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

Condensed Consolidated Interim Financial Statements

Prepared by Management

Third Quarter Report
Three and Nine Months Ended September 30, 2016 and 2015



ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
(unaudited – prepared by management)
(expressed in thousands of US dollars)

        September 30,     December 31,  
    Notes     2016     2015  
ASSETS                  
                   
Current assets                  
   Cash and cash equivalents     $ 83,240   $  20,413  
   Investments         108     614  
   Accounts receivable   4     25,924     24,343  
   Inventories   5     11,995     17,350  
   Prepaid expenses         1,230     2,510  
Total current assets         122,497     65,230  
                   
Non-current deposits         798     855  
Deferred income tax asset         -     223  
Mineral properties, plant and equipment   7     56,193     47,925  
Total assets     $ 179,488   $  114,233  
                   
LIABILITIES AND SHAREHOLDERS' EQUITY                  
                   
Current liabilities                  
   Accounts payable and accrued liabilities     $ 16,138   $  18,949  
   Finance lease obligation   9     276     1,180  
   Income taxes payable         4,147     5,844  
   Credit facility   8     10,000     22,000  
Total current liabilities         30,561     47,973  
                   
Credit facility - long term   8     1,500     -  
Provision for reclamation and rehabilitation         7,825     7,762  
Deferred income tax liability         6,689     7,623  
Total liabilities         46,575     63,358  
                   
Shareholders' equity                  
Share capital, unlimited common shares authorized, no par value, issued 
   and outstanding 125,882,181 shares (Dec 31, 2015 - 102,776,470 shares)
Page 4 444,392 368,898
Contributed surplus   Page 4     6,319     9,465  
Accumulated comprehensive income (loss)   Page 4     66     (145 )
Retained earnings (deficit)         (317,864 )   (327,343 )
Total shareholders' equity         132,913     50,875  
Total liabilities and shareholders' equity     $ 179,488   $  114,233  

Subsequent events (Notes 7(c))

Commitments and contingencies (Notes 7, 9 and 15)

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

Endeavour Silver Corp. Page - 2 -


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

          Three Months Ended     Nine Months Ended  
          Sept. 30,     Sept. 30,     Sept. 30,     Sept. 30,  
    Notes     2016     2015     2016     2015  
                               
Revenue       $  42,066   $  42,737   $  128,117   $  141,565  
                               
Cost of sales:                              
         Direct production costs         24,033     30,447     80,852     92,807  
         Royalties         247     304     732     795  
         Share-based compensation   10(b)   (208 )   109     78     349  
         Depreciation and depletion         2,761     9,768     12,059     29,604  
          26,833     40,628     93,721     123,555  
Mine operating earnings         15,233     2,109     34,396     18,010  
                               
Expenses:                              
     Exploration   11     2,361     1,173     5,468     4,726  
     General and administrative   12     2,827     1,812     8,010     6,215  
          5,188     2,985     13,478     10,941  
Operating earnings (loss)         10,045     (876 )   20,918     7,069  
                               
Finance costs         345     370     926     1,037  
                               
Other income (expense):                              
     Write down of marketable securities         -     (4,785 )   -     (4,785 )
     Foreign exchange         (1,650 )   (2,964 )   (2,983 )   (4,335 )
     Investment and other         (426 )   121     (610 )   805  
          (2,076 )   (7,628 )   (3,593 )   (8,315 )
Earnings (loss) before income taxes         7,624     (8,874 )   16,399     (2,283 )
                               
Income tax expense (recovery):                              
     Current income tax         2,731     2,095     7,622     6,225  
     Deferred income tax         (693 )   3,110     (337 )   5,188  
          2,038     5,205     7,285     11,413  
                               
Net earnings (loss) for the period         5,586     (14,079 )   9,114     (13,696 )
Other comprehensive income (loss), net of tax                              
     Unrealized gain (loss) on available for sale investments         4     633     (58 )   (27 )
     Reclassification of gain (loss) on available for sale 
         investments, included in the net loss
- 4,785 269 4,785
Total other comprehensive income (loss) for the period         4     5,418     211     4,758  
Comprehensive income (loss) for the period       $  5,590   $  (8,661 ) $  9,325   $  (8,938 )
                               
Basic earnings (loss) per share based on net earnings       $  0.04   $  (0.14 ) $  0.08   $  (0.13 )
Diluted earnings (loss) per share based on net earnings   10(d) $  0.04   $  (0.14 ) $  0.08   $  (0.13 )
                               
Basic weighted average number of shares outstanding         125,277,591     101,976,901     114,426,580     101,976,901  
Diluted weighted average number of shares outstanding   10(d)   127,414,848     101,976,901     115,916,906     101,976,901  

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

Endeavour Silver Corp. Page - 3 -


ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
(unaudited – prepared by management)
(expressed in thousands of U.S. dollars, except share amounts)

                            Accumulated              
                            other           Total  
          Number of     Share     Contributed     comprehensive           Shareholders'  
    Note     shares     Capital     Surplus     income (loss)     Deficit     Equity  
Balance at December 31, 2014         101,976,901   $  367,853   $  8,430   $  (4,758 ) $  (179,252 ) $  192,273  
                                           
Share based compensation   10 (b)               2,329                 2,329  
Unrealized gain (loss) on available for sale assets                           (27 )         (27 )
Available-for-sale financial asset reclassified to net loss                           4,785           4,785  
Expiry and forfeiture of options                     (1,850 )         1,850     -  
Earnings (loss) for the period                                 (13,696 )   (13,696 )
Balance at September 30, 2015         101,976,901     367,853     8,909     -     (191,098 )   185,664  
                                           
Public equity offerings, net of issuance costs   10 (a)   799,569     1,045                       1,045  
Share based compensation   10 (b)               556                 556  
Unrealized gain (loss) on available for sale assets                           (145 )         (145 )
Expiry and forfeiture of options                     -           -     -  
Earnings (loss) for the period                                 (136,245 )   (136,245 )
Balance at December 31, 2015         102,776,470     368,898     9,465     (145 )   (327,343 )   50,875  
                                           
Public equity offerings, net of issuance costs   10 (a)   17,463,472     53,000                       53,000  
Exercise of options   10 (b)   3,495,000     15,965     (5,417 )               10,548  
Issued on acquisition of mineral properties, net   7 (b)   2,147,239     6,529                       6,529  
Share based compensation   10 (b)(c)               2,636                 2,636  
Unrealized gain (loss) on available for sale assets                           (58 )         (58 )
Realized gain (loss) on available for sale assets                           269           269  
Expiry and forfeiture of options                     (365 )         365     -  
Earnings (loss) for the period                                 9,114     9,114  
Balance at September 30, 2016         125,882,181   $  444,392   $  6,319   $  66   $  (317,864 ) $  132,913  

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

Endeavour Silver Corp. Page - 4 -


ENDEAVOUR SILVER CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
(unaudited – prepared by management)
(expressed in thousands of U.S. dollars)

          Three Months Ended     Nine Months Ended  
          Sept. 30,     Sept. 30     Sept. 30,     Sept. 30  
    Notes     2016     2015     2016     2015  
                               
Operating activities                              
Net earnings (loss) for the period       $  5,586   $  (14,079 ) $  9,114   $  (13,696 )
Items not affecting cash:                              
   Share-based compensation   10 (b)(c)   775     735     2,636     2,329  
   Depreciation and depletion         2,834     9,849     12,267     29,824  
   Deferred income tax expense (recovery)         (654 )   3,110     (711 )   5,188  
   Unrealized foreign exchange loss (gain)         723     48     589     196  
   Loss on available for sale assets         -     -     269     -  
   Settlement of derivative liability   17     (1,372 )   -     -     -  
   Finance costs   8     345     338     926     950  
   Write down of marketable securities         -     4,785     -     4,785  
Net changes in non-cash working capital   13     8,071     (747 )   (1,425 )   (2,188 )
Cash from (used in) operating activities         16,308     4,039     23,665     27,388  
                               
                               
Investing activities                              
   Property, plant and equipment expenditures   7     (5,508 )   (9,291 )   (12,717 )   (27,308 )
   Proceeds from disposition of available for sale assets         -     -     448     -  
   Investment in long term deposits         -     -     133     -  
Cash used in investing activities         (5,508 )   (9,291 )   (12,136 )   (27,308 )
                               
                               
Financing activities                              
   Repayment of revolving credit facility   8     (2,500 )   (3,000 )   (10,500 )   (7,000 )
   Repayment of obligation under finance lease         (76 )   (224 )   (465 )   (224 )
   Debt issuance costs         -     -     (474 )   -  
   Interest paid         (243 )   (257 )   (632 )   (706 )
   Public equity offerings   10 (a)   14,229     -     55,353     -  
   Exercise of options and warrants   10 (b)   5,263     -     10,548     -  
   Share issuance costs   10(a)   (497 )   -     (1,943 )   -  
Cash from (used in) financing activites         16,176     (3,481 )   51,887     (7,930 )
                               
Increase (decrease) in cash and cash equivalents         26,976     (8,733 )   63,416     (7,850 )
Effect of exchange rate change on cash and cash equivalents         (584 )   (235 )   (589 )   (383 )
Cash and cash equivalents, beginning of period         56,848     31,780     20,413     31,045  
Cash and cash equivalents, end of period       $  83,240   $  22,812   $  83,240   $  22,812  
Supplementary cash flow information   13                          

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

Endeavour Silver Corp. Page - 5 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

1.

CORPORATE INFORMATION

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

2.

BASIS OF PRESENTATION

These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting and do not include all of the information required for full annual financial statements.

The Board of Directors approved the condensed consolidated interim financial statements for issue on November 2, 2016.

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

These consolidated financial statements are presented in the Company’s functional currency of US dollars and include the accounts of the Company and its wholly owned subsidiaries: Endeavour Management Corp., Endeavour Zilver SARL, Endeavour Gold Corporation S.A. de C.V., EDR Silver de Mexico S.A. de C.V. SOFOM ENR (Formerly Endeavour Capital S.A. de C.V.), Minera Santa Cruz Y Garibaldi S.A de C.V., Metalurgica Guanacevi S.A. de C.V., Minera Plata Adelante S.A. de C.V., Refinadora Plata Guanacevi S.A. de C. V., Minas Bolanitos S. A. de C.V., Guanacevi Mining Services S.A. de C.V., Recursos Humanos Guanacevi S.A. de C.V., Recursos Villalpando S.A. de C.V., Servicios Administrativos Varal S.A. de C.V., Minera Plata Carina SPA, MXRT Holding Ltd., Compania Minera del Cubo S.A. de C.V., Minas Lupycal S.A. de C.V., Metales Interamericanos S.A. de C.V., Oro Silver Resources Ltd. and Minera Oro Silver de Mexico S.A. de C.V. All intercompany transactions and balances have been eliminated upon consolidation of these subsidiaries.

3.

SIGNIFICANT ACCOUNTING POLICIES

The accounting policies applied in these condensed consolidated interim financial statements are the same as those applied in the Company’s annual audited consolidated financial statements as at and for the year ended December 31, 2015.

In preparing these condensed consolidated interim financial statements, the significant judgments made by management in applying the Company’s accounting policies and the key sources of estimation uncertainty were the same as those that applied to the annual consolidated financial statements as at and for the year ended December 31, 2015 and accordingly, should be read in conjunction with the Company’s annual consolidated financial statements for the year ended December 1, 2015.

Critical judgments in applying policies that have the most significant effect on the amounts recognized in the consolidated financial statements include the following:

  Acquisition of Oro Silver Resources Ltd. – critical judgments include the determination of asset purchase versus business combination in respect of the Company’s acquisition of Oro Silver Resources Ltd. during the period and the valuation of assets acquired and liabilities assumed (see note 7(b)). In making its determination, the Company considered established mineral resources associated with the El Compas property and other contracts assumed in the transaction.

(a)

Accounting standards adopted during the period

Amendments to IAS 1, Presentation of Financial Statements (“IAS 1”)
On December 18, 2014, the IASB issued amendments to IAS 1 as part of its major initiative to improve presentation and disclosure in financial reports. The amendments are effective for annual periods beginning on or after January 1, 2016 with early adoption permitted. The Company adopted these amendments in its financial statements for the annual period beginning on January 1, 2016 with no material impact on the financial statements.

(b)

Changes in IFRS not yet adopted

Amendments to IAS 7, Statement of Cash Flows (“IAS 7”)
On January 7, 2016, the IASB issued amendments to IAS 7. The amendments apply prospectively for annual periods beginning on or after January 1, 2017 with early adoption permitted. The amendments require disclosures that enable users of financial statements to evaluate changes in liabilities arising from financing activities, including both changes arising from cash flow and non-cash changes. The Company intends to adopt the amendments to IAS 7 in its financial statements for the annual periods beginning on January 1, 2017. The extent of the impact of adoption of the amendments has not yet been determined.

Endeavour Silver Corp. Page - 6 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

Amendments to IAS 12, Income Taxes (“IAS 12”)
On January 19, 2016, the IASB issued amendments to IAS 12. The amendments apply retrospectively for annual periods beginning on or after January 1, 2017 with early adoption permitted. The amendments clarify that the existence of a deductible temporary difference depends solely on a comparison of the carrying amount of an asset and its tax basis at the end of the reporting period, and is not affected by possible future changes in the carrying amount or expected manner of recovery of the asset. The amendments also clarify the methodology to determine future income tax profits used for assessing the utilization of deductible temporary differences. The Company intends to adopt the amendments to IAS 12 in its financial statements for the annual period beginning on January 1, 2017. The extent of the impact of adoption of the amendments has not yet been determined.

Amendments to IFRS 2, Share-based Payment (“IFRS 2”)
On June 20, 2016, the IASB issued amendments to IFRS 2 clarifying how to account for certain types of share-based payment transactions. The amendments provide requirements on the accounting for: the effects of vesting and non-vesting conditions on the measurement of cash-settled share-based payments; share-based transactions with a net settlement feature for withholding tax obligations; and a modification to the terms and conditions of a share-based payment that changes the classification of a transaction from cash-settled to equity settled.

The amendments apply for annual periods beginning on or after January 1, 2018. As a practical simplification, the amendments can be applied prospectively. Retrospective, or early, application is permitted if information is available without the use of hindsight. The Company intends to adopt the amendments to IAS 2 in its financial statements for the annual period beginning on January 1, 2018. The extent of the impact of adoption of the amendments has not yet been determined.

IFRS 9 Financial Instruments (“IFRS 9”)
In November 2009, the IASB issued IFRS 9 as the first step in its project to replace IAS 39, Financial Instruments: Recognition and Measurement. On July 24, 2014 the IASB issued the complete IFRS 9. IFRS 9 retains but simplifies the mixed measurement model and establishes two primary measurement categories for financial assets: amortized cost and fair value. The basis of classification depends on an entity’s business model and the contractual cash flows of the financial asset.

Classification is made at the time the financial asset is initially recognized, namely when the entity becomes a party to the contractual provisions of the instrument.

IFRS 9 amends some of the requirements of IFRS 7, Financial Instruments: Disclosures, including added disclosures about investments in equity instruments measured at fair value in other comprehensive income, and guidance on the measurement of financial liabilities and de-recognition of financial instruments. The mandatory effective date of IFRS 9 is for annual periods beginning on or after January 1, 2018 with early adoption permitted, and must be applied retrospectively with some exemptions permitted. The Company is currently assessing the impact of adopting IFRS 9 on its consolidated financial statements.

IFRS 15, Revenue from Contracts with Customers (“IFRS 15”)
On May 28, 2014, the IASB issued IFRS 15. The new standard is effective for annual periods beginning on or after January 1, 2018 with early adoption permitted. IFRS 15 will replace IAS 11 Construction Contracts, IAS 18 Revenue, IFRIC 13 Customer Loyalty Programmes, IFRIC 15 Agreements for the Construction of Real Estate, IFRIC 18 Transfer of Assets from Customers and SIC 31 RevenueBarter Transactions Involving Advertising Services.

The standard contains a single model that applies to contracts with customers and two approaches to recognizing revenue: at a point in time or over time. The model features a contract-based five-step analysis of transactions to determine whether, how much and when revenue is recognized. New estimates and judgmental thresholds have also been introduced, which may affect the amount and/or timing of revenue recognized.

On April 12, 2016 the IASB issued Clarifications to IFRS 15, Revenue from Contracts with Customers, which is effective at the same time as IFRS 15. The clarifications to IFRS 15 provide additional guidance with respect to the five-step analysis, transition, and the application of the standard to licenses of intellectual property.

The Company intends to adopt IFRS 15 and the clarifications in its consolidated financial statements for the annual period beginning on January 1, 2018. The extent of the impact of adoption of the standard has not yet been determined.

Endeavour Silver Corp. Page - 7 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

IFRS 16, Leases (“IFRS 16”)
On January 13, 2016, the IASB published a new standard, IFRS 16, Leases, eliminating the current dual accounting model for lessees, which distinguishes between on-balance sheet finance leases and off-balance sheet operating leases. Under the new standard, a lease becomes an on-balance sheet liability that attracts interest, together with a new right-of-use asset. In addition, lessees will recognize a front-loaded pattern of expense for most leases, even when cash rentals are constant. IFRS 16 is effective for annual periods beginning on or after January 1, 2019, with earlier adoption permitted. The Company has not yet completed an assessment of the impact of this standard on its consolidated financial statements.

4.

ACCOUNTS RECEIVABLE


          September 30     December 31  
      Note     2016     2015  
                     
  Trade receivables (1)     $ 7,589   $  1,704  
  IVA receivables         13,949     16,506  
  Income taxes recoverable         3,705     5,676  
  Due from related parties   6     3     111  
  Other receivables         678     346  
        $ 25,924   $  24,343  

  (1)

The trade receivables consist of receivables from provisional silver and gold sales from the Bolanitos and El Cubo mines. The fair value of receivables arising from concentrate sales contracts that contain provisional pricing mechanisms is determined using the appropriate quoted closing price on the measurement date from the exchange that is the principal active market for the particular metal. As such, these receivables, which meet the definition of a derivative, are classified within Level 1 of the fair value hierarchy (see note 16).


5.

INVENTORIES


      September 30     December 31  
      2016     2015  
               
  Warehouse inventory $  7,989   $  9,730  
  Stockpile inventory (1)   21     3,808  
  Work in process inventory (2)   508     391  
  Finished goods inventory (3)   3,477     3,421  
    $  11,995   $  17,350  

  (1)

The Company has stockpiled 349 tonnes of mined ore as of September 30, 2016 (December 31, 2015 – 71,793 tonnes). The stockpile inventory balance at December 31, 2015 includes a write down to net realizable value of $154 for stockpile inventory held at the El Cubo mine. Of this amount, $116 is comprised of cash costs and $38 relates to depreciation and depletion.

  (2)

The work in process inventory balance at December 31, 2015 includes a write down to net realizable value of $80 for work in process inventory at the El Cubo mine. Of this amount, $60 is comprised of cash costs and $20 relates to depreciation and depletion.

  (3)

The Company held 212,215 silver ounces and 832 gold ounces as of September 30, 2016 (December 31, 2015 – 194,496 and 1,285, respectively). These ounces are carried at the lower of cost and net realizable value. As at September 30, 2016, the quoted market value of the silver ounces was $4,106 (December 31, 2015 - $2,688) and the quoted market value of the gold ounces was $1,100 (December 31, 2015 - $1,364).


Endeavour Silver Corp. Page - 8 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

6.

RELATED PARTY TRANSACTIONS

The Company shares common administrative services and office space with a company related by virtue of a common director and from time to time will incur third party costs on behalf of the related parties on a full cost recovery basis. The charges for these costs totaled $33 for the nine months ended September 30, 2016 (September 30, 2015 - $33). The Company has a $3 net receivable related to administration costs and other items outstanding as of September 30, 2016. (December 31, 2015 – $111).

On May 27, 2016, the Company acquired Oro Silver Resources from Canarc Resource Corp. (“Canarc”), which is a company related by virtue of a common director. See Note 7(b).

The Company was charged $234 for legal services for the nine months ended September 30, 2015 by a legal firm in which the Company’s Corporate Secretary is a partner (September 30, 2015 - $118). The Company has $Nil payable to the legal firm as at September 30, 2016 (December 31, 2015 - $12).

7.

MINERAL PROPERTIES, PLANT AND EQUIPMENT


  (a)

Mineral properties, plant and equipment comprise:


      Mineral           Machinery &           Transport &        
      properties     Plant     equipment     Building     office equipment     Total  
  Cost                                    
  Balance at December 31, 2014 $  398,913   $  90,989   $  56,134   $  9,971   $  7,842   $  563,849  
  Additions   30,716     2,786     4,123     508     750     38,883  
  Disposals   -     -     -     -     (67 )   (67 )
                                       
  Balance at December 31, 2015   429,629     93,775     60,257     10,479     8,525     602,665  
                                       
  Additions   17,128     802     1,160     68     407     19,565  
  Disposals   -     -     (227 )   -     (23 )   (250 )
  Balance at September 30, 2016 $  446,757   $  94,577   $  61,190   $  10,547   $  8,909   $  621,980  
                                       
  Accumulated amortization and impairment                                    
                                       
  Balance at December 31, 2014 $  315,950   $  37,388   $  19,698   $  2,486   $  5,597   $  381,119  
  Amortization   24,284     6,689     6,508     863     1,344     39,688  
  Impairment   71,100     39,800     17,000     5,600     500     134,000  
  Disposals   -     -     -     -     (67 )   (67 )
                                       
  Balance at December 31, 2015   411,334     83,877     43,206     8,949     7,374     554,740  
                                       
  Amortization   6,957     1,300     2,272     207     358     11,094  
  Disposals   -     -     (24 )   -     (23 )   (47 )
                                       
  Balance at September 30, 2016 $  418,291   $  85,177   $  45,454   $  9,156   $  7,709   $  565,787  
                                       
  Net book value                                    
  At December 31, 2015 $  18,295   $  9,898   $  17,051   $  1,530   $  1,151   $  47,925  
  At September 30, 2016 $  28,466   $  9,400   $  15,736   $  1,391   $  1,200   $  56,193  

As of September 30, 2016, other than the finance lease obligations of $276, the Company has $Nil committed to capital equipment purchases.

Endeavour Silver Corp. Page - 9 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

  (b)

Acquisition of Oro Silver Resources Ltd

On May 27, 2016, the Company issued 2,147,239 common shares to Canarc, a related party company, and assumed Canarc’s obligation to pay an aggregate of 165 troy ounces of gold to Marlin Gold Mining Ltd to acquire a 100% interest in Canarc’s wholly-owned subsidiary, Oro Silver Resources Ltd., which owns the El Compas project through its wholly owned Mexican subsidiary, Minera Oro Silver de Mexico SA de CV (“Minera Oro Silver”).

The 3,990 hectare El Compas project located in Zacatecas, Mexico consists of 28 concessions fully permitted for mining with 22 concessions subject to a 1.5% net smelter return royalty and six concessions subject to a 3.0% net smelter return royalty.

Minera Oro Silver also holds a five year operating lease, renewable for an additional five years, on a 500 tonne per day ore processing plant located in Zacatecas, Mexico for a total annual lease cost of 1,632,000 Mexican Pesos (approximately $90), adjusted annually for inflation. The plant is currently not operational and will require capital investment to restore to an operational state.

The acquisition is considered to be outside the scope of IFRS 3, Business Combinations, since the El Compas project does not meet the definition of a business, and as such, the transaction was accounted for as an asset acquisition. The purchase price is allocated to the underlying assets acquired and liabilities assumed, based upon their estimated fair values at the date of acquisition.

Oro Silver Resources Ltd purchase consideration:

  Common shares issued(1) $  6,529  
  Assumed liability (2)   215  
  Acquisition costs   30  
  Total consideration $  6,774  

  (1)

2,147,239 common shares were issued with a fair value of $3.05 per share, with the fair value per share measured by the closing listed New York Stock Exchange prices of the Company’s common shares on the acquisition date. The related share issuance cost of $20 is recognized as a reduction of equity.

   

 

  (2)

165 troy ounces of gold (or the U.S. dollar equivalent) will be paid by the Company to Marlin Gold Mining Ltd. or to any of its subsidiaries in three instalments until October 2017. The fair value of the assumed liability was measured using the London PM fixed gold price on the acquisition date.

Fair value summary of assets acquired and liabilities assumed:

  Assets:      
  Current assets $  64  
  Long term deposit   2  
  Equipment   16  
  Mineral properties   6,714  
  Total assets $  6,796  
         
  Liabilities:      
  Accounts payable and accrued liabilities   (22 )
  Total liabilities   (22 )
         
  Net identifable assets acquired $  6,774  

  (c)

Acquisition of Parral Properties

On September 13, 2016, the Company entered into a definitive agreement with Silver Standard Resources Inc. (“Silver Standard”) to acquire a 100% interest in Silver Standard’s Parral properties, located in the historic silver mining district of Hidalgo de Parral in southern Chihuahua state, Mexico (“the agreement”).

Subsequent to quarter end, Endeavour paid $6.0 million in Endeavour common shares, being 1,198,083 common shares at $5.01 per share, representing the 10-day average closing price of Endeavour’s shares on the New York Stock Exchange (“NYSE”) prior to the date of the agreement.

Endeavour Silver Corp. Page - 10 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

In addition, the Company has committed to spend $2.0 million on exploration on two of the properties (the San Patricio and La Palmilla properties) over the two-year period following the closing of the transaction. Upon completing this exploration expenditure, Endeavour will have one year to deliver a National Instrument 43-101 (“NI 43-101”) technical report, including a resource estimate, and issue an additional $200 in common shares to Silver Standard for each one million ounces of silver delineated in measured and indicated resources on the San Patricio and La Palmilla properties, based on the 10-day average closing price of Endeavour’s common shares on the NYSE prior to the earlier of delivery of the NI 43-101 report and the third anniversary of the initial closing date under the Agreement. Silver Standard will also retain a 1% net smelter returns royalty on production from the San Patricio and La Palmilla properties.

8.

CREDIT FACILITY

On January 19, 2016, the Company signed an amended and restated credit facility (“the Amended Facility”) which became effective April 1, 2016 to convert the remaining outstanding balance under the existing revolving credit facility into a two year term loan amortized quarterly maturing on December 31, 2017. The Amended Facility is principally secured by a pledge of the Company’s equity interests in its material operating subsidiaries, including Refinadora Plata Guanacevi SA de CV, Minas Bolañitos SA de CV and Compania Minera del Cubo SA de CV. The interest rate margin on the Facility is 4.5% over LIBOR and the Company agreed to pay a fee of $300 upon signing. The Facility is subject to various qualitative and quantitative covenants, including a debt to EBITDA leverage ratio, an interest service coverage ratio and a tangible net worth calculation.

At September 30, 2016, the Company had $11,500 outstanding on the Amended Facility (December 31, 2015 – $22,000), which is due within 15 months of the balance sheet date.

      Facility Financial     September 30     December 31  
  Facility Financial Covenants   Requirements     2016     2015  
  Leverage Ratio   < 3.00:1     0.30     0.53  
  Interest Service Coverage Ratio   > 4.00:1     52     42  
  Tangible Net Worth   > 45,900     132,851     51,020  

9.

FINANCE LEASE OBLIGATION

The Company has certain mining equipment under financial leases expiring in 2016. The leases carry a weighted average annual interest rate of 10%. Estimated lease payments are as follows:

      September 30     December 31  
      2016     2015  
               
  Minimum lease payments in 2016 $  278   $  1,238  
  Total minimum lease payments   278     1,238  
               
  Less: interest portion   2     58  
  Net minimum lease payments $  276   $  1,180  

The equipment under finance leases has been recognized in property and equipment at the present value of minimum lease payments. Interest charges on lease equipment during the nine months ended September 30, 2016 were approximately $56 (2015 - $31). Other than interest, no costs were incurred relating to the leases. The lease is secured by the assets under lease. At September 30, 2016 the net book value of the equipment pledged as security for the finance leases is $417 (December 31, 2015 - $1,544).

10.

SHARE CAPITAL


  (a)

Public Offerings

In July 2014, the Company filed a short form base shelf prospectus (the “Base Shelf”) that qualified for the distribution, including transactions that are deemed to be “at-the-market” (“ATM”) distributions, of up to CAN$ 200 million of common shares, warrants or units of the Company comprising any combination of common shares and warrants (the “Securities”).

Endeavour Silver Corp. Page - 11 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

On November 25, 2015, the Company entered into an ATM equity facility with Cowen and Company, LLC, acting as sole agent. Under the terms of this ATM facility, the Company sold common stock having an aggregate offering value of US$16.5 million on the New York Stock Exchange. The Company determined, at its sole discretion, the timing and number of shares sold under the ATM facility. During the second quarter of 2016, the Company completed this ATM program issuing 7,218,125 common shares under the ATM facility at an average price of $2.13 per share for proceeds of $14,893, net of commission.

In May 2016, the Company filed a short form base shelf prospectus that qualifies for the distribution of up to CAN$ 175 million of common shares, warrants or units of the Company comprising any combination of common shares and warrants (the “Securities”). The distribution of Securities may be effected from time to time in one or more transactions at a fixed price or prices, which may be changed, at market prices prevailing at the time of sale, or at prices related to such prevailing market prices to be negotiated with purchasers and as set forth in an accompanying prospectus supplement, including transactions that are deemed to be ATM distributions.

On May 5, 2016, the Company entered into an ATM equity facility with Cowen and Company, LLC, acting as sole agent. Under the terms of this ATM facility, the Company may, from time to time, sell common stock having an aggregate offering value of up to US$40.0 million on the New York Stock Exchange. The Company determines, at its sole discretion, the timing and number of shares to be sold under the ATM facility. During the nine months ended September 30, 2016, the Company issued 10,245,347 common shares under the ATM facility at an average price of $3.90 per share for proceeds of $38,949, net of commission.

During the nine months ended September 30, 2016, the Company also recognized $843 of additional transaction costs, related to the two ATM financings, as share issuance costs which have been presented net of share capital.

  (b)

Purchase Options

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

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

  Expressed in Canadian dollars   Period Ended  
      September 30, 2016  
      Number     Weighted average  
      of shares     exercise price  
               
  Outstanding, beginning of year   6,322,050   $3.80  
       Granted   2,150,000   $4.30  
       Exercised   (3,495,000 ) $3.89  
       Cancelled   (515,000 ) $4.14  
  Outstanding, end of period   4,462,050   $3.93  
               
  Options exercisable at period end   2,153,050   $4.12  

Endeavour Silver Corp. Page - 12 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

The following tables summarize information about stock options outstanding at September 30, 2016:

    Expressed in Canadian dollars
    Options Outstanding                    Options Exercisable
      Weighted        
           Number Average Weighted   Number Weighted
  CAN $ Outstanding Remaining Average   Exercisable Average
  Price as at Contractual Life Exercise   as at Exercise
  Intervals Sept. 30, 2016 (Number of Years)    Prices   Sept. 30, 2016    Prices
               
  $2.00 - $2.99 1,183,500 3.6 $2.65   414,500 $2.65
  $4.00 - $4.99 3,231,300 3.6 $4.33   1,691,300 $4.36
  $8.00 - $8.99 47,250 0.8 $8.59   47,250 $8.59
    4,462,050 3.5 $3.93   2,153,050 $4.12

During the nine months ended September 30, 2016, the Company recognized share based compensation expense of $2,126 (September 30, 2015 - $2,329) based on the fair value of the vested portion of options granted in prior years.

  (c)

Performance share units

A total of 425,000 performance share units (“PSUs”) were granted during the nine months ended September 30, 2016 under the Company’s PSU plan. During the three months ended September 30, 2016, 100,000 PSUs were cancelled resulting in 325,000 PSUs outstanding at September 30, 2016. The PSUs vest on January 1, 2017, subject to achievement of predetermined performance and/or service criteria. The current maximum number of common share authorized for issuance from treasury under the PSU plan is 1,000,000.

Compensation expense related to PSUs for the nine months ended September 30, 2016 was $510 (September 30, 2015 - $Nil).

  (d)

Diluted Earnings per Share


      Three Months ended  
      Sept. 30     Sept. 30  
      2016     2015  
  Basic earnings (loss) $  5,586   $  (14,079 )
  Basic weighted average number of shares outstanding   125,277,591     101,976,901  
  Effect of dilutive securities:            
    Stock options   1,812,257     -  
    Performance share units   325,000     -  
  Diluted weighted average number of share outstanding   127,414,848     101,976,901  
               
  Diluted earnings (loss) per share $  0.04   $  (0.14 )

      Nine Months ended  
      Sept. 30     Sept. 30  
      2016     2015  
  Basic earnings (loss) $  9,114   $  (13,696 )
  Basic weighted average number of shares outstanding   114,426,580     101,976,901  
  Effect of dilutive securities:            
    Stock options   1,165,325     -  
    Performance share units   325,000     -  
  Diluted weighted average number of share outstanding   115,916,905     101,976,901  
               
  Diluted earnings (loss) per share $  0.08   $  (0.13 )

Endeavour Silver Corp. Page - 13 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

11.

EXPLORATION


      Three months ended     Nine months ended  
      September 30     September 30     September 30     September 30  
      2016     2015     2016     2015  
                           
  Depreciation and depletion $  10   $  19   $  41   $  64  
  Share-based compensation   110     71     297     217  
  Salaries, wages and benefits   461     445     1,597     1,075  
  Direct exploration expenditures   1,780     638     3,533     3,370  
    $  2,361   $  1,173   $  5,468   $  4,726  

12. GENERAL AND ADMINISTRATIVE

      Three months ended     Nine months ended  
      September 30     September 30     September 30     September 30  
      2016     2015     2016     2015  
                           
  Depreciation and depletion $  63   $  62   $  167   $  156  
  Share-based compensation   873     555     2,261     1,763  
  Salaries, wages and benefits   1,167     567     3,514     2,388  
  Direct costs   724     628     2,068     1,908  
    $  2,827   $  1,812   $  8,010   $  6,215  

13. SUPPLEMENTARY DISCLOSURE WITH RESPECT TO CASH FLOWS

      Nine Months Ended  
      September 30     September 30  
      2016     2015  
               
  Net changes in non-cash working capital            
     Accounts receivable $  (1,829 ) $  2,800  
     Inventories   4,086     1,809  
     Prepaid expenses   1,291     709  
     Accounts payable and accrued liabilities   (3,276 )   (2,185 )
     Income taxes payable   (1,697 )   (5,321 )
    $  (1,425 ) $  (2,188 )
               
  Non-cash financing and investing activities:            
     Fair value of exercised options allocated to share capital $  5,417   $  -  
     Common shares issued on acquisition of mineral properties $  6,549   $  -  
     Fair value of assets acquired under capital lease $  -   $  1,150  
               
  Other cash disbursements:            
     Income taxes paid $  6,911   $  11,598  
     Special mining duty paid $  1,042   $  3,245  

Endeavour Silver Corp. Page - 14 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

14.

SEGMENT DISCLOSURES

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

      September 30, 2016  
      Corporate     Exploration     Guanacevi     Bolanitos     El Cubo     Total  
                                       
  Cash and cash equivalents $  62,580   $  4,087   $  4,588   $  5,602   $  6,383   $  83,240  
  Investments   108     -     -     -     -     108  
  Accounts receivables   964     766     5,711     4,331     14,152     25,924  
  Inventories   -     -     7,561     2,048     2,386     11,995  
  Prepaid expenses   658     186     209     97     80     1,230  
  Non-current deposits   76     56     450     143     73     798  
  Mineral properties, plant and equipment   302     12,053     35,846     6,431     1,561     56,193  
  Total assets $  64,688   $  17,148   $  54,365   $  18,652   $  24,635   $  179,488  
                                       
  Accounts payable and accrued liabilities $  4,792   $  1,115   $  4,489   $  2,028   $  3,714   $  16,138  
  Finance lease obligation   -     -     -     -     276     276  
  Income taxes payable   -     -     1,020     2,413     714     4,147  
  Credit facility   11,500     -     -     -     -     11,500  
  Provision for reclamation and rehabilitation   -     -     2,052     1,750     4,023     7,825  
  Deferred income tax liability   -     -     6,353     336     -     6,689  
  Total liabilities $  16,292   $  1,115   $  13,914   $  6,527   $  8,727   $  46,575  

      December 31, 2015  
      Corporate     Exploration     Guanacevi     Bolanitos     El Cubo     Total  
                                       
  Cash and cash equivalents $  10,983   $  149   $  6,889   $  1,004   $  1,388   $  20,413  
  Investments   614     -     -     -     -     614  
  Accounts receivables   920     578     2,865     5,785     14,195     24,343  
  Inventories   -     -     6,348     6,844     4,158     17,350  
  Prepaid expenses   1,734     261     324     34     157     2,510  
  Non-current deposits   -     56     583     143     73     855  
  Deferred income tax asset   -     -     -     -     223     223  
  Mineral properties, plant and equipment   322     4,628     30,932     8,166     3,877     47,925  
  Total assets $  14,573   $  5,672   $  47,941   $  21,976   $  24,071   $  114,233  
                                       
  Accounts payable and accrued liabilities $  4,776   $  624   $  3,498   $  2,401   $  7,650   $  18,949  
  Finance least obligation   -           333     -   $  847   $  1,180  
  Income taxes payable   -     -     3,402     2,431     11     5,844  
  Revolving credit facility   22,000     -     -     -     -     22,000  
  Provision for reclamation and rehabilitation   -     -     2,031     1,737     3,994     7,762  
  Deferred income tax liability   -     -     6,356     1,267     -     7,623  
  Total liabilities $  26,776   $  624   $  15,620   $  7,836   $  12,502   $  63,358  

Endeavour Silver Corp. Page - 15 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

      Corporate     Exploration     Guanacevi     Bolanitos     El Cubo     Total  
      Three months ended September 30, 2016  
  Silver revenue $  -   $  -   $  8,475   $  4,942   $  9,584   $  23,001  
  Gold revenue   -     -     1,431     10,566     7,068     19,065  
  Total revenue $  -   $  -   $  9,906   $  15,508   $  16,652   $  42,066  
   Salaries, wages and benefits:                                    
         mining $  -   $  -   $  1,206   $  1,186   $  2,191   $  4,583  
         processing   -     -     425     218     393     1,036  
         administrative   -     -     648     508     648     1,804  
         stock based compensation   -     -     (70 )   (69 )   (69 )   (208 )
         change in inventory   -     -     (178 )   30     70     (78 )
  Total salaries, wages and benefits   -     -     2,031     1,873     3,233     7,137  
   Direct costs:                                    
         mining   -     -     3,425     1,696     3,738     8,859  
         processing   -     -     1,726     2,067     2,743     6,536  
         administrative   -     -     593     421     706     1,720  
         change in inventory   -     -     (574 )   79     68     (427 )
  Total direct production costs   -     -     5,170     4,263     7,255     16,688  
                                       
   Depreciation and depletion:                                    
         depreciation and depletion   -     -     1,727     553     449     2,729  
         change in inventory   -     -     (77 )   50     59     32  
  Total depreciation and depletion   -     -     1,650     603     508     2,761  
                                       
   Royalties   -     -     93     76     78     247  
                                       
  Total cost of sales $  -   $  -   $  8,944   $  6,815   $  11,074   $  26,833  
  Earnings (loss) before taxes $  (5,248 ) $  (2,361 ) $  962   $  8,693   $  5,578   $  7,624  
    Current income tax expense (recovery)   -     -     (340 )   2,321     750     2,731  
    Deferred income tax expense (recovery)   -     -     (345 )   (348 )   -     (693 )
  Total income tax expense (recovery)   -     -     (685 )   1,973     750     2,038  
  Net earnings (loss) $  (5,248 ) $  (2,361 ) $  1,647   $  6,720   $  4,828   $  5,586  

      Three months ended September 30, 2015  
  Silver revenue $  -   $  -   $  14,186   $  3,854   $  9,011   $  27,051  
  Gold revenue   -     -     2,187     4,976     8,523     15,686  
  Total revenue $  -   $  -   $  16,373   $  8,830   $  17,534   $  42,737  
   Salaries, wages and benefits:                                    
         mining $  -   $  -   $  1,696   $  1,367   $  2,679   $  5,742  
         processing   -     -     528     163     528     1,219  
         administrative   -     -     829     687     841     2,357  
         stock based compensation   -     -     37     36     36     109  
         change in inventory   -     -     169     (93 )   266     342  
  Total salaries, wages and benefits   -     -     3,259     2,160     4,350     9,769  
   Direct costs:                                    
         mining   -     -     2,442     2,623     5,168     10,233  
         processing   -     -     2,600     1,985     3,752     8,337  
         administrative   -     -     627     623     741     1,991  
         change in inventory   -     -     169     (228 )   285     226  
  Total direct production costs   -     -     5,838     5,003     9,946     20,787  
                                       
   Depreciation and depletion:                                    
         depreciation and depletion   -     -     1,869     2,241     5,482     9,592  
         change in inventory   -     -     123     (108 )   161     176  
  Total depreciation and depletion   -     -     1,992     2,133     5,643     9,768  
   Royalties   -     -     179     43     82     304  
                                       
  Total cost of sales $  -   $  -   $  11,268   $  9,339   $  20,021   $  40,628  
                                       
  Earnings (loss) before taxes $  (9,810 ) $  (1,173 ) $  5,105   $  (509 ) $  (2,487 ) $  (8,874 )
                                       
    Current income tax expense   76     -     583     1,422     14     2,095  
    Deferred income tax expense (recovery)   -     -     457     (187 )   2,840     3,110  
  Total income tax expense (recovery)   76     -     1,040     1,235     2,854     5,205  
  Net earnings (loss) $  (9,886 ) $  (1,173 ) $  4,065   $  (1,744 ) $  (5,341 ) $  (14,079 )

Endeavour Silver Corp. Page - 16 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

      Corporate     Exploration     Guanacevi     Bolanitos     El Cubo     Total  
      Nine months ended September 30, 2016  
  Silver revenue $  -   $  -   $  27,121   $  14,960   $  28,567   $  70,648  
  Gold revenue   -     -     4,794     31,008     21,667     57,469  
  Total revenue $  -   $  -   $  31,915   $  45,968   $  50,234   $  128,117  
   Salaries, wages and benefits:                                    
         mining $  -   $  -   $  3,724   $  4,571   $  6,871   $  15,166  
         processing   -     -     1,395     715     1,287     3,397  
         administrative   -     -     2,209     1,928     2,170     6,307  
         stock based compensation   -     -     26     26     26     78  
         change in inventory   -     -     (308 )   77     154     (77 )
  Total salaries, wages and benefits   -     -     7,046     7,317     10,508     24,871  
   Direct costs:                                    
         mining   -     -     8,114     7,726     14,657     30,497  
         processing   -     -     5,714     6,156     8,608     20,478  
         administrative   -     -     1,910     1,352     2,210     5,472  
         change in inventory   -     -     (1,146 )   309     449     (388 )
  Total direct production costs   -     -     14,592     15,543     25,924     56,059  
   Depreciation and depletion:                                    
         depreciation and depletion   -     -     5,470     3,674     2,622     11,766  
         change in inventory   -     -     (245 )   254     284     293  
  Total depreciation and depletion   -     -     5,225     3,928     2,906     12,059  
   Royalties   -     -     288     217     227     732  
                                       
  Total cost of sales $  -   $  -   $  27,151   $  27,005   $  39,565   $  93,721  
  Earnings (loss) before taxes $  (12,529 ) $  (5,468 ) $  4,764   $  18,963   $  10,669   $  16,399  
   Current income tax expense (recovery)   -     -     100     6,742     780     7,622  
   Deferred income tax expense (recovery)   -     -     370     (930 )   223     (337 )
  Total income tax expense (recovery)   -     -     470     5,812     1,003     7,285  
  Net earnings (loss) $  (12,529 ) $  (5,468 ) $  4,294   $  13,151   $  9,666   $  9,114  

      Nine months ended September 30, 2015  
  Silver revenue $  -   $  -   $  48,072   $  18,731   $  23,363   $  90,166  
  Gold revenue   -     -     7,629     21,381     22,389     51,399  
  Total revenue $  -   $  -   $  55,701   $  40,112   $  45,752   $  141,565  
   Salaries, wages and benefits:                                    
         mining $  -   $  -   $  5,060   $  4,118   $  7,900   $  17,078  
         processing   -     -     1,673     657     1,433     3,763  
         administrative   -     -     2,783     2,086     2,666     7,535  
         stock based compensation   -     -     117     116     116     349  
         change in inventory   -     -     936     (16 )   210     1,130  
  Total salaries, wages and benefits   -     -     10,569     6,961     12,325     29,855  
   Direct costs:                                    
         mining   -     -     7,713     7,743     14,164     29,620  
         processing   -     -     7,687     8,101     9,925     25,713  
         administrative   -     -     1,881     1,571     2,461     5,913  
         change in inventory   -     -     1,978     2     75     2,055  
  Total direct production costs   -     -     19,259     17,417     26,625     63,301  
   Depreciation and depletion:                                    
         depreciation and depletion   -     -     6,363     7,265     14,948     28,576  
         change in inventory   -     -     358     (41 )   711     1,028  
  Total depreciation and depletion   -     -     6,721     7,224     15,659     29,604  
   Royalties   -     -     405     182     208     795  
  Total cost of sales $  -   $  -   $  36,954   $  31,784   $  54,817   $  123,555  
                                       
  Earnings (loss) before taxes $  (15,567 ) $  (4,726 ) $  18,747   $  8,328   $  (9,065 ) $  (2,283 )
   Current income tax expense (recovery)   (5 )   -     3,696     2,485     49     6,225  
   Deferred income tax expense (recovery)   -     -     1,763     1,501     1,924     5,188  
  Total income tax expense (recovery)   (5 )   -     5,459     3,986     1,973     11,413  
  Net earnings (loss) $  (15,562 ) $  (4,726 ) $  13,288   $  4,342   $  (11,038 ) $  (13,696 )

The Exploration segment included $340 of costs incurred in Chile for the nine months ended September 30, 2016 (2015 - $390).

Endeavour Silver Corp. Page - 17 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

15.

INCOME TAXES

Tax Assessments
Minera Santa Cruz y Garibaldi SA de CV (“MSCG”), a subsidiary of the Company, received a MXN$238 million assessment on October 12, 2010 by Mexican fiscal authorities for failure to provide the appropriate support for certain expense deductions taken in MSCG’s 2006 tax return, failure to provide appropriate support for loans made to MSCG from affiliated companies, and deemed an unrecorded distribution of dividends to shareholders, among other individually immaterial items. MSCG immediately initiated a Nullity action and filed an administrative attachment to dispute the assessment.

In June 2015, the Superior Court ruled in favour of MSCG on a number of the matters under appeal; however, the Superior Court ruled against MSCG for failure to provide appropriate support for certain deductions taken in MSCG’s 2006 tax return. In June 2016, the Company received a MXN$123 million assessment, which includes interest and penalties by Mexican fiscal authorities for failure to provide the appropriate support for certain expense deductions taken in MSCG’s 2006 tax return, failure to provide appropriate support for loans made to MSCG from affiliated companies, and deemed an unrecorded distribution of dividends to shareholders, among other individually immaterial items. If MSCG agrees to pay the tax assessment, or a lesser settled amount, it is eligible to apply for forgiveness of 100% of the penalties and 50% of the interest, with the latter amounting to MXN 53.4 million (~USD $2.9 million) on the MXN 46.5 million estimated tax assessment.

Included in the Company’s consolidated financial statements, are net assets of $240, including $42 in cash, of MSCG. Following the Tax Court’s rulings, MSCG will engage in discussions with the tax authorities with regards to the shortfall of assets within MSCG to settle its estimated tax liability. An alternative settlement option would be to transfer the shares and assets of MSCG to the tax authorities. The Company recognized an allowance for transferring the shares and assets of MSCG amounting to $240. The Company is currently assessing MSCG’s settlement options.

16.

FAIR VALUE MEASUREMENTS

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that are observable for the asset or liability (for example, interest rate and yield curves observable at commonly quoted intervals, forward pricing curves used to value currency and commodity contracts and volatility measurements used to value option contracts), or inputs that are derived principally from or corroborated by observable market data or other means. Level 3 inputs are unobservable (supported by 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.

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

      Total     Level 1     Level 2     Level 3  
  As at September 30, 2016 $   $   $   $  
                           
  Financial assets:                        
  Available for sale securities   108     108     -     -  
  Trade receivables   7,589     7,589     -     -  
  Total financial assets   7,697     7,697     -     -  

Endeavour Silver Corp. Page - 18 -


ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

Fair values of financial assets and liabilities:

      As at September 30, 2016     As at December 31, 2015  
      Carrying     Estimated Fair     Carrying     Estimated Fair  
      value     value     value     value  
    $   $   $   $  
                           
  Financial assets:                        
  Cash and cash equivalents   83,240     83,240     20,413     20,413  
  Investments   108     108     614     614  
  Accounts receivables   25,924     25,924     24,343     24,343  
  Total financial assets   109,272     109,272     45,370     45,370  
                           
  Financial liabilities:                        
  Accounts payable and accrued liabilities 16,138 16,138 18,949 18,949
  Credit facility   11,500     11,500     22,000     22,000  
  Total financial liabilities   27,638     27,638     40,949     40,949  

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

  Trade receivables (see Note 4)

17.

FINANCIAL INSTRUMENTS

Financial assets and financial liabilities, including derivatives and contingent liabilities, are measured at fair value on initial recognition and recorded on the statement of financial position. Measurement in subsequent periods depends on whether the financial instrument has been classified as a financial asset at fair value through profit or loss, held for trading, available-for-sale, held-to-maturity or loans and receivables or as a financial liability at fair value through profit or loss or at amortized cost.

Derivative instruments, including embedded derivatives, are recorded on the statement of financial position at fair value. Changes in the fair value of derivative instruments are recognized in net earnings.

As at June 30, 2016, the Company had a derivative liability of $1,372 related to the change in fair value for the forward sales of 878,190 ounces of silver and 980 ounces of gold. During the third quarter these forward sales contracts were settled.

Endeavour Silver Corp. Page - 19 -



ENDEAVOUR SILVER CORP.
Notes to the Condensed Consolidated Interim Financial Statements
Three and nine months ended September 30, 2016 and 2015
(unaudited – prepared by management)
(expressed in thousands of US dollars, unless otherwise stated)

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

Endeavour Silver Corp. Page - 20 -