Form 6-K

 

SECURITIES AND EXCHANGE COMMISSION

 

Report of Foreign Issuer

Pursuant to Rule 13a-16 or 15d-16 of

The Securities Exchange Act of 1934

 

For the month of July, 2015

 

Commission File Number: 1-15142

 

NORTH AMERICAN PALLADIUM LTD.

(Name of Registrant)

 

200 Bay Street

Royal Bank Plaza, South Tower

Suite 2350

Toronto, Ontario

Canada M5J 2J2

(Address of Principal Executive Offices)

 

Indicate by checkmark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

 

Form 20-F  o                                          Form 40-F  x

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o

 

Indicate by checkmark whether the registrant, by furnishing the information contained in this Form is also thereby furnishing the information to the SEC pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934:

 

Yes  o  Assigned  File No.                                No  x

 

If “Yes” is marked, indicate the file number assigned to the Registrant in connection with Rule 12g3-2(b).

 

This report on Form 6-K is specifically incorporated by reference into North American Palladium’s registration statement on Form S-8 (File No. 333-13766) and registration statement on Form F-10 (File No. 333-200762).

 

 

 



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

 

NORTH AMERICAN PALLADIUM LTD.

 

 

 

 

 

 

 

Date:

July 29, 2015

 

By:

/s/ Tess Lofsky

 

 

Tess Lofsky

 

 

Vice President, General Counsel & Corporate Secretary

 

2



 

EXHIBIT INDEX

 

Exhibit

 

Description of Exhibit

 

 

 

1

 

2015 Q2 — Management’s Discussion and Analysis

 

 

 

2

 

2015 Q2 — Financial Statements

 

 

 

3

 

News Release — “North American Palladium Announces Second Quarter 2015 Results”

 

3




Exhibit 1

 

North American Palladium Ltd.

 

TABLE OF CONTENTS

 

 

Page

 

 

Management’s Discussion and Analysis

 

 

 

INTRODUCTION

1

 

 

FORWARD-LOOKING INFORMATION

1

 

 

CAUTIONARY NOTE TO U.S. INVESTORS CONCERNING MINERAL RESERVES AND RESOURCES

2

 

 

OUR BUSINESS

2

 

 

RECAPITALIZATION TRANSACTION

3

 

 

WATER BALANCE ISSUE AND MILL SHUTDOWN

4

 

 

HIGHLIGHTS

5

 

 

LDI OPERATING & FINANCIAL RESULTS

6

 

 

OTHER EXPENSES

13

 

 

SUMMARY OF QUARTERLY RESULTS

13

 

 

FINANCIAL CONDITION, CASH FLOWS, LIQUIDITY AND CAPITAL RESOURCES

14

 

 

OUTSTANDING SHARE DATA

16

 

 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

16

 

 

OTHER INFORMATION

20

 

 

RISKS AND UNCERTAINTIES

21

 

 

INTERNAL CONTROLS

21

 

 

NON-IFRS MEASURES

22

 

Second Quarter Report 2015

 



 

Management’s Discussion and Analysis

 

INTRODUCTION

 

Unless the context suggests otherwise, references to “NAP” or the “Company” or similar terms refer to North American Palladium Ltd. and its subsidiaries. “LDI” refers to Lac des Iles Mines Ltd.

 

The following is management’s discussion and analysis of the financial condition and results of operations (“MD&A”) to enable readers of the Company’s condensed interim consolidated financial statements and related notes to assess material changes in financial condition and results of operations for the three and six months ended June 30, 2015, compared to those of the respective periods in the prior year.  This MD&A has been prepared as of July 28, 2015 and is intended to supplement and complement the condensed interim consolidated financial statements and notes thereto for the three and six months ended June 30, 2015 (collectively, the “Financial Statements”), which have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting as issued by the IASB.  Readers are encouraged to review the Financial Statements in conjunction with their review of this MD&A and the most recent Form 40-F/Annual Information Form on file with the U.S. Securities and Exchange Commission (“SEC”) and Canadian provincial securities regulatory authorities, available at www.sec.gov and www.sedar.com, respectively.

 

Mr. James Gallagher, the Company’s Chief Operating Officer and a Qualified Person under National Instrument 43-101, has reviewed and approved all technical items disclosed in this MD&A.

 

All dollar amounts are in millions of Canadian dollars unless otherwise noted and all references to production ounces refer to payable production.

 

FORWARD-LOOKING INFORMATION

 

Certain information contained in this MD&A constitutes ‘forward-looking statements’ within the meaning of the ‘safe harbor’ provisions of the United States Private Securities Litigation Reform Act of 1995 and Canadian securities laws. All statements other than statements of historical fact are forward-looking statements. The words ‘expect’, ‘potential’, ‘believe’, ‘anticipate’, ‘contemplate’, ‘target’, ‘may’, ‘will’, ‘could’, ‘would’, ‘intend’, ‘estimate’ and similar expressions identify forward-looking statements. Forward-looking statements included in this MD&A include, without limitation: information as to our strategy, plans or future financial or operating performance such as statements with respect to project timelines, production plans, projected cash flows or expenditures, operating cost estimates, mining methods, expected mining and milling rates, metal price and foreign exchange rates and other statements that express management’s expectations or estimates of future performance.  The Company cautions the reader that such forward-looking statements involve known and unknown risk factors that may cause the actual results to be materially different from those expressed or implied by the forward-looking statements. Such risk factors include, but are not limited to: the risk that the LDI mine may not perform as planned, the possibility that commodity prices and foreign exchange rates may fluctuate, the possibility that the Company may not be able to generate sufficient cash to service its indebtedness and may be forced to take other actions, uncertainty regarding the ability to consummate the Recapitalization, the risk the Company may not be able to continue as a going concern, the possibility the Company will require substantial additional financing, events of default on its indebtedness, hedging could expose it to losses, competition, the possibility title to its mineral properties will be challenged, dependency on third parties for smelting and refining, inherent risks associated with development, exploration, mining and processing including risks related to tailings capacity and ground conditions, the risks associated with obtaining necessary licenses and permits, environmental hazards, uncertainty of mineral reserves and resources, changes in legislation, regulations or political and economic developments in Canada and abroad, employment disruptions including in connection with collective agreements between the Company and unions and litigation. For more details on these and other risk factors see the Company’s most recent Form 40-F/Annual Information Form on file with the SEC and Canadian provincial securities

 

1



 

regulatory authorities. Forward-looking statements are necessarily based upon a number of factors and assumptions that, while considered reasonable by management, are inherently subject to significant business, economic and competitive uncertainties and contingencies. The factors and assumptions contained in this MD&A, which may prove to be incorrect, include, but are not limited to: that the Company will be able to consummate the Recapitalization that the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of business, that metal prices and exchange rates between the Canadian and United States dollar will be consistent with the Company’s expectations, that there will be no material delays affecting operations or the timing of ongoing projects, that prices for key mining and construction supplies, including labour costs, will remain consistent with the Company’s expectations, and that the Company’s current estimates of mineral reserves and resources are accurate. The forward-looking statements are not guarantees of future performance. The Company disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, events or otherwise, except as expressly required by law. Readers are cautioned not to put undue reliance on these forward-looking statements.

 

CAUTIONARY NOTE TO U.S. INVESTORS CONCERNING MINERAL RESERVES AND RESOURCES

 

Mineral reserve and mineral resource information contained herein has been calculated in accordance with National Instrument 43-101 — Standards of Disclosure for Mineral Projects, as required by Canadian provincial securities regulatory authorities. Canadian standards differ significantly from the requirements of the SEC, and mineral reserve and mineral resource information contained herein is not comparable to similar information disclosed in accordance with the requirements of the SEC. While the terms “measured”, “indicated” and “inferred” mineral resources are required pursuant to National Instrument 43-101, the SEC does not recognize such terms.  U.S. investors should understand that “inferred” mineral resources have a great amount of uncertainty as to their existence and great uncertainty as to their economic and legal feasibility.  In addition, U.S. investors are cautioned not to assume that any part or all of NAP’s mineral resources constitute or will be converted into reserves. For a more detailed description of the key assumptions, parameters and methods used in calculating NAP’s mineral reserves and mineral resources, see NAP’s most recent Annual Information Form/Form 40-F on file with Canadian provincial securities regulatory authorities and the SEC.

 

OUR BUSINESS

 

NAP is an established precious metals producer that has been operating its LDI mine located in Ontario, Canada since 1993.  LDI is one of only two primary producers of palladium in the world, offering investors exposure to the price of palladium.

 

The Company recently expanded the underground LDI mine and has transitioned from ramp access to shaft access while utilizing long hole open stope mining. In the second quarter of 2015, the Company entered into a new three year collective agreement with its hourly employees that runs from June 1, 2015 to May 31, 2018.

 

The Company has significant exploration potential near the LDI mine, where a number of growth targets have been identified, and is engaged in an exploration program aimed at increasing its palladium reserves and resources.  As an established palladium-platinum group metal (“PGM”) producer on a permitted property, NAP has the potential to convert exploration success into production and cash flow on an accelerated timeline.

 

NAP trades on the TSX under the symbol PDL and on the OTC Market under the symbol PALDF.

 

2



 

RECAPITALIZATION TRANSACTION

 

Although the Company produced approximately 45,600 payable ounces of palladium in the first quarter of 2015, covenant relief was required as a result of lower production volumes in March 2015 combined with higher operating expenses in 2015, a decline in palladium prices and weakening of the Canadian dollar, which impacted the minimum shareholders’ equity and leverage ratio covenants.

 

On April 15, 2015, the Company announced that, following discussions with Brookfield Capital Partners Ltd. (“Brookfield”), one of its senior secured lenders, the Company entered into an agreement with Brookfield aimed at significantly reducing the Company’s debt and enhancing the Company’s liquidity (the “Recapitalization”).

 

The Company had retained a financial advisor in January 2015 to conduct a strategic review process.  In connection with the Recapitalization, the Company was permitted to continue its strategic review process in order to solicit interest in a sale of the Company and find a superior proposal.  On June 19, 2015, the Company announced that it had been unable to obtain a superior proposal to the Recapitalization and was therefore proceeding with the Recapitalization.

 

On June 18, 2015, Brookfield made available a US$25 bridge loan to fund any short term liquidity requirements related to the recent mill shutdown (see water balance issue and mill shutdown section of this MD&A). The bridge loan was available in two tranches, matures on September 15, 2015 and bears interest at 16%. On June 19, 2015, the Company drew down the first US$15 tranche of the bridge loan and on July 14, 2015 drew down on the second US$10 tranche.

 

The terms of the Recapitalization are as follows: (i) conversion of all amounts owing to Brookfield into equity, except in respect of the bridge loan, resulting in Brookfield owning common shares representing 92% of the common shares outstanding on a fully-diluted basis after giving effect to the Recapitalization, but prior to the rights offering; (ii) conversion of the 2012 and 2014 convertible debentures into equity, resulting in holders of convertible debentures owning common shares representing in aggregate 6% of the common shares outstanding on a fully diluted basis after giving effect to the Recapitalization, but prior to the rights offering; (iii) existing holders of common shares will own 2% of the post-Recapitalization common shares outstanding on a fully-diluted basis, but prior to the rights offering; (iv) termination of all outstanding warrants and options; (v) vesting of all outstanding restricted share units and their conversion into common shares; and, (vi) after completion of the Recapitalization, the Company will: (a) consolidate every 400 existing common shares into 1 new common share and (b) undertake a $50 rights offering to raise equity, pursuant to which all shareholders at that time will be able to participate. The $50 rights offering will be backstopped by Brookfield and another party.

 

The Recapitalization is subject to receipt of customary approvals, including convertible debenture holder and shareholder approval, as well as customary closing conditions. The Company’s obligations to employees, trade creditors, equipment leases and suppliers will not be affected by the Recapitalization. On July 30, 2015, meetings of shareholders and debentureholders will be held to vote on the Recapitalization.

 

If the Recapitalization is not approved, the Company has agreed to pursue proceedings under creditor protection legislation.  A holder of convertible debentures holding approximately 54% of the Company’s convertible debentures has executed an agreement to support the Recapitalization. The Recapitalization will be effected by way of a court approved plan of arrangement.  On June 30, 2015, the Company received the interim order with respect to the plan of arrangement.

 

Additional information regarding the Recapitalization transaction is included in the Company’s management proxy circular dated June 30, 2015 that is filed with the provincial securities regulatory authorities and the SEC and can be obtained at www.sedar.com or www.sec.gov.

 

3



 

WATER BALANCE ISSUE AND MILL SHUTDOWN

 

On May 11, 2015, the Company announced that water management continued to be a challenge and the Company was addressing water seepage issues at its reclamation water ponds that were being contained and pumped back into the tailings management facility. Since April 2015, the Company has been working closely with regulators to keep them informed of, and obtain their approval for, the actions being taken by the Company and various mitigation strategies to manage the water balance issues.

 

Prior to May 27th, the Company’s view was that the shutdown was temporary in nature and it was anticipated that restarting the mill within a reasonable timeframe would occur; however, on May 28, 2015, the Company announced that recent problems had developed with leakages at some of the existing containment structures which were then under repair. These issues were exacerbated by the late and rapid onset of spring, accompanied by heavy rains, causing excess water to enter containment areas resulting in an upsetting of the water balance.  The Company also experienced a leak in a decommissioned tailings pond that was used to store reclaimed water that was contained on site and monitored closely.  Progress towards the repair of the containment structures was being made but the timing for the resumption of milling operations could not be determined.

 

On June 3, 2015, after consultation with the relevant government ministries, the Company announced that, due to persistent high water levels in containment ponds, a controlled release of water into the environment commenced in order to restore the water balance and to ensure that dam integrity would not be compromised.  A portion of the water being discharged was being processed through an on-site water clarification plant.  Two additional water treatment plants were brought to site to provide additional treatment capacity and remain in operation. Monitoring stations have been set up downstream from the water release point to measure water quality. Unlike certain mining operations, tailings contained in LDI’s tailings management facilities are relatively benign as they are not acid generating. No tailings were released and the released water contained higher than permitted levels of suspended solids, aluminum and iron.

 

On June 19, 2015, the Company announced that it had made significant progress towards restoring the water balance at the LDI mine site. With water levels lower, at or approaching targeted levels within the tailings facility, and following consultations with the relevant provincial government ministries and under the advice of independent third party professionals, it was determined that the Company could stop the controlled release of water into the environment. Since June 18, 2015, only treated water has been discharged. Extensive downstream monitoring and testing to date in the LDI reclaim ponds and of the treated and untreated water released in downstream discharge areas has confirmed the water to be non-toxic and there have been no observed detrimental effects on aquatic life.

 

On June 26, 2015, milling operations resumed.  Prior to the restart of milling operations, the Company received a dam safety report from an independent third-party engineering consulting firm that reconfirmed the integrity of the containment structures at LDI’s tailings management facility. The Company also successfully restored water balance levels at LDI to within permitted operating levels. Following consultations with relevant provincial ministries, the Company was in compliance with all criteria required for the restart of milling operations.

 

The Company’s action plan to reduce and mitigate the potential downstream impact of the release includes: extensive monitoring and sampling of the receiving watershed; engaging experts to monitor the receiving water bodies and to advise on dam integrity and overall mitigation plans; check dams to slow the flow of water; and, silt fencing in place on the in and out flows of each receiving body of water.

 

As at July 28, 2015, monitoring indicates that the water quality in the downstream water bodies has essentially returned to background levels that existed before the discharge occurred. Suspended solids, aluminum and iron which were previously identified as being above permitted discharge limits are now at or below those limits. While the potential longer term impact of the discharge on the environment, if any, has yet to be determined, recent test results suggest that the impact will be negligible and the Company is working with experts in the field to prepare and implement a

 

4



 

monitoring and remediation plan in consultation with First Nations groups and the Ministry of the Environment and Climate Change.

 

HIGHLIGHTS

 

 

 

Three months ended June 30

 

Six months ended June 30

 

OPERATIONAL HIGHLIGHTS

 

2015

 

2014

 

2015

 

2014

 

Mining

 

 

 

 

 

 

 

 

 

Tonnes ore mined

 

625,093

 

506,945

 

1,411,393

 

1,037,084

 

Palladium grade (g/t)

 

3.3

 

3.1

 

2.9

 

3.1

 

Milling

 

 

 

 

 

 

 

 

 

Tonnes ore milled

 

336,142

 

521,478

 

1,087,562

 

1,037,989

 

Palladium head grade (g/t)

 

2.8

 

3.1

 

2.6

 

3.2

 

Palladium recovery (%)

 

82.8

 

83.6

 

82.9

 

84.1

 

Palladium production — payable oz

 

22,904

 

39,223

 

68,530

 

81,863

 

Palladium sales — payable oz

 

23,974

 

40,716

 

69,103

 

80,201

 

Realized palladium price per ounce (US$)

 

$

758

 

$

806

 

$

771

 

$

775

 

Cash cost per ounce palladium sold (US$) 1

 

$

750

 

$

510

 

$

645

 

$

498

 

 

FINANCIAL HIGHLIGHTS

 

Three months ended June 30

 

Six months ended June 30

 

($millions except per share amounts)

 

2015

 

2014

 

2015

 

2014

 

Revenue

 

$

27.3

 

$

50.5

 

$

91.3

 

$

99.2

 

Production costs including mine restoration and mitigation costs

 

29.3

 

30.3

 

70.9

 

60.1

 

Income (loss) from mining operations

 

(10.1

)

4.9

 

(6.1

)

6.8

 

Loss and comprehensive loss

 

$

(96.8

)

$

(10.0

)

$

(134.1

)

$

(36.6

)

Loss and comprehensive loss per share

 

$

(0.25

)

$

(0.03

)

$

(0.34

)

$

(0.13

)

EBITDA 1

 

$

(5.5

)

$

15.9

 

$

(20.6

)

$

16.9

 

Adjusted EBITDA 1

 

$

(4.0

)

$

10.5

 

$

5.8

 

$

20.1

 

Capital spending

 

$

7.8

 

$

5.6

 

$

13.4

 

$

8.5

 

 


1 Non-International Financial Reporting Standard (“IFRS”) measure. Please refer to Non-IFRS Measures on pages 22-23.

 

In the second quarter of 2015:

 

·                  The suspension of milling operations had a materially adverse impact on the financial and operating results for the Company. See the water balance issues and mill shutdown section of this MD&A for more information.

 

·                  625,093 tonnes were mined from the underground Offset and Roby zones and processed from the low grade surface stockpile at an average grade of 3.3 grams per tonne palladium.

 

·                  The mill processed 336,142 tonnes of ore at an average palladium head grade of 2.8 grams per tonne and a recovery of 82.8%.

 

·                  Payable palladium production was 22,904 ounces while payable palladium sales were 23,974 ounces.

 

·                  Cash interest of $7.9 was paid.

 

·                  Revenue decreased by $23.2 compared to 2014 primarily due to the impact of the mill shutdown.

 

·                  Production costs decreased $1.0 to $29.3 compared to 2014 primarily due to milling 36% fewer tonnes and favourable inventory and other cost movements partially offset by the impact of the mill shutdown, mining 66% more underground tonnes and higher contractor and consulting costs.

 

·                  Adjusted EBITDA decreased $14.5 to negative $4.0.

 

5



 

·                  A net loss of $96.8 occurred which included recognition of a $66.8 change in carrying value of long-term debt due to recognition of prepayment fees related to the Recapitalization transaction, mine restoration costs of $3.7 and $4.6 of non-cash depreciation and amortization partially offset by a $4.0 foreign exchange gain.

 

LDI OPERATING & FINANCIAL RESULTS

 

The LDI mine consists of an underground mine accessed via shaft with a capacity of approximately 8,000 tonnes per day, an open pit (currently inactive), a substantial low grade surface stockpile and a mill with a processing capacity of approximately 15,000 tonnes per day.  The primary underground deposits on the property are the Offset and Roby zones.  During 2015, the mill ran on a full time basis at approximately 60% of capacity other than during the May 8, 2015 until June 26, 2015 period that the mill was shutdown.  In the first six months of 2014, the mill was run on a batch basis.  The mill shutdown in the second quarter of 2015 makes comparisons between 2015 and 2014 difficult.

 

Operating Results

 

The key operating results are set out in the following table.

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

Ore mined (tonnes)

 

 

 

 

 

 

 

 

 

Underground

 

 

 

 

 

 

 

 

 

Offset

 

434,644

 

219,977

 

795,273

 

489,920

 

Roby

 

3,911

 

43,927

 

38,334

 

49,829

 

 

 

438,555

 

263,904

 

833,607

 

539,749

 

Surface

 

 

 

 

 

 

 

 

 

Low grade stockpile & reprocessed tailings

 

186,538

 

243,041

 

577,786

 

497,335

 

Total

 

625,093

 

506,945

 

1,411,393

 

1,037,084

 

 

 

 

 

 

 

 

 

 

 

Mined ore grade (Pd g/t)

 

 

 

 

 

 

 

 

 

Underground

 

 

 

 

 

 

 

 

 

Offset

 

4.3

 

4.7

 

4.2

 

4.8

 

Roby

 

3.9

 

6.3

 

3.8

 

6.0

 

 

 

4.3

 

4.9

 

4.2

 

4.9

 

Surface

 

 

 

 

 

 

 

 

 

Low grade stockpile & reprocessed tailings

 

1.0

 

1.0

 

1.0

 

1.0

 

Average

 

3.3

 

3.1

 

2.9

 

3.1

 

 

 

 

 

 

 

 

 

 

 

Milling

 

 

 

 

 

 

 

 

 

Tonnes of ore milled

 

336,142

 

521,478

 

1,087,562

 

1,037,989

 

Palladium head grade (g/t)

 

2.8

 

3.1

 

2.6

 

3.2

 

Palladium recoveries (%)

 

82.8

 

83.6

 

82.9

 

84.1

 

Tonnes of concentrate produced

 

2,849

 

4,696

 

9,551

 

9,699

 

Production cost per tonne milled, before mine restoration and mitigation costs

 

$

76

 

$

58

 

$

62

 

$

58

 

 

 

 

 

 

 

 

 

 

 

Payable production

 

 

 

 

 

 

 

 

 

Palladium (oz)

 

22,904

 

39,223

 

68,530

 

81,863

 

Platinum (oz)

 

1,883

 

2,716

 

5,716

 

5,721

 

Gold (oz)

 

1,404

 

2,513

 

4,303

 

5,491

 

Nickel (lbs)

 

199,257

 

374,385

 

694,052

 

775,104

 

Copper (lbs)

 

367,025

 

632,155

 

1,234,394

 

1,432,026

 

Cash cost per ounce of palladium sold (US$)1

 

$

750

 

$

510

 

$

645

 

$

498

 

 


1 Non-IFRS measure. Please refer to Non-IFRS Measures on pages 22-23.

 

6



 

Mining

 

Underground mining continued during the mill shutdown in the second quarter of 2015 and consisted of 438,555 tonnes (4,819 tonnes per day) at an average grade of 4.3 g/t palladium compared to 263,904 tonnes (2,900 tonnes per day) at an average palladium grade of 4.9 g/t in the same period in the prior year.  In the second quarter of 2015, 186,538 tonnes of the low grade surface stockpile and tailings at an average grade of 1.0 g/t palladium was processed compared to 243,041 tonnes at an average grade of 1.0 g/t in the prior year. On a combined basis, 23% more tonnes of ore were mined and processed in the second quarter of 2015 at an 8% lower palladium grade compared to the same period in 2014.

 

In the first six months of 2015, underground ore mined at LDI consisted of 833,607 tonnes (4,606 tonnes per day) at an average grade of 4.2 g/t palladium compared to 539,749 tonnes (2,982 tonnes per day) at an average palladium grade of 4.9 g/t in the prior year.  In the first six months of 2015, LDI processed 577,786 tonnes of the low grade surface stockpile and tailings at an average grade of 1.0 g/t (2014 - 497,335 tonnes at an average grade of 1.0 g/t).

 

Milling

 

During 2015, the mill ran on a full time basis at approximately 60% of capacity other than during the May 8, 2015 until June 26, 2015 period that the mill was shutdown.  In the first six months of 2014, the mill was run on a batch basis.  The mill shutdown in the second quarter of 2015 makes comparisons between 2015 and 2014 difficult.

 

During the three months ended June 30, 2015, the LDI mill processed 336,142 tonnes of ore at an average palladium head grade of 2.8 g/t palladium and a recovery of 82.8% to produce 22,904 ounces of payable palladium (compared to the results in the same period in 2014 — 521,478 tonnes milled, average palladium head grade of 3.1 g/t, recovery of 83.6%, producing 39,223 ounces of payable palladium). The decrease in the second quarter of 2015 is due primarily to the mill shutdown.

 

The LDI mill processed 1,087,562 tonnes of ore at an average palladium head grade of 2.6 g/t and a recovery of 82.9% to produce 68,530 ounces of payable palladium during the six months ended June 30, 2015 (2014 — 1,037,989 tonnes milled, average palladium head grade of 3.2 g/t, recovery of 84.1%, producing 81,863 ounces of payable palladium).

 

Production Costs per Tonne Milled

 

Production costs per tonne milled in the three and six month periods ended June 30, 2015 were $76 and $62 respectively compared to $58 and $58 per tonne in the comparable 2014 periods.  The increases were primarily due to the impact of the mill shutdown in the second quarter of 2015 resulting in fewer tonnes milled and the production cost increases noted below.

 

Payable Production

 

Payable production was lower for all payable metals in the first quarter and first half of 2015 compared to the same periods in 2014.  Payable metal changes were primarily due to the mill shutdown in the second quarter of 2015.

 

Cash Cost per Ounce of Palladium Sold

 

Cash cost per ounce of palladium sold is a non-IFRS measure and the calculation is provided in the Non-IFRS Measures section of this MD&A.

 

The cash cost per ounce of palladium sold increased to US$7501 for the three months ended June 30, 2015 compared to US$5101 in the same period in 2014. The cash cost per ounce of palladium sold increased to US$6451 for the six months ended June 30, 2015 compared to US$4981 in the same period in 2014. Please refer to the water balance issue and mill shutdown, LDI revenue, production costs, smelting, refining and freight costs and royalty expense sections of this MD&A for additional details.

 


1 Non-IFRS measure. Please refer to Non-IFRS Measures on pages 22-23.

 

7



 

Financial Results

 

Income from mining operations for the LDI operations is summarized in the following table.

 

 

 

Three months ended June 30

 

Six months ended June 30

 

($millions)

 

2015

 

2014

 

2015

 

2014

 

Gross revenue

 

$

27.3

 

$

50.5

 

$

91.3

 

$

99.2

 

Smelting, refining and freight costs

 

2.7

 

4.1

 

9.4

 

8.3

 

Royalty expense

 

1.0

 

2.2

 

3.5

 

4.3

 

Net revenue

 

23.6

 

44.2

 

78.4

 

86.6

 

Mining operating expenses

 

 

 

 

 

 

 

 

 

Production costs

 

 

 

 

 

 

 

 

 

Mining

 

20.9

 

17.1

 

44.8

 

35.9

 

Milling

 

6.6

 

7.2

 

17.6

 

15.2

 

General and administration

 

5.8

 

4.8

 

12.9

 

9.9

 

 

 

33.3

 

29.1

 

75.3

 

61.0

 

Inventory and others

 

(7.7

)

1.2

 

(8.1

)

(0.9

)

Mine restoration and mitigation costs

 

3.7

 

 

3.7

 

 

 

 

29.3

 

30.3

 

70.9

 

60.1

 

Depreciation and amortization

 

4.6

 

8.2

 

13.2

 

18.5

 

Inventory price adjustment

 

 

 

0.5

 

 

Loss (gain) on disposal of equipment

 

(0.2

)

0.8

 

(0.1

)

1.2

 

Total mining operating expenses

 

$

33.7

 

$

39.3

 

$

84.5

 

$

79.8

 

Income (loss) from mining operations

 

$

(10.1

)

$

4.9

 

$

(6.1

)

$

6.8

 

 

The Company has included income from mining operations as an additional IFRS measure to provide the user with additional information on the actual results of the LDI operations.

 

Gross Revenue

 

Gross revenue is affected by production and sales volumes, commodity prices, currency exchange rates, mill run timing and shipment schedules.  Metal sales for LDI are recognized in revenue at provisional prices when delivered to a smelter for treatment or a designated shipping point.  Final pricing is determined in accordance with LDI’s smelter agreements.  In most cases, final pricing is determined two months after delivery to the smelter for gold, nickel and copper and four months after delivery for palladium and platinum.  Final pricing adjustments can result in additional revenues in a rising commodity price environment and reductions to revenue in a declining commodity price environment.  Similarly, a weakening in the Canadian dollar relative to the U.S. dollar would have a positive impact on revenues and a strengthening in the Canadian dollar would have a negative impact on revenues.  The Company periodically enters into financial contracts for past production delivered to the smelters to mitigate the smelter agreements’ provisional pricing exposure to rising or declining palladium prices and an appreciating Canadian dollar.  These financial contracts represent 18,300 ounces of palladium as at June 30, 2015 (December 31, 2014 — 12,800 palladium ounces) and matured in July 2015 at an average forward price of US$790 per ounce of palladium (December 31, 2014 — US$812 per ounce of palladium).  For substantially all of the palladium delivered to the customers under the smelter agreements, the quantities and timing of settlement specified in the financial contracts match final pricing settlement periods.  The palladium financial contracts are being recognized on a mark-to-market basis as an adjustment to revenue.  The fair value of these contracts at June 30, 2015 was an asset of $2.6 included in accounts receivable compared to $0.2 at December 31, 2014.

 

8



 

Revenue for the three months ended June 30, 2015

 

 

 

Palladium

 

Platinum

 

Gold

 

Nickel

 

Copper

 

Others

 

Total

 

Sales volume(1)

 

23,974

 

2,006

 

1,471

 

215,922

 

401,809

 

n.a.

 

n.a.

 

Realized price (US$) (1)

 

$

758

 

$

1,130

 

$

1,193

 

$

5.91

 

$

2.75

 

n.a.

 

n.a.

 

Revenue before price adjustment

 

$

22.8

 

$

2.8

 

$

2.1

 

$

1.6

 

$

1.4

 

$

0.1

 

$

30.8

 

Price adjustment ($millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities

 

(0.2

)

(0.3

)

 

 

(0.1

)

 

(0.6

)

Foreign exchange

 

(2.4

)

(0.2

)

(0.1

)

(0.1

)

(0.1

)

 

(2.9

)

Revenue ($million)

 

$

20.2

 

$

2.3

 

$

2.0

 

$

1.5

 

$

1.2

 

$

0.1

 

$

27.3

 

 


(1)   Quantities and prices are per ounce for palladium, platinum and gold and per pound for nickel and copper.

 

Revenue for the three months ended June 30, 2014

 

 

 

Palladium

 

Platinum

 

Gold

 

Nickel

 

Copper

 

Others

 

Total

 

Sales volume(1)

 

40,716

 

2,814

 

2,633

 

369,303

 

667,536

 

n.a.

 

n.a.

 

Realized price (US$) (1)

 

$

806

 

$

1,445

 

$

1,294

 

$

8.05

 

$

3.07

 

n.a.

 

n.a.

 

Revenue before price adjustment

 

$

36.7

 

$

4.4

 

$

3.7

 

$

3.4

 

$

2.2

 

$

 

$

50.4

 

Price adjustment ($millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities

 

0.2

 

0.3

 

0.1

 

0.4

 

0.1

 

 

1.1

 

Foreign exchange

 

(0.5

)

(0.2

)

(0.1

)

(0.1

)

(0.1

)

 

(1.0

)

Revenue ($millions)

 

$

36.4

 

$

4.5

 

$

3.7

 

$

3.7

 

$

2.2

 

$

 

$

50.5

 

 


(1)   Quantities and prices are per ounce for palladium, platinum and gold and per pound for nickel and copper.

 

Revenue for the six months ended June 30, 2015

 

 

 

Palladium

 

Platinum

 

Gold

 

Nickel

 

Copper

 

Others

 

Total

 

Sales volume(1)

 

69,103

 

5,788

 

4,327

 

706,979

 

1,257,930

 

n.a.

 

n.a.

 

Realized price (US$) (1)

 

$

771

 

$

1,157

 

$

1,207

 

$

6.25

 

$

2.69

 

n.a.

 

n.a.

 

Revenue before price adjustment

 

$

67.5

 

$

8.5

 

$

6.4

 

$

5.4

 

$

4.2

 

$

0.1

 

$

92.1

 

Price adjustment ($million):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities

 

(5.0

)

(0.8

)

0.1

 

(0.2

)

(0.1

)

 

(6.0

)

Foreign exchange

 

3.8

 

0.5

 

0.4

 

0.3

 

0.2

 

 

5.2

 

Revenue ($millions)

 

$

66.3

 

$

8.2

 

$

6.9

 

$

5.5

 

$

4.3

 

$

0.1

 

$

91.3

 

 


(1)   Quantities and prices are per ounce for palladium, platinum and gold and per pound for nickel and copper.

 

Revenue for the six months ended June 30, 2014

 

 

 

Palladium

 

Platinum

 

Gold

 

Nickel

 

Copper

 

Others

 

Total

 

Sales volume(1)

 

80,201

 

5,602

 

5,399

 

737,884

 

1,416,322

 

n.a.

 

n.a.

 

Realized price (US$) (1)

 

$

775

 

$

1,432

 

$

1,288

 

$

7.36

 

$

3.14

 

n.a.

 

n.a.

 

Revenue before price adjustment

 

$

69.0

 

$

8.8

 

$

7.6

 

$

6.1

 

$

4.9

 

$

0.1

 

$

96.5

 

Price adjustment ($millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities

 

2.7

 

0.5

 

0.3

 

0.5

 

(0.1

)

 

3.9

 

Foreign exchange

 

(1.2

)

 

 

 

 

 

(1.2

)

Revenue ($millions)

 

$

70.5

 

$

9.3

 

$

7.9

 

$

6.6

 

$

4.8

 

$

0.1

 

$

99.2

 

 


(1)   Quantities and prices are per ounce for palladium, platinum and gold and per pound for nickel and copper.

 

9



 

Revenue for the three months ended June 30, 2015 decreased by $23.2 or 46% compared to the second quarter of 2014 primarily due to the mill shutdown in the second quarter of 2015 that resulted in a significant decrease in all payable metals sold.  Lower revenues were also impacted by a decrease in all US$ metal prices realized partially offset by a weaker Canadian dollar.  For the six months ended June 20, 2015, revenues decreased by $7.9 or 8% primarily due to the mill shutdown reducing payable metals sold and, lower US$ realized prices for all metals partially offset by a weaker Canadian dollar.

 

 

Spot Metal Prices* and Exchange Rates

 

For comparison purposes, the following table sets out spot metal prices and exchange rates.

 

 

 

Jun-30

 

Mar-31

 

Dec-31

 

Sep-30

 

Jun-30

 

Mar-31

 

Dec-31

 

Sep-30

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

2014

 

2013

 

2013

 

Palladium — US$/oz

 

$

677

 

$

729

 

$

798

 

$

775

 

$

844

 

$

778

 

$

711

 

$

726

 

Platinum — US$/oz

 

$

1,078

 

$

1,129

 

$

1,210

 

$

1,300

 

$

1,480

 

$

1,418

 

$

1,358

 

$

1,411

 

Gold — US$/oz

 

$

1,171

 

$

1,187

 

$

1,199

 

$

1,217

 

$

1,315

 

$

1,292

 

$

1,202

 

$

1,327

 

Nickel — US$/lb

 

$

5.30

 

$

5.65

 

$

6.77

 

$

7.49

 

$

8.49

 

$

7.14

 

$

6.34

 

$

6.29

 

Copper — US$/lb

 

$

2.61

 

$

2.73

 

$

2.85

 

$

3.03

 

$

3.15

 

$

3.01

 

$

3.34

 

$

3.31

 

Exchange rate (Bank of Canada) — CDN$1 = US$

 

US$

0.80

 

US$

0.79

 

US$

0.86

 

US$

0.89

 

US$

0.94

 

US$

0.90

 

US$

0.94

 

US$

0.97

 

 


* Based on the London Metal Exchange

 

10



 

Smelting, refining and freight costs

 

Smelting, refining and freight costs for the three and six month periods ended June 30, 2015 were $2.7 and $9.4 compared to $4.1 and $8.3 in the respective 2014 periods.  The decrease in the quarter ended June 30, 2015 compared to the prior year quarter was primarily due to the mill shutdown.  The increase in the six months ended June 30, 2015 as compared to the prior year period is primarily due to the impact of a weaker Canadian dollar.

 

Royalty expense

 

For the three and six month periods ended June 30, 2015, royalty expenses were $1.0 and $3.5 compared to $2.2 and $4.3 in the respective 2014 periods.  The decreases in 2015 were primarily due to lower revenues in 2015 compared to the respective 2014 periods and the mill shutdown in the second quarter of 2015.

 

Production costs

 

For the three and six months ended June 30, 2015, production costs were $29.3 and $70.9 compared to $30.3 and $60.1 in 2014 respectively.  In the second quarter of 2015, the Company ceased milling operations from May 8, 2015 until June 26, 2015 due to water balance issues.  During this period, underground mining operations continued and no layoffs occurred; however, production costs for the three and six month periods ended June 30, 2015 include $3.7 of mine restoration and mitigation costs.

 

Mining costs for the three and six month periods ended June 30, 2015 increased by $3.8 (22%) and $8.9 (25%) respectively compared to the 2014 periods.  The increases were primarily due to 66% and 54% more underground tonnes mined respectively in the three and six month periods ended June 30, 2015, and increased costs associated with contractors, parts and labour partially offset by lower costs for propane, capital chargebacks and equipment rentals.

 

For the three month period ended June 30, 2015, milling costs decreased $0.6 (8%) while for the six month ended June 30, 2015, milling costs increased $2.4 (16%) compared to the respective 2014 periods.  These changes were primarily due to the impact of the 2015 mill shutdown, increased reagent use and higher labour and contractor costs and running the mill on a full time basis for the first four months of 2015.

 

Depreciation and amortization

 

Depreciation and amortization for the three and six months ended June 30, 2015 were $4.6 and $13.2 respectively, compared to $8.2 and $18.5 in the comparable 2014 periods. The 2015 decreases over the prior year periods were primarily due to lower unit of production depletion related to lower production and an increased reserve and resource base partially offset by more tonnes mined.

 

11



 

OTHER EXPENSES

 

Exploration

 

Exploration expenditures for the three and six month periods ended June 30, 2015 were $1.8 and $4.3 respectively compared to $1.9 and $2.6 in the respective 2014 periods. The changes were primarily due to an early start to the 2015 exploration program and a subsequent curtailment of the program in light of budget reductions.

 

Interest and other income

 

Interest and other income for the three and six months periods ended June 30, 2015 were $2.4 and $1.1 respectively compared to $2.6 and $2.4 in the comparable prior year periods. The decreases were primarily due to decreases in fair value of warrants associated with the convertible debentures issued in 2014.

 

Interest costs, prepayment fee and other

 

Interest costs, prepayment fee and other for the three and six month periods ended June 30, 2015 were $81.6 and $93.5 respectively compared to $16.0 and $29.0 in the comparable prior year periods. The increases were primarily due to changes in the carrying value of the senior secured term loan.

 

Financing costs

 

For the three and six month periods ending June 30, 2015, financing costs were $7.5 and $7.9 compared to $4.3 and $8.4 in the comparable 2014 periods. The 2015 amounts were primarily due to financing costs related to costs associated with the Recapitalization transaction while the 2014 amounts primarily related to the issuance of the 2014 convertible debentures.

 

Foreign exchange loss (gain)

 

Foreign exchange gains and loss for the three and six month periods ended June 30, 2015 were a gain of $4.0 and a loss of $18.4 respectively compared to a gain of $7.3 and a loss of $0.6 in comparable 2014 periods.  The 2015 and 2014 gains and losses were primarily due to the impact of exchange rate movements on the US$ denominated senior secured term loan and the US$ denominated credit facility.

 

12



 

SUMMARY OF QUARTERLY RESULTS

 

Summary of Quarterly Results

 

($millions except per share

 

2015

 

2014

 

2013

 

amounts)

 

Q2

 

Q1

 

Q4

 

Q3

 

Q2

 

Q1

 

Q4

 

Q3

 

Revenue

 

$

27.3

 

$

64.0

 

$

74.5

 

$

46.4

 

$

50.5

 

$

48.7

 

$

39.6

 

$

33.3

 

Production costs, including mine restoration and mitigation costs

 

29.3

 

41.6

 

40.5

 

30.1

 

30.3

 

29.7

 

29.9

 

22.9

 

Exploration expense

 

1.8

 

2.5

 

3.1

 

2.5

 

1.9

 

0.8

 

1.4

 

3.9

 

Capital expenditures

 

7.8

 

5.6

 

9.5

 

5.8

 

5.6

 

2.9

 

16.7

 

26.9

 

Net loss

 

96.8

 

37.3

 

11.3

 

18.8

 

10.0

 

26.7

 

11.7

 

5.3

 

Cash provided by (used in) operations

 

6.4

 

20.7

 

1.0

 

8.0

 

(3.8

)

(16.8

)

4.2

 

2.0

 

Cash provided by (used in) financing activities

 

11.6

 

(8.8

)

0.7

 

(34.7

)

31.6

 

31.8

 

4.3

 

(2.1

)

Cash provided by (used in) investing activities

 

(7.2

)

(5.6

)

(9.5

)

(5.8

)

(5.4

)

(2.9

)

(16.7

)

(26.7

)

Net loss per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

— basic and diluted

 

$

(0.25

)

$

(0.10

)

$

(0.01

)

$

(0.05

)

$

(0.03

)

$

(0.11

)

$

(0.05

)

$

(0.03

)

Tonnes milled

 

336,142

 

751,420

 

1,080,299

 

566,494

 

521,478

 

516,511

 

544,074

 

517,157

 

Palladium sold (ounces)

 

23,974

 

45,129

 

57,256

 

36,430

 

40,716

 

39,485

 

35,205

 

27,370

 

Realized palladium price (US$/ounce)

 

$

758

 

$

786

 

$

787

 

$

860

 

$

806

 

$

739

 

$

725

 

$

721

 

 

Trends:

 

·                  Revenue, production costs, tonnes milled and palladium ounces sold, varied over the last eight quarters as mining has transitioned from the Roby zone underground and the surface open pit to the Offset zone underground and surface stockpiles. In the second quarter of 2015, the mill shutdown and changes in tonnes, grades and sources of ore significantly impacted revenue realized, production costs, ore milling and palladium ounces produced.

 

·                  Realized quarterly average prices for palladium have ranged from US$721 to US$860 per ounce in the last eight quarters while US$ prices for platinum, gold, copper and nickel have generally been declining over the last five quarters. The weakening of the Canadian dollar versus the United States dollar generally results in higher revenues.

 

·                  Underground mining operations have been transitioning to a shaft based ore handling system from a ramp based one in the most recent quarters. The vast majority of ore currently brought to surface is using the shaft which, for accounting purposes, was considered in commercial production on January 1, 2014.

 

·                  Capital expenditures have been generally declining for the last eight quarters as activities associated with the construction of the shaft and related infrastructure to process the upper Offset zone ore were completed.

 

·                  Cash provided by operations in Q1 2015 increased primarily due to increases in accounts receivable and accounts payable.

 

·                  Cash provided by financing activities in Q2 2015 was primarily due to a US$25 credit facility provided by the senior secured term loan lender that was fully utilized in the quarter and the Q1 and Q2 2014 sources were primarily due to the issuance of convertible debentures.  The use of funds in Q3 2014 was primarily due to a partial repayment of the senior secured term loan.

 

13



 

FINANCIAL CONDITION, CASH FLOWS, LIQUIDITY AND CAPITAL RESOURCES

 

Sources and Uses of Cash

 

 

 

Three months ended
June 30

 

Six months ended
June 30

 

($millions)

 

2015

 

2014

 

2015

 

2014

 

Cash provided by (used in) operations prior to changes in non-cash working capital

 

$

(5.7

)

$

9.2

 

$

2.0

 

$

18.6

 

Changes in non-cash working capital

 

12.1

 

(13.0

)

25.1

 

(39.2

)

Cash provided by (used in) operations

 

6.4

 

(3.8

)

27.1

 

(20.6

)

Cash provided by financing activities

 

11.6

 

31.6

 

2.8

 

63.4

 

Cash used in investing activities

 

(7.2

)

(5.4

)

(12.8

)

(8.3

)

Increase in cash and cash equivalents

 

$

10.8

 

$

22.4

 

$

17.1

 

$

34.5

 

 

Operating Activities

 

For the three months ended June 30, 2015, cash used in operations prior to changes in non-cash working capital was $5.7 compared to a source of $9.2 in the prior year.  The 2015 decrease of $14.9 was primarily due to a $23.2 decrease in revenue and a $3.7 increase in mine restoration and mitigation costs partially offset by a $4.7 decrease in production costs, a $3.5 increase in net foreign exchange gain and a $2.6 decrease in smelting, refining, freight and royalty costs.  For the six months ended June 30, 2015, cash provided by operations prior to changes in non-cash working capital was $2.0 compared to $18.6 in the prior year.  The 2015 decrease of $16.6 was primarily due to a $7.9 decrease in revenue, a $7.1 increase in production costs, a $3.7 increase in mine restoration and mitigation costs partially offset by a $3.3 decrease in net foreign exchange loss.

 

Changes in non-cash working capital for the three months ended June 30, 2015 resulted in a source of cash of $12.1 compared to a use of cash of $13.0 in 2014. The 2015 increase of $25.1 was primarily due to favourable movements in accounts receivable of $32.4 and accounts payable and accrued liabilities of $7.2 partially offset by unfavourable movements in inventories of $9.6 and other assets of $4.9.  Changes in non-cash working capital for the first six months of 2015 resulted in a source of cash of $25.1 compared to a use of cash of $39.2 in 2014. The 2015 increase of $64.3 was primarily due to favourable movements in accounts receivable of $51.9 and accounts payable and accrued liabilities of $25.5 partially offset by an unfavourable movements in inventories of $8.3 and other assets of $6.0.

 

Financing Activities and Liquidity

 

For the three and six month periods ended June 30, 2015, financing activities resulted in sources of cash of $11.6 and $2.8 respectively compared to $31.6 and $63.4 in the comparable 2014 periods.  Financing activities for the three months ended June 30, 2015 consisted primarily of $34.9 drawdowns of the Brookfield interim and bridge loan facilities partially offset by $14.6 of interest payments (six months ended June 30, 2015 $23.0).  For the three and six month periods ended June 30, 2014, financing activities $33.0 and $61.4 respectively related to the net proceeds on the issuance of convertible debentures and, in the first quarter of 2014, a $6.1 drawdown of a credit facility.

 

Investing Activities

 

For the three and six month periods ended June 30, 2015, investing activities used cash of $7.2 and $12.8 respectively compared to $5.4 and $8.3 in the comparable 2014 periods.  The expenditures in 2015 and 2014 were due to additions to mining interests.

 

14



 

Liquidity and Capital Resources1

 

 

 

As at June 30

 

As at December 31

 

($millions)

 

2015

 

2014

 

Cash and cash equivalents

 

$

21.2

 

$

4.1

 

Total debt

 

405.4

 

281.7

 

Shareholders’ equity

 

92.5

 

224.4

 

 


1Also see critical accounting policies and estimates, going concern section of this MD&A.

 

As at June 30, 2015, the Company had cash and cash equivalents of $21.2 compared to $4.1 as at December 31, 2014.  The change from the prior year end is due to the sources and uses of cash as noted above.  The funds are deposited with major Canadian chartered banks.

 

The Company has, subject to a borrowing base cap, a US$60.0 credit facility that is secured by first priority on the Company’s accounts receivable and inventory and second priority on the property, plant and equipment and may be used for working capital liquidity and general corporate purposes.  In July 2014, the Company extended its US$60 credit facility to July 3, 2015 and the facility was further extended to September 15, 2015 as part of the Recapitalization negotiations.  As at June 30, 2015, the borrowing base calculation limited the credit facility to a maximum of US$27.2 of which US$35.9 was utilized including US$12.4 of letters of credit.  Subsequent to June 30, 2015, the Company made a US$8.7 repayment of the credit facility to bring utilization below the borrowing base cap.

 

The Company’s senior secured term loan and credit facility contain several financial covenants which, if not met, would result in an event of default.  These loans also include certain other covenants, including limits on liens, additional debt, payments, material adverse change provisions and cross-default provisions. Certain events of default result in these loans becoming immediately due and, for the senior secured term loan, the requirement for payment of a prepayment fee and penalty interest rates. Other events of default entitle the lenders to demand repayment.

 

The Company’s liquidity may be adversely affected by operating performance, a downturn in market conditions impacting access to capital markets or entity specific conditions.  The Company’s liquidity is dependent on a number of variables including, but not limited to, metal prices, operational costs, capital expenditures, and meeting production targets.  Adverse changes in any of these variables may impact the Company’s liquidity position. On July 29, 2015, the Company announced that it had put its 2015 guidance under review with a negative revision expected. Please also see the recapitalization transaction section of this MD&A.

 

At March 31, 2015, the Company received waivers with respect to the current ratio, minimum shareholders’ equity and senior debt to EBITDA ratio covenants, and subsequently received amendments waiving future covenant compliance for the April, May, June and July 2015 compliance tests, subject to certain conditions.  Please also see the recapitalization transaction section of this MD&A.

 

The Company has $17.2 of finance leases funding equipment for operations.  Please also see the contractual obligations below for additional commitments.

 

15



 

Contractual Obligations

 

Contractual obligations are comprised as follows:

 

As at June 30, 2015

 

Payments Due by Period

 

($millions)

 

Total

 

1-3 Years

 

3-5 Years

 

5+ Years

 

Credit facility

 

$

60.5

 

$

60.5

 

$

 

$

 

Finance lease obligations

 

17.2

 

14.0

 

3.2

 

 

Operating leases

 

3.1

 

3.0

 

0.1

 

 

Long term debt

 

327.7

 

327.7

 

 

 

Purchase obligations

 

10.0

 

10.0

 

 

 

 

 

$

418.5

 

$

415.2

 

$

3.3

 

$

 

 

In addition to the above, the Company has asset retirement obligations at June 30, 2015 in the amount of $16.3 for the LDI mine, contractual obligations reflected in accounts payable and obligations related to its credit facility and long-term debt.  The Company obtained letters of credit of $14.1 as financial surety for these future outlays.

 

Commitments

 

Please refer to note 14 of the Company’s Financial Statements.

 

Related Party Transactions

 

There were no related party transactions for the period ended June 30, 2015.

 

OUTSTANDING SHARE DATA

 

As of July 28, 2015, there were 393,690,541 common shares of the Company outstanding.  In addition, there were options outstanding pursuant to the Corporate Stock Option Plan entitling holders thereof to acquire 5,200,042 common shares of the Company at a weighted average exercise price of $1.00 per share.

 

At July 28, 2015, $0.3 and $43.0 of 2014 and 2012 convertible debentures were outstanding and were convertible into approximately 1.6 million and 14.8 million common shares respectively.

 

In conjunction with the 2014 convertible debentures, approximately 35.7 million common share purchase warrants at an exercise price of $0.5786 per share were issued and remain outstanding as of July 28, 2015.

 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

 

Critical accounting policies generally include estimates that are highly uncertain and for which changes in those estimates could materially impact the Company’s financial statements. The following accounting policies are considered critical:

 

a.              Going Concern

 

The condensed interim consolidated financial statements have been prepared on a going concern basis which contemplates that the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of business.  On June 18, 2015 the Company entered into the Recapitalization agreement with Brookfield aimed at significantly reducing the Company’s debt and enhancing the Company’s liquidity. In addition, the Company’s credit facility matures in September 2015, and while the Company is in discussions with the lender about extending the credit facility, the Company does not have any committed alternative in place.  The Company’s ability to continue operations, exploration and development activities in the near term is dependent upon successfully executing the Recapitalization under a plan of arrangement under the Canada Business Corporations Act.

 

16



 

The Company’s senior secured term loan and credit facility contain several financial covenants, which, if not met would result in an event of default.  These loans also include certain other covenants, including limits on liens, material adverse change provisions and cross-default provisions. Certain events of default entitle the lenders to demand repayment and, the senior secured term loan provides for the payment of a prepayment fee and penalty interest upon an event of default.  At March 31, 2015, the Company received waivers with respect to the current ratio, minimum shareholders’ equity and senior debt to EBITDA ratio covenants, and subsequently received amendments waiving future covenant compliance for the April, May, June and July 2015 compliance tests, subject to certain conditions. However, under the terms of the waivers received in conjunction with the Recapitalization agreement, the Company’s lenders will require testing of covenant compliance commencing with the July 31, 2015 compliance date.

 

A shareholder and debenture holder vote on the Recapitalization is scheduled for July 30, 2015. If the shareholder and debenture holder vote does not approve the Recapitalization, the Company has agreed to initiate proceedings under the Companies’ Creditors Arrangement Act.

 

The Company’s ability to continue operations and exploration and development activities is dependent upon successfully executing the Recapitalization under a plan of arrangement under the Canada Business Corporations Act.

 

These conditions have resulted in a material uncertainty that casts substantial doubt about the Company’s ability to continue as a going concern. The consolidated financial statements do not include adjustments to the carrying values and classifications of recorded assets and liabilities and related revenues and expenses that might be necessary should the Company be unable to continue as a going concern. Please also see the recapitalization transaction section of this MD&A.

 

b.              Use of estimates

 

The preparation of the condensed interim consolidated financial statements in conformity with IFRS requires management to make judgments, estimates, and assumptions that affect the application of accounting policies and the reported amount of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the condensed interim consolidated financial statements and the reported amounts of revenue and expenses during the year.  Significant estimates and assumptions relate to recoverability of mining operations and mineral exploration properties.  While management believes that these estimates and assumptions are reasonable, actual results could vary significantly.

 

Certain assumptions are dependent upon reserves, which represent the estimated amount of ore that can be economically and legally extracted from the Company’s properties.  In order to estimate reserves, assumptions are required about a range of geological, technical and economic factors, including quantities, grades, production techniques, recovery rates, production costs, transportation costs, commodity prices and exchange rates.  Estimating the quantity and/or grade of reserves requires the size, shape and depth of ore bodies to be determined by analyzing geological data such as drilling samples.  This process may require complex and difficult geological judgments to interpret the data.  Estimates and underlying assumptions are reviewed on an ongoing basis.  Revisions to accounting estimates are recognized in the period they are determined and in any future periods affected.

 

17



 

Because the economic assumptions used to estimate reserves change from period to period, and because additional geological data is generated during the course of operations, estimates of reserves may change from period to period.  Changes in reported reserves may affect the Company’s financial results and financial position in a number of ways, including the following:

 

·                  Asset carrying values including mining interests may be affected due to changes in estimated future cash flows;

·                  Depreciation and amortization charged in the statement of operations may change or be impacted where such charges are determined by the units of production basis, or where the useful economic lives of assets change;

·                  Decommissioning, site restoration and environmental provisions may change where changes in estimated reserves affect expectations about the timing or cost of these activities; and,

·                  The carrying value of deferred tax assets may change due to changes in estimates of the likely recovery of the tax benefits.

 

c.               Impairment assessments of long-lived assets

 

The carrying amounts of the Company’s non-financial assets, excluding inventories and deferred tax assets, are reviewed at each reporting date to determine whether there is any indication of impairment.  Impairment is assessed at the level of cash-generating units (“CGUs”).  An impairment loss is recognized in the Consolidated Statements of Operations and Comprehensive Loss for any excess of carrying amount over the recoverable amount.

 

Impairment is determined for an individual asset unless the asset does not generate cash inflows that are independent of those generated from other assets or groups of assets, in which case, the individual assets are grouped together into CGUs for impairment purposes.

 

The recoverable amount of an asset or CGU is the greater of its “value in use”, defined as the discounted present value of the future cash flows expected to arise from its continuing use and its ultimate disposal, and its “fair value less costs to sell”, defined as the best estimate of the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date, less costs of disposal.  In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.

 

An impairment loss is recognized in the Consolidated Statements of Operations and Comprehensive Loss if the carrying amount of an asset or a CGU exceeds its estimated recoverable amount.

 

Impairment losses recognized in prior periods are assessed at each reporting date for any indications that the loss has decreased or no longer exists.  An impairment loss on non-financial assets other than goodwill is reversed if there has been a change in the estimates used to determine the recoverable amount, only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of amortization, if no impairment loss had been recognized.

 

d.              Depreciation and amortization of mining interests

 

Mining interests relating to plant and equipment, mining leases and claims, royalty interests, and other development costs are recorded at cost with depreciation and amortization provided on the unit-of-production method over the estimated remaining ounces of palladium to be produced based on the proven and probable reserves or, in the event that the Company is mining resources, an appropriate estimate of the resources mined or expected to be mined.

 

18



 

Mining interests relating to small vehicles and certain machinery with a determinable expected life are recorded at cost with depreciation provided on a straight-line basis over their estimated useful lives, ranging from three to seven years, which most closely reflects the expected pattern of consumption of the future economic benefits embodied in the asset.  Straight-line depreciation is calculated over the depreciable amount, which is the cost of an asset, less its residual value.

 

Significant components of individual assets are assessed and, if a component has a useful life that is different from the remainder of that asset, that component is depreciated separately using the unit-of-production or straight-line method as appropriate. Costs relating to land are not amortized.

 

Leased assets are depreciated over the shorter of the lease term and their useful lives unless it is reasonably certain that the Company will obtain ownership by the end of the lease term.

 

Depreciation methods, useful lives and residual values are reviewed at each financial year-end and adjusted if appropriate.

 

e.               Revenue recognition

 

Revenue from the sale of metals in the course of ordinary activities is measured at the fair value of the consideration received or receivable, net of volume adjustments. Revenue is recognized when persuasive evidence exists, usually in the form of an executed sales agreement, that the significant risks and rewards of ownership have been transferred to the buyer, recovery of the consideration is probable, the associated costs and possible return of goods can be estimated reliably, there is no continuing management involvement with the goods, and the amount of revenue can be measured reliably. The timing of the transfers of risks and rewards varies depending on the individual terms of the contract of sale.

 

Revenue from the sale of palladium and by-product metals from the LDI mine is provisionally recognized based on quoted market prices upon the delivery of concentrate to the smelter or designated shipping point, which is when title transfers and significant rights and obligations of ownership pass.  The Company’s smelter contract provides for final prices to be determined by quoted market prices in a period subsequent to the date of concentrate delivery.  Variations from the provisionally priced sales are recognized as revenue adjustments until final pricing is determined.  Accounts receivable are recorded net of estimated treatment and refining costs, which are subject to final assay adjustments. Subsequent adjustments to provisional pricing amounts due to changes in metal prices and foreign exchange are disclosed separately from initial revenues in the notes to the financial statements.

 

f.                 Asset retirement obligations

 

In accordance with Company policies, asset retirement obligations relating to legal and constructive obligations for future site reclamation and closure of the Company’s mine sites are recognized when incurred and a liability and corresponding asset are recorded at management’s best estimate.  Estimated closure and restoration costs are provided for in the accounting period when the obligation arising from the related disturbance occurs.

 

The amount of any liability recognized is estimated based on the risk-adjusted costs required to settle present obligations, discounted using a pre-tax risk-free discount rate consistent with the time period of expected cash flows. When the liability is initially recorded, a corresponding asset retirement cost is recognized as an addition to mining interests and amortized using the unit of production method.

 

The liability for each mine site is accreted over time and the accretion charges are recognized as an interest cost in the Consolidated Statements of Operations and Comprehensive Loss.  The liability is subject to re-measurement at each reporting date based on changes in discount rates and timing or amounts of the costs to be incurred. Changes in the liability, other than accretion charges, relating to mine rehabilitation and restoration obligations, which are not the result of current production of inventory, are added to or deducted from the carrying value of the related asset retirement cost in the reporting period recognized.  If the change results in a reduction of the obligation in

 

19



 

excess of the carrying value of the related asset retirement cost, the excess balance is recognized as a recovery through profit or loss in the period.

 

Adoption of New Accounting Standards

 

There have been no new accounting standards adopted by the Company for the six month period ended June 30, 2015.

 

New standards not yet adopted

 

The following new standards or amendments to standards are not yet effective for the period ended June 30, 2015 or have otherwise not yet been adopted by the Company.

 

IAS 16 and IAS 38 Clarification of acceptable methods of depreciation and amortization

 

This pronouncement amends IAS 16 Property Plant and Equipment and IAS 38 Intangible Assets to (i) clarify that the use of a revenue-based depreciation method is not appropriate for property, plant and equipment, and (ii) provide a rebuttable presumption for intangible assets.  The amendment is effective for years beginning on or after January 1, 2016. This amendment is not expected to have a material impact on the consolidated financial statements of the Company.

 

IFRS 15 Revenue from contracts with customers

 

This new standard on revenue recognition supercedes IAS 18 Revenue, IAS 11 Construction Contracts, and related interpretations. The amendment is effective for years beginning on or after January 1, 2017. The Company is presently evaluating the potential impact of this new standard on the consolidated financial statements of the Company.

 

IFRS 9 Financial Instruments: Classification and Measurement

 

On July 24, 2014, the IASB issued the complete IFRS 9 (IFRS 9 (2014)) which will replace IAS 39, Financial Instruments: Recognition and Measurement.

 

IFRS 9 (2014) introduces new requirements for the classification and measurement of financial assets. Under IFRS 9 (2014), financial assets are classified and measured based on the business model in which they are held and the characteristics of their contractual cash flows. This includes the introduction of a third measurement category for financial assets — fair value through other comprehensive income.

 

Special transitional requirements have been set for the application of the new general hedging model.

 

IFRS 9 (2014) includes finalized guidance on the classification and measurement of financial assets. The final standard also amends the impairment model by introducing a new ‘expected credit loss’ model for calculating impairment, and new general hedge accounting requirements.

 

The mandatory effective date of IFRS 9 is for annual periods beginning on or after January 1, 2018 and must be applied retrospectively with some exemptions. Early adoption is permitted.  The restatement of prior periods is not required and is only permitted if information is available without the use of hindsight. The Company is presently evaluating the impact of adopting this standard.

 

OTHER INFORMATION

 

Additional information regarding the Company is included in the Company’s Form 40-F/Annual Information Form, which are filed with the SEC and the provincial securities regulatory authorities, respectively.  A copy of the Company’s Form 40-F can be obtained from the SEC’s website at www.sec.gov and a copy of the Annual Information Form is posted on the SEDAR website at www.sedar.com.

 

20



 

RISKS AND UNCERTAINTIES

 

In addition to the risks and uncertainties discussed within the Company’s most recent Form 40-F/Annual Information Form on file with the SEC and Canadian provincial securities regulatory authorities, the reader should also consider the following risk factors:

 

Going Concern Risk — Please see the recapitalization transaction and going concern sections of this MD&A.

 

Liquidity Risk — Please see the liquidity and capital resources section of this MD&A.

 

Financing Risk — Please see the recapitalization transaction and going concern sections of this MD&A.

 

INTERNAL CONTROLS

 

Disclosure Controls and Procedures

 

Management is responsible for the information disclosed in this MD&A and has in place the appropriate information systems, procedures and controls to ensure that information used internally by management and disclosed externally is, in all material respects, complete and reliable.

 

For the six month period ended June 30, 2015, the Chief Executive Officer and Chief Financial Officer certify that they have designed, or caused to be designed under their supervision, disclosure controls and procedures to provide reasonable assurance that material information relating to the Company and its consolidated subsidiaries would be made known to them by others within those entities.

 

The disclosure controls and procedures are evaluated annually through regular internal reviews which are carried out under the supervision of, and with the participation of, the Company’s management, including the Chief Executive Officer and Chief Financial Officer.

 

Internal Control over Financial Reporting

 

For the six month period ended June 30, 2015, the Chief Executive Officer and Chief Financial Officer certify that they have designed, or caused to be designed under their supervision, internal controls over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the financial statements for external purposes in accordance with IFRS as issued by the IASB.

 

There have been no changes in the Company’s internal controls over the financial reporting that occurred during the most recent six month period ended June 30, 2015 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

Management is responsible for establishing and maintaining adequate internal controls over financial reporting.  Internal control over financial reporting, no matter how well designed, has inherent limitations and can only provide reasonable assurance, not absolute assurance, with respect to the preparation and fair presentation of published financial statements and management does not expect such controls will prevent or detect all misstatements due to error or fraud. The Company is continually evolving and enhancing its systems of controls and procedures.

 

Under the supervision and with the participation of the Chief Executive Officer and the Chief Financial Officer, management performs regular internal reviews and conducts an annual evaluation of the effectiveness of its internal control over financial reporting based on the framework in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013).

 

21



 

NON-IFRS MEASURES

 

This MD&A refers to cash cost per ounce, EBITDA, adjusted EBITDA and adjusted net working capital and proforma condensed balance sheet which are not recognized measures under IFRS.  Such Non-IFRS financial measures do not have any standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other issuers. Management uses these measures internally. The use of these measures enables management to better assess performance trends. Management understands that a number of investors, and others who follow the Company’s performance, assess performance in this way.  Management believes that these measures better reflect the Company’s performance and are better indications of its expected performance in future periods.  This data is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS.

 

The following tables reconcile these non-IFRS measures to the most directly comparable IFRS measures:

 

Cash Cost Per Ounce of Palladium

 

The Company uses this measure internally to evaluate the underlying operating performance of the Company for the reporting periods presented.  The Company believes that providing cash cost per ounce allows the ability to better evaluate the results of the underlying business of the Company.

 

Cash cost per ounce include mine site operating costs such as mining, processing, administration and royalties, but are  exclusive of depreciation, amortization, reclamation, capital and exploration costs.  The cash cost per ounce calculation is reduced by any by-product revenue and is then divided by ounces sold to arrive at the by-product cash cost per ounce of sales.  This measure, along with revenues, is considered to be a key indicator of a Company’s ability to generate operating earnings and cash flow from its mining operations.

 

The Company’s primary operation relates to the extraction of palladium metal. Therefore, all other metals extracted in conjunction with the palladium metal are considered to be a by-product credit for the purposes of the cash cost calculation.

 

Reconciliation of Palladium Cash Cost per Ounce

 

 

 

For the three months ended

 

For the six months
ended June 30

 

($millions except ounce and per ounce amounts)

 

Jun 30
2015

 

Mar 31
2015

 

Dec 31
2014

 

Sep 30
2014

 

Jun 30
2014

 

2015

 

2014

 

Production costs including overhead

 

$

25.6

 

$

41.6

 

$

40.5

 

$

30.1

 

$

30.3

 

$

67.2

 

$

60.1

 

Smelting, refining and freight costs

 

2.7

 

6.7

 

6.7

 

4.0

 

4.1

 

9.4

 

8.3

 

Royalty expense

 

1.0

 

2.5

 

3.0

 

1.8

 

2.2

 

3.5

 

4.3

 

Operational expenses

 

29.3

 

50.8

 

50.2

 

35.9

 

36.6

 

80.1

 

72.7

 

Less by-product metal revenue

 

7.1

 

18.0

 

19.5

 

12.5

 

14.1

 

25.0

 

28.7

 

 

 

$

22.2

 

$

32.8

 

$

30.7

 

$

23.4

 

$

22.5

 

55.1

 

$

44.0

 

Divided by ounces of palladium sold

 

23,974

 

45,129

 

57,256

 

36,430

 

40,716

 

69,103

 

80,201

 

Cash cost per ounce (CDN$)

 

$

926

 

$

727

 

$

537

 

$

642

 

$

554

 

$

797

 

$

548

 

Average exchange rate (CDN$1 — US$)

 

0.81

 

0.81

 

0.88

 

0.92

 

0.92

 

0.81

 

0.91

 

Cash cost per ounce (US$), net of by-product credits

 

$

750

 

$

589

 

$

473

 

$

589

 

$

510

 

$

645

 

$

498

 

 

22



 

Adjusted EBITDA

 

The Company believes that EBITDA and Adjusted EBITDA are valuable indicators of the Company’s ability to generate operating cash flow to fund working capital needs, service debt obligations, and fund capital expenditures.

 

EBITDA excludes the impact of the cost of financing activities and taxes, and the effects of changes in operating working capital balances, and therefore is not necessarily indicative of operating profit or cash flow from operations as determined under IFRS.

 

Other companies may calculate EBITDA differently. Adjusted EBITDA is a non-IFRS financial measure, which excludes the following from loss: change in carrying value of long-term debt; income and mining tax expense; interest and other income; interest costs, prepayment fee and other; financing costs; depreciation and amortization; exploration; foreign exchange loss (gain); and, mine restoration and mitigation costs.

 

 

 

For the three months ended

 

For the six months
ended June 30

 

($millions)

 

Jun 30
2015

 

Mar 31
2015

 

Dec 31
2014

 

Sep 30
2014

 

Jun 30
2014

 

2015

 

2014

 

Loss and comprehensive loss from continuing operations for the year

 

$

(96.8

)

$

(37.3

)

$

(11.2

)

$

(18.8

)

$

(10.0

)

$

(134.1

)

$

(36.6

)

Change in carrying value of long-term debt

 

66.8

 

 

 

 

 

66.8

 

 

Interest and other income

 

(2.4

)

1.3

 

(0.5

)

(1.5

)

(2.6

)

(1.1

)

(2.4

)

Interest and other costs

 

14.8

 

11.9

 

10.1

 

10.2

 

16.0

 

26.7

 

29.0

 

Financing costs

 

7.5

 

0.4

 

 

(0.9

)

4.3

 

7.9

 

8.4

 

Depreciation and amortization

 

4.6

 

8.6

 

12.2

 

6.9

 

8.2

 

13.2

 

18.5

 

EBITDA

 

$

(5.5

)

$

(15.0

)

$

10.6

 

$

(4.1

)

$

15.9

 

$

(20.6

)

$

16.9

 

Exploration

 

1.8

 

2.5

 

3.1

 

2.6

 

1.9

 

4.3

 

2.6

 

Foreign exchange loss (gain)

 

(4.0

)

22.4

 

7.9

 

9.8

 

(7.3

)

18.4

 

0.6

 

Mine restoration and mitigation costs

 

3.7

 

 

 

 

 

3.7

 

 

Adjusted EBITDA

 

$

(4.0

)

$

9.9

 

$

21.6

 

$

8.3

 

$

10.5

 

$

5.8

 

$

20.1

 

 

23




Exhibit 2

 

Condensed Interim Consolidated Balance Sheets

(expressed in millions of Canadian dollars)

(unaudited)

 

 

 

 

 

June 30

 

December 31

 

 

 

Notes

 

2015

 

2014

 

ASSETS

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

$

21.2

 

$

4.1

 

Accounts receivable

 

4

 

40.4

 

75.4

 

Inventories 

 

5

 

27.3

 

14.9

 

Other assets

 

6

 

4.8

 

3.6

 

Total Current Assets

 

 

 

93.7

 

98.0

 

Non-current Assets

 

 

 

 

 

 

 

Mining interests

 

7

 

449.9

 

452.8

 

Total Non-current Assets

 

 

 

449.9

 

452.8

 

Total Assets

 

 

 

$

543.6

 

$

550.8

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

 

 

$

29.3

 

$

28.8

 

Credit facilities

 

9

 

60.5

 

36.8

 

Current portion of obligations under finance leases

 

10

 

5.3

 

4.6

 

Current portion of long-term debt

 

11

 

289.2

 

7.3

 

Total Current Liabilities

 

 

 

384.3

 

77.5

 

Non-current Liabilities

 

 

 

 

 

 

 

Income taxes payable

 

 

 

0.1

 

0.1

 

Asset retirement obligations

 

8

 

16.3

 

15.8

 

Obligations under finance leases

 

10

 

11.9

 

14.2

 

Long-term debt

 

11

 

38.5

 

218.8

 

Total Non-current Liabilities

 

 

 

66.8

 

248.9

 

Shareholders’ Equity

 

 

 

 

 

 

 

Common share capital and purchase warrants

 

12

 

868.4

 

866.4

 

Stock options and related surplus

 

 

 

9.9

 

9.7

 

Equity component of convertible debentures, net of issue costs

 

11

 

6.9

 

6.9

 

Contributed surplus

 

 

 

8.9

 

8.9

 

Deficit

 

 

 

(801.6

)

(667.5

)

Total Shareholders’ Equity

 

 

 

92.5

 

224.4

 

Total Liabilities and Shareholders’ Equity

 

 

 

$

543.6

 

$

550.8

 

 

Nature of operations and going concern — Note 1

Commitments — Note 14

Subsequent events — Notes 11 and 18

 

See accompanying notes to the condensed interim consolidated financial statements

 

Second Quarter Report 2015

 

1



 

Condensed Interim Consolidated Statements of Operations and

Comprehensive Loss

(expressed in millions of Canadian dollars, except share and per share amounts)

(unaudited)

 

 

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

Notes

 

2015

 

2014

 

2015

 

2014

 

Revenue

 

15

 

$

 27.3

 

$

 50.5

 

$

 91.3

 

$

 99.2

 

Mining operating expenses

 

 

 

 

 

 

 

 

 

 

 

Production costs

 

 

 

25.6

 

30.3

 

67.2

 

60.1

 

Smelting, refining and freight costs

 

 

 

2.7

 

4.1

 

9.4

 

8.3

 

Royalty expense

 

 

 

1.0

 

2.2

 

3.5

 

4.3

 

Depreciation and amortization

 

 

 

4.6

 

8.2

 

13.2

 

18.5

 

Inventory pricing adjustment

 

 

 

 

 

0.5

 

 

Loss (gain) on disposal of equipment

 

 

 

(0.2

)

0.8

 

(0.1

)

1.2

 

Mine restoration and mitigation costs

 

 

 

3.7

 

 

3.7

 

 

Total mining operating expenses

 

 

 

37.4

 

45.6

 

97.4

 

92.4

 

Income (loss) from mining operations

 

 

 

(10.1

)

4.9

 

(6.1

)

6.8

 

Other expenses 

 

 

 

 

 

 

 

 

 

 

 

Exploration

 

 

 

1.8

 

1.9

 

4.3

 

2.6

 

General and administration

 

 

 

2.2

 

2.6

 

5.0

 

5.2

 

Interest and other income

 

16

 

(2.4

)

(2.6

)

(1.1

)

(2.4

)

Interest costs, prepayment fee and other

 

16

 

81.6

 

16.0

 

93.5

 

29.0

 

Financing costs

 

 

 

7.5

 

4.3

 

7.9

 

8.4

 

Foreign exchange loss (gain)

 

 

 

(4.0

)

(7.3

)

18.4

 

0.6

 

Total other expenses

 

 

 

86.7

 

14.9

 

128.0

 

43.4

 

Loss before taxes

 

 

 

(96.8

)

(10.0

)

(134.1

)

(36.6

)

Income tax recovery

 

 

 

 

 

 

 

Loss and comprehensive loss for the period

 

 

 

$

(96.8

)

$

(10.0

)

$

(134.1

)

$

(36.6

)

Loss per share

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

12

(d)

$

(0.25

)

$

(0.03

)

$

(0.34

)

$

(0.13

)

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

12

(d)

393,690,541

 

349,555,798

 

392,244,645

 

291,537,189

 

 

See accompanying notes to the condensed interim consolidated financial statements

 

2



 

Condensed Interim Consolidated Statements of Cash Flows

(expressed in millions of Canadian dollars)

(unaudited)

 

 

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

Notes

 

2015

 

2014

 

2015

 

2014

 

Cash provided by (used in) Operations

 

 

 

 

 

 

 

 

 

 

 

Loss for the period

 

 

 

$

(96.8

)

$

(10.0

)

$

(134.1

)

$

(36.6

)

Operating items not involving cash

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

4.6

 

8.2

 

13.2

 

18.5

 

Inventory pricing adjustment

 

 

 

 

 

0.5

 

 

Accretion expense (recovery)

 

16

 

4.3

 

(0.2

)

6.3

 

(0.4

)

Share-based compensation and employee benefits

 

12

(f)

0.1

 

0.6

 

0.5

 

1.0

 

Unrealized foreign exchange loss (gain)

 

 

 

(0.2

)

(7.0

)

21.7

 

0.6

 

Loss (gain) on disposal of equipment

 

 

 

(0.2

)

0.8

 

(0.1

)

1.2

 

Interest expense and other

 

 

 

75.0

 

12.5

 

86.1

 

25.9

 

Financing costs

 

 

 

7.5

 

4.3

 

7.9

 

8.4

 

 

 

 

 

(5.7

)

9.2

 

2.0

 

18.6

 

Changes in non-cash working capital

 

17

 

12.1

 

(13.0

)

25.1

 

(39.2

)

 

 

 

 

6.4

 

(3.8

)

27.1

 

(20.6

)

Financing Activities

 

 

 

 

 

 

 

 

 

 

 

Issuance of convertible debentures, net of issue costs

 

11

 

 

33.0

 

 

61.4

 

Credit facilities

 

9

 

17.3

 

 

18.4

 

6.1

 

Net proceeds of bridge loan

 

11

 

17.6

 

 

17.6

 

 

Repayment of obligations under finance leases

 

10

 

(1.2

)

(0.9

)

(2.3

)

(1.7

)

Interest paid

 

 

 

(14.6

)

(0.1

)

(23.0

)

(1.5

)

Other financing costs

 

 

 

(7.5

)

(0.4

)

(7.9

)

(0.9

)

 

 

 

 

11.6

 

31.6

 

2.8

 

63.4

 

Investing Activities

 

 

 

 

 

 

 

 

 

 

 

Additions to mining interests, net

 

7

 

(7.8

)

(5.6

)

(13.4

)

(8.5

)

Proceeds on disposal of mining interests, net

 

 

 

0.6

 

0.2

 

0.6

 

0.2

 

 

 

 

 

(7.2

)

(5.4

)

(12.8

)

(8.3

)

Increase in cash

 

 

 

10.8

 

22.4

 

17.1

 

34.5

 

Cash and cash equivalents, beginning of the period

 

 

 

10.4

 

21.9

 

4.1

 

9.8

 

Cash and cash equivalents, end of the period

 

 

 

$

21.2

 

$

44.3

 

$

21.2

 

$

44.3

 

Cash and cash equivalents consisting of:

 

 

 

 

 

 

 

 

 

 

 

 Cash

 

 

 

$

21.2

 

$

44.3

 

$

21.2

 

$

44.3

 

Foreign exchange included in cash balance

 

 

 

$

3.7

 

$

1.7

 

$

3.7

 

$

1.7

 

 

See accompanying notes to the condensed interim consolidated financial statements

 

3



 

Condensed Interim Consolidated Statements of Shareholders’ Equity

(expressed in millions of Canadian dollars, except share amounts)

(unaudited)

 

 

 

Notes

 

Number
of shares

 

Capital
stock

 

Stock
options

 

Equity
component
of
convertible
debentures

 

Contributed
surplus

 

Deficit

 

Total
shareholders’
equity

 

Balance, January 1, 2014

 

 

 

197,109,924

 

$

798.4

 

$

9.1

 

$

6.9

 

$

8.9

 

$

(600.8

)

$

222.5

 

Common shares issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pursuant to conversion of convertible debentures (Series 1I)

 

11

 

76,407,816

 

30.9

 

 

 

 

 

30.9

 

Pursuant to conversion of convertible debentures (Series 2

 

11

 

108,260,201

 

35.5

 

 

 

 

 

35.5

 

Private placement of flow-through shares, net of issue costs

 

 

 

 

 

 

 

 

 

 

Stock based compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

12

(b)(c)

1,228,208

 

0.7

 

0.3

 

 

 

 

1.0

 

Net loss and comprehensive loss for the period ended June 30, 2014

 

 

 

 

 

 

 

 

(36.6

)

(36.6

)

Balance, June 30, 2014

 

 

 

383,006,149

 

865.5

 

9.4

 

6.9

 

8.9

 

(637.4

)

253.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2015

 

 

 

386,514,777

 

$

866.4

 

$

9.7

 

$

6.9

 

$

8.9

 

$

(667.5

)

$

224.4

 

Common shares issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pursuant to conversion of convertible debentures (Series 1 & 2)

 

11

 

5,258,170

 

1.7

 

 

 

 

 

1.7

 

Stock based compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

12

(b)(c)

1,917,594

 

0.3

 

0.2

 

 

 

 

0.5

 

Net loss and comprehensive loss for the period ended June  30, 2015

 

 

 

 

 

 

 

 

(134.1

)

(134.1

)

Balance, June 30, 2015

 

 

 

393,690,541

 

$

868.4

 

$

9.9

 

$

6.9

 

$

8.9

 

$

(801.6

)

$

92.5

 

 

See accompanying notes to the condensed interim consolidated financial statements

 

4



 

Notes to the Condensed Interim Consolidated Financial Statements

(expressed in millions of Canadian dollars, except per share amounts and metal prices)

 

1.     NATURE OF OPERATIONS AND GOING CONCERN

 

North American Palladium Ltd. (“NAP”) is domiciled in Canada and was incorporated on September 12, 1991 under the Canadian Business Corporations Act.  The address of the Company’s registered office is 200 Bay Street, Suite 2350, Royal Bank Plaza South Tower, Toronto, Ontario, Canada, M5J 2J2.  The Company’s 100%-owned subsidiary is Lac des Iles Mines Ltd. (“LDI”).

 

NAP operates the LDI palladium mine, located northwest of Thunder Bay, Ontario, which started producing palladium in 1993.  The Company has transitioned the LDI mine from mining via ramp access to mining via shaft while utilizing bulk mining methods.

 

The condensed interim consolidated financial statements for the Company include the Company and its subsidiary (collectively referred to as the “Company”).

 

The condensed interim consolidated financial statements have been prepared on a going concern basis which contemplates that the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of business.  On June 18, 2015 the Company entered into an agreement with Brookfield Capital Partners Ltd. (“Brookfield”), its senior secured term loan lender, aimed at significantly reducing the Company’s debt and enhancing the Company’s liquidity (the “Recapitalization”). In addition, the Company’s credit facility matures in September 2015, and while the Company is in discussions with the lender about extending the credit facility, the Company does not have any committed alternative in place.  The Company’s ability to continue operations, exploration and development activities in the near term is dependent upon successfully executing the Recapitalization under a plan of arrangement under the Canada Business Corporations Act.

 

The Company’s senior secured term loan and credit facility contain several financial covenants, which, if not met would result in an event of default.  These loans also include certain other covenants, including limits on liens, material adverse change provisions and cross-default provisions. Certain events of default entitle the lenders to demand repayment and, the senior secured term loan provides for the payment of a prepayment fee and penalty interest upon an event of default.  At March 31, 2015, the Company received waivers with respect to the current ratio, minimum shareholders’ equity and senior debt to EBITDA ratio covenants, and subsequently received amendments waiving future covenant compliance for the April, May, June and July 2015 compliance tests, subject to certain conditions.   However, under the terms of the waivers received in conjunction with the Recapitalization agreement signed on June 18, 2015, the Company’s lenders will require testing of covenant compliance commencing with the July 31, 2015 compliance date.

 

A shareholder and debenture holder vote on the Recapitalization is scheduled for July 30, 2015. If the shareholder and debenture holder vote does not approve the Recapitalization, the Company has agreed to initiate proceedings under the Companies’ Creditors Arrangement Act.

 

The Company’s ability to continue operations and exploration and development activities is dependent upon successfully executing the Recapitalization under a plan of arrangement under the Canada Business Corporations Act.

 

These conditions have resulted in a material uncertainty that casts substantial doubt about the Company’s ability to continue as a going concern. The consolidated financial statements do not include adjustments to the carrying values and classifications of recorded assets and liabilities and related revenues and expenses that might be necessary should the Company be unable to continue as a going concern.

 

5



 

2.     BASIS OF PRESENTATION

 

Statement of Compliance

 

These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”), applicable to the preparation of these financial statements, including IAS 34, Interim Financial Reporting.

 

These condensed interim consolidated financial statements should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2014, which have been prepared in accordance with IFRS as issued by the IASB.

 

Basis of Measurement

 

These condensed interim consolidated financial statements have been prepared on the historical cost basis, except for the following items in the consolidated balance sheet:

 

(i)             Accounts receivable are measured at fair value.

(ii)          Financial instruments at fair value through profit or loss are measured at fair value.

(iii)       Liabilities for cash-settled share-based payment arrangements are measured at fair value.

 

3.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The accounting policies disclosed in the Company’s annual financial statements for the year ended December 31, 2014 have been applied consistently by all Company entities for all periods presented in these condensed interim consolidated financial statements.

 

Basis of Consolidation

 

These condensed interim consolidated financial statements include the accounts of NAP and its wholly-owned subsidiary.

 

Adoption of New Accounting Standards

 

There have been no new accounting standards adopted by the Company for the six-month period ended June 30, 2015.

 

New standards not yet adopted

 

The following new standards or amendments to standards are not yet effective for the period ended June 30, 2015 or have otherwise not yet been adopted by the Company.

 

IAS 16 and IAS 38 Clarification of acceptable methods of depreciation and amortization

 

This pronouncement amends IAS 16 Property Plant and Equipment and IAS 38 Intangible Assets to (i) clarify that the use of a revenue-based depreciation method is not appropriate for property, plant and equipment, and (ii) provide a rebuttable presumption for intangible assets.  The amendment is effective for years beginning on or after January 1, 2016. This amendment is not expected to have a material impact on the consolidated financial statements of the Company.

 

6



 

IFRS 15 Revenue from contracts with customers

 

This new standard on revenue recognition supercedes IAS 18 Revenue, IAS 11 Construction Contracts, and related interpretations. The amendment is effective for years beginning on or after January 1, 2017. The Company is presently evaluating the potential impact of this new standard on the consolidated financial statements of the Company.

 

IFRS 9 Financial Instruments: Classification and Measurement

 

On July 24, 2014 the IASB issued the complete IFRS 9 (IFRS 9 (2014)) which will replace IAS 39, Financial Instruments: Recognition and Measurement.

 

IFRS 9 (2014) introduces new requirements for the classification and measurement of financial assets. Under IFRS 9 (2014), financial assets are classified and measured based on the business model in which they are held and the characteristics of their contractual cash flows. This includes the introduction of a third measurement category for financial assets —  fair value through other comprehensive income.

 

Special transitional requirements have been set for the application of the new general hedging model.

 

IFRS 9 (2014) includes finalized guidance on the classification and measurement of financial assets. The final standard also amends the impairment model by introducing a new ‘expected credit loss’ model for calculating impairment, and new general hedge accounting requirements.

 

The mandatory effective date of IFRS 9 is for annual periods beginning on or after January 1, 2018 and must be applied retrospectively with some exemptions. Early adoption is permitted.  The restatement of prior periods is not required and is only permitted if information is available without the use of hindsight. The Company is presently evaluating the impact of adopting this standard.

 

4.     ACCOUNTS RECEIVABLE

 

Accounts receivable consist of the following:

 

 

 

At June 30

 

At December 31

 

 

 

2015

 

2014

 

Accounts receivable

 

$

37.8

 

$

75.2

 

Unrealized gain on financial contracts1

 

2.6

 

0.2

 

Accounts receivable

 

$

40.4

 

$

75.4

 

 


1       As at June 30, 2015, a total of 18,300 ounces of past palladium production delivered and sold to a smelter, was priced using forward prices for the month of final settlement at an average price of $985 per ounce of palladium (December 31, 2014 — 12,800 ounces of past palladium production at an average price of $942 per ounce).

 

Accounts receivable represents the value of all platinum group metals (“PGMs”), gold and certain base metals contained in LDI’s concentrate shipped for smelting and refining, using the June 30, 2015 forward metal prices and foreign exchange rates applicable for the month of final settlement, and for which significant risks and rewards have transferred to third parties.

 

All of the accounts receivable are due from two customers at June 30, 2015 (December 31, 2014 — two customers). A reserve for doubtful accounts has not been established, as in the opinion of management, the amount due will be fully collected.  The Company is not economically dependent on its customers, refer to note 15.

 

First priority security of accounts receivable, supplies inventory, and inventories of concentrate, crushed and broken ore and second priority security on the property, plant and equipment have been pledged as security against a credit facility described in note 9.

 

7



 

5.     INVENTORIES

 

Inventories consist of the following:

 

 

 

At June 30

 

At December 31

 

 

 

2015

 

2014

 

Supplies1

 

$

11.3

 

$

11.3

 

Concentrate inventory1

 

2.0

 

3.1

 

Crushed and broken ore stockpiles1,2

 

14.0

 

0.5

 

Total

 

$

27.3

 

$

14.9

 

 


1    This portion of inventories has been pledged as security on the Company’s credit facility. Refer to note 9.

 

2    Crushed and broken ore stockpiles represent coarse ore that has been extracted from the mine and is available for further processing.

 

During the six month period ended June 30, 2015, concentrate inventory was written down in the amount of $0.5 to reflect net realizable value (June 30, 2014 - $nil) and has been recorded as an inventory pricing adjustment.

 

6.     OTHER ASSETS

 

Other assets consist of the following:

 

 

 

At June 30

 

At December 31

 

 

 

2015

 

2014

 

Prepaids

 

$

1.2

 

$

2.0

 

HST receivable

 

1.1

 

0.8

 

Other

 

2.5

 

0.8

 

 

 

$

4.8

 

$

3.6

 

 

7.     MINING INTERESTS

 

Mining interests are comprised of the following:

 

 

 

Plant and
equipment

 

Underground
mine
development

 

Equipment
under
finance lease

 

Mining leases and
claims, royalty
interest, and
development

 

Total

 

Carrying amounts

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2014

 

$

64.3

 

$

358.8

 

$

18.6

 

$

11.1

 

$

452.8

 

As at June 30, 2015

 

$

66.9

 

$

354.6

 

$

17.8

 

$

10.6

 

$

449.9

 

 

Depreciation and amortization

 

As a result of the finalization of the technical report for the LDI mine, which was filed on March 27, 2015 (amended on April 20, 2015), the Company has revised its estimate of in-situ ounces of palladium used as the denominator for depreciation and amortization of certain of its assets under the unit-of-production method.  The revised estimate was based on the inclusion of the proven and probable reserves and measured resources expected to be converted to reserves based on prior conversion rates.  This change in estimate has been prospectively applied for all depreciation and amortization calculations effective February 1, 2015.

 

Asset restrictions

 

The Company’s assets are subject to certain restrictions on title and property, plant and equipment. Substantially all assets are pledged as security for credit agreement arrangements and senior secured lenders.  See notes 4, 9, and 11.

 

8



 

8.     ASSET RETIREMENT OBLIGATIONS AND RECLAMATION DEPOSITS

 

The changes in asset retirement obligations during the six-months ended June 30, 2015 are as follows:

 

Asset retirement obligations, beginning of period

 

$

15.8

 

Change in timing of estimated closure costs

 

0.4

 

Accretion expense

 

0.1

 

Asset retirement obligations, end of period

 

$

16.3

 

 

Asset retirement obligations comprised the following as at June 30, 2015:

 

Property

 

Expected timing
of cash flows

 

Asset
retirement
obligation

 

Mine closure
plan
requirement

 

Letters of credit
 outstanding

 

Undiscounted
asset
retirement
obligation

 

LDI mine1

 

2029

 

$

16.3

 

$

14.1

 

$

14.1

 

$

20.8

 

 


1         Including a letter of credit for Shebandowan West project, the total letters of credit outstanding are $14.4 for asset retirement obligations. Refer to note 14.

 

The key assumptions applied for determination of the ARO obligation are as follows as at:

 

 

 

At June 30

 

At December 31

 

 

 

2015

 

2014

 

Inflation

 

2.00

%

2.00

%

Market risk

 

5.00

%

5.00

%

Discount rate

 

1.67

%

1.67

%

 

The asset retirement obligation may change materially based on future changes in operations, costs of reclamation and closure activities, and regulatory requirements.

 

9.              CREDIT FACILITIES

 

Credit facilities consist of the following:

 

 

 

At June 30

 

At December 31

 

 

 

2015

 

2014

 

Bank facility

 

$

29.3

 

$

36.8

 

Brookfield interim facility

 

31.2

 

 

Total

 

$

60.5

 

$

36.8

 

 

9



 

Bank Facility

 

The Company has secured a credit facility with a Canadian chartered bank, which was due to mature on July 3, 2015, and was further extended to September 15, 2015.  The credit facility is to be used for working capital liquidity and general corporate purposes.  The maximum that can be utilized under the facility is the lesser of US$60 and an amount determined by a borrowing base calculation.  The credit facility contains certain financial covenants, as defined in the agreement, including senior debt to earnings before interest, taxes, depreciation and amortization ratios, which became effective in the fourth quarter of 2014, and current ratio requirements, minimum tangible net worth requirements and capital expenditure limits which became effective June 7, 2013 which, if not met, result in an event of default.  The loan also includes certain other covenants, including material adverse change provisions and cross-default provisions with the senior secured term loan (note 11).  Certain events of default result in the credit facility becoming immediately due, while other events of default entitle the lender to demand repayment.  At March 31, 2015, the Company received waivers with respect to the current ratio, minimum shareholders’ equity and senior debt to EBITDA ratio covenants, and subsequently received amendments waiving future covenant compliance for the April, May, June and July 2015 compliance tests, subject to certain conditions.

 

Under the credit facility, as of June 30, 2015, the Company utilized $15.5 (US$12.4) for letters of credit, primarily for reclamation deposits (December 31, 2014 - $15.4 (US$13.3)), and had $29.3 (US$23.5) in borrowings outstanding (December 31, 2014 - $36.8 (US$31.7)).  Subsequent to June 30, 2015, the Company made a $11.7 (US$8.7) repayment of the credit facility.

 

First priority security of accounts receivable, supplies inventory, and inventories of concentrate, crushed and broken ore and second priority security on the property, plant and equipment have been pledged as security against the credit facility. Refer to note 4.

 

Brookfield Interim Facility

 

On April 15, 2015, the Company entered into a US$25 interim credit facility (the “Interim Facility”) with Brookfield and utilized the full balance of the available credit, resulting in borrowings outstanding at June 30, 2015 of $31.2 (US$25.0). The Interim Facility bears interest at 16% per annum and terminates on September 15, 2015. Any amounts outstanding under the facility will be due and payable on that date. A commitment fee of 3% of the Interim Facility amount has been capitalized to the principal and accrues interest at the Interim Facility rate of 16% per annum. The Interim Facility contains a prepayment penalty on the repayment of principal in whole or in part prior to the maturity date. The Interim Facility has been accounted for at amortized cost with an effective interest rate of 26.00%.  The full balance of the Interim Facility will be consolidated as part of the amounts owing to Brookfield for the purposes of conversion under the Recapitalization. Refer to note 11.

 

10.  LEASES

 

At the respective reporting dates, the Company was party to the following lease arrangements:

 

FINANCE LEASES (OBLIGATIONS UNDER FINANCE LEASES)

 

The Company leases production equipment under a number of finance lease agreements.  Some leases provide the Company with the option to purchase the equipment at a beneficial price. The leased equipment secures the lease obligations. The net carrying amount of leased equipment at each reporting date is summarized in the mining interests under the category of equipment under finance lease.  Refer to note 7.

 

10



 

The following is a schedule of future minimum lease payments under finance leases together with the present value of the net minimum lease payments at each reporting date:

 

 

 

At June 30, 2015

 

At December 31, 2014

 

 

 

Future
minimum
lease
payments

 

Interest

 

Present
value of
minimum
lease
payments

 

Future
minimum
lease
payments

 

Interest

 

Present
value of
minimum
lease
payments

 

Less than one year

 

$

6.1

 

$

0.8

 

$

5.3

 

$

5.5

 

$

0.9

 

$

4.6

 

Between one and five years

 

12.6

 

0.7

 

11.9

 

15.3

 

1.1

 

14.2

 

 

 

$

18.7

 

$

1.5

 

$

17.2

 

$

20.8

 

$

2.0

 

$

18.8

 

Less current portion

 

 

 

 

 

5.3

 

 

 

 

 

4.6

 

 

 

 

 

 

 

$

11.9

 

 

 

 

 

$

14.2

 

 

OPERATING LEASES

 

The Company, from time to time, enters into leasing arrangements for production and other equipment under a number of operating leases.  These leases are generally short-term in nature and subject to cancellation clauses.  The Company periodically reviews the nature of these leases to identify if there have been any significant changes to the terms and use of the items under operating lease which would require reclassification as a finance lease.  Any required reclassification is applied prospectively from the date the revised lease terms become effective.

 

The following schedule provides the future minimum lease payments under non-cancellable operating leases outstanding at each of the reporting dates:

 

 

 

At June 30

 

At December 31

 

 

 

2015

 

2014

 

Less than one year

 

$

1.8

 

$

1.4

 

Between one and five years

 

1.3

 

1.4

 

 

 

$

3.1

 

$

2.8

 

 

The total minimum lease payments recognized in expense during each of the stated three and six month end periods are as follows:

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

Minimum lease payments expensed

 

$

1.1

 

$

1.0

 

$

1.8

 

$

1.9

 

 

11.  LONG-TERM DEBT

 

Long-term debt is comprised of the following as at each reporting date:

 

 

 

At June 30

 

At December 31

 

 

 

2015

 

2014

 

Senior secured term loan

 

$

266.7

 

$

186.4

 

Bridge loan and other

 

22.5

 

 

Convertible debentures (2012)

 

38.3

 

37.5

 

Convertible debentures and warrants (2014 — Series 1)

 

0.1

 

0.8

 

Convertible debentures and warrants (2014 — Series 2)

 

0.1

 

1.4

 

 

 

327.7

 

226.1

 

Less current portion

 

289.2

 

7.3

 

 

 

$

38.5

 

$

218.8

 

 

11



 

Senior secured term loan

 

On June 7, 2013, the Company closed a US$130 senior secured term loan financing with Brookfield which bears interest at 15% per annum and is due June 7, 2017. The loan is secured by first priority security on the property, plant and equipment and second priority security on accounts receivable and inventory. The Company had the option to accrue interest during the first two years of the loan; in which case, the interest rate on the loan and accrued interest would increase by 4%.  The loan is measured at amortized cost.

 

At closing, the Company exercised an option to defer a commitment fee of US$3.9 for a period of up to two years.  As a result, the balance of the commitment fee was added to the principal outstanding with interest on the outstanding fee compounding monthly until repaid.

 

In addition to the term loan and the commitment fee included in the principal, the loan agreement also included a provision for the payment of an exit fee equal to 5% of term loan principal settlements at the time of repayment.

 

On November 29, 2013, the Company amended its senior secured term loan, resulting in an additional advance of US$21.4 of cash. The cash received consisted of an additional US$15.0 added to the existing facility and a refund of US$6.4 of cash interest previously paid to Brookfield.

 

Pursuant to the 2013 amendment, the interest rate was recalculated as if the Company had elected to accrue interest on the loan from the date of the original closing on June 7, 2013, resulting in a 4% increase of the interest rate from 15% to 19% until a voluntary reversion to cash interest payments by the Company.  The exit fee contained in the original loan agreement was replaced by an amendment fee and all interest accrued up to and including June 30, 2014 was capitalized to the principal amount along with the amendment and commitment fees.  Prepayment of any principal (including capitalized interest and fees) is subject to a prepayment fee and voluntary prepayment conditions.  The 2013 amendment resulted in an increase of the US$133.9 principal of the loan at November 29, 2013 for capitalized interest of US$12.7, an additional loan of US$15.0, and an amendment fee of US$8.1 for a total revised principal of US$169.7.

 

Effective June 30, 2014, the loan was further amended to reduce the interest rate to 15% effective July 1, 2014. As part of the 2014 amendment, a payment of US$23.4, consisting of US$16.2 of previously accrued interest and US$7.2 of associated pre-payment fees, was made on July 3, 2014, and accrued and unpaid interest of US$16.2 was capitalized to the loan principal amount.

 

The loan contains covenants, including senior debt to earnings before interest, taxes, depreciation and amortization ratios, which became effective in the fourth quarter of 2014, and minimum tangible net worth requirements and capital expenditure limits which became effective June 7, 2013 which, if not met, would result in an event of default.  The loan also includes certain events of default including breaches of the financial covenants, material adverse changes, limits on liens, additional debt, payments and cross-default provisions.  Certain events of default result in the loan becoming immediately due, together with the prepayment fee and penalty interest of 5% above the applicable rate while unpaid, and other events of default entitle the lender to demand repayment of the loan together with the prepayment fee and penalty interest.  At March 31, 2015, the Company received waivers with respect to the minimum shareholders’ equity and senior debt to EBITDA ratio covenants, and subsequently received amendments waiving future covenant compliance for the April, May, June and July 2015 compliance tests, subject to certain conditions.   During the second quarter of 2015, the Company entered into an agreement to extend the waiver to July 31, 2015, subject to fees in the amount of $3.7 (US$3.0) which were capitalized against the outstanding loan balance.

 

In applying the effective interest method in the three-months ended June 30, 2015, the Company reassessed its estimated cash flows under the senior secured term loan and recorded an adjustment to the carrying value of the debt of $66.8 to reflect the present value of accelerated interest expense, primarily related to the expected settlement of the prepayment fee.

 

12



 

On June 18, 2015 the Company entered into the Recapitalization agreement with Brookfield aimed at significantly reducing the Company’s debt and enhancing the Company’s liquidity. The Recapitalization is subject to receipt of customary approvals, including convertible debenture holder and shareholder approval, as well as customary closing conditions. A holder of convertible debentures holding approximately 54% of the Company’s convertible debentures has executed an agreement to support the Recapitalization. The terms of the Recapitalization will be as follows:

 

·                  Conversion of all the outstanding principal amounts owing to Brookfield into equity, other than the bridge loan facility (“Bridge Loan”), resulting in Brookfield owning common shares representing 92% of the common shares outstanding on a fully-diluted basis after giving effect to the Recapitalization, but prior to the rights offering;

 

·                  Conversion of the outstanding principal relating to the 2012 and 2014 convertible debentures into equity, resulting in holders of convertible debentures owning common shares representing in aggregate 6% of the common shares outstanding on a fully diluted basis after giving effect to the Recapitalization, but prior to the rights offering;

 

·                  Existing holders of common shares will own 2% of the post-Recapitalization common shares outstanding on a fully-diluted basis;

 

·                  The Company’s outstanding restricted share units will be converted into common shares;

 

·                  The Company’s outstanding warrants and options will be terminated;

 

·                  the common shares issued and outstanding will be consolidated on the basis of one common share in the capital of the Company for every 400 existing common shares

 

·                  After completion of the Recapitalization, the Company will undertake a $50 rights offering to raise equity, pursuant to which all shareholders at that time will be able to participate;

 

·                  The rights offering will be backstopped by Brookfield and potentially other parties; and

 

·                  Employees, trade creditors, equipment leases and suppliers will not be affected.

 

As at June 30, 2015, the carrying amount for the senior secured term loan was $266.7 (US$213.7) (December 31, 2014 - $186.4 (US$160.6)).

 

Bridge Loan and other

 

On June 18, 2015, the Company entered into a US$25 Bridge Loan with Brookfield. The Bridge Loan bears interest at 16% per annum and terminates on September 15, 2015. Any amounts outstanding under the facility will be due and payable on that date. A commitment fee of 3% of the Bridge Loan in the amount of $0.9 (US$0.8) was settled in cash. The Bridge Loan contains a prepayment penalty on the repayment of principal in whole or in part prior to the maturity date. On June 19, 2015, the Company received an initial advance in the amount of US$15.0.  The final advance in the amount of US$10.0 was received on July 14, 2015.  The loan is carried at amortized cost at an effective interest rate of 28.56%.

 

In addition, the Company also incurred waiver fees in the amount of US$3.0 which have been included in the loan balance and are recognized as financing costs in the condensed interim consolidated statements of operations and comprehensive loss.  These waiver fees will be consolidated as part of the amounts owing to Brookfield for the purposes of conversion under the Recapitalization.

 

As at June 30, 2015, the aggregate carrying amount for the bridge loan and waiver fees was $22.5 (US$18.0) (December 31, 2014 - $nil (US$nil)).

 

13



 

Convertible Debentures (2012)

 

On July 31, 2012, the Company completed an offering of 43,000 convertible unsecured subordinated debentures of the Company at a price of $1,000 per debenture, for total gross proceeds of $43.0 ($40.8 net proceeds).  The debentures mature on September 30, 2017 and bear interest at a rate of 6.15% per year, payable semi-annually.  At the option of the holder, the debentures may be converted into common shares of the Company at any time prior to maturity at a conversion price of $2.90 per common share.

 

The convertible debentures are compound financial instruments, consisting of the debt instrument and the equity conversion feature.  The debt instrument was valued at amortized cost using the effective interest rate method at a discount rate of 10.5%.  The excess of the proceeds of $43.0 over the value assigned to the debt instrument was allocated as the fair value of the equity component of the convertible debentures.  Transaction costs were netted against the debt instrument and equity component based on the pro-rata allocation of the fair value of each instrument at initial recognition.

 

Of the net proceeds of $40.8, $33.9 has been allocated to long-term debt, and the remaining portion of $6.9 has been allocated to the equity component of the convertible debentures at the time of issuance.

 

On June 18, 2015, the Company entered into the Recapitalization agreement with Brookfield. If approved, the Recapitalization will result in the conversion of the outstanding balance of the convertible debenture into common shares of the Company.

 

Convertible Debentures (2014 — Series 1)

 

On January 31, 2014 and February 10, 2014, the Company closed a public offering with the aggregate sale of $32.0 gross principal amount of convertible unsecured subordinated debentures (the “2014 Series 1 Debentures”) of the Company at a price of $1,000 per Debenture, including approximately 16.8 million common share purchase warrants (the “2014 Series 1 Warrants”).  This offering represented the first tranche of the offering. Net proceeds received were $28.5.  The conversion price of the 2014 Series 1 Debentures is $0.635 per common share, and the original exercise price of the 2014 Series 1 Warrants was $0.762 per common share. As a result of the completion of the second tranche offering, the anti-dilution clause within the 2014 Series 1 Debentures agreements resulted in an adjustment of the original exercise price for the 2014 Series 1 Warrants to $0.5786 per common share.

 

The 2014 Series 1 Debentures will mature on January 31, 2019, unless redeemed or converted earlier, or unless extended, and will bear interest at an annual rate of 7.5% payable semi-annually in arrears on January 31 and July 31 of each year.  Holders may convert their 2014 Series 1 Debentures into common shares of the Company at any time at a conversion rate of approximately 1,575 Common Shares per $1,000 principal amount of 2014 Series 1 Debentures, representing 50.4 million common shares of the Company.  Holders converting their debentures will receive all accrued and unpaid interest, as well as interest that would have been paid if the 2014 Series 1 Debentures were held through to maturity (the “Tranche 1 Make Whole Amount”).  At the Company’s option, interest and Tranche 1 Make Whole Amounts can be paid in common shares.

 

Each 2014 Series 1 Warrant entitles the holder thereof to purchase one common share of the Company at any time before March 28, 2017.

 

Due to the existence of multiple derivatives embedded within the contract, the Company has elected to account for the 2014 Series 1 Debentures and all related derivatives as one instrument at fair value through profit or loss, with changes in fair value being recognized as derivative gains or losses through profit or loss.  The 2014 Series 1 Warrants are also accounted for at fair value through profit or loss.  As a result of this election, transaction costs of $3.5 were expensed as financing costs for the year ended December 31, 2014.

 

The initial fair value of the 2014 Series 1 debt of $28.4 was determined based on the publicly traded market price of the 2014 Series 1 Debentures, while the fair value of the 2014 Series 1 Warrants approved on March 28, 2014 was assigned a value of $3.6 using the Black-Scholes model.

 

14



 

At December 31, 2014, 2014 Series 1 Debentures with an initial face value of $31.7, including accrued interest and make-whole provisions, had been converted into 76,407,816 common shares of NAP.  In the first quarter of 2015, 2014 Series 1 Debentures with an initial face value of $0.3, including accrued interest and make-whole provisions, had been converted into 760,312 common shares of NAP.

 

Debentures with a nominal initial face value were outstanding at June 30, 2015 ($0.3 at December 31, 2014).  All warrants issued were also outstanding at June 30, 2015. The fair value of the remaining debentures outstanding as at June 30, 2015 is nominal (December 31, 2014 - $0.4) based on the publicly traded market price and the fair value of the outstanding warrants is $0.1 (December 31, 2014 - $0.5), respectively, and this amount is recorded in the statement of financial position in long term debt and current portion of long term debt. The changes in fair value during each of the respective three month reporting periods are included in interest and other income in the statement of comprehensive loss (refer to note 16).

 

The following assumptions were applied for the Black-Scholes valuations of the outstanding 2014 Series 1 Warrants at the current and prior reporting dates:

 

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

Market price common shares of NAP (PDL)

 

$

0.04

 

$

0.16

 

Strike price

 

$

0.58

 

$

0.58

 

Volatility1

 

127

%

83

%

Risk free rate

 

0.49

%

1.02

%

Expected life (in years)

 

1.75

 

2.25

 

 


1             Expected volatility is estimated by considering historic average daily price volatility of the common shares of the Company based on the remaining life of the warrants.

 

On June 18, 2015, the Company entered into the Recapitalization agreement with Brookfield. If approved, the Recapitalization will result in the conversion of the outstanding balance of the 2014 Series 1 Debentures into common shares of the Company and cancellation of the outstanding 2014 Series 1 Warrants.

 

Convertible Debentures (2014 — Series 2)

 

On April 11, 2014 and April 17, 2014, the Company closed a public offering with the aggregate sale of $35.0 gross principal amount of convertible unsecured subordinated debentures (the “2014 Series 2 Debentures”) of the Company at a price of $1,000 per Debenture, including approximately 18.9 million common share purchase warrants (the “2014 Series 2 Warrants”).  This offering represented the second tranche of the offering. Net proceeds received were $32.7.  The conversion price of the 2014 Series 2 Debentures is $0.4629 per common share, and the exercise price of the 2014 Series 2 Warrants is $0.5786 per common share.

 

The 2014 Series 2 Debentures will mature on April 11, 2019, unless redeemed or converted earlier, or unless extended, and will bear interest at an annual rate of 7.5% payable semi-annually in arrears on March 31 and September 30 of each year.  Holders may convert their 2014 Series 2 Debentures into common shares of NAP at any time at a conversion rate of approximately 2,160 Common Shares per $1,000 principal amount of Debentures.  Holders converting their debentures will receive all accrued and unpaid interest, as well as interest that would have been paid if the 2014 Series 2 Debentures were held through to maturity (the “Tranche 2 Make Whole Amount”).  At the Company’s option, interest and Tranche 2 Make-Whole Amounts can be paid in common shares.

 

Each 2014 Series 2 Warrant will entitle the holders thereof to purchase one common share of the Company at any time before the second anniversary of the date of issue.

 

15



 

Due to the existence of multiple derivatives embedded within the contract, the Company has elected to account for the 2014 Series 2 Debentures and all related derivatives as one instrument at fair value through profit or loss, with future changes in fair value being recognized as derivative gains or losses through profit or loss.  The 2014 Series 2 Warrants are also accounted for at fair value through profit or loss.  As a result of this election, transaction costs of $2.3 were expensed in the period as financing costs for the year ended December 31, 2014.

 

The initial fair value of the 2014 Series 2 Debentures of $33.1 was determined using a FinCAD pricing model, while the value of the related 2014 Series 2 Warrants of $1.9 was calculated using the Black-Scholes model.

 

At December 31, 2014, 2014 Series 2 Debentures with an initial face value of $33.5, including accrued interest and make-whole provisions, had been converted into 108,972,404 common shares of NAP.  In the first quarter of 2015, 2014 Series 2 Debentures with an initial face value of $0.9, including accrued interest and make-whole provisions, had been converted into 4,497,858 common shares of NAP.

 

Debentures with an initial face value of $0.3 were outstanding at June 30, 2015 (December 31, 2014 - $1.5).  All warrants issued were also outstanding at June 30, 2015. The fair value of the remaining debentures outstanding as at June 30, 2015  is $0.1 and the fair value of  the outstanding warrants is nominal (December 31, 2014 - $1.0 and $0.4) using the Black-Scholes model, respectively, and these amounts are recorded in the statement of financial position in long term debt and current portion of long term debt, respectively. The changes in fair value for each of the respective three month reporting periods are included in interest and other income in the statement of comprehensive loss (refer to note 16).

 

The following assumptions were applied for the Black-Scholes valuations of the outstanding 2014 Series 2 Warrants at the current and prior reporting dates:

 

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

Market price common shares of NAP (PDL)

 

$

0.04

 

$

0.16

 

Strike price

 

$

0.58

 

$

0.58

 

Volatility1

 

153

%

98

%

Risk free rate

 

0.49

%

1.01

%

Expected life (in years)

 

0.78

 

1.28

 

 


1             Expected volatility is estimated by considering historic average daily price volatility of the common shares of the Company based on the remaining life of the warrants.

 

At June 30, 2015, the fair value of the 2014 Series 2 Debentures was estimated based on the equivalent fair value of common shares issuable by the Company to settle the remaining $0.3 (December 31, 2014 - $1.5) initial face value, including accrued interest and make-whole provisions payable under the terms of the debenture agreement.

 

On June 18, 2015, the Company entered into the Recapitalization agreement with Brookfield. If approved, the Recapitalization will result in the conversion of the outstanding balance of the 2014 Series 2 Debentures into common shares of the Company and cancellation of the outstanding 2014 Series 2 Warrants.

 

16



 

12.  SHAREHOLDERS’ EQUITY

 

(a)               Authorized and Issued Capital Stock

 

The authorized capital stock of the Company consists of an unlimited number of common shares.

 

(b)               Group Registered Retirement Savings Plan

 

The Company has a group registered retirement savings plan, in which eligible employees can participate in at their option.  Union employees are entitled to an employer contribution of either: (a) $1.00 for each $1.00 contribution up to a maximum of 5% of base salary for employees who have been employed for 6-18 months (maximum $2,500 per year); or (b) $2.00 for each $1.00 contribution up to a maximum of 10% of base salary for employees who have been employed for greater than 18 months (maximum $5,000 per year).  Non-union employees are entitled to an employer contribution equal to 3% of base salary plus an employer matching contribution of up to a maximum of 2% of base salary for employees who have been employed for greater than 90 days.  The Company contributions are made either in cash or treasury shares of the Company on a quarterly basis.    If the matching contribution is made in treasury shares, the price per share issued is the 5-day volume weighted average trading price of the common shares on the Toronto Stock Exchange (“TSX”) preceding the end of the quarter.  During the three month period ended June 30, 2015, the Company did not make any share contributions to the plan (2014 — 753,799 shares with a fair value of $0.4), and for the six months ended June 30, 2015, 1,917,594 shares with a fair value of $0.3 (2014 — 1,228,208 shares with a fair value of $0.7), which was equal to the market value of the shares on the contribution date.

 

(c)                Corporate Stock Option Plan

 

The Company has a Corporate Stock Option Plan (the “Plan”), under which eligible directors, officers, employees and consultants of the Company may receive options to acquire common shares.  The Plan is administered by the Board of Directors, which will determine after considering recommendations made by the Compensation Committee, the number of options to be issued, the exercise price (which is the 5-day volume weighted average trading price of the common shares on the TSX on the trading day prior to the grant date), expiration dates of each option, the extent to which each option is exercisable (provided that the term of an option shall not exceed 10 years from the date of grant), as well as establishing the time period should the optionee cease to be an “Eligible Person” as set forth in the conditions of the Plan.  One third of options granted vest on each of the first three anniversary dates of the date of grant.

 

The maximum number of common shares issuable under the Plan, and all other share-based compensation arrangements of the Company, shall not exceed 3.49% of the issued and outstanding shares of the Company (“the cap”).  As at June 30, 2015, of the 5,200,042 options outstanding, 3,600,042 options granted under the Plan were subjected to the cap, which represented 0.91% of the issued and outstanding shares of the Company.  At December 31, 2014, 1,228,858 options were available to be granted under the Plan.

 

The following summary sets out the activity in outstanding common share purchase options:

 

 

 

At June 30, 2015

 

At December 31, 2014

 

 

 

Options

 

Weighted
Average
Exercise Price

 

Options

 

Weighted
Average
Exercise Price

 

Outstanding, beginning of period

 

5,371,142

 

$

0.99

 

3,359,221

 

$

1.91

 

Granted

 

100,000

 

$

0.16

 

2,596,700

 

$

0.18

 

Cancelled/forfeited

 

(263,600

)

$

0.24

 

(549,779

)

$

2.29

 

Expired

 

(7,500

)

$

8.87

 

(35,000

)

$

8.40

 

Outstanding, end of period

 

5,200,042

 

$

1.00

 

5,371,142

 

$

0.99

 

Options exercisable at end of period

 

1,732,583

 

$

2.08

 

1,341,752

 

$

2.35

 

 

No options were exercised during the six month period ended June 30, 2015 or the year ended December 31, 2014.

 

17



 

The following table summarizes information about the Company’s stock options outstanding at June 30, 2015:

 

Exercise price range

 

Average remaining
contractual life (years)

 

Options Outstanding at
June 30, 2015

 

Options Exercisable at
June 30, 2015

 

$ 0.16-2.50

 

4.63

 

4,550,043

 

1,082,584

 

$ 2.51-3.00

 

1.59

 

130,000

 

130,000

 

$ 3.01-6.00

 

2.47

 

404,999

 

404,999

 

$ 6.01-6.52

 

0.85

 

115,000

 

115,000

 

 

 

4.31

 

5,200,042

 

1,732,583

 

 

The fair value of options granted during the six months ended June 30, 2015 and the year ended December 31, 2014 have been estimated at the date of grant using the Black Scholes option pricing model with the following weighted average assumptions:

 

 

 

June 30

 

December 31

 

 

 

2015

 

2014

 

Awards granted

 

100,000

 

2,596,700

 

Weighted average fair value of awards

 

$

0.10

 

$

0.09

 

Pre-vest forfeiture rate

 

27

%

27

%

Grant price

 

$

0.16

 

$

0.18

 

Market price

 

$

0.17

 

$

0.17

 

Volatility1

 

78

%

76

%

Risk free rate

 

1.08

%

1.37

%

Dividend yield

 

0

%

0

%

Expected life (in years)

 

3.52

 

4.2

 

 


1              Expected volatility is estimated by considering historic average share price volatility based on the average expected life of the options.

 

On June 18, 2015, the Company entered into the Recapitalization agreement with Brookfield. If approved, the Recapitalization will result in the cancellation of all outstanding options.

 

(d)               Reconciliation of the diluted number of shares outstanding:

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

Net loss available to common shareholders

 

$

(96.8

)

$

(10.0

)

$

(134.1

)

$

(36.6

)

Effect of dilutive securities

 

 

 

 

 

Adjusted net loss available to common shareholders

 

$

(96.8

)

$

(10.0

)

$

(134.1

)

$

(36.6

)

Weighted average number of shares outstanding

 

393,690,541

 

349,555,798

 

392,244,645

 

291,537,189

 

Effect of dilutive securities

 

 

 

 

 

Weighted average diluted number of shares outstanding

 

393,690,541

 

349,555,798

 

392,244,645

 

291,537,189

 

Diluted net loss per share

 

$

(0.25

)

$

(0.03

)

$

(0.34

)

$

(0.13

)

 

For the three and six month periods ended June 30, 2015 and June 30, 2014, the dilutive effects of the convertible debentures, warrants, restricted share units and stock options have not been included in the determination of diluted loss per share because to do so would be anti-dilutive.

 

On June 18, 2015, the Company entered into the Recapitalization agreement with Brookfield. If approved, the Recapitalization will result in the cancellation of all outstanding options and warrants and the conversion of all amounts owing to Brookfield and the 2012 and 2014 convertible debentures into equity. The potential impact of the conversions would be the issuance of an additional 19,404,572,359 common shares.

 

18



 

(e)                Other Stock-Based Compensation — Restricted Share Unit Plan

 

The Company has a Restricted Share Unit Plan (“RSU”) under which eligible directors, officers and key employees of the Company are entitled to receive awards of RSUs.  Each RSU is equivalent in value to the fair market value of a common share of the Company on the date of the award and a corresponding liability is established on the balance sheet.  The RSU is administered by the Board of Directors, which will determine after considering recommendations made by the Compensation Committee, the number and timing of RSUs to be awarded and their vesting periods, not to exceed three years.  The value of each award is charged to compensation expense over the period of vesting.  At each reporting date, the compensation expense and liability are adjusted to reflect the changes in market value of the liability based on the fair values of RSU’s for each vesting period determined using the Black-Scholes model.

 

As at June 30, 2015, 2,274,717 (December 31, 2014 — 1,221,126) restricted share units had been granted and were outstanding at an aggregate value of $0.1 (December 31, 2014 — $0.1).

 

On April 15, 2015, the Company entered into a Recapitalization agreement with Brookfield which could result in the conversion of all outstanding RSUs into common shares.

 

(f)                 Summary of Share-based compensation and employee benefits

 

The following table details the components of share-based compensation expense (income):

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

Registered retirement savings plan

 

$

 

$

0.4

 

$

0.3

 

$

0.7

 

Common share stock options

 

0.1

 

0.2

 

0.2

 

0.3

 

Restricted share units

 

(0.2

)

(0.3

)

 

(0.2

)

 

 

$

(0.1

)

$

0.3

 

$

0.5

 

$

0.8

 

 

As at June 30, 2015, the number of shares issued or issuable pursuant to awards made under all share-based compensation plans of the Company, which were subject to the cap, represents 1.98% of the Company’s total issued and outstanding common shares.

 

13.  FINANCIAL INSTRUMENTS

 

Fair Values

 

The Company’s financial assets and liabilities consist of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, credit facility, current derivative liabilities, obligations under finance leases and long-term debt.

 

Cash and cash equivalents, accounts receivable, current derivative liabilities, and 2014 Series 1 and Series 2 debentures and warrants are stated at fair value. The carrying value of other assets and trade accounts payable and accrued liabilities and the amount outstanding under the credit facility approximate their fair values due to the immediate or short-term maturity of these financial instruments.

 

Derivatives

 

The fair value of forward exchange contracts is based on their listed market price, if available. If a listed market price is not available, then fair value is estimated by discounting the difference between the contractual forward price and the current forward price for the residual maturity of the contract using a risk-free interest rate.

 

Fair values reflect the credit risk of the instrument and include adjustments to take into account the credit risk of the Company entity and counterparty when appropriate.

 

The Company periodically enters into financial contracts to mitigate the smelter agreements’ provisional pricing exposure to rising or declining palladium prices and an appreciating Canadian dollar for past production already sold. For substantially all of the palladium delivered to customers under smelter agreements, the quantities and timing of

 

19



 

settlement specified in the financial contracts matches final pricing settlement periods. The palladium financial contracts are being recognized on a mark-to-market basis as an adjustment to revenue.

 

Other non-derivative financial liabilities

 

The fair values of the senior secured term loan, 2012 convertible debentures and finance leases, which are determined for disclosure purposes, are calculated based on the present value of future principal and interest cash flows, discounted at the estimated market rate of interest at the reporting date. For finance leases the estimated market rate of interest is determined by reference to similar lease agreements.

 

The fair values of the non-derivative financial liabilities are comprised of the following as at each reporting date:

 

 

 

At June 30

 

At December 31

 

 

 

2015

 

2014

 

Senior secured term loan

 

$

267.6

 

$

201.0

 

Bridge loan and other

 

22.5

 

 

Convertible debentures (2012)

 

45.0

 

45.2

 

Finance leases

 

17.2

 

18.8

 

 

Fair Value Hierarchy

 

The table below details the fair values of the assets and liabilities at June 30, 2015:

 

 

 

Notes

 

Quoted Prices 
in Active
Markets for
Identical
Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Aggregate Fair
Value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

$

21.2

 

$

 

$

 

$

21.2

 

Accounts receivable

 

4

 

 

37.8

 

 

37.8

 

Fair value of financial contracts*

 

4

 

 

2.6

 

 

2.6

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Senior secured term loan

 

 

 

 

(267.6

)

 

(267.6

)

Bridge loan and other

 

 

 

 

(22.5

)

 

(22.5

)

Convertible debentures (2012)

 

 

 

 

(45.0

)

 

(45.0

)

Finance leases

 

 

 

 

(17.2

)

 

(17.2

)

Fair value of convertible debentures and warrants

 

11

 

 

(0.2

)

 

(0.2

)

Net carrying value

 

 

 

$

21.2

 

$

(312.1

)

$

 

$

(290.9

)

 


*       As detailed in note 4, the asset relating to the mark-to-market on financial contracts is included in the carrying value of accounts receivable on the balance sheet.

 

14.  COMMITMENTS

 

(a)         PGM Royalties Ltd. (“PGMR”) Commitment

 

The Company is required to pay a 5% net smelter royalty to PGMR from mining operations at the Lac des Iles mine.  The royalty had been previously payable to Sheridan Platinum Group of Companies (“SPG”). This obligation is recorded as royalty expense.

 

20



 

(b)         Operating Leases and Other Purchase Obligations

 

As at June 30, 2015, the Company had outstanding operating lease commitments and other purchase obligations of $3.1 and $10.0 respectively (December 31, 2014 — $2.8 and $5.1 respectively) the majority of which had maturities of less than five years (see also note 10).

 

(c)          Letters of Credit

 

As at June 30, 2015, the Company had outstanding letters of credit of $15.5, consisting of $14.4 for various mine closure deposits and $1.1 for a regulated energy supplier (December 31, 2014 - $15.4 outstanding letters of credit, consisting of $14.4 for various mine closure deposits and $1.0 for a regulated energy supplier).

 

15.  REVENUE FROM METAL SALES

 

 

 

Total

 

Palladium

 

Platinum

 

Gold

 

Nickel

 

Copper

 

Other
Metals

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue — before pricing adjustments

 

$

30.8

 

$

22.8

 

$

2.8

 

$

2.1

 

$

1.6

 

$

1.4

 

$

0.1

 

Pricing adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities

 

(0.6

)

(0.2

)

(0.3

)

 

 

(0.1

)

 

Foreign exchange

 

(2.9

)

(2.4

)

(0.2

)

(0.1

)

(0.1

)

(0.1

)

 

Revenue — after pricing adjustments

 

$

27.3

 

$

20.2

 

$

2.3

 

$

2.0

 

$

1.5

 

$

1.2

 

$

0.1

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue — before pricing adjustments

 

$

50.4

 

$

36.7

 

$

4.4

 

$

3.7

 

$

3.4

 

$

2.2

 

$

 

Pricing adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities

 

1.1

 

0.2

 

0.3

 

0.1

 

0.4

 

0.1

 

 

Foreign exchange

 

(1.0

)

(0.5

)

(0.2

)

(0.1

)

(0.1

)

(0.1

)

 

Revenue — after pricing adjustments

 

$

50.5

 

$

36.4

 

$

4.5

 

$

3.7

 

$

3.7

 

$

2.2

 

$

 

 

 

 

Total

 

Palladium

 

Platinum

 

Gold

 

Nickel

 

Copper

 

Other
Metals

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue — before pricing adjustments

 

$

92.1

 

$

67.5

 

$

8.5

 

$

6.4

 

$

5.4

 

$

4.2

 

$

0.1

 

Pricing adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities

 

(6.0

)

(5.0

)

(0.8

)

0.1

 

(0.2

)

(0.1

)

 

Foreign exchange

 

5.2

 

3.8

 

0.5

 

0.4

 

0.3

 

0.2

 

 

Revenue — after pricing adjustments

 

$

91.3

 

$

66.3

 

$

8.2

 

$

6.9

 

$

5.5

 

$

4.3

 

$

0.1

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue — before pricing adjustments

 

$

96.5

 

$

69.0

 

$

8.8

 

$

7.6

 

$

6.1

 

$

4.9

 

$

0.1

 

Pricing adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodities

 

3.9

 

2.7

 

0.5

 

0.3

 

0.5

 

(0.1

)

 

Foreign exchange

 

(1.2

)

(1.2

)

 

 

 

 

 

Revenue — after pricing adjustments

 

$

99.2

 

$

70.5

 

$

9.3

 

$

7.9

 

$

6.6

 

$

4.8

 

$

0.1

 

 

During the three and six month periods ending June 30, 2015, the Company delivered all of its concentrate to two customers under the terms of the respective agreements (2014 — two customers).

 

Although the Company sells its bulk concentrate to a limited number of customers, it is not economically dependent upon any one customer as there are other markets throughout the world for the Company’s concentrate.

 

21



 

16.  INTEREST EXPENSE AND OTHER COSTS (INCOME)

 

 

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

Note

 

2015

 

2014

 

2015

 

2014

 

Interest costs, prepayment fee and other

 

 

 

 

 

 

 

 

 

 

 

Interest on finance leases

 

 

 

$

0.2

 

$

0.1

 

$

0.5

 

$

0.2

 

Asset retirement obligation accretion

 

8

 

0.1

 

0.1

 

0.1

 

0.2

 

Accretion expense (recovery) on long-term debt

 

 

 

4.2

 

(0.3

)

6.2

 

(0.6

)

Loss on investments

 

 

 

 

0.4

 

 

0.4

 

Interest expense

 

 

 

10.3

 

10.5

 

19.6

 

20.6

 

Change in fair value of palladium warrants

 

 

 

 

0.3

 

 

0.5

 

Change in fair value of convertible debentures

 

 

 

 

3.9

 

0.3

 

6.7

 

Change in carrying value of senior secured term loan

 

11

 

66.8

 

 

66.8

 

 

Legal settlements

 

 

 

 

1.0

 

 

1.0

 

 

 

 

 

$

81.6

 

$

16.0

 

$

93.5

 

$

29.0

 

Interest and other income

 

 

 

 

 

 

 

 

 

 

 

Decrease in fair value of 2014 Tranche 1 and 2 warrants, net

 

 

 

$

(1.8

)

$

(2.6

)

$

(0.7

)

$

(2.4

)

Change in fair value of convertible debentures

 

 

 

(0.2

)

 

 

 

Interest income

 

 

 

(0.4

)

 

(0.4

)

 

 

 

 

 

$

(2.4

)

$

(2.6

)

$

(1.1

)

$

(2.4

)

 

 

 

 

$

79.2

 

$

13.4

 

$

92.4

 

$

26.6

 

 

17.  OTHER DISCLOSURES

 

Statement of Cash flows

 

The net changes in non-cash working capital balances related to operations are as follows:

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

Cash provided by (used in):

 

 

 

 

 

 

 

 

 

Accounts receivable

 

$

25.7

 

$

(6.7

)

$

35.0

 

$

(16.9

)

Inventories

 

(8.2

)

1.4

 

(9.2

)

(0.9

)

Other assets

 

(2.9

)

2.0

 

(1.1

)

4.9

 

Accounts payable and accrued liabilities

 

(2.5

)

(9.7

)

0.4

 

(25.1

)

Taxes payable

 

 

 

 

(1.2

)

 

 

$

12.1

 

$

(13.0

)

$

25.1

 

$

(39.2

)

 

18.  SUBSEQUENT EVENTS

 

On July 6, 2015, the Company issued a management proxy circular with respect to a debentureholder and shareholder vote on a proposed plan of arrangement (including a rights offering) to effect the Recapitalization described in note 11.  Voting on the proposed Recapitalization will occur on July 30, 2015 and, if approved, the Company anticipates that completion of the plan of arrangement will occur on or about August 6, 2015.

 

22




Exhibit 3

 

 

NEWS RELEASE

 

North American Palladium Announces Second Quarter 2015 Results

 

All figures are in Canadian dollars except where noted.

 

Toronto, Ontario, July 29, 2015 — North American Palladium Ltd. (“NAP” or the “Company”) (TSX: PDL) (OTC MKT: PALDF) today announced financial and operational results for the second quarter ended June 30, 2015 from its Lac des Iles palladium mine (“LDI”) in northern Ontario.

 

Q2 2015 Results Summary

 

·                  During the second quarter the LDI mill was shut down from May 8 to June 26, and this had a materially adverse impact on operating and financial results for the period.

 

·                  Produced 22,904 ounces of payable palladium, a 42% decrease compared to the same period in 2014, at a cash cost per ounce(1) of US$750.

 

·                  Realized palladium selling price of US$758 per ounce, giving a palladium operating margin of US$8 per ounce, or US$0.2 million.

 

·                  Revenue of $27.3 million, a decrease of $23.2 million or 46% compared to the same period in 2014.

 

·                  Adjusted EBITDA(1) of negative $4.0 million, a decrease of $14.5 million compared to $10.5 million for the same period in 2014.

 

·                  Invested $7.8 million in capital expenditures and $1.8 million in exploration expenses.

 

Restart and Water Balance Update

 

On June 26, 2015, the Company successfully restarted its milling operations at LDI which had been suspended since early May due to water balance issues. The initial mill start-up was at 8,400 tonnes per day (“tpd”) and, for a period in July, the milling rate was increased to 11,500 tpd. At the time of the resumption of milling operations the Company had a significant stockpile of underground ore at surface available for processing. The milling rate is expected to average 8,400 tpd as per the 2015 plan and the underground stockpile on surface is expected to be depleted before blending of underground ore with surface stockpiles recommences.

 

The Company expects to finalize the design that addresses its tailings requirements for the foreseeable future. Continuing to run the mill at 8,400 tpd for the remainder of 2015 will allow for the implementation of this long-term tailings management solution. Stakeholder consultations are ongoing, engineering designs are nearing completion and permits are expected to be received in due course.

 

The Company’s action plan to reduce and mitigate the potential downstream impact of the release includes: extensive monitoring and sampling of the receiving watershed; engaging experts to monitor the receiving water bodies and to advise on dam integrity and overall mitigation plans; check dams to slow the flow of water; and, silt fencing in place on the in and out flows of each receiving body of water.

 

As at July 28, 2015, monitoring indicates that the water quality in the downstream water bodies has essentially returned to background levels that existed before the discharge occurred. Suspended solids,

 

1



 

aluminum and iron which were previously identified as being above permitted discharge limits are now at or below those limits. All tests to date indicate no adverse impact to aquatic life. While the potential longer term impact of the discharge on the environment, if any, has yet to be determined, recent test results suggest that the impact will be negligible and the Company is working with experts in the field to prepare and implement a monitoring and remediation plan in consultation with First Nations groups and the Ministry of the Environment and Climate Change.

 

2015 Guidance Review

 

The Company also announced today that it is putting its 2015 guidance under review with a negative revision expected. This decision was made due to a number of factors, including the impact of the suspension of milling operations, the recent decline in palladium and other payable metal prices, as well as additional costs incurred due to the remediation related to the water balance issues. The Company expects to provide an update on guidance during the third quarter.

 

Recapitalization

 

The Company has entered into an agreement with Brookfield Capital Partners Ltd. (“Brookfield”) aimed at significantly reducing the Company’s debt and enhancing the Company’s liquidity (the “Recapitalization”). On July 30, 2015, meetings of shareholders and debenture holders will be held to vote on the Recapitalization. If the Recapitalization is not approved, the Company has agreed to pursue proceedings under creditor protection legislation. A holder of convertible debentures holding approximately 54% of the Company’s convertible debentures has executed an agreement to support the Recapitalization. The Company’s obligations to employees, trade creditors, equipment leases and suppliers will not be affected by the Recapitalization.

 

The Recapitalization will be effected by way of a court approved plan of arrangement. Additional information regarding the Recapitalization transaction is included in the Company’s management proxy circular dated June 30, 2015 that is filed with the provincial securities regulatory authorities and the SEC and can be obtained at www.sedar.com or www.sec.gov.

 

Financial Update(2)

 

Q2 2015

 

Revenue for the second quarter was $27.3 million compared to $50.5 million in the second quarter of 2014. The decrease in revenue was primarily due to the adverse impact of the mill shutdown in May and June. During the second quarter, the Company realized a palladium selling price of US$758 per ounce.

 

Net loss for the quarter was $96.8 million or $0.25 per share compared to a net loss of $10.0 million or $0.03 per share in the same quarter last year.  The increase in the net loss is primarily due to a non-cash change in the carrying value of the senior secured term loan to include prepayment fees ($66.8 million) related to the Recapitalization transaction, and to the impact of the mill shutdown in May and June.

 

Adjusted EBITDA(1) (which excludes income and mining tax expense, interest and other income, interest, debt revaluation and other costs, financing costs, depreciation and amortization, exploration, foreign exchange gains and losses and mine restoration and mitigation costs) was negative $4.0 million in the second quarter, compared to $10.5 million in second quarter last year.

 

2



 

Financial Liquidity

 

As at June 30, 2015, the Company had cash and cash equivalents of $21.2 million compared to $10.4 million as at March 31, 2015.

 

On June 18, 2015, Brookfield made available a US$25 bridge loan to fund short term liquidity requirements related to the recent mill shutdown. The bridge loan is available in two tranches, matures on September 15, 2015 and bears interest at 16%. On June 19, 2015, the Company drew down the first US$15 million tranche of the bridge loan and on July 14, 2015 drew down on the second US$10 million tranche.

 

Lac des Iles Operations

 

Q2 2015 Production

 

In the second quarter of 2015, the Company’s LDI mine produced 22,904 ounces of payable palladium at a total cash cost of US$750 per ounce(1) compared to US$510 in the same period in 2014. The increase in cash cost in the second quarter of 2015 was mostly due to the impact of the mill shutdown in May and June.

 

During the first quarter, 625,093 tonnes of ore were mined and processed at LDI from underground and surface stockpiles with an average palladium grade of 3.3 grams per tonne.  During the second quarter, the LDI mill processed 336,142 tonnes of ore at a combined average palladium mill head grade of 2.8 grams per tonne, at an 82.8% palladium recovery rate.

 

Production costs per tonne milled in the three months ended June 30, 2015 were $76 compared to $58 per tonne in the same period 2014.  The increase was primarily due to the impact of the 36% decrease in tonnes milled due to the mill shutdown in May and June.

 

Underground mining continued during the mill shutdown in the second quarter of 2015 and consisted of 438,555 tonnes (4,819 tonnes per day) at an average grade of 4.3 g/t palladium compared to 263,904 tonnes (2,900 tonnes per day) at an average palladium grade of 4.9 g/t in the same period in the prior year.  In the second quarter of 2015, 186,538 tonnes of the low grade surface stockpile and tailings at an average grade of 1.0 g/t palladium was processed compared to 243,041 tonnes at an average grade of 1.0 g/t in the prior year.

 

In the second quarter of 2015, the Company entered into a new three year collective agreement with its hourly employees that runs from June 1, 2015 to May 31, 2018.

 

Exploration

 

Exploration expenditures for the three months ended June 30, 2015 were $1.8 million compared to $1.9 million in the same period in 2014. The change was primarily due to an early start to the 2015 exploration program and a subsequent curtailment of the program in light of the mill shutdown.

 

3



 

Q2 2015 Conference Call & Webcast Details

 

Date:

Thursday, July 29, 2015

Time:

10:00 a.m. ET

Webcast:

www.nap.com

Live Call:

1-866-229-4144 or 1-416-216-4169 (PIN: 9404636, followed by # sign)

Replay:

1-888-843-7419 or 1-630-652-3042 (PIN: 9404636, followed by # sign)

 

The conference call replay will be available for 90 days after the live event. An archived audio webcast of the call will also be posted to NAP’s website.

 

Technical Information and Qualified Persons

 

Mr. James Gallagher, the Company’s Chief Operating Officer and a Qualified Person under National Instrument 43-101, has reviewed and approved all technical items disclosed in this news release.

 

About North American Palladium

 

NAP is an established precious metals producer that has been operating its Lac des Iles mine (“LDI”) located in Ontario, Canada since 1993. LDI is one of only two primary producers of palladium in the world, offering investors exposure to palladium. The Company’s shares trade on the TSX under the symbol PDL and on the OTC Pink under the symbol PALDF.

 

For further information, please contact:

 

John Vincic

Telephone: 416-360-7374

Email: IR@nap.com

 


Notes:

 

(1) Non-IFRS measure. Please refer to Non-IFRS Measures in the MD&A.

 

(2) NAP’s unaudited interim condensed consolidated financial statements for the quarter ended June 30, 2015 are available in the Appendix of this news release. These financial statements should be read in conjunction with the notes and management’s discussion and analysis available at www.nap.com, www.sedar.com and www.sec.gov.

 

Cautionary Statement on Forward-Looking Information

 

Certain information contained in this news release constitutes ‘forward-looking statements’ within the meaning of the ‘safe harbor’ provisions of the United States Private Securities Litigation Reform Act of 1995 and Canadian securities laws. All statements other than statements of historical fact are forward-looking statements. The words ‘target’, ‘plan’, ‘should’, ‘could’, ‘estimate’, ‘guidance’, and similar expressions identify forward-looking statements. Forward-looking statements in this news release include, without limitation: information pertaining to the Company’s strategy, plans or future financial or operating performance, such as statements with respect to, long term fundamentals for the business, operating performance expectations, project timelines, production forecasts, operating and capital cost estimates, expected mining and milling rates, cash balances, projected grades, mill recoveries, metal price and foreign exchange rates and other statements that express management’s expectations or estimates of future performance. Forward-looking statements involve known and unknown risk factors that may cause the actual results to be materially different from those expressed or implied by the forward-looking statements. Such risks include, but are not limited to: the possibility that metal prices and foreign exchange rates may fluctuate, the risk that the LDI

 

4



 

mine may not perform as planned, that the Company may not be able to meet production forecasts, the possibility that the Company may not be able to generate sufficient cash to service its indebtedness and may be forced to take other actions, inherent risks associated with development, exploration, mining and processing including environmental risks and risks to tailings capacity, employment disruptions, including in connection with collective agreements between the Company and unions, the risks associated with obtaining necessary licenses and permits and uncertainty regarding the ability to consummate the Recapitalization. For more details on these and other risk factors see the Company’s most recent Annual Information Form / Form  40-F on file with Canadian provincial securities regulatory authorities and the SEC.

 

Forward-looking statements are necessarily based upon a number of factors and assumptions that, while considered reasonable by management, are inherently subject to significant business, economic and competitive uncertainties and contingencies. The factors and assumptions contained in this news release, which may prove to be incorrect, include, but are not limited to: that the Company will be able to consummate the Recapitalization, that the Company will be able to continue normal business operations at its Lac des Iles mine, that metal prices and exchange rates between the Canadian and United States dollar will be consistent with the Company’s expectations, that there will be no significant disruptions affecting operations, and that prices for key mining and construction supplies, including labour, will remain consistent with the Company’s expectations. The forward-looking statements are not guarantees of future performance. The Company disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, events or otherwise, except as expressly required by law. Readers are cautioned not to put undue reliance on these forward-looking statements.

 

5



 

Condensed Interim Consolidated Balance Sheets

(expressed in millions of Canadian dollars)

(unaudited)

 

 

 

June 30

 

December 31

 

 

 

2015

 

2014

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

21.2

 

$

4.1

 

Accounts receivable

 

40.4

 

75.4

 

Inventories 

 

27.3

 

14.9

 

Other assets

 

4.8

 

3.6

 

Total Current Assets

 

93.7

 

98.0

 

Non-current Assets

 

 

 

 

 

Mining interests

 

449.9

 

452.8

 

Total Non-current Assets

 

449.9

 

452.8

 

Total Assets

 

$

543.6

 

$

550.8

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

29.3

 

$

28.8

 

Credit facilities

 

60.5

 

36.8

 

Current portion of obligations under finance leases

 

5.3

 

4.6

 

Current portion of long-term debt

 

289.2

 

7.3

 

Total Current Liabilities

 

384.3

 

77.5

 

Non-current Liabilities

 

 

 

 

 

Income taxes payable

 

0.1

 

0.1

 

Asset retirement obligations

 

16.3

 

15.8

 

Obligations under finance leases

 

11.9

 

14.2

 

Long-term debt

 

38.5

 

218.8

 

Total Non-current Liabilities

 

66.8

 

248.9

 

Shareholders’ Equity

 

 

 

 

 

Common share capital and purchase warrants

 

868.4

 

866.4

 

Stock options and related surplus

 

9.9

 

9.7

 

Equity component of convertible debentures, net of issue costs

 

6.9

 

6.9

 

Contributed surplus

 

8.9

 

8.9

 

Deficit

 

(801.6

)

(667.5

)

Total Shareholders’ Equity

 

92.5

 

224.4

 

Total Liabilities and Shareholders’ Equity

 

$

543.6

 

$

550.8

 

 

6



 

Condensed Interim Consolidated Statements of Operations and

Comprehensive Loss

(expressed in millions of Canadian dollars, except share and per share amounts)

(unaudited)

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

Revenue

 

$

27.3

 

$

50.5

 

$

91.3

 

$

99.2

 

Mining operating expenses

 

 

 

 

 

 

 

 

 

Production costs

 

25.6

 

30.3

 

67.2

 

60.1

 

Smelting, refining and freight costs

 

2.7

 

4.1

 

9.4

 

8.3

 

Royalty expense

 

1.0

 

2.2

 

3.5

 

4.3

 

Depreciation and amortization

 

4.6

 

8.2

 

13.2

 

18.5

 

Inventory pricing adjustment

 

 

 

0.5

 

 

Loss (gain) on disposal of equipment

 

(0.2

)

0.8

 

(0.1

)

1.2

 

Mine restoration and mitigation costs

 

3.7

 

 

3.7

 

 

Total mining operating expenses

 

37.4

 

45.6

 

97.4

 

92.4

 

Income (loss) from mining operations

 

(10.1

)

4.9

 

(6.1

)

6.8

 

Other expenses 

 

 

 

 

 

 

 

 

 

Exploration

 

1.8

 

1.9

 

4.3

 

2.6

 

General and administration

 

2.2

 

2.6

 

5.0

 

5.2

 

Interest and other income

 

(2.4

)

(2.6

)

(1.1

)

(2.4

)

Interest costs, prepayment fee and other

 

81.6

 

16.0

 

93.5

 

29.0

 

Financing costs

 

7.5

 

4.3

 

7.9

 

8.4

 

Foreign exchange loss (gain)

 

(4.0

)

(7.3

)

18.4

 

0.6

 

Total other expenses

 

86.7

 

14.9

 

128.0

 

43.4

 

Loss before taxes

 

(96.8

)

(10.0

)

(134.1

)

(36.6

)

Income tax recovery

 

 

 

 

 

Loss and comprehensive loss for the period

 

$

(96.8

)

$

(10.0

)

$

(134.1

)

$

(36.6

)

Loss per share

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(0.25

)

$

(0.03

)

$

(0.34

)

$

(0.13

)

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

393,690,541

 

349,555,798

 

392,244,645

 

291,537,189

 

 

7



 

Condensed Interim Consolidated Statements of Cash Flows

(expressed in millions of Canadian dollars)

(unaudited)

 

 

 

Three months ended June 30

 

Six months ended June 30

 

 

 

2015

 

2014

 

2015

 

2014

 

Cash provided by (used in) Operations

 

 

 

 

 

 

 

 

 

Loss for the period

 

$

(96.8

)

$

(10.0

)

$

(134.1

)

$

(36.6

)

Operating items not involving cash

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4.6

 

8.2

 

13.2

 

18.5

 

Inventory pricing adjustment

 

 

 

0.5

 

 

Accretion expense (recovery)

 

4.3

 

(0.2

)

6.3

 

(0.4

)

Share-based compensation and employee benefits

 

0.1

 

0.6

 

0.5

 

1.0

 

Unrealized foreign exchange loss (gain)

 

(0.2

)

(7.0

)

21.7

 

0.6

 

Loss (gain) on disposal of equipment

 

(0.2

)

0.8

 

(0.1

)

1.2

 

Interest expense and other

 

75.0

 

12.5

 

86.1

 

25.9

 

Financing costs

 

7.5

 

4.3

 

7.9

 

8.4

 

 

 

(5.7

)

9.2

 

2.0

 

18.6

 

Changes in non-cash working capital

 

12.1

 

(13.0

)

25.1

 

(39.2

)

 

 

6.4

 

(3.8

)

27.1

 

(20.6

)

Financing Activities

 

 

 

 

 

 

 

 

 

Issuance of convertible debentures, net of issue costs

 

 

33.0

 

 

61.4

 

Credit facilities

 

17.3

 

 

18.4

 

6.1

 

Net proceeds of bridge loan

 

17.6

 

 

17.6

 

 

Repayment of obligations under finance leases

 

(1.2

)

(0.9

)

(2.3

)

(1.7

)

Interest paid

 

(14.6

)

(0.1

)

(23.0

)

(1.5

)

Other financing costs

 

(7.5

)

(0.4

)

(7.9

)

(0.9

)

 

 

11.6

 

31.6

 

2.8

 

63.4

 

Investing Activities

 

 

 

 

 

 

 

 

 

Additions to mining interests, net

 

(7.8

)

(5.6

)

(13.4

)

(8.5

)

Proceeds on disposal of mining interests, net

 

0.6

 

0.2

 

0.6

 

0.2

 

 

 

(7.2

)

(5.4

)

(12.8

)

(8.3

)

Increase in cash

 

10.8

 

22.4

 

17.1

 

34.5

 

Cash and cash equivalents, beginning of the period

 

10.4

 

21.9

 

4.1

 

9.8

 

Cash and cash equivalents, end of the period

 

$

21.2

 

$

44.3

 

$

21.2

 

$

44.3

 

Cash and cash equivalents consisting of:

 

 

 

 

 

 

 

 

 

Cash

 

$

21.2

 

$

44.3

 

$

21.2

 

$

44.3

 

Foreign exchange included in cash balance

 

$

3.7

 

$

1.7

 

$

3.7

 

$

1.7

 

 

8


North American Palla (AMEX:PAL)
Historical Stock Chart
Von Mai 2024 bis Jun 2024 Click Here for more North American Palla Charts.
North American Palla (AMEX:PAL)
Historical Stock Chart
Von Jun 2023 bis Jun 2024 Click Here for more North American Palla Charts.