Form 20-F x
|
Form 40-F o
|
Exhibit Number
|
Description of Exhibit
|
|
Interim Financial Statements/Report
|
||
MD&A
|
||
52-109FV2 - Certification of Interim Filings - CEO
|
||
52-109FV2 - Certification of Interim Filings - CFO
|
JAGUAR MINING INC.
|
|||
Date: August 13, 2015
|
By:
|
/s/ Derrick Weyrauch
|
|
Name: Derrick Weyrauch
|
|||
Title: Chief Financial Officer
|
|||
Consolidated Statement of Financial Position
|
|||||||||
June 30,
|
December 31,
|
||||||||
2015
|
2014
|
||||||||
ASSETS
|
|||||||||
Current assets
|
|||||||||
Cash and cash equivalents
|
$ | 4,776 | $ | 7,161 | |||||
Inventory
|
Note 4
|
14,155 | 19,175 | ||||||
Recoverable taxes
|
Note 5
|
3,570 | 10,614 | ||||||
Other accounts receivable
|
810 | 747 | |||||||
Prepaid expenses and advances
|
2,542 | 1,639 | |||||||
Derivatives
|
598 | - | |||||||
Total Current Assets
|
26,451 | 39,336 | |||||||
Non-current assets
|
|||||||||
Property, plant and equipment
|
Note 6
|
64,666 | 63,773 | ||||||
Mineral exploration projects
|
Note 7
|
68,781 | 68,544 | ||||||
Recoverable taxes
|
Note 5
|
16,629 | 21,368 | ||||||
Other assets
|
2,968 | 2,243 | |||||||
Total assets
|
$ | 179,496 | $ | 195,264 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|||||||||
Current liabilities
|
|||||||||
Accounts payable and accrued liabilities
|
Note 8
|
$ | 16,403 | $ | 16,049 | ||||
Notes payable
|
Note 9
|
23,522 | 29,413 | ||||||
Reclamation provisions
|
Note 10
|
2,430 | 1,202 | ||||||
Derivatives
|
- | 197 | |||||||
Other provisions and liabilities
|
Note 11
|
22,418 | 16,605 | ||||||
Total Current Liabilities
|
64,773 | 63,466 | |||||||
Non-current liabilities
|
|||||||||
Notes payable
|
Note 9
|
1,403 | 1,538 | ||||||
Deferred income taxes
|
9,834 | 8,338 | |||||||
Other taxes payable
|
102 | 101 | |||||||
Reclamation provisions
|
17,916 | 20,172 | |||||||
Other liabilities
|
49 | 61 | |||||||
Total liabilities
|
$ | 94,077 | $ | 93,676 | |||||
SHAREHOLDERS' EQUITY
|
|||||||||
Capital Stock
|
Note 12
|
434,469 | 434,465 | ||||||
Stock options
|
Note 12
|
620 | 525 | ||||||
Deferred shares units
|
Note 12
|
1,128 | 965 | ||||||
Contributed surplus
|
18,768 | 18,666 | |||||||
Deficit
|
(370,164 | ) | (352,836 | ) | |||||
Hedging Reserve
|
Note 12
|
598 | (197 | ) | |||||
Total shareholders' equity
|
85,419 | 101,588 | |||||||
Financial liabilities and other commitments
|
|||||||||
Total liabilities and shareholders' equity
|
$ | 179,496 | $ | 195,264 |
Going Concern
|
Note 2
|
||
On behalf of the Board:
|
|||
(signed) “Richard Falconer” | (signed) “George M. Bee” |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||||
2015
|
2014
|
2015
|
2014
|
||||||||||||||
Gold Sales
|
$ | 22,820 | $ | 31,044 | $ | 51,567 | $ | 62,143 | |||||||||
Cost of sales
|
Note 14
|
(16,808 | ) | (23,274 | ) | (36,941 | ) | (44,610 | ) | ||||||||
Depletion and amortization
|
(3,233 | ) | (7,339 | ) | (9,637 | ) | (16,015 | ) | |||||||||
Gross profit
|
2,779 | 431 | 4,989 | 1,518 | |||||||||||||
Exploration and evaluation costs
|
29 | 81 | 78 | 120 | |||||||||||||
Care and maintenance costs (Paciencia mine)
|
292 | 520 | 576 | 1,126 | |||||||||||||
Stock-based compensation
|
180 | 697 | 364 | 742 | |||||||||||||
General and administration expenses
|
3,067 | 3,037 | 5,348 | 7,074 | |||||||||||||
Restructuring fees
|
- | 7,059 | - | 9,966 | |||||||||||||
Amortization
|
238 | 268 | 481 | 538 | |||||||||||||
Adjustment to legal and VAT provisions
|
Note 15
|
1,075 | 3,704 | 8,845 | 7,724 | ||||||||||||
Other operating expenses
|
429 | 1,504 | 1,355 | 2,753 | |||||||||||||
Operating loss
|
(2,531 | ) | (16,439 | ) | (12,058 | ) | (28,525 | ) | |||||||||
Foreign exchange loss (gain)
|
1,708 | (837 | ) | (216 | ) | (1,819 | ) | ||||||||||
Financial instruments gain
|
(618 | ) | (265,293 | ) | (38 | ) | (265,293 | ) | |||||||||
Finance costs
|
1,059 | 2,382 | 2,183 | 7,201 | |||||||||||||
Other non-operating expenses (recoveries)
|
(13 | ) | (104 | ) | (40 | ) | (262 | ) | |||||||||
Loss before income taxes
|
(4,667 | ) | 247,413 | (13,947 | ) | 231,648 | |||||||||||
Current income tax expense
|
13 | 983 | 685 | 1,331 | |||||||||||||
Deferred income tax expense (recovery)
|
(297 | ) | (216 | ) | 2,696 | (571 | ) | ||||||||||
Total income tax expense (recovery)
|
(284 | ) | 767 | 3,381 | 760 | ||||||||||||
Net income (loss)
|
(4,383 | ) | 246,646 | (17,328 | ) | 230,888 | |||||||||||
Other comprehensive income (loss)
|
138 | (495 | ) | 795 | (808 | ) | |||||||||||
Total comprehensive income (loss)
|
(4,245 | ) | 246,151 | (16,533 | ) | 230,080 | |||||||||||
Earnings per share
|
|||||||||||||||||
Income (loss) per share
|
|||||||||||||||||
Basic
|
Note 13
|
$ | (0.04 | ) | $ | 2.92 | $ | (0.16 | ) | $ | 5.37 | ||||||
Diluted
|
Note 13
|
$ | (0.04 | ) | $ | 2.91 | $ | (0.16 | ) | $ | 5.35 | ||||||
Weighted average shares outstanding
|
|||||||||||||||||
Basic
|
111,115,182 | 84,490,087 | 111,115,182 | 42,975,643 | |||||||||||||
Diluted
|
111,115,182 | 84,875,160 | 111,115,182 | 43,169,243 | |||||||||||||
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
OPERATING ACTIVITIES
|
||||||||||||||||
Net income (loss) for the period
|
$ | (4,383 | ) | $ | 246,646 | $ | (17,328 | ) | $ | 230,887 | ||||||
Adjusted for non-cash items
|
||||||||||||||||
Unrealized foreign exchange gain
|
(614 | ) | (963 | ) | (2,497 | ) | (3,266 | ) | ||||||||
Stock-based compensation expense
|
180 | 697 | 364 | 742 | ||||||||||||
Interest expense
|
673 | 1,939 | 1,472 | 6,302 | ||||||||||||
Accretion of interest expense
|
386 | 443 | 711 | 899 | ||||||||||||
Deferred income tax expense (recovery)
|
(297 | ) | (216 | ) | 2,696 | (571 | ) | |||||||||
Depletion and amortization
|
3,471 | 7,607 | 10,118 | 16,553 | ||||||||||||
Loss on disposition of property, plant and equipment
|
1 | 45 | 23 | 53 | ||||||||||||
Write-down of inventory
|
- | 1,483 | 32 | 2,387 | ||||||||||||
Provision for VAT and other taxes
|
(465 | ) | 2,026 | 645 | 4,764 | |||||||||||
Legal provisions
|
1,540 | (1,678 | ) | 8,200 | (2,960 | ) | ||||||||||
Gain on debt forgiveness
|
- | (265,566 | ) | - | (265,566 | ) | ||||||||||
Loss on Renvest ammendment
|
- | 400 | - | 400 | ||||||||||||
Unrealized gain on derivatives and option component of notes
|
- | (8 | ) | - | (8 | ) | ||||||||||
Reclamation expenditure
|
(85 | ) | (96 | ) | (244 | ) | (331 | ) | ||||||||
407 | (7,241 | ) | 4,192 | (9,715 | ) | |||||||||||
Adjusted for changes in non-cash operating assets and liabilities
|
||||||||||||||||
Inventory
|
(570 | ) | (1,569 | ) | 2,379 | (3,078 | ) | |||||||||
Other accounts receivable
|
723 | 690 | 826 | 2,505 | ||||||||||||
Recoverable taxes
|
1,221 | (449 | ) | 10,906 | (779 | ) | ||||||||||
Prepaid expenses and other assets
|
(2,878 | ) | (1,185 | ) | (2,517 | ) | (630 | ) | ||||||||
Accounts payable and accrued liabilities
|
2,377 | (1,546 | ) | 416 | 986 | |||||||||||
Taxes payable
|
(1 | ) | 172 | - | 517 | |||||||||||
Other provisions
|
359 | 3,083 | (2,387 | ) | 4,754 | |||||||||||
Net cash provided by operating activities
|
1,638 | (8,045 | ) | 13,815 | (5,440 | ) | ||||||||||
FINANCING ACTIVITIES
|
||||||||||||||||
Share issuance
|
- | 50,000 | - | 50,000 | ||||||||||||
Repayment of debt
|
(4,500 | ) | (10,600 | ) | (7,700 | ) | (10,600 | ) | ||||||||
Increase in debt
|
1,300 | - | 1,300 | - | ||||||||||||
Decrease in restricted cash
|
- | - | - | 109 | ||||||||||||
Interest paid
|
(555 | ) | (1,703 | ) | (1,273 | ) | (2,517 | ) | ||||||||
Other liabilities
|
14 | 8 | (12 | ) | 18 | |||||||||||
Net cash used in financing activities
|
(3,741 | ) | 37,705 | (7,685 | ) | 37,010 | ||||||||||
INVESTING ACTIVITIES
|
||||||||||||||||
Mineral exploration projects
|
(136 | ) | (220 | ) | (237 | ) | (408 | ) | ||||||||
Purchase of property, plant and equipment
|
(3,060 | ) | (5,015 | ) | (8,340 | ) | (9,151 | ) | ||||||||
Proceeds from disposition of property, plant and equipment
|
4 | 225 | 41 | 256 | ||||||||||||
Net cash used in investing activities
|
(3,192 | ) | (5,010 | ) | (8,536 | ) | (9,303 | ) | ||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(187 | ) | (345 | ) | 21 | 32 | ||||||||||
Net increase (decrease) in cash and cash equivalents
|
(5,482 | ) | 24,305 | (2,385 | ) | 22,299 | ||||||||||
Cash and cash equivalents at the beginning of the period
|
10,258 | 7,009 | 7,161 | 9,015 | ||||||||||||
Cash and cash equivalents at the end of the period
|
$ | 4,776 | $ | 31,314 | $ | 4,776 | $ | 31,314 | ||||||||
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
|
Common Shares
|
Stock Options
|
Deferred Shares Units
|
||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Options
|
Amount
|
Units
|
Amount
|
Contributed Surplus
|
Deficit
|
Hedging Reserve1
|
Total Equity (Deficiency)
|
|||||||||||||||||||||||||||||||
Balance as at January 1, 2014
|
86,396,356 | $ | 371,077 | 1,604,028 | $ | 917 | - | - | $ | 17,638 | (483,699 | ) | 508 | $ | (93,559 | ) | ||||||||||||||||||||||||
Share consolidation
|
(85,396,429 | ) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||
Shares issued
|
110,111,111 | 77,591 | - | - | - | - | - | - | - | 77,591 | ||||||||||||||||||||||||||||||
Shares issued cost
|
- | (14,203 | ) | - | - | - | - | - | - | - | (14,203 | ) | ||||||||||||||||||||||||||||
Options cancelled
|
- | - | (1,604,028 | ) | (917 | ) | - | - | 1,028 | - | - | 111 | ||||||||||||||||||||||||||||
Stock options
|
- | - | 1,994,735 | 106 | - | - | - | - | - | 106 | ||||||||||||||||||||||||||||||
Deferred shares units
|
- | - | - | - | 1,500,566 | 573 | - | - | - | 573 | ||||||||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | - | - | - | - | - | (808 | ) | (808 | ) | ||||||||||||||||||||||||||||
Net loss
|
- | - | - | - | - | - | - | 230,887 | - | 230,887 | ||||||||||||||||||||||||||||||
Balance as at June 30, 2014
|
111,111,038 | $ | 434,465 | 1,994,735 | $ | 106 | 1,500,566 | $ | 573 | $ | 18,666 | $ | (252,812 | ) | $ | (300 | ) | $ | 200,698 | |||||||||||||||||||||
Balance as at January 1, 2015
|
111,111,038 | $ | 434,465 | 2,679,735 | $ | 525 | 1,600,566 | $ | 965 | $ | 18,666 | $ | (352,836 | ) | $ | (197 | ) | $ | 101,588 | |||||||||||||||||||||
Shares issued
|
25,000 | 4 | - | - | - | - | (4 | ) | - | - | - | |||||||||||||||||||||||||||||
Stock options
|
- | - | - | 137 | - | - | - | - | - | 137 | ||||||||||||||||||||||||||||||
Options cancelled
|
- | - | (400,000 | ) | (42 | ) | - | - | 42 | - | - | - | ||||||||||||||||||||||||||||
Deferred shares cancelled
|
- | - | - | - | (100,000 | ) | (64 | ) | 64 | - | - | - | ||||||||||||||||||||||||||||
Deferred shares units
|
- | - | - | - | - | 227 | - | - | - | 227 | ||||||||||||||||||||||||||||||
Realized gain on statement of operations
|
- | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Other comprehensive loss
|
- | - | - | - | - | - | - | - | 795 | 795 | ||||||||||||||||||||||||||||||
Net loss
|
- | - | - | - | - | - | - | (17,328 | ) | - | (17,328 | ) | ||||||||||||||||||||||||||||
Balance as at June 30, 2015
|
111,136,038 | $ | 434,469 | 2,279,735 | $ | 620 | 1,500,566 | $ | 1,128 | $ | 18,768 | $ | (370,164 | ) | $ | 598 | $ | 85,419 |
|
(Unaudited and expressed in thousands of US dollars)
|
1.
|
Nature of business and basis of preparation:
|
2.
|
Going Concern
|
|
(Unaudited and expressed in thousands of US dollars)
|
3.
|
Significant accounting policies:
|
|
a)
|
Future accounting policy changes issued but not yet in effect:
|
4.
|
Inventory:
|
June 30,
|
December 31,
|
|||||||
|
2015
|
2014
|
||||||
Raw material
|
$ | 2,574 | $ | 2,524 | ||||
Mine operating supplies
|
5,339 | 6,472 | ||||||
Ore in stockpiles
|
70 | 258 | ||||||
Gold in process
|
2,411 | 3,664 | ||||||
Unrefined gold at refinery
|
2,137 | 4,456 | ||||||
Finished goods (gold bullion)
|
1,624 | 1,801 | ||||||
Total Inventory
|
$ | 14,155 | $ | 19,175 |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Inventory amounts recorded in production costs
|
$ | 16,843 | $ | 23,435 | $ | 36,968 | $ | 46,724 | ||||||||
Inventory amounts recorded in depletion and amortization
|
3,233 | 7,339 | 9,637 | 16,015 |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Inventory write down
|
$ | - | $ | 1,483 | $ | 32 | $ | 2,387 |
|
(Unaudited and expressed in thousands of US dollars)
|
5.
|
Recoverable taxes:
|
December 31, 2014
|
Additions/Reversals
|
Accretion
|
Tax refunded
|
Applied to taxes payable
|
Foreign exchange
|
June 30,
2015
|
||||||||||||||||||||||
$ | 26,659 | $ | 3,346 | $ | - | $ | (7,378 | ) | $ | (3,663 | ) | $ | (4,716 | ) | $ | 14,248 | ||||||||||||
Provision for VAT and other2
|
(7,515 | ) | (646 | ) | 537 | - | - | 1,260 | (6,364 | ) | ||||||||||||||||||
Net VAT and other taxes
|
$ | 19,144 | $ | 2,700 | $ | 537 | $ | (7,378 | ) | $ | (3,663 | ) | $ | (3,456 | ) | $ | 7,884 | |||||||||||
ICMS3
|
$ | 15,086 | $ | 1,930 | $ | - | $ | - | $ | (58 | ) | $ | (2,478 | ) | $ | 14,480 | ||||||||||||
Reserve for ICMS3
|
(2,248 | ) | (123 | ) | - | - | - | 206 | (2,165 | ) | ||||||||||||||||||
Net ICMS
|
$ | 12,838 | $ | 1,807 | $ | - | $ | - | $ | (58 | ) | $ | (2,272 | ) | $ | 12,315 | ||||||||||||
Total recoverable taxes
|
$ | 31,982 | $ | 4,507 | $ | 537 | $ | (7,378 | ) | $ | (3,721 | ) | $ | (5,728 | ) | $ | 20,199 | |||||||||||
Less: current portion
|
10,614 | 3,570 | ||||||||||||||||||||||||||
Non-current portion
|
$ | 21,368 | $ | 16,629 | ||||||||||||||||||||||||
Receivable from sales of
ICMS tax credits 4
|
$ | 889 | $ | 872 |
1)
|
The Company is required to pay certain taxes in Brazil that are based on purchases of consumables and property, plant and equipment. These taxes are recoverable from the Brazilian tax authorities through various methods, including as cash refund or as a credit against current taxes payable.
|
2)
|
The Company records a provision against its recoverable taxes given limited methods available to recover such taxes and the length of time it will take to recover such taxes. The provision reduces the net carrying amount of value added taxes and other taxes to their estimated present value based on the manner and timing of expected recovery, discounted at the Brazilian Central Bank’s Selic rate.
During 2014, the Company initiated procedures to obtain approval and/or refund of R$29.1 million of Federal VAT (‘Value Added Tax’) input tax credits with respect to the years 2009 through 2011 for MTL. Following an extensive audit process, in February 2015, 81.6% of the input tax credits were approved for refund. 29.7% of the approved amount was applied as a credit to reduce other federal taxes payable for prior years, while R$16.7 million (approximately $6.0 million) was refunded in cash.
|
3)
|
ICMS – Imposto sobre circulação de mercadorias e prestação de serviços is a type of value added tax which can either be sold to other companies (usually at a discount rate of approximately 13%) or be used to purchase specified machinery and equipment. The ICMS credits can only be realized in the state where they were generated; in the case of Jaguar, in the State of Minas Gerais, Brazil.
|
4)
|
Recorded as part of Other aseets is $872,000 related to ICMS tax credits sold to and still receivable from other companies (December 31, 2014 - $889,000).
|
|
(Unaudited and expressed in thousands of US dollars)
|
6.
|
Property, plant and equipment (“PP&E”):
|
Plant
|
Vehicles
|
Equipment
|
Leasehold1
|
CIP2
|
Mining properties
|
Total
|
||||||||||||||||||||||
Cost
|
||||||||||||||||||||||||||||
Balance as at January 1, 2015
|
$ | 13,495 | $ | 11,522 | $ | 229,701 | $ | 2,380 | $ | 2,476 | $ | 353,616 | $ | 613,190 | ||||||||||||||
Additions
|
- | 3 | 1,114 | - | 203 | 7,142 | 8,462 | |||||||||||||||||||||
Disposals
|
- | - | (94 | ) | - | - | (319 | ) | (413 | ) | ||||||||||||||||||
Reclassify within PP&E
|
(30 | ) | - | - | - | 30 | - | - | ||||||||||||||||||||
Balance as at June 30, 2015
|
$ | 13,465 | $ | 11,525 | $ | 230,721 | $ | 2,380 | $ | 2,709 | $ | 360,439 | $ | 621,239 | ||||||||||||||
Balance as at January 1, 2014
|
$ | 15,717 | $ | 13,793 | $ | 230,879 | $ | 2,380 | $ | 3,150 | $ | 333,731 | $ | 599,650 | ||||||||||||||
Additions
|
- | 449 | 3,182 | - | 2,351 | 21,667 | 27,649 | |||||||||||||||||||||
Disposals
|
(3,755 | ) | (2,797 | ) | (5,429 | ) | - | (346 | ) | - | (12,327 | ) | ||||||||||||||||
Transfer from assets held for sale
|
1,533 | 77 | 1,069 | - | (2,679 | ) | - | - | ||||||||||||||||||||
Reclassify within PP&E
|
- | - | - | - | - | (1,782 | ) | (1,782 | ) | |||||||||||||||||||
Balance as at December 31, 2014
|
$ | 13,495 | $ | 11,522 | $ | 229,701 | $ | 2,380 | $ | 2,476 | $ | 353,616 | $ | 613,190 | ||||||||||||||
Accumulated amortization and impairment
|
||||||||||||||||||||||||||||
Balance as at January 1, 2015
|
$ | 11,277 | $ | 9,234 | $ | 202,443 | $ | 1,923 | $ | 1,142 | $ | 323,398 | $ | 549,417 | ||||||||||||||
Amortization for the period
|
342 | 350 | 3,260 | 232 | - | 3,321 | 7,505 | |||||||||||||||||||||
Impairment loss
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Disposals
|
- | - | (29 | ) | - | - | (320 | ) | (349 | ) | ||||||||||||||||||
Balance as at June 30, 2015
|
$ | 11,619 | $ | 9,584 | $ | 205,674 | $ | 2,155 | $ | 1,142 | $ | 326,399 | $ | 556,573 | ||||||||||||||
Balance as at January 1, 2014
|
$ | 10,891 | $ | 9,575 | $ | 132,766 | $ | 1,459 | $ | - | $ | 289,007 | $ | 443,698 | ||||||||||||||
Amortization for the year
|
923 | 1,842 | 16,308 | 464 | - | 10,756 | 30,293 | |||||||||||||||||||||
Impairment loss
|
3,275 | 50 | 58,740 | - | 1,142 | 23,635 | 86,842 | |||||||||||||||||||||
Disposals
|
(3,812 | ) | (2,233 | ) | (5,371 | ) | - | - | - | (11,416 | ) | |||||||||||||||||
Balance as at December 31, 2014
|
$ | 11,277 | $ | 9,234 | $ | 202,443 | $ | 1,923 | $ | 1,142 | $ | 323,398 | $ | 549,417 | ||||||||||||||
Carrying amounts
|
||||||||||||||||||||||||||||
As at June 30, 2015
|
$ | 1,846 | $ | 1,941 | $ | 25,047 | $ | 225 | $ | 1,567 | $ | 34,040 | $ | 64,666 | ||||||||||||||
As at December 31, 2014
|
$ | 2,218 | $ | 2,288 | $ | 27,258 | $ | 457 | $ | 1,334 | $ | 30,218 | $ | 63,773 | ||||||||||||||
1 Refers to leasehold improvements in corporate office in Brazil.
|
||||||||||||||||||||||||||||
2 Refers to Construction in progress.
|
|
(Unaudited and expressed in thousands of US dollars)
|
7.
|
Mineral exploration projects:
|
Gurupi
|
Turmalina
|
Caeté
|
Pedra Branca
|
Total
|
||||||||||||||||
Balance as at January 1, 2015
|
$ | 68,139 | $ | - | $ | - | $ | 405 | $ | 68,544 | ||||||||||
Additions
|
237 | - | - | - | 237 | |||||||||||||||
Balance as at June 30, 2015
|
$ | 68,376 | $ | - | $ | - | $ | 405 | $ | 68,781 | ||||||||||
Balance as at January 1, 2014
|
$ | 67,494 | $ | - | $ | - | $ | 391 | $ | 67,885 | ||||||||||
Additions
|
645 | - | 314 | 14 | 973 | |||||||||||||||
Reclass from PP&E
|
- | - | 1,782 | - | 1,782 | |||||||||||||||
Impairment loss
|
- | - | (2,096 | ) | - | (2,096 | ) | |||||||||||||
Balance as at December 31, 2014
|
$ | 68,139 | $ | - | $ | - | $ | 405 | $ | 68,544 |
8.
|
Accounts payable and accrued liabilities:
|
June 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
Accounts payable (suppliers)
|
$ | 10,023 | $ | 9,212 | ||||
Accrued payroll
|
6,157 | 6,483 | ||||||
Interest payable
|
10 | 72 | ||||||
Other
|
213 | 282 | ||||||
Total accounts payable and accrued liabilities
|
$ | 16,403 | $ | 16,049 |
9.
|
Notes payable:
|
June 30,
2015
|
December 31,
2014
|
|||||||
Notes payable - current portion
|
||||||||
Bank indebtedness
|
$ | 14,553 | $ | 14,954 | ||||
Vale note (a)
|
706 | 458 | ||||||
Renvest credit facility (b)
|
8,263 | 14,001 | ||||||
23,522 | 29,413 | |||||||
Notes payable - non-current portion
|
||||||||
Vale note (a)
|
1,403 | 1,538 | ||||||
1,403 | 1,538 | |||||||
Total notes payable
|
$ | 24,925 | $ | 30,951 |
|
(Unaudited and expressed in thousands of US dollars)
|
a)
|
Vale note
|
b)
|
Renvest Credit Facility:
|
Black-Scholes model
|
Assumptions
|
|||
Remaining contractual life
|
0.5 year
|
|||
Interest rate
|
11 | % | ||
Volatililty
|
70 | % | ||
Risk free rate
|
0.64 | % | ||
Share price
|
$ | 0.15 | ||
Conversion price
|
$ | 1.78 |
|
(Unaudited and expressed in thousands of US dollars)
|
10.
|
Reclamation provision
|
December 31,
2014
|
Additions (Reversals)
|
Accretion
|
Payments
|
Foreign exchange
|
June 30,
2015
|
|||||||||||||||||||
Reclamation provision
|
$ | 21,374 | $ | 126 | $ | 1,135 | $ | (244 | ) | $ | (2,045 | ) | $ | 20,346 | ||||||||||
Less: current portion
|
1,202 | 2,430 | ||||||||||||||||||||||
Non-current portion
|
$ | 20,172 | $ | 17,916 |
11.
|
Other provisions and contingent liabilities:
|
As at June 30, 2015, the Company has recognized a provision of $22.4 million (December 31, 2014 - $16.6 million) representing management’s best estimate of expenditures required to settle present obligations, as noted in the table below. The ultimate outcome or actual cost of settlement may vary materially from management estimates.
|
December 31,
2014
|
Additions (Reversals)
|
Payments
|
Foreign exchange
|
June 30,
2015
|
||||||||||||||||
Labour litigation
|
$ | 14,491 | $ | 8,231 | $ | (228 | ) | $ | (1,851 | ) | $ | 20,643 | ||||||||
Civil litigation
|
1,560 | (8 | ) | - | (229 | ) | 1,323 | |||||||||||||
Other provisions
|
554 | (118 | ) | - | 16 | 452 | ||||||||||||||
$ | 16,605 | $ | 8,105 | $ | (228 | ) | $ | (2,064 | ) | $ | 22,418 |
12.
|
Capital stock:
|
a)
|
Common shares:
|
|
(Unaudited and expressed in thousands of US dollars)
|
Number of shares
|
Amounts
|
|||||||
Balance as at January 1, 2015
|
111,111,038 | $ | 434,465 | |||||
Shares issued1
|
25,000 | 4 | ||||||
Balance as at June 30, 2015
|
111,136,038 | $ | 434,469 | |||||
Balance as at January 1, 2014
|
86,396,356 | 371,077 | ||||||
Share consolidation2
|
(85,396,429 | ) | - | |||||
Shares issued in exchange for the Notes2
|
19,000,000 | 13,389 | ||||||
Offering shares issued2
|
70,955,797 | 50,000 | ||||||
Accrued interest offering shares issued2
|
9,044,203 | 6,373 | ||||||
Backstop commitment shares issued2
|
11,111,111 | 7,829 | ||||||
Share issuance costs2
|
- | (14,203 | ) | |||||
Balance as at June 30, 2014
|
111,111,038 | $ | 434,465 |
1)
|
On June 30, 2015 the Company issued 25,000 shares for 25,000 vested Deferred Share Units (“DSUs”), valued at $4,000, to a former executive. This issuance was made pursuant to the redemption rules of vested DSUs under the Company’s Deferred Share Unit Plan.
|
2)
|
On December 23, 2013, the Company filed for creditor protection under the Companies’ Creditors Arrangement Act (Canada) (the “CCAA”) in the Ontario Superior Court of Justice. On April 22, 2014, the Company successfully implemented the CCAA Plan.
|
|
·
|
The common shares of the Company issued and outstanding immediately prior to the implementation of the CCAA Plan were consolidated at a ratio of one (1) post-consolidation common share for each 86.39636 pre-consolidation common shares (the “Consolidation”).
|
|
·
|
The Noteholders and certain other Affected Unsecured Creditors of the Company with proven claims received their pro-rata share of 14,000,000 common shares of the Company in exchange for their Notes and in satisfaction of their claims, respectively, and Noteholders who signed the Support Agreement received their pro rata share of an additional 5,000,000 common shares of the Company in exchange for their Notes. Pursuant to the CCAA Plan, the Notes (and the indentures under which such Notes were issued) have been irrevocably and finally cancelled and all unsecured claims of certain affected unsecured creditors of the Company are fully and finally released.
|
|
·
|
Noteholders who participated in the Share Offering purchased up to their pro rata share of 70,955,797 common shares of the Company (collectively, the “Offering Shares”) and such Noteholders received their pro-rata share of 9,044,203 common shares of the Company (the “Accrued Interest Offering Shares”) in exchange for their Notes.
|
|
·
|
Noteholders who backstopped the Share Offering pursuant to the Backstop Agreement purchased their pro-rata share (based on their backstop commitments) of the Offering Shares not subscribed for under the Share Offering and received their pro rata share of an additional 11,111,111 common shares of the Company (the “Backstopped Commitment Shares”) in exchange for their Notes.
|
|
(Unaudited and expressed in thousands of US dollars)
|
b)
|
Stock options:
|
Common Share Options
|
Number of options
|
Weighted Average Exercise Price (Cdn$)
|
||||||
Balance as at January 1, 2015
|
2,679,735 | $ | 1.35 | |||||
Options forfeited1
|
(400,000 | ) | 1.35 | |||||
Balance as at June 30, 2015
|
2,279,735 | $ | 1.35 | |||||
Balance as at January 1, 2014
|
1,604,028 | $ | 0.98 | |||||
Options cancelled
|
(1,604,028 | ) | 0.98 | |||||
Issued during the period
|
1,994,735 | 1.35 | ||||||
Balance as at June 30, 2014
|
1,994,735 | $ | 1.35 |
Number of options
|
Exercise Price (Cdn$)
|
Dividend yield
|
Risk-free interest rate
|
Forfeiture rate
|
Expected life (years)
|
Volatility factor
|
Fair value
|
|||||||||||||||||||||||||
Stock options 2015
|
2,279,735 | $ | 1.35 | - | 1.47 | % | 0 | % | 3.05 | 53 | % | $ | 0.19 | |||||||||||||||||||
Stock options 2014
|
1,994,735 | $ | 1.35 | - | 1.47 | % | 0 | % | 4.00 | 50 | % | $ | 0.24 |
c)
|
Deferred share units – “DSUs”:
|
|
(Unaudited and expressed in thousands of US dollars)
|
d)
|
Hedging reserve:
|
Settlement Date
|
Ounces Hedged
|
Average US$ per ounce
|
Unrealized gain
|
|||||||||
August 27, 2015
|
10,593 | $ | 1,227 | $ | 598 |
13)
|
Basic and diluted earnings per share:
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Numerator
|
||||||||||||||||
Net income (loss)
|
$ | (4,383 | ) | $ | 246,646 | $ | (17,328 | ) | $ | 230,888 | ||||||
Denominator
|
||||||||||||||||
Weighted average number of common shares outstanding - basic and diluted
|
111,119,280 | 84,490,087 | 111,115,182 | 42,975,643 | ||||||||||||
Basic and diluted loss per share
|
$ | (0.04 | ) | $ | 2.92 | $ | (0.16 | ) | $ | 5.37 |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Options
|
2,378,636 | 1,813,523 | 2,528,354 | 1,709,354 | ||||||||||||
Convertible option Renvest Credit Facility
|
2,824,859 | 2,117,229 | 2,824,859 | 1,064,463 | ||||||||||||
Deferred share units
|
1,525,291 | 385,073 | 1,562,721 | 193,600 | ||||||||||||
Antidilutive shares
|
6,728,786 | 4,315,825 | 6,915,933 | 2,967,417 |
|
(Unaudited and expressed in thousands of US dollars)
|
14)
|
Production costs:
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Direct mining and processing costs
|
$ | (16,230 | ) | $ | (22,563 | ) | (35,375 | ) | $ | (44,835 | ) | |||||
Royalty expense and CFEM taxes
|
(613 | ) | (872 | ) | (1,593 | ) | (1,889 | ) | ||||||||
Inventory write-down
|
- | (579 | ) | (32 | ) | 1,976 | ||||||||||
Other
|
35 | 740 | 59 | 138 | ||||||||||||
Total cost of production
|
$ | (16,808 | ) | $ | (23,274 | ) | $ | (36,941 | ) | $ | (44,610 | ) |
15)
|
Adjustment to legal and VAT provisions:
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Legal provisions
|
$ | 1,540 | $ | 1,678 | $ | 8,200 | $ | 2,960 | ||||||||
Changes in provision against recoverability of VAT and other taxes
|
(465 | ) | $ | 2,026 | 645 | 4,764 | ||||||||||
Total adjustment to legal provisions and VAT taxes
|
$ | 1,075 | $ | 3,704 | $ | 8,845 | $ | 7,724 |
|
(Unaudited and expressed in thousands of US dollars)
|
16)
|
Commitments:
|
Less than 1 year
|
1 - 3 years
|
3 - 5 years
|
More than 5 years
|
Total
|
||||||||||||||||
Financial Liabilities
|
||||||||||||||||||||
Accounts payable and accrued liabilities
|
$ | 16,403 | $ | - | $ | - | $ | - | $ | 16,403 | ||||||||||
Notes payable
|
- | |||||||||||||||||||
Principal
|
23,453 | 1,000 | 1,000 | 250 | 25,703 | |||||||||||||||
Bank indebtedness
|
14,553 | - | - | - | 14,553 | |||||||||||||||
Vale Note
|
500 | 1,000 | 1,000 | 250 | 2,750 | |||||||||||||||
Renvest credit facility
|
8,400 | - | - | - | 8,400 | |||||||||||||||
Interest
|
1,110 | - | - | - | 1,110 | |||||||||||||||
Other liabilities
|
49 | - | - | - | 49 | |||||||||||||||
Total financial liabilities
|
$ | 41,015 | $ | 1,000 | $ | 1,000 | $ | 250 | $ | 43,265 | ||||||||||
Other Commitments
|
||||||||||||||||||||
Operating lease agreements
|
$ | 195 | $ | 53 | $ | - | $ | - | $ | 248 | ||||||||||
Suppliers' agreements
|
- | |||||||||||||||||||
Mine operations1
|
788 | - | - | - | 788 | |||||||||||||||
Other provisions and liabilities
|
22,418 | - | - | - | 22,418 | |||||||||||||||
Reclamation provisions2
|
2,429 | 13,174 | 1,127 | 10,739 | 27,469 | |||||||||||||||
Total other commitments
|
$ | 25,830 | $ | 13,227 | $ | 1,127 | $ | 10,739 | $ | 50,923 | ||||||||||
Total
|
$ | 66,845 | $ | 14,227 | $ | 2,127 | $ | 10,989 | $ | 94,188 | ||||||||||
1 The Company has the contractual right to cancel the mine operation contracts with 30 days advance notice. The amount included in the commitments table represents the contractual amount due within 30 days.
|
||||||||||||||||||||
2 Reclamation provisions are not adjusted for inflation and are not discounted. |
17)
|
Financial risk management and financial instruments:
|
|
a)
|
Liquidity risk:
|
|
b)
|
Derivative financial instruments:
|
The Company assesses its financial instruments and non-financial contracts on a regular basis to determine the existence of any embedded derivatives which would be required to be accounted for separately at fair value and to ensure that any embedded derivatives are accounted for in accordance with the Company’s policy.
|
|
(Unaudited and expressed in thousands of US dollars)
|
|
·
|
Forward sales:
|
|
c)
|
Financial instruments:
|
Level 1
|
Level 2
|
Level 3
|
||||||||||
June 30, 2015
|
||||||||||||
Derivative assets
|
- | 598 | - | |||||||||
December 31, 2014
|
||||||||||||
Derivative liabilities
|
$ | - | $ | 197 | $ | - |
18)
|
Related party transactions:
|
CORE BUSINESS | 2 |
Q2 2015 FINANCIAL & OPERATING HIGHLIGHTS
|
3 |
BACKGROUND
|
7 |
REVIEW OF OPERATING AND FINANCIAL RESULTS | 12 |
TAXES | 18 |
REVIEW OF FINANCIAL CONDITION | 20 |
FINANCIAL RESTRUCTURING PLAN-CCAA PROCEEDINGS | 23 |
LITIGATION AND CONTINGENCIES | 25 |
RISKS AND UNCERTAINTIES | 27 |
QUALIFIED PERSON | 29 |
OUTSTANDING SHARE DATA | 29 |
NON-IFRS PERFORMANCE MEASURES | 30 |
CRITICAL ACCOUNTING ESTIMATES | 33 |
CHANGES IN ACCOUNTING POLICIES INCLUDING INITIAL ADOPTION | 33 |
GLOSSARY OF TERMS | 34 |
DISCLOSURE CONTROLS AND PROCEDURES AND INTERNAL CONTROLS OVER FINANCIAL REPORTING | 34 |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS | 35 |
CAUTIONARY NOTE TO U.S. INVESTORS | 35 |
CORPORATE DIRECTORY | 37 |
Abbreviation
|
Period
|
Abbreviation
|
Period
|
YTD 2015
|
January 1, 2015 – June 30, 2015
|
YTD 2014
|
January 1, 2014 – June 30, 2014
|
Q1 2015
|
January 1, 2015 – March 31, 2015
|
Q1 2014
|
January 1, 2014 – March 31, 2014
|
Q2 2015
|
April 1, 2015 – June 30, 2015
|
Q2 2014
|
April 1, 2014 – June 30, 2014
|
($ thousands, except where indicated)
|
For the three months ended
June 30, |
For the six months ended
June 30, |
||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Financial Data
|
||||||||||||||||
Revenue
|
$ | 22,820 | $ | 31,044 | $ | 51,567 | $ | 62,143 | ||||||||
Cost of sales (excluding depreciation)1
|
16,808 | 23,274 | 36,941 | 44,610 | ||||||||||||
Gross margin (excluding depreciation)1
|
6,012 | 7,770 | 14,626 | 17,533 | ||||||||||||
Net (loss) income
|
(4,383 | ) | 246,646 | (17,328 | ) | 230,888 | ||||||||||
Per share (“EPS”)
|
(0.04 | ) | 2.92 | (0.16 | ) | 5.37 | ||||||||||
EBITDA1
|
(137 | ) | 257,402 | (1,646 | ) | 255,402 | ||||||||||
Adjusted EBITDA2
|
500 | (2,911 | ) | 7,557 | (3,401 | ) | ||||||||||
Sustaining capital expenditures1
|
3,052 | 4,830 | 8,327 | 8,653 | ||||||||||||
Non-sustaining capital expenditures1
|
144 | 180 | 250 | 650 | ||||||||||||
Total Capital Expenditures3
|
3,196 | 5,010 | 8,577 | 9,303 | ||||||||||||
Operating Data
|
||||||||||||||||
Average realized gold price ($ per ounce)1
|
$ | 1,190 | $ | 1,280 | $ | 1,188 | $ | 1,290 | ||||||||
Gold sold (ounces)
|
19,184 | 24,002 | 43,412 | 48,183 | ||||||||||||
Gold produced (ounces)
|
20,682 | 23,867 | 42,018 | 47,226 | ||||||||||||
Definition drilling (meters)
|
11,416 | 10,121 | 20,384 | 17,536 | ||||||||||||
Cash operating costs (per ounce produced)1
|
$ | 796 | $ | 958 | $ | 802 | $ | 941 | ||||||||
Cash operating costs (per ounce sold)1
|
$ | 876 | $ | 970 | $ | 851 | $ | 926 | ||||||||
All-in sustaining costs (per ounce sold)1
|
$ | 1,231 | $ | 1,337 | $ | 1,198 | $ | 1,276 | ||||||||
1 Average realized gold price, sustaining and non-sustaining capital expenditures, cash operating costs and all-in sustaining costs, EBITDA and Adjusted EBITDA, cost of sales (excluding depreciation) and gross margin (excluding depreciation) are non-gaap financial performance measures with no standard definition under IFRS. Refer to the Non-IFRS Financial Performance Measures section of the MD&A.
|
||||||||||||||||
2 Adjusted EBITDA excludes non-cash items such as impairment and write downs. For more details refer to the Non-IFRS Performance Measures section of the MD&A.
|
||||||||||||||||
3 These amounts are presented on accrual basis. Capital expenditures are included in our calculation of all-in sustaining costs.
|
($ thousands)
|
June 30,
2015
|
December 31,
2014 |
||||||
Cash and equivalents
|
$ | 4,776 | $ | 7,161 | ||||
Gold bullion
|
1,624 | 1,801 | ||||||
Total cash and gold bullion
|
$ | 6,400 | $ | 8,962 |
|
·
|
Revenues during the second quarter and first half of 2015 were $22.8 million and $51.6 million respectively, compared with revenues of $31.0 million and 62.1 for the corresponding 2014 periods;
|
|
o
|
The average realized gold price per ounce during the second quarter of 2015 was $1,190, compared to $1,280 for the corresponding 2014 period;
|
|
·
|
Sales of gold during the second quarter and first half of 2015 were 19,184 and 43,412 ounces respectively, compared to sales of 24,002 and 48,183 ounces during the corresponding 2014 periods;
|
|
·
|
Adjusted EBITDA for the second quarter and first half of 2015 was $0.5 million and $7.6 million respectively, compared to negative $2.9 million and negative $3.4 million for the same periods in 2014;
|
|
·
|
In addition to the $6.0 million federal tax cash refund in the first quarter of 2015, the Company received another cash refund of $1.3 million (approximately R$4.0 million) in the second quarter in respect of Federal Taxes for its Mineração Serras do Oeste Ltda ("MSOL") operating subsidiary;
|
|
·
|
Total debt outstanding as at June 30, 2015 was $24.9 million (of which $8.4 million is senior secured facility), compared to $31.0 million as at December 31, 2014;
|
|
·
|
As per the terms of the senior secured credit agreement with Global Resource Fund (“Renvest”), the Company was obligated to make a scheduled $1.0 million principal payment on July 28, 2015 which has been, upon agreement between the parties, postponed to August 28, 2015. The Company has engaged in and continues to be in discussions with Renvest about financing and Credit Agreement matters;
|
|
·
|
The results of our operations are affected by the foreign currency movements of the Brazilian Reais and Canadian dollar, versus the US dollar. Approximately 90% of our expenditures in Brazil and 95% of our expenditures for the head office in Toronto are denominated in Brazilian Reais and Canadian dollars, respectively. Therefore cash flows are sensitive to any movements in Brazilian Reais and Canadian dollar, as compared to the US dollar. Since the Company reports it’s earnings in US dollars, any weakening of the Brazilian Reais and Canadian dollar results in a reduction in US dollar denominated costs, while revenues are unaffected given all revenue is earned in US dollars. The Brazilian Reais averaged at R$3.07 per US$ in the second quarter of 2015 compared to R$2.23 per US$ in the same period last year;
|
|
·
|
As at June 30, 2015 the Company had cash and unsold gold bullion on hand of $6.4 million ($9.0 million as at December 31, 2014).
|
|
·
|
During second quarter of 2015, cash operating costs per ounce of gold produced were $796 compared to $958 during the same period in 2014, a decrease of $162 per ounce or 17%;
|
|
·
|
For the first half of 2015, cash operating costs per ounce of gold produced was $802 compared to $941 during the same period in 2014, a decrease of $139 per ounce or 15%;
|
|
·
|
During the second quarter of 2015, all-in sustaining costs per ounce sold (AISC) were $1,231 compared to $1,337 per ounce during for the corresponding 2014 period, a decrease of $106 per ounce or 8%;
|
|
·
|
AISC for the first half of 2015 were $1,198 per ounce sold, which was 6% or $78 per ounce lower as compared to 1,276 for the same period in 2014;
|
|
·
|
In the second quarter of 2015, sustaining capital expenditures decreased $1.7 million or 37% to $3.1 million compared to $4.8 million during the corresponding 2014 period, primarily due to the suspension of primary development at the Caeté Complex and lower capital expenditures on machinery and equipment. Capital expenditures for the first half of 2015 were marginally lower than the same 2014 period.
|
|
·
|
Production of gold during the second quarter and first half of 2015 was 20,682 ounces 42,018 ounces respectively, compared to 23,867 ounces and 47,226 ounces in the corresponding 2014 periods:
|
|
o
|
Turmalina produced 10,420 ounces of gold in the second quarter of 2015 compared to 13,190 ounces in the 2014 corresponding period,
|
|
o
|
Caeté produced 10,262 ounces of gold in the second quarter of 2015 compared to 10,677 in the 2014 corresponding period.
|
|
·
|
A total of 210,000 tonnes was processed in the second quarter of 2015 (second quarter of 2014: 263,000 tonnes) at an average head grade of 3.41 grams per tonne (second quarter of 2014 – 3.11 grams per tonne), a 10% increase compared to the same period in 2014:
|
|
o
|
Turmalina processed 94,000 tonnes (second quarter of 2014: 107,000 tonnes) at an average head grade of 3.91 grams per tonne (second quarter of 2014: 4.14 grams per tonne)
|
|
o
|
Caeté processed 116,000 tonnes (second quarter of 2014: 156,000 tonnes) at an average head grade of 3.0 grams per tonne (second quarter of 2014: 2.4 grams per tonne)
|
|
·
|
A total of 436,000 tonnes was processed during the first half of 2015 (YTD 2014: 531,000 tonnes) at an average head grade of 3.34 grams per tonne (YTD 2014 – 3.0 grams per tonne), an increase of 11% compared to the second quarter of 2014.
|
|
·
|
Total tonnes mined decreased in the second quarter and first half of 2015 by 20% and 18% respectively, compared to the same periods in 2014, primarily due to focus on higher grade.
|
|
·
|
For the second quarter and first half of 2015, the average gold recovery rate was 90%, compared to 88% for the comparable 2014 periods.
|
|
·
|
During the second quarter of 2015, 11,416 meters of exploration and definition drilling was conducted at both the Turmalina and Pilar mines, compared to 10,121 meters drilled in the corresponding 2014 period.
|
|
·
|
In April 2015, the Company announced the initial results from its ongoing exploration drilling campaign:
|
|
o
|
Turmalina: On April 8, 2015, the Company announced multiple high-grade drill intercepts generated within the current indicated resource envelope. Significant drill intercepts include 23.71 grams per tonne Au ("g/t Gold") over 14 meters, including 41.27 grams per tonne Au over 7.6 meters, 23.62 grams per tonne Au over 8.8 meters and 20.15 grams per tonne Au over 8.7 meters.
|
|
o
|
Pilar: On April 27, 2015, the Company announced multiple high-grade drill intercepts, including 18.22 grams per tonne Au ("g/t Gold") over 7.4 meters, 14.04 grams per tonne Au over 8.7 meters, 10.63 grams per tonne Au over 13.6 meters, 20.98 grams per tonne Au over 3.7 meters and 18.22 grams per tonne Au over 7.4 meters, including 27.19 grams per tonne Au over 4.3 meters.
|
|
·
|
In April 2015, the Company filed the National Instrument 43-101 (“NI 43-101”) compliant reserve and resource estimate for the Turmalina mine. The reserves increased by 51% to 217,000 ounces. The drill data base cut-off date for the reserve estimate was June 30, 2014. Reserves were calculated at $1,200 per ounce and at R$ 2.5 to US$ 1 exchange rate.
|
2015 Guidance
|
Actual
|
|||||||||||
Low
|
High
|
YTD 2015
|
||||||||||
Consolidated
|
||||||||||||
Brazilian Reais vs US dollar foreign exchange rate
|
2.5 | 2.5 | 3.0 | |||||||||
Gold production (ounces)
|
92,000 | 102,000 | 42,018 | |||||||||
Milling grade (grams per tonne)
|
3.30 | 3.75 | 3.33 | |||||||||
Tonnes Processed
|
925,000 | 1,025,000 | 436,000 | |||||||||
Recovery rate
|
89 | % | 90 | % | 90 | % | ||||||
Cash operating costs (per ounce produced)1
|
$ | 800 | $ | 900 | $ | 802 | ||||||
All-in sustaining costs (per ounce sold)1
|
$ | 1,100 | $ | 1,200 | $ | 1,198 | ||||||
Definition/delineation drilling
|
34,000 | 34,000 | 20,384 | |||||||||
Turmalina
|
||||||||||||
Gold production (ounces)
|
56,000 | 62,000 | 22,216 | |||||||||
Milling grade (grams per tonne)
|
4.00 | 4.25 | 3.74 | |||||||||
Tonnes Processed
|
475,000 | 525,000 | 205,000 | |||||||||
Recovery rate
|
90 | % | 91 | % | 90 | % | ||||||
Cash operating costs (per ounce produced)1
|
$ | 640 | $ | 700 | $ | 652 | ||||||
All-in sustaining costs (per ounce sold)1
|
$ | 900 | $ | 1,000 | $ | 979 | ||||||
Definition/delineation drilling
|
25,000 | 25,000 | 10,469 | |||||||||
Caeté
|
||||||||||||
Gold production (ounces)
|
36,000 | 40,000 | 19,802 | |||||||||
Milling grade (grams per tonne)
|
2.40 | 2.90 | 2.96 | |||||||||
Tonnes Processed
|
450,000 | 500,000 | 231,000 | |||||||||
Recovery rate
|
89 | % | 90 | % | 89 | % | ||||||
Cash operating costs (per ounce produced)1
|
$ | 1,075 | $ | 1,175 | $ | 970 | ||||||
All-in sustaining costs (per ounce sold)1
|
$ | 1,200 | $ | 1,300 | $ | 1,113 | ||||||
Definition/delineation drilling
|
9,000 | 9,000 | 9,915 | |||||||||
1 Cash operating costs and all-in sustaining costs are non-gaap financial performance measures with no standard definition under IFRS. Refer to the Non-IFRS Financial Performance Measures section of the MD&A.
|
|
·
|
Nut-cage type cable bolts on a grid pattern with straps between the cable bolts;
|
|
·
|
Fiber-reinforced shotcrete in the medium term (contractors);
|
|
·
|
Mesh installed by mesh handler on newly commissioned roofbolter in the short term;
|
|
·
|
Where the conditions are particularly bad, footwall drifts are being installed;
|
|
·
|
Reduced dimension (4-m by 4-m) of cross-cut as the excavation encounters the weaker ground in the ore body.
|
Q2 2015 | Q1 2015 | Q4 2014 | Q3 2014 | Q2 2014 | Q1 2014 | Q4 2013 | Q3 2013 | |||||||||||||||||||||||||
Revenues
|
$ | 22,820 | $ | 28,747 | $ | 25,766 | $ | 29,015 | $ | 30,481 | $ | 31,100 | $ | 28,461 | $ | 32,082 | ||||||||||||||||
Cost of sales (excluding depreciation)2
|
(16,808 | ) | (20,133 | ) | (23,508 | ) | (22,312 | ) | (23,274 | ) | (21,337 | ) | (22,073 | ) | (20,451 | ) | ||||||||||||||||
Gross margin (excluding depreciation)2
|
6,012 | 8,614 | 2,258 | 6,703 | 7,207 | 9,763 | 6,388 | 11,631 | ||||||||||||||||||||||||
Net income (loss)
|
(4,383 | ) | (12,946 | ) | (90,530 | ) | (9,491 | ) | 246,646 | (15,755 | ) | (166,472 | ) | (13,192 | ) | |||||||||||||||||
Cashflows from operating activities
|
1,638 | 12,177 | (1,156 | ) | (253 | ) | (8,045 | ) | 2,609 | (3,199 | ) | 5,072 | ||||||||||||||||||||
Total assets
|
179,496 | 181,131 | 195,264 | 293,356 | 308,220 | 285,372 | 294,788 | 441,659 | ||||||||||||||||||||||||
Total liabilities
|
94,077 | 91,648 | 93,676 | 101,325 | 107,522 | 394,954 | 388,347 | 369,297 | ||||||||||||||||||||||||
Average realized gold price (per ounce)2
|
$ | 1,190 | $ | 1,187 | $ | 1,204 | $ | 1,279 | $ | 1,280 | $ | 1,288 | $ | 1,261 | $ | 1,331 | ||||||||||||||||
Cash operating cost per oz produced2
|
$ | 796 | $ | 808 | $ | 894 | $ | 969 | $ | 958 | $ | 923 | $ | 889 | $ | 847 | ||||||||||||||||
1 Sum of all the quarters may not add up to the annual total due to rounding.
|
||||||||||||||||||||||||||||||||
2 Average realized gold price, gross margin (excluding depreciation) and cash operating costs are all non-gaap financial performance measures with no standard definition under IFRS. For further information, refer to the Non-IFRS Financial Performance Measures section of the MD&A.
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Revenue
|
$ | 22,820 | $ | 31,044 | (26 | %) | $ | 51,567 | $ | 62,143 | (17 | %) | ||||||||||||
Ounces sold
|
19,184 | 24,002 | (20 | %) | 43,412 | 48,183 | (10 | %) | ||||||||||||||||
Average realized gold price1
|
$ | 1,190 | $ | 1,280 | (7 | %) | $ | 1,188 | $ | 1,290 | (8 | %) | ||||||||||||
1 Average realized gold price is a non-gaap financial performance measure with no standard definition under IFRS. For further information, refer to the Non-IFRS Financial Performance Measures section of the MD&A.
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Direct mining and processing cost
|
$ | 16,230 | $ | 22,563 | (28 | %) | $ | 35,375 | $ | 44,835 | (21 | %) | ||||||||||||
Mining
|
9,876 | 14,504 | (32 | %) | 22,060 | 28,391 | (22 | %) | ||||||||||||||||
Processing
|
6,354 | 8,059 | (21 | %) | 13,315 | 16,444 | (19 | %) | ||||||||||||||||
Royalties, production taxes and others
|
578 | 711 | (19 | %) | 1,566 | (225 | ) | (796 | %) | |||||||||||||||
Royalty expense and CFEM taxes
|
613 | 872 | (30 | %) | 1,593 | 1,889 | (16 | %) | ||||||||||||||||
NRV adjustment and others
|
(35 | ) | (161 | ) | (78 | %) | (27 | ) | (2,114 | ) | (99 | %) | ||||||||||||
Cost of sales (excluding depreciation)1
|
$ | 16,808 | $ | 23,274 | (28 | %) | $ | 36,941 | $ | 44,610 | (17 | %) | ||||||||||||
Cash operating costs (per ounce produced)1
|
$ | 796 | $ | 958 | (17 | %) | $ | 802 | $ | 941 | (15 | %) | ||||||||||||
1 Cash operating costs is a non-gaap financial performance measure with no standard definition under IFRS. Refer to the Non-IFRS Financial Performance Measures section of the MD&A.
|
($ thousands, except where indicated)
|
Q2 2015 | Q1 2015 | Q4 2014 | Q3 2014 | Q2 2014 | Q1 2014 | Q4 2013 | Q3 2013 | ||||||||||||||||||||||||
Tonnes of ore processed ('000)
|
94,000 | 111,000 | 117,000 | 107,000 | 107,000 | 111,000 | 114,000 | 122,000 | ||||||||||||||||||||||||
Average head grade (g/t)1
|
3.91 | 3.59 | 3.60 | 3.69 | 4.14 | 3.24 | 3.13 | 3.46 | ||||||||||||||||||||||||
Average recovery rate (%)
|
90 | % | 90 | % | 90 | % | 91 | % | 91 | % | 88 | % | 89 | % | 89 | % | ||||||||||||||||
Gold (ozs)
|
||||||||||||||||||||||||||||||||
Produced
|
10,420 | 11,796 | 12,067 | 11,336 | 13,190 | 11,374 | 10,451 | 12,308 | ||||||||||||||||||||||||
Sold
|
9,610 | 13,196 | 11,243 | 11,710 | 13,481 | 11,513 | 10,850 | 10,850 | ||||||||||||||||||||||||
Cash operating cost (per oz produced)2
|
$ | 656 | $ | 649 | $ | 656 | $ | 750 | $ | 696 | $ | 857 | $ | 822 | $ | 758 | ||||||||||||||||
Cash operating cost (per ton)2
|
$ | 73 | $ | 69 | $ | 68 | $ | 79 | $ | 86 | $ | 88 | $ | 75 | $ | 76 | ||||||||||||||||
1The 'average head grade' represents the recalculated head-grade milled.
|
||||||||||||||||||||||||||||||||
2 Cash operating costs is a non-gaap financial performance measure with no standard definition under IFRS. Refer to the Non-IFRS Financial Performance Measures section of the MD&A.
|
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Sustaining Capital1
|
||||||||||||||||
Primary development
|
$ | 1,995 | $ | 1,775 | $ | 3,692 | $ | 2,972 | ||||||||
Exploration - Brownfield
|
131 | 86 | 422 | 114 | ||||||||||||
Minesite sustaining
|
9 | 179 | 1,325 | 67 | ||||||||||||
Total sustaining capital1
|
2,135 | 2,040 | 5,439 | 3,153 | ||||||||||||
Total non-sustaining capital1
|
- | - | - | 162 | ||||||||||||
Total capital expenditures
|
$ | 2,135 | $ | 2,040 | $ | 5,439 | $ | 3,315 | ||||||||
1Sustaining and non-sustaining capital are non-gaap financial measures with no standard definition under IFRS. Refer to the Non-IFRS Financial Performance Measures section of the MD&A. Capital expenditures are in included in our calculation of all-in sustaining costs and all-in costs.
|
($ thousands, except where indicated)
|
Q2 2015 | Q1 2015 | Q4 2014 | Q3 2014 | Q2 2014 | Q1 2014 | Q4 2013 | Q3 2013 | ||||||||||||||||||||||||
Caeté - Tonnes of ore processed (t)
|
116,000 | 115,000 | 141,000 | 142,000 | 156,000 | 157,000 | 144,000 | 176,000 | ||||||||||||||||||||||||
Caeté - Average head grade (g/t)1
|
3.00 | 3.16 | 2.57 | 2.71 | 2.40 | 2.65 | 2.82 | 2.78 | ||||||||||||||||||||||||
Average recovery rate (%)
|
90 | % | 89 | % | 88 | % | 88 | % | 88 | % | 88 | % | 88 | % | 88 | % | ||||||||||||||||
Gold (ozs)
|
||||||||||||||||||||||||||||||||
Produced
|
10,262 | 9,540 | 10,389 | 11,038 | 10,677 | 11,985 | 11,505 | 13,992 | ||||||||||||||||||||||||
Sold
|
9,574 | 11,032 | 10,157 | 10,971 | 10,521 | 12,668 | 11,653 | 13,261 | ||||||||||||||||||||||||
Cash operating cost (per oz produced)2
|
$ | 937 | $ | 1,005 | $ | 1,170 | $ | 1,195 | $ | 1,281 | $ | 986 | $ | 950 | $ | 925 | ||||||||||||||||
Cash operating cost (per ton)2
|
$ | 83 | $ | 83 | $ | 86 | $ | 93 | $ | 88 | $ | 75 | $ | 76 | $ | 74 | ||||||||||||||||
1The 'average head grade' represents the recalculated head-grade milled.
|
||||||||||||||||||||||||||||||||
2 Cash operating costs is a non-gaap financial performance measure with no standard definition under IFRS. Refer to the Non-IFRS Financial Performance Measures section of the MD&A.
|
($ thousands, except where indicated)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Sustaining Capital1
|
||||||||||||||||
Primary development
|
$ | 187 | $ | 2,150 | $ | 577 | $ | 3,600 | ||||||||
Exploration - Brownfield
|
595 | 337 | 2,057 | 600 | ||||||||||||
Minesite sustaining
|
135 | 303 | 254 | 1,300 | ||||||||||||
Total sustaining capital1
|
917 | 2,790 | 2,888 | 5,500 | ||||||||||||
Total non-sustaining capital1
|
- | - | - | - | ||||||||||||
Total capital expenditures
|
$ | 917 | $ | 2,790 | $ | 2,888 | $ | 5,500 | ||||||||
1Sustaining and non-sustaining capital are non-gaap financial measures with no standard definition under IFRS. Refer to the Non-IFRS Financial Performance Measures section of the MD&A. Capital expenditures are in included in our calculation of all-in sustaining costs and all-in costs.
|
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Exploration and evaluation costs
|
$ | 29 | $ | 81 | (64 | %) | $ | 78 | $ | 120 | (35 | %) | ||||||||||||
Care & maintenance costs (Paciência mine)
|
292 | 520 | (44 | %) | 576 | 1,126 | (49 | %) | ||||||||||||||||
Stock-based compensation
|
180 | 697 | (74 | %) | 364 | 742 | (51 | %) | ||||||||||||||||
General and administration expenses
|
3,067 | 3,037 | 1 | % | 5,348 | 7,074 | (24 | %) | ||||||||||||||||
Restructuring costs
|
- | 7,059 | (100 | %) | - | 9,966 | (100 | %) | ||||||||||||||||
Amortization
|
238 | 268 | (11 | %) | 481 | 538 | (11 | %) | ||||||||||||||||
Changes to legal provisions and Recoverable VAT
|
1,075 | 3,704 | (71 | %) | 8,845 | 7,724 | 15 | % | ||||||||||||||||
Other expenses
|
429 | 1,504 | (71 | %) | 1,355 | 2,753 | (51 | %) | ||||||||||||||||
Total operating expenses
|
$ | 5,310 | $ | 16,870 | (69 | %) | $ | 17,047 | $ | 30,043 | (43 | %) |
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Corporate office (Toronto)
|
$ | 1,134 | $ | 950 | 19 | % | $ | 2,307 | $ | 2,662 | (13 | %) | ||||||||||||
Brazil office (Belo Horizonte)
|
1,801 | 2,002 | (10 | %) | 2,771 | 4,174 | (34 | %) | ||||||||||||||||
Other
|
132 | 85 | 55 | % | 270 | 238 | 13 | % | ||||||||||||||||
Total G&A expenses
|
$ | 3,067 | $ | 3,037 | 1 | % | $ | 5,348 | $ | 7,074 | (24 | %) |
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Restructuring costs
|
$ | - | $ | 7,059 | (100 | %) | $ | - | $ | 9,966 | (100 | %) | ||||||||||||
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Changes to legal provisions
|
$ | 1,540 | $ | 1,678 | (8 | %) | $ | 8,200 | $ | 2,960 | 177 | % | ||||||||||||
Changes to recoverable taxes provision
|
(465 | ) | 2,026 | (123 | %) | 645 | 4,764 | (86 | %) | |||||||||||||||
Changes to legal and recoverable taxes provisions
|
$ | 1,075 | $ | 3,704 | (71 | %) | $ | 8,845 | $ | 7,724 | 15 | % |
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Foreign exchange loss (gain)
|
$ | 1,708 | $ | (837 | ) | (304 | %) | $ | (216 | ) | $ | (1,819 | ) | (88 | %) | |||||||||
Financial instruments loss (gain)
|
(618 | ) | (265,293 | ) | (100 | %) | (38 | ) | (265,293 | ) | 100 | % | ||||||||||||
Finance costs
|
1,059 | 2,382 | (56 | %) | 2,183 | 7,201 | (70 | %) | ||||||||||||||||
Other non-operating expenses (recoveries)
|
(13 | ) | (104 | ) | (88 | %) | (40 | ) | (262 | ) | (85 | %) | ||||||||||||
Non Operating expenses (income)
|
$ | 2,136 | $ | (263,852 | ) | (101 | %) | $ | 1,889 | $ | (260,173 | ) | (101 | %) |
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Interest expense
|
$ | 673 | $ | 1,939 | (65 | %) | $ | 1,472 | $ | 6,302 | (77 | %) | ||||||||||||
Accretion
|
386 | 443 | (13 | %) | 711 | 899 | (21 | %) | ||||||||||||||||
Total finance cost
|
$ | 1,059 | $ | 2,382 | (56 | %) | $ | 2,183 | $ | 7,201 | (70 | %) |
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||||||
2015
|
2014
|
Change
|
2015
|
2014
|
Change
|
|||||||||||||||||||
Current income tax expense
|
$ | 13 | $ | 983 | (99 | %) | $ | 685 | $ | 1,331 | (49 | %) | ||||||||||||
Deferred income tax expense
|
(297 | ) | (216 | ) | 38 | % | 2,696 | (571 | ) | 100 | % | |||||||||||||
Income tax expense
|
$ | (284 | ) | $ | 767 | -137 | % | $ | 3,381 | $ | 760 | 100 | % |
June 30,
2015
|
December 31,
2014 |
|||||||
Cash and cash equivalents
|
$ | 4,776 | $ | 7,161 | ||||
Gold bullion
|
1,624 | 1,801 | ||||||
Cash and gold bullion
|
$ | 6,400 | $ | 8,962 | ||||
Non-cash working capital
|
||||||||
Other current assets
|
20,051 | 30,374 | ||||||
Current liabilities
|
(64,773 | ) | (63,466 | ) | ||||
Working capital deficiency
|
$ | (38,322 | ) | $ | (24,130 | ) |
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
$ | 1,638 | $ | (8,045 | ) | $ | 13,815 | $ | (5,440 | ) | |||||||
Financing activities
|
||||||||||||||||
Share issuance
|
$ | - | $ | 50,000 | $ | - | $ | 50,000 | ||||||||
Net change in debt
|
(3,200 | ) | (10,600 | ) | (6,400 | ) | (10,600 | ) | ||||||||
Interest paid
|
(555 | ) | (1,703 | ) | (1,273 | ) | (2,517 | ) | ||||||||
Other
|
14 | 8 | (12 | ) | 127 | |||||||||||
Total financing inflows (outflows)
|
$ | (3,741 | ) | $ | 37,705 | $ | (7,685 | ) | $ | 37,010 | ||||||
Investing activities
|
||||||||||||||||
Capital expenditures on equipment and brownfield exploration
|
(3,196 | ) | (5,235 | ) | (8,577 | ) | (9,559 | ) | ||||||||
Mineral exploration projects
|
(136 | ) | (220 | ) | (237 | ) | (408 | ) | ||||||||
Purchase of property, plant and equipment
|
(3,060 | ) | (5,015 | ) | (8,340 | ) | (9,151 | ) | ||||||||
Net proceeds from asset sales
|
4 | 225 | 41 | 256 | ||||||||||||
Total investing outflows
|
(3,192 | ) | (5,010 | ) | (8,536 | ) | (9,303 | ) | ||||||||
Effect of exchange rate
|
(187 | ) | (345 | ) | 21 | 32 | ||||||||||
Increase/(decrease) in cash and equivalents
|
$ | (5,482 | ) | $ | 24,305 | $ | (2,385 | ) | $ | 22,299 |
($ thousands)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Sustaining Capital1
|
||||||||||||||||
Primary development
|
$ | 2,182 | $ | 3,925 | $ | 4,269 | $ | 6,572 | ||||||||
Exploration - Brownfield
|
726 | 423 | 2,479 | 714 | ||||||||||||
Minesite sustaining
|
||||||||||||||||
Engineering
|
19 | 386 | 24 | 359 | ||||||||||||
Equipment
|
125 | 96 | 1,555 | 1,008 | ||||||||||||
Total sustaining capital
|
3,052 | 4,830 | 8,327 | 8,653 | ||||||||||||
Non-sustaining Capital (including Capital Projects)1
|
||||||||||||||||
Gurupi
|
141 | 180 | 242 | 313 | ||||||||||||
Others
|
3 | - | 8 | 337 | ||||||||||||
Total non-sustaining capital1
|
144 | 180 | 250 | 650 | ||||||||||||
Total capital expenditures
|
$ | 3,196 | $ | 5,010 | $ | 8,577 | $ | 9,303 | ||||||||
1Sustaining and non-sustaining capital are non-gaap financial measures with no standard definition under IFRS. Refer to the Non-IFRS Financial Performance Measures section of the MD&A. Capital expenditures are in included in our calculation of all-in sustaining costs and all-in costs.
|
($ thousands, except where indicated)
|
Less than 1 year1
|
1 - 3 years
|
3 - 5 years
|
More than 5 years
|
Total
|
|||||||||||||||
Financial Liabilities
|
||||||||||||||||||||
Notes payable
|
||||||||||||||||||||
Principal
|
23,453 | 1,000 | 1,000 | 250 | 25,703 | |||||||||||||||
Bank indebtedness
|
14,553 | - | - | - | 14,553 | |||||||||||||||
Vale Note
|
500 | 1,000 | 1,000 | 250 | 2,750 | |||||||||||||||
Renvest credit facility
|
8,400 | - | - | - | 8,400 | |||||||||||||||
Interest
|
1,110 | - | - | - | 1,110 | |||||||||||||||
Total financial liabilities
|
$ | 24,563 | $ | 1,000 | $ | 1,000 | $ | 250 | $ | 26,813 | ||||||||||
Other Commitments
|
||||||||||||||||||||
Operating lease agreements
|
$ | 195 | $ | 53 | $ | - | $ | - | $ | 248 | ||||||||||
Suppliers' agreements 2,3
|
788 | - | - | - | 788 | |||||||||||||||
Other provisions and liabilities
|
22,418 | - | - | - | 22,418 | |||||||||||||||
Reclamation provisions4
|
2,429 | 13,174 | 1,127 | 10,739 | 27,469 | |||||||||||||||
Total other commitments
|
$ | 25,830 | $ | 13,227 | $ | 1,127 | $ | 10,739 | $ | 50,923 | ||||||||||
Total
|
$ | 50,393 | $ | 14,227 | $ | 2,127 | $ | 10,989 | $ | 77,736 | ||||||||||
1 Represents the obligations and commitments for the remainder of the year.
2 The Company has the contractual right to cancel the mine operation contracts with 30 days advance notice. The amount included in the commitments table represents the contractual amount due within 30 days.
3 Purchase obligations for supplies and consumables - includes commitments related to new purchase obligations to secure a supply of cyanide, reagents, mill balls and other spares.
4 Reclamation provisions - amounts presented in the table represent the undiscounted uninflated future payments for the expected cost of reclamation.
|
Settlement Date
|
Ounces Hedged
|
Average US$ per ounce
|
Spot price on June 30, 2015
|
Unrealized gain
|
||||||||||||
August 27, 2015
|
10,593 | $ | 1,227 | $ | 1,171 | $ | 598 |
·
|
The common shares of the Company issued and outstanding immediately prior to the implementation of the CCAA Plan were consolidated at a ratio of one (1) post-consolidation common share for each 86.39636 pre-consolidation common shares (the “Consolidation”);
|
·
|
The Noteholders and certain other Affected Unsecured Creditors of the Company with proven claims received their pro-rata share of 14,000,000 common shares of the Company in exchange for their Notes and in satisfaction of their claims, respectively, and Noteholders who signed the Support Agreement, or a consent agreement thereto, as of November 26, 2013, received their pro rata share of an additional 5,000,000 common shares of the Company in exchange for their Notes. Pursuant to the CCAA Plan, the Notes (and the indentures under which such Notes were issued) have been irrevocably and finally cancelled and all unsecured claims of certain affected unsecured creditors of the Company are fully and finally released;
|
·
|
Noteholders who participated in the Share Offering purchased up to their pro rata share of 70,955,797 common shares of the Company (collectively, the “Offering Shares”) and such Noteholders received their pro-rata share of 9,044,203 common shares of the Company (the “Accrued Interest Offering Shares”) in exchange for their Notes;
|
·
|
Noteholders who backstopped the Share Offering pursuant to the Backstop Agreement purchased their pro-rata share (based on their backstop commitments) of the Offering Shares not subscribed for under the Share Offering and received their pro rata share of an additional 11,111,111 common shares of the Company (the “Backstopped Commitment Shares”) in exchange for their Notes.
|
The gain on debt extinguishment resulting from implementing the CCAA Plan is summarized as follows:
|
Extinguishment of principal portion of the Notes
|
$ | 268,500 | ||
Extinguishment of interest accrued on the Notes
|
10,454 | |||
Fair value of 19,000,000 common shares issued in exchange for extinguishment of the Notes
|
(13,388 | ) | ||
Gain on debt extinguishment
|
$ | 265,566 |
·
|
the maturity date of the Facility was extended to December 31, 2015 from July 25, 2014;
|
·
|
mandatory repayments of $1.0 million of principal amount plus accrued and unpaid interest shall be made each month from and including July 2014 to and including November 2015, with the balance of all outstanding obligations to be repaid on December 31, 2015;
|
·
|
the Lender shall have a right to convert up to $5.0 million of the outstanding obligations under the Facility into equity at a specified conversion price (subject to certain anti-dilution protections); and
|
·
|
existing breaches, defaults and events of default under the Facility were waived by the Lender.
|
All amounts in US$ millions, except number of common shares
|
As at June 30, 2015
|
|||
Bank Indebtedness
|
$ | 14.6 | ||
Renvest Facility
|
8.3 | |||
Vale Note
|
2.1 | |||
Total Debt
|
$ | 24.9 | ||
Less: Cash and Cash Equivalents
|
(4.8 | ) | ||
Total Net Debt1
|
$ | 20.1 | ||
Number of Common Shares Outstanding
|
111.1 million
|
|||
1 Net debt is a Non-IFRS Performance Measure and is defined as total indebtedness excluding unamortized transaction costs and premiums or discounts associated with debt, less cash and cash equivalents. Net debt provides a measure of indebtedness in excess of the current cash available. We reduce gross indebtedness by cash and cash equivalents on the basis that they could be used to pay down debt.
|
As at Aug 11, 2015
|
||||
Issued and outstanding common shares
|
111,136,038 | |||
Stock options
|
2,279,735 | |||
Deferred Shares Units
|
1,500,566 | |||
Total
|
114,916,339 |
($ thousands, except where indicated)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
$ | 16,808 | $ | 23,274 | $ | 36,941 | $ | 44,610 | |||||||||
Cost Adjustment1
|
- | - | - | - | ||||||||||||
Adjusted cost of production
|
16,808 | 23,274 | 36,941 | 44,610 | ||||||||||||
General & Administration Expenses
|
3,067 | 3,037 | 5,348 | 7,074 | ||||||||||||
Corporate stock-based compensation
|
180 | 697 | 364 | 742 | ||||||||||||
Sustaining capital expenditures1
|
3,052 | 4,830 | 8,327 | 8,653 | ||||||||||||
All-in sustaining cash costs
|
23,107 | 31,838 | 50,980 | 61,079 | ||||||||||||
Reclamation - accretion (operating sites)
|
504 | 254 | 1,038 | 406 | ||||||||||||
All-in sustaining costs1,2
|
$ | 23,611 | $ | 32,092 | $ | 52,018 | $ | 61,485 | ||||||||
Non-sustaining capital expenditures1
|
144 | 180 | 250 | 650 | ||||||||||||
Exploration and evaluation costs (greenfield)
|
29 | 81 | 78 | 120 | ||||||||||||
Reclamation - accretion (non-operating sites)
|
189 | - | 102 | 177 | ||||||||||||
Care and maintenance (non-operating sites)
|
292 | 520 | 576 | 1,126 | ||||||||||||
All-in costs 1,2
|
$ | 24,265 | $ | 32,873 | $ | 53,024 | $ | 63,558 | ||||||||
Ounces of gold sold
|
19,184 | 24,002 | 43,412 | 48,183 | ||||||||||||
Cash operating costs per ounce sold1
|
$ | 876 | $ | 970 | $ | 851 | $ | 926 | ||||||||
All-in sustaining cash cost per ounce sold1
|
$ | 1,204 | $ | 1,326 | $ | 1,174 | $ | 1,268 | ||||||||
All-in sustaining cost per ounce sold1
|
$ | 1,231 | $ | 1,337 | $ | 1,198 | $ | 1,276 | ||||||||
All-in cost per ounce sold1
|
$ | 1,265 | $ | 1,370 | $ | 1,221 | $ | 1,319 | ||||||||
1 Cash operating costs, all-in sustaining costs and all-in costs are all non-gaap financial performance measures with no standard definition under IFRS. Result may not calculate due to rounding.
|
||||||||||||||||
2 Capital expenditures are in included in our calculation of all-in sustaining costs and all-in costs.
|
($ thousands, except where indicated)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Turmalina
|
||||||||||||||||
Cost of production
|
$ | 6,891 | $ | 10,258 | $ | 16,888 | $ | 20,839 | ||||||||
Sustaining capital expenditures
|
2,135 | 2,040 | 5,439 | 3,153 | ||||||||||||
All-in sustaining costs1
|
$ | 9,026 | $ | 12,298 | $ | 22,327 | $ | 23,992 | ||||||||
Ounces of gold sold
|
9,610 | 13,481 | 22,806 | 24,994 | ||||||||||||
Cash operating costs per ounce sold1
|
$ | 717 | $ | 761 | $ | 741 | $ | 834 | ||||||||
All-in sustaining cost per ounce sold1
|
$ | 939 | $ | 912 | $ | 979 | $ | 960 | ||||||||
Caeté Complex
|
||||||||||||||||
Cost of production
|
$ | 9,917 | $ | 13,016 | $ | 20,053 | $ | 23,771 | ||||||||
Cost Adjustment1
|
- | - | - | - | ||||||||||||
Adjusted cost of production
|
9,917 | 13,016 | 20,053 | 23,771 | ||||||||||||
Sustaining capital expenditures
|
917 | 2,790 | 2,888 | 5,500 | ||||||||||||
All-in sustaining costs1
|
$ | 10,834 | $ | 15,806 | $ | 22,941 | $ | 29,271 | ||||||||
Ounces of gold sold
|
9,574 | 10,521 | 20,606 | 23,189 | ||||||||||||
Cash operating costs per ounce sold1
|
$ | 1,036 | $ | 1,237 | $ | 973 | $ | 1,025 | ||||||||
All-in sustaining cost per ounce sold1
|
$ | 1,132 | $ | 1,502 | $ | 1,113 | $ | 1,262 | ||||||||
1 Cash operating costs and all-in sustaining costs are all non-gaap financial performance measures with no standard definition under IFRS. Results of individual mines may not add up to the consolidated numbers due to rounding.
|
||||||||||||||||
($ thousands, except where indicated)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
$ | (4,383 | ) | $ | 246,646 | $ | (17,328 | ) | $ | 230,888 | |||||||
(284 | ) | 767 | 3,381 | 760 | ||||||||||||
Finance costs
|
1,059 | 2,382 | 2,183 | 7,201 | ||||||||||||
Depreciation and Amortization
|
3,471 | 7,607 | 10,118 | 16,553 | ||||||||||||
EBITDA
|
$ | (137 | ) | $ | 257,402 | $ | (1,646 | ) | $ | 255,402 | ||||||
Changes to legal provisions and Recoverable VAT
|
1,075 | 3,704 | 8,845 | 7,724 | ||||||||||||
Stock based compensation
|
180 | 697 | 364 | 742 | ||||||||||||
Net Realizable Value Adjustment
|
- | 579 | 32 | (1,976 | ) | |||||||||||
Financial instruments gain
|
(618 | ) | (265,293 | ) | (38 | ) | (265,293 | ) | ||||||||
Adjusted EBITDA
|
$ | 500 | $ | (2,911 | ) | $ | 7,557 | $ | (3,401 | ) | ||||||
1 This is a non-gaap financial performance measures with no standard definition under IFRS.
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
($ thousands, except where indicated)
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Consolidated
|
||||||||||||||||
Production costs per income statement
|
$ | 16,808 | $ | 23,274 | $ | 36,941 | $ | 44,610 | ||||||||
Royalty and CFEM
|
(613 | ) | (872 | ) | (1,593 | ) | (1,889 | ) | ||||||||
Others Adjustments
|
35 | 161 | 27 | (1,346 | ) | |||||||||||
Change in inventory
|
228 | 302 | (1,680 | ) | 3,058 | |||||||||||
Operational cost of gold produced
|
$ | 16,458 | $ | 22,865 | $ | 33,695 | $ | 44,434 | ||||||||
Gold produced (ounces)
|
20,682 | 23,867 | 42,018 | 47,226 | ||||||||||||
Cash operating costs (per ounce produced)
|
$ | 796 | $ | 958 | $ | 802 | $ | 941 | ||||||||
Turmalina Plant
|
||||||||||||||||
Production costs per income statement
|
$ | 6,891 | $ | 10,258 | $ | 16,888 | $ | 20,839 | ||||||||
Royalty and CFEM
|
(457 | ) | (687 | ) | (1,263 | ) | (1,478 | ) | ||||||||
Others Adjustments
|
11 | (10 | ) | 43 | 222 | |||||||||||
Change in inventory
|
393 | (377 | ) | (1,183 | ) | (644 | ) | |||||||||
Operational cost of gold produced
|
$ | 6,838 | $ | 9,184 | $ | 14,485 | $ | 18,939 | ||||||||
Gold produced (ounces)
|
10,420 | 13,190 | 22,216 | 24,564 | ||||||||||||
Cash operating costs (per ounce produced)
|
$ | 656 | $ | 696 | $ | 652 | $ | 771 | ||||||||
Caeté Plant
|
||||||||||||||||
Production costs per income statement
|
$ | 9,917 | $ | 13,016 | $ | 20,053 | $ | 23,772 | ||||||||
Royalty and CFEM
|
(156 | ) | (185 | ) | (330 | ) | (411 | ) | ||||||||
Others Adjustments
|
24 | 171 | (16 | ) | (1,568 | ) | ||||||||||
Change in inventory
|
(165 | ) | 679 | (497 | ) | 3,702 | ||||||||||
Operational cost of gold produced
|
$ | 9,620 | $ | 13,681 | $ | 19,210 | $ | 25,495 | ||||||||
Gold produced (ounces)
|
10,262 | 10,677 | 19,802 | 22,662 | ||||||||||||
Cash operating costs (per ounce produced)
|
$ | 937 | $ | 1,281 | $ | 970 | $ | 1,125 |
|
·
|
IFRS 9 Financial Instruments - In July 2014, the IASB issued the final version of IFRS 9 Financial Instruments, bringing together the classification and measurement, impairment and hedge accounting phases of the IASB’s project to replace IAS 39 Financial Instruments: Recognition and Measurement. The mandatory effective date of IFRS 9 would be annual periods beginning on or after January 1, 2018, with early adoption permitted. The impact of IFRS 9 on the Company’s financial instruments has not yet been determined.
|
|
·
|
IFRS 15 Revenue from Contracts with Customers was issued by IASB in May 2014. It specifies how and when an IFRS reporter will recognize revenue as well as requiring such entities to provide users of financial statements with more informative, relevant disclosures. The standard provides a single, principles based five-step model to be applied to all contracts with customers. IFRS 15 is effective for annual reporting periods beginning on or after January 1, 2018. The impact of IFRS 15 on the Company’s condensed interim consolidated financial statements has not yet been determined.
|
CORPORATE DIRECTORY
BOARD OF DIRECTORS
Richard D. Falconer(1)(3) Chairman
George M. Bee
Edward V. Reeser(1)(2)(3)(4)
Luis R. Miraglia(2)(4)
Stephen Hope(1)(2)(4)
Jared Hardner(3)
Robert J. Chadwick (4)
(1). Audit & Risk Committee
(2) Governance, Compensation and Nominating Committee
(3) Safety, Environmental, Technical & Reserves Committee
(4) Special Committee
OFFICERS AND SENIOR MANAGEMENT
George M. Bee
Chief Executive Officer
Derrick H. Weyrauch
Chief Financial Officer
Jim Healy
Executive Vice President, Development
Ubiratã Oliveira
Executive Vice President, Operations
Hashim Ahmed
Vice President, Controller
Cintia Zanellato
Corporate Secretary and General Counsel
PRINCIPAL EXECUTIVE OFFICE
67 Yonge Street, Suite 1203
Toronto, ON M5E 1J8
Canada
Phone: (416) 628-9601
Fax: (647) 494-8885
Website: www.jaguarmining.com
ADMINISTRATIVE OFFICES
Rua Levindo Lopes, 323 - Funcionários
CEP 30140-170 - Belo Horizonte
Brazil
|
REGISTERED OFFICE
67 Yonge Street, Suite 1203
Toronto, ON M5E 1J8
Canada
AUDITORS
KPMG LLP
Toronto, ON, Canada
LEGAL COUNSEL
Bennett Jones LLP
Toronto, ON, Canada
Azevedo Sette Advogados
Belo Horizonte, MG, Brazil
BANKS
HSBC
Toronto, ON, Canada
Royal Bank of Canada
Toronto, ON, Canada
STOCK TRANSFER AGENT
Computershare Investor Services Inc.
100 University Avenue, 9th Floor
Toronto, ON M5J 2Y1
Canada
Phone: 1 (800) 564-6253
Fax: 1 (866) 249-7775
Email: service@computershare.com
EXCHANGE LISTING
TSX-V: “JAG”
|
1.
|
Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Jaguar Mining Inc. (the “issuer”) for the interim period ended June 30, 2015.
|
2.
|
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
NOTE TO READER | |||
In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of | |||
i) |
controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
||
ii) |
a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
||
The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52-109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation. | |||
1.
|
Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Jaguar Mining Inc. (the “issuer”) for the interim period ended June 30, 2015.
|
2.
|
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
NOTE TO READER | |||
In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of
|
|||
i) |
controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
||
ii) |
a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
||
The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52-109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.
|
|||
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end