Goodwill   39,245  
  Total assets   260,319  
  Liabilities:      
  Accounts payable and accrued liabilities   (6,521 )
  Provision for reclamation and rehabilitation   (3,735 )
  Deferred income tax liability   (46,576 )
  Total liabilities   (56,832 )
  Net identifable assets acquired $  203,487  

Endeavour Silver Corp. Page -8 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

5.

INVESTMENTS


      June 30       December 31  
      2013     2012  
  Notes receivable:            
   Carrying value   -     2,133  
   Unrealized gain (loss)   -     1,837  
   Unrealized foreign exchange gain (loss)   -     357  
      -     4,327  
               
  Investment in marketable securities, at cost   11,039     11,698  
  Unrealized gain (loss) on marketable securities   (8,887 )   (7,723 )
  Unrealized foreign exchange gain (loss)   (373 )   218  
      1,779     4,193  
               
    $ 1,779   $  8,520  

In March 2013, the Company disposed of Canadian dollar denominated restructured Asset Backed Commercial Paper Notes (the “Notes”) that were acquired in February 2009 from the restructuring of Canadian Asset Backed Commercial Paper (“ABCP”). Management recorded the Notes at their estimated fair market value with the change in fair value and any related foreign exchange gains or losses recognized in other comprehensive income. On disposition of the Notes, the Company recognized $2,174 in net earnings for the period, which represents the cumulative gain previously recognized in other comprehensive income.

   

The marketable securities are classified as Level 1 in the fair value hierarchy (see Note 19) and as available for sale financial assets. The fair value of available for sale investments are determined based on a market approach reflecting the closing price of each particular security at the reporting date. The closing price is a quoted market price obtained from the exchange that is the principal active market for the particular security, being the market with the greatest volume and level of activity for the assets.

   
6.

ACCOUNTS RECEIVABLE


        June 30     December 31  
    Note   2013     2012  
                 
  Trade receivables   $ 3,581   $  -  
  IVA receivables     23,344     17,711  
  Income tax receivables     2,100     1,914  
  Due from related parties 8   208     136  
  Other receivables     189     765  
      $ 29,422   $  20,526  

The trade receivables consist of receivables from provisional silver and gold sales from the Bolanitos and El Cubo mines. The fair value of receivables arising from concentrate sales contracts that contain provisional pricing mechanisms is determined using the appropriate quoted closing price on the measurement date from the exchange that is the principal active market for the particular metal. As such, these receivables, which meet the definition of an embedded derivative, are classified within Level 1 of the fair value hierarchy (see Note 19).

Endeavour Silver Corp. Page - 9 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

7.

INVENTORIES


      June 30     December 31  
      2013     2012  
               
  Warehouse inventory $  10,481   $  9,273  
  Stockpile inventory (1)   6,712     8,691  
  Finished Goods inventory (2) (3)   5,705     18,691  
  Work in process inventory (3)   5,043     4,142  
    $  27,941   $  40,797  

  (1)

The Company stockpiled 125,648 tonnes of mined ore as of June 30, 2013 (December 31, 2011 – 113,134 tonnes). The stockpile inventory balance at June 30, 2013 includes a write down to net realizable value of $3,359 for the inventory held at the Guanacevi mine.

     
  (2)

The Company held 255,260 silver ounces and 1,320 gold ounces as of June 30, 2013 (December 31, 2012 – 611,661 and 8,934, respectively). These ounces are carried at the lesser of cost and net realizable value. As at June 30, 2013, the quoted market value of the silver ounces is $4,814 (December 31, 2012 - $18,319) and the quoted market value of the gold ounces is $1,573 (December 31, 2012 - $14,804).

     
  (3)

The finished goods and work in process inventory balances at June 30, 2013 include a write downs to net realizable value of $1,985 for inventory held by the El Cubo mine and $1,039 for inventory held by the Guanacevi mine . The write down for El Cubo is comprised of $1,357 of direct costs and $628 of depreciation and depletion and the write down for Guanacevi is comprised of $769 of direct costs and $270 of depreciation and depletion.


8.

RELATED PARTY TRANSACTIONS

   

The Company shares common administrative services and office space with related party companies, with directors and management in common and from time to time will incur third party costs on behalf of the related parties on a full cost recovery basis. The Company has a $208 net receivable related to administration costs and other items outstanding as of June 30, 2013 (December 31, 2012 – $136).

   

One of the related parties that the Company shares administrative services and office space with has been unable to meet its obligations. Therefore, the Company has provided an allowance totaling $181 at June 30, 2013 (December 31, 2012 - $181).

   

The Company was charged $90 for the six months ended June 30, 2013 for legal services from a legal firm in which the Company’s Corporate Secretary is a partner (June 30, 2012 - $351). The Company has a $7 payable related to legal costs outstanding as of June 30, 2013 (December 31, 2012 - $10) .


Endeavour Silver Corp. Page - 10 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

9.

MINERAL PROPERTY, PLANT AND EQUIPMENT

   

Mineral property, plant and equipment comprise:


      Mineral           Machinery &           Transport &        
      property     Plant     equipment     Building     office equipment     Total  
  Cost                                    
  Balance at December 31, 2011 $  90,365   $  37,431   $  26,634   $  2,812   $  3,560   $  160,802  
  Additions   238,949     14,454     13,700     3,909     2,634     273,646  
  Disposals   -     -     -     -     (167 )   (167 )
                                       
  Balance at December 31, 2012   329,314     51,885     40,334     6,721     6,027     434,281  
                                       
  Additions   25,154     25,592     8,505     310     879     60,440  
  Disposals   -     (16 )   -     -     (49 )   (65 )
                                       
  Balance at June 30, 2013 $  354,468   $  77,461   $  48,839   $  7,031   $  6,857   $  494,656  
                                       
  Accumulated amortization                                    
  Balance at December 31, 2011 $  50,888   $  8,632   $  5,177   $  751   $  1,826   $  67,274  
  Amortization   21,343     2,827     3,382     263     886     28,701  
  Disposals   -     -     -     -     (125 )   (125 )
                                       
  Balance at December 31, 2012   72,231     11,459     8,559     1,014     2,587     95,850  
  Amortization   19,882     2,169     2,387     315     706     25,459  
  Disposals   -     -     -     -     (41 )   (41 )
                                       
  Balance at June 30, 2013 $  92,113   $  13,628   $  10,946   $  1,329   $  3,252   $  121,268  
                                       
  Net book value                                    
  At December 31, 2012 $  257,083   $  40,426   $  31,775   $  5,707   $  3,440   $  338,431  
  At June 30, 2013 $  262,355   $  63,833   $  37,893   $  5,702   $  3,605   $  373,388  

As of June 30, 2013, the Company had $3,899 committed to capital equipment purchases.

   
10.

REVOLVING CREDIT FACILITY

   

On July 24, 2012, the Company entered into a $75 million revolving credit facility (“the Facility”) reducing over 3 years with Scotia Capital. The purpose of the Facility is for general corporate purposes and is principally secured by a pledge of the Company’s equity interests in its material operating subsidiaries, including Refinadora Plata Guanacevi SA de CV, Minas Bolanitos SA de CV and Compania Minera del Cubo SA de CV. The interest rate margin on the Facility ranges from 2.75% to 4.25% over LIBOR based on the Company’s net debt to EBITDA ratio, where EBITDA is adjusted for gains or losses on derivative liabilities. The Company agreed to pay a commitment fee of between 0.69% and 1.05% on undrawn amounts under the facility based on the Company’s net debt to EBITDA ratio. The Facility is subject to various qualitative and quantitative covenants, including debt to EBITDA leverage ratio, interest service coverage ratio and tangible net worth calculation; the Company is in compliance with all such covenants as at June 30, 2013. At period end, the Company has drawn $39,000 on this facility and has recognized $759 in financing costs during the year. Subsequent to quarter end, on July 24, 2013, as part of the agreement the capacity of the credit facility was reduced to $50 million.

   

The Company has deferred commitment fees and legal costs of $732 which are being amortized over the life of the facility. $132 of the deferred commitment fees and legal costs was amortized for the six month period ended June 30, 2013.
 

Endeavour Silver Corp. Page -11 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

11.

SHARE CAPITAL

     
(a)

Purchase Options

     

Options to purchase common shares of the Company have been granted to directors, officers, employees and consultants pursuant to the Company’s current stock option plan approved by the Company’s shareholders in fiscal 2009 and ratified in 2012, at exercise prices determined by reference to the market value of the Company’s common shares on the date of grant. The stock option plan allows for, with approval by the Board, granting of options to its directors, officers, employees and consultants to acquire up to 7.5% of the issued and outstanding shares at any time.

     

The following table summarizes the status of the Company’s stock option plan and change during the period presented:


  Expressed in Canadian dollars   Period Ended     Year Ended  
      June 30, 2013     December 31, 2012  
            Weighted           Weighted  
            average           average  
      Number     exercise     Number     exercise  
      of Shares     price     of Shares     price  
                           
  Outstanding, beginning of period   4,171,450   $ 5.87     3,697,000   $ 5.07  
     Granted   2,022,500   $ 4.12     1,070,250   $ 8.46  
     Exercised (1)   (253,000 ) $ 3.56     (346,800 ) $ 3.67  
     Cancelled   (215,600 ) $ 8.28     (249,000 ) $ 8.14  
  Outstanding, end of period   5,725,350   $ 5.27     4,171,450   $ 5.87  
                           
  Options exercisable at period-end   3,762,800   $ 5.47     3,423,850   $ 5.33  

(1) There were 120,000 options priced at CAN $3.67 that were cancelled in exchange for 66,488 share appreciation rights in the period ended June 30, 2013 (June 30, 2012 – Nil).

The following tables summarize information about stock options outstanding at June 30, 2013:

      Expressed in Canadian dollars  
      Options Outstanding           Options Exercisable  
            Weighted                          
      Number     Average     Weighted           Number     Weighted  
  CAN $   Outstanding     Remaining     Average           Exercisable     Average  
  Price   as at     Contractual Life     Exercise           as at     Exercise  
  Intervals   Jun 30, 2013     (Number of Years)     Prices           Jun 30, 2013     Prices  
                                       
  $1.00 - $1.99   300,000     1.0   $ 1.87           300,000   $ 1.87  
  $2.00 - $2.99   40,000     4.0   $ 2.01           40,000   $ 2.01  
  $3.00 - $3.99   1,413,400     1.7   $ 3.53           1,413,400   $ 3.53  
  $4.00 - $4.99   2,027,500     4.9   $ 4.12           409,500   $ 4.13  
  $8.00 - $8.99   1,944,450     3.4   $ 8.31           1,599,900   $ 8.28  
      5,725,350     3.4   $ 5.27           3,762,800   $ 5.47  

During the six month period ended June 30, 2013, the Company recognized share-based compensation expense of $1,939 (June 30, 2012 - $2,785) based on the fair value of the vested portion of options granted in current and prior periods.

Endeavour Silver Corp. Page - 12 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

The weighted average fair values of stock options granted and the assumptions used to calculate compensation expense have been estimated using the Black-Scholes Option Pricing Model with the following assumptions for the period ended:

               
      Period Ended     Year Ended  
      June 30, 2013     December 31, 2012  
  Weighted average fair value of options granted during the period $ $1.61   $4.41  
  Risk-free interest rate   1.20%     1.28%  
  Expected dividend yield   0%     0%  
  Expected stock price volatility   57%     73%  
  Expected option life in years   3.27     3.81  

  (b)

Warrants


  Exercise   Oustanding at       Oustanding at June
  Price Expiry Dates December 31, 2012 Issued Exercised Expired 30, 2013
  CAN $            
  $1.90 February 25, 2014 475,000 - - - 475,000
  $1.51 February 25, 2014 25,292 - - - 25,292
  $1.90 February 26, 2014 322,207 - - - 322,207
  $2.05 February 26, 2014 427,098 - - - 427,098
      1,249,597 - - - 1,249,597

 

The warrants with an expiry date of February 26, 2014, consisting of agents warrants issued for placing debentures and warrants issued on conversion of debentures, are eligible to be exercised “cashless” in which event no payment of the exercise price is required and the holder receives the number of shares based upon the intrinsic value of the warrants over the five day trading average prior to exercise. For the period ended June 30, 2013, no warrants (June 30, 2012 – 117,039) were elected by the holder to be exercised “cashless” resulting in no shares (June 30, 2012 – 95,283) being issued.

     
  (c)

Diluted Earnings per Share


        Three Months ended  
        June 30     June 30  
    Note   2013     2012  
  Basic earnings (loss)   $ (361 ) $  7,505  
  Effect of dilutive securities:              
   Mark to market (gain) on warrant derivative liability 12   -     (1,632 )
  Diluted earnings (loss)   $ (361 ) $  5,873  
                 
  Basic weighted average number of shares outstanding     99,710,933     87,999,485  
  Effect of dilutive securities:              
   Stock options     -     1,626,319  
   Share purchase warrants     -     309,531  
   Share purchase warrants with embedded derivative liabilities     -     840,016  
  Diluted weighted average number of share outstanding     99,710,933     90,775,351  
  Diluted earnings (loss) per share   $ (0.00 ) $  0.06  

Endeavour Silver Corp. Page - 13 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

        Six Months ended  
        June 30     June 30  
    Note   2013     2012  
  Basic earnings (loss)   $ 13,996   $  27,280  
  Effect of dilutive securities:              
   Mark to market (gain) on warrant derivative liability 12   (3,838 )   (1,775 )
  Diluted earnings (loss)   $ 10,158   $  25,505  
                 
  Basic weighted average number of shares outstanding     99,685,615     87,870,479  
  Effect of dilutive securities:              
   Stock options     1,319,684     1,841,430  
   Share purchase warrants     233,386     279,816  
   Share purchase warrants with embedded derivative liabilities     589,547     825,124  
  Diluted weighted average number of share outstanding     101,828,232     90,816,849  
  Diluted earnings (loss) per share   $ 0.10   $  0.30  

12.

DERIVATIVE LIABILITIES

   

Equity offerings were completed in previous periods whereby warrants were issued with exercise prices denominated in Canadian dollars. As the warrants have an exercise price denominated in a currency which is different from the functional currency of the Company (U.S. dollar), the warrants are treated as a financial liability. The Company’s share purchase warrants are classified and accounted for as a financial liability at fair value with changes in fair value recognized in net earnings. The warrant derivative liability is classified as level 2 in the fair value hierarchy (see Note 19) . The publicly traded warrants and warrants with similar characteristics were valued using the quoted market price as of exercise or at period end, from the market with the greatest volume and level of activity. For the non-publicly traded warrants, the Company uses the Black-Scholes option pricing model to estimate the fair value of the Canadian dollar denominated warrants. All warrants outstanding at June 30, 2013 will expire in February 2014.


  Balance at December 31, 2011 $  13,130  
         
  Exercise of financial liability   (4,937 )
  Mark to market loss (gain)   (1,775 )
  Balance at June, 2012   6,418  
         
  Exercise of financial liability   (929 )
  Mark to market loss (gain)   (153 )
  Balance at December 31, 2012   5,336  
         
  Exercise of financial liability   -  
  Mark to market loss (gain)   (3,838 )
  Balance at June 30, 2013 $  1,498  

Assumptions used in the Black-Scholes model to estimate the fair value of the warrant derivative liability:

      Period Ended     Year Ended  
      Jun 30, 2013     Dec 31, 2012  
  Outstanding warrants   902,098     902,098  
  Weighted average fair value of warrants at period end   $1.66     $5.92  
  Risk-free interest rate   1.23%     1.12%  
  Expected dividend yield   0%     0%  
  Expected stock price volatility   57%     46%  
  Expected warrant life in years   0.7     1.2  

Black-Scholes pricing models require the input of highly subjective assumptions. Volatility was estimated based on average daily volatility based on historical share price observations over the expected life of the warrants.

Endeavour Silver Corp. Page - 14 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

13.

CONTINGENT LIABILITY

     

On July 13, 2012 the Company completed the acquisition of 100% of the issued and outstanding shares of Mexgold. The seller is entitled to receive up to an additional $50 million in cash payments from the Company upon the occurrence of certain events as follows:

     
i)

$20 million if at any time during the 3 years following the acquisition date, the Company renews or extends the Las Torres lease, other than a one-time 3 month extension after the current lease expires;

     
ii)

$10 million upon the simple average of the daily London Metals Exchange closing prices for gold exceeding $1,900.00 per ounce for a period of twelve consecutive months at any time during the three year period immediately following the acquisition date;

     
iii)

$10 million upon the simple average of the daily London Metals Exchange closing prices for gold exceeding $2,000.00 per ounce for a period of twelve consecutive months at any time during the three year period immediately following the acquisition date; and

     
iv)

$10 million upon the simple average of the daily London Metals Exchange closing prices for gold exceeding $2,100.00 per ounce for a period of twelve consecutive months at any time during the three year period immediately following the acquisition date.


The contingent consideration related to the Las Torres lease was valued based on factoring the probability of the Company negotiating a lease extension. Management determined the probability of extending the lease to be highly unlikely, resulting in a Nil value assigned to the liability at acquisition.

   

The contingent consideration related to the metal price targets is considered a derivative, is recognized at fair value at period end and is classified as Level 2 in the fair value hierarchy (see Note 19). The contingent consideration based on the performance of gold prices was valued using a Monte Carlo simulation. Monte Carlo simulation approaches are a class of computational algorithms that rely on repeated random sampling to compute their results. Gold price paths were developed using a mathematical formula based on a stochastic process with mean reversion to a long term trend line. As at June 30, 2013 the fair value of the contingent consideration was estimated to be $599 (December 31, 2012 - $8,497).

   
14.

EXPLORATION


      Three months ended     Six months ended  
      June 30     June 30     June 30     June 30  
      2013     2012     2013     2012  
                           
  Amortization and depletion $  33   $  31   $  67   $  59  
  Share-based compensation   66     192     66     253  
  Salaries, wages and benefits   1,001     448     1,629     868  
  Direct costs   3,878     1,439     7,406     2,742  
    $  4,978   $  2,110   $  9,168   $  3,922  

Endeavour Silver Corp. Page - 15 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

15.

GENERAL AND ADMINISTRATIVE


      Three months ended     Six months ended  
      June 30     June 30     June 31     June 30  
      2013     2012     2013     2012  
                           
  Amortization and depletion $  46   $  27   $  86   $  44  
  Share-based compensation   1,108     1,599     1,596     2,257  
  Salaries, wages and benefits   1,888     799     3,093     1,805  
  Direct costs   745     1,552     2,142     2,608  
    $  3,787   $  3,977   $  6,917   $  6,714  

16.

SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS


      Six months ended  
      Period Ended     Period Ended  
      June 30     June 30  
      2013     2012  
               
  Net changes in non-cash working capital            
     Accounts receivable $  (8,824 ) $  (1,074 )
     Inventories   4,479     (3,068 )
     Prepaid expenses   1,859     (1,042 )
     Due from related parties   (72 )   (48 )
     Accounts payable and accrued liabilities   (3,586 )   2,937  
     Income taxes payable   (2,364 )   30  
    $  (8,508 ) $  (2,265 )
               
  Non-cash financing and investing activities:            
     Fair value of exercised options allocated to share capital $  244   $  67  
     Fair value of shares issued under the share appreciation rights plan   234     -  
     Fair value of exercised agent warrants allocated to share capital   -     29  
               
  Other cash disbursements:            
     Income taxes paid $  8,668   $  8,636  

Endeavour Silver Corp. Page - 16 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

17.

SEGMENT DISCLOSURES

   

The Company’s operating segments are based on internal management reports that are reviewed by the Company’s executives (the chief operating decision makers) in assessing performance. The Company has three operating mining segments, Guanacevi, Bolanitos and El Cubo, which are located in Mexico as well as exploration and corporate segments. The exploration segment consists of projects in the exploration and evaluation phases in Mexico and Chile.

   

The segment disclosures have been amended to correct a revenue allocation error between Bolanitos and El Cubo in the amount of $3,462 for the three- and six-month periods ended June 30, 2013. The Company has chosen to correct this immaterial error by recasting the revenue amounts for the three- and six-month periods ended June 30, 2013. The impact of this recast has increased revenue at Bolanitos by $3,462 and decreased revenue at El Cubo by $3,462 for the three and six- month periods ended June 30, 2013.


      June 30, 2013  
      Corporate     Exploration     Guanacevi     Bolanitos     El Cubo     Total  
                                       
  Cash and cash equivalents $  1,330   $  237   $  6,229   $  10,165   $  4,348   $  22,309  
  Investments   1,779     -     -     -     -     1,779  
  Accounts receivables   373     1,069     2,871     8,164     16,945     29,422  
  Inventories   -     -     15,038     5,730     7,173     27,941  
  Prepaid expenses   954     268     1,231     1,327     4,301     8,081  
  Non-current deposits   264     56     582     143     9     1,054  
  Mineral property, plant and equipment   292     4,078     76,468     58,744     233,806     373,388  
  Goodwill   -     -     -     -     39,245     39,245  
  Total assets $  4,992   $  5,708   $  102,419   $  84,273   $  305,827   $  503,219  
                                       
  Accounts payable and accrued liabilities $  5,521   $  2,353   $  5,468   $  5,000   $  12,306   $  30,648  
  Income taxes payable   -     -     195     1,295     -     1,490  
  Revolving credit facility   39,000     -     -     -     -     39,000  
  Provision for reclamation and rehabilitation   -     -     1,838     921     3,757     6,516  
  Contingent liability   599     -     -     -     -     599  
  Derivative liabilities   1,498     -     -     -     -     1,498  
  Deferred income tax liability   (81 )   -     9,839     19,579     41,475     70,812  
  Total liabilities $  46,537   $  2,353   $  17,340   $  26,795   $  57,538   $  150,563  

      December 31, 2012  
      Corporate     Exploration     Guanacevi     Bolanitos     El Cubo     Total  
                                       
  Cash and cash equivalents $  6,360   $  189   $  7,839   $  213   $  4,016   $  18,617  
  Investments   8,520     -     -     -     -     8,520  
  Accounts receivables   901     257     5,806     1,332     12,230     20,526  
  Inventories   -     -     15,488     16,047     9,262     40,797  
  Prepaid expenses   1,372     280     1,546     1,871     4,871     9,940  
  Non-current deposits   661     56     582     143     9     1,451  
  Mineral property, plant and equipment   217     1,952     74,255     49,504     212,503     338,431  
  Goodwill   -     -     -     -     39,245     39,245  
  Total assets $  18,031   $  2,734   $  105,516   $  69,110   $  282,136   $  477,527  
                                       
  Accounts payable and accrued liabilities $  13,497   $  1,409   $  4,942   $  4,947   $  9,836   $  34,631  
  Income taxes payable   42     -     1,147     2,564     101     3,854  
  Revolving credit facility   9,000     -     -     -     -     9,000  
  Provision for reclamation and rehabilitation   -     -     1,830     918     3,748     6,496  
  Contingent liability   8,497     -     -     -     -     8,497  
  Derivative liabilities   5,336     -     -     -     -     5,336  
  Deferred income tax liability   (81 )   -     9,110     16,979     43,509     69,517  
  Total liabilities $  36,291   $  1,409   $  17,029   $  25,408   $  57,194   $  137,331  

Endeavour Silver Corp. Page -17 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

      Corporate     Exploration     Guanacevi     Bolanitos     El Cubo     Total  
      Three months ended June 30, 2013  
  Silver revenue $  -   $  -   $  11,874   $  21,688   $  4,653   $  38,215  
  Gold revenue   -     -     2,250     26,572     4,213     33,035  
  Total revenue $  -   $  -   $  14,124   $  48,260   $  8,866   $  71,250  
   Salaries, wages and benefits:                                    
       mining $  -   $  -   $  1,672   $  1,928   $  3,132   $  6,732  
       processing   -     -     677     625     557     1,859  
       administrative   -     -     917     1,253     1,535     3,705  
       stock based compensation   -     -     68     67     67     202  
       change in inventory   -     -     (605 )   1,546     (146 )   795  
  Total salaries, wages and benefits   -     -     2,729     5,419     5,145     13,293  
   Direct costs:                                    
       mining   -     -     3,657     5,049     3,291     11,997  
       processing   -     -     3,168     6,642     2,254     12,064  
       administrative   -     -     797     953     1,092     2,842  
       change in inventory   -     -     (1,579 )   5,647     684     4,752  
  Total direct production costs   -     -     6,043     18,291     7,321     31,655  
  Depreciation and depletion:                                    
       depreciation and depletion   -     -     3,646     3,321     5,208     12,175  
       change in inventory   -     -     (671 )   1,742     (97 )   974  
  Total depreciation and depletion   -     -     2,975     5,063     5,111     13,149  
  Royalties   -     -     356     -     -     356  
  Write down of inventory to NRV   -     -     4,398     -     1,985     6,383  
  Total cost of sales $  -   $  -   $  16,501   $  28,773   $  19,562   $  64,836  
  Earnings (loss) before taxes $  1,408   $  (4,978 ) $  (2,377 ) $  19,487   $  (10,696 ) $  2,844  
   Current income tax expense               1,186     2,473     704     4,363  
   Deferred income tax expense               6     1,971     (3,135 )   (1,158 )
  Total income tax expense   -     -     1,192     4,444     (2,431 )   3,205  
  Earnings (loss) after taxes $  1,408   $  (4,978 ) $  (3,569 ) $  15,043   $  (8,265 ) $  (361 )

      Three months ended June 30, 2012  
  Silver revenue $  -   $  -   $  22,631   $  8,769   $  -   $ 31,400  
  Gold revenue   -     -     3,951     5,083     -     9,034  
  Total revenue $  -   $  -   $  26,582   $  13,852   $  -   $ 40,434  
   Salaries, wages and benefits:                                    
       mining $  -   $  -   $  1,331   $  1,313   $  -   $ 2,644  
       processing   -     -     487     296     -     783  
       administrative   -     -     816     840     -     1,656  
       stock based compensation   -     -     107     109     -     216  
       change in inventory   -     -     641     (870 )   -     (229 )
  Total salaries, wages and benefits   -     -     3,382     1,688     -     5,070  
   Direct costs:                                    
       mining   -     -     3,748     2,256     -     6,004  
       processing   -     -     2,517     2,179     -     4,696  
       administrative   -     -     695     534     -     1,229  
       change in inventory   -     -     1,300     (2,193 )   -     (893 )
  Total direct production costs   -     -     8,260     2,776     -     11,036  
  Depreciation and depletion:                                    
       depreciation and depletion   -     -     2,785     1,653     -     4,438  
       change in inventory   -     -     388     (498 )   -     (110 )
  Total depreciation and depletion   -     -     3,173     1,155     -     4,328  
  Royalties   -     -     482     -     -     482  
  Total cost of sales $  -   $  -   $  15,297   $  5,619   $  -   $ 20,916  
                                       
  Earnings (loss) before taxes $  (5,402 ) $  (2,110 ) $  11,285   $  8,233   $  -   $ 12,006  
   Current income tax expense   -     -     396     1,318     -     1,714  
   Deferred income tax expense   -     -     1,064     1,723     -     2,787  
  Total income tax expense   -     -     1,460     3,041     -     4,501  
  Earnings (loss) after taxes $  (5,402 ) $  (2,110 ) $  9,825   $  5,192   $  -   $ 7,505  

The Exploration Segment included $742 for the three months ended June 30, 2013 (2012 - $57) of costs incurred in Chile.

Endeavour Silver Corp. Page - 18 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

      Corporate     Exploration     Guanacevi     Bolanitos     El Cubo     Total  
      Six months ended June 30, 2013  
  Silver revenue $  -   $  -   $  29,364   $  40,791   $  12,567   $  82,722  
  Gold revenue   -     -     3,612     43,568     11,221     58,401  
  Total revenue $  -   $  -   $  32,976   $  84,359   $  23,788   $  141,123  
   Salaries, wages and benefits:                                    
       mining $  -   $  -   $  3,365   $  3,549   $  5,448   $  12,362  
       processing   -     -     1,170     1,164     968     3,302  
       administrative   -     -     1,780     2,528     2,515     6,823  
       stock based compensation   -     -     93     92     92     277  
       change in inventory   -     -     (523 )   2,158     (132 )   1,503  
  Total salaries, wages and benefits   -     -     5,885     9,491     8,891     24,267  
   Direct costs:                                    
       mining   -     -     7,861     9,442     6,571     23,874  
       processing   -     -     6,058     12,152     3,871     22,081  
       administrative   -     -     1,781     1,871     2,248     5,900  
       change in inventory   -     -     (1,276 )   6,367     697     5,788  
  Total direct production costs   -     -     14,424     29,832     13,387     57,643  
  Depreciation and depletion:                                    
       depreciation and depletion   -     -     7,210     5,808     10,434     23,452  
       change in inventory   -     -     (815 )   2,194     392     1,771  
  Total depreciation and depletion   -     -     6,395     8,002     10,826     25,223  
  Royalties   -     -     806     -     -     806  
  Write down of inventory to NRV   -     -     4,398     -     3,480     7,878  
  Total cost of sales $  -   $  -   $  31,908   $  47,325   $  36,584   $  115,817  
  Earnings (loss) before taxes $  5,352   $  (9,168 ) $  1,068   $  37,034   $  (12,796 ) $  21,490  
   Current income tax expense               2,516     2,949     734     6,199  
   Deferred income tax expense               728     2,600     (2,033 )   1,295  
  Total income tax expense   -     -     3,244     5,549     (1,299 )   7,494  
  Earnings (loss) after taxes $  5,352   $  (9,168 ) $  (2,176 ) $  31,485   $  (11,497 ) $  13,996  

      Six months ended June 30, 2012  
  Silver revenue $  -   $  -   $  47,087   $  20,723   $  -   $ 67,810  
  Gold revenue   -     -     6,984     14,686     -     21,670  
  Total revenue $  -   $  -   $  54,071   $  35,409   $  -   $ 89,480  
   Salaries, wages and benefits:                                    
       mining $  -   $  -   $  2,928   $  2,616   $  -   $ 5,544  
       processing   -     -     990     587     -     1,577  
       administrative   -     -     1,600     1,476     -     3,076  
       stock based compensation   -     -     132     143     -     275  
       change in inventory   -     -     101     (1,157 )   -     (1,056 )
  Total salaries, wages and benefits   -     -     5,751     3,665     -     9,416  
   Direct costs:                                    
       mining   -     -     8,304     3,968     -     12,272  
       processing   -     -     5,225     4,242     -     9,467  
       administrative   -     -     1,456     1,189     -     2,645  
       change in inventory   -     -     1,756     (2,780 )   -     (1,024 )
  Total direct production costs   -     -     16,741     6,619     -     23,360  
  Depreciation and depletion:                                    
       depreciation and depletion   -     -     6,499     4,161     -     10,660  
       change in inventory   -     -     313     1,851     -     2,164  
  Total depreciation and depletion   -     -     6,812     6,012     -     12,824  
  Royalties   -     -     943     -     -     943  
  Total cost of sales $  -   $  -   $  30,247   $  16,296   $  -   $ 46,543  
                                       
  Earnings (loss) before taxes $  (1,842 ) $  (3,922 ) $  23,824   $  19,113   $  -   $ 37,173  
   Current income tax expense   -     -     2,573     3,910     -     6,483  
   Deferred income tax expense   -     -     1,353     2,057     -     3,410  
  Total income tax expense   -     -     3,926     5,967     -     9,893  
  Earnings (loss) after taxes $  (1,842 ) $  (3,922 ) $  19,898   $  13,146   $  -   $ 27,280  

The Exploration Segment included $1,074 for the six months ended June 30, 2013 (2012 - $134) of costs incurred in Chile.

Endeavour Silver Corp. Page - 19 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

18.

TAX ASSESSMENTS

   

On February 18, 2013, the Mexican tax administration published temporary regulations on the tax amnesty program enacted in December 2012. Under the tax amnesty, available until May 31, 2013, taxpayers were able to settle tax liabilities for years 2006 and prior with forgiveness of up to 80% of the omitted tax and inflation adjustments and up to 100% of interest and penalties. Further, interest and penalties on qualified liabilities arising after 2007 will be eligible for a 100% forgiveness of penalties and interest.

   

Refinadora Plata Guanacevi SA de CV, a subsidiary of the Company, received a MXN$63 million (US$4.8 million) assessment on May 7th, 2011 by Mexican fiscal authorities for failure to provide the appropriate support for certain expense deductions taken in the entity’s 2006 tax return. During the audit process, the Company retained an international accounting firm and external counsel to expedite the audit process and to ensure the delivery of the appropriate documentation. Based on the advice of our tax advisors and legal counsel, it is the Company’s view that it provided the appropriate documentation and support for the expenses, however the Company estimated a potential tax exposure of $425, plus additional interest and penalties of $460, for which the Company has made a provision in the consolidated financial statements for the year ended December 31, 2012. On May 30, 2013, under the tax amnesty program the Company paid $561 to settle the dispute.

   

Metales Interamericanos S.A. de C.V., a subsidiary of the Company, acquired in the El Cubo transaction received a MXN$68 million (US$5.2 million) assessment on August 24, 2010 by Mexican fiscal authorities for failure to provide the appropriate support for certain expense deductions in the 2006 tax return. Based on the advice of legal counsel, it is the Company’s view the tax assessment has no legal merit and an appeals process was initiated in 2010. On May 30, 2013, under the tax amnesty program the Company paid $682 to settle the dispute.

   

Minera Santa Cruz y Garibaldi SA de CV, a subsidiary of the Company, received a MXN$238 million (US$18.3 million) assessment on October 12th, 2010 by Mexican fiscal authorities for failure to provide the appropriate support for certain expense deductions taken in the entity’s 2006 tax return. During the audit process, the Company retained an international accounting firm and external counsel to expedite the audit process and to ensure the delivery of the appropriate documentation. Based on the advice of our tax advisors and legal counsel, it is the Company’s view that it provided the appropriate documentation and support for the expenses and the tax assessment has no legal merit, however as a result of a detailed review by the Company of its accounting records and available information to support the deductions taken, the Company has estimated a potential tax exposure of $40, plus additional interest and penalties of $40, for which the Company has made a provision in the consolidated financial statements. The Company did not elect to use the tax amnesty and will continue the appeal process.

   
19.

FAIR VALUE MEASUREMENTS

   

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. 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 no or little market activity). The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.

   

Financial assets and liabilities measured at fair value on a recurring basis include:


Endeavour Silver Corp. Page - 20 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

      Total     Level 1     Level 2     Level 3  
  As at June 30, 2013   $     $     $     $  
                           
  Financial assets:                        
  Available for sale securities   1,779     1,779     -     -  
  Trade receivables   3,581     3,581     -     -  
  Total financial assets   5,360     5,360     -     -  
                           
  Financial liabilities:                        
  Contingent liabilities   599     -     599     -  
  Derivative liabilities   1,498     -     1,498     -  
  Total financial liabilities   2,097     -     2,097     -  

Fair values of financial assets and liabilities:

      As at June 30, 2013     As at December 31, 2012  
      Carrying     Estimated Fair     Carrying     Estimated Fair  
      value     value     value     value  
      $     $     $     $  
                           
  Financial assets:                        
  Cash and cash equivalents   22,309     22,309     18,617     18,617  
  Available for sale securities   1,779     1,779     8,520     8,520  
  Trade receivables   3,581     3,581     -     -  
  Other receivables   25,841     25,841     20,526     20,526  
  Total financial assets   53,510     53,510     47,663     47,663  
                           
  Financial liabilities:                        
  Accounts payable and accrued liabilities   32,138     32,138     38,485     38,485  
  Revolving credit facility   39,000     39,000     9,000     9,000  
  Contingent liabilities   599     599     8,497     8,497  
  Derivative liabilities   1,498     1,498     5,336     5,336  
  Total financial liabilities   73,235     73,235     61,318     61,318  

Disclosure of the valuation techniques to estimate the fair values of financial assets and liabilities are disclosed in the following notes:

  Available for sale securities (see Note 5)
  Trade receivables (see Note 6)
  Derivative liabilities (see Note 12)
  Contingent liability (see Note 13)

Endeavour Silver Corp. Page - 21 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and Six Months ended June 30, 2013 and 2012
(Unaudited – Prepared by Management)
(expressed in thousands of US dollars, unless otherwise stated)

  HEAD OFFICE Suite #301, 700 West Pender Street
    Vancouver, BC, Canada V6C 1G8
    Telephone:        (604) 685-9775
                                1-877- 685-9775
    Facsimile:           (604) 685-9744
    Website:             www.edrsilver.com
     
     
  DIRECTORS Bradford Cooke
    Godfrey Walton
    Mario Szotlender
    Geoff Handley
    Rex McLennan
    Ricardo Campoy
    Kenneth Pickering
     
  OFFICERS Bradford Cooke ~ Chief Executive Officer
    Godfrey Walton ~ President and Chief Operating Officer
    Dan Dickson ~ Chief Financial Officer
    Dave Howe ~ Vice-President, Country Manager
    Luis Castro ~ Vice-President, Exploration
    Terrence Chandler ~ Vice-President, Corporate Development
    Bernard Poznanski ~ Secretary
     
     
  REGISTRAR AND Computershare Trust Company of Canada
  TRANSFER AGENT 3rd Floor - 510 Burrard Street
    Vancouver, BC, V6C 3B9
     
     
  AUDITORS KPMG LLP
    777 Dunsmuir Street
    Vancouver, BC, V7Y 1K3
     
     
  SOLICITORS Koffman Kalef LLP
    19th Floor – 885 West Georgia Street
    Vancouver, BC, V6C 3H4
     
     
  SHARES LISTED Toronto Stock Exchange
    Trading Symbol - EDR
     
    New York Stock Exchange
    Trading Symbol – EXK

Endeavour Silver Corp. Page - 22 -