EX-99.1 2 tm2018907d2_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

FOR THE THREE MONTHS ENDED

MARCH 31, 2020 AND 2019

 

(Presented in thousands of United States dollars, unless otherwise stated)

 

 

 

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Income Statements

(Unaudited - Presented in thousands of US dollars, except per share amounts)

 

   Three months ended March 31, 
   2020   2019 
Sales (note 23)  $47,541   $58,991 
Cost of sales (note 24)   40,077    37,504 
Mine operating income   7,464    21,487 
           
General and administration (note 25)   3,619    6,521 
Exploration and evaluation   377    186 
Share of loss from associates (note 11)   44    71 
Foreign exchange loss (note 12)   1,288    3,662 
Other expenses (note 26)   297    134 
    5,625    10,574 
           
Operating income   1,839    10,913 
           
Investment gains (note 12)   1,118    - 
Interest and finance (costs) income, net (note 27)   (357)   143 
Loss on derivatives   -    (1,561)
    761    (1,418)
           
Income before income taxes   2,600    9,495 
           
Income taxes          
Current income tax expense   5,939    8,601 
Deferred income tax expense (recovery)   1,159    (1,349)
    7,098    7,252 
           
Net income (loss) for the period  $(4,498)  $2,243 
           
Earnings (loss) per share (note 22)          
Basic  $(0.03)  $0.01 
Diluted  $(0.03)  $0.01 
           
Weighted average number of common shares outstanding (000's)          
Basic   160,365    159,971 
Diluted   160,365    162,332 

 

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

 

Page | 1

 

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Statements of Comprehensive Income (Loss)

(Unaudited - Presented in thousands of US dollars)

 

   Three months ended March 31, 
   2020   2019 
Net income (loss) for the period  $(4,498)  $2,243 
           
Items that may in the future be reclassified to profit or loss:          
Changes in fair value of hedging instruments, net of $nil tax   (818)   (261)
Total other comprehensive (loss) for the period   (818)   (261)
Comprehensive income (loss) for the period  $(5,316)  $1,982 

 

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

 

Page | 2

 

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Statements of Financial Position

(Unaudited - Presented in thousands of US dollars)

 

   March 31,   December 31, 
   2020   2019 
ASSETS          
CURRENT ASSETS          
Cash and cash equivalents  $88,542   $83,404 
Trade and other receivables (note 5)   29,417    47,707 
Inventories (note 6)   14,900    14,471 
Other current assets (note 7)   8,127    5,495 
Assets held for sale (note 8)   1,069    1,069 
    142,055    152,146 
NON-CURRENT ASSETS          
Mineral properties and exploration and evaluation assets (note 9)   365,592    353,519 
Plant and equipment (note 10)   398,277    378,509 
Investment in associates (note 11)   961    1,331 
Long-term receivables and other (note 12)   41,685    38,389 
Deposits and advances to contractors (note 13)   9,173    12,171 
Total assets  $957,743   $936,065 
           
LIABILITIES          
CURRENT LIABILITIES          
Debt (note 17)  $30,000   $- 
Trade and other payables (note 14)   54,520    65,286 
Income taxes payable   7,323    12,400 
Current portion of lease obligations (note 16)   8,440    8,831 
Current portion of closure and reclamation provisions (note 19)   4,176    3,257 
    104,459    89,774 
NON-CURRENT LIABILITIES          
Debt (note 17)   157,118    146,535 
Deferred tax liabilities   22,074    20,915 
Closure and reclamation provisions (note 19)   29,266    27,868 
Lease obligations (note 16)   13,574    15,048 
Other liabilities (note 18)   389    499 
Total liabilities   326,880    300,639 
           
SHAREHOLDERS' EQUITY          
Share capital (note 21)   424,183    422,145 
Reserves   23,991    26,094 
Retained earnings   182,689    187,187 
Total shareholders' equity   630,863    635,426 
           
Total liabilities and shareholders' equity  $957,743   $936,065 

 

/s/ Jorge Ganoza Durant   /s/ Kylie Dickson
Jorge Ganoza Durant   Kylie Dickson
Director   Director

 

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

 

Page | 3

 

 

Fortuna Silver Mines Inc.

Condensed Interim Consolidated Statements of Cashflows

(Unaudited - Presented in thousands of US dollars)

 

   Three months ended March 31, 
   2020   2019 
OPERATING ACTIVITIES          
Net income (loss) for the period  $(4,498)  $2,243 
Items not involving cash          
Depletion and depreciation   11,640    9,909 
Accretion expense   685    176 
Income taxes   7,098    7,252 
Interest expense   338    391 
Interest income   (219)   (578)
Share based payments expense, net of cash settlements   (1,532)   (64)
Share of loss from associates   44    71 
Unrealized foreign exchange (gain) loss   (353)   114 
Unrealized foreign exchange loss, Lindero construction (note 12)   3,272    2,886 
Investments gains, Lindero construction   (1,118)   - 
Unrealized loss on derivatives   -    2,338 
Write-downs and other   191    206 
    15,548    24,944 
Trade and other receivables   16,001    (5,803)
Prepaid expenses   (1,333)   380 
Inventories   (58)   (1,798)
Trade and other payables   (5,047)   243 
Closure and rehabilitation payments   (23)   (126)
Cash provided by operating activities   25,088    17,840 
Income taxes paid   (12,021)   (13,999)
Interest paid   (69)   (1,249)
Interest received   219    1,341 
Net cash provided by operating activities   13,217    3,933 
           
INVESTING ACTIVITIES          
Purchases of short-term investments   (3,985)   - 
Redemptions of short-term investments   5,103    71,483 
Additions to mineral properties, plant and equipment   (5,483)   (9,216)
Expenditures on Lindero construction   (36,815)   (23,467)
Capitalized interest on Lindero construction   (2,250)   (915)
Contractor advances on Lindero construction and other expenditures   (2,668)   (11,708)
Advances applied to Lindero construction and other expenditures   5,666    1,907 
Proceeds from sale of assets   -    225 
Additions to long-term receivables   (5,814)   (7,928)
Cash (used in) provided by investing activities   (46,246)   20,381 
           
FINANCING ACTIVITIES          
Proceeds from credit facility (note 17(a))   40,000    - 
Payments of lease obligations   (1,736)   (1,929)
Cash provided by (used in) financing activities   38,264    (1,929)
Effect of exchange rate changes on cash and cash equivalents   (97)   52 
Increase in cash and cash equivalents during the period   5,138    22,437 
Cash and cash equivalents, beginning of the period   83,404    90,503 
Cash and cash equivalents, end of the period  $88,542   $112,940 
           
Cash and cash equivalents consist of:          
Cash  $50,687   $18,174 
Cash equivalents   37,855    94,767 
Cash and cash equivalents, end of the period  $88,542   $112,941 

 

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

 

Page | 4

 

 

Fortuna Silver Mines Inc.
Condensed Interim Consolidated Statements of Changes in Equity
(Unaudited - Presented in thousands of US dollars, except for number of shares)

 

   Share capital   Reserves         
   Number of common shares   Amount   Equity
reserve
   Hedging
reserve
   Fair value
reserve
   Equity component of convertible debenture   Foreign
Currency
reserve
   Retained
earnings
   Total equity 
Balance at January 1, 2020   160,291,553   $422,145   $20,870   $(674)  $(42)  $4,825   $1,115   $187,187   $635,426 
Total comprehensive loss for the period                                             
Net loss for the period   -    -    -    -    -    -    -    (4,498)   (4,498)
Other comprehensive loss for the period   -    -    -    (818)   -    -    -    -    (818)
Total comprehensive loss for the period   -    -    -    (818)   -    -    -    (4,498)   (5,316)
                                              
Transactions with owners of the Company                                             
Shares issued on vesting of share units   495,704    2,038    (2,038)   -    -    -    -    -    - 
Share-based payments (note 20)   -    -    753    -    -    -    -    -    753 
    495,704    2,038    (1,285)   -    -    -    -    -    753 
                                              
Balance at March 31, 2020   160,787,257   $424,183   $19,585   $(1,492)  $(42)  $4,825   $1,115   $182,689   $630,863 
                                              
Balance at January 1, 2019   159,939,595   $420,467   $17,882   $(9)  $(42)  $-   $1,115   $163,391   $602,804 
Total comprehensive income for the period                                             
Net income for the period   -    -    -    -    -    -    -    2,243    2,243 
Other comprehensive loss for the period   -    -    -    (261)   -    -    -    -    (261)
Total comprehensive income for the period   -    -    -    (261)   -    -    -    2,243    1,982 
                                              
Transactions with owners of the Company                                             
Shares issued on vesting of share units   233,753    1,098    (1,098)   -    -    -    -    -    - 
Share-based payments (note 20)   -    -    1,155    -    -    -    -    -    1,155 
    233,753    1,098    57    -    -    -    -    -    1,155 
                                              
Balance at March 31, 2019   160,173,348   $421,565   $17,939   $(270)  $(42)  $-   $1,115   $165,634   $605,940 

 

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

 

Page | 5

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

1.Nature of Operations

 

Fortuna Silver Mines Inc. and its subsidiaries (the “Company”) is a publicly traded company incorporated and domiciled in British Columbia, Canada.

 

The Company is engaged in precious and base metal mining and related activities in Latin America, including exploration, extraction, and processing. The Company operates the Caylloma silver, lead, and zinc mine (“Caylloma”) in southern Peru, the San Jose silver and gold mine (“San Jose”) in southern Mexico, and is constructing an open pit gold heap leach mine at its Lindero property (the “Lindero Project”) in northern Argentina.

 

Its common shares are listed on the New York Stock Exchange under the trading symbol FSM, on the Toronto Stock Exchange under the trading symbol FVI, and on the Frankfurt Stock Exchange under the trading symbol F4S.F.

 

The Company’s registered office is located at Suite 650 - 200 Burrard Street, Vancouver, Canada, V6C 3L6

 

2.COVID-19 Uncertainties and Liquidity Risk

 

(a)COVID-19 Uncertainties

 

On March 11, 2020, the World Health Organization declared the COVID-19 outbreak as a global pandemic. To date there have been significant stock market declines and volatility, significant volatility in commodity and foreign exchange markets, restrictions on the conduct of business in many jurisdictions and the global movement of people and some goods has become restricted. There is significant ongoing uncertainty surrounding COVID-19 and the extent and duration of the impacts that it may have on our operations, demand and prices for the commodities we produce, on our suppliers, on our employees and on global financial markets. The Company has been closely monitoring developments of the outbreak and have taken preventative measures to ensure the safety and health of our employees, contractors and the local communities. To date, we have identified six suspicious cases of COVID-19 at our Caylloma mine, all of whom remain asymptomatic.

 

The COVID-19 pandemic has significantly impacted the countries where we operate. The Government of Mexico, Peru and Argentina have implemented measures to curb the spread of COVID-19 and mandated temporary suspension of all non-essential business activities, including those in the mining sector. To comply with these measures, the Company initiated an orderly temporary suspension of mining and processing activities at the San Jose Mine to May 30, 2020. A reduced task force will remain on site to safeguard critical infrastructure and maintain environmental monitoring through the suspension period. In Peru, the period of mandatory social isolation has been extended to May 24, 2020. On March 20, 2020, mining activities were suspended at the Caylloma Mine while processing activities continue to operate with a reduced task force drawing from its ore stockpile. Mining activities subsequently re-commenced using a reduced workforce in accordance with the terms of a regulatory framework issued by applicable Peruvian Government Ministries. In Argentina, the mandatory social isolation period has been extended to May 24, 2020. All construction activities have been temporarily halted at the Lindero Project and a reduced task force remains on site to maintain critical activities, including security and environmental monitoring over the extended isolation period.

 

As at March 31, 2020, an impairment indicator was identified in respect of the Caylloma cash-generating unit (“CGU”). As a result, an impairment assessment was performed for the CGU with no impairment required. Future metal prices, exchange rates, discount rates and other key assumptions used in the Company’s assessment are subject to greater uncertainty given the current economic environment. Changes in these assumptions could significantly impact the valuation of the Company’s CGU’s and assets in the future.

 

Page | 6

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

(b)Liquidity Risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due.

 

The Company manages liquidity risk by the preparation of internally generated cash flow forecasts. These short-term cash flow forecasts consider estimation of future operating costs, financing costs, development capital and cash receipts from sales revenue. Sensitivity analyses are also performed, including the impact of volatility in estimated commodity prices.

 

As at March 31, 2020, the Company had $88,542 liquidity comprising of cash and cash equivalents, and working capital of $37,596, which includes a $30,000 debt payment due on December 31, 2020. Furthermore, the Company expects to incur between $75,000 to $80,000 to complete the construction of the Lindero Project, inclusive of pre-production expenditures, working capital and recoverable value added taxes.

 

On May 11, 2020, the Company announced that it had entered into an agreement with a syndicate of Underwriters, who have agreed to purchase on a “bought deal” basis an aggregate of 20,000,000 common shares of the Company at a price of $3.00 per share, for aggregate gross proceeds of $60,000 (the “Offering”).  The Company has also granted the Underwriters an over-allotment option to purchase up to an additional 3,000,000 common shares, representing 15% of the number of shares sold under this Offering (note 32 (b)).

 

This Offering combined with our current cash and cash equivalents will provide the Company with sufficient liquidity to meet its minimum obligations for the next 12 months from March 31, 2020.

 

3.Basis of Presentation

 

Statement of Compliance

 

These unaudited condensed interim consolidated financial statements (“interim financial statements”) were prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) applicable to the preparation of interim financial statements, including IAS 34 Interim Financial Reporting. They do not include all the information required for full annual financial statements. These interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2019, which includes information necessary for understanding the Company’s business and financial presentation.

 

The same accounting policies and methods of computation are followed in these interim financial statements as compared with the most recent annual financial statements. None of the new standards, and amendments to standards and interpretations effective as of January 1, 2020, applied in preparing these interim financial statements had a significant effect. The Company has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.

 

On May 13, 2020, the Company's Board of Directors approved these interim financial statements for issuance.

 

Presentation and Functional Currency

 

These interim financial statements are presented in United States Dollars (“$” or “US$” or “US dollars”), which is the functional currency of the Company. Reference to C$ are to Canadian dollars. All amounts in these interim financial statements have been rounded to the nearest thousand US dollars, unless otherwise stated.

 

Basis of Measurement

 

These interim financial statements have been prepared on a historical cost basis, except for those assets and liabilities that are measured at fair value (Note 29) at the end of each reporting period.

 

Page | 7

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

4.Use of Estimates, Assumptions and Judgements

 

(a)Critical Accounting Estimates and Assumptions

 

The preparation of these interim financial statements requires management to make estimates, assumptions and judgements that affect the reported amounts of assets and liabilities at the balance sheet date and reported amounts of expenses during the reporting period. Such estimates, assumptions and judgements are, by their nature, uncertain. Actual outcomes could differ from these estimates.

 

The impact of such estimates, assumptions and judgements are pervasive throughout the interim financial statements and may require accounting adjustments based on future occurrences. Revisions to accounting estimates are recognized in the period in which the estimate is revised and are accounted for prospectively.

 

In preparing these interim financial statements for the three months ended March 31, 2020, the Company applied the critical estimates, assumptions and judgements as disclosed in note 4 of its audited consolidated financial statements for the year ended December 31, 2019, in addition to those noted below.

 

i.Assessment of Impairment and Reversal of Impairment Indicators

 

Management applies significant judgement in assessing whether indicators of impairment or reversal of impairment exist for an asset or a group of assets which could result in the requirement to perform testing for impairment. Internal and external factors such as significant changes in the use of the asset, commodity prices, life of mines, tax laws or regulations in the countries that our mines operate in and interest rates are used by management in determining whether there are any indicators of impairment or reversal of previous impairments.

 

iiValue-added tax (“VAT”) receivable

 

Timing of collection of VAT receivables is uncertain as VAT refund procedures require a significant amount of information and follow-up. The Company assesses the recoverability of the amounts receivable at each reporting date which is impacted by several factors, including the status of discussions with the tax authorities, and current interpretation of relevant tax legislation. Changes in these estimates can materially affect the amount recognized as VAT receivable and could result in an increase in other expenses recognized in the Condensed Interim Consolidated Income Statements and Comprehensive Income. Significant judgment is required to determine the presentation of current and non-current VAT receivable.

 

5.Trade and Other Receivables

 

   March 31,   December 31, 
   2020   2019 
Trade receivables from concentrate sales  $14,689   $33,642 
Advances and other receivables   2,495    2,419 
Value added taxes recoverable   12,233    11,646 
Accounts and other receivables  $29,417   $47,707 

 

The Company’s trade receivables from concentrate sales are expected to be collected in accordance with the terms of the existing concentrate sales contracts with its customers. No amounts were past due as at March 31, 2020 and December 31, 2019.

 

Page | 8

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

6.Inventories

 

   March 31,   December 31, 
   2020   2019 
Concentrate stockpiles  $4,117   $2,640 
Ore stockpiles   2,770    3,730 
Materials and supplies   8,013    8,101 
Inventories  $14,900   $14,471 

 

During the three months ended March 31, 2020, the Company expensed $36,917 (three months ended March 31, 2019 – $36,805) of inventories to cost of sales.

 

7.Other Current Assets

 

   March 31,   December 31, 
   2020   2019 
Income tax recoverable  $3,699   $2,553 
Prepaid expenses   4,428    2,942 
Other current assets  $8,127   $5,495 

 

8.Assets Held for Sale

 

As at March 31, 2020, changes to assets held for sale are as follow:

 

Balance at December 31, 2018  $1,097 
Disposals   (28)
Balance at December 31, 2019   1,069 
Balance at March 31, 2020  $1,069 

 

9.Mineral Properties and Exploration and Evaluation Assets

 

   Depletable   Not depletable     
   Caylloma   San Jose   Lindero   Other   Total 
COST                         
Balance at December 31, 2019  $128,244   $184,333   $203,866   $7,933   $524,376 
Additions   1,461    2,241    10,447    432    14,581 
Changes in closure and reclamation provision   18    (73)   3,036    -    2,981 
Balance at March 31, 2020  $129,723   $186,501   $217,349   $8,365   $541,938 
                          
ACCUMULATED DEPLETION                         
Balance at December 31, 2019  $74,435   $96,422   $-   $-   $170,857 
Depletion   1,568    3,921    -    -    5,489 
Balance at March 31, 2020  $76,003   $100,343   $-   $-   $176,346 
                          
Net Book Value at March 31, 2020  $53,720   $86,158   $217,349   $8,365   $365,592 

 

Page | 9

 

 

Fortuna Silver Mines Inc.
Notes to Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2020 and 2019
(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   Depletable   Not depletable     
   Caylloma   San Jose   Lindero   Other   Total 
COST                    
Balance at December 31, 2018  $121,625   $175,609   $155,854   $7,797   $460,885 
Additions   6,396    7,838    34,485    2,652    51,371 
Changes in closure and reclamation provision   223    886    13,527    -    14,636 
Disposals   -    -    -    (2,516)   (2,516)
Balance at December 31, 2019  $128,244   $184,333   $203,866   $7,933   $524,376 
                          
ACCUMULATED DEPLETION                         
Balance at December 31, 2018  $68,207   $79,878   $-   $-   $148,085 
Depletion   6,228    16,544    -    -    22,772 
Balance at December 31, 2019  $74,435   $96,422   $-   $-   $170,857 
                          
Net Book Value at December 31, 2019  $53,809   $87,911   $203,866   $7,933   $353,519 

 

During the three months ended March 31, 2020, the Company capitalized $2,250 (three months ended March 31, 2019 - $724) of interest related to the construction of the Lindero Project.

 

The assets of the Caylloma Mine and the San Jose Mine and their holding companies, are pledged as security under the Company’s credit facility.

 

Exploration and Evaluation Assets

 

   Mexico   Argentina   Serbia         
   Tlacolula   Pachuca   Arizaro   Esperanza   Incachule   Barje   Others    Total 
Balance at December 31, 2018  $3,298    $-   $934   $788   $766   $1,938   $73   $7,797 
Additions   218    962    2    -    -    1,318    152    2,652 
Write-off   -    (962)   -    (788)   (766)   -    -    (2,516)
Balance at December 31, 2019   3,516    -    936    -    -    3,256    225    7,933 
Additions   114    -    1    -    -    122    195    432 
Balance at March 31, 2020  $3,630    $-   $937   $-   $-   $3,378   $420   $8,365 

 

10.Plant and Equipment

 

   Machinery
and
equipment
   Land, Buildings
and leasehold
improvements
   Furniture, other equipment and Transport
units
   Assets under lease   Capital work in progress - Lindero   Capital
work in
progress - Other
   Total 
COST                            
Balance at December 31, 2019   $75,246    $159,732    $16,083    $35,671    $219,335    $6,424    $512,491 
Additions   124    44    517    -    26,048    1,019    27,752 
Changes in closure and reclamation   14    -    -    -    -    -    14 
Disposals   (85)   -    (19)   -    -    -    (104)
Reclassifications   -    3,052    838    -    (350)   (3,540)   - 
Balance at March 31, 2020  $75,299   $162,828   $17,419   $35,671   $245,033   $3,903   $540,153 
                                    
ACCUMULATED DEPRECIATION                                   
Balance at December 31, 2019  $42,214   $78,360   $7,402   $6,006   $-   $-   $133,982 
Disposals   (22)   -    (19)   -    -    -    (41)
Depreciation   1,639    3,991    636    1,669    -    -    7,935 
Balance at March 31, 2020  $43,831   $82,351   $8,019   $7,675   $-   $-   $141,876 
                                    
Net Book Value at March 31, 2020  $31,468   $80,477   $9,400   $27,996   $245,033   $3,903   $398,277 

 

Page | 10

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

    Machinery
and
equipment
  Land, Buildings
and leasehold
improvements
  Furniture, other equipment and transport units   Assets under lease 1   Capital work in progress - Lindero   Capital
work in
progress - Other
  Total
COST                                          
Balance at December 31, 2018   $ 74,188   $  141,318   $  11,066   $  13,411   $  52,964   $  6,140   $  299,087
Initial adoption IFRS 16      -      -      -      7,316      -      -      7,316
Balance at January 1, 2019      74,188      141,318      11,066      20,727      52,964      6,140      306,403
Additions      1,185      714      3,464      14,944      177,017      9,718      207,042
Changes in closure and reclamation      171      -      -      -      -      -      171
Disposals      (1,038)      -      (87)      -      -      -      (1,125)
Reclassifications      740      17,700      1,640      -      (10,646)      (9,434)      -
Balance at December 31, 2019   $  75,246   $  159,732   $  16,083   $  35,671   $  219,335   $  6,424   $  512,491
                                           
ACCUMULATED DEPRECIATION                                          
Balance at December 31, 2018   $  35,843   $  65,547   $  5,390   $  107   $  -   $  -   $  106,887
Disposals      (746)      -      (79)      -      -      -      (825)
Depreciation      7,117      12,813      2,091      5,899      -      -      27,920
Balance at December 31, 2019   $  42,214   $  78,360   $  7,402   $  6,006   $  -   $  -   $  133,982
                                           
Net Book Value at December 31, 2019   $  33,032   $  81,372   $  8,681   $  29,665   $  219,335   $  6,424   $  378,509

 

(1)The Company leases equipment that was previously classified as a finance lease under IAS 17. On January 1, 2019, these leases were classified as right-of-use assets under IFRS 16 and the carrying amount of $13,411 and the lease liability of $8,767 were determined based on the carrying amount of these assets and their related lease liability immediately before this date.

 

11.Investment in Associates

 

As at March 31, 2020, investments in associates were comprised of:

 

   Proportion of ownership held   Market Value (C$) 
   March 31,   December 31,   March 31,   December 31, 
Name  2020   2019   2020   2019 
Medgold Resources Corp. ("Medgold")   22%   22%  $1,053   $1,265 
Prospero Silver Corp. ("Prospero")   27%   27%  $309   $464 

 

Medgold and Prospero are Canadian public companies which both trade on the TSX Venture Exchange under the ticker symbols MED and PSL, respectively, and are quoted in Canadian dollars (“C$”). Medgold’s principal business activity is the acquisition and exploration of resource properties in Serbia, and Prospero’s principal business activity is the acquisition and exploration of resource properties in Mexico.

 

   Medgold   Prospero   Total 
Balance at December 31, 2018  $3,075   $1,202   $4,277 
Write down of investment   (1,937)   (784)   (2,721)
Share of net income (loss)   (164)   (61)   (225)
Balance at December 31, 2019   974    357    1,331 
Write down of investment   (207)   (119)   (326)
Share of net loss   (24)   (20)   (44)
Balance at March 31, 2020  $743   $218   $961 

 

During the three months ended March 31, 2020, the Company wrote-down its investments in Prospero and Medgold in the amount of $119 and $207 (December 31, 2019: Prospero - $784; Medgold - $1,937), respectively.

 

Page | 11

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

 

12.Long-Term Receivables and Other

 

         
   March 31,   December 31, 
   2020   2019 
Value added tax recoverable - Lindero (1)  $37,122   $34,176 
Value added tax recoverable - San Jose (2)   2,270    2,036 
Income tax recoverable (note 31(d))   1,227    1,310 
Other assets   1,066    867 
Long-term receivables and other  $41,685   $38,389 

 

(1)The Company expects to start recovering the value added tax amount after the commencement of commercial production at the Lindero Project.
(2)The Company expects to start recovering the value added tax amount during the third quarter of 2021.

 

During the three months ended March 31, 2020, the Company recognized an unrealized foreign exchange loss of $2,690 (three months ended March 31, 2019 - $2,852) related to the value added tax recoverable on the construction at the Lindero Project.

 

As a result of the devaluation of the Argentine Peso which followed Argentina’s primary election in the third quarter of 2019, the Company implemented an investment strategy to meet its local currency requirements in Argentina. For the three months end March 31, 2020, the Company recognized $1,118 (three months ended March 31, 2019 - $nil) of investment gains from Argentine Peso denominated cross-border securities trades.

 

13.Deposits and Advances to Contractors

 

As at March 31, 2020, the Company has advanced $8,744 (December 31, 2019 – $12,164) to contractors related to the construction of the Lindero Project and $429 related to other projects at the San Jose and Caylloma mines (December 31, 2019 – $7) .

 

During the three months ended March 31, 2020, the Company paid $2,668 (December 31, 2019 - $19,175) as deposits for advances to contractors and $5,666 of deposits (December 31, 2019 - $49,950) were applied against equipment delivered or services rendered on the Lindero Project, and $422 was transferred to accounts receivables.

 

14.Trade and Other Payables
         
   March 31,   December 31, 
   2020   2019 
Trade accounts payable  $12,889   $15,975 
Lindero construction payables   21,069    24,998 
Refundable deposits to contractors   1,566    1,496 
Payroll payable   11,044    13,627 
Mining royalty payable   168    1,237 
Value added taxes payable   -    224 
Interest payable   2,018    1,457 
Due to related parties (note 15)   12    14 
Other payables   1,418    535 
Derivative liability   1,718    894 
Deferred share units payable (note 20(a))   2,197    3,918 
Restricted share units payable (note 20(b))   421    911 
Total trade and other payables  $54,520   $65,286 

 

Page | 12

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

  

15.Related Party Transactions

 

In addition to the related party transactions and balances disclosed elsewhere in these interim financial statements, the Company entered into the following related party transactions during the three months ended March 31, 2020 and 2019:

 

a)Purchase of Goods and Services

 

During the three months ended March 31, 2020 and 2019, the Company was charged for general and administrative services pursuant to a shared services agreement with Gold Group Management Inc., a company of which Simon Ridgway, the Company’s Chairman, is a director.

 

         
  Three months ended March 31, 
   2020   2019 
Personnel costs  $5   $3 
General and administrative expenses   92    85 
   $97   $88 

 

As at March 31, 2020, the Company had outstanding balances payable to Gold Group Management Inc. of $12 (December 31, 2019 - $14). Amounts due to related parties are due on demand and are unsecured.

 

b)Key Management Personnel

 

During the three months ended March 31, 2020 and 2019, the Company was charged for consulting services by Mario Szotlender, a director of the Company, and by Mill Street Services Ltd., a company of which Simon Ridgway, the Company’s Chairman, is a director. Such amounts, along with other amounts paid to key management personnel are as follows:

         
   Three months ended March 31, 
   2020   2019 
Salaries and benefits  $474   $1,367 
Directors fees   171    176 
Consulting fees   39    34 
Share-based payments   (1,266)   1,346 
   $(582)  $2,923 

  

16.Lease Obligations

 

    Minimum lease payments 
    March 31,     December 31,  
    2020    2019 
Less than one year  $9,041   $9,313 
Between one and five years   11,880    13,521 
More than five years   14,626    14,958 
    35,547    37,792 
Less: future finance charges   (13,533)   (13,913)
Present value of minimum lease payments   22,014    23,879 
Less: current portion   (8,440)   (8,831)
Non-current portion  $13,574   $15,048 

 

Page | 13

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

  

17.Debt

 

The following table summarizes the changes in debt:

 

   Credit Facility   Debentures   Total 
Balance at December 31, 2018  $69,302   $-   $69,302 
Proceeds from debentures       46,000    46,000 
Transaction costs paid       (2,490)   (2,490)
Portion allocated to equity       (7,141)   (7,141)
Transaction costs allocated to equity       389    389 
Amortization of discount   128    347    475 
Drawdowns   40,000        40,000 
Balance at December 31, 2019   109,430    37,105    146,535 
Amortization of discount   61    522    583 
Drawdowns   40,000        40,000 
Balance at March 31, 2020   149,491    37,627    187,118 
Current portion   (30,000)   -    (30,000)
Non-current portion  $119,491   $37,627   $157,118 

 

a)Credit Facility

 

On January 26, 2018, the Company entered into an amended and restated four-year term credit facility with the Bank of Nova Scotia (“Amended Credit Facility”) with a maturity date of January 26, 2022. The Amended Credit Facility consists of a $40,000 non-revolving credit facility, (the “Non-Revolving Facility”) which has been fully drawn and an $80,000 revolving credit facility (“Revolving Facility”).

 

The Amended Credit Facility has been subsequently amended on December 13, 2018, June 26, 2019 and December 18, 2019 (collectively, the “Third Amendment and Restated Credit Agreement”) whereby, among other amendments, the Revolving Facility was increased by an additional $30,000 to $110,000 for a temporary period from December 13, 2018 to December 31, 2020. At such time, if any part of the additional $30,000 has been advanced it must be repaid by December 31, 2020, and the balance of the Non-Revolving Facility and the Revolving Facility must be repaid on January 26, 2022 as per the terms of the Third Amendment and Restated Credit Agreement. In addition, BNP Paribas was added as a lender.

 

The interest rate on the Amended Credit Facility is on a sliding scale at one-month LIBOR plus an applicable margin ranging from 2.5% to 3.5%, based on a Total Debt to EBITDA ratio, as defined in the Amended Credit Facility. The Amended Credit Facility is secured by a first ranking lien on the assets of Minera Bateas S.A.C. and Compania Minera Cuzcatlan S.A. de C.V. and their holding companies. The Company must comply with the terms in the Amended Credit Facility relating to, among other matters, reporting requirements, conduct of business, insurance, notices, and must comply with certain financial covenants, including a maximum debt to EBITDA ratio and a minimum tangible net worth, each as defined in the Amended Credit Facility.

 

During the three months ended March 31, 2020, the Company withdrew the remaining $40,000 balance of the Revolving Facility. In addition, the Company classified $30,000 of the Revolving Facility to current as this amount is due on December 31, 2020.

  

b)Convertible Debenture

 

On October 2 and 6, 2019, the Company completed a bought deal public offering (the “Offering”) of senior subordinated unsecured convertible debentures with an aggregate principal amount of $46,000 (the “Debentures”).

 

The Debentures mature on October 31, 2024 and bear interest at a rate of 4.65% per annum, payable semi-annually in arrears on the last business day of April and October, commencing on April 30, 2020. The Debentures are convertible at the holder’s option into common shares in the capital of the Company at a conversion price of $5.00 per share, representing a conversion rate of 200 Common Shares per $1 principal amount of Debentures, subject to adjustment in certain circumstances.

  

Page | 14

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

18.Other Liabilities

 

   March 31,   December 31, 
   2020   2019 
Restricted share units (note 20(b))  $171   $246 
Other non-current liabilities   218    253 
   $389   $499 

 

19.Closure and Reclamation Provisions

 

The following table summarizes the changes in closure and reclamation provision as follows:

 

   Closure and Reclamation Provisions 
   Caylloma
Mine
   San Jose
Mine
   Lindero
Project
   Total 
Balance at December 31, 2019  $11,324   $4,848   $14,953   $31,125 
Changes in estimate   29    (72)   2,954    2,911 
Reclamation expenditures   (19)   (4)   -    (23)
Accretion   79    84    83    246 
Effect of changes in foreign exchange rates   -    (817)   -    (817)
Balance at March 31, 2020   11,413    4,039    17,990    33,442 
Less:  Current portion   3,967    209    -    4,176 
Non-current portion  $7,446   $3,830   $17,990   $29,266 

 

   Closure and Reclamation Provisions 
   Caylloma
Mine
   San Jose
Mine
   Lindero
Project
   Total 
Balance at December 31, 2018  $10,800   $3,716   $1,427   $15,943 
Changes in estimate   394    886    13,390    14,670 
Reclamation expenditures   (201)   (150)   -    (351)
Accretion   331    259    136    726 
Effect of changes in foreign exchange rates   -    137    -    137 
Balance at December 31, 2019   11,324    4,848    14,953    31,125 
Less:  Current portion   3,048    209    -    3,257 
Non-current portion  $8,276   $4,639   $14,953   $27,868 

 

Closure and reclamation provisions represent the present value of reclamation costs related to mine and development sites. There have been no significant changes in requirements, laws, regulations, operating assumptions, estimated timing and amount of reclamation and closure obligations during the three months ended March 31, 2020, except for the Lindero Project, where the Company estimates reclamation and closure cost based on the progress of the mine construction.

   Closure and Reclamation Provisions 
   Caylloma
Mine
   San Jose
Mine
   Lindero
Project
   Total 
Anticipated settlement date   2022 - 2027    2025 - 2037    2029 - 2042      
Undiscounted uninflated estimated cash flow  $11,719   $5,104   $17,420   $34,243 
Estimated life of mine (years)   10    6    14      
Discount rate   3.00%   6.88%   1.94%     
Inflation rate   2.00%   3.58%   2.00%     

 

The Company is expecting to incur annual reclamation expenses throughout the life of its mines.

 

Page | 15

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

20.Share Based Payments

 

During the three months ended March 31, 2020, the Company recognized a recovery of $1,486 in share-based payments (three months ended March 31, 2019 - $1,050 expense) related to the outstanding deferred, restricted and performance share units.

 

For the year ended December 31, 2019, the Company recognized a share-based payment expense of $55, related to stock options (three months ended March 31, 2019, – $268).

 

(a)Deferred Share Units (DSUs)

 

   Cash Settled 
   Number of
DSUs
   Fair Value 
Outstanding, December 31, 2018   850,067   $3,116 
Granted   111,804    455 
Changes in fair value   -    347 
Outstanding, December 31, 2019   961,871    3,918 
Changes in fair value   -    (1,721)
Outstanding, March 31, 2020   961,871   $2,197 

 

On April 20, 2020, the Company granted 162,648 deferred share units to its non-executive directors with a fair value of $2.36 (C$3.32) for each DSU (year ended December 31, 2019 - 111,804 DSUs with a fair value of $4.83 (C$3.62) per DSU).

 

(b)Restricted Share Units (RSUs)

 

   Cash Settled   Equity Settled 
    Number of RSUs    Fair Value    Number of
RSUs
 
Outstanding, December 31, 2018   659,385   $2,057    734,631 
Granted   139,661    506    633,914 
Units paid out in cash   (406,611)   (1,466)   - 
Vested   -    -    (201,633)
Changes in fair value and vesting   -    60    - 
Outstanding, December 31, 2019   392,435    1,157    1,166,912 
Units paid out in cash   (49,915)   (114)   - 
Vested   -    -    (251,922)
Changes in fair value and vesting   -    (451)   - 
Outstanding, March 31, 2020   342,520    592    914,990 
Less: current portion        (421)     
Non-current portion       $171      

 

During the three months ended March 31, 2020, the Company did not grant any RSUs (year ended December 31, 2019- 633,914 equity-settled RSUs with a fair value of $3.62 (C$4.83) per share unit) to its employees and officers.

 

On April 20, 2020, the Company granted to its employees and officers a total of 1,056,207 cash-settled and 815,220 equity-settled restricted share units which vest 20% on the first anniversary, 30% on the second anniversary and 50% on the third anniversary of the date of grant.  The fair value of each restricted share unit on the grant date was $2.36 (C$3.32). 

 

Page | 16

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

(c)Performance Share Units

 

   Equity Settled
 
   Number of PSUs 
Outstanding, December 31, 2018   1,002,166 
Granted   422,609 
Vested   (150,325)
Outstanding, December 31, 2019   1,274,450 
Forfeited or cancelled   (191,498)
Vested   (243,782)
Outstanding, March 31, 2020   839,170 

 

During the three months ended March 31, 2020, the Company did not grant any PSUs (year ended December 31, 2019 – 422,609 with a fair value of $3.62 (C$4.83) per share unit) to its employees and officers.

 

The PSUs granted during the year ended December 31, 2019 vest 20% on the first anniversary, 30% on the second anniversary and 50% on the third anniversary of the date of grant based on prescribed performance metrics, and are subject to a multiplier ranging from 50% to 200% depending on the achievement level of certain performance targets. 

 

d)Stock Options

 

The Company’s Stock Option Plan, as amended and approved from time to time, permits the Company to issue up to 12,200,000 stock options. As at March 31, 2020, a total of 1,574,403 stock options were available for issuance under the plan.

 

   Number of 
stock options
   Weighted average
exercise price
 
       Canadian dollars 
Outstanding, December 31, 2018    1,784,029   $5.85 
Outstanding, December 31, 2019    1,784,029    5.85 
Expired unexercised    (517,833)   4.79 
Outstanding, March 31, 2020    1,266,196   $6.28 
Vested and exercisable, December 31, 2019    1,459,779   $5.77 
Vested and exercisable, March 31, 2020    1,262,421   $6.28 

 

21.Share Capital

 

    Authorized Share Capital

 

The Company has an unlimited number of common shares without par value authorized for issue.

 

22.Earnings (Loss) per Share

 

   Three months ended March 31, 
Basic  2020   2019 
Net income (loss) for the period  $(4,498)  $2,243 
Weighted average number of shares (000's)   160,365    159,971 
Earnings (loss) per share - basic  $(0.03)  $0.01 

 

Page | 17

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   Three months ended March 31, 
Diluted  2020   2019 
Net income (loss) for the period  $(4,498)  $2,243 
           
Weighted average number of shares (000's)   160,365    159,971 
Incremental shares from options   -    13 
Incremental shares from share units   -    2,348 
Weighted average diluted number of shares (000's)   160,365    162,332 
Earnings (loss) per share - diluted  $(0.03)  $0.01 

 

For the three months ended March 31 2020, 1,266,196 out of the money options were excluded from the diluted earnings per share calculation as their effect would have been anti-dilutive (three months ended March 31, 2019 – 1,503,044). In addition, there were 1,754,160 anti-dilutive share units and 9,200,000 debentures excluded from the above calculation, respectively (three months ended March 31, 2019 – 1,266,196 anti-dilutive share units and nil debentures, respectively).

 

23.   Sales

 

The Company’s geographical analysis of revenue from contracts with customers attributed to the location of the products produced, is as follows:

 

By-product and Geographical Area

 

   Three months ended March 31, 2020 
   Peru   Mexico   Total 
Silver-gold concentrates  $-   $38,661   $38,661 
Silver-lead concentrates   8,057    -    8,057 
Zinc concentrates   5,220    -    5,220 
Provisional pricing adjustments   (1,066)   (3,331)   (4,397)
Sales to external customers  $12,211   $35,330   $47,541 

 

   Three months ended March 31, 2019 
   Peru   Mexico   Total 
Silver-gold concentrates  $-   $41,373   $41,373 
Silver-lead concentrates   10,244    -    10,244 
Zinc concentrates   8,978    -    8,978 
Provisional pricing adjustments   362    (1,966)   (1,604)
Sales to external customers  $19,584   $39,407   $58,991 

 

   Three months ended March 31, 
   2020   2019 
Customer 1  $35,330   $39,407 
Customer 2   12,211    19,584 
   $47,541   $58,991 

 

We are exposed to metal price risk with respect to our sales of silver, gold, zinc, and lead concentrates. A 10% change in metal prices from the prices used at March 31, 2020 would result in the following change to sales and accounts receivable for sales which are still based on provisional prices as at March 31, 2020.

 

Page | 18

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

Metal (Expressed in $000’s)  Change   Effect on Sales 
Silver   +/-10%  $2,784 
Gold   +/-10%  $2,022 
Lead   +/-10%  $86 
Zinc   +/-10%  $126 

 

During the three months ended March 31, 2020, the Company recognized a negative sales adjustment of $4,397 (2019 - $1,604) as a result of declines in metal prices on final settlement prices or during the quotational period.

 

24.Cost of Sales

 

   Three Months Ended March 31, 2020 
   Caylloma   San Jose   Total 
Direct mining costs  $7,005   $15,900   $22,905 
Salaries and benefits   1,783    1,884    3,667 
Workers' participation   20    1,286    1,306 
Depletion and depreciation   3,816    7,447    11,263 
Royalties   166    890    1,056 
Impairment (recovery) of inventories   -    (120)   (120)
   $12,790   $27,287   $40,077 

 

   Three Months Ended March 31, 2019 
   Caylloma   San Jose   Total 
Direct mining costs  $8,079   $14,552   $22,631 
Salaries and benefits   1,739    1,761    3,500 
Workers' participation   278    655    933 
Depletion and depreciation   3,064    6,588    9,652 
Royalties   47    741    788 
   $13,207   $24,297   $37,504 

 

For the three months ended March 31, 2020, depletion and depreciation includes $540 (three months ended March 31, 2019 - $657) depreciation of right-of-use assets.

 

25.General and Administration

 

   Three months ended March 31, 
   2020   2019 
General and administration  $4,696   $4,982 
Workers' participation   326    223 
    5,022    5,205 
Share-based payments   (1,403)   1,316 
   $3,619   $6,521 

 

Page | 19

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

26.Other Expenses

 

   Three months ended March 31, 
   2020   2019 
Write-down of investment in associate  $228   $- 
Loss (gain) on disposal of assets   64    (3)
Other expenses   5    137 
   $297   $134 

 

27.Interest and Finance (Costs) Income, Net

 

   Three months ended March 31, 
   2020   2019 
Interest income  $211   $763 
Interest expense   (342)   (321)
Bank stand-by and commitment fees   (63)   (123)
Accretion expense   (163)   (176)
   $(357)  $143 

 

28.Segmented Information

 

The following summary describes the operations of each reportable segment:

 

·Minera Bateas S.A.C. (“Bateas”) – operates the Caylloma silver, lead and zinc mine
·Compania Minera Cuzcatlan S.A. de C.V. (“Cuzcatlan”) – operates the San Jose silver-gold mine
·Mansfield Minera S.A. (“Mansfield”) – construction of the Lindero mine
·Corporate – corporate stewardship

 

   Three Months Ended March 31, 2020 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Revenues from external customers  $-   $12,211   $35,330   $-   $47,541 
Cost of sales before depreciation and depletion   -    (8,974)   (19,840)   -    (28,814)
Depreciation and depletion in cost of sales   -    (3,816)   (7,447)   -    (11,263)
General and administration   (830)   (1,047)   (1,742)   -    (3,619)
Other expenses   (252)   (131)   1,735    (3,358)   (2,006)
Finance items   (293)   (107)   43    1,118    761 
Segment (loss) profit  before taxes   (1,375)   (1,864)   8,079    (2,240)   2,600 
Income taxes   (1,843)   (250)   (5,005)   -    (7,098)
Segment (loss) profit after taxes  $(3,218)  $(2,114)  $3,074   $(2,240)  $(4,498)

 

   Three Months Ended March 31, 2019 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Revenues from external customers  $-   $19,584   $39,407   $-   $58,991 
Cost of sales before depreciation and depletion   -    (10,143)   (17,709)   -    (27,852)
Depreciation and depletion in cost of sales   -    (3,064)   (6,588)   -    (9,652)
General and administration   (4,004)   (996)   (1,521)   -    (6,521)
Other income (expenses)   (189)   (351)   (627)   (2,886)   (4,053)
Finance items   (170)   (1,373)   125    -    (1,418)
Segment (loss) profit  before taxes   (4,363)   3,657    13,087    (2,886)   9,495 
Income taxes   (190)   (1,088)   (4,396)   (1,578)   (7,252)
Segment (loss) profit after taxes  $(4,553)  $2,569   $8,691   $(4,464)  $2,243 

 

Page | 20

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

   March 31, 2020 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Total assets  $39,050   $111,001   $247,886   $559,806   $957,743 
Total liabilities  $201,645   $33,413   $34,332   $57,490   $326,880 
Capital expenditures  $122   $2,137   $3,006   $35,586   $40,851 

 

   December 31, 2019 
   Corporate   Bateas   Cuzcatlan   Mansfield   Total 
Total assets  $60,134   $116,501   $252,100   $507,330   $936,065 
Total liabilities  $162,210   $36,747   $42,264   $59,418   $300,639 
Capital expenditures  $1,333   $11,845   $14,046   $211,413   $238,637 

 

29.Fair Value Measurements

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction in the principal (or most advantageous) market at the measurement date under current market conditions (an exit price) regardless of whether that price is directly observable or estimated using another valuation technique.

 

The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that are observable for the asset or liability (interest rate, yield curves), or inputs that are derived principally from or corroborated observable market data or other means. Level 3 inputs are unobservable (supported by little or no market activity). The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.

 

The following sets up the methods and assumptions used to estimate the fair value of Level 2 and Level 3 financial instruments.

 

Financial asset or liability Methods and assumptions used to estimate fair value
Trade receivables Trade receivables arising from the sales of metal concentrates are subject to provisional pricing, and the final selling price is adjusted at the end of a quotational period. We mark these to market at each reporting date based on the forward price corresponding to the expected settlement date.
Interest rate swaps, and metal contracts Fair value is calculated as the present value of the estimated contractual cash flows. Estimates of future cash flows are based on quoted swap rates, futures prices and interbank borrowing rates. These are discounted using a yield curve, and adjusted for credit risk of the Company or the counterparty.
Convertible Debentures The fair value of the convertible debentures represents both the debt and equity components of the convertible debenture and has been determined with reference to the quoted market price of the convertible debentures.

 

During the three months ended March 31, 2020 and 2019, there were no transfers of amounts between Level 1, Level 2, and Level 3 of the fair value hierarchy. The following tables show the carrying amounts and fair values of financial assets and financial liabilities, including their levels in the fair value hierarchy. Fair value information for financial assets and financial liabilities not measured at fair value is not presented if the carrying amount is a reasonable approximation of fair value.

 

Page | 21

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019 

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

    Carrying value   Fair value        
March 31, 2020   Fair Value (hedging)   Fair value
through
profit or loss
  Amortized
cost
  Total   Level 1   Level 2   Level 3   Carrying value
approximates
Fair Value
 
Financial assets measured at Fair Value                                                  
Trade receivables concentrate sales   $  -   $  14,689   $  -   $  14,689   $  -   $  14,689   $  -   $  -  
    $  -   $  14,689   $  -   $  14,689   $  -   $  14,689   $  -   $  -  
                                                   
Financial assets not measured at Fair Value                                                  
Cash and cash equivalents   $  -   $  -   $  88,542   $  88,542   $  -   $  -   $  -   $  88,542  
Other receivables      -      -      2,495      2,495      -      -      -      2,495  
    $  -   $  -   $  91,037   $  91,037   $  -   $  -   $  -   $  91,037  
                                                   
Financial liabilities measured at Fair Value                                                  
Interest rate swap liability   $  (1,718)   $  -   $  -   $  (1,718)   $  -   $  (1,718)   $  -   $  -  
    $  (1,718)   $  -   $  -   $  (1,718)   $  -   $  (1,718)   $  -   $  -  
                                                   
Financial liabilities not measured at Fair Value                                                  
Trade payables   $  -   $  -   $  (30,836)   $  (30,836)   $  -   $  -   $  -   $  (30,836)  
Payroll payable      -      -      (12,756)      (12,756)      -      -      -      (12,756)  
Share units payable      -      -      (2,789)      (2,789)      -      (2,789)      -      -  
Bank loan payable      -      -      (149,491)      (149,491)      -      (150,000)      -      -  
Debentures      -      -      (37,627)      (37,627)      -      (46,460)      -      -  
Other payables      -      -      (21,577)      (21,577)      -      -      -      (21,577)  
    $  -   $  -   $  (255,076)   $  (255,076)   $  -   $  (199,249)   $  -   $  (65,169)  

 

Page | 22

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

    Carrying value   Fair value        
December 31, 2019   Fair Value (hedging)   Fair value
through
profit or loss
  Amortized
cost
  Total   Level 1   Level 2   Level 3   Carrying value
approximates
Fair Value
 
Financial assets measured at Fair Value                                                  
Trade receivables concentrate sales   $  -   $  33,642   $  -   $  33,642   $  -   $  33,642   $  -   $  -  
    $  -   $  33,642   $  -   $  33,642   $  -   $  33,642   $  -   $  -  
                                                   
Financial assets not measured at Fair Value                                                  
Cash and cash equivalents   $  -   $  -   $  83,404   $  83,404   $  -   $  -   $  -   $  83,404  
Other receivables      -      -      2,419      2,419      -      -      -      2,419  
    $  -   $  -   $  85,823   $  85,823   $  -   $  -   $  -   $  85,823  
                                                   
Financial liabilities measured at Fair Value                                                  
Interest rate swap liability   $  (894)   $  -   $  -   $  (894)   $     $  (894)   $  -   $  -  
    $  (894)   $  -   $  -   $  (894)   $  -   $  (894)   $  -   $  -  
                                                   
Financial liabilities not measured at Fair Value                                                  
Trade payables   $  -   $  -   $  (37,357)   $  (37,357)   $  -   $  -   $  -   $  (37,357)  
Payroll payable      -      -      (15,801)      (15,801)      -      -      -      (15,801)  
Share units payable      -      -      (5,075)      (5,075)      -      (5,075)      -      -  
Bank loan payable      -      -      (109,430)      (109,430)      -      (110,000)      -      -  
Debentures      -      -      (37,105)      (37,105)      -      (38,858)      -      -  
Other payables      -      -      (22,403)      (22,403)      -      -      -      (22,403)  
    $  -   $  -   $  (227,171)   $  (227,171)   $  -   $  (153,933)   $  -   $  (75,561)  

 

Page | 23

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

30.Supplemental Cashflow Information

 

The changes in liabilities arising from financing activities, including both changes arising from cash flows and non-cash changes for the periods set out below were as follows:

 

   Bank Loan   Debenture   Lease
obligations
   Interest rate
swaps
 
As at December 31, 2018  $69,302   $-   $16,082   $224 
Additions   40,000    46,000    14,944    - 
Interest   128    347    1,848    - 
Payments   -    -    (9,048)   - 
Transaction costs   -    (2,101)   -    - 
Equity component   -    (7,141)   -    - 
Foreign exchange   -    -    53    - 
Changes in fair value   -    -    -    670 
As at December 31, 2019   109,430    37,105    23,879    894 
Additions   40,000    -    -    - 
Interest   61    522    478    98 
Payments   -    -    (2,258)   (92)
Foreign exchange   -    -    (85)   - 
Changes in fair value   -    -    -    818 
As at March 31, 2020  $149,491   $37,627   $22,014   $1,718 

 

31.Contingencies and Capital Commitments

 

(a)Caylloma Letter of Guarantee

 

The Caylloma Mine closure plan was updated in December 2018, with total undiscounted closure costs of $11,431 consisting of progressive closure activities of $3,486, final closure activities of $7,156, and post-closure activities of $789. Pursuant to the closure regulations, the Company is required to provide $9,704 guarantee with the Government for 2020.

 

In January 2020, the Company established a security bond in the amount of $1,310 and a bank letter of guarantee in the amount of $8,394, in compliance with local regulation and to collateralize Bateas’ mine closure plan. The security bond and the letter of guarantee expire on January 29, 2021.

 

(b)San Jose Letter of Guarantee

 

The Company has established three letters of guarantee in the aggregate amount of $991 to fulfill its environmental obligations under the terms and conditions of the Environmental Impact Statements issued by the Secretaria de Medio Ambiente y Recursos Naturales (“SEMARNAT”) in 2009 in respect of the construction of the San Jose mine, and in 2017 and 2019 with respect to the expansion of the dry stack tailings facility at the San Jose mine. The letters of guarantee expire on December 31, 2023, June 15, 2022 and May 15, 2020 respectively.

 

(c)Other Commitments

 

As at March 31, 2020, the Company had capital commitments of $21,128, $198, and $180 for civil work, equipment purchases and other services at the Lindero Project and the Caylloma and San Jose Mines, respectively, which are expected to be expended within one year.

 

Page | 24

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

(d)Tax Contingencies

 

Peru

 

The Company has been assessed $1,227 (4,343 Peruvian Soles), including interest and penalties of $678 (2,405 Peruvian Soles), for the tax year 2010 by SUNAT, the Peruvian tax authority, with respect to the deduction of certain losses arising from derivative instruments. The Company applied to the Peruvian tax court to appeal the assessments.

 

On January 22, 2019, the Peruvian tax court reaffirmed SUNAT’s position and denied the deduction. The Company believes the assessment is inconsistent with Peruvian tax law and that it is probable the Company will succeed on appeal through the Peruvian legal system. The Company has paid the disputed amount in full and has initiated proceedings through the Peruvian legal system to appeal the decision of the Peruvian tax court.

 

The Company has recorded the amount paid of $1,227 (4,343 Peruvian Soles) in long-term receivables and other as at March 31, 2020, as the Company believes it is probable that the appeal will be successful (note 12).

 

(e)SGM Royalty

 

In 2017 the Mexican Geological Service (“SGM”) advised the Company that a previous owner of one of the Company’s mineral concessions located at the San Jose Mine in Oaxaca, Mexico had granted the SGM a royalty of 3% of the billing value of minerals obtained from the concession. The Company, supported by legal opinions from three independent law firms, has previously advised the Mexican mining authorities that it is of the view that no royalty is payable, and in 2018 initiated administrative and legal proceedings (the “Administrative Proceedings”) in the Mexican Federal Administrative Court (“FAC”) against the Dirección General de Minas (“DGM”) to remove reference to the royalty on the title register. The proceedings are progressing in accordance with the procedures of the FAC. 

 

In January 2020, the Company received notice from the DGM seeking to cancel the mining concession if the royalty, in the Mexican peso equivalent of $30,000 plus VAT (being the amount of the claimed royalty from 2011 to 2019), was not paid before March 15, 2020. In February 2020, the Company initiated legal proceedings (the “Amparo Proceedings”) against the DGM in the Juzgado Séptimo de Distrito en Materia Administrativa en la Ciudad de México (“District Court”) to contest the cancellation procedure and also to stay the cancellation process. The District Court in Mexico City admitted the Company’s legal proceedings on March 2, 2020 and granted a permanent stay of execution, which protects the Company from the cancellation of the concession until a resolution by the District Court is reached on the legality of the cancellation procedure. The timing of a decision by the court at first instance in this action against the DGM is uncertain and may take several months. In the event that the Company is unsuccessful in these proceedings, it may appeal. If ultimately the Company does not prevail, it may be required to pay the disputed royalty in order to preserve the mining concession. If the Company is required to pay the royalty, it will do so from available capital resources.

 

The Company has determined that it is more likely than not that it will succeed in these proceedings; therefore, no provision has been recorded as at March 31, 2020 and December 31, 2019.

 

Page | 25

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

(f)Other Contingencies

 

The Company is subject to various investigations, royalties and other claims, legal, labor, and tax proceedings covering matters that arise in the ordinary course of business activities. Each of these matters is subject to various uncertainties, and it is possible that some of these matters may be resolved unfavorably for the Company. Certain conditions may exist as of the date these interim financial statements are issued that may result in a loss to the Company. None of these matters is expected to have a material effect on the results of operations or financial conditions of the Company.

 

32.Subsequent Events

 

Subsequent to March 31, 2020 the Company:

 

(a)Amendments to Financial Covenants

 

On May 5, 2020, the Company reached an agreement in principle to amend the financial covenants contained in its Credit Facility. The Credit Facility requires the Company to maintain a total debt to EBITDA ratio, as defined in the Credit Facility, of not greater than 3:1. As of the financial period ended March 31, 2020, the total debt to EBITDA ratio was 2.4:1.

 

Government-mandated constraints on business to curb the spread of COVID-19 in Peru and Mexico, which host the Company’s operating mines, have resulted in reduced operations at the Caylloma Mine during the first quarter of 2020, and subsequent to the end of the quarter, have resulted in the suspension of operations at the San Jose Mine. As a result, the Company has entered into discussions with its senior lenders under the Credit Facility, and obtained an agreement in principle to amend the financial covenants as follows:

 

·Total Net Debt to EBITDA ratio, as defined in the Credit Facility, of not greater than 4.5:1 for the remaining three quarters of 2020 and the first quarter of 2021, reducing to 4:1 in the second quarter of 2021 and for the remainder of the term of the Credit Facility;
·Net Senior Secured Debt to EBITDA ratio, as defined in the Credit Facility, of not greater than 3:1 in the remaining three quarters of 2020 and the first quarter of 2021, reducing to 2:1 in the second quarter of 2021 and for the remainder of the term of the Credit Facility; and
·EBITDA to Interest Expense ratio, as defined in the Credit Facility, of a minimum of 4:1 beginning in the second quarter of 2020 and for the remainder of the term of the Credit Facility.

 

The interest coverage on the EBITDA to Interest Expense ratio is based on the rolling four quarters of EBITDA and Interest Expense, beginning with the four quarters covering the third quarter of 2019 to the second quarter of 2020, for the remainder of the term of the Credit Facility.

 

The interest rate on the Credit Facility will continue to be based on a sliding scale at one-month LIBOR plus an applicable margin ranging from 2.5% to 3.5% but will be amended to be based on the Net Senior Secured Debt to EBITDA ratio, as defined in the Credit Facility. The amendment to the Credit Facility is subject to the completion of definitive documentation to be executed by the parties.

 

Page | 26

 

 

Fortuna Silver Mines Inc.

Notes to Condensed Interim Consolidated Financial Statements

For the three months ended March 31, 2020 and 2019

(Unaudited - Presented in thousands of US dollars – unless otherwise noted)

 

(b)Financing

 

On May 11, 2020, the Company announced that it had entered into an agreement with a syndicate of Underwriters, who have agreed to purchase on a “bought deal” basis an aggregate of 20,000,000 common shares (the "Shares") of the Company at a price of $3.00 per Share, for aggregate gross proceeds of $60,000 (the “Offering”).  The Company has also granted the Underwriters an over-allotment option, exercisable in whole or in part, within 30 days from the date of the closing of the Offering, to purchase up to an additional 3,000,000 Shares, representing 15% of the number of Shares sold under the Offering.

 

The Underwriters will be paid a commission in connection with the Shares sold under the Offering.

 

The Offering is subject to standard conditions of closing of financings of this nature, and is scheduled to close on May 20, 2020, or such other date as may be agreed upon by the Underwriters and the Company.

 

Page | 27