Notes to Condensed Consolidated Financial Statements (Unaudited)
1. Basis of presentation
The accompanying unaudited
Condensed Consolidated Financial Statements
of Klondex Mines Ltd. and its wholly-owned subsidiaries (the "Company") have been prepared in accordance with United States generally accepted accounting principles ("GAAP") and applicable rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations of the SEC. Therefore, the information included in this Quarterly Report on Form 10-Q should be read in conjunction with the audited Consolidated Financial Statements and related note disclosures of the Company's Annual Report on Form 10-K for the year ended
December 31, 2016
. In the opinion of management, all adjustments and disclosures necessary to fairly present the interim financial information set forth herein have been included. These interim financial statements, with the exception of any recently adopted accounting pronouncements described in
Note
2. Recent accounting pronouncements
,
follow the same significant accounting policies disclosed in the Company's most recent Annual Report on Form 10-K.
The results reported in these
Condensed Consolidated Financial Statements
are not necessarily indicative of the results that may be expected for the entire year or for future years.
All amounts are expressed and presented in thousands of United States dollars (unless otherwise noted) and references to "CDN$" refer to Canadian dollars.
2. Recent accounting pronouncements
Recently adopted
In March 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-09, "Compensation - Stock Compensation - Improvements to Employee Share-Based Payment Accounting." ASU No. 2016-09 simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, an accounting policy election for forfeitures, and classification on the statement of cash flows. ASU No. 2016-09 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016, which for the Company meant the first quarter of the year ending December 31, 2017. The Company has adopted ASU 2016-09, which other than presentation and disclosure changes, did not have a material impact on its financial statements.
Recently issued
In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers”, which has been amended several times. The new standard provides a five-step approach to be applied to all contracts with customers and also requires expanded disclosures surrounding revenue recognition. ASU No. 2014-09 is effective for fiscal years, and interim periods within those years, beginning on or after December 15, 2017, which for the Company means the first quarter of the year ending December 31, 2018. The Company has evaluated the potential impacts of ASU No. 2014-09 and does not expect it will have a material impact on its financial statements.
In February 2016, the FASB issued ASU No. 2016-02, "Leases." ASU No. 2016-02 requires lessees to recognize assets and liabilities on the balance sheet for the rights and obligations resulting from leases. ASU No. 2016-02 is effective for fiscal years beginning after December 15, 2018 and for interim periods within those fiscal years, which for the Company means the first quarter of the year ending December 31, 2019. The Company is currently evaluating the impact that ASU No. 2016-02 will have on its financial statements.
In August 2016, the FASB issued ASU No. 2016-15, "Statement of Cash Flows - Classification of Certain Cash Receipts and Cash Payments." ASU No. 2016-15 addresses eight specific cash flow issues with the objective of reducing the diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. ASU No. 2016-15 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017, which for the Company means the first quarter of the year ending December 31, 2018. The Company is currently evaluating the impact that ASU No. 2016-15 will have on its financial statements.
In November 2016, the FASB issued ASU No. 2016-18, "Statement of Cash Flows - Restricted Cash." ASU No. 2016-18 requires that restricted cash or restricted cash equivalents be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. ASU No. 2016-18 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017, which for the Company means the first quarter of the year ending December 31, 2018. The Company is currently evaluating the impact that ASU No. 2016-18 will have on its financial statements.
In January 2017, the FASB issued ASU No. 2017-01, "Business Combinations." ASU No. 2017-01 clarifies the definition of a business and adds guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. ASU No. 2017-01 is effective for fiscal years, and interim periods within those fiscal years, beginning after December
15, 2017, which for the Company means the first quarter of the year ending December 31, 2018. The Company is currently evaluating the impact that ASU No. 2017-01 will have on its financial statements.
In May 2017, the FASB issued ASU No. 2017-09, "Compensation - Stock Compensation." ASU No. 2017-09 provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting under Topic 718. ASU No. 2017-09 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017, which for the Company means the first quarter of the year ending December 31, 2018. The Company is currently evaluating the impact that ASU No. 2017-09 will have on its financial statements.
In August 2017, the FASB issued ASU No. 2017-12, "Derivatives and Hedging - Targeted Improvements to Accounting for Hedging Activities." ASU No. 2017-12 provides amendments that aim to simplify the derivative and hedging accounting guidance under Topic 815 and better align the measurement and presentation of qualifying hedging relationships with risk management activities. ASU No. 2017-12 is effective for fiscal years beginning after December 15, 2018 and for interim periods within those fiscal years, which for the Company means the first quarter of the year ending December 31, 2019. The Company is currently evaluating the impact that ASU No. 2017-12 will have on its financial statements.
3. Inventories
The following table provides the components of
Inventories
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017
|
|
December 31,
2016
|
Supplies
|
|
$
|
8,936
|
|
|
$
|
5,541
|
|
Production related inventories:
|
|
|
|
|
Stockpiles
|
|
19,635
|
|
|
6,604
|
|
In-process
|
|
13,180
|
|
|
7,316
|
|
Doré finished goods
|
|
1,316
|
|
|
1,849
|
|
|
|
$
|
43,067
|
|
|
$
|
21,310
|
|
As of
September 30, 2017
and
December 31, 2016
, the Company's stockpiles, in-process, and doré finished goods inventories included approximately
$7.9 million
and
$2.0 million
, respectively, of capitalized non-cash depreciation and depletion costs.
The period-end market value of the Company's production-related inventories is determined in part by using the period-end prices (per ounces) of gold and silver and is sensitive to these inputs. Write-downs have resulted solely from the Company's application of its lower of average cost or net realizable value accounting policy and were unrelated to any ounce adjustments or changes to recovery rates. Write-downs for the
three and nine months ended
September 30, 2017
were related to Midas and True North (both as defined herein).
The following table provides information about the Company's write-downs (in thousands, except per ounce amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
Type of previously incurred cost
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Cash production costs
|
|
$
|
4,635
|
|
|
$
|
—
|
|
|
$
|
8,560
|
|
|
$
|
—
|
|
Allocated depreciation and depletion
|
|
1,759
|
|
|
—
|
|
|
3,749
|
|
|
—
|
|
Write-down of production inventories
|
|
$
|
6,394
|
|
|
$
|
—
|
|
|
$
|
12,309
|
|
|
$
|
—
|
|
The period-end prices used in the write-down calculation for
September 30, 2017
were
$1,287
and
$16.86
per gold and silver ounce, respectively. Further declines from
September 30, 2017
metal price levels and/or future production costs greater than the
September 30, 2017
carrying value included in
Inventories
could result in, or contribute to, additional future write-downs of production-related inventories.
4. Prepaid expenses and other
The following table provides the components of
Prepaid expenses and other
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017
|
|
December 31,
2016
|
Prepaid taxes
|
|
$
|
384
|
|
|
$
|
1,390
|
|
Vendor prepayments
|
|
801
|
|
|
315
|
|
Prepaid claim maintenance and land holding costs
|
|
1,238
|
|
|
909
|
|
Prepaid insurance
|
|
739
|
|
|
518
|
|
Utilities, rent, and service deposits
|
|
188
|
|
|
178
|
|
Prepaid software maintenance
|
|
146
|
|
|
60
|
|
Royalties
|
|
115
|
|
|
82
|
|
Other
|
|
1,083
|
|
|
1,226
|
|
|
|
$
|
4,694
|
|
|
$
|
4,678
|
|
5. Mineral properties, plant and equipment, net
The following table provides the components of
Mineral properties, plant and equipment, net
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017
|
|
December 31,
2016
|
Mineral properties
|
|
$
|
164,191
|
|
|
$
|
163,012
|
|
Facilities and equipment
|
|
108,756
|
|
|
97,054
|
|
Mine development
|
|
99,654
|
|
|
54,070
|
|
Land
|
|
3,888
|
|
|
3,828
|
|
Asset retirement cost assets
(1)
|
|
3,191
|
|
|
2,887
|
|
Construction in progress
|
|
17,310
|
|
|
16,472
|
|
|
|
396,990
|
|
|
337,323
|
|
Less: accumulated depreciation and depletion
|
|
(105,434
|
)
|
|
(61,100
|
)
|
|
|
$
|
291,556
|
|
|
$
|
276,223
|
|
(1)
Asset retirement cost assets relate to changes in asset retirement obligations at sites with proven and probable reserves.
|
Facilities and equipment included
$2.6 million
and
$1.5 million
at
September 30, 2017
and
December 31, 2016
, respectively, for the gross amount of mobile mine equipment acquired under capital lease obligations. Accumulated depreciation on such mobile mine equipment totaled
$0.9 million
and
$0.5 million
at
September 30, 2017
and
December 31, 2016
, respectively.
At
September 30, 2017
, construction in progress of
$17.3 million
included
$11.1 million
related to facilities and equipment,
$4.8 million
of mine development,
$1.1 million
of mineral properties, and
$0.3 million
of other.
6. Debt
The following table summarizes the components of
Debt
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017
|
|
December 31,
2016
|
Debt, current:
|
|
|
|
|
Gold Purchase Agreement
|
|
$
|
9,412
|
|
|
$
|
8,023
|
|
Capital lease obligations
|
|
759
|
|
|
479
|
|
|
|
$
|
10,171
|
|
|
$
|
8,502
|
|
Debt, non-current:
|
|
|
|
|
Revolver
(1)
|
|
$
|
11,285
|
|
|
$
|
11,165
|
|
Gold Purchase Agreement
|
|
2,686
|
|
|
9,935
|
|
Capital lease obligations
|
|
959
|
|
|
589
|
|
|
|
$
|
14,930
|
|
|
$
|
21,689
|
|
(1)
Net of unamortized issuance costs of $0.7 million.
|
The following table summarizes the components of
Interest expense, net
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Gold Purchase Agreement
|
|
$
|
627
|
|
|
$
|
957
|
|
|
$
|
2,111
|
|
|
$
|
3,106
|
|
Promissory Note
|
|
—
|
|
|
235
|
|
|
—
|
|
|
648
|
|
Revolver interest and stand-by fees
|
|
348
|
|
|
225
|
|
|
1,022
|
|
|
287
|
|
Capital lease obligations
|
|
14
|
|
|
11
|
|
|
29
|
|
|
42
|
|
Other
|
|
39
|
|
|
25
|
|
|
123
|
|
|
139
|
|
Less: capitalized interest
|
|
—
|
|
|
(235
|
)
|
|
—
|
|
|
(273
|
)
|
|
|
$
|
1,028
|
|
|
$
|
1,218
|
|
|
$
|
3,285
|
|
|
$
|
3,949
|
|
Revolver
On March 23, 2016, the Company, as borrower, and Investec Bank PLC ("Investec"), as lender and security agent, entered into a
$25.0 million
secured revolving facility agreement (the "Revolver"). The Revolver was amended on October 27, 2016 to increase the borrowing capacity by
$10.0 million
to
$35.0 million
. During the year ended December 31, 2016, the Company drew
$12.0 million
from the Revolver to retire the Promissory Note (as defined herein) related to the acquisition of True North (as defined herein). Borrowings under the Revolver bear interest per annum at LIBOR plus Margin plus Risk Premium, as such terms are defined in the Revolver. Margin is determined by the Company's Gearing Ratio (a measure of debt to EBITDA) and ranges from
2.75%
-
4.00%
per annum and the Risk Premium is
0.35%
per annum, until the
Gold Purchase Agreement
balance is less than
$10.0 million
, at which time the Risk Premium is no longer applicable (as such terms are defined in the Revolver). Revolver borrowings may be utilized by the Company for working capital requirements, general corporate purposes, and capital investments and expenditures.
On March 31, 2017, pursuant to an amendment, the Revolver's maturity date was extended from March 23, 2018 to December 31, 2019, unless otherwise extended by the parties, and the reserves and resources required to be maintained by the Company under the Revolver were amended. The Revolver is secured by all of the Company's assets on a
pari passu
basis with the Gold Purchase Agreement.
Gold Purchase Agreement
The Company's February 2014 gold purchase agreement with a subsidiary of Franco-Nevada Corporation (the "Gold Purchase Agreement") requires physical gold deliveries to be made at the end of each month, each of which reduces the Gold Purchase Agreement balance and accrued interest. The repayment amortization schedule was established on the transaction date and incorporates then current forward gold prices (ranging from
$1,290
to
$1,388
) and an effective interest rate of approximately
18.3%
. Gold deliveries will cease on December 31, 2018 following the delivery of a total of
38,250
gold ounces. The Gold Purchase Agreement is secured by all the Company's assets on a
pari passu
basis with the Revolver.
During the
three and nine months ended
September 30, 2017
and
2016
, the Company delivered
2,000
and
6,000
gold ounces, respectively, for each period under the Gold Purchase Agreement. The Company is required to deliver
2,000
gold ounces per quarter (
8,000
gold ounces per year) during fiscal years 2017 and 2018.
Capital lease obligations
The Company's capital lease obligations are for the purchase of mobile mine equipment and passenger vehicles, bear interest at approximately
4.0%
per annum, and carry
36
or
48
-month terms. The Company's capital lease obligations are secured by the underlying assets financed.
Debt covenants
The Company's debt agreements contain certain representations and warranties, restrictions, events of default, and covenants that are customary for agreements of these types. Additionally, the Revolver contains financial covenants which require the Company to maintain a Tangible Net Worth not less than
$100.0 million
, a Gearing Ratio (a measure of debt to EBITDA) not greater than
4.00
:1, a Cash Balance not less than
$10.0 million
, and a Current Ratio not less than
1.10
:1 (as such terms are defined in the Revolver). The Company was in compliance with all debt covenants as of
September 30, 2017
and
December 31, 2016
.
7. Asset retirement obligations
The Company’s asset retirement obligations are related to its mining operations, projects, and exploration activities. The Company's asset retirement obligations are estimated based upon present value techniques of expected cash flows, estimates of inflation, and a credit adjusted risk-free discount rate. The following table provides a summary of changes in the asset retirement obligation (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017
|
|
December 31,
2016
|
Balance, beginning of period
|
|
$
|
25,436
|
|
|
$
|
12,387
|
|
Changes in estimates
|
|
—
|
|
|
2,866
|
|
Accretion expense
|
|
1,143
|
|
|
1,122
|
|
Additions resulting from Hollister Acquisition - Hollister
|
|
—
|
|
|
4,481
|
|
Additions resulting from Hollister Acquisition - Aurora
|
|
—
|
|
|
2,677
|
|
Additions resulting from True North Acquisition
|
|
—
|
|
|
1,793
|
|
Effect of foreign currency
|
|
126
|
|
|
110
|
|
Balance, end of period
|
|
$
|
26,705
|
|
|
$
|
25,436
|
|
As of
September 30, 2017
, the Company's asset retirement obligations were secured by surety bonds totaling
$48.4 million
, which were partially collateralized by
Restricted cash
totaling
$9.5 million
. During the
nine months ended September 30,
2017
, the Company reduced the amount of restricted cash collateralizing the surety bonds by
$0.5 million
.
The following table provides a listing of the Company's asset retirement obligations by property (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017
|
|
December 31,
2016
|
Midas
|
|
$
|
13,145
|
|
|
$
|
12,616
|
|
Hollister
|
|
6,397
|
|
|
6,110
|
|
Aurora
|
|
2,868
|
|
|
2,741
|
|
Fire Creek
|
|
2,412
|
|
|
2,303
|
|
True North
|
|
1,883
|
|
|
1,666
|
|
|
|
$
|
26,705
|
|
|
$
|
25,436
|
|
8. Deferred share units liability
In May 2016, the Board of Directors adopted the Deferred Share Unit Plan (the "DSU Plan") to: (1) assist the Company in the recruitment and retention of qualified non-employee directors and (2) further align the interests of directors with shareholders. The DSU Plan is administered by the Compensation and Governance Committee of the Board of Directors of the Company. Under the DSU Plan, non-employee directors may receive a portion of their annual compensation in the form of Deferred Share Units ("DSUs"). The value of a DSU is determined as the weighted average closing price of the Company's common shares for the
five
days preceding such valuation date (the "DSU Value"). DSUs are fully vested at the time of grant and are retained until a director is separated or terminated from the Board of Directors of the Company, at which time the number of DSUs credited to such director's account multiplied by the DSU Value is to be paid out in cash. In the event the Company pays cash dividends, additional DSUs are to be credited to each director's account in an amount equal to the cash value that would have been received by the directors had the DSUs been held as common shares of the Company divided by the DSU Value. DSUs have no voting rights.
The fair value of DSUs granted each year, together with the change in fair value of all outstanding DSUs, is recorded within
General and administrative
and totaled
nil
and
$0.4 million
during the
three and nine months ended
September 30, 2017
, respectively.
The following table provides a summary of the Company's outstanding DSUs:
|
|
|
|
|
|
|
Nine months ended September 30, 2017
|
Outstanding at beginning of period
|
|
180,183
|
|
Granted
|
|
180,183
|
|
Redeemed
|
|
—
|
|
Outstanding at end of period
|
|
360,366
|
|
9. Derivatives
The following table provides a listing of the Company's derivative instruments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
Recorded Within
|
|
September 30,
2017
|
|
December 31,
2016
|
Gold Purchase Agreement embedded derivative
|
|
Derivative assets, current
|
|
$
|
534
|
|
|
$
|
1,247
|
|
Forward metal sales
|
|
Derivative assets, current
|
|
173
|
|
|
—
|
|
Gold Collar
|
|
Derivative assets, current
|
|
699
|
|
|
—
|
|
|
|
|
|
1,406
|
|
|
1,247
|
|
Gold Purchase Agreement embedded derivative
|
|
Derivative assets, non-current
|
|
152
|
|
|
1,545
|
|
|
|
|
|
$
|
1,558
|
|
|
$
|
2,792
|
|
|
|
|
|
|
|
|
Gold Offering Agreement
|
|
Derivative liabilities, current
|
|
$
|
385
|
|
|
$
|
1,721
|
|
Gold Offering Agreement
|
|
Derivative liabilities, non-current
|
|
—
|
|
|
331
|
|
|
|
|
|
$
|
385
|
|
|
$
|
2,052
|
|
The following table lists the net amounts recorded for
(Loss) on derivatives, net
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Gold Purchase Agreement embedded derivative
|
|
(304
|
)
|
|
114
|
|
|
(1,703
|
)
|
|
(4,982
|
)
|
Gold Offering Agreement
|
|
(663
|
)
|
|
(113
|
)
|
|
(630
|
)
|
|
(1,948
|
)
|
Currency swap
|
|
—
|
|
|
(809
|
)
|
|
—
|
|
|
(809
|
)
|
Forward metal sales
|
|
173
|
|
|
(489
|
)
|
|
935
|
|
|
(7,839
|
)
|
Gold Collar
|
|
575
|
|
|
—
|
|
|
699
|
|
|
—
|
|
|
|
$
|
(219
|
)
|
|
$
|
(1,297
|
)
|
|
$
|
(699
|
)
|
|
$
|
(15,578
|
)
|
Gold Purchase Agreement embedded derivative
The Company's Gold Purchase Agreement (as defined and discussed in
Note
6. Debt
) contains an embedded compound derivative for: 1) the prepayment option, which is at the discretion of the Company, and 2) the forward sales component, which was established on the transaction date and incorporates the then current forward gold prices. In addition to recurring fair value adjustments, gains and losses on the Gold Purchase Agreement's embedded derivative relate to the difference in the forward gold price received by the Company and the spot price of gold on each delivery date. The following table summarizes information about past and future gold deliveries under the Gold Purchase Agreement:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Future Deliveries
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
2018
|
|
2017
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Gold ounces
|
8,000
|
|
|
2,000
|
|
|
2,000
|
|
|
2,000
|
|
|
6,000
|
|
|
6,000
|
|
Average forward gold price
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,336
|
|
|
$
|
1,310
|
|
|
$
|
1,329
|
|
|
$
|
1,306
|
|
Average gold spot price on delivery date
|
n/a
|
|
|
n/a
|
|
|
$
|
1,287
|
|
|
$
|
1,325
|
|
|
$
|
1,260
|
|
|
$
|
1,264
|
|
Gold Offering Agreement
In March 2011, the Company entered into a gold offering agreement, as amended in October 2011 (the "Gold Offering Agreement"), which granted the counterparty the right to purchase, on a monthly basis, the refined gold produced from the Fire Creek mine ("Fire Creek") for a
five
-year period which began in February 2013 and ends in February 2018. When/if the counterparty elects to purchase the refined gold, the purchase price is calculated as the average PM settlement price per gold ounce on the London Bullion Market Association for the
30
trading days immediately preceding the relevant purchase election date. In addition to recurring fair value adjustments, gains and losses on the Gold Offering Agreement relate to: 1) the difference in the gold price paid to the Company from the counterparty and the spot price of gold on the applicable delivery date, and 2) losses incurred by the Company to net cash settle any obligations arising from the Gold Offering Agreement. The following table summarizes information about gold purchased under the Gold Offering Agreement:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Gold ounces purchased by counterparty
|
|
20,907
|
|
|
18,984
|
|
|
77,692
|
|
|
48,957
|
|
Average gold price paid to the Company
|
|
$
|
1,257
|
|
|
$
|
1,314
|
|
|
$
|
1,231
|
|
|
$
|
1,214
|
|
Average gold spot price on delivery date
|
|
$
|
1,298
|
|
|
$
|
1,335
|
|
|
$
|
1,260
|
|
|
$
|
1,247
|
|
Forward metal sales
In order to increase the certainty of expected future cash flows, from time to time, the Company enters into fixed forward spot trades for a portion of its projected gold and silver sales. These agreements are considered derivative financial instruments. The following table summarizes information about the Company's forward trades entered into during the respective periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Gold ounces covered
|
|
78,976
|
|
|
6,300
|
|
|
169,826
|
|
|
103,390
|
|
Average price per gold ounce
|
|
$
|
1,285
|
|
|
$
|
1,325
|
|
|
$
|
1,268
|
|
|
$
|
1,250
|
|
Silver ounces covered
|
|
343,983
|
|
|
—
|
|
|
937,882
|
|
|
1,421,516
|
|
Average price per silver ounce
|
|
$
|
17.10
|
|
|
$
|
—
|
|
|
$
|
17.39
|
|
|
$
|
16.56
|
|
Gold Collar
The Company entered into short-term zero cost gold collars. The collars total
40,503
gold ounces from October 1, 2017 through September 30, 2018 with a floor ranging from
$1,200
to
$1,300
per ounce and a ceiling ranging from
$1,318
to $
$1,385
per ounce. The value of these collars at September 30, 2017 was
$0.7 million
.
10. 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. Financial assets and liabilities recorded at fair value in the
Condensed Consolidated Financial Statements
are classified using a fair value hierarchy that reflects the significance of the inputs used in making the fair value measurements. The fair value hierarchy has the following levels:
Level 1
– Unadjusted quoted prices in active markets for identical assets or liabilities at the measurement date;
Level 2
– Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for the full term of the asset or liability; and
Level 3
– Prices or valuation techniques that require inputs that are both significant to the fair value measurement and are not observable.
Financial assets and liabilities are classified in their entirety based upon the lowest level of input that is significant to the fair value measurement. There were no transfers between fair value hierarchy levels during the
nine months ended
September 30, 2017
. The following table provides a listing (by level) of the Company's financial assets and liabilities which are measured at fair value on a recurring basis (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
Assets:
|
|
Note
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Gold Purchase Agreement embedded derivative
|
|
9
|
|
$
|
—
|
|
|
$
|
686
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,792
|
|
|
$
|
—
|
|
Forward metal sales
|
|
9
|
|
—
|
|
|
173
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Gold Collar
|
|
9
|
|
—
|
|
|
699
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
$
|
—
|
|
|
$
|
1,558
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,792
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred share units liability
|
|
8
|
|
$
|
—
|
|
|
$
|
1,298
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
812
|
|
|
$
|
—
|
|
Gold Offering Agreement
|
|
9
|
|
—
|
|
|
—
|
|
|
385
|
|
|
—
|
|
|
—
|
|
|
2,052
|
|
|
|
|
|
$
|
—
|
|
|
$
|
1,298
|
|
|
$
|
385
|
|
|
$
|
—
|
|
|
$
|
812
|
|
|
$
|
2,052
|
|
Gold Purchase Agreement embedded derivative
- This asset was valued by a third-party consultant (and reviewed by the Company) using observable inputs, including period-end forward gold prices and historic forward gold prices from the Gold Purchase Agreement's February 2014 transaction date and, as such, is classified within Level 2 of the fair value hierarchy.
Forward metal sales
- Forward metal sales are valued using observable inputs, which are forward metal prices. Such instruments are classified within Level 2 of the fair value hierarchy.
Gold Collar
- The Company's gold collar is valued based on a Black-Scholes model with various observable inputs. These inputs include contractual terms, gold market prices, volatility of gold prices, and risk free interest rates. These derivatives are classified within Level 2 of the valuation hierarchy.
Deferred share units liability
- This liability was valued using the number of outstanding DSUs and quoted closing prices of the Company’s common shares, which are traded in active markets, and as such is classified within Level 2 of the fair value hierarchy. The fair value was calculated as the number of DSUs outstanding multiplied by the period end DSU Value.
Gold Offering Agreement
- This liability was valued by a third-party consultant (and reviewed by the Company) using a simulation-based pricing model and is classified within level 3 of the fair value hierarchy as it incorporates an estimate of the Company's future gold production from Fire Creek, which is not an observable input, as well as quoted prices from active markets and certain observable inputs, such as, forward gold prices and the volatility of such prices. The Company's 2017 gold production from Fire Creek is estimated to range from
107,000
-
110,000
ounces, the amounts of which were incorporated into the
September 30, 2017
valuation.
Items disclosed at fair value
- Other than the above, the carrying values of financial assets and liabilities approximate their fair values, other than
Debt,
which is carried at amortized cost. As of
September 30, 2017
, the fair value of the
Gold Purchase Agreement,
including the embedded features, was approximately
$12.6 million
.
Level 3 information
The following table provides additional detail for the Company's Level 3 financial liability (in thousands):
|
|
|
|
|
|
Gold Offering Agreement liability:
|
|
September 30,
2017
|
Balance at beginning of the period
|
|
$
|
2,052
|
|
Gain from change in fair value
|
|
(1,667
|
)
|
Balance at end of the period
|
|
$
|
385
|
|
|
|
|
(Loss) gain on derivative, net:
|
|
|
Settlement losses
|
|
$
|
(2,297
|
)
|
Gain from change in fair value
|
|
1,667
|
|
|
|
$
|
(630
|
)
|
11. Share capital
Common shares
The authorized share capital of the Company is comprised of an unlimited number of common shares with no par value. Common shares are typically issued in conjunction with corporate financing efforts, the exercise of warrants (discussed below), and pursuant to share-based compensation arrangements (see
Note
12. Share-based compensation
).
Share Purchase Warrants
The Company has previously issued share purchase warrants in conjunction with its acquisition of Hollister and Midas (both as defined herein) in 2016 and 2014, respectively, and other past debt and equity financing transactions. The following table summarizes the Company's warrant activity:
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
Warrants
|
|
Number of Warrants
|
|
Weighted
Average Exercise Price - CDN$
|
Outstanding, beginning of period
|
|
11,140,800
|
|
$
|
3.86
|
|
Exercised
|
|
(1,140,800
|
)
|
|
1.95
|
|
Outstanding, end of period
|
|
10,000,000
|
|
|
$
|
4.08
|
|
Exercisable, end of period
|
|
10,000,000
|
|
|
$
|
4.08
|
|
The following table provides a summary of the Company's outstanding warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
Exercise price per share - CDN$
|
|
Number outstanding
|
|
Weighted average remaining life (years)
|
|
Weighted average exercise price - CDN$
|
$2.00 - $2.49
|
|
5,000,000
|
|
|
11.37
|
|
2.15
|
|
$6.00
|
|
5,000,000
|
|
|
14.51
|
|
6.00
|
|
|
|
10,000,000
|
|
|
12.94
|
|
$
|
4.08
|
|
12. Share-based compensation
The Company has a
Share Option and Restricted Share Unit Plan
("
New Share Plan
") to compensate eligible participants, which can include directors, officers, employees, and service providers to the Company. The
New Share Plan
is administered by the Board of Directors of the Company and is subject to conditions and restrictions over award terms, grant limits, and grant prices. The
New Share Plan
was approved at the June 15, 2016 annual and special meeting of shareholders. Subject to certain adjustments, the maximum number of common shares available for grant under the
New Share Plan
is equal to
8.9%
of the common shares then outstanding less the aggregate number of common shares reserved for issuance under all of the Company's other share-based compensation plans. Additionally, the maximum number of common shares available for issuance pursuant to grants under the restricted share unit portion of the New Share Plan is subject to a sub-cap and cannot exceed
4.0%
of the total number of common shares outstanding at the time of grant of the applicable award.
The
New Share Plan
replaced the Company's
Share Incentive Plan
(the "
Legacy SIP
"), which permitted the granting of share options and common share awards. Awards outstanding under the
Legacy SIP
will continue to vest in accordance with their grant terms and reduce the number of shares available for issuance under the
New Share Plan
(discussed above).
Share-based compensation costs
The following table summarizes the Company's share-based compensation cost by award type (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
Share-based compensation cost by award
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Share options
|
|
$
|
115
|
|
|
$
|
342
|
|
|
$
|
460
|
|
|
$
|
1,142
|
|
Restricted share units - time vesting criteria
|
|
697
|
|
|
325
|
|
|
1,803
|
|
|
563
|
|
Restricted share units - performance vesting criteria
|
|
236
|
|
|
51
|
|
|
492
|
|
|
51
|
|
Common share awards
|
|
2
|
|
|
13
|
|
|
16
|
|
|
13
|
|
|
|
$
|
1,050
|
|
|
$
|
731
|
|
|
$
|
2,771
|
|
|
$
|
1,769
|
|
The following table summarizes activity of the Company's share-based compensation for restricted share units ("RSUs"), common share awards, and share options:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2017
|
|
|
Restricted share units - time-based vesting
(1)
|
|
Restricted share units - performance-based vesting
|
|
Common share awards
|
|
Share options
|
Outstanding, beginning of period
|
|
948,038
|
|
|
212,243
|
|
|
56,665
|
|
|
5,233,105
|
|
Granted
|
|
968,339
|
|
(4)
|
295,390
|
|
(5)
|
—
|
|
|
—
|
|
Forfeited
|
|
(121,579
|
)
|
|
—
|
|
|
—
|
|
|
(73,333
|
)
|
Vested and issued
(2)
|
|
(262,616
|
)
|
|
—
|
|
|
(56,665
|
)
|
|
—
|
|
Exercised
(3)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,042,189
|
)
|
Outstanding, end of period
|
|
1,532,182
|
|
|
507,633
|
|
|
—
|
|
|
4,117,583
|
|
(1)
Includes awards with comparable terms and characteristics of RSUs, even if such awards are not called "RSUs" under the plan they were granted.
|
(2)
Not applicable to
Share options
.
|
(3)
Only applicable to
Share options
.
|
(4)
The weighted average grant-date fair value of time-based RSUs granted during the nine months ended September 30, 2017 was CDN$4.62.
|
(5)
The weighted average grant-date fair value of performance-based RSUs granted during the nine months ended September 30, 2017 was CDN$4.60.
|
13. Income taxes
Major components of our income tax (expense) benefit for the
three and nine months ended
September 30, 2017
and
2016
are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Current:
|
|
|
|
|
|
|
|
|
Canada
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
United States
|
|
490
|
|
|
(1,263
|
)
|
|
(6,001
|
)
|
|
(2,629
|
)
|
Total current income tax (expense) benefit
|
|
490
|
|
|
(1,263
|
)
|
|
(6,001
|
)
|
|
(2,629
|
)
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
|
Canada
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
United States
|
|
(1,320
|
)
|
|
(878
|
)
|
|
(758
|
)
|
|
(1,625
|
)
|
Total deferred income tax (expense)
|
|
(1,320
|
)
|
|
(878
|
)
|
|
(758
|
)
|
|
(1,625
|
)
|
Total income tax (expense) benefit
|
|
$
|
(830
|
)
|
|
$
|
(2,141
|
)
|
|
$
|
(6,759
|
)
|
|
$
|
(4,254
|
)
|
14. Net (loss) income per share
Basic
net income (loss) per share
is calculated by dividing net income by the weighted average number of shares outstanding for the period. Diluted
net income (loss) per share
reflects the potential dilution that would occur if outstanding share-based instruments were executed. The following table provides computations of the Company's basic and diluted
net income (loss) per share
(in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net income (loss)
|
|
$
|
(13,392
|
)
|
|
$
|
7,269
|
|
|
$
|
(15,927
|
)
|
|
$
|
(3,878
|
)
|
Weighted average common shares:
|
|
|
|
|
|
|
|
|
Basic
|
|
177,594,562
|
|
|
144,672,654
|
|
|
177,164,321
|
|
|
142,373,930
|
|
Effect of:
|
|
|
|
|
|
|
|
|
Share options
|
|
—
|
|
|
3,994,831
|
|
|
—
|
|
|
—
|
|
Warrants
|
|
—
|
|
|
4,728,274
|
|
|
—
|
|
|
—
|
|
Common share awards
|
|
—
|
|
|
410,906
|
|
|
—
|
|
|
—
|
|
Restricted share units
(1)
|
|
—
|
|
|
429,770
|
|
|
—
|
|
|
—
|
|
Special warrants
|
|
—
|
|
|
563,043
|
|
|
—
|
|
|
—
|
|
Diluted
|
|
177,594,562
|
|
|
154,799,478
|
|
|
177,164,321
|
|
|
142,373,930
|
|
Net income (loss) per share
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.08
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.09
|
)
|
|
$
|
(0.03
|
)
|
Diluted
|
|
$
|
(0.08
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.09
|
)
|
|
$
|
(0.03
|
)
|
(1)
Represents restricted share units with time-based and performance-based vesting criteria.
|
For the
three and nine months ended
September 30, 2017
, the impact of dilutive share-based instruments was determined using the Company's average share price, which was CDN$
4.17
and CDN$
5.16
, respectively. For the
three and nine months ended
September 30, 2016
, the impact of dilutive share-based instruments was determined using the Company's average share price, which was CDN$
6.54
and CDN$
4.76
, respectively.
Diluted
net income (loss) per share
excludes common share-based instruments in periods where inclusion would be anti-dilutive. During the
three and nine months ended
September 30, 2017
, the Company's basic weighted average common shares and diluted weighted average common shares were the same because the effects of potential execution was anti-dilutive due to the Company's net loss. Had the Company generated net income during the
three months ended
September 30, 2017
, the effects from executing
2,420,865
warrants,
549,618
share options, and
342,279
restricted share units would have been included in the weighted average common shares calculation. Had the Company generated net income during the
nine months ended
September 30, 2017
, the effects from executing
2,420,865
warrants,
2,027,216
share options, and
435,231
restricted share units would have been included in the diluted weighted average common shares calculation. During the
nine months ended
September 30, 2016
, had the Company generated net income, the effects from executing
4,332,177
warrants,
3,181,792
share options,
479,358
common share awards,
144,302
restricted share units, and
189,051
special warrants would have been included in the diluted weighted average common shares calculation.
15. Segment information
The Company's reportable segments are comprised of operating units which have revenues, earnings or losses, or assets exceeding 10% of the respective consolidated totals, each of which is reviewed by the Company’s Chief Executive Officer
to make decisions about resources to be allocated to the segments and to assess their performance
. The tables below summarizes segment information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2017
|
Fire Creek
|
|
Midas
|
|
Hollister
|
|
Aurora
|
|
True North
|
|
Corporate and other
|
|
Total
|
Revenues
|
$
|
29,726
|
|
|
$
|
11,245
|
|
|
$
|
679
|
|
|
$
|
—
|
|
|
$
|
7,203
|
|
|
$
|
—
|
|
|
$
|
48,853
|
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs
|
11,768
|
|
|
9,142
|
|
|
633
|
|
|
—
|
|
|
4,565
|
|
|
—
|
|
|
26,108
|
|
Depreciation and depletion
|
5,088
|
|
|
3,994
|
|
|
116
|
|
|
—
|
|
|
1,475
|
|
|
—
|
|
|
10,673
|
|
Write-down of production inventories
|
—
|
|
|
1,569
|
|
|
—
|
|
|
—
|
|
|
4,825
|
|
|
—
|
|
|
6,394
|
|
|
12,870
|
|
|
(3,460
|
)
|
|
(70
|
)
|
|
—
|
|
|
(3,662
|
)
|
|
—
|
|
|
5,678
|
|
Other operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
256
|
|
|
595
|
|
|
264
|
|
|
—
|
|
|
354
|
|
|
4,269
|
|
|
5,738
|
|
Exploration
|
1,418
|
|
|
—
|
|
|
2,123
|
|
|
—
|
|
|
126
|
|
|
—
|
|
|
3,667
|
|
Development and projects costs
|
—
|
|
|
—
|
|
|
1,822
|
|
|
466
|
|
|
—
|
|
|
—
|
|
|
2,288
|
|
Asset retirement and accretion
|
36
|
|
|
176
|
|
|
96
|
|
|
42
|
|
|
32
|
|
|
—
|
|
|
382
|
|
Loss on equipment disposal
|
—
|
|
|
174
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
201
|
|
Income (loss) from operations
|
$
|
11,160
|
|
|
$
|
(4,405
|
)
|
|
$
|
(4,375
|
)
|
|
$
|
(508
|
)
|
|
$
|
(4,201
|
)
|
|
$
|
(4,269
|
)
|
|
$
|
(6,598
|
)
|
Capital expenditures
|
$
|
7,694
|
|
|
$
|
4,172
|
|
|
$
|
4,308
|
|
|
$
|
541
|
|
|
$
|
4,139
|
|
|
$
|
36
|
|
|
$
|
20,890
|
|
Total assets
|
$
|
55,849
|
|
|
$
|
85,864
|
|
|
$
|
133,408
|
|
|
$
|
16,742
|
|
|
$
|
59,969
|
|
|
$
|
37,901
|
|
|
$
|
389,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2016
|
Fire Creek
|
|
Midas
|
|
Hollister
|
|
Aurora
|
|
True North
|
|
Corporate and other
|
|
Total
|
Revenues
|
$
|
36,462
|
|
|
$
|
17,843
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,336
|
|
|
$
|
—
|
|
|
$
|
55,641
|
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs
|
13,716
|
|
|
13,446
|
|
|
—
|
|
|
—
|
|
|
612
|
|
|
—
|
|
|
27,774
|
|
Depreciation and depletion
|
3,187
|
|
|
3,483
|
|
|
—
|
|
|
—
|
|
|
215
|
|
|
—
|
|
|
6,885
|
|
Write-down of production inventories
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,559
|
|
|
914
|
|
|
—
|
|
|
—
|
|
|
509
|
|
|
—
|
|
|
20,982
|
|
Other operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
280
|
|
|
288
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,269
|
|
|
4,837
|
|
Exploration
|
1,450
|
|
|
1,971
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,421
|
|
Development and projects costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Asset retirement and accretion
|
42
|
|
|
183
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
256
|
|
Business acquisition costs
|
—
|
|
|
—
|
|
|
613
|
|
|
—
|
|
|
205
|
|
|
—
|
|
|
818
|
|
Loss on equipment disposal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
105
|
|
|
105
|
|
Income (loss) from operations
|
$
|
17,787
|
|
|
$
|
(1,528
|
)
|
|
$
|
(613
|
)
|
|
$
|
—
|
|
|
$
|
273
|
|
|
$
|
(4,374
|
)
|
|
$
|
11,545
|
|
Capital expenditures
|
$
|
7,557
|
|
|
$
|
6,041
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,677
|
|
|
$
|
—
|
|
|
$
|
17,275
|
|
Total assets
|
$
|
48,560
|
|
|
$
|
94,805
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,652
|
|
|
$
|
137,295
|
|
|
$
|
331,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2017
|
Fire Creek
|
|
Midas
|
|
Hollister
|
|
Aurora
|
|
True North
|
|
Corporate and other
|
|
Total
|
Revenues
|
$
|
109,427
|
|
|
$
|
46,182
|
|
|
$
|
679
|
|
|
$
|
—
|
|
|
$
|
21,067
|
|
|
$
|
—
|
|
|
$
|
177,355
|
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs
|
39,495
|
|
|
35,178
|
|
|
633
|
|
|
—
|
|
|
18,729
|
|
|
—
|
|
|
94,035
|
|
Depreciation and depletion
|
14,078
|
|
|
14,180
|
|
|
116
|
|
|
—
|
|
|
4,899
|
|
|
—
|
|
|
33,273
|
|
Write-down of production inventories
|
—
|
|
|
2,939
|
|
|
—
|
|
|
—
|
|
|
9,370
|
|
|
—
|
|
|
12,309
|
|
|
55,854
|
|
|
(6,115
|
)
|
|
(70
|
)
|
|
—
|
|
|
(11,931
|
)
|
|
—
|
|
|
37,738
|
|
Other operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
685
|
|
|
956
|
|
|
450
|
|
|
—
|
|
|
782
|
|
|
13,080
|
|
|
15,953
|
|
Exploration
|
2,007
|
|
|
476
|
|
|
2,484
|
|
|
—
|
|
|
126
|
|
|
—
|
|
|
5,093
|
|
Development and projects costs
|
—
|
|
|
—
|
|
|
10,553
|
|
|
1,121
|
|
|
—
|
|
|
—
|
|
|
11,674
|
|
Asset retirement and accretion
|
108
|
|
|
529
|
|
|
288
|
|
|
127
|
|
|
91
|
|
|
—
|
|
|
1,143
|
|
Loss on equipment disposal
|
36
|
|
|
280
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
343
|
|
Income (loss) from operations
|
$
|
53,018
|
|
|
$
|
(8,356
|
)
|
|
$
|
(13,845
|
)
|
|
$
|
(1,248
|
)
|
|
$
|
(12,957
|
)
|
|
$
|
(13,080
|
)
|
|
$
|
3,532
|
|
Capital expenditures
|
$
|
22,178
|
|
|
$
|
14,432
|
|
|
$
|
5,929
|
|
|
$
|
1,311
|
|
|
$
|
11,673
|
|
|
$
|
383
|
|
|
$
|
55,906
|
|
Total assets
|
$
|
55,849
|
|
|
$
|
85,864
|
|
|
$
|
133,408
|
|
|
$
|
16,742
|
|
|
$
|
59,969
|
|
|
$
|
37,901
|
|
|
$
|
389,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2016
|
Fire Creek
|
|
Midas
|
|
Hollister
|
|
Aurora
|
|
True North
|
|
Corporate and other
|
|
Total
|
Revenues
|
$
|
92,726
|
|
|
$
|
48,013
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,336
|
|
|
$
|
—
|
|
|
$
|
142,075
|
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs
|
33,285
|
|
|
36,784
|
|
|
—
|
|
|
—
|
|
|
612
|
|
|
—
|
|
|
70,681
|
|
Depreciation and depletion
|
8,115
|
|
|
10,784
|
|
|
—
|
|
|
—
|
|
|
215
|
|
|
—
|
|
|
19,114
|
|
Write-down of production inventories
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,326
|
|
|
445
|
|
|
—
|
|
|
—
|
|
|
509
|
|
|
—
|
|
|
52,280
|
|
Other operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
618
|
|
|
626
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,191
|
|
|
11,435
|
|
Exploration
|
5,838
|
|
|
2,425
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,263
|
|
Development and projects costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,530
|
|
|
—
|
|
|
5,530
|
|
Asset retirement and accretion
|
125
|
|
|
538
|
|
|
—
|
|
|
—
|
|
|
92
|
|
|
—
|
|
|
755
|
|
Business acquisition costs
|
—
|
|
|
—
|
|
|
723
|
|
|
—
|
|
|
1,147
|
|
|
—
|
|
|
1,870
|
|
Provision for legal settlement
|
2,249
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
2,250
|
|
Loss on equipment disposal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
109
|
|
|
109
|
|
Income (loss) from operations
|
$
|
42,496
|
|
|
$
|
(3,144
|
)
|
|
$
|
(723
|
)
|
|
$
|
—
|
|
|
$
|
(6,260
|
)
|
|
$
|
(10,301
|
)
|
|
$
|
22,068
|
|
Capital expenditures
|
$
|
18,496
|
|
|
$
|
18,356
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,758
|
|
|
$
|
360
|
|
|
$
|
42,970
|
|
Total assets
|
$
|
48,560
|
|
|
$
|
94,805
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,652
|
|
|
$
|
137,295
|
|
|
$
|
331,312
|
|
16. Supplemental cash flow information
The following table provides a summary of significant supplemental cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Cash paid for federal and state income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
638
|
|
|
$
|
1,915
|
|
Cash paid for interest
|
|
1,028
|
|
|
1,218
|
|
|
3,285
|
|
|
3,949
|
|
Mineral properties, plant and equipment acquired through Promissory Note
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,000
|
|
Mobile equipment acquired through capital lease obligations
|
|
409
|
|
|
—
|
|
|
1,045
|
|
|
—
|
|
17. Commitments and contingencies
From time to time the Company is involved in legal actions related to our business; however, management does not believe, based on currently available information, that contingencies related to any pending or threatened legal matter will have a material adverse effect on the Company’s financial position, although a contingency could be material to the Company’s results of operations or cash flows for a particular period depending on the results of operations and cash flows for such period. Regardless of the outcome, litigation can have an adverse impact on the Company because of defense costs, diversion of management resources, and other factors.
Royalty commitments
Certain patented and unpatented mining claims at all mine sites are subject to lease and royalty agreements that require payments to holders based on minimum annual payment schedules and/or a percentage of the mineral values produced from, or transported through, the royalty claims. Amounts due pursuant to royalty agreements are not recorded in the
Condensed Consolidated Financial Statements
until such time when the amounts are actually payable. The primary type of royalty agreement applicable to the mine sites is a net smelter return ("NSR") royalty. Under an NSR royalty, the amount paid by the Company to the royalty holder is generally calculated as the royalty percentage multiplied by the market value of the minerals produced less charges and costs for milling, smelting, refining, and transportation. During the
three and nine months ended
September 30, 2017
, and
2016
, the Company paid
nil
and
$0.2 million
, respectively, all of which were related to minimum and advance royalty payments.
18. Subsequent events
On
October 19, 2017
(the "Closing Date"), the Company completed its previously announced arrangement with Bison Gold Resources Inc. ("Bison"), pursuant to which the Company acquired all the issued and outstanding common shares of Bison. On the Closing Date, the Company paid consideration of approximately
$7.0 million
(CDN
$8.8 million
) on a fully-diluted basis by its issuance of
1,956,126
shares of its common shares to the Bison shareholders and assumed
10,000
warrants to acquire Bison shares. Each former Bison shareholder received
0.1242
of a common share of Klondex for each Bison common share held prior to the completion of the arrangement.
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
This Management's Discussion & Analysis of Financial Condition and Results of Operations ("MD&A") contains forward-looking statements (as previously defined) which are subject to numerous risks and uncertainties, as more fully described in the
Cautionary statement regarding forward-looking statements
section of this Quarterly Report on Form 10-Q. This MD&A provides a discussion and analysis of the financial condition and results of operations of the Company and includes the Company's subsidiaries. This MD&A should be read in conjunction with our other reports filed with the U.S. Securities and Exchange Commission (the "SEC") as well as our interim unaudited
Condensed Consolidated Financial Statements
and notes thereto included in this Quarterly Report on Form 10-Q and our audited financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended
December 31, 2016
. The following discussion has been prepared based on information available to us as of
November 9, 2017
. All dollar amounts included in this MD&A are expressed in thousands of United States dollars unless otherwise noted. References to CDN$ refer to Canadian dollars. References to "Notes" refer to the notes to
Condensed Consolidated Financial Statements
.
In this MD&A, we use the non-GAAP performance measures "Cash revenue from operations", "Cash production costs from operations", "Cash margin from operations", "
Production cash costs per gold equivalent ounce sold
", "
All-in sustaining costs per gold ounce sold
" and "
All-in costs per gold ounce sold
", which should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. See the
Non-GAAP performance measures
section of this MD&A for additional detail.
Introduction and strategy
We are a junior–tier gold and silver mining company focused on exploration, development, and production in a safe, environmentally responsible, and cost–effective manner. As of
September 30, 2017
, we had 100% interests in four producing mines: (1) the Fire Creek mine ("Fire Creek"), (2) the Midas mine and ore milling facility ("Midas") and (3) the Hollister mine ("Hollister"), all of which are located in the state of Nevada, USA, and (4) the True North gold mine and mill in Manitoba, Canada ("True North", formerly known as the Rice Lake mine). The Company also has 100% interests in the Aurora mine and ore milling facility ("Aurora", formerly known as Esmeralda), which is also located in Nevada, USA. All of our mines are located in safe political jurisdictions.
Prior to February 2014, our only mine was Fire Creek, and since that time, we have experienced growth in our annual gold and silver production, total assets, and workforce largely due to growth at Fire Creek and to the acquisitions of Midas (February 2014), True North (January 2016), and Hollister and Aurora (October 2016).
Gold and silver sales represent 100% of our revenues, and the market prices of gold and silver significantly impact our financial position, operating results, and cash flows. Our primary strategy is to increase shareholder value by responsibly achieving our production, cost, and capital targets while attempting to extend our mine lives through development and exploration programs and reducing our costs through operational efficiencies. We also consider acquisitions or other arrangements in the normal course which strategically fit our future growth objectives.
Executive summary
Our
third quarter
2017
highlights included the following, which are discussed in further detail throughout this MD&A or elsewhere in this Quarterly Report on Form 10-Q:
|
|
•
|
Health, safety, and environmental
- We remained committed to our most important core values by operating in an environmentally responsible manner while protecting the health and safety of our employees and contractors. No lost-time injuries occurred at our properties during the quarter and as of
September 30, 2017
, we had operated 1,812 days (~5.0 years) at Fire Creek, 1,088 days (~3.0 years) at Midas, 617 days (~1.7 years) at True North, and 362 days (~1.0 years) at Hollister and Aurora, without a lost-time injury.
|
|
|
•
|
Consolidated performance
- We mined a total of
54,172
gold equivalent ounces ("
GEOs"), in line with management’s expectations. Mined ounces are calculated using tons hauled from underground to surface (or tons hauled from tailings) multiplied by the assays from production sampling. We produced a total of
40,819
GEO's
|
|
|
•
|
Nevada performance
- At Fire Creek, Midas, and Hollister, we mined
92,333
ore tons in the
third quarter
at an average mined head grade of
0.48
GEOs per ton. Our mining activities performed as planned, which resulted in an estimated
44,266
GEOs mined. Production cash costs per gold equivalent ounce sold in Nevada was
$696
which is slightly above our expected range of
$625
to
$650
. We anticipate total annual cash costs per gold equivalent ounce sold in Nevada to be in line with our updated guidance of
$625
to
$650
. The Company ended the third quarter with a stockpile in Nevada of approximately 43,000 tons containing approximately 18,000 GEOs. The Company began processing Hollister ore at the Midas mill at the end of the third quarter with blend feed optimization ongoing.
|
|
|
•
|
Fire Creek
- We milled
30,911
ore tons from Fire Creek in the
third quarter
at an average milled head grade of
0.79
GEO per ton, producing
21,983
GEOs.
|
|
|
•
|
Midas
- From Midas, we milled
39,300
ore tons in the
third quarter
at an average milled head grade of
0.28
GEO per ton, producing
9,351
GEOs. Midas continues to introduce additional cut and fill mining, which is anticipated to reduce dilution resulting in higher ore grades delivered to the mill and expected improvements in fourth quarter performance.
|
|
|
•
|
Hollister mine development
- At Hollister, we mined
23,513
ore tons in the
third quarter
at an average mined head grade of
0.31
GEOs per ton for a total of
7,286
GEOs. The majority of these ounces were stockpiled at the end of the third quarter. Production of Hollister ore was impacted by a delay in the delivery of the new carbon screens which were needed for the mill modifications. Stockpiled ore began to be processed toward the end of the third quarter and is expected to be processed at the Midas mill in the fourth quarter. We anticipate a stockpile to be remaining at year end as higher grade ore from Fire Creek will be processed through the mill ahead of Hollister ore.
|
|
|
•
|
Midas Mill
- During the third quarter, we began to process Hollister ore at the Midas mill. Commissioning of the new CIL ("Carbon in Leach") circuit is in process while we test ore blends from the Nevada mines to yield the most favorable results. It is anticipated that the new processing circuit will be optimized during the fourth quarter.
|
|
|
•
|
True North performance
- At True North in Canada, we milled
62,480
ore tons in the
third quarter
from the True North Mine at an average milled head grade of
0.11
gold ounces per ton (3.4 grams per tonne), producing a total of
6,145
gold ounces. The Company also milled
48,110
tons from the True North Tailings at an average milled head grade of
0.04
gold ounces per ton (1.6 grams per tonne) producing an additional 1,881 gold ounces.
|
|
|
•
|
Ounces sold and financial results
- We sold
38,012
GEOs, consisting of
35,477
gold ounces and
189,904
silver ounces. Revenue was
$48.9 million
from average realized selling prices per gold and silver ounce of
$1,285
and
$17.16
, respectively. Net loss was
$13.4 million
or (
$0.08
per share - basic).
|
|
|
•
|
Cash flows and liquidity
- Our ending cash balance was
$20.6 million
after
$0.6 million
of operating cash outflows,
$20.4 million
used in investing activities, and
$0.1 million
used in financing activities. Ending working capital was
$17.4 million
and total liquidity was
$40.4 million
when including the
$23.0 million
of Revolver availability.
|
|
|
•
|
Spending
- Capital, exploration, and development spending totaled
$9.1 million
at Fire Creek,
$4.2 million
at Midas,
$8.3 million
at Hollister,
$1.0 million
at Aurora,
$4.3 million
at True North, and
nil
at corporate for total capital, exploration and development spending of
$26.8 million
.
|
|
|
•
|
Acquisition -
On October 19, 2017, the Company completed its previously announced arrangement with Bison Gold Resources Inc. ("Bison"), pursuant to which the Company acquired all of the common shares of Bison. Under the terms of the Arrangement, each former Bison shareholder received 0.1242 of a common share of Klondex for each Bison common share held prior to the Arrangement. The Company issued a total of 1,956,126 shares.
|
2017 full year outlook
The following statements are based on our current expectations for fiscal year 2017 results. The statements are forward-looking and actual results may differ materially.
We continue to expect to produce between
213,000
and
230,000
GEOs during 2017 at an expected production cash cost per GEO sold of
$675
to
$700
. This represents an increase in GEOs sold of approximately
40%
from the prior year as we expect to benefit from production at Hollister in Nevada as well as higher production from True North in Canada as ramp-up continues. Fire Creek and Midas’ 2017 production is expected to be in line or slightly higher than the prior year as we benefit from higher than expected mined head grades. At True North in Canada, due to a longer than expected ramp-up in the first half of the year, we expect our cash cost per gold equivalent ounce sold to be
$1,000
to
$1,050
for the year, up from $900 to $950. The Company is widening its annual production guidance range for Canadian operations by 6,000 ounces to 35,000 - 45,000 GEOs. Although the Company is expanding the production guidance for Canada, the Company expects to reach the total production guidance. The Company now expects all-in costs per gold ounce sold of
$1,150
-
$1,200
for 2017, an increase from the previous forecast of $1,070 to $1,130.
We expect our 2017 capital expenditures to be between
$63
-
$71 million
with an additional
$7
-
$9 million
to be spent on district and near mine exploration. The majority of capital is expected to be spent at Fire Creek as we continue underground expansion in the form of primary access development and advancement of a second portal.
During the third quarter, the Company commissioned a new CIL circuit at the Midas mill principally to process Hollister ore. The Company tested ore blends of Hollister ore and Midas low grade ore to yield the most favorable results. Ore feed from the Nevada operations to the Midas mill will depend on the optimal blend of ore type and grade. As such, the annual production guidance for the Fire Creek and Hollister mines is being adjusted. The Company now expects an increase in annual production from Fire Creek to 109,000 to 110,000 gold equivalent ounces and a decrease in annual production from Hollister to 21,000 to 25,000 gold equivalent ounces as lower grade ore is displaced with higher grade ore from Fire Creek. The Company continues to expect to mine 30,000 to 35,000 gold equivalent ounces at Hollister. Guidance for total annual production for Nevada operations now consists of
178,000
to
185,000
gold equivalent ounces.
Full-year general and administrative costs are now expected to be in the range of $20 to $22 million, an increase from the previous guidance range of $17 to $18 million. The increase is due to expenses associated with Company growth, including salaries and professional service fees.
We now expect total annual development and project costs for Hollister to be between $10 and $11 million, up from the previous forecast amount of $9 million. The year-to-date development and project costs for Hollister of $10.6 million are above the high end of the originally expected range primarily due to additional development at the Hollister mine in preparation for initial production.
Below are tables summarizing key 2017 operating guidance.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold Equivalent Ounces Produced
(1)
|
|
Production Cash Costs per Gold Equivalent Ounce Sold
(1)
|
|
Capital Expenditures (thousands)
|
2017 full year outlook
|
|
Low
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
High
|
Midas
|
|
48,000
|
|
|
50,000
|
|
|
$
|
800
|
|
|
$
|
850
|
|
|
$
|
9,000
|
|
|
$
|
10,000
|
|
Midas Mill
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,000
|
|
|
8,000
|
|
Fire Creek
|
|
109,000
|
|
|
110,000
|
|
|
425
|
|
|
450
|
|
|
27,000
|
|
|
29,000
|
|
Hollister
|
|
21,000
|
|
|
25,000
|
|
|
935
|
|
|
960
|
|
|
6,000
|
|
|
8,000
|
|
Nevada Total
|
|
178,000
|
|
|
185,000
|
|
|
625
|
|
|
650
|
|
|
48,000
|
|
|
55,000
|
|
True North
(2)
|
|
35,000
|
|
|
45,000
|
|
|
1,000
|
|
|
1,050
|
|
|
15,000
|
|
|
16,000
|
|
|
|
213,000
|
|
|
230,000
|
|
|
$
|
675
|
|
|
$
|
700
|
|
|
$
|
63,000
|
|
|
$
|
71,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low
|
|
High
|
|
|
|
|
|
|
|
|
Corporate general and administrative (thousands)
|
|
$
|
20,000
|
|
|
$
|
22,000
|
|
|
|
|
|
|
|
|
|
Hollister development and project costs (thousands)
|
|
$
|
10,000
|
|
|
$
|
11,000
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per gold ounce sold
(1)
|
|
$
|
950
|
|
|
$
|
1,000
|
|
|
|
|
|
|
|
|
|
Regional exploration (thousands)
|
|
$
|
7,000
|
|
|
$
|
9,000
|
|
|
|
|
|
|
|
|
|
All-in costs per gold ounce sold
(1)
|
|
$
|
1,150
|
|
|
$
|
1,200
|
|
|
|
|
|
|
|
|
|
(1)
This is a non-GAAP measure; refer to the
Non-GAAP Performance Measures
section of the MD&A for additional detail.
|
(2)
Based on an estimated CDN:US dollar exchange rate of 0.75:1.
|
We have not reconciled forward-looking 2017 full year non-GAAP performance measures contained in this Quarterly Report on Form 10-Q to their most directly comparable GAAP measures, as permitted by Item 10(e)(1)(i)(B) of Regulation S-K. Such reconciliations would require unreasonable efforts at this time to estimate and quantify, with a reasonable degree of certainty, various necessary GAAP components, including for example those related to future production costs, realized sales prices and the timing of such sales, timing and amounts of capital expenditures, metal recoveries, and corporate general and administrative amounts and timing, or others that
may arise during the year. These components and other factors could materially impact the amount of the future directly comparable GAAP measures, which may differ significantly from their non-GAAP counterparts.
Critical accounting estimates
This MD&A is based on our
Condensed Consolidated Financial Statements
, which have been prepared in accordance with United States generally accepted accounting principles (“GAAP”). The preparation of these statements requires us to make assumptions, estimates, and judgments that affect the amounts of assets, liabilities, revenues, and expenses. For information on our most critical accounting estimates, see the
Critical accounting estimates
section included in Part II - Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended
December 31, 2016
.
Results of operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
Revenues
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Gold revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Fire Creek
|
|
$
|
29,411
|
|
|
$
|
36,112
|
|
|
$
|
(6,701
|
)
|
|
$
|
108,415
|
|
|
$
|
91,472
|
|
|
$
|
16,943
|
|
Midas
|
|
8,398
|
|
|
11,120
|
|
|
(2,722
|
)
|
|
33,638
|
|
|
29,880
|
|
|
3,758
|
|
Hollister
|
|
606
|
|
|
—
|
|
|
606
|
|
|
606
|
|
|
|
|
606
|
|
True North
|
|
7,179
|
|
|
1,336
|
|
|
5,843
|
|
|
21,025
|
|
|
1,336
|
|
|
19,689
|
|
|
|
45,594
|
|
|
48,568
|
|
|
(2,974
|
)
|
|
163,684
|
|
|
122,688
|
|
|
40,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Silver revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Fire Creek
|
|
315
|
|
|
350
|
|
|
(35
|
)
|
|
1,012
|
|
|
1,254
|
|
|
(242
|
)
|
Midas
|
|
2,847
|
|
|
6,723
|
|
|
(3,876
|
)
|
|
12,544
|
|
|
18,133
|
|
|
(5,589
|
)
|
Hollister
|
|
73
|
|
|
—
|
|
|
73
|
|
|
73
|
|
|
—
|
|
|
73
|
|
True North
|
|
24
|
|
|
—
|
|
|
24
|
|
|
42
|
|
|
—
|
|
|
42
|
|
|
|
3,259
|
|
|
7,073
|
|
|
(3,814
|
)
|
|
13,671
|
|
|
19,387
|
|
|
(5,716
|
)
|
|
|
$
|
48,853
|
|
|
$
|
55,641
|
|
|
$
|
(6,788
|
)
|
|
$
|
177,355
|
|
|
$
|
142,075
|
|
|
$
|
35,280
|
|
Revenues decreased in the third quarter of 2017 compared to the third quarter of 2016 due to lower ounces sold and a lower price per ounce of gold. Revenues increased year-to-date in 2017 as compared to the same period in 2016 due to higher ounces sold as a result of higher grades from Fire Creek and Midas along with the addition of production at True North. Consolidated ore tons milled year-to-date 2017 and 2016 were
440,436
and
261,753
, respectively. See the
Mining operations review
section of this MD&A for additional discussion on our operating results at each mine.
Gold revenue
- The table below summarizes changes in gold revenue, ounces sold, and average realized prices (in thousands, except ounces sold and per ounce amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Total gold revenue (thousands)
|
|
$
|
45,594
|
|
|
$
|
48,568
|
|
|
$
|
163,684
|
|
|
$
|
122,688
|
|
Gold ounces sold
|
|
35,477
|
|
|
36,647
|
|
|
130,329
|
|
|
96,110
|
|
Average realized price (per ounce)
|
|
$
|
1,285
|
|
|
$
|
1,325
|
|
|
$
|
1,256
|
|
|
$
|
1,277
|
|
|
|
|
|
|
|
|
|
|
The change in gold revenue was attributable to:
|
|
Change
|
|
|
|
Change
|
|
|
Change in ounces sold
|
|
$
|
(1,555
|
)
|
|
|
|
$
|
43,733
|
|
|
|
Change in average realized price
|
|
(1,466
|
)
|
|
|
|
(2,018
|
)
|
|
|
Effect of average realized price change on ounces sold increase
|
|
47
|
|
|
|
|
(719
|
)
|
|
|
|
|
$
|
(2,974
|
)
|
|
|
|
$
|
40,996
|
|
|
|
Silver revenue
- The table below summarizes changes in silver revenue, ounces sold, and average realized prices (in thousands, except ounces sold and per ounce amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Total silver revenue (thousands)
|
|
$
|
3,259
|
|
|
$
|
7,073
|
|
|
$
|
13,671
|
|
|
$
|
19,387
|
|
Silver ounces sold
|
|
189,904
|
|
|
362,500
|
|
|
784,803
|
|
|
1,096,090
|
|
Average realized price (per ounce)
|
|
$
|
17.16
|
|
|
$
|
19.51
|
|
|
$
|
17.42
|
|
|
$
|
17.69
|
|
|
|
|
|
|
|
|
|
|
The change in silver revenue was attributable to:
|
|
Change
|
|
|
|
Change
|
|
|
Change in ounces sold
|
|
$
|
(3,368
|
)
|
|
|
|
$
|
(5,504
|
)
|
|
|
Change in average realized price
|
|
(852
|
)
|
|
|
|
(296
|
)
|
|
|
Effect of average realized price change on ounces sold increase
|
|
406
|
|
|
|
|
84
|
|
|
|
|
|
$
|
(3,814
|
)
|
|
|
|
$
|
(5,716
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
Cost of sales
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Production costs
|
|
$
|
26,108
|
|
|
$
|
27,774
|
|
|
$
|
(1,666
|
)
|
|
$
|
94,035
|
|
|
$
|
70,681
|
|
|
$
|
23,354
|
|
Depreciation and depletion
|
|
10,673
|
|
|
6,885
|
|
|
3,788
|
|
|
33,273
|
|
|
19,114
|
|
|
14,159
|
|
Write-down of production inventories
|
|
6,394
|
|
|
—
|
|
|
6,394
|
|
|
12,309
|
|
|
—
|
|
|
12,309
|
|
|
|
$
|
43,175
|
|
|
$
|
34,659
|
|
|
$
|
8,516
|
|
|
$
|
139,617
|
|
|
$
|
89,795
|
|
|
$
|
49,822
|
|
Cost of sales by mine
|
|
|
|
|
|
|
|
|
|
|
|
|
Fire Creek
|
|
$
|
16,856
|
|
|
$
|
16,903
|
|
|
$
|
(47
|
)
|
|
$
|
53,573
|
|
|
$
|
41,400
|
|
|
$
|
12,173
|
|
Midas
|
|
14,705
|
|
|
16,929
|
|
|
(2,224
|
)
|
|
52,297
|
|
|
47,568
|
|
|
4,729
|
|
Hollister
|
|
749
|
|
|
—
|
|
|
$
|
749
|
|
|
749
|
|
|
—
|
|
|
749
|
|
True North
|
|
10,865
|
|
|
827
|
|
|
10,038
|
|
|
32,998
|
|
|
827
|
|
|
32,171
|
|
|
|
$
|
43,175
|
|
|
$
|
34,659
|
|
|
$
|
8,516
|
|
|
$
|
139,617
|
|
|
$
|
89,795
|
|
|
$
|
49,822
|
|
Production costs
- Increases in production costs during the nine months ended
September 30, 2017
, as compared to the same period in 2016 was driven by the start of operations at Hollister and True North, which are ramping up in 2017, as well as higher depreciation and depletion expense. See the
Mining operations review
section of this MD&A for a discussion of production costs at each mine.
Depreciation and depletion
- Depreciation and depletion increased during the
three and nine months ended
September 30, 2017
, as compared to the same periods in 2016 primarily due to changes in volume of GEOs sold at Fire Creek, Midas, and True North.
Write-down of production inventories
- Increases in production costs and depletion and depreciation led to write-downs of ending inventory balances at Midas and True North in the
three and nine months ended
September 30, 2017
. See
Note
3. Inventories
to the
Notes to Consolidated Financial Statements
for additional detail.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
General and administrative
|
|
$
|
5,738
|
|
|
$
|
4,837
|
|
|
$
|
901
|
|
|
$
|
15,953
|
|
|
$
|
11,435
|
|
|
$
|
4,518
|
|
The increase during the
three and nine months ended
September 30, 2017
as compared to the same periods in
2016
is due to higher compensation and benefit costs from increased staff levels at the corporate office and professional fees, both of which are due to our growth.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Exploration
|
|
$
|
3,667
|
|
|
$
|
3,421
|
|
|
$
|
246
|
|
|
$
|
5,093
|
|
|
$
|
8,263
|
|
|
$
|
(3,170
|
)
|
Exploration remained flat for the
three months ended
September 30, 2017
as compared to the same period of the prior year. Exploration for the
nine months ended
September 30, 2017
was affected by inclement weather conditions earlier in the year, impeding surface exploration activities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Development and projects costs
|
|
$
|
2,288
|
|
|
$
|
—
|
|
|
$
|
2,288
|
|
|
$
|
11,674
|
|
|
$
|
5,530
|
|
|
$
|
6,144
|
|
Development and project costs during the
three and nine months ended
September 30, 2017
were
$1.8 million
and
$10.6 million
, respectively, at Hollister. These costs were generally for rehabilitating drifts, and ramps which enable us to physically access the underground stopes and working faces, drilling, engineering, metallurgical, and other related costs to delineate or expand mineralization, all of which occurred in the Main and Gloria zones. From January 1 to May 31, 2017, these costs were expensed as Hollister did not have a reserve. We issued a reserve for the Main and Gloria zones with an effective date of May 31, 2017, and as such, certain costs for these zones incurred beginning June 1, 2017 were capitalized.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Asset retirement and accretion
|
|
$
|
382
|
|
|
$
|
256
|
|
|
$
|
126
|
|
|
$
|
1,143
|
|
|
$
|
755
|
|
|
$
|
388
|
|
These amounts relate to the accretion expense from existing asset retirement obligations and asset retirement increases at our mining and exploration properties. Asset retirement and accretion expense has increased over the last three years as the number of properties and disturbances at such properties have increased. See
Note
7. Asset retirement obligations
to the
Notes to Consolidated Financial Statements
for additional detail.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Three months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Business acquisition costs
|
|
$
|
—
|
|
|
$
|
818
|
|
|
$
|
(818
|
)
|
|
$
|
—
|
|
|
$
|
1,870
|
|
|
$
|
(1,870
|
)
|
These amounts relate to costs and expenses associated with the acquisitions of True North (January 2016), and Hollister and Aurora (October 2016).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
(Loss) on derivatives, net
|
|
$
|
(219
|
)
|
|
$
|
(1,297
|
)
|
|
$
|
1,078
|
|
|
$
|
(699
|
)
|
|
$
|
(15,578
|
)
|
|
$
|
14,879
|
|
Amounts recorded for derivatives are attributable to changes in the fair value of derivative instruments and gains or losses on derivative settlements and transactions, both of which are generally impacted by changes in gold and silver prices. See
Note
9. Derivatives
to the
Notes to Consolidated Financial Statements
for additional detail.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Interest (expense), net
|
|
$
|
(1,028
|
)
|
|
$
|
(1,218
|
)
|
|
$
|
190
|
|
|
$
|
(3,285
|
)
|
|
$
|
(3,949
|
)
|
|
$
|
664
|
|
The largest component of total interest expense was for the February 2014 gold purchase agreement with a subsidiary of Franco-Nevada Corporation (the "Gold Purchase Agreement"), which represented
61%
and
79%
, of recorded interest expense during the
three months ended
September 30, 2017
and
2016
, respectively. See
Note
6. Debt
to the
Notes to Consolidated Financial Statements
for additional detail.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Foreign currency (loss) gain, net
|
|
$
|
(4,652
|
)
|
|
$
|
328
|
|
|
$
|
(4,980
|
)
|
|
$
|
(8,756
|
)
|
|
$
|
(2,222
|
)
|
|
$
|
(6,534
|
)
|
Amounts recorded for foreign currency losses primarily relate to unrealized amounts on intercompany loan balances which we expect to settle in the foreseeable future which were partially offset by gains on U.S. dollar debt held in our Canadian companies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Income tax (expense)
|
|
$
|
(830
|
)
|
|
$
|
(2,141
|
)
|
|
$
|
1,311
|
|
|
$
|
(6,759
|
)
|
|
$
|
(4,254
|
)
|
|
$
|
(2,505
|
)
|
See
Note
13. Income taxes
to the
Notes to Consolidated Financial Statements
for a reconciliation of taxes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Net income (loss)
|
|
$
|
(13,392
|
)
|
|
$
|
7,269
|
|
|
$
|
(20,661
|
)
|
|
$
|
(15,927
|
)
|
|
$
|
(3,878
|
)
|
|
$
|
(12,049
|
)
|
For the reasons discussed above and elsewhere in this MD&A, we reported the above amounts for
Net income (loss)
for the
three and nine months ended
September 30, 2017
and
2016
.
Exploration
Hollister - Nevada
During the third quarter the Company announced an initial mineral reserve estimate at Hollister. Total Hollister proven and probable Mineral Reserve at September 30, 2017, was 116,100 gold equivalent ounces at a grade of 0.582 gold equivalent ounces per ton with 51,500 ounces coming from the Hollister Main zone and another 64,600 ounces coming from the Gloria zone.
The Hollister proven and probable Mineral Reserve estimate does not include any drill results from Hatter Graben. Drilling on the Hatter Graben commenced on June 17, 2017 and will include approximate 20,000 feet of drilling. The objective of this drilling is to infill the widely spaced high grade vein intercepts that were originally drilled in 2008 with the intent to develop an inferred resource on the Hatter Graben vein system.
Hatter Graben is located approximately 2,500 ft. east of the Hollister Main zone. Hatter Graben is a vein system comprised of multiple high grade veins of minable widths and with historical grades exceeding 1.0 Au opt.
A description of the data verification methods, quality assurance program and quality control measures applied can be found in the technical report titled "Technical Report and Pre-Feasibility Study for the Hollister Underground Mine", as amended on August 9, 2017 with an effective date of May 31, 2017.
The table below summarizes the most recent mineral reserve estimate for Hollister:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Category
|
Tons (k)
|
Au opt
|
Au g/t
|
Ag opt
|
Ag g/t
|
AuEq opt
|
Au Eq g/t
|
Au koz
|
Ag koz
|
AuEq koz
|
Proven
|
50.8
|
|
0.553
|
|
19.0
|
|
2.90
|
|
99.6
|
|
0.580
|
|
19.9
|
|
28.1
|
|
147.5
|
|
29.5
|
|
Probable
|
148.8
|
|
0.552
|
|
18.9
|
|
3.20
|
|
109.7
|
|
0.582
|
|
20.0
|
|
82.2
|
|
476.2
|
|
86.6
|
|
Total P&P
|
199.5
|
|
0.553
|
|
18.9
|
|
3.13
|
|
107.2
|
|
0.582
|
|
19.9
|
|
110.3
|
|
623.7
|
|
116.1
|
|
True North - Canada
During the third quarter the Company received assay results for 104 underground drill holes totaling 64,227 ft (19,576 m). These holes targeted the up dip extension of the 710 zone from the 6350 level and the down dip extension of the 710 and 710 footwall lens at the 32 Level. These results further extend the known mineralization up and down dip from the highly prospective 710 zones to approximately 1,500 ft vertically.
During the second quarter of 2017, the Company filed a technical report for the True North mine, located in Bissett, Manitoba, Canada updating the mineral reserve estimate. Total mineral reserve increased 25% to 147,000 gold ounces. The underground mineral reserve at September 30, 2017, was 104,700 gold ounces at a grade of 0.24 ounces per ton (8.3 grams per tonne).
The table below summarizes the most recent underground mineral reserve estimate for True North:
|
|
|
|
|
|
|
|
|
|
Category
|
Tons (k)
|
Au opt
|
Au g/t
|
Au koz
|
Proven
|
128
|
|
0.218
|
|
7.47
|
|
27.9
|
|
Probable
|
306
|
|
0.251
|
|
8.61
|
|
76.9
|
|
Total P&P
|
434
|
|
0.242
|
|
8.30
|
|
104.7
|
|
A description of the data verification methods, quality assurance program and quality control measures applied can be found in the technical report titled “Technical Report for the True North Mine, Bissett, Manitoba, Canada”, dated May 12, 2017 and with an effective date of March 31, 2017.
Mining operations review
Actual vs. modeled resource grades
Our average gold and gold equivalent mill head grades, on both a consolidated and individual mine site basis, can vary from the average grades of the mineral reserve estimates for each site. During our mining activities, we may encounter mineralization not included in the mineral reserve estimate that, in the opinion of management, can be processed economically. Often-times, rather than leaving such mineralized ore for future extraction, we mine the area when encountered so as not to potentially sterilize or incur additional costs to re-access and mine the ore at a later date. In other instances, additional design work, rehabilitation, and/or underground development may be required to enable access to mineralization included in the mineral resource estimate. Due to the above, actual mined gold and gold equivalent grades can differ from those which are stated in the current mineral reserve estimate.
Consolidated
The following table provides a summary of consolidated operating results for our producing properties which include our Nevada operations, Fire Creek, Midas, and Hollister (which began mining activities during the end of the first quarter of 2017) and our Canadian asset, True North, which was placed into production during the end of the third quarter of 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Mine operations - consolidated
|
|
Nevada Total
|
|
True North
|
|
Total
|
|
Total
(1)
|
|
Nevada Total
|
|
True North
|
|
Total
|
|
Total
(1)
|
Ore tons mined
|
|
92,333
|
|
|
120,864
|
|
|
213,197
|
|
|
98,059
|
|
|
261,078
|
|
|
219,637
|
|
|
480,715
|
|
|
266,011
|
|
Average gold equivalent mined head grade (oz/ton)
(2)
|
|
0.48
|
|
|
0.08
|
|
|
0.25
|
|
|
0.41
|
|
|
0.55
|
|
|
0.10
|
|
|
0.35
|
|
|
0.44
|
|
Gold equivalent mined (oz)
(2)
|
|
44,266
|
|
|
9,906
|
|
|
54,172
|
|
|
40,642
|
|
|
144,895
|
|
|
21,409
|
|
|
166,304
|
|
|
117,248
|
|
Gold mined (oz)
|
|
40,934
|
|
|
9,906
|
|
|
50,840
|
|
|
35,230
|
|
|
131,707
|
|
|
21,409
|
|
|
153,116
|
|
|
100,669
|
|
Silver mined (oz)
|
|
249,133
|
|
|
—
|
|
|
249,133
|
|
|
367,444
|
|
|
951,997
|
|
|
—
|
|
|
951,997
|
|
|
1,197,018
|
|
Ore tons milled
|
|
78,035
|
|
|
110,590
|
|
|
188,625
|
|
|
101,804
|
|
|
231,234
|
|
|
209,202
|
|
|
440,436
|
|
|
261,753
|
|
Average gold equivalent mill head grade (oz/ton)
(2)
|
|
0.48
|
|
|
0.08
|
|
|
0.25
|
|
|
0.40
|
|
|
0.58
|
|
|
0.10
|
|
|
0.36
|
|
|
0.45
|
|
Average gold mill head grade (oz/ton)
|
|
0.44
|
|
|
0.08
|
|
|
0.23
|
|
|
0.348
|
|
|
0.53
|
|
|
0.10
|
|
|
0.33
|
|
|
0.39
|
|
Average silver mill head grade (oz/ton)
|
|
2.80
|
|
|
—
|
|
(4
|
)
|
1.16
|
|
|
3.44
|
|
|
3.81
|
|
|
—
|
|
(4
|
)
|
2.00
|
|
|
4.59
|
|
Average gold recovery rate (%)
|
|
89.1
|
%
|
|
92.0
|
%
|
|
90.0
|
%
|
|
93.1
|
%
|
|
91.6
|
%
|
|
93.0
|
%
|
|
91.8
|
%
|
|
93.6
|
%
|
Average silver recovery rate (%)
|
|
81.1
|
%
|
|
—
|
%
|
(4
|
)
|
81.7
|
%
|
|
87.3
|
%
|
|
83.1
|
%
|
|
—
|
%
|
(4
|
)
|
83.4
|
%
|
|
87.7
|
%
|
Gold equivalent produced
(oz)
(2)
|
|
32,793
|
|
|
8,026
|
|
|
40,819
|
|
|
37,436
|
|
|
123,103
|
|
|
18,752
|
|
|
141,855
|
|
|
109,290
|
|
Gold produced (oz)
|
|
30,424
|
|
|
8,007
|
|
|
38,431
|
|
|
32,929
|
|
|
112,970
|
|
|
18,718
|
|
|
131,688
|
|
|
94,712
|
|
Silver produced (oz)
|
|
177,356
|
|
|
1,424
|
|
|
178,780
|
|
|
306,054
|
|
|
731,579
|
|
|
2,424
|
|
|
734,003
|
|
|
1,052,536
|
|
Gold equivalent sold
(oz)
(2)(3)
|
|
32,402
|
|
|
5,610
|
|
|
38,012
|
|
|
41,986
|
|
|
124,342
|
|
|
16,857
|
|
|
141,199
|
|
|
111,291
|
|
Gold sold (oz)
|
|
29,886
|
|
|
5,591
|
|
|
35,477
|
|
|
36,647
|
|
|
113,506
|
|
|
16,823
|
|
|
130,329
|
|
|
96,110
|
|
Silver sold (oz)
|
|
188,480
|
|
|
1,424
|
|
|
189,904
|
|
|
362,500
|
|
|
782,379
|
|
|
2,424
|
|
|
784,803
|
|
|
1,096,090
|
|
Revenues and realized prices
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold revenue (000s)
|
|
$
|
38,415
|
|
|
$
|
7,179
|
|
|
$
|
45,594
|
|
|
$
|
48,568
|
|
|
$
|
142,659
|
|
|
$
|
21,025
|
|
|
$
|
163,684
|
|
|
$
|
122,688
|
|
Silver revenue (000s)
|
|
3,235
|
|
|
24
|
|
|
3,259
|
|
|
7,073
|
|
|
13,629
|
|
|
42
|
|
|
13,671
|
|
|
19,387
|
|
Total revenues (000s)
|
|
$
|
41,650
|
|
|
$
|
7,203
|
|
|
$
|
48,853
|
|
|
$
|
55,641
|
|
|
$
|
156,288
|
|
|
$
|
21,067
|
|
|
$
|
177,355
|
|
|
$
|
142,075
|
|
Average realized gold price ($/oz)
|
|
$
|
1,285
|
|
|
$
|
1,284
|
|
|
$
|
1,285
|
|
|
$
|
1,325
|
|
|
$
|
1,257
|
|
|
$
|
1,250
|
|
|
$
|
1,256
|
|
|
$
|
1,276
|
|
Average realized silver price ($/oz)
|
|
$
|
17.16
|
|
|
$
|
16.85
|
|
|
$
|
17.16
|
|
|
$
|
19.51
|
|
|
$
|
17.42
|
|
|
$
|
17.33
|
|
|
$
|
17.42
|
|
|
$
|
17.69
|
|
Non-GAAP Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production cash costs per GEO sold
(2)(3)
|
|
$
|
696
|
|
|
$
|
1,461
|
|
|
$
|
809
|
|
|
$
|
662
|
|
|
$
|
616
|
|
|
$
|
1,544
|
|
|
$
|
727
|
|
|
$
|
635
|
|
(1)
Total for 2016 includes production from True North which started in the third quarter of 2016.
|
(2)
Gold equivalent measures are the gold measure plus the silver measure divided by a GEO ratio. GEO ratios are computed by dividing the average realized gold price per ounce by the average realized silver price per ounce received by us in the respective period and match the ratios used to determine the production cash costs per GEO sold. Refer to the
Non-GAAP Performance Measures
section of this MD&A for additional detail. Mined ounces are calculated using tons hauled to surface multiplied by the assays from production sampling.
|
(3)
This is a non-GAAP measure; refer to the
Non-GAAP Performance Measures
section of this MD&A for additional detail.
|
(4)
The Company does not track this silver statistic at True North due to silver being immaterial to that operation.
|
Nevada operations
The Company's Nevada operations milled 78,035 ore tons at an average milled head grade of 0.48 GEOs per ton during the third quarter of 2017. Operations at Fire Creek continue to perform ahead of management expectations. In addition to the positive Q3 production results, mine development at Fire Creek will continue to ramp-up in the fourth quarter of 2017 for 2018 mining. We began processing Hollister ore at the Midas mill towards the end of the third quarter. The commissioning of the new CIL circuit was in process while we tested ore blends from the Nevada mines to yield the most favorable overall recovery results. Initially, we processed 100% Hollister
ore in the Midas mill at approximately 40 tons per hour. Subsequent to incurring normal commissioning activities, modifications were made to the feed blend adding approximately 30% low grade Midas ore to dilute the organic carbon. Metallurgical test work is on-going and throughout this process recoveries have steadily improved and are expected to be between 85% and 90% for the Hollister ore going forward. Additionally, silver recoveries have also improved and are expected to increase to be approximately 70%, approximately 10% higher than predicted. Production from Hollister was also impacted by a delay in the delivery of the new carbon screens which were needed for the mill modifications. It is anticipated that the new processing circuit will be optimized during the fourth quarter. Hollister is well positioned to achieve significant production improvements during the fourth quarter as we plan to mine higher-grade stopes already developed.
Canadian operations
At True North, we milled 62,480 ore tons at an average milled head grade of 0.11 gold ounces per ton, producing 6,145 gold equivalent ounces. We also processed 48,110 tons from the True North Tailings at an average grade of 0.04 gold ounces per ton, producing an additional 1,881 gold ounces. Third quarter production was negatively impacted by sequencing of underground stopes. Waste development is now in place to deliver higher grade stopes in the fourth quarter. Additionally, during the third quarter of 2017, staffing changes were successfully implemented including management additions and we continue to make progress transitioning operations to Klondex employees from third-party contractors.
The third quarter ended with significant momentum in several areas. Over 60% of the gold equivalent ounces mined during the third quarter were mined during the month of September. Also, for the month of September, ore development advance rates achieved were more than double the year-to-date average. In addition, approximately 70% of planned stoping fronts have been developed for fourth quarter production.
All in sustaining costs
Total Company all in sustaining costs for the
three and nine months ended
September 30, 2017
were
$1,315
and
$1,151
per gold ounce sold, respectively. The Company expects to have all in sustaining costs for the year of
$950
to
$1,000
per gold ounce sold.
(These are non-GAAP measures; refer to the Non-GAAP Performance Measures section of the MD&A for additional detail).
Fire Creek (Nevada Operations)
Fire Creek is 100% owned, fully-permitted, and was acquired by Klondex in 1975. Production began in 2014 under the bulk sample permit. Fire Creek is located in north-central Nevada in Lander County approximately 16 miles south of a major highway (Interstate-80) near other large gold deposits and mines which are owned and operated by major mining companies. Fire Creek is a high-grade, epithermal vein deposit, and the land package covers approximately 18,714 acres (~28.8 square miles). Ore mined from Fire Creek is trucked to Midas for processing in the milling facility. The following table provides a summary of Fire Creek operating results and period-over-period changes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
Mine Operations - Fire Creek
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Ore tons mined
|
|
29,933
|
|
|
24,065
|
|
|
5,868
|
|
|
95,592
|
|
|
88,198
|
|
|
7,394
|
|
Average gold equivalent mined head grade (oz/ton)
(1)
|
|
0.87
|
|
|
0.90
|
|
|
(0.03
|
)
|
|
0.94
|
|
|
0.83
|
|
|
0.11
|
|
Gold equivalent mined (oz)
(1)
|
|
25,918
|
|
|
21,713
|
|
|
4,205
|
|
|
89,834
|
|
|
73,627
|
|
|
16,207
|
|
Gold mined (oz)
|
|
25,716
|
|
|
21,501
|
|
|
4,215
|
|
|
88,883
|
|
|
72,779
|
|
|
16,104
|
|
Silver mined (oz)
|
|
15,088
|
|
|
14,512
|
|
|
576
|
|
|
69,169
|
|
|
63,246
|
|
|
5,923
|
|
Ore tons milled
|
|
30,911
|
|
|
26,122
|
|
|
4,789
|
|
|
101,630
|
|
|
92,832
|
|
|
8,798
|
|
Average gold equivalent mill head grade (oz/ton)
(1)
|
|
0.79
|
|
|
0.98
|
|
|
(0.19
|
)
|
|
0.93
|
|
|
0.86
|
|
|
0.07
|
|
Average gold mill head grade (oz/ton)
|
|
0.78
|
|
|
0.97
|
|
|
(0.19
|
)
|
|
0.92
|
|
|
0.85
|
|
|
0.07
|
|
Average silver mill head grade (oz/ton)
(2)
|
|
0.52
|
|
|
0.66
|
|
|
(0.14
|
)
|
|
0.70
|
|
|
0.76
|
|
|
(0.06
|
)
|
Average gold recovery rate (%)
|
|
90.5
|
%
|
|
93.4
|
%
|
|
(2.9
|
%)
|
|
92.1
|
%
|
|
93.6
|
%
|
|
(1.5
|
%)
|
Average silver recovery rate (%)
(2)
|
|
83.1
|
%
|
|
87.2
|
%
|
|
(4.1
|
%)
|
|
84.4
|
%
|
|
87.4
|
%
|
|
(3.0
|
%)
|
Gold equivalent produced (oz)
(1)
|
|
21,983
|
|
|
23,873
|
|
|
(1,890
|
)
|
|
86,948
|
|
|
74,502
|
|
|
12,446
|
|
Gold produced (oz)
|
|
21,805
|
|
|
23,654
|
|
|
(1,849
|
)
|
|
86,127
|
|
|
73,673
|
|
|
12,454
|
|
Silver produced (oz)
|
|
13,292
|
|
|
15,023
|
|
|
(1,731
|
)
|
|
59,717
|
|
|
61,864
|
|
|
(2,147
|
)
|
Gold equivalent sold
(oz)
(1)
|
|
23,128
|
|
|
27,518
|
|
|
(4,390
|
)
|
|
87,035
|
|
|
72,671
|
|
|
14,364
|
|
Gold sold (oz)
|
|
22,883
|
|
|
27,254
|
|
|
(4,371
|
)
|
|
86,230
|
|
|
71,688
|
|
|
14,542
|
|
Silver sold (oz)
|
|
18,332
|
|
|
18,100
|
|
|
232
|
|
|
58,529
|
|
|
73,351
|
|
|
(14,822
|
)
|
Revenues and realized prices
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold revenue (000s)
|
|
$
|
29,411
|
|
|
$
|
36,112
|
|
|
$
|
(6,701
|
)
|
|
$
|
108,415
|
|
|
$
|
91,472
|
|
|
$
|
16,943
|
|
Silver revenue (000s)
|
|
315
|
|
|
350
|
|
|
(35
|
)
|
|
1,012
|
|
|
1,254
|
|
|
(242
|
)
|
Total revenues (000s)
|
|
$
|
29,726
|
|
|
$
|
36,462
|
|
|
$
|
(6,736
|
)
|
|
$
|
109,427
|
|
|
$
|
92,726
|
|
|
$
|
16,701
|
|
Average realized gold price ($/oz)
|
|
$
|
1,285
|
|
|
$
|
1,325
|
|
|
$
|
(40
|
)
|
|
$
|
1,257
|
|
|
$
|
1,276
|
|
|
$
|
(19
|
)
|
Average realized silver price ($/oz)
|
|
$
|
17.18
|
|
|
$
|
19.34
|
|
|
$
|
(2.16
|
)
|
|
$
|
17.29
|
|
|
$
|
17.10
|
|
|
$
|
0.19
|
|
Non-GAAP Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
Production cash costs per GEO sold
(1)(2)
|
|
$
|
509
|
|
|
$
|
498
|
|
|
$
|
11
|
|
|
$
|
454
|
|
|
$
|
458
|
|
|
$
|
(4
|
)
|
(1)
Gold equivalent measures are the gold measure plus the silver measure divided by a GEO ratio. GEO ratios are computed by dividing the average realized gold price per ounce by the average realized silver price per ounce received by us in the respective period and match the ratios used to determine the production cash costs per GEO sold. Refer to the
Non-GAAP Performance Measure
s section of this MD&A for additional detail. Mined ounces are calculated using tons hauled to surface multiplied by the assays from production sampling.
|
(2)
This is a non-GAAP measure; refer to the
Non-GAAP Performance Measures
section of this MD&A for additional detail.
|
Operations and costs
- At Fire Creek, the Company milled
30,911
ore tons in the third quarter at an average milled head grade of
0.79
gold equivalent ounces per ton, producing
21,983
gold equivalent ounces. Year to date, Fire Creek has produced
86,948
gold equivalent ounces, approximately 81% of its increased annual production guidance.
Spending
- During the
nine months ended
September 30, 2017
, capital expenditures totaled
$22.2 million
. For details of capital expenditures refer to the
Investing cash flows
part of the
Financial position, liquidity, and capital resources
section of this MD&A.
Midas Mine (Nevada Operations)
Midas is 100% owned, fully-permitted, and was acquired by Klondex in February 2014. Midas is located in north-central Nevada in Elko County approximately 58 miles east of a major highway (Interstate-80) near other large gold deposits and mines which are owned and operated by major mining companies. Midas is a low-sulphidation, epithermal vein deposit, and the land package covers approximately 30,000 acres (~47.0 square miles). The following table provides a summary of Midas operating results and period-over-period changes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
Mine Operations - Midas
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
Ore tons mined
|
|
38,887
|
|
|
45,311
|
|
|
(6,424
|
)
|
|
119,473
|
|
|
136,452
|
|
|
(16,979
|
)
|
Average gold equivalent mined head grade (oz/ton)
(1)
|
|
0.28
|
|
|
0.28
|
|
|
—
|
|
|
0.32
|
|
|
0.26
|
|
|
0.06
|
|
Gold equivalent mined (oz)
(1)
|
|
11,062
|
|
|
13,352
|
|
|
(2,290
|
)
|
|
38,570
|
|
|
36,004
|
|
|
2,566
|
|
Gold mined (oz)
|
|
8,511
|
|
|
8,154
|
|
|
357
|
|
|
27,632
|
|
|
20,257
|
|
|
7,375
|
|
Silver mined (oz)
|
|
191,065
|
|
|
352,932
|
|
|
(161,867
|
)
|
|
787,541
|
|
|
1,133,772
|
|
|
(346,231
|
)
|
Ore tons milled
|
|
39,300
|
|
|
43,934
|
|
|
(4,634
|
)
|
|
121,780
|
|
|
137,173
|
|
|
(15,393
|
)
|
Average gold equivalent mill head grade (oz/ton)
(1)
|
|
0.28
|
|
|
0.29
|
|
|
(0.01
|
)
|
|
0.32
|
|
|
0.26
|
|
|
0.06
|
|
Average gold mill head grade (oz/ton)
|
|
0.21
|
|
|
0.18
|
|
|
0.03
|
|
|
0.23
|
|
|
0.15
|
|
|
0.08
|
|
Average silver mill head grade (oz/ton)
(2)
|
|
4.77
|
|
|
7.59
|
|
|
(2.82
|
)
|
|
6.52
|
|
|
8.24
|
|
|
(1.72
|
)
|
Average gold recovery rate (%)
|
|
88.7
|
%
|
|
93.4
|
%
|
|
(4.7
|
)%
|
|
91.2
|
%
|
|
94.1
|
%
|
|
(2.9
|
)%
|
Average silver recovery rate (%)
(2)
|
|
82.4
|
%
|
|
87.2
|
%
|
|
(4.8
|
)%
|
|
83.4
|
%
|
|
87.7
|
%
|
|
(4.3
|
)%
|
Gold equivalent produced (oz)
(1)
|
|
9,351
|
|
|
11,809
|
|
|
(2,458
|
)
|
|
34,711
|
|
|
33,046
|
|
|
1,665
|
|
Gold produced (oz)
|
|
7,288
|
|
|
7,523
|
|
|
(235
|
)
|
|
25,512
|
|
|
19,287
|
|
|
6,225
|
|
Silver produced (oz)
|
|
154,536
|
|
|
291,031
|
|
|
(136,495
|
)
|
|
662,334
|
|
|
990,672
|
|
|
(328,338
|
)
|
Gold equivalent sold
(oz)
(1)
|
|
8,746
|
|
|
13,465
|
|
|
(4,719
|
)
|
|
36,799
|
|
|
37,627
|
|
|
(828
|
)
|
Gold sold (oz)
|
|
6,531
|
|
|
8,393
|
|
|
(1,862
|
)
|
|
26,804
|
|
|
23,422
|
|
|
3,382
|
|
Silver sold (oz)
|
|
165,930
|
|
|
344,400
|
|
|
(178,470
|
)
|
|
719,632
|
|
|
1,022,739
|
|
|
(303,107
|
)
|
Revenues and realized prices
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold revenue (000s)
|
|
$
|
8,398
|
|
|
$
|
11,120
|
|
|
$
|
(2,722
|
)
|
|
$
|
33,638
|
|
|
$
|
29,880
|
|
|
$
|
3,758
|
|
Silver revenue (000s)
|
|
2,847
|
|
|
6,723
|
|
|
(3,876
|
)
|
|
12,544
|
|
|
18,133
|
|
|
(5,589
|
)
|
Total revenues (000s)
|
|
$
|
11,245
|
|
|
$
|
17,843
|
|
|
$
|
(6,598
|
)
|
|
$
|
46,182
|
|
|
$
|
48,013
|
|
|
$
|
(1,831
|
)
|
Average realized gold price ($/oz)
|
|
$
|
1,286
|
|
|
$
|
1,325
|
|
|
$
|
(39
|
)
|
|
$
|
1,255
|
|
|
$
|
1,276
|
|
|
$
|
(21
|
)
|
Average realized silver price ($/oz)
|
|
$
|
17.16
|
|
|
$
|
19.52
|
|
|
$
|
(2.36
|
)
|
|
$
|
17.43
|
|
|
$
|
17.73
|
|
|
$
|
(0.30
|
)
|
Non-GAAP Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
Production cash costs per GEO sold
(1)(2)
|
|
$
|
1,160
|
|
|
$
|
999
|
|
|
$
|
161
|
|
|
$
|
990
|
|
|
$
|
978
|
|
|
$
|
12
|
|
(1)
Gold equivalent measures are the gold measure plus the silver measure divided by a GEO ratio. GEO ratios are computed by dividing the average realized gold price per ounce by the average realized silver price per ounce received by us in the respective period and match the ratios used to determine the production cash costs per GEO sold. Refer to the
Non-GAAP Performance Measure
s section of this MD&A for additional detail. Mined ounces are calculated using tons hauled to surface multiplied by the assays from production sampling.
|
(2)
This is a non-GAAP measure; refer to the
Non-GAAP Performance Measures
section of this MD&A for additional detail.
|
Operations and costs
- At Midas, the Company milled
39,300
ore tons in the third quarter at an average milled head grade of
0.28
gold equivalent ounces per ton, producing
9,351
gold equivalent ounces. Year to date, Midas has produced
34,711
gold equivalent ounces, approximately 77% of its annual production guidance. Midas continues to introduce additional cut and fill mining, which is anticipated to reduce dilution resulting in higher ore mining grades.
Spending
- During the
nine months ended
September 30, 2017
total capital spending was
$14.4 million
. For details of capital expenditures refer to the
Investing cash flows
part of the
Financial position, liquidity, and capital resources
section of this MD&A.
Midas Mill (Nevada Operations)
Ore from Fire Creek, Midas and Hollister are processed at the Midas mill, which has a design capacity of 1,200 tons per day. Run-of-mine ore is crushed to 100% passing 1/2" in a conventional two-stage crushing circuit which utilizes a primary jaw crusher and a secondary cone crusher with the circuit closed by a double deck vibrating screen. During the third quarter the Company began to process Hollister ore at the Midas mill. The company converted four of the mill's leach tanks to CIL to allow Hollister ore to be
processed. The commissioning of the new CIL circuit is in process while the Company tests ore blends from the Nevada mines to yield the most favorable results. The Company is in a favorable position to now have three mines in Northern Nevada feeding one central mill, providing significant operating flexibility to optimize profitability.
The Company also added a tails thickener to the Midas mill. The addition of the thickener will extend the life of the mill tailings facilities and reduce future capital expenditures.
Hollister (Nevada Operations)
The Hollister mine is a fully-permitted past producing underground and open pit operation, located in north-central Nevada in Elko County. Hollister does not have milling or processing facilities but is located approximately 17 miles from the Midas mill, which currently has capacity to process additional tons. Hollister is an important asset to us since we believe there are significant synergies and cost savings with our Nevada operations through low transportation costs, reduced per ton milling costs, and shared general and administrative costs. Further, certain of our executives and management previously operated the historical underground operations and exploration programs at Hollister and believe that exploration targets with significant potential exist within the property boundary. We believe Hollister provides us with an opportunity to strategically and responsibly grow our business in Nevada, a mining friendly jurisdiction, while leveraging our technical expertise in narrow-vein underground mining and past experience with the project.
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
Mine Operations - Hollister
|
|
2017
|
|
2017
|
Tons mined
|
|
23,513
|
|
|
46,013
|
|
Average gold equivalent mined head grade (oz/ton)
(1)
|
|
0.31
|
|
|
0.36
|
|
Gold equivalent mined (oz)
(1)
|
|
7,286
|
|
|
16,476
|
|
Gold mined (oz)
|
|
6,707
|
|
|
15,192
|
|
Silver mined (oz)
|
|
42,980
|
|
|
95,287
|
|
Ore tons milled
|
|
7,824
|
|
|
7,824
|
|
Average gold equivalent mill head grade (oz/ton)
(1)
|
|
0.26
|
|
|
0.26
|
|
Average gold mill head grade (oz/ton)
|
|
0.23
|
|
|
0.23
|
|
Average silver mill head grade (oz/ton)
|
|
1.94
|
|
|
1.94
|
|
Average gold recovery rate (%)
|
|
72.8
|
%
|
|
72.8
|
%
|
Average silver recovery rate (%)
|
|
62.8
|
%
|
|
62.8
|
%
|
Gold equivalent produced (oz)
(2)
|
|
1,459
|
|
|
1,459
|
|
Gold produced (oz)
|
|
1,331
|
|
|
1,331
|
|
Silver produced (oz)
|
|
9,528
|
|
|
9,528
|
|
Gold equivalent sold
(oz)
(2)
|
|
529
|
|
|
529
|
|
Gold sold (oz)
|
|
472
|
|
|
472
|
|
Silver sold (oz)
|
|
4,218
|
|
|
4,218
|
|
Revenues and realized prices
|
|
|
|
|
Gold revenue (000s)
|
|
$
|
606
|
|
|
$
|
606
|
|
Silver revenue (000s)
|
|
73
|
|
|
73
|
|
Total revenues (000s)
|
|
$
|
679
|
|
|
$
|
679
|
|
Average realized gold price ($/oz)
|
|
$
|
1,284
|
|
|
$
|
1,284
|
|
Average realized silver price ($/oz)
|
|
$
|
17.31
|
|
|
$
|
17.31
|
|
Non-GAAP Measures
|
|
|
|
|
Production cash costs per GEO sold
(2)(3)
|
|
$
|
1,197
|
|
|
$
|
1,197
|
|
(1)
Gold equivalent measures are the gold measure plus the silver measure divided by a GEO ratio. GEO ratios are computed by dividing the average realized gold price per ounce by the average realized silver price per ounce received by us in the respective period and match the ratios used to determine the production cash costs per GEO sold. Refer to the
Non-GAAP Performance Measure
s section of this MD&A for additional detail. Mined ounces are calculated using tons hauled to surface multiplied by the assays from production sampling.
|
(2)
This is a non-GAAP measure; refer to the
Non-GAAP Performance Measures
section of this MD&A for additional detail.
|
Operations and costs
- At Hollister, the Company began to process ore at the Midas mill during the quarter. Commissioning of the new CIL circuit is in process while the Company tests ore blends from the Nevada mines to yield the most favorable results. Initially, the Company processed 100% Hollister ore in the Midas mill at approximately 40 tons per hour. Subsequent to incurring normal commissioning issues, modifications were made to the feed blend adding approximately 30% low grade Midas ore to dilute the organic
carbon. Metallurgical test work is on-going. Recoveries have steadily improved and are expected to be between 85% and 90% for the Hollister ore going forward. Additionally, silver recoveries have also improved and are expected to increase to be approximately 70%, approximately 10% higher than predicted. Production at Hollister was also impacted by a delay in the delivery of the new carbon screens which were needed for the mill modifications. It is anticipated that the new processing circuit will be optimized during the fourth quarter. Hollister is well positioned to achieve significant production improvements during the fourth quarter as we plan to mine higher-grade stopes already developed.
Spending
- During the
nine months ended
September 30, 2017
total capital spending was
$5.9 million
. For details of capital expenditures refer to the
Investing cash flows
part of the
Financial position, liquidity, and capital resources
section of this MD&A.
Community -
On August 17, 2017, the Company completed the donation of the Rock Creek lands, (more than 3,200 acres of lands), to the Battle Mountain Band of Western Shoshone Indians of Nevada.
Aurora updates
Aurora project overview
The Aurora project is a fully-permitted past producing underground and open pit operation, located in west-central Nevada in Mineral County. Aurora has a 350 ton per day milling and processing facility, which we believe may provide us an opportunity to consider toll milling services. Further, certain of our executives and management previously operated Aurora and believe that exploration targets with significant potential exist within the property boundary. We believe Aurora provides us with an opportunity to strategically and responsibly grow our business in Nevada.
During the fourth quarter of 2016 and the first three quarters of 2017, we performed rehab work on the carbon stripping circuit, carbon regeneration circuit and mill. During the second quarter of 2017, we identified an opportunity to process ore contained within the existing tailings facilities at the project. Processing of this material is expected to begin in the fourth quarter of 2017. We continue to assess the economic feasibility of toll milling services for third parties.
True North (Manitoba, Canada)
True North (formerly Rice Lake), located in Manitoba, Canada, is 100% owned, fully-permitted, and was acquired on January 22, 2016. True North is a past producing underground gold mining operation consisting of three underground deposits with a modern, fully-permitted mill. Under previous ownership, mining took place at True North continuously from 2007 until May 2015, when the operation was placed on care and maintenance. True North was placed into production towards the end of the third quarter of 2016 following the release of an updated mineral reserve and resource estimate.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
Mine Operations - True North
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
|
|
True North Mine
|
|
True North Tailings
|
|
True North Total
|
|
True North Total
|
|
|
|
True North Mine
|
|
True North Tailings
|
|
True North Total
|
|
True North Total
|
|
|
Ore tons mined
|
|
72,754
|
|
|
48,110
|
|
|
120,864
|
|
|
28,683
|
|
|
92,181
|
|
|
146,336
|
|
|
73,301
|
|
|
219,637
|
|
|
41,361
|
|
|
178,276
|
|
Average gold equivalent mined head grade (oz/ton)
(1)
|
|
0.11
|
|
|
0.04
|
|
|
0.08
|
|
|
0.19
|
|
|
(0.11
|
)
|
|
0.12
|
|
|
0.05
|
|
|
0.10
|
|
|
0.18
|
|
|
(0.08
|
)
|
Gold equivalent mined (oz)
(1)
|
|
7,839
|
|
|
2,067
|
|
|
9,906
|
|
|
5,575
|
|
|
4,331
|
|
|
18,088
|
|
|
3,321
|
|
|
21,409
|
|
|
7,633
|
|
|
13,776
|
|
Gold mined (oz)
|
|
7,839
|
|
|
2,067
|
|
|
9,906
|
|
|
5,575
|
|
|
4,331
|
|
|
18,088
|
|
|
3,321
|
|
|
21,409
|
|
|
7,633
|
|
|
13,776
|
|
Silver mined (oz)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Ore tons milled
|
|
62,480
|
|
|
48,110
|
|
|
110,590
|
|
|
31,748
|
|
|
78,842
|
|
|
135,901
|
|
|
73,301
|
|
|
209,202
|
|
|
31,748
|
|
|
177,454
|
|
Average gold equivalent mill head grade (oz/ton)
(1)
|
|
0.11
|
|
|
0.04
|
|
|
0.08
|
|
|
0.06
|
|
|
0.02
|
|
|
0.12
|
|
|
0.05
|
|
|
0.10
|
|
|
0.06
|
|
|
0.04
|
|
Average gold mill head grade (oz/ton)
|
|
0.11
|
|
|
0.04
|
|
|
0.08
|
|
|
0.06
|
|
|
0.02
|
|
|
0.12
|
|
|
0.05
|
|
|
0.10
|
|
|
0.06
|
|
|
0.04
|
|
Average silver mill head grade (oz/ton)
(2)(3)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Average gold recovery rate (%)
|
|
92.0
|
%
|
|
91.0
|
%
|
|
92.0
|
%
|
|
88.7
|
%
|
|
3.3
|
%
|
|
93.0
|
%
|
|
91.0
|
%
|
|
93.0
|
%
|
|
88.7
|
%
|
|
0.043
|
|
Average silver recovery rate (%)
(2)(3)
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Gold equivalent produced (oz)
(1)
|
|
6,145
|
|
|
1,881
|
|
|
8,026
|
|
|
1,752
|
|
|
6,274
|
|
|
15,730
|
|
|
3,022
|
|
|
18,752
|
|
|
1,752
|
|
|
17,000
|
|
Gold produced (oz)
|
|
6,126
|
|
|
1,881
|
|
|
8,007
|
|
|
1,752
|
|
|
6,255
|
|
|
15,696
|
|
|
3,022
|
|
|
18,718
|
|
|
1,752
|
|
|
16,966
|
|
Silver produced (oz)
|
|
1,424
|
|
|
—
|
|
|
1,424
|
|
|
—
|
|
|
1,424
|
|
|
2,424
|
|
|
—
|
|
|
2,424
|
|
|
—
|
|
|
2,424
|
|
Gold equivalent sold
(oz)
(1)
|
|
3,729
|
|
|
1,881
|
|
|
5,610
|
|
|
1,000
|
|
|
4,610
|
|
|
13,876
|
|
|
2,981
|
|
|
16,857
|
|
|
1,000
|
|
|
15,857
|
|
Gold sold (oz)
|
|
3,710
|
|
|
1,881
|
|
|
5,591
|
|
|
1,000
|
|
|
4,591
|
|
|
13,842
|
|
|
2,981
|
|
|
16,823
|
|
|
1,000
|
|
|
15,823
|
|
Silver sold (oz)
|
|
1,424
|
|
|
—
|
|
|
1,424
|
|
|
—
|
|
|
1,424
|
|
|
2,424
|
|
|
—
|
|
|
2,424
|
|
|
—
|
|
|
2,424
|
|
Revenues and realized prices
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold revenue (000s)
|
|
n/a
|
|
n/a
|
|
$
|
7,179
|
|
|
$
|
1,336
|
|
|
$
|
5,843
|
|
|
n/a
|
|
n/a
|
|
$
|
21,025
|
|
|
$
|
1,336
|
|
|
$
|
19,689
|
|
Silver revenue (000s)
|
|
n/a
|
|
n/a
|
|
24
|
|
|
—
|
|
|
$
|
24
|
|
|
n/a
|
|
n/a
|
|
42
|
|
|
—
|
|
|
$
|
42
|
|
Total revenues (000s)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,203
|
|
|
$
|
1,336
|
|
|
$
|
5,867
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21,067
|
|
|
$
|
1,336
|
|
|
$
|
19,731
|
|
Average realized gold price ($/oz)
|
|
n/a
|
|
n/a
|
|
$
|
1,284
|
|
|
$
|
1,336
|
|
|
$
|
(52
|
)
|
|
n/a
|
|
n/a
|
|
$1,250
|
|
$
|
1,336
|
|
|
$
|
(86
|
)
|
Average realized silver price ($/oz)
|
|
n/a
|
|
n/a
|
|
$
|
16.85
|
|
|
$
|
19.51
|
|
|
$
|
(2.66
|
)
|
|
n/a
|
|
n/a
|
|
$17.33
|
|
$
|
17.42
|
|
|
$
|
(0.09
|
)
|
Non-GAAP Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production cash costs per GEO sold
(1)(2)
|
|
n/a
|
|
n/a
|
|
$
|
1,461
|
|
|
$
|
612
|
|
|
$
|
849
|
|
|
n/a
|
|
n/a
|
|
$
|
1,544
|
|
|
$
|
612
|
|
|
$
|
932
|
|
(1)
Gold equivalent measures are the gold measure plus the silver measure divided by a GEO ratio. GEO ratios are computed by dividing the average realized gold price per ounce by the average realized silver price per ounce received by us in the respective period and match the ratios used to determine the production cash costs per GEO sold. Refer to the
Non-GAAP Performance Measure
s section of this MD&A for additional detail. Mined ounces are calculated using tons hauled to surface multiplied by the assays from production sampling.
|
(2)
This is a non-GAAP measure; refer to the
Non-GAAP Performance Measures
section of this MD&A for additional detail.
|
(3)
The Company does not track this silver statistic at True North due to silver being immaterial to that operation.
|
Operations and costs
- The mine continues to ramp up towards full production from underground. At True North, the Company milled 62,480 ore tons at an average milled head grade of 0.11 gold ounces per ton, producing 6,145 gold equivalent ounces. The Company also processed 48,110 tons from the True North Tailings at an average grade of 0.04 gold ounces per ton, producing and additional 1,881 gold equivalent ounces. Third quarter production was negatively impacted by sequencing of underground stopes. Waste
development is now in place to deliver higher grade stopes in the fourth quarter. Additionally, staffing changes have been successfully implemented including management additions and the Company continues to make progress transitioning to Klondex employees from third-party contractors.
The third quarter ended with significant momentum in several areas. Over 60% of the gold equivalent ounces mined during the third quarter were mined during the month of September. Also, for the month of September, ore development advance rates achieved were more than double the year-to-date average. In addition, approximately 70% of planned stoping fronts have been developed for fourth quarter production.
As we continue to ramp up production, which entails processing tailings, we recognized write-downs to production inventories of
$9.4 million
for the
nine months ended
September 30, 2017
(see
Note
3. Inventories
to the
Notes to Consolidated Financial Statements
for additional detail).
Spending
- For the first nine months of 2017, spending was $11.7 million for capital, development and project costs. For details of capital expenditures refer to the
Investing cash flows
part of the
Financial position, liquidity, and capital resources
section of this MD&A.
Financial position, liquidity, and capital resources
General strategy
To maintain sufficient liquid assets and access to capital resources, we regularly perform short and long-term cash flow forecasts using current assumptions of future gold and silver prices, foreign exchange rates, production volumes, and operating and capital costs. Our liquidity and capital resources management strategy entails a disciplined approach by monitoring the timing and amount of any investment in our mines, projects, or exploration properties, while continually remaining in a position which we believe will allow us to respond to changes in our business environment, such as a decrease in metal prices, or other factors beyond our control.
Our capital structure consists of a mixture of debt and shareholders' equity. We regularly review our capital structure and evaluate various financing options and strategies that: (1) may improve our current liquidity and financial condition, (2) are attainable on favorable and reasonable terms, and (3) are permissible under our existing debt arrangements and other obligations. Such financing options may include, but are not limited to, additional or increases in revolving borrowing facilities, equipment financing, term loan facilities, refinancing existing obligations, and/or the issuance of equity securities, warrants, or other instruments.
Risk management contracts
In order to increase the certainty of expected future cash flows, from time to time we may enter into financial instruments for a portion of our forecast gold and silver sales over the next one to twelve months. During the
three and nine months ended
September 30, 2017
, we entered into forward trades which covered
78,976
and
169,826
gold ounces, respectively, at average prices of
$1,285
and
$1,268
, respectively. We also entered into forward trades which covered
343,983
and
937,882
silver ounces, respectively, at average prices of
$17.10
and
$17.39
per ounce, respectively. Additionally, during the second and third quarters of 2017, we entered into short-term zero cost gold collars. The collars total
40,503
gold ounces from October 1, 2017 through September 30, 2018 with a floor ranging from
$1,200
to $1,300 per ounce to a ceiling ranging from $1,277 to
$1,385
per ounce (see
Note
9. Derivatives
to the
Notes to Consolidated Financial Statements
for additional detail). Other than the aforementioned, we have not entered into any other significant contracts to hedge or manage market risks arising from changes in metal prices, diesel and propane costs, and currency and interest rates. We will continually and actively monitor applicable markets and quotes and may consider entering into additional hedging agreements and contracts if determined to be advantageous by management and the board of directors, and if such transactions are permissible under our existing debt agreements.
Liquidity and capital resources
As discussed below in the
Sources and uses of cash
section, at
September 30, 2017
, our
Cash and cash equivalents
balance totaled
$20.6 million
, decreasing
$27.0 million
from the
December 31, 2016
balance of
$47.6 million
largely due to investing cash outflows of
$55.9 million
related to capital expenditures, which were partially offset by cash provided by operating activities of
$25.5 million
and cash provided by financing activities of
$2.6 million
.
Due to the nature of our operations and the composition of our balance sheet assets, as of
September 30, 2017
, our current assets, which included
Cash and cash equivalents
of
$20.6 million
and
Inventories
of
$43.1 million
, represented substantially all of our liquid assets on hand. We have access to additional liquidity under our $35.0 million Revolver, of which
$23.0 million
was available as of
September 30, 2017
. As of
September 30, 2017
, we had working capital of
$17.4 million
. The following chart provides a summary of our working capital, Revolver availability, and estimated liquidity as of the end of each of the last three years and
September 30, 2017
(in thousands):
Our working capital decreased by
$15.8 million
(approximately
48%
) from
December 31, 2016
to
September 30, 2017
, and our working capital ratio decreased to
1.33
. The following table summarizes working capital (in thousands, except working capital ratio):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2017
|
|
December 31,
2016
|
|
Change
|
Total current assets
|
|
$
|
69,774
|
|
|
$
|
74,871
|
|
|
$
|
(5,097
|
)
|
Total current liabilities
|
|
52,415
|
|
|
41,692
|
|
|
10,723
|
|
Working capital
|
|
$
|
17,359
|
|
|
$
|
33,179
|
|
|
$
|
(15,820
|
)
|
Working capital ratio
(1)
|
|
1.33
|
|
|
1.80
|
|
|
|
(1)
Current assets divided by current liabilities.
|
Working capital changes related to the decrease in total current assets were primarily attributable to a
$27.0 million
decrease in
Cash and cash equivalents
(discussed below in the
Sources and uses of cash
section), offset by a
$21.8 million
increase in inventory primarily as a result of Hollister operations stockpiling ore during its ramp up throughout the
nine months ended
September 30, 2017
. Working capital changes related to an increase in total current liabilities were primarily attributable to an increase in accounts payable of
$8.3 million
.
Included in working capital are
Inventories
, which include production-related inventories that can provide us with additional cash liquidity in excess of their
September 30, 2017
carrying value of
$34.1 million
due to a cash margin we expect to realize at the time of sale. The following table summarizes the estimated recoverable gold and silver ounces contained in our
Inventories
and the underlying amount of revenue which may be generated from their sale using
September 30, 2017
period-end prices, which would be further reduced for any remaining processing and refining costs (in thousands, except ounces and period-end prices):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
|
Gold
|
|
Silver
|
|
Total
|
Estimated ounces in
Inventories
|
|
30,914
|
|
|
135,808
|
|
|
|
Period-end prices
|
|
$
|
1,287
|
|
|
$
|
16.86
|
|
|
|
|
|
$
|
39,786
|
|
|
$
|
2,290
|
|
|
$
|
42,076
|
|
Our
September 30, 2017
working capital, available sources of liquidity, and future operating cash flows will be used, in part, to fund recurring operating and production costs, deliver gold ounces under the Gold Purchase Agreement (8,000 ounces over the next 12 months), make principal and interest payments on debt, and to fund capital expenditures and exploration and development costs at our mines and projects. At current gold and silver price levels, and when using our estimates of future production and costs, we believe our cash flows from operating activities together with our working capital and Revolver, will be sufficient to fund our business for at least the next 12 months. See the
Contractual obligations
section for additional detail on the timing and amounts of our future cash requirements.
Sources and uses of cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net income (loss)
|
|
$
|
(13,392
|
)
|
|
$
|
7,269
|
|
|
$
|
(15,927
|
)
|
|
$
|
(3,878
|
)
|
Net non-cash adjustments
|
|
18,626
|
|
|
3,768
|
|
|
46,805
|
|
|
27,959
|
|
Net change in non-cash working capital
|
|
(5,789
|
)
|
|
(252
|
)
|
|
(5,428
|
)
|
|
3,769
|
|
Net cash (used) provided by operating activities
|
|
(555
|
)
|
|
10,785
|
|
|
25,450
|
|
|
27,850
|
|
Net cash used in investing activities
|
|
(20,390
|
)
|
|
(17,275
|
)
|
|
(55,406
|
)
|
|
(60,872
|
)
|
Net cash (used) provided by financing activities
|
|
(142
|
)
|
|
100,764
|
|
|
2,600
|
|
|
104,447
|
|
Effect of foreign exchange on cash balances
|
|
146
|
|
|
(10
|
)
|
|
327
|
|
|
619
|
|
Net increase (decrease) in cash
|
|
(20,941
|
)
|
|
94,264
|
|
|
(27,029
|
)
|
|
72,044
|
|
Cash, beginning of period
|
|
41,548
|
|
|
36,877
|
|
|
47,636
|
|
|
59,097
|
|
Cash, end of period
|
|
$
|
20,607
|
|
|
$
|
131,141
|
|
|
$
|
20,607
|
|
|
$
|
131,141
|
|
Operating Cash Flows
- Our cash flows from operations are largely impacted by the number of ounces sold, average realized prices, and production costs. As shown in the table below, during the
three and nine months ended
September 30, 2017
and
2016
, operating cash flows were positively impacted by GEO's sold (in thousands, except ounces).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
Nine months ended September 30,
|
Cash revenue from operations
(1)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Consolidated gold equivalent ounces sold
(1)
|
|
38,012
|
|
|
41,986
|
|
|
141,214
|
|
|
111,291
|
|
Less: ounces delivered under Gold Purchase Agreement
(2)
|
|
(2,000
|
)
|
|
(2,000
|
)
|
|
(6,000
|
)
|
|
(6,000
|
)
|
|
|
36,012
|
|
|
39,986
|
|
|
135,214
|
|
|
105,291
|
|
Average realized gold price ($/oz)
|
|
$
|
1,285
|
|
|
$
|
1,325
|
|
|
$
|
1,256
|
|
|
$
|
1,277
|
|
|
|
$
|
46,275
|
|
|
$
|
52,981
|
|
|
$
|
169,829
|
|
|
$
|
134,457
|
|
Cash production costs from operations
(1)
|
|
|
|
|
|
|
|
|
Production costs
|
|
$
|
26,108
|
|
|
$
|
27,774
|
|
|
$
|
94,035
|
|
|
$
|
70,681
|
|
Add: Write-down of production inventories (cash portion) (see
Note 3 - Inventories
)
|
|
4,635
|
|
|
—
|
|
|
8,560
|
|
|
—
|
|
|
|
$
|
30,743
|
|
|
$
|
27,774
|
|
|
$
|
102,595
|
|
|
$
|
70,681
|
|
|
|
|
|
|
|
|
|
|
Cash margin from operations
(1)
|
|
$
|
15,532
|
|
|
25,207
|
|
|
67,234
|
|
|
63,776
|
|
(1)
This is a non-GAAP measure; refer to the Non-GAAP Performance Measures section of this MD&A for additional detail.
|
(2)
Ounces delivered under the Gold Purchase Agreement do not result in cash revenue.
|
Investing cash flows
- During the
three months ended
September 30, 2017
, net cash used in investing activities increased by
$3.1 million
as a result of larger capital expenditures as compared to the same period of the prior year. During the
nine months ended
September 30, 2017
, net cash used in investing activities decreased by
$5.5 million
as compared to the
nine months ended
September 30, 2016
, as the True North acquisition resulted in a $20 million cash payment during the first half of 2016. This decrease was partially offset by higher 2017 capital expenditures. During the
nine months ended
September 30, 2017
and
2016
, we funded capital expenditures for mineral properties, plant and equipment. The following tables summarize our capital expenditures for the
three and nine months ended
September 30, 2017
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2017
|
Capital expenditures
|
Fire Creek
|
|
Midas
(1)
|
|
Hollister
|
|
Aurora
|
|
True North
|
|
Corporate and other
|
|
Total
|
Mineral properties
|
$
|
375
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
375
|
|
Land
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
Facilities and equipment
|
244
|
|
|
2,253
|
|
|
189
|
|
|
541
|
|
|
—
|
|
|
36
|
|
|
3,263
|
|
Mine development
|
7,050
|
|
|
1,919
|
|
|
4,119
|
|
|
—
|
|
|
4,139
|
|
|
—
|
|
|
17,227
|
|
|
$
|
7,694
|
|
|
$
|
4,172
|
|
|
$
|
4,308
|
|
|
$
|
541
|
|
|
$
|
4,139
|
|
|
$
|
36
|
|
|
$
|
20,890
|
|
(1)
Midas includes $1.8 million for the milling facility.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2017
|
Capital expenditures
|
Fire Creek
|
|
Midas
(1)
|
|
Hollister
|
|
Aurora
|
|
True North
|
|
Corporate and other
|
|
Total
|
Mineral properties
|
$
|
456
|
|
|
$
|
—
|
|
|
$
|
162
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
618
|
|
Land
|
39
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
Facilities and equipment
|
1,571
|
|
|
8,768
|
|
|
430
|
|
|
1,311
|
|
|
1,658
|
|
|
383
|
|
|
14,121
|
|
Mine development
|
20,112
|
|
|
5,664
|
|
|
5,337
|
|
|
—
|
|
|
10,015
|
|
|
—
|
|
|
41,128
|
|
|
$
|
22,178
|
|
|
$
|
14,432
|
|
|
$
|
5,929
|
|
|
$
|
1,311
|
|
|
$
|
11,673
|
|
|
$
|
383
|
|
|
$
|
55,906
|
|
(1)
Midas includes $7.4 million for the milling facility.
|
Financing Cash Flows
- During the
three and nine months ended
September 30, 2017
, net cash provided by financing activities decreased by
$100.9 million
and
$101.8 million
, respectively, as a result of cash proceeds received for the issuance of common shares in connection with the Hollister acquisition in the third quarter of 2016.
Foreign Currency Effect on Cash
- A portion of our
Cash and cash equivalents
is held in bank accounts denominated in Canadian dollars. Generally speaking, when the US dollar strengthens against the Canadian dollar, we experience negative foreign currency translation adjustments on our Canadian dollar cash balances (the opposite is true when the Canadian dollar strengthens against the U.S. dollar). Changes in exchange rates resulted in increases to our cash balances of
$0.1 million
and
$0.3 million
, respectively, during the
three and nine months ended
September 30, 2017
.
Contractual obligations
The following table provides a listing of our significant contractual obligations as of
September 30, 2017
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments due by period
|
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
|
Total
|
Long-term debt obligations
|
|
|
|
|
|
|
|
|
|
|
Gold Purchase Agreement
(1)
|
|
$
|
9,412
|
|
|
$
|
2,686
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,098
|
|
Interest on Gold Purchase Agreement
(1)
|
|
1,875
|
|
|
286
|
|
|
—
|
|
|
—
|
|
|
2,161
|
|
Revolver
(2)
|
|
—
|
|
|
12,000
|
|
|
—
|
|
|
—
|
|
|
12,000
|
|
Interest on Revolver
(2)
|
|
552
|
|
|
689
|
|
|
—
|
|
|
—
|
|
|
1,241
|
|
|
|
11,839
|
|
|
15,661
|
|
|
—
|
|
|
—
|
|
|
27,500
|
|
Capital lease obligations
|
|
|
|
|
|
|
|
|
|
|
Capital lease obligations
(3)
|
|
748
|
|
|
970
|
|
|
—
|
|
|
—
|
|
|
1,718
|
|
Interest on capital lease obligations
(3)
|
|
52
|
|
|
48
|
|
|
—
|
|
|
—
|
|
|
100
|
|
|
|
800
|
|
|
1,018
|
|
|
—
|
|
|
—
|
|
|
1,818
|
|
Other long-term liabilities
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligations
(4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43,212
|
|
|
43,212
|
|
Total
|
|
$
|
12,639
|
|
|
$
|
16,679
|
|
|
$
|
—
|
|
|
$
|
43,212
|
|
|
$
|
72,530
|
|
(1)
The Gold Purchase Agreement requires the physical delivery of gold ounces to satisfy principal and interest due, amounts are based on an amortization schedule established on the transaction date. See
Note 6 - Debt
for additional detail
.
|
(2)
Amounts reflect the repayment of principal drawn and related cash interest on the Revolver through its current maturity date of December 31, 2019. See
Note 6 - Debt
for additional detail.
|
(3)
Represents cash principal and interest. See
Note 6 - Debt
for additional detail.
|
(4)
Asset retirement obligations are related to our mining operations, projects, and exploration activities. Classification of such amounts is based on our current estimates of when reclamation work will be performed. Amounts represent undiscounted estimates and are not reflective of inflation or third-party profits which may be incurred if reclamation work is performed externally. See
Note 7 - Asset retirement obligations
for additional detail.
|
As of
September 30, 2017
, we did not have any material operating lease obligations or firm purchase obligations. In addition to the above, our mines and projects are subject to certain royalty commitments as disclosed in
Note
17. Commitments and contingencies
.
Debt covenants
Our debt agreements contain certain representations and warranties, restrictions, events of default, and covenants, customary for agreements of these types. Additionally, the Revolver contains financial covenants which require us to maintain a Tangible Net Worth not less than $100.0 million, a Gearing Ratio (a measure of debt to EBITDA) not greater than 4.00:1, a Cash Balance not less than $10.0 million, and a Current Ratio not less than 1.10:1 (as such terms are defined in the Revolver). The Company was in compliance with all debt covenants as of
September 30, 2017
.
Outstanding share capital
As of
November 6, 2017
, there were
179,608,280
common shares,
4,107,583
options,
10,001,242
warrants,
1,485,866
RSUs,
507,633
PSUs outstanding, and
195,710,604
common shares outstanding on a fully diluted basis.
Off-Balance Sheet Arrangements
As of
September 30, 2017
, there were no material off-balance sheet arrangements.
Non-GAAP performance measures
We have included the non-GAAP measures "
Cash revenue from operations
", "
Cash production costs from operations
", "
Cash margin from operations
", "
Production cash costs per gold equivalent ounce sold
",
"
All-in sustaining costs per gold ounce sold
"
and "
All-in costs per gold ounce sold
" in this MD&A (collectively, the "Non-GAAP Measures"). These Non-GAAP Measures are used internally to assess our operating and economic performance and to provide key performance information to management. We believe that these Non-GAAP Measures, in addition to conventional measures prepared in accordance with GAAP, provide investors with an improved ability to evaluate our performance and ability to generate cash flows required to fund and sustain our business. These Non-GAAP Measures are intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. These Non-GAAP Measures do not have any standardized meaning prescribed under GAAP, and therefore may not be comparable to or consistent with measures used by other issuers or with amounts presented in our financial statements.
Our primary business is gold production and our current and future operations, development, exploration, and life-of-mine plans primarily focus on maximizing returns from such gold production. As a result, our Non-GAAP Measures are calculated and disclosed on a per gold or gold equivalent ounce basis.
Production cash costs per gold equivalent ounce sold
Production cash costs per gold equivalent ounce sold presents our cash costs associated with the production of gold equivalent ounces and, as such, non-cash depreciation and depletion charges are excluded. Production cash costs per gold equivalent ounce sold is calculated on a per gold equivalent ounce sold basis, and includes all direct and indirect operating costs related to the physical activities of producing gold, including mining, processing, third-party refining expenses, on-site administrative and support costs, royalties, and cash portions of net realizable value write-downs on production-related inventories (State of Nevada net proceeds and other such taxes are excluded). We believe that converting the benefits from selling silver ounces into gold ounces is helpful to analysts and investors as it best represents the way we operate, which is to maximize returns from gold production. Gold equivalent ounces are computed using the number of silver ounces required to generate the revenue derived from the sale of one gold ounce, using average realized selling prices (in thousands, except ounces sold and per ounce amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
2017
|
|
2016
|
Consolidated
|
|
Nevada Total
(1)
|
|
True North
|
|
Total
|
|
Nevada Total
(1)
|
|
True North
|
|
Total
|
Average realized price per gold ounce sold
|
|
$
|
1,285
|
|
|
$
|
1,284
|
|
|
$
|
1,285
|
|
|
$
|
1,325
|
|
|
$
|
1,336
|
|
|
$
|
1,325
|
|
Average realized price per silver ounce sold
|
|
$
|
17.16
|
|
|
$
|
16.85
|
|
|
$
|
17.16
|
|
|
$
|
19.51
|
|
|
$
|
19.51
|
|
|
$
|
19.51
|
|
Silver ounces equivalent to revenue from one gold ounce
|
|
74.9
|
|
|
76.2
|
|
|
74.9
|
|
|
67.9
|
|
|
68.5
|
|
|
67.9
|
|
Silver ounces sold
|
|
188,480
|
|
|
1,424
|
|
|
189,904
|
|
|
362,500
|
|
|
—
|
|
|
362,500
|
|
GEOs from silver ounces sold
|
|
2,516
|
|
|
19
|
|
|
2,535
|
|
|
5,339
|
|
|
—
|
|
|
5,339
|
|
Gold ounces sold
|
|
29,886
|
|
|
5,591
|
|
|
35,477
|
|
|
35,647
|
|
|
1,000
|
|
|
36,647
|
|
Gold equivalent ounces
|
|
32,402
|
|
|
5,610
|
|
|
38,012
|
|
|
40,986
|
|
|
1,000
|
|
|
41,986
|
|
Production costs
|
|
$
|
21,543
|
|
|
$
|
4,565
|
|
|
$
|
26,108
|
|
|
$
|
27,162
|
|
|
$
|
612
|
|
|
$
|
27,774
|
|
Add: Write-down of production inventories (cash portion) (see
Note 3 - Inventories
)
|
|
1,005
|
|
|
3,630
|
|
|
4,635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$
|
22,548
|
|
|
$
|
8,195
|
|
|
$
|
30,743
|
|
|
$
|
27,162
|
|
|
$
|
612
|
|
|
$
|
27,774
|
|
Production cash costs per GEO sold
|
|
$
|
696
|
|
|
$
|
1,461
|
|
|
$
|
809
|
|
|
$
|
663
|
|
|
$
|
612
|
|
|
$
|
662
|
|
(1)
During 2017, production was from Fire Creek, Midas, and Hollister. During 2016, production was only from Fire Creek and Midas.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
Consolidated
|
|
Nevada Total
(1)
|
|
True North
|
|
Total
|
|
Nevada Total
(1)
|
|
True North
|
|
Total
|
Average realized price per gold ounce sold
|
|
$
|
1,257
|
|
|
$
|
1,250
|
|
|
$
|
1,256
|
|
|
$
|
1,276
|
|
|
$
|
1,336
|
|
|
$
|
1,277
|
|
Average realized price per silver ounce sold
|
|
$
|
17.42
|
|
|
$
|
17.33
|
|
|
$
|
17.42
|
|
|
$
|
17.69
|
|
|
$
|
17.69
|
|
|
$
|
17.69
|
|
Silver ounces equivalent to revenue from one gold ounce
|
|
72.2
|
|
|
72.1
|
|
|
72.1
|
|
|
72.1
|
|
|
75.5
|
|
|
72.2
|
|
Silver ounces sold
|
|
782,379
|
|
|
2,424
|
|
|
784,803
|
|
|
1,096,090
|
|
|
—
|
|
|
1,096,090
|
|
GEOs from silver ounces sold
|
|
10,836
|
|
|
34
|
|
|
10,885
|
|
|
15,202
|
|
|
—
|
|
|
15,181
|
|
Gold ounces sold
|
|
113,506
|
|
|
16,823
|
|
|
130,329
|
|
|
95,110
|
|
|
1,000
|
|
|
96,110
|
|
Gold equivalent ounces
|
|
124,342
|
|
|
16,857
|
|
|
141,214
|
|
|
110,312
|
|
|
1,000
|
|
|
111,291
|
|
Production costs
|
|
$
|
75,306
|
|
|
$
|
18,729
|
|
|
$
|
94,035
|
|
|
$
|
70,069
|
|
|
$
|
612
|
|
|
$
|
70,681
|
|
Add: Write-down of production inventories (cash portion) (see
Note 3 - Inventories
)
|
|
1,254
|
|
|
7,306
|
|
|
8,560
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$
|
76,560
|
|
|
$
|
26,035
|
|
|
$
|
102,595
|
|
|
$
|
70,069
|
|
|
$
|
612
|
|
|
$
|
70,681
|
|
Production cash costs per GEO sold
|
|
$
|
616
|
|
|
$
|
1,544
|
|
|
$
|
727
|
|
|
$
|
635
|
|
|
$
|
612
|
|
|
$
|
635
|
|
(1)
During 2017, production was from Fire Creek, Midas, and Hollister. During 2016, production was only from Fire Creek and Midas.
|
The following tables present a reconciliation of Fire Creek, Midas, and Hollister to the "Nevada Total" for the
three and nine months ended
September 30, 2017
and a reconciliation of Fire Creek and Midas for the
three and nine months ended
September 30, 2016
(in thousands, except ounces sold and per ounce amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Three months ended September 30,
|
|
|
2017
|
|
2016
|
Nevada Total
|
|
Fire Creek
|
|
Midas
|
|
Hollister
|
|
Nevada Total
(1)
|
|
Fire Creek
|
|
Midas
|
|
Nevada Total
(1)
|
Average realized price per gold ounce sold
|
|
$
|
1,285
|
|
|
$
|
1,286
|
|
|
$
|
1,284
|
|
|
$
|
1,285
|
|
|
$
|
1,325
|
|
|
$
|
1,325
|
|
|
$
|
1,325
|
|
Average realized price per silver ounce sold
|
|
$
|
17.18
|
|
|
$
|
17.16
|
|
|
$
|
17.31
|
|
|
$
|
17.16
|
|
|
$
|
19.34
|
|
|
$
|
19.52
|
|
|
$
|
19.51
|
|
Silver ounces equivalent to revenue from one gold ounce
|
|
74.8
|
|
|
74.9
|
|
|
74.2
|
|
|
74.9
|
|
|
68.5
|
|
|
67.9
|
|
|
67.9
|
|
Silver ounces sold
|
|
18,332
|
|
|
165,930
|
|
|
4,218
|
|
|
188,480
|
|
|
18,100
|
|
|
344,400
|
|
|
362,500
|
|
GEOs from silver ounces sold
|
|
245
|
|
|
2,215
|
|
|
57
|
|
|
2,516
|
|
|
264
|
|
|
5,072
|
|
|
5,339
|
|
Gold ounces sold
|
|
22,883
|
|
|
6,531
|
|
|
472
|
|
|
29,886
|
|
|
27,254
|
|
|
8,393
|
|
|
35,647
|
|
Gold equivalent ounces
|
|
23,128
|
|
|
8,746
|
|
|
529
|
|
|
32,402
|
|
|
27,518
|
|
|
13,465
|
|
|
40,986
|
|
Production costs
|
|
$
|
11,768
|
|
|
$
|
9,142
|
|
|
$
|
633
|
|
|
$
|
21,543
|
|
|
$
|
13,716
|
|
|
$
|
13,446
|
|
|
$
|
27,162
|
|
Add: Write-down of production inventories (cash portion) (see
Note 3 - Inventories
)
|
|
—
|
|
|
1,005
|
|
|
—
|
|
|
1,005
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$
|
11,768
|
|
|
$
|
10,147
|
|
|
$
|
633
|
|
|
$
|
22,548
|
|
|
$
|
13,716
|
|
|
$
|
13,446
|
|
|
$
|
27,162
|
|
Production cash costs per GEO sold
|
|
$
|
509
|
|
|
$
|
1,160
|
|
|
$
|
1,197
|
|
|
$
|
696
|
|
|
$
|
498
|
|
|
$
|
999
|
|
|
$
|
663
|
|
(1)
During 2017, production was from Fire Creek, Midas, and Hollister. During 2016, production was only from Fire Creek and Midas.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
Nevada Total
|
|
Fire Creek
|
|
Midas
|
|
Hollister
|
|
Nevada Total
(1)
|
|
Fire Creek
|
|
Midas
|
|
Nevada Total
(1)
|
Average realized price per gold ounce sold
|
|
$
|
1,257
|
|
|
$
|
1,255
|
|
|
$
|
1,284
|
|
|
$
|
1,257
|
|
|
$
|
1,276
|
|
|
$
|
1,276
|
|
|
$
|
1,276
|
|
Average realized price per silver ounce sold
|
|
$
|
17.29
|
|
|
$
|
17.43
|
|
|
$
|
17.31
|
|
|
$
|
17.42
|
|
|
$
|
17.10
|
|
|
$
|
17.73
|
|
|
$
|
17.69
|
|
Silver ounces equivalent to revenue from one gold ounce
|
|
72.7
|
|
|
72.0
|
|
|
74.2
|
|
|
72.2
|
|
|
74.6
|
|
|
72.0
|
|
|
72.1
|
|
Silver ounces sold
|
|
58,529
|
|
|
719,632
|
|
|
4,218
|
|
|
782,379
|
|
|
73,351
|
|
|
1,022,739
|
|
|
1,096,090
|
|
GEOs from silver ounces sold
|
|
805
|
|
|
9,995
|
|
|
57
|
|
|
10,836
|
|
|
983
|
|
|
14,205
|
|
|
15,202
|
|
Gold ounces sold
|
|
86,230
|
|
|
26,804
|
|
|
472
|
|
|
113,506
|
|
|
71,688
|
|
|
23,422
|
|
|
95,110
|
|
Gold equivalent ounces
|
|
87,035
|
|
|
36,799
|
|
|
529
|
|
|
124,342
|
|
|
72,671
|
|
|
37,627
|
|
|
110,312
|
|
Production costs
|
|
$
|
39,495
|
|
|
$
|
35,178
|
|
|
$
|
633
|
|
|
$
|
75,306
|
|
|
$
|
33,285
|
|
|
$
|
36,784
|
|
|
$
|
70,069
|
|
Add: Write-down of production inventories (cash portion) (see
Note 3 - Inventories
)
|
|
—
|
|
|
1,254
|
|
|
—
|
|
|
$
|
1,254
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$
|
39,495
|
|
|
$
|
36,432
|
|
|
$
|
633
|
|
|
$
|
76,560
|
|
|
$
|
33,285
|
|
|
$
|
36,784
|
|
|
$
|
70,069
|
|
Production cash costs per GEO sold
|
|
$
|
454
|
|
|
$
|
990
|
|
|
$
|
1,197
|
|
|
$
|
616
|
|
|
$
|
458
|
|
|
$
|
978
|
|
|
$
|
635
|
|
(1)
During 2017, production was from Fire Creek, Midas, and Hollister. During 2016, production was only from Fire Creek and Midas.
|
All-in sustaining costs per gold ounce sold
All-in sustaining cost ("AISC") amounts are intended to provide additional information only and do not have any standardized meaning prescribed by GAAP and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The measures are not necessarily indicative of operating profit or cash flow from operations as determined under GAAP.
Our calculation of AISC per gold ounce sold is consistent with the June 2013 guidance released by the World Gold Council, a non-regulatory, non-profit market development organization for the gold industry. AISC per gold ounce sold reflects the varying costs of producing gold over the life-cycle of a mine or project, including costs required to discover and develop new sources of production; therefore, capital amounts related to expansion and growth projects are included.
AISC per gold ounce includes all: (1) direct and indirect operating cash costs related to the physical activities of producing gold, including mining, processing, third-party refining expenses, on-site administrative and support costs, royalties, and cash portions of net realizable value write-downs on production-related inventories (2) general and administrative expenses, (3) asset retirement and accretion expenses, and (4) sustaining capital expenditures, the total of which is reduced for revenues earned from silver sales. Certain cash expenditures, including State of Nevada net proceeds and other related taxes, federal tax payments, and financing costs are excluded.
All-in costs per gold ounce sold
All-in costs per gold ounce sold includes additional costs which reflect the varying costs of producing gold over the life-cycle of a mine or project. We calculate our all-in costs per gold ounce sold by beginning with the AISC total and adding non-sustaining (growth) capital expenditures and exploration and development expenditures.
AISC per gold ounce sold and all-in costs per gold ounce sold are presented in the tables below (in thousands, except ounces sold and per ounce amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
|
2017
|
|
2016
|
|
|
Nevada Total
(1)
|
|
True North
|
|
Corporate
|
|
Total
|
|
Nevada Total
(1)
|
|
True North
|
|
Corporate
|
|
Total
|
Production costs
|
|
$
|
21,543
|
|
|
$
|
4,565
|
|
|
$
|
—
|
|
|
$
|
26,108
|
|
|
$
|
27,162
|
|
|
$
|
612
|
|
|
$
|
—
|
|
|
$
|
27,774
|
|
Add: Write-down of production inventories (cash portion)
|
|
1,005
|
|
|
3,630
|
|
|
—
|
|
|
4,635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
22,548
|
|
|
8,195
|
|
|
—
|
|
|
30,743
|
|
|
27,162
|
|
|
612
|
|
|
—
|
|
|
27,774
|
|
General and administrative
|
|
1,115
|
|
|
354
|
|
|
4,269
|
|
|
5,738
|
|
|
568
|
|
|
—
|
|
|
4,269
|
|
|
4,837
|
|
Asset retirement cost assets and accretion
|
|
350
|
|
|
32
|
|
|
—
|
|
|
382
|
|
|
225
|
|
|
31
|
|
|
—
|
|
|
256
|
|
Sustaining capital expenditures
|
|
9,065
|
|
|
3,953
|
|
|
27
|
|
|
13,045
|
|
|
12,938
|
|
|
—
|
|
|
—
|
|
|
12,938
|
|
Less: silver revenue
|
|
(3,235
|
)
|
|
(24
|
)
|
|
—
|
|
|
(3,259
|
)
|
|
(7,073
|
)
|
|
—
|
|
|
—
|
|
|
(7,073
|
)
|
All-in sustaining costs
|
|
29,843
|
|
|
12,510
|
|
|
4,296
|
|
|
46,649
|
|
|
33,820
|
|
|
643
|
|
|
4,269
|
|
|
38,732
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold ounces sold
|
|
29,886
|
|
|
5,591
|
|
|
—
|
|
|
35,477
|
|
|
35,647
|
|
|
1,000
|
|
|
—
|
|
|
36,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per gold ounce sold
|
|
$
|
999
|
|
|
$
|
2,238
|
|
|
$
|
—
|
|
|
$
|
1,315
|
|
|
$
|
949
|
|
|
$
|
643
|
|
|
$
|
—
|
|
|
$
|
1,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs
|
|
29,843
|
|
|
12,510
|
|
|
4,296
|
|
|
46,649
|
|
|
33,820
|
|
|
643
|
|
|
4,269
|
|
|
38,732
|
|
Non-sustaining capital expenditures
|
|
7,650
|
|
|
186
|
|
|
9
|
|
|
7,845
|
|
|
660
|
|
|
3,677
|
|
|
—
|
|
|
4,337
|
|
Exploration
|
|
3,541
|
|
|
126
|
|
|
—
|
|
|
3,667
|
|
|
3,421
|
|
|
—
|
|
|
—
|
|
|
3,421
|
|
Development and projects costs
|
|
2,288
|
|
|
—
|
|
|
—
|
|
|
2,288
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
All-in costs
|
|
$
|
43,322
|
|
|
$
|
12,822
|
|
|
$
|
4,305
|
|
|
$
|
60,449
|
|
|
$
|
37,901
|
|
|
$
|
4,320
|
|
|
$
|
4,269
|
|
|
$
|
46,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold ounces sold
|
|
29,886
|
|
|
5,591
|
|
|
—
|
|
|
35,477
|
|
|
35,647
|
|
|
1,000
|
|
|
—
|
|
|
36,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in costs per gold ounce sold
|
|
$
|
1,450
|
|
|
$
|
2,293
|
|
|
$
|
—
|
|
|
$
|
1,704
|
|
|
$
|
1,063
|
|
|
$
|
4,320
|
|
|
$
|
—
|
|
|
$
|
1,269
|
|
(1)
The
Nevada Total includes Fire Creek, Midas, Hollister, and Aurora.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
2017
|
|
2016
|
|
|
Nevada Total
(1)
|
|
True North
|
|
Corporate
|
|
Total
|
|
Nevada Total
(1)
|
|
True North
|
|
Corporate
|
|
Total
|
Production costs
|
|
$
|
75,306
|
|
|
$
|
18,729
|
|
|
$
|
—
|
|
|
$
|
94,035
|
|
|
$
|
70,069
|
|
|
$
|
612
|
|
|
$
|
—
|
|
|
$
|
70,681
|
|
Add: Write-down of production inventories (cash portion)
|
|
$
|
1,254
|
|
|
7,306
|
|
|
—
|
|
|
8,560
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
76,560
|
|
|
26,035
|
|
|
—
|
|
|
102,595
|
|
|
70,069
|
|
|
612
|
|
|
—
|
|
|
70,681
|
|
General and administrative
|
|
2,091
|
|
|
782
|
|
|
13,080
|
|
|
15,953
|
|
|
1,244
|
|
|
—
|
|
|
10,191
|
|
|
11,435
|
|
Asset retirement cost assets and accretion
|
|
1,052
|
|
|
91
|
|
|
—
|
|
|
1,143
|
|
|
663
|
|
|
92
|
|
|
—
|
|
|
755
|
|
Capital expenditures
|
|
32,590
|
|
|
11,187
|
|
|
183
|
|
|
43,960
|
|
|
35,239
|
|
|
—
|
|
|
360
|
|
|
35,599
|
|
Less: silver revenue
|
|
(13,629
|
)
|
|
(42
|
)
|
|
—
|
|
|
(13,671
|
)
|
|
(19,387
|
)
|
|
—
|
|
|
—
|
|
|
(19,387
|
)
|
All-in sustaining costs
|
|
98,664
|
|
|
38,053
|
|
|
13,263
|
|
|
149,980
|
|
|
87,828
|
|
|
704
|
|
|
10,551
|
|
|
99,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold ounces sold
|
|
113,506
|
|
|
16,823
|
|
|
—
|
|
|
130,329
|
|
|
95,110
|
|
|
1,000
|
|
|
—
|
|
|
96,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per gold ounce sold
|
|
$
|
869
|
|
|
$
|
2,262
|
|
|
$
|
—
|
|
|
$
|
1,151
|
|
|
$
|
923
|
|
|
$
|
704
|
|
|
$
|
—
|
|
|
$
|
1,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs
|
|
98,664
|
|
|
38,053
|
|
|
13,263
|
|
|
149,980
|
|
|
87,828
|
|
|
704
|
|
|
10,551
|
|
|
99,083
|
|
Non-sustaining capital expenditures
|
|
11,260
|
|
|
486
|
|
|
200
|
|
|
11,946
|
|
|
1,613
|
|
|
5,758
|
|
|
—
|
|
|
7,371
|
|
Exploration
|
|
4,967
|
|
|
126
|
|
|
—
|
|
|
5,093
|
|
|
8,263
|
|
|
—
|
|
|
—
|
|
|
8,263
|
|
Development and projects costs
|
|
11,674
|
|
|
—
|
|
|
—
|
|
|
11,674
|
|
|
—
|
|
|
5,530
|
|
|
—
|
|
|
5,530
|
|
All-in costs
|
|
$
|
126,565
|
|
|
$
|
38,665
|
|
|
$
|
13,463
|
|
|
$
|
178,693
|
|
|
$
|
97,704
|
|
|
$
|
11,992
|
|
|
$
|
10,551
|
|
|
$
|
120,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold ounces sold
|
|
113,506
|
|
|
16,823
|
|
|
—
|
|
|
130,329
|
|
|
95,110
|
|
|
1,000
|
|
|
—
|
|
|
96,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in costs per gold ounce sold
|
|
$
|
1,115
|
|
|
$
|
2,298
|
|
|
$
|
—
|
|
|
$
|
1,371
|
|
|
$
|
1,027
|
|
|
$
|
11,992
|
|
|
$
|
—
|
|
|
$
|
1,251
|
|
(1)
The Nevada Total includes Fire Creek, Midas, Hollister, and Aurora.
|
For a listing of our total capital expenditures see the
Investing cash flows
part of the
Financial position, liquidity, and capital resources
section.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Metal price risk
During the
three and nine months ended
September 30, 2017
, 100% of our revenues were from the sale of gold and silver. Our financial results can vary significantly as a result of fluctuations in gold and silver prices. The prices of gold and silver are volatile and are affected by many factors beyond our control, such as interest rates, inflation rates and expectations, speculation, currency values, central bank activities, governmental decisions regarding the disposal of precious metals stockpiles, global and regional demand and production, political and economic conditions, and other factors. See the
Financial position, liquidity, and capital resources
section of our
Management's Discussion and Analysis of Financial Condition and Results of Operations
for additional detail. In order to increase the certainty of expected future cash flows, from time to time we may enter into financial instruments for a portion of our forecast gold and silver sales over the next one to twelve months. See the discussion under the sub-heading "
Risk management contracts"
for more details.
As discussed in
Note
6. Debt
to the
Notes to Consolidated Financial Statements,
our
Gold Purchase Agreement repayments are based on forward gold prices that existed at its transaction date (ranging from $1,290 to $1,388). Historically, we have not entered into any financial instruments to manage differences in gold spot prices for physically delivered metal to the counterparty and, therefore, have been affected by changes in spot gold prices relative to the transaction date forward gold prices encompassed in the Gold Purchase Agreement.
With the exception of the above, there have been no material changes in our market risks during the
nine months ended September 30,
2017
, from what was disclosed in Part II - Item 7A. Quantitative and Qualitative Disclosures About Market Risk of our Annual Report on Form 10-K for the year ended
December 31, 2016
.