OMB APPROVAL | |||
OMB Number: | 3235-0116 | ||
Expires: | August 31, 2017 | ||
UNITED STATES |
Estimated average burden hours per response | 8.7 |
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of August, 2017.
Commission File Number 001-14598
RICHMONT MINES INC.
(Translation of registrant’s name into English)
161, avenue Principale, Rouyn-Noranda (Quebec) J9X 4P6
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F [ ] Form 40-F [ X ]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]
Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]
Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.
Exhibit | |
99.1 | Second Quarter Report for the Period Ended June 30, 2017 |
99.2 | Form 52-109F2 Certification of Interim Filings - CEO |
99.3 | Form 52-109F2 Certification of Interim Filings - CFO |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Richmont Mines Inc. | ||||||
(Registrant) | ||||||
Date | August 3, 2017 | By | Nicole Veilleux (signed) | |||
(Signature)* | ||||||
Nicole Veilleux | ||||||
* Print the name and title under the signature of the signing officer. | Vice-President, Finance |
SEC 1815 (04-09) | Persons who are to respond to the collection of information contained in this form are not required to respond unless the form displays a currently valid OMB control number. |
Exhibit 99.1
RICHMONT MINES INC.
REPORT TO SHAREHOLDERS
Q2 2017
Second Quarter ended June 30, 2017
August 2, 2017
MANAGEMENT’S DISCUSSION AND ANALYSIS
(All dollar figures are in thousands of Canadian dollars, unless otherwise stated)
CONTENTS
GENERAL | 3 | |
OVERVIEW | 3 | |
SECOND QUARTER HIGHLIGHTS | 3 | |
KEY FINANCIAL DATA | 5 | |
KEY OPERATING STATISTICS | 6 | |
OUTLOOK | 7 | |
PRODUCTION OUTLOOK AND COST GUIDANCE FOR 2017 | 7 | |
REVIEW OF OPERATING AND FINANCIAL RESULTS | 8 | |
A) | FOR THE QUARTER ENDED JUNE 30, 2017 | 8 |
B) | FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2017 | 11 |
REVIEW OF OPERATING MINES | 13 | |
Island Gold Mine | 13 | |
Beaufor Mine | 15 | |
Camflo Mill | 16 | |
EXPLORATION EXPENSE | 17 | |
ISLAND GOLD MINE | 17 | |
BEAUFOR MINE | 18 | |
QUARTERLY RESULTS – PREVIOUS EIGHT QUARTERS | 19 | |
FINANCIAL CONDITION | 20 | |
LIQUIDITY AND CAPITAL RESOURCES | 20 | |
OUTSTANDING SHARE CAPITAL | 21 | |
COMMITMENTS AND CONTINGENCIES | 21 | |
OFF-BALANCE-SHEET TRANSACTIONS | 21 | |
TRANSACTIONS WITH RELATED PARTIES | 21 | |
CRITICAL ACCOUNTING ESTIMATES | 22 | |
FINANCIAL INSTRUMENTS | 22 | |
ACCOUNTING POLICIES | 22 | |
NON-IFRS PERFORMANCE MEASURES | 22 | |
RISKS AND UNCERTAINTIES | 25 | |
DISCLOSURE CONTROLS AND PROCEDURES AND INTERNAL CONTROLS OVER FINANCIAL REPORTING | 25 | |
NATIONAL INSTRUMENT 43-101 | 26 | |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS | 26 | |
CAUTIONARY NOTE TO U.S. INVESTORS CONCERNING RESOURCE ESTIMATES AND CIVIL LIABILITIES AND JUDGMENTS | 27 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 2 |
MANAGEMENT’S DISCUSSION AND ANALYSIS
(All dollar figures are in thousands of Canadian dollars, unless otherwise stated)
GENERAL
The following Management’s Discussion and Analysis (“MD&A”) dated August 2, 2017 relates to the financial condition and results of the operations of Richmont Mines Inc. (“Richmont Mines”, “Richmont”, or “the Corporation”), and should be read in conjunction with the Richmont Mines unaudited consolidated interim financial statements for the quarter and six-month period ended June 30, 2017, consolidated audited financial statements for the year ended December 31, 2016, and notes thereto. All amounts are expressed in Canadian dollars, unless otherwise noted, and are in accordance with International Financial Reporting Standards (“IFRS”), except for certain performance indicators that are not defined under IFRS. For further information, please refer to section “Non-IFRS Performance Measures” on page 22 of this MD&A. With the exception of troy ounces, production data is presented in metric units. Further information on Richmont Mines can be obtained in the form of news releases, quarterly and annual financial statements and Annual Information Form (“AIF”) on the SEDAR website (www.sedar.com), and the Corporation’s website (www.richmont-mines.com).
In addition to historical information, this MD&A contains forward-looking information. Please refer to section “Cautionary Statement Regarding Forward-Looking Statements” on page 26.
OVERVIEW
The Corporation currently produces gold from the Island Gold Mine in Ontario and the Beaufor Mine in Quebec. The Corporation is also advancing development of the significant high-grade resource extension at depth at the Island Gold Mine in Ontario. With more than 35 years of experience in gold production, exploration and development, and prudent financial management, the Corporation is well-positioned to cost-effectively build its Canadian reserve base and to successfully enter its next phase of growth.
Richmont’s shares trade on the Toronto Stock Exchange (TSX) and the New York Stock Exchange (NYSE) under the symbol “RIC”. The Corporation is headquartered in Rouyn-Noranda, Quebec and has a corporate office in Toronto, Ontario.
SECOND QUARTER HIGHLIGHTS
Company-wide production was 31,249 ounces of gold (35,040 ounces sold) for the quarter, primarily driven by another quarter of solid production from the Island Gold Mine of 26,110 ounces of gold (29,534 ounces sold).
Company-wide cash costs1 for the quarter were $725 (US$539) per ounce, positively impacted by record low cash costs from the Island Gold Mine of $580 (US$431) per ounce.
Company-wide All-In-Sustaining Costs1 (“AISC”) of $957 (US$711) per ounce, positively impacted by record low AISC of $677 (US$503) per ounce from the Island Gold Mine.
The Island Gold Mine remains on-track to meet, or beat, annual production and cost guidance.
Richmont reported second quarter revenues of $59.3 (US$44.1) million.
Earnings of $10.5 (US$7.8) million, or $0.17 (US$0.12) per share.
Operating cash flow1 (before changes in non-cash working capital) was $24.9 (US$18.5) million, or $0.39 (US$0.29) per share.
___________________________________________
1 Non-IFRS performance measure. Refer to the Non-IFRS Performance Measures section on page 22.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 3 |
Net free cash flow was $19.2 (US$14.3) million, or $0.30 (US$0.22) per share.
Cash balance at the end of the quarter increased to $95.9 (US$73.9) million; working capital increased to $81.4 (US$62.7) million.
The results of the Expansion Case Preliminary Economic Assessment (“PEA”) were released during the second quarter, supporting strong production growth of 22% at low industry cash costs and a robust cash flow stream over an initial eight-year Phase 1 period. The ramp-up is currently advancing and the mill is anticipated to achieve the target run rate of 1,100 tonnes per day (“tpd”) in the latter part of 2018 once the expansion is completed.
On July 27, 2017 the Corporation provided an update on its strategic exploration drilling program currently underway at the Island Gold Mine. Recent exploration drilling has intersected high-grade, wide mineralization in the down plunge extension of the main Island Gold deposit with Hole MH8-4 intersecting 19.85 g/t gold over 8.4 metres (true width and assays capped at 70 g/t gold).
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 4 |
KEY FINANCIAL DATA
(in thousands of $, except per-share data) | CAN$ | US$2 | ||||||
Quarter ended June 30 | Quarter ended June 30 | |||||||
2017 | 2016 | 2017 | 2016 | |||||
Revenues | 59,278 | 40,618 | 44,073 | 31,521 | ||||
Exploration expense | 5,683 | 4,785 | 4,225 | 3,713 | ||||
Net earnings | 10,502 | 2,674 | 7,808 | 2,075 | ||||
Operating cash flow, before changes in non-cash working capital1 |
24,927 | 11,378 | 18,533 | 8,830 | ||||
Operating cash flow, after changes in non-cash working capital |
30,491 | 14,871 | 22,670 | 11,540 | ||||
Investment in property, plant and equipment |
11,258 | 11,865 | 8,370 | 9,208 | ||||
Net free cash flow1 | 19,233 | 3,006 | 14,300 | 2,332 | ||||
KEY PER SHARE DATA | ||||||||
Net earnings (basic) | 0.17 | 0.04 | 0.12 | 0.03 | ||||
Operating cash flow, before changes in non-cash working capital1 |
0.39 | 0.19 | 0.29 | 0.15 | ||||
Operating cash flow, after changes in non-cash working capital1 |
0.48 | 0.25 | 0.36 | 0.19 | ||||
Net free cash flow1 | 0.30 | 0.05 | 0.22 | 0.04 | ||||
CAN$ | US$2 | |||||||
Six months ended June 30 | Six months ended June 30 | |||||||
2017 | 2016 | 2017 | 2016 | |||||
Revenues | 105,740 | 93,252 | 79,236 | 70,104 | ||||
Exploration expense | 10,072 | 8,673 | 7,547 | 6,520 | ||||
Net earnings | 15,974 | 11,182 | 11,970 | 8,406 | ||||
Operating cash flow, before changes in non-cash working capital1 |
41,320 | 32,601 | 30,963 | 24,508 | ||||
Operating cash flow, after changes in non-cash working capital |
43,030 | 32,168 | 32,244 | 24,183 | ||||
Investment in property, plant and equipment |
23,258 | 28,066 | 17,428 | 21,099 | ||||
Net free cash flow1 | 19,772 | 4,102 | 14,816 | 3,084 | ||||
KEY PER SHARE DATA | ||||||||
Net earnings (basic) | 0.25 | 0.19 | 0.19 | 0.14 | ||||
Operating cash flow, before changes in non-cash working capital1 |
0.65 | 0.55 | 0.49 | 0.41 | ||||
Operating cash flow, after changes in non-cash working capital1 |
0.68 | 0.54 | 0.51 | 0.41 | ||||
Net free cash flow1 | 0.31 | 0.07 | 0.23 | 0.05 | ||||
June 30, | December 31, | |||||||
2017 | 2016 | |||||||
Cash | 95,904 | 75,113 | ||||||
Total assets | 275,318 | 252,493 | ||||||
Non-current long-term debt | 5,690 | 6,513 | ||||||
Shareholders’ equity | 222,767 | 202,455 | ||||||
Shares outstanding (thousands) | 63,760 | 63,030 |
1 |
Non-IFRS performance measure. Refer to the Non-IFRS Performance Measures section on page 22. |
2 |
Average exchange rates used: |
Quarter ended June 30, 2017 - $1.3450 = US$1
Six-month period ended June 30, 2017 - $1.3345 = US$1
Quarter ended June 30, 2016 - $1.2886 = US$1
Six-month period ended June 30, 2016 - $1.3302 = US$1
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 5 |
KEY OPERATING STATISTICS
Quarter ended June 30 | Six months ended June 30 | |||||||
2017 | 2016 | 2017 | 2016 | |||||
Gold sold (oz) | 35,040 | 24,888 | 63,568 | 57,127 | ||||
Gold produced (oz) | 31,249 | 23,320 | 60,650 | 55,689 | ||||
KEY PER OUNCE OF GOLD DATA ($) | ||||||||
Average market price | 1,690 | 1,624 | 1,652 | 1,624 | ||||
Average selling price | 1,688 | 1,628 | 1,659 | 1,629 | ||||
Average cash costs1 | 725 | 895 | 754 | 841 | ||||
Average AISC1 | 957 | 1,322 | 1,031 | 1,193 | ||||
Average exchange rate (CAN$/US$) | 1.3450 | 1.2886 | 1.3345 | 1.3302 | ||||
KEY PER OUNCE OF GOLD DATA (US$) | ||||||||
Average market price | 1,257 | 1,260 | 1,238 | 1,221 | ||||
Average selling price | 1,255 | 1,263 | 1,243 | 1,225 | ||||
Average cash costs1 | 539 | 695 | 565 | 632 | ||||
Average AISC1 | 711 | 1,026 | 773 | 897 |
1 |
Non-IFRS performance measure. Refer to the Non-IFRS Performance Measures section on page 22. |
Richmont Mines’ financial statements are reported in Canadian dollars (“CAN$” or “$”), the Corporation also discloses financial and operating statistics in United States dollars (“US$”). The Corporation’s operating results and cash flows are affected by changes in the CAN$ and US$ exchange rate, as precious metal revenues are earned in US$ and the majority of the operating costs are in CAN$.
On a quarterly basis, the CAN$ to US$ exchange rate is adjusted to reflect the actual quarterly rate and year-to-date rate as at the end of each quarter.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 6 |
OUTLOOK
PRODUCTION OUTLOOK AND COST GUIDANCE FOR 2017
ACTUAL | FORECAST | |||
Six months ended | Full Year | |||
June 30, 2017 | 2017 | |||
Consolidated gold production (ounces) | 60,650 | 110,000 - 120,000 | ||
Island Gold | 49,882 | 87,000 - 93,000 | ||
Beaufor | 10,768 | 23,000 - 27,000 | ||
Consolidated cash costs per ounce ($) | 754 | 835 - 885 | ||
Island Gold | 618 | 715 - 765 | ||
Beaufor | 1,380 | 1,265 - 1,320 | ||
Consolidated AISC per ounce ($) | 1,031 | 1,180 - 1,235 | ||
Island Gold | 751 | 945 - 995 | ||
Beaufor | 1,682 | 1,540 - 1,590 | ||
CAN$/US$ exchange rate | 1.3345 | 1.3000 | ||
Consolidated cash costs per ounce (US$) | 565 | 640 - 680 | ||
Island Gold | 463 | 550 - 590 | ||
Beaufor | 1,034 | 975 - 1,015 | ||
Consolidated AISC per ounce (US$) | 773 | 905 - 950 | ||
Island Gold | 563 | 725 - 765 | ||
Beaufor | 1,260 | 1,185 - 1,225 |
The Corporation announced its 2017 guidance on February 2, which included a projected increase of up to 15% in the company-wide production to between 110,000 and 120,000 ounces of gold, and a decrease of up to 8% in cash costs, both company wide and at the Island Gold Mine, primarily driven by another consecutive year of high-quality production growth from the Island Gold Mine to between 87,000 and 93,000 ounces of gold.
The Island Gold Mine delivered another strong quarter and achieved year to date production of 49,882 ounces of gold at a cash cost of $618 (US$463) per ounce. With these results, the mine is well positioned to achieve or exceed its production guidance at cash costs lower than the annual guidance of $715-$765 (US$550-US$590) per ounce.
The results of an Expansion Case PEA were released during the second quarter. The study considered the most cost and capital effective strategy to mine the portion of the mineral resources that is located within the main known area of interest over four mining horizons, to a maximum depth of 1,000 metres below surface, using current mine infrastructure. The PEA represents another step in a multi-phased approach to unlock the potential of the Island Gold Mine, supporting strong production growth of 22% at low industry cash costs and a robust cash flow stream over an initial eight-year Phase 1 period, for a low incremental capital cost of $28.2 (US$20.9) million. The operation ramp-up is currently advancing and the mill is anticipated to achieve the target run rate of 1,100 tpd in the latter part of 2018 once the expansion is completed.
Production from the Beaufor Mine was lower than anticipated in the second quarter, resulting in year to date production of 10,768 ounces of gold. Cash costs for six-month period of $1,380 (US$1,034) per ounce were higher than the annual guidance of $1,265-$1,320 (US$975-US$1,015) per ounce, primarily due to lower production achieved. The Corporation is maintaining its annual guidance for the Beaufor Mine, as mining productivity is expected to increase over the balance of the year resulting from additional ore to be sourced from new parallel structures. The Corporation continues to advance other strategic alternatives regarding the Beaufor Mine and the Camflo Mill.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 7 |
CAPITAL EXPENDITURES OUTLOOK
For the six-month period, capital expenditures at the Island Gold Mine totaled $18.8 million, including $6.9 million of sustaining capital and $11.9 million of project capital. The level of capital investment is expected to increase in the second half of the year, but remain within the annual sustaining capital guidance of $19-$22 million and $33-$35 million for project capital.
Sustaining capital expenditures for the six-month period at the Beaufor Mine were $3.3 million, in-line with annual guidance of $6-$7 million.
REVIEW OF OPERATING AND FINANCIAL RESULTS
A) FOR THE QUARTER ENDED JUNE 30, 2017
Company-wide production was 31,249 ounces of gold for the quarter, a 34% increase over the prior year quarter. The increase was driven by a 40% increase in gold production from the Island Gold Mine, primarily due to a 30% increase in grade and 7% higher mill throughput. Second quarter production at the Island Gold Mine was 26,110 ounces of gold as compared to 18,617 ounces reported in the second quarter of 2016. Production from the Beaufor Mine for the second quarter was 5,139 ounces of gold, a 9% increase attributable to the improved performance of the new Q Zone.
Gold production (ounces)
Revenues for the second quarter were $59.3 (US$44.1) million, an increase of 46% from the prior year quarter. A total of 35,040 ounces of gold were sold during the quarter at an average realized price of $1,688 (US$1,255) per ounce, versus 24,888 ounces of gold sold at an average realized sale price of $1,628 (US$1,263) per ounce during the second quarter of 2016.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 8 |
Gold sales (ounces and average realized sale price per ounce)
Cost of sales, including depletion and depreciation, totaled $37.2 (US$27.6) million in the second quarter of 2017 versus $29.6 (US$23.0) million in the same quarter of 2016. Operating costs at the Island Gold Mine were higher than the second quarter of 2016, primarily due to higher tonnes mined and mill throughput. Royalty and depreciation costs were higher at the Island Gold Mine due to a 47% increase in the number of ounces of gold sold as compared to second quarter of 2016. Costs at the Beaufor Mine were 33% higher, driven by higher milling costs and higher depreciation as compared to the second quarter of 2016.
On a consolidated basis, cash costs per ounce decreased by 19% to $725 (US$539), from $895 (US$695) in the same quarter of 2016. Cash costs at the Island Gold Mine of $580 (US$431) per ounce were 23% lower than the second quarter of 2016 due to higher grades and higher productivities. Cash costs at the Beaufor Mine of $1,502 (US$1,117) per ounce were slightly higher than second quarter 2016 cash costs of $1,484 (US$1,152) per ounce, primarily due to higher unit milling costs resulting from lower tonnes processed from custom milling at the Camflo Mill, negatively impacting the unit costs.
AISC per ounce decreased by 28% to $957 (US$711) in the quarter, as compared to $1,322 (US$1,026) in the second quarter of 2016. The decrease resulted from an increase in ounces of gold sold, lower sustaining costs at the Island Gold Mine, partially offset by an increase in corporate general and administration (“G&A”) costs. Sustaining costs at the Island Gold Mine were $2.9 (US$2.1) million during the quarter, including $0.7 million of delineation drilling, $0.5 million of underground development, $0.5 million of capital lease payments on mine mobile equipment and $1.2 million on other assets. The Beaufor Mine spent $1.6 (US$1.2) million on sustaining costs, including $0.9 million of underground development, $0.6 million on mining equipment and other assets, and $0.1 million of exploration.
Corporate G&A of $3.7 (US$2.7) million in the second quarter were $0.5 million higher than the prior year quarter, primarily due to higher consulting and professional fees.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 9 |
During the second quarter, project capital expenditures related to the Island Gold Mine were $6.0 (US$4.5) million including $3.5 million of accelerated underground mine development, $2.1 million of mine and mill infrastructure and $0.4 million of capital lease payments on mine mobile equipment. Non-sustaining exploration costs were $5.7 (US$4.2) million, spent primarily at the Island Gold Mine.
SUSTAINING, PROJECT AND EXPLORATION COSTS
(in millions of $) | Island Gold | Quebec | Corporate | Consolidated | ||||
Mine | Division | & Others | ||||||
Sustaining costs | ||||||||
Underground development |
0.5 | 0.9 | - | 1.4 | ||||
Exploration & delineation drilling |
0.7 | 0.1 | - | 0.8 | ||||
Other sustaining costs |
1.7 | 0.6 | - | 2.3 | ||||
Corporate G&A |
- | - | 3.7 | 3.7 | ||||
Total sustaining costs | 2.9 | 1 | 1.6 | 2 | 3.7 | 8.2 | ||
Project capital | ||||||||
Accelerated underground development |
3.5 | - | - | 3.5 | ||||
Other project capital |
2.5 | - | - | 2.5 | ||||
Total project capital | 6.0 | - | - | 6.0 | ||||
Non-sustaining exploration and project evaluation | 4.9 | 3 | 0.2 | 3 | 0.6 | 5.7 | ||
Total project capital & exploration | 10.9 | 0.2 | 0.6 | 11.7 |
1 |
Sustaining costs of $2.9 million at the Island Gold Mine have been capitalized. |
2 |
Sustaining costs of $1.6 million at the Beaufor Mine include $1.5 million of capitalized costs and $0.1 million in exploration costs that have been expensed. |
3 |
Non-sustaining exploration costs of $4.9 million at the Island Gold Mine and $0.2 million at the Beaufor Mine are included in expensed exploration costs. |
For the second quarter of 2017, the mining and income tax expense totaled $2.1 million, which included a $1.2 million increase in deferred income and mining tax liabilities and a $0.9 million decrease in deferred income and mining tax assets. For the second quarter of 2016, the Corporation recorded mining and income taxes of $0.5 million, which includes a $0.7 million increase in future mining taxes and $0.1 million of Quebec Mining tax, offset by a reduction of $0.3 million of current income taxes.
Second quarter net earnings of $10.5 (US$7.8) million were 293% higher than the $2.7 (US$2.1) million in the second quarter of 2016, as higher revenues were partially offset by higher exploration, corporate G&A and taxes. On a per share basis, net earnings were $0.17 (US$0.12) as compared to $0.04 (US$0.03) in the second quarter of 2016.
Higher revenues positively impacted operating cash flow for the second quarter of 2017. Operating cash flow (after changes in non-cash working capital) totaled $30.5 (US$22.7) million, or $0.48 (US$0.36) per share, as compared to $14.9 (US$11.5) million, or $0.25 (US$0.19) per share, in the same quarter of 2016.
Net free cash flow2 for the quarter was $19.2 (US$14.3) million, as compared to $3.0 (US$2.3) million in the same quarter of 2016. On a per share basis, net free cash flow was $0.30 (US$0.22) as compared to $0.05 (US$0.04) in the second quarter of 2016. The increase in net free cash flow is attributable to higher operating cash flows combined with lower investments in property, plant and equipment during the quarter.
_______________________________
2 Non-IFRS performance measure. Refer to the Non-IFRS Performance Measures section on page 22.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 10 |
B) FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2017
Company-wide production for the six-month period was 60,650 ounces of gold, a 9% increase over the prior year period production of 55,689 ounces. The increase resulted mainly from a 10% increase in gold production from the Island Gold Mine, primarily due to an 8% higher mill throughput as compared to the prior year period. Higher gold production from the Beaufor Mine, resulting from higher productivity in the new Q Zone, offset the loss of ounces from the processing of the remaining Monique stockpile, which was completed in the first quarter of 2016.
Gold production (ounces)
Revenues for the six-month period ended June 30, 2017 were $105.7 (US$79.2) million, an increase of 13% over the prior year period. A total of 63,568 ounces of gold were sold during the current six-month period at an average realized price of $1,659 (US$1,243) per ounce, versus 57,127 ounces of gold sold at an average realized sale price of $1,629 (US$1,225) per ounce during the same period of 2016.
Gold sales (ounces and average realized sale price per ounce)
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 11 |
Cost of sales, including depletion and depreciation, totaled $69.0 (US$51.7) million during the six-month period of 2017 versus $64.8 (US$48.7) million in the same period of 2016. Cost of sales at the Island Gold Mine were 4% higher than the six-month period of 2016, as the higher depreciation and royalties related to higher ounces of gold sold offset the decrease in operating costs. Costs at the Beaufor Mine were 26% higher, primarily due to higher milling costs and higher mining costs, due to higher maintenance costs during the period and more tonnes mined as compared to the six-month period of 2016. Depreciation cost at the Beaufor Mine was higher due to an increase in the number of ounces sold during the period and a higher rate of depreciation per ounce.
Cash costs per ounce, on a consolidated basis, were $754 (US$565) for the period, down 10% from $841 (US$632) in the same period of 2016. The decrease in cash costs of 12% and 4% at the Island Gold Mine and the Beaufor Mine respectively, was due to higher grades and higher productivities at both mines as compared to the same period of 2016.
The decrease of 14% in AISC per ounce for the period to $1,031 (US$773), as compared to $1,193 (US$897) in the same period of 2016, was a combined result of lower sustaining costs and higher ounces of gold sold during the period, partially offset by an increase in corporate G&A costs. Sustaining costs at the Island Gold Mine were $6.9 (US$5.2) million during the period, including $1.2 million of delineation drilling, $2.0 million of underground development, $1.0 million of capital lease payments on mine mobile equipment and $2.7 million on other assets. Sustaining costs at the Beaufor Mine were $3.5 (US$2.6) million for the period and included $2.0 million of underground development. $1.3 million of mining and other assets and $0.2 million of exploration.
Corporate G&A costs during the period increased to $7.3 (US$5.4) million from $6.3 (US$4.7) million in the prior year period, primarily due to higher consulting and professional fees.
Project capital expenditures at the Island Gold Mine were $11.9 (US$8.9) million, including $8.8 million of accelerated underground development costs, $2.4 million of mine and mill infrastructure and $0.7 million of capital lease payments on mine mobile equipment. Non-sustaining exploration expense was $9.9 (US$7.4) million, spent primarily at the Island Gold Mine.
SUSTAINING, PROJECT AND EXPLORATION COSTS
(in millions of $) | Island Gold | Quebec | Corporate | |||||
Mine | Division | & Others | Consolidated | |||||
Sustaining costs | ||||||||
Underground development |
2.0 | 2.0 | - | 4.0 | ||||
Exploration & delineation drilling |
1.2 | 0.2 | - | 1.4 | ||||
Other sustaining costs |
3.7 | 1.3 | - | 5.0 | ||||
Corporate G&A |
- | - | 7.3 | 7.3 | ||||
Total sustaining costs | 6.9 | 1 | 3.5 | 2 | 7.3 | 17.7 | ||
Project capital | ||||||||
Accelerated underground development |
8.8 | - | - | 8.8 | ||||
Other project capital |
3.1 | - | - | 3.1 | ||||
Total project capital | 11.9 | - | - | 11.9 | ||||
Non-sustaining exploration and project evaluation | 8.7 | 3 | 0.4 | 3 | 0.8 | 9.9 | ||
Total project capital & exploration | 20.6 | 0.4 | 0.8 | 21.8 |
1 |
Sustaining costs of $6.9 million at the Island Gold Mine have been capitalized. |
2 |
Sustaining costs of $3.5 million at the Beaufor Mine include $3.3 million of capitalized costs and $0.2 million in exploration costs that have been expensed. |
3 |
Non-sustaining exploration costs of $8.7 million at the Island Gold Mine and $0.4 million at the Beaufor Mine are included in expensed exploration costs. |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 12 |
For the six-month period, mining and income tax expense totaled $3.1 million, which included a $1.8 million increase in deferred income and mining tax liabilities and a $1.3 million decrease in deferred income and mining tax assets. Mining and income tax expense for the six months of 2016 was $2.6 million, which includes $0.5 million of current taxes payable, $0.1 million of Quebec Mining taxes and a $2.0 million increase in future mining taxes.
Net earnings for the six-month period amounted to $16.0 (US$12.0) million, or 43% higher than the $11.2 (US$8.4) million in the same period of 2016, as higher revenues were partially offset by higher exploration, corporate G&A and taxes. On a per share basis, net earnings were $0.25 (US$0.19) as compared to $0.19 (US$0.14) in the same period of 2016.
Operating cash flow for the six-month period of 2017 was positively impacted by higher revenues during the quarter. Operating cash flow (after changes in non-cash working capital) totaled $43.0 (US$32.2) million, or $0.68 (US$0.51) per share, as compared to $32.2 (US$24.2) million, or $0.54 (US$0.41) per share, in the same period of 2016.
Net free cash flow for the period was $19.8 (US$14.8) million, as compared to $4.1 (US$3.1) million, in the same period of 2016. On a per share basis, net free cash flow was $0.31 (US$0.23) as compared to $0.07 (US$0.05) in the first six months of 2016. The increase in net free cash flow is attributable to higher operating cash flows combined with lower investments in property, plant and equipment during the period.
REVIEW OF OPERATING MINES
Island Gold Mine
Quarter ended June 30 | Six months ended June 30 | |||||||
2017 | 2016 | 2017 | 2016 | |||||
Total mined (tonnes) | 164,086 | 172,322 | 333,788 | 327,447 | ||||
Ore mined (tonnes) | 104,439 | 82,921 | 196,149 | 160,517 | ||||
Ore mined (tpd) | 1,148 | 911 | 1,084 | 882 | ||||
Development ore / total ore (%) | 35 | % | 45 | % | 38 | % | 50 | % |
Waste mined (tonnes) | 59,647 | 89,401 | 137,639 | 166,931 | ||||
Ratio: Waste / ore mined | 0.57 | 1.08 | 0.70 | 1.04 | ||||
Gold Produced | ||||||||
Ore processed (tonnes) | 85,578 | 79,924 | 168,943 | 155,830 | ||||
Ore processed (tpd) | 940 | 878 | 933 | 856 | ||||
Head grade (g/t) | 9.73 | 7.51 | 9.46 | 9.36 | ||||
Gold recovery (%) | 97.6 | 96.5 | 97.1 | 96.4 | ||||
Ounces produced | 26,110 | 18,617 | 49,882 | 45,206 | ||||
Gold Sold | ||||||||
Ounces sold | 29,534 | 20,147 | 52,183 | 46,178 | ||||
Average selling price per ounce | 1,686 | 1,627 | 1,659 | 1,627 | ||||
Cash costs per ounce | 580 | 757 | 618 | 706 | ||||
AISC per ounce | 677 | 1,029 | 751 | 927 | ||||
Average selling price per ounce (US$) | 1,254 | 1,263 | 1,243 | 1,223 | ||||
Cash costs per ounce (US$) | 431 | 588 | 463 | 531 | ||||
AISC per ounce (US$) | 503 | 799 | 563 | 697 | ||||
Sustaining costs | 2,877 | 5,480 | 6,949 | 10,193 | ||||
Project and non-sustaining exploration costs | 10,859 | 11,570 | 20,550 | 22,327 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 13 |
Mine productivity averaged a record 1,148 tonnes of ore mined per day, resulting in 104,439 tonnes of total ore mined during the quarter. Long-hole stope mining continued in the first and second mining horizons and development in ore was advanced as planned in the higher-grade third mining horizon. Stoping in the lower grade extensions of the third mining horizon is expected to begin in the fourth quarter. Development ore was 37,034 tonnes for the quarter, 35% of the total ore mined versus an overall 2017 plan of 36%. For the six-month period, development ore was 74,489 tonnes, or 38% of total 196,149 tonnes of ore mined.
Total waste mined during the quarter was 59,647 tonnes (137,639 tonnes year to date), a ratio of 0.57:1 over total ore mined. The anticipated transition from underground waste development contractors to an internal workforce commenced during the quarter as a cost reduction initiative. It is expected that development costs will decline as productivity from the internal workforce ramps up. Ore development in the third horizon was prioritized during the quarter in order to prepare for planned stoping activities in the latter part of the year, which also contributed to the lower than planned waste development. The eastern portion of the main ramp system achieved a vertical depth of 860 metres in the first quarter as planned, allowing the development of the western portion of the main ramp system to begin during the second quarter. A total of 913 metres equivalent of waste development was completed during the quarter. For the first six months, development of the 620 metre and 840 metre level exploration drifts advanced 250 metres and 80 metres, respectively, supporting ongoing exploration and delineation drilling both laterally to the east and at depth.
Mill throughput averaged a record 940 tpd as the mill processed 85,578 tonnes of ore during the quarter, which was 7% higher than the 79,924 tonnes (878 tpd) of ore processed in the second quarter of 2016. Average milled grade for the second quarter was 9.73 g/t gold, 30% higher than the 7.51 g/t gold processed in the same quarter of 2016. Average mill grade was higher than expected due to lower than planned dilution in development ore and the contribution of development in the high grade portion of the wider sections of veins located on the 800 and 820 metre levels. Higher mill throughput and higher grades resulted in quarterly gold production of 26,110 ounces, which was 40% higher than gold production from the same quarter of 2016. Year to date gold production was 49,882 ounces, a 10% increase over the same period of 2016, primarily due to 8% higher mill throughput. The operation is now well positioned to achieve, or exceed, the high-end of production guidance for the year of 87,000-93,000 ounces.
Second quarter revenues of $49.8 (US$37.0) million were 52% higher than the $32.8 (US$25.4) million in the same quarter of 2016, resulting mainly from 47% more ounces of gold sold. 29,534 ounces of gold were sold at an average realized sale price of $1,686 (US$1,254) per ounce, as compared to 20,147 ounces of gold sold at an average realized sale price of $1,627 (US$1,263) per ounce in the second quarter of 2016. Revenues for the six-month period were $86.6 (US$64.9) million or 15% higher than the same period of 2016, resulting mainly from 13% more ounces of gold sold. 52,183 ounces of gold were sold during the six-month period at an average realized sale price of $1,659 (US$1,243) per ounce, as compared to 46,178 ounces of gold sold at an average realized sale price of $1,627 (US$1,223) per ounce in the same period of 2016.
Record low cash costs per ounce for the second quarter, including royalties, were $580 (US$431), 23% lower than the cash costs realized in the same quarter of 2016, driven by higher grades and lower operating costs per tonne resulting from higher operating productivities. Cash costs per ounce were significantly below the lower end of the 2017 Island Gold cash cost guidance of $715-$765 (US$550-US$590). Year to date cash costs per ounce of $618 (US$463) were 12% lower than the $706 (US$531) realized in the same period of 2016, driven by lower operating costs per tonne resulting from higher productivities. The Island Gold Mine remains on-track to meet, or beat, the low end of the annual cash cost guidance.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 14 |
AISC per ounce for the second quarter and the six-month period were lower than the same periods in 2016, due to higher ounces of gold sold and lower sustaining costs incurred, as compared to the corresponding quarter and the six-month period of 2016. AISC for the second quarter was $677 (US$503) per ounce, 34% lower than the same quarter of 2016. Sustaining costs for the second quarter of 2017 of $2.9 (US$2.1) million were lower than the $5.4 (US$4.2) million incurred in the same period of 2016, mainly due to lower capital spending on underground development ($0.5 million versus $2.0 million). AISC for the six-month period was $751 (US$563) per ounce or 19% lower than $927 (US$697) during the same period of 2016. $6.9 (US$5.2) million was spent on sustaining costs during the six-month period, 32% lower than the $10.2 (US$7.7) million spent in the same period of 2016.
Project capital for the second quarter were $6.0 (US$4.4) million, which included $3.5 million for accelerated mined development, $1.8 million for mining infrastructure and $0.7 million to secure a new ball mill as part of the mill expansion project. Year to date project capital amounted to $11.9 (US$8.9) million, including $8.8 million of accelerated underground development and $3.1 million for mining infrastructure upgrades.
Expansion Case PEA:
The results of the Expansion Case PEA were released during the second quarter. The study considered the most cost and capital effective strategy to mine the portion of the mineral resources that is located within the main known area of interest over four mining horizons, to a maximum depth of 1,000 metres below surface, using current mine infrastructure. The PEA represents another step in a multi-phased approach to unlock the potential of the Island Gold Mine, supporting strong production growth of 22% at low industry cash costs and a robust cash flow stream over an initial eight-year Phase 1 period, for a low incremental capital cost of $28.2 (US$20.9) million. The operation ramp up is currently advancing and the mill is anticipated to achieve the target run rate of 1,100 tpd in the latter part of 2018 once the expansion is completed.
Beaufor Mine
Quarter ended June 30 | Six months ended June 30 | |||||||
2017 | 2016 | 2017 | 2016 | |||||
Ore mined (tonnes) | 30,847 | 26,026 | 62,662 | 55,396 | ||||
Ore mined (tpd) | 339 | 286 | 346 | 304 | ||||
Gold Produced | ||||||||
Ore processed (tonnes) | 31,414 | 28,281 | 61,423 | 57,599 | ||||
Head grade (g/t) | 5.21 | 5.27 | 5.60 | 5.11 | ||||
Gold recovery (%) | 97.7 | 98.1 | 97.4 | 98.4 | ||||
Ounces produced | 5,139 | 4,703 | 10,768 | 9,318 | ||||
Gold Sold | ||||||||
Ounces sold | 5,506 | 4,741 | 11,385 | 9,778 | ||||
Average selling price per ounce | 1,697 | 1,635 | 1,660 | 1,642 | ||||
Cash costs per ounce | 1,502 | 1,484 | 1,380 | 1,439 | ||||
AISC per ounce | 1,791 | 1,897 | 1,682 | 1,810 | ||||
Average selling price per ounce (US$) | 1,262 | 1,269 | 1,244 | 1,234 | ||||
Cash costs per ounce (US$) | 1,117 | 1,152 | 1,034 | 1,082 | ||||
AISC per ounce (US$) | 1,332 | 1,473 | 1,260 | 1,361 | ||||
Sustaining costs | 1,596 | 1,958 | 3,450 | 3,632 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 15 |
Total ore mined during the second quarter was 30,847 tonnes (339 tpd), an increase of 19% over the 26,026 tonnes (286 tpd) mined during the same quarter of 2016, attributable to the improved performance of the new Q Zone.
The Camflo Mill processed 31,414 tonnes of ore from the Beaufor Mine during the second quarter, as compared to the 28,281 tonnes processed in the same quarter of 2016. Average grade milled of 5.21 g/t gold for the quarter was in line with the same quarter of 2016, but lower than planned primarily as a result of higher dilution reported from one stope located in the Q Zone. Higher mill throughput resulted in quarterly gold production of 5,139 ounces, a 9% increase over the 4,703 ounces produced in the same quarter of 2016. Gold production of 10,768 ounces during the six-month period of 2017 was 16% higher than the same period of 2016, attributable to a 10% higher average grade and a 7% higher mill throughput.
Revenues of $9.3 (US$6.9) million were up 21% from the $7.8 (US$6.0) million from the same quarter of 2016, as a result of 16% more ounces of gold being sold. Gold ounces sold for the second quarter totaled 5,506 ounces at an average realized price of $1,697 (US$1,262) per ounce, as compared to gold sales of 4,741 ounces at an average realized price of $1,635 (US$1,269) in the same quarter of 2016. For the six-month period, revenues were $18.9 (US$14.2) million or 18% higher than $16.1 (US$12.1) million during the same period of 2016, as a result of 16% higher ounces of gold sold in 2017.
Cash costs per ounce in the second quarter were $1,502 (US$1,117) as compared to $1,484 (US$1,152) in the same quarter of 2016. The impact of higher gold production during the quarter was primarily offset by higher milling costs per ounce allocated from the Camflo Mill, as the lower tonnes processed from custom milling negatively impacted the unit costs. Higher grades for the six-month period contributed to cash costs per ounce of $1,380 (US$1,034), 4% lower than the same period of 2016.
AISC per ounce for the quarter were $1,791 (US$1,332), 6% lower than the same quarter of 2016, attributable to higher ounces of gold sold and lower sustaining exploration and underground development costs. AISC per ounce for the six-month period were 7% lower than the same period of 2016, mainly due to higher ounces of gold sold. Sustaining costs for the six-month period were 5% lower as lower exploration costs offset the higher costs of equipment and other fixed assets. Underground development costs for the period were in-line with the same period of 2016.
Camflo Mill
The Camflo Mill processed 41,020 tonnes of ore during the second quarter, 38% lower than the 66,415 tonnes processed in the same quarter of 2016, which negatively impacted the average milling cost per tonne during the quarter. While ore from the Beaufor Mine was 11% higher (31,414 tonnes in Q2 2017 versus 28,281 tonnes in Q2 2016), custom milled ore from the local mining companies in Abitibi, Quebec, was 75% lower than the 38,134 tonnes processed in the second quarter of 2016.
Total ore processed at the Camflo Mill during the six-month period of 2017 was 80,201 tonnes, or 42% lower than 138,851 tonnes processed in the same period of 2016, mainly due to the 71% decrease in custom milling. Loss of ore from processing the remaining Monique stockpile, which ended in Q1 2016, was partially offset by 7% increase in ore processed from the Beaufor Mine.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 16 |
EXPLORATION EXPENSE
(in thousands of $) | Quarter ended June 30 | Six months ended June 30 | ||||||
2017 | 2016 | 2017 | 2016 | |||||
Exploration expense – Mines | ||||||||
Island Gold |
4,889 | 3,624 | 8,651 | 7,394 | ||||
Beaufor |
270 | 384 | 585 | 876 | ||||
5,159 | 4,008 | 9,236 | 8,270 | |||||
Exploration expense - Other properties | ||||||||
Wasamac |
3 | 5 | 151 | 48 | ||||
Other |
10 | 12 | 18 | 15 | ||||
Project evaluation |
556 | 144 | 756 | 344 | ||||
Exploration and project evaluation before depreciation and exploration tax credits |
5,728 | 4,169 | 10,161 | 8,677 | ||||
Depreciation | 5 | 9 | 15 | 18 | ||||
Exploration tax credits, including adjustments | (50 | ) | 6071 | (104 | ) | (22 | ) | |
5,683 | 4,785 | 10,072 | 8,673 |
1 |
In the second quarter of 2016, the Corporation filed its 2015 income tax returns and reduced its current taxes by using carried forward fiscal expenses instead of using exploration tax credits, as it had been originally planned and recorded in 2015. |
ISLAND GOLD MINE
Exploration costs at the Island Gold Mine for the second quarter were $4.9 (US$3.6) million, completing approximately 15,200 metres of surface drilling and 6,800 metres of underground drilling.
The 2017 exploration drilling program currently underway continues to build on positive results achieved in 2016 and is mainly focused on expanding near-mine resources outside the Expansion Case PEA area, both laterally and at depth.
Deep Directional Exploration Drilling Program:
The successful 2016 deep drilling program identified a new large inferred resource block of 760,000 tonnes at a grade of 9.53 g/t gold (approximately 230,000 ounces, capped at 70 g/t gold) in the down plunge extension, located between the 1,050 and the 1,300 metre levels. The main objective of the 2017 deep directional exploration drilling program is to prove the high-grade extension of the new resource block to a minimum vertical depth of 1,500 metres. Results to date include three significant intercepts: (All assays are reported with estimated true widths and capped at 70 g/t gold).
Hole MH8-4 intersected 19.85 g/t gold over 8.4 metres in the eastern portion of the down plunge extension of the deposit. The intersection is located approximately 1,300 metres below surface and includes 71.76 g/t gold over 0.5 metres, 141.43 g/t gold over 0.59 metres and 318.28 g/t gold over 0.25 metres.
Hole MH2A-12 intersected 11.67 g/t gold over 9.42 metres, including 548.1 g/t gold over 0.24 metres.
Hole MH2A-13 intersected 8.86 g/t gold over 6.39 metres at a depth of 1,350 metres.
These three new high-grade, wide intercepts confirm that the down plunge extension of the main Island Gold deposit continues to a minimum vertical depth of 1,350 metres and remains open at depth. Mineralization in this area remains consistent with the main portion of the deposit.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 17 |
Eastern Lateral Exploration and Infill Drilling Program:
The 2016 drilling program successfully added two new inferred resource blocks in the eastern lateral extension, located approximately 300 metres east of the Expansion Case PEA area, between the 340 and the 750 metre levels. The largest inferred resource block contains approximately 290,000 tonnes at a grade of 10.35 g/t gold (approximately 95,000 ounces of gold, capped at 70 g/t gold).
Infill drilling is on-going in the upper part of the new resource block from the 340 metre level with encouraging results to date. The extension of the 620 metre level exploration drift is advancing as planned with infill drilling in the lower part of the block expected to begin shortly.
Exploration drilling in the eastern lateral extension is focused in the area where hole GD-640-05 intersected 20.57 g/t of gold over a core length of 11.3 metres, at a vertical depth of approximately 1,000 metres. One directional drill rig has been redeployed to this area to follow-up on this intersection to better understand the geometry and true width of this new area of high-grade mineralization.
Another surface drill rig is currently working further to the east, approximately 1,500 metres from the second dyke, to test the lateral extension of the main mineralized structure.
BEAUFOR MINE
The Corporation spent $0.3 (US$0.2) million on exploration drilling during the second quarter of 2017, completing approximately 2,700 metres of drilling during the quarter. Drilling has been focused on the lateral extension of the Q Zone as well as on parallel zones. Exploration drilling is also being done in the southern part of the Beaufor area and in the western and eastern extension of the old Perron Mine.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 18 |
QUARTERLY RESULTS – PREVIOUS EIGHT QUARTERS
2017 | 2016 | 2015 | ||||||||||||||
(in thousands of $, unless otherwise stated) | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | ||||||||
PRINCIPAL FINANCIAL DATA | ||||||||||||||||
Revenues | 59,278 | 46,462 | 44,204 | 31,244 | 40,618 | 52,634 | 31,864 | 34,107 | ||||||||
Net earnings (loss) | 10,502 | 5,472 | 1,059 | 226 | 2,674 | 8,508 | (4,062 | ) | 3,306 | |||||||
Operating cash flow, after changes in non-cash working capital |
30,491 | 12,539 | 12,649 | 3,347 | 14,871 | 17,297 | 6,815 | 11,742 | ||||||||
Investments in property, plant and equipment |
11,258 | 12,000 | 15,666 | 19,531 | 11,865 | 16,201 | 22,767 | 12,802 | ||||||||
Average CAN$/US$ exchange rate | 1.3450 | 1.3238 | 1.3341 | 1.3050 | 1.2886 | 1.3732 | 1.3354 | 1.3089 | ||||||||
KEY PER-SHARE DATA | ||||||||||||||||
Operating cash flow | 0.48 | 0.20 | 0.20 | 0.05 | 0.25 | 0.30 | 0.12 | 0.20 | ||||||||
Operating cash flow (US$) | 0.36 | 0.15 | 0.15 | 0.04 | 0.19 | 0.22 | 0.09 | 0.15 | ||||||||
Net earnings (loss) | ||||||||||||||||
Basic | 0.17 | 0.09 | 0.02 | 0.00 | 0.04 | 0.15 | (0.07 | ) | 0.06 | |||||||
Diluted | 0.16 | 0.08 | 0.02 | 0.00 | 0.04 | 0.14 | (0.07 | ) | 0.06 | |||||||
Net earnings (loss) (US$) | ||||||||||||||||
Basic | 0.12 | 0.07 | 0.01 | 0.00 | 0.03 | 0.11 | (0.05 | ) | 0.04 | |||||||
Diluted | 0.11 | 0.06 | 0.01 | 0.00 | 0.03 | 0.10 | (0.05 | ) | 0.04 | |||||||
OUNCES OF GOLD SOLD | 35,040 | 28,528 | 27,759 | 17,774 | 24,888 | 32,239 | 21,576 | 22,962 | ||||||||
KEY PER-OUNCE OF GOLD DATA | ||||||||||||||||
Average selling price ($) | 1,688 | 1,624 | 1,589 | 1,754 | 1,628 | 1,629 | 1,474 | 1,482 | ||||||||
Average cash costs ($) | 725 | 791 | 952 | 1,054 | 895 | 800 | 1,028 | 921 | ||||||||
Sustaining costs ($) | 232 | 333 | 277 | 541 | 427 | 294 | 632 | 385 | ||||||||
All-in sustaining costs ($) | 957 | 1,124 | 1,229 | 1,595 | 1,322 | 1,094 | 1,660 | 1,306 | ||||||||
Average selling price (US$) | 1,255 | 1,227 | 1,191 | 1,344 | 1,263 | 1,186 | 1,104 | 1,132 | ||||||||
Average cash costs (US$) | 539 | 598 | 714 | 808 | 695 | 583 | 770 | 703 | ||||||||
Sustaining costs (US$) | 172 | 251 | 208 | 415 | 331 | 214 | 473 | 294 | ||||||||
All-in sustaining costs (US$) | 711 | 849 | 922 | 1,223 | 1,026 | 797 | 1,243 | 997 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 19 |
FINANCIAL CONDITION
As at June 30, |
As at December 31, |
||
2017 |
2016 |
||
Current assets |
111,186 |
89,405 |
Current assets increased primarily due to the increase in cash and bank balances, and inventories at the Island Gold Mine. |
Long-term assets |
164,132 |
163,088 |
The increase in long-term assets reflects the investments in property, plant and equipment at the mine sites offset by reduction in deferred income and mining tax assets. |
Total assets |
275,318 |
252,493 |
|
Current liabilities |
29,810 |
28,390 |
Current liabilities increased as higher accruals at the end of Q2 and invoices held back for a contractor offset the payment of 2016 annual bonus and retention awards granted to several key personnel in March 2012. |
Long-term liabilities |
22,741 |
21,648 |
Increase in deferred income and mining tax liabilities partially offset by a decrease in lease obligations during the six-month period. |
Total liabilities |
52,551 |
50,038 |
|
Shareholders’ equity |
222,767 |
202,455 |
Shareholders’ equity increased primarily due to net earnings during the period and due to the exercise of stock options. |
LIQUIDITY AND CAPITAL RESOURCES
The Corporation’s strategy is based on achieving positive cash flows from operations to internally fund operating, capital and project development requirements. Material increases or decreases in the Corporation’s liquidity and capital resources will be substantially determined by the success or failure of the Corporation’s operations, exploration, and development programs, the ability to obtain equity or other sources of financing, the price of gold, and currency exchange rates.
The Corporation’s cash balance of $95.9 million compared to $75.1 million at December 31, 2016 reflects the strong operating cash flows and the lower than expected level of investment in property, plant and equipment during the six-month period. As per the Corporation’s guidance for the year, the level of investment is expected to increase in the second half of the year. In the opinion of management, the Corporation's cash position of $95.9 million at June 30, 2017, along with cash flows from operations, are sufficient to support the Corporation's normal operating requirements and capital commitments on an ongoing basis.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 20 |
OUTSTANDING SHARE CAPITAL
The following table sets out the common shares, stock options, restricted share units and deferred share units of the Corporation that are outstanding as at the date of this MD&A:
August 2, 2017 | |
Common shares | 63,760,524 |
Stock options | 2,143,193 |
Restricted share units | 398,777 |
Deferred share units | 111,437 |
66,413,931 |
COMMITMENTS AND CONTINGENCIES
In the normal course of business, the Corporation enters into contracts that give rise to commitments. The following table summarizes the Corporation’s contractual obligations:
(in millions of $) | Payments due by period | |||||||||
Contractual obligations | 2017 | 2018 | 2019 | 2020 and after | Total | |||||
Finance lease obligations | 2.2 | 2.4 | 2.3 | 0.7 | 7.6 | |||||
Contract payment holdbacks | - | 1.0 | - | - | 1.0 | |||||
Closure allowance | - | - | 0.6 | - | 0.6 | |||||
Asset retirement obligations | 0.1 | 0.5 | 3.2 | 6.4 | 10.2 | |||||
Operating leases | 0.2 | 0.1 | 0.1 | 0.1 | 0.5 | |||||
Total | 2.5 | 4.0 | 6.2 | 7.2 | 19.9 |
There were no changes to the Corporation’s commitments and contingencies from December 31, 2016 to June 30, 2017 with the exception of the commitment mentioned below. For further information, regarding commitments and contingencies in effect as of December 31, 2016, please refer to the 2016 Management’s Discussion and Analysis, filed February 21, 2017 and available on the SEDAR website (www.sedar.com).
During the six-month period ended on June 30, 2017, the Corporation entered into a financial lease agreement for mobile equipment that has an option of a lower purchase price at the end of the lease.
OFF-BALANCE-SHEET TRANSACTIONS
The Corporation does not have any off-balance-sheet arrangements.
TRANSACTIONS WITH RELATED PARTIES
The Corporation does not have any transactions with related parties.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 21 |
CRITICAL ACCOUNTING ESTIMATES
The preparation of financial statements requires the use of estimates and the formulation of assumptions that have a significant impact on revenues and expenses as well as on the amounts of assets and liabilities. Elements such as mineral reserves, basis of depletion of mining sites in production, asset retirement obligations, impairment test of property, plant and equipment, income taxes and deferred mining taxes, share-based remuneration expense, dismantling costs and severance costs, recoverability of credits relating to resources and credits on duties refundable for losses, provisions and contingent liabilities, start of advanced exploration phase and start of commercial production are estimates that management considers the most significant, which could differ materially and affect operating results. A detailed discussion of these estimates is provided in the annual management’s discussion and analysis, filed on February 21, 2017 and available on the SEDAR website (www.sedar.com).
FINANCIAL INSTRUMENTS
In order to minimize the risks associated with fluctuations in the price of gold and exchange rates, Richmont Mines may from time to time, use derivative financial instruments or gold hedging contracts. As at June 30, 2017 and 2016, Richmont Mines had no gold hedging contracts and no currency exchange contracts. For the quarters and the six-month period ended June 30, 2017 and 2016, no gain or loss related to derivative financial instruments or to gold hedging contracts were recorded in the financial statements.
The Corporation has classified its cash and receivables (except taxes receivable and workers’ compensation receivable) and other financial asset as loans and receivables, and its payables, accruals and provisions (except salaries and related benefits payable), advance royalty payments, finance lease obligations, contract payment holdbacks and the closure allowance as financial liabilities. All financial instruments are measured at fair value with the exception of the loans and receivables and financial liabilities, which are measured at amortized cost.
Cash, receivables and payables, accruals and provisions are recorded at book value and represent their approximate fair value, as these items will be realized or settled in the short term. The fair value of other financial asset, advanced royalty payments, finance lease obligations, contract payment holdbacks and closure allowance was determined by calculating the discounted cash flows using market interest rates for financial instruments with similar characteristics. The fair value of the the other financial asset, advanced royalty payments, the finance lease obligations, the contract payment holdbacks and the closure allowance approximate the book value.
ACCOUNTING POLICIES
The interim consolidated financial statements have been prepared in accordance with the accounting policies adopted in the Corporation’s last annual financial statements for the year ended December 31, 2016. The accounting policies have been applied consistently throughout the Corporation for the purposes of preparation of these interim consolidated financial statements. There are no new accounting policies in effect for annual periods beginning on or after January 1, 2017.
NON-IFRS PERFORMANCE MEASURES
Cash cost per ounce, operating cash flow before changes in non-cash working capital, operating cash flow before changes in non-cash working capital per share, operating cash flow after changes in non-cash working capital per share, net free cash flow, net free cash flow per share, and all-in sustaining costs are non-IFRS performance measures, and may not be comparable to similar measures presented by other companies. The Corporation believes that, in addition to conventional measures prepared in accordance with IFRS, the Corporation and certain investors use this information to evaluate the Corporation's performance. Accordingly, it is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 22 |
The net free cash flow and net free cash flow per share are comprised of the Corporation’s operating cash flow after changes in non-cash working capital, less investments in property, plant and equipment.
The following table is a reconciliation of operating cash flow to net free cash flow on a consolidated basis:
(in thousands of $, except per share amounts) | Quarter ended June 30 | Six months ended June 30 | ||||||
2017 | 2016 | 2017 | 2016 | |||||
Operating cash flow (as per statement of cash flows) | 30,491 | 14,871 | 43,030 | 32,168 | ||||
Investments in property, plant and equipment | 11,258 | 11,865 | 23,258 | 28,066 | ||||
Net free cash flow | 19,233 | 3,006 | 19,772 | 4,102 | ||||
Basic weighted average number of shares outstanding (thousands) |
63,571 | 59,960 | 63,319 | 59,197 | ||||
Net free cash flow per share | 0.30 | 0.05 | 0.31 | 0.07 |
“Cash costs” is a common performance measure in the gold mining industry, but does not have any standardized definition. The Corporation reports cash cost per ounce based on ounces sold. Cash costs include mine site operating costs, administration, royalties and by-product credits but are exclusive of depreciation, accretion expense, interest on capital leases, capital expenditures, and exploration and project evaluation costs. (Refer to Table “Reconciliation of cost of sales to cash costs and to all-in sustaining costs per ounce sold for the quarters and six-month periods ended June 30, 2017 and 2016”). At the end of 2016, cash cost per ounce calculation has been revised to include by-product credits and exclude interest on capital leases. Prior quarter cash costs have been restated to reflect these changes and to remain comparable.
All-In Sustaining Costs or “AISC” is an extension of the existing “cash costs” metrics and incorporates costs related to sustaining production. The Corporation believes that, although relevant, the cash costs measure does not capture the sustaining expenditures incurred, and therefore, may not present a complete picture of the Corporation’s operating performance or its ability to generate free cash flows from its operations. AISC includes cost of sales, excluding depreciation, and includes by-product credits, sustaining capital expenditures, sustaining exploration and evaluation costs, corporate general and administrative costs, and environmental rehabilitation accretion and depreciation.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 23 |
The following table provides a reconciliation of cost of sales to cash costs and to all-in sustaining costs, on a consolidated basis:
RECONCILIATION OF COST OF SALES TO CASH COSTS AND TO ALL-IN SUSTAINING COSTS PER OUNCE SOLD FOR THE QUARTERS AND SIX-MONTH PERIODS ENDED JUNE 30, 2017 AND 2016
Quarter ended June 30, 2017 | Island Gold | Beaufor | Corporate | Total RIC | ||||
(in thousands of $, except per ounce amounts) | ||||||||
Gold sold (ounces) | 29,534 | 5,506 | - | 35,040 | ||||
Cost of sales | 27,342 | 9,846 | - | 37,188 | ||||
Depreciation and depletion | (10,104 | ) | (1,564 | ) | - | (11,668 | ) | |
By-product credits | (112 | ) | (16 | ) | - | (128 | ) | |
Cost of sales, net of depreciation expense and by-product credits |
17,126 | 8,266 | - | 25,392 | ||||
Cash costs ($/ounce) | 580 | 1,502 | - | 725 | ||||
Sustaining costs | 2,877 | 1,596 | - | 4,473 | ||||
Corporate general and administration costs | - | - | 4,005 | 4,005 | ||||
All-in sustaining costs | 20,003 | 9,862 | 4,005 | 33,870 | ||||
All-in sustaining costs ($/ounce) | 677 | 1,791 | 114 | 966 | ||||
Quarter ended June 30, 2016 | Island Gold | Beaufor | Corporate | Total RIC | ||||
(in thousands of $, except per ounce amounts) | ||||||||
Gold sold (ounces) | 20,147 | 4,741 | - | 24,888 | ||||
Cost of sales | 22,220 | 7,415 | - | 29,635 | ||||
Depreciation and depletion | (6,890 | ) | (369 | ) | - | (7,259 | ) | |
By-product credits | (86 | ) | (8 | ) | - | (94 | ) | |
Cost of sales, net of depreciation expense and by-product credits |
15,244 | 7,038 | - | 22,282 | ||||
Cash costs ($/ounce) | 757 | 1,484 | - | 895 | ||||
Sustaining costs | 5,480 | 1,958 | - | 7,438 | ||||
Corporate general and administration costs | - | - | 3,184 | 3,184 | ||||
All-in sustaining costs | 20,724 | 8,996 | 3,184 | 32,904 | ||||
All-in sustaining costs ($/ounce) | 1,029 | 1,897 | 128 | 1,322 | ||||
Six-month period ended June 30, 2017 | Island Gold | Beaufor | Corporate | Total RIC | ||||
(in thousands of $, except per ounce amounts) | ||||||||
Gold sold (ounces) | 52,183 | 11,385 | - | 63,568 | ||||
Cost of sales | 50,334 | 18,645 | - | 68,979 | ||||
Depreciation and depletion | (17,850 | ) | (2,911 | ) | - | (20,761 | ) | |
By-product credits | (221 | ) | (30 | ) | - | (251 | ) | |
Cost of sales, net of depreciation expense and by-product credits |
32,263 | 15,704 | - | 47,967 | ||||
Cash costs ($/ounce) | 618 | 1,380 | - | 754 | ||||
Sustaining costs | 6,949 | 3,450 | - | 10,399 | ||||
Corporate general and administration costs | - | - | 7,574 | 7,574 | ||||
All-in sustaining costs | 39,212 | 19,154 | 7,574 | 65,940 | ||||
All-in sustaining costs ($/ounce) | 751 | 1,682 | 119 | 1,036 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 24 |
Six-month period ended June 30, 2016 | Island Gold | Beaufor | Monique | Corporate | Total RIC | |||||
(in thousands of $, except per ounce amounts) | ||||||||||
Gold sold (ounces) | 46,178 | 9,778 | 1,171 | - | 57,127 | |||||
Cost of sales | 48,591 | 14,792 | 1,420 | - | 64,803 | |||||
Depreciation and depletion | (15,792 | ) | (702 | ) | (33 | ) | - | (16,527 | ) | |
By-product credits | (178 | ) | (19 | ) | (3 | ) | - | (200 | ) | |
Cost of sales, net of depreciation expense and by-product credits |
32,621 | 14,071 | 1,384 | - | 48,076 | |||||
Cash costs ($/ounce) | 706 | 1,439 | 1,182 | - | 841 | |||||
Sustaining costs | 10,193 | 3,632 | 5 | 25 | 13,855 | |||||
Corporate general and administration costs | - | - | - | 6,250 | 6,250 | |||||
All-in sustaining costs | 42,814 | 17,703 | 1,389 | 6,275 | 68,181 | |||||
All-in sustaining costs ($/ounce) | 927 | 1,810 | 1,186 | 110 | 1,193 |
RISKS AND UNCERTAINTIES
In the normal course of operations, the mining industry involves exposure to numerous risks that can affect the performance of corporations such as Richmont Mines. A detailed discussion of these risks is given in the annual Management’s Discussion and Analysis, dated February 17, 2017, filed February 21, 2017, and available on the SEDAR website (www.sedar.com).
DISCLOSURE CONTROLS AND PROCEDURES AND INTERNAL CONTROLS OVER FINANCIAL REPORTING
The Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”), are responsible for establishing and maintaining disclosure controls and procedures (“DC&P”) and internal control over financial reporting (“ICFR”), as defined in National Instrument 52-109, Certification of Disclosure in Issuers’ Annual and Interim Filings (“NI 52-109”) based on the Internal Control – Integrated Framework (2013) developed by COSO (Committee of Sponsoring Organizations of the Treadway Commission).
The Corporation’s DC&P are designed to provide reasonable assurance that material information relating to the Corporation is made known to the CEO and CFO during the reporting period and the information required to be disclosed by the Corporation under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation. The Corporation’s ICFR is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS, including policies and procedures to ensure that financial records are accurately maintained and fairly reflect the transactions of the Corporation.
The Corporation’s management, under the supervision of, and with the participation of, the CEO and the CFO, has evaluated its DC&P and ICFR and concluded that, as of June 30, 2017, they were designed effectively to provide reasonable assurance regarding required disclosures and the reliability of financial reporting and the preparation of financial statements for external purposes. Due to the inherent limitations associated with any such controls and procedures, management recognizes that, no matter how well designed and operated its DC&P and ICFR controls and procedures can provide only reasonable assurance that the objectives of the Corporation’s DC&P and ICFR will be met, and they may not prevent or detect misstatements on a timely basis.
There have been no material changes to the Corporation’s DC&P or ICFR or in other factors that could affect internal controls during the quarter and the six-month period ended June 30, 2017.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 25 |
NATIONAL INSTRUMENT 43-101
The geological data in this document have been reviewed by Mr. Daniel Adam, Geo., Ph.D, Vice-President, Exploration, an employee of Richmont Mines Inc., and a qualified person as defined by National Instrument 43-101. Please refer to the SEDAR website (www.sedar.com) for full reports and additional corporate documentation, including the technical reports entitled:
“Technical Report on the Mineral Reserve and Resource Estimate as of December 31, 2016 for the Island Gold Mine” dated March 17, 2017 and effective as of December 31, 2016.
“Island Gold Mine technical report and expansion case preliminary economic assessment” dated July 13, 2017 and effective as of May 29, 2017.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This Management’s Discussion and Analysis contains forward-looking statements. These statements relate to future events or the Corporation’s future performance. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements are often, but not always, identified by the use of words such as “may”, “will”, “should”, “expect”, “plan”, “anticipate”, “believe”, “estimate”, “predict”, “potential”, “targeting”, “intend”, “could”, “might”, “continue”, or the negative of these terms or other comparable terminology. Forward-looking statements in this Management’s Discussion and Analysis include, without limitation, statements relating to the Corporation’s expectations of gold production, cash costs, all-in sustaining costs, exchange rates and the future price of gold. These statements are only predictions. In addition, this Management’s Discussion and Analysis may contain forward-looking statements attributed to third party industry sources. Undue reliance should not be placed on these forward-looking statements, as there can be no assurance that the plans, intentions or expectations upon which they are based will occur. By their nature, forward-looking statements involve numerous assumptions, known and unknown risks and uncertainties, both general and specific, that contribute to the possibility that the predictions, forecasts, projections and other forward-looking statements will not occur and may cause actual results or events to differ materially from those anticipated in such forward-looking statements. Important factors that could cause such a difference include, among others things, changes in the prevailing price of gold, the Canadian-United States exchange rate, grade of ore mined and unforeseen difficulties in mining operations that could affect revenue and production costs. Other factors such as uncertainties regarding government regulations could also affect the results. Additional factors are discussed in the section entitled “Risk factors” in the Corporation’s annual management’s discussion and analysis report dated February 17, 2017, filed February 22, 2017, and available on SEDAR (www.sedar.com). Other risks may be detailed in Richmont Mines’ Annual Information Form, Annual Report and periodic reports. Except as may be required by law or regulation, the Corporation undertakes no obligation and disclaims any responsibility to publicly update or revise any forward-looking statements or information, whether as a result of new information, future events or otherwise.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 26 |
CAUTIONARY NOTE TO U.S. INVESTORS CONCERNING RESOURCE ESTIMATES AND CIVIL LIABILITIES AND JUDGMENTS
Resource estimates
The resource estimates in this Management’s Discussion and Analysis were prepared in accordance with National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”) adopted by the Canadian Securities Administrators. The requirements of NI 43-101 differ significantly from the requirements of the United States Securities and Exchange Commission (the “SEC”). In this Management’s Discussion and Analysis, we use the terms “Measured,” “Indicated” and “Inferred” Resources; although these terms are recognized and required to be used in Canada, the SEC does not recognize them. The SEC permits U.S. mining corporations, in their filings with the SEC, to disclose only those mineral deposits that constitute “reserves.” Under United States standards, mineralization may not be classified as a reserve unless the determination has been made that the mineralization could be economically and legally extracted at the time the determination is made. United States investors should not assume that all or any portion of a Measured or Indicated Resource will ever be converted into “reserves.” Furthermore, “Inferred Resources” have a great amount of uncertainty as to their existence and whether they can be mined economically or legally, and United States investors should not assume that “Inferred Resources” exist or can be legally or economically mined, or that they will ever be upgraded to a more certain category.
Potential unenforceability of civil liabilities and judgments
The Corporation is incorporated under the laws of the Province of Quebec, Canada. All of the Corporation's directors and officers as well as the experts named in the Form 40-F are residents of Canada. Also, all of the Corporation's assets and most of the assets of these persons are located outside of the United States. As a result, it may be difficult for shareholders to initiate a lawsuit within the United States against these non-U.S. residents, or to enforce U.S. judgments against the Corporation or these persons. The Corporation's Canadian counsel has advised the Corporation that a monetary judgment of a U.S. court predicated solely upon the civil liability provisions of U.S. federal securities laws would likely be enforceable in Canada if the U.S. court in which the judgment was obtained had a basis for jurisdiction in the matter that was recognized by a Canadian court for such purposes. This result may not always be the case. It is less certain that an action could be brought in Canada in the first instance on the basis of liability predicated solely upon such laws.
As a “foreign private issuer”, the Corporation is exempt from the Section 14 proxy rules and Section 16 of the U.S. Securities Exchange Act of 1934 and this may result in shareholders having less complete and timely data.
The submission of proxy and annual meeting of shareholder information (prepared to Canadian standards) on Form 6-K may result in shareholders having less complete and timely data. The exemption from Section 16 rules regarding sales of common shares by insiders may result in shareholders having less data in this regard.
Compliance with Canadian Securities Regulations
This quarterly report is intended to comply with the requirements of the Toronto Stock Exchange and applicable Canadian securities legislation, which differ in certain respects from the rules and regulations promulgated under the United States Securities Exchange Act of 1934, as amended (“Exchange Act”), as promulgated by the SEC.
U.S. investors are urged to consider the disclosure in our annual report on Form 40-F, File No. 001-14598, as filed with the SEC under the Exchange Act, which may be obtained from us (without cost) or from the SEC’s website: http://sec.gov/edgar.shtml.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 27 |
CONSOLIDATED FINANCIAL STATEMENTS
(All dollar figures are in thousands of Canadian dollars, unless otherwise stated)
CONTENTS | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | 30 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | 31 |
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | 33 |
CONSOLIDATED STATEMENTS OF CASH FLOWS | 34 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | 35 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 29 |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands of Canadian dollars)
(Unaudited) | Three months ended | Six months ended | ||||||
June 30, | June 30, | June 30, | June 30, | |||||
2017 | 2016 | 2017 | 2016 | |||||
$ | $ | $ | $ | |||||
OPERATIONS | ||||||||
Revenues |
59,278 | 40,618 | 105,740 | 93,252 | ||||
Cost of sales (note 2) |
37,188 | 29,635 | 68,979 | 64,803 | ||||
GROSS PROFIT | 22,090 | 10,983 | 36,761 | 28,449 | ||||
OTHER EXPENSES (REVENUES) | ||||||||
Exploration and project evaluation (note 3) |
5,683 | 4,785 | 10,072 | 8,673 | ||||
Administration (note 4) |
3,689 | 3,184 | 7,258 | 6,250 | ||||
Loss (gain) on disposal of long-term assets |
(21 | ) | 86 | 66 | 91 | |||
Other expenses |
587 | 1,311 | 1,133 | 2,335 | ||||
Other revenues |
(419 | ) | (1,514 | ) | (819 | ) | (2,626 | ) |
9,519 | 7,852 | 17,710 | 14,723 | |||||
OPERATING EARNINGS | 12,571 | 3,131 | 19,051 | 13,726 | ||||
Financial expenses (note 6) | 162 | 119 | 307 | 266 | ||||
Financial revenues (note 7) | (188 | ) | (164 | ) | (352 | ) | (292 | ) |
EARNINGS BEFORE MINING AND INCOME TAXES |
12,597 | 3,176 | 19,096 | 13,752 | ||||
MINING AND INCOME TAXES |
2,095 | 502 | 3,122 | 2,570 | ||||
|
||||||||
NET EARNINGS AND TOTAL COMPREHENSIVE INCOME FOR THE PERIOD |
10,502 | 2,674 | 15,974 | 11,182 | ||||
|
||||||||
EARNINGS PER SHARE |
||||||||
Basic |
0.17 | 0.04 | 0.25 | 0.19 | ||||
Diluted |
0.16 | 0.04 | 0.25 | 0.18 | ||||
BASIC WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING (in thousands) |
63,571 | 59,960 | 63,319 | 59,197 | ||||
DILUTED WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING (in thousands) |
64,919 | 61,511 | 64,674 | 60,662 | ||||
The accompanying notes are an integral part of the interim consolidated financial statements. |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 30 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(In thousands of Canadian dollars)
(Unaudited) | Share | Contributed | Total | ||||
capital | surplus | Deficit | equity | ||||
$ | $ | $ | $ | ||||
BALANCE AT DECEMBER 31, 2016 | 217,837 | 14,283 | (29,665 | ) | 202,455 | ||
Issue of common shares | |||||||
Exchange of restricted share units |
548 | (548 | ) | - | - | ||
Exercise of share options |
4,428 | (1,492 | ) | - | 2,936 | ||
Share-based compensation | - | 1,402 | - | 1,402 | |||
Transactions with Richmont Mines shareholders |
4,976 | (638 | ) | - | 4,338 | ||
|
|||||||
Net earnings and total comprehensive income for the period |
- | - | 15,974 | 15,974 | |||
|
|||||||
BALANCE AT JUNE 30, 2017 | 222,813 | 13,645 | (13,691 | ) | 222,767 |
The accompanying notes are an integral part of the interim consolidated financial statements.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 31 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(In thousands of Canadian dollars)
(Unaudited) | Share | Contributed | ||||||
capital | surplus | Deficit | Total equity | |||||
$ | $ | $ | $ | |||||
BALANCE AT DECEMBER 31, 2015 | 181,712 | 14,022 | (42,132 | ) | 153,602 | |||
Issue of common shares | ||||||||
Bought-deal placement |
31,096 | - | - | 31,096 | ||||
Exchange of restricted share units |
224 | (224 | ) | - | - | |||
Exercise of share options |
2,460 | (810 | ) | - | 1,650 | |||
Exercise of warrants |
2,429 | (439 | ) | - | 1,990 | |||
Common shares issue costs | (2,002 | ) | - | - | (2,002 | ) | ||
Share-based compensation | - | 1,035 | - | 1,035 | ||||
Transactions with Richmont Mines shareholders |
34,207 | (438 | ) | - | 33,769 | |||
|
||||||||
Net earnings and total comprehensive income for the period |
- | - | 11,182 | 11,182 | ||||
BALANCE AT JUNE 30, 2016 | 215,919 | 13,584 | (30,950 | ) | 198,553 |
The accompanying notes are an integral part of the interim consolidated financial statements.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 32 |
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(In thousands of Canadian dollars)
June 30, | December 31, | |||
2017 | 2016 | |||
$ | $ | |||
(Unaudited) | (Audited) | |||
ASSETS | ||||
CURRENT ASSETS | ||||
Cash |
95,904 | 75,113 | ||
Receivables |
3,934 | 4,105 | ||
Exploration tax credits receivable |
272 | 168 | ||
Inventories (note 8) |
11,076 | 10,019 | ||
111,186 | 89,405 | |||
RESTRICTED DEPOSITS AND OTHER FINANCIAL ASSET (note 11 a) | 931 | 838 | ||
PROPERTY, PLANT AND EQUIPMENT (note 9) | 161,384 | 159,127 | ||
DEFERRED INCOME AND MINING TAX ASSETS | 1,817 | 3,123 | ||
TOTAL ASSETS | 275,318 | 252,493 | ||
LIABILITIES | ||||
CURRENT LIABILITIES | ||||
Payables, accruals and provisions |
23,846 | 21,411 | ||
Income and mining taxes payable |
1,276 | 339 | ||
Current portion of long-term debt (note 10) |
3,500 | 5,961 | ||
Current portion of asset retirement obligations (note 11 b) |
62 | 130 | ||
Deferred Share Units payable (note 5 c) |
1,126 | 549 | ||
29,810 | 28,390 | |||
LONG-TERM DEBT (note 10) | 5,690 | 6,513 | ||
ASSET RETIREMENT OBLIGATIONS (note 11 b) | 10,096 | 10,038 | ||
DEFERRED INCOME AND MINING TAX LIABILITIES | 6,955 | 5,097 | ||
TOTAL LIABILITIES | 52,551 | 50,038 | ||
EQUITY | ||||
Share capital (note 12) |
222,813 | 217,837 | ||
Contributed surplus |
13,645 | 14,283 | ||
Deficit |
(13,691 | ) | (29,665 | ) |
TOTAL EQUITY | 222,767 | 202,455 | ||
TOTAL LIABILITIES AND EQUITY | 275,318 | 252,493 |
The accompanying notes are an integral part of the interim consolidated financial statements.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 33 |
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of Canadian dollars)
(Unaudited) | Three months ended | Six months ended | ||||||
June 30, | June 30, | June 30, | June 30, | |||||
2017 | 2016 | 2017 | 2016 | |||||
$ | $ | $ | $ | |||||
OPERATING ACTIVITIES | ||||||||
Net earnings for the period |
10,502 | 2,674 | 15,974 | 11,182 | ||||
Adjustments for: |
||||||||
Depreciation and depletion |
11,809 | 7,404 | 21,054 | 16,794 | ||||
Income and mining taxes received (paid) |
(228 | ) | (514 | ) | 922 | (514 | ) | |
Interest revenues |
(188 | ) | (164 | ) | (352 | ) | (292 | ) |
Interest on finance lease obligations |
99 | 98 | 201 | 178 | ||||
Share-based compensation |
871 | 1,244 | 2,066 | 2,527 | ||||
Retention award payments |
- | - | (1,750 | ) | - | |||
Adjustment to closure allowance |
(41 | ) | 30 | (41 | ) | 30 | ||
Accretion expense – asset retirement obligations |
29 | 18 | 58 | 35 | ||||
Loss (gain) on disposal of long-term assets |
(21 | ) | 86 | 66 | 91 | |||
Mining and income taxes |
2,095 | 502 | 3,122 | 2,570 | ||||
24,927 | 11,378 | 41,320 | 32,601 | |||||
Net change in non-cash working capital items (note 13) |
5,564 | 3,493 | 1,710 | (433 | ) | |||
Cash flows from operating activities | 30,491 | 14,871 | 43,030 | 32,168 | ||||
INVESTING ACTIVITIES | ||||||||
Interest received |
180 | 144 | 341 | 274 | ||||
Other financial asset |
(200 | ) | - | (200 | ) | - | ||
Property, plant and equipment – Island Gold Mine |
(9,938 | ) | (10,518 | ) | (20,326 | ) | (24,974 | ) |
Property, plant and equipment – Beaufor Mine |
(1,209 | ) | (1,023 | ) | (2,646 | ) | (2,301 | ) |
Property, plant and equipment – Other |
(111 | ) | (324 | ) | (286 | ) | (791 | ) |
Disposition of property, plant and equipment |
48 | - | 82 | - | ||||
Cash flows used in investing activities | (11,230 | ) | (11,721 | ) | (23,035 | ) | (27,792 | ) |
FINANCING ACTIVITIES | ||||||||
Advance royalty payment |
- | - | - | (1,000 | ) | |||
Payments of asset retirement obligations |
(67 | ) | (3 | ) | (68 | ) | (6 | ) |
Issue of common shares |
2,539 | 33,972 | 2,936 | 34,736 | ||||
Common shares issue costs |
- | (2,002 | ) | - | (2,002 | ) | ||
Interest paid |
(101 | ) | (100 | ) | (205 | ) | (173 | ) |
Payments of finance lease obligations |
(938 | ) | (680 | ) | (1,867 | ) | (1,430 | ) |
Cash flows used in financing activities | 1,433 | 31,187 | 796 | 30,125 | ||||
Net change in cash | 20,694 | 34,337 | 20,791 | 34,501 | ||||
Cash, beginning of period | 75,210 | 61,192 | 75,113 | 61,028 | ||||
Cash, end of period | 95,904 | 95,529 | 95,904 | 95,529 |
The accompanying notes are an integral part of the interim consolidated financial statements.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 34 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Three-month and six-month periods ended June 30, 2017 and 2016 (in thousands of Canadian dollars)
(Unaudited)
1. | General information and compliance with IFRS |
Richmont Mines Inc. (“the Corporation”) is incorporated under the Business Corporations Act (Quebec) and is engaged in mining, exploration and development of mining properties, principally gold.
These interim consolidated financial statements have been prepared by the Corporation’s management in accordance with International Financial Reporting Standards (“IFRS”), as established by the International Accounting Standards Board and in accordance with IAS 34 “Interim Financial Reporting”. They do not include all the information required in annual consolidated financial statements in accordance with IFRS. These interim consolidated financial statements must be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2016.
The preparation of interim consolidated financial statements in accordance with IAS 34 requires the use of certain critical accounting estimates. It also requires management to exercise judgment when applying the Corporation’s accounting policies.
2. | Cost of sales |
The cost of sales includes the following items:
Three months ended | Six months ended | ||||||||
June 30, | June 30, | June 30, | June 30, | ||||||
2017 | 2016 | 2017 | 2016 | ||||||
$ | $ | $ | $ | ||||||
Operating costs | 24,227 | 21,764 | 46,086 | 46,475 | |||||
Royalties | 1,293 | 612 | 2,132 | 1,801 | |||||
Depreciation and depletion | 11,668 | 7,259 | 20,761 | 16,527 | |||||
37,188 | 29,635 | 68,979 | 64,803 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 35 |
3. | Exploration and project evaluation |
The exploration and project evaluation expenses were incurred for the following mines and properties:
Three months ended | Six months ended | ||||||||
June 30, | June 30, | June 30, | June 30, | ||||||
2017 | 2016 | 2017 | 2016 | ||||||
$ | $ | $ | $ | ||||||
Island Gold Mine | 4,889 | 3,624 | 8,651 | 7,394 | |||||
Beaufor Mine | 270 | 384 | 585 | 876 | |||||
Wasamac property | 3 | 5 | 151 | 48 | |||||
Other properties | 10 | 12 | 18 | 15 | |||||
Project evaluation | 556 | 144 | 756 | 344 | |||||
Exploration and project evaluation before depreciation and exploration tax credits |
5,728 | 4,169 | 10,161 | 8,677 | |||||
Depreciation | 5 | 9 | 15 | 18 | |||||
Exploration tax credits, including adjustments | (50 | ) | 6071 | (104 | ) | (22 | ) | ||
5,683 | 4,785 | 10,072 | 8,673 |
1 | In the second quarter of 2016, the Corporation filed its 2015 income tax returns and reduced its current taxes by using carried forward fiscal expenses instead of using exploration tax credits, as it had been originally planned and recorded in 2015. |
4. | Administration |
The administration expenses include the following items:
Three months ended | Six months ended | ||||||||
June 30, | June 30, | June 30, | June 30, | ||||||
2017 | 2016 | 2017 | 2016 | ||||||
$ | $ | $ | $ | ||||||
Salaries, directors’ fees and related benefits | 1,414 | 1,007 | 2,543 | 1,850 | |||||
Share-based compensation | 872 | 1,189 | 1,978 | 2,416 | |||||
Consultants and professional fees | 710 | 287 | 1,206 | 688 | |||||
Depreciation | 39 | 60 | 80 | 118 | |||||
Miscellaneous | 654 | 641 | 1,451 | 1,178 | |||||
3,689 | 3,184 | 7,258 | 6,250 |
5. | Share-based compensation |
a) | Share option plans |
In effect since May 2012, the Corporation’s long-term incentive plan permits the granting of options, restricted share units (“RSUs”), share appreciation rights (“SARs”) and retention awards (“Retention Awards”) to directors, officers, other employees, consultants and others providing ongoing services to the Corporation.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 36 |
The policy of the Corporation is to set the exercise price of each option granted at the market price at closing of the Corporation’s stock on the Toronto Stock Exchange, on the day prior to the day of grant. Vesting is set at one third one year after the grant date, one third on the second anniversary of the grant date, and one third on the third anniversary of the grant date, with expiry of the option five years after the date of grant. Prior to 2015, options vested as above or in tranches of 20% beginning one year after the grant date, thereafter vesting cumulatively on every anniversary date over a period of four years, and expiring six years after the date of grant; or options that vested 20% on the grant date and vested cumulatively thereafter on every anniversary date over a period of four years, and expiring five years after the date of grant; or options that vested on August 8, 2016 and expiring five years after the date of grant; or options that vested 100% on the grant date and expiring five years after the date of grant.
A summary of the status of options outstanding under the Corporation’s plan at June 30, 2017 and changes during the three-month and six-month periods then ended, is presented below:
Three months ended | Six months ended | ||||||||
June 30, 2017 | June 30, 2017 | ||||||||
Weighted | Weighted | ||||||||
Number of | average | Number of | average | ||||||
options | exercise price | options | exercise price | ||||||
(in thousands) | $ | (in thousands) | $ | ||||||
Options outstanding, beginning of the period | 2,052 | 5.61 | 1,835 | 4.78 | |||||
Granted | - | - | 297 | 10.24 | |||||
Exercised | (471 | ) | 5.14 | (543 | ) | 4.96 | |||
Forfeited | (112 | ) | 5.51 | (120 | ) | 5.30 | |||
Options outstanding, end of period | 1,469 | 5.77 | 1,469 | 5.77 | |||||
Exercisable options, end of period | 484 | 4.13 | 484 | 4.13 |
The following table summarizes information about the options issued under the Corporation’s plan at June 30, 2017:
Options outstanding at | Exercisable options at | |||||
June 30, 2017 | June 30, 2017 | |||||
Weighted |
||||||
average |
Weighted |
Weighted | ||||
Exercise |
Number of |
remaining |
average |
Number of |
average | |
price |
options |
contractual life |
exercise price |
options |
exercise price | |
(in thousands) |
(years) |
$ |
(in thousands) |
$ | ||
|
|
|
|
| ||
$1.08 to $1.29 |
141 |
1.4 |
1.09 |
80 |
1.09 | |
$2.19 to $2.34 |
32 |
2.1 |
2.30 |
- |
- | |
$2.51 to $3.31 |
166 |
2.4 |
3.12 |
99 |
2.99 | |
$3.73 to $4.20 |
473 |
2.6 |
3.91 |
205 |
3.94 | |
$6.09 |
200 |
3.7 |
6.09 |
53 |
6.09 | |
$8.79 to $10.87 |
457 |
4.4 |
10.21 |
47 |
10.37 | |
|
|
|
|
| ||
1,469 |
3.2 |
5.77 |
484 |
4.13 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 37 |
During the six-month period ended June 30, 2017, the Corporation granted 297,000 share options to officers (360,000 to a director, an officer and employees for the six-month period ended June 30, 2016). The weighted average fair value of these share options at the grant date, calculated using the Black-Scholes option pricing model was $4.55 ($3.36 for the six-month period ended June 30, 2016).
b) | Restricted share units |
The Corporation’s plan permits the granting of RSUs. Upon vesting, each RSU is exchanged for one common share of the Corporation. The fair value of each RSU is equal to the fair value of one common share of the Corporation at the date of grant. The fair value is amortized over the vesting period of three years. Two types of RSUs are issued: (1) RSUs that vest in thirds one year after the grant date, then vest cumulatively thereafter on every anniversary date over a total period of three years, (2) RSUs that fully vest at the earliest of three years after the grant date or upon the Director leaving the Board.
A summary of the status of RSUs outstanding under the Corporation’s plan at June 30, 2017 and 2016, and changes during the three-month and six-month periods then ended, is presented below:
Number of restricted share units | |||||||||
(in thousands) | |||||||||
Three months ended | Six months ended | ||||||||
June 30, | June 30, | June 30, | June 30, | ||||||
2017 | 2016 | 2017 | 2016 | ||||||
Restricted share units outstanding, beginning of the period |
405 | 410 | 338 | 193 | |||||
Granted |
- | - | 154 | 265 | |||||
Released for common shares |
- | (14 | ) | (87 | ) | (59 | ) | ||
Forfeited |
(6 | ) | - | (6 | ) | (3 | ) | ||
|
|||||||||
Restricted share units outstanding, end of period |
399 | 396 | 399 | 396 |
During the six-month period ended June 30, 2017, the Corporation granted 154,018 RSUs to officers and employees at an average fair value of $10.81 (265,180 in the comparable period of 2016 at an average fair value of $6.32).
c) | Deferred share units |
In May 2015, the Corporation established a deferred share unit (DSU) plan for directors. The value of an outstanding DSU, on any particular date, is equal to the market value of a common share of the Corporation at such date. DSUs are granted to directors and must be retained until the director leaves the Corporation’s Board of Directors (Board), at which time, the Board elects one or any combination of the following payment methods: (a) issuing common shares from treasury, (b) purchase shares on the market or (c) paying cash. If the Board does not elect for the payment method, the obligation is automatically settled in cash.
DSU’s are initially measured on the grant date at fair value and recognized as an obligation. The obligation is remeasured to fair value at each reporting date up to and including the settlement date, with changes in fair value recognized in the consolidated income statement. The Corporation values the obligation based on the market price at closing of the Corporation’s stock on the Toronto Stock Exchange.
In the six-month period ended June 30, 2017, the Corporation granted 48,437 DSUs to directors (110,000 in the comparable period of 2016), and recorded a compensation expense of $576 ($1,319 in the comparable period of 2016). As at June 30, 2017, 111,437 DSUs were outstanding (63,000 as at December 31, 2016) for which the compensation liability was $1,126 ($549 as at December 31, 2016).
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 38 |
d) | Options outside the Corporation’s plan |
In addition, 800,000 inducement options were granted on October 16, 2014 to the incoming CEO. In compliance with TSX rules, these are considered outside of the Corporation’s plan. These options vested in thirds on December 1st, 2015, and thereafter on December 1st 2016 and 2017, and expire five years after the date of grant. These options have an exercise price of $2.46. During the six-month period ended June 30, 2017, 100,000 were exercised (none in the comparable period of 2016). As at June 30, 2017, 675,000 options are outstanding and 408,333 are exercisable (266,666 on June 30, 2016).
6. | Financial expenses |
The financial expenses consist of the following items:
Three months ended | Six months ended | ||||||||
June 30, | June 30, | June 30, | June 30, | ||||||
2017 | 2016 | 2017 | 2016 | ||||||
$ | $ | $ | $ | ||||||
Interest on finance lease obligations | 99 | 98 | 201 | 178 | |||||
Accretion expense – asset retirement obligations | 29 | 18 | 58 | 35 | |||||
Foreign exchange loss | 34 | 3 | 48 | 53 | |||||
162 | 119 | 307 | 266 |
7. | Financial revenues |
The financial revenues consist of the following item:
Three months ended | Six months ended | ||||||||
June 30, | June 30, | June 30, | June 30, | ||||||
2017 | 2016 | 2017 | 2016 | ||||||
$ | $ | $ | $ | ||||||
Interest on cash | 188 | 164 | 352 | 292 |
8. | Inventories |
The inventories include the following items:
June 30, | December 31, | ||||
2017 | 2016 | ||||
$ | $ | ||||
(Audited) | |||||
Precious metals | 186 | 260 | |||
Ore | 5,194 | 4,492 | |||
Supplies | 5,696 | 5,267 | |||
11,076 | 10,019 |
On June 30, 2017, a write-down of inventories of $207 was recognized as an expense (none in the comparable period of 2016).
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 39 |
9. | Property, plant and equipment |
The property, plant and equipment includes the following items:
Mining sites in production | Corporate office and others | Total | ||||||||||||||||
Mining properties | Development costs | Buildings and refining equipment | Equipment | Total | Lands, buildings and leasehold improvements | Equipment and mobile equipment | Total | |||||||||||
$ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||
Gross carrying amount | ||||||||||||||||||
Balance at January 1, 2017 | 5,411 | 180,807 | 36,797 | 74,482 | 297,497 | 1,705 | 690 | 2,395 | 299,892 | |||||||||
Additions | - | 13,975 | 1,875 | 4,958 | 20,808 | - | - | - | 20,808 | |||||||||
Disposals and write-off | - | - | (299 | ) | (210 | ) | (509 | ) | - | - | - | (509 | ) | |||||
Transfers | - | - | - | 160 | 160 | - | (160 | ) | (160 | ) | - | |||||||
Deposits on equipment | - | - | - | 2,650 | 2,650 | - | - | - | 2,650 | |||||||||
Balance at June 30, 2017 | 5,411 | 194,782 | 38,373 | 82,040 | 320,606 | 1,705 | 530 | 2,235 | 322,841 | |||||||||
Depreciation and depletion | ||||||||||||||||||
Balance at January 1, 2017 | 2,467 | 87,727 | 16,110 | 33,209 | 139,513 | 675 | 577 | 1,252 | 140,765 | |||||||||
Depreciation and depletion | 289 | 12,232 | 2,813 | 5,629 | 20,963 | 53 | 38 | 91 | 21,054 | |||||||||
Disposals and write-off | - | - | (193 | ) | (169 | ) | (362 | ) | - | - | - | (362 | ) | |||||
Transfers | - | - | - | 150 | 150 | - | (150 | ) | (150 | ) | - | |||||||
Balance at June 30, 2017 | 2,756 | 99,959 | 18,730 | 38,819 | 160,264 | 728 | 465 | 1,193 | 161,457 | |||||||||
Carrying amount at June 30, 2017 | 2,655 | 94,823 | 19,643 | 43,221 | 160,342 | 977 | 65 | 1,042 | 161,384 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 40 |
10. | Long-term debt |
Long-term debt includes the following financial liabilities:
June 30, | December 31, | ||||
2017 | 2016 | ||||
$ | $ | ||||
(Audited) | |||||
Finance lease obligations | 7,632 | 8,683 | |||
Contract payment holdbacks | 1,000 | 1,500 | |||
Closure allowance | 558 | 599 | |||
Long-term retention awards | - | 1,692 | |||
9,190 | 12,474 | ||||
Current portion | 3,500 | 5,961 | |||
5,690 | 6,513 |
In March 2012, the Corporation signed agreements with several employees considered as key personnel. These agreements incorporate a retention payment (“Retention Awards”) provided certain conditions are met by the employee, most notably that the employee continues his or her employment with the Corporation until March 2017. These retention payments have been paid in March 2017 in the amount of $1,750 and the expense recorded in 2017 is $58 ($173 in the comparable period of 2016).
During the six-month period ended on June 30, 2017, the Corporation acquired mobile equipment at a cost of $816 via a financial lease agreement. At the end of this contract, the Corporation benefits from an option of a lower purchase price. For this contract, minimum lease payments amount to $123 for the remainder of 2017, $247 for 2018 and 2019, and $41 for 2020.
11. | Asset retirement obligations |
The Corporation’s production and exploration activities are subject to various federal and provincial laws and regulations governing the protection of the environment. These laws and regulations are continually changing and are generally becoming more restrictive. The Corporation conducts its operations so as to protect public health and the environment. The Corporation has recorded the asset retirement obligations of its mining sites on the basis of management’s best estimates of future costs, based on information available on the reporting date. Best estimates of future costs are the amount the Corporation would reasonably pay to settle its obligation on the closing date. Future costs are discounted using pre-tax rates that reflect current market assessments of the time value of money and the risks specific to the liability. Such estimates are subject to change based on modifications to laws and regulations or as new information becomes available.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 41 |
a) | Restricted deposits and other financial asset, and letters of credit |
As at June 30, 2017, the Corporation has $721 in restricted deposits with the Ontario government, $10 in restricted deposit with the Quebec government and a credit facility is available to the Corporation up to an amount of $6,100 for the issuance of letters of credit as guarantees for the settlement of asset retirement obligations. The credit facility has a fixed annual fee of 0.95% (0.95% in 2016). The following table provides the allocation of restricted deposits and letters of credit issued as at June 30, 2017 and December 31, 2016:
June 30, | December 31, | ||||
2017 | 2016 | ||||
$ | $ | ||||
(Audited) | |||||
Restricted deposits | |||||
Island Gold Mine (Island Gold Deep and Lochalsh property) |
721 | 721 | |||
Other |
10 | 10 | |||
Beaufor Mine |
- | 107 | |||
731 | 838 | ||||
Other financial asset | 200 | - | |||
931 | 838 | ||||
Letters of credit1 | |||||
Camflo Mill |
3,339 | 3,339 | |||
Island Gold Mine (Kremzar property) |
979 | 979 | |||
Monique Mine |
948 | - | |||
Beaufor Mine |
793 | 793 | |||
6,059 | 5,111 |
1 | Letters of credit are secured by a first rank movable mortgage for a maximum amount of $6,785, guaranteed by equipment which has a net carrying value of $30,530 as at June 30, 2017 ($30,736 as at December 31, 2016). |
b) | Distribution of the asset retirement obligations |
The following table sets forth the distribution of the asset retirement obligations as at June 30, 2017 and December 31, 2016:
June 30, | December 31, | ||||
2017 | 2016 | ||||
$ | $ | ||||
(Audited) | |||||
Camflo Mill | 4,156 | 4,137 | |||
Island Gold Mine | 2,993 | 2,969 | |||
Monique Mine | 1,616 | 1,676 | |||
Beaufor Mine | 1,343 | 1,336 | |||
Francoeur Mine | 50 | 50 | |||
10,158 | 10,168 | ||||
Current portion | 62 | 130 | |||
10,096 | 10,038 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 42 |
12. | Share capital |
Authorized: Unlimited number of common shares with no par value
Three months ended | Six months ended | ||||||||
June 30, 2017 | June 30, 2017 | ||||||||
Number | Number | ||||||||
of shares | Amount | of shares | Amount | ||||||
(thousands) | $ | (thousands) | $ | ||||||
Issued and paid: Common shares | |||||||||
Balance, beginning of period | 63,239 | 218,974 | 63,030 | 217,837 | |||||
Issue of common shares for cash: | |||||||||
Exercise of share options |
521 | 3,839 | 643 | 4,428 | |||||
Shares issued in exchange of restricted share units | - | - | 87 | 548 | |||||
Balance, end of period | 63,760 | 222,813 | 63,760 | 222,813 |
Issue of shares
During the six-month period ended on June 30, 2017, the Corporation issued 642,467 common shares following the exercise of stock options (487,963 during the six-month period ended on June 30, 2016) and received cash proceeds in the amount of $2,936 ($1,650 in the comparable period of 2016). Contributed surplus was reduced by $1,492 which represents the recorded fair value of the exercised stock options ($810 in the comparable period of 2016).
During the six-month period ended on June 30, 2017, the Corporation issued 87,548 common shares following the vesting of restricted share units (59,731 in the comparable period of 2016). Contributed surplus was reduced by $548 which represents the recorded fair value of the restricted share units ($224 in the comparable period of 2016).
13. | Consolidated statements of cash flows |
Three months ended | Six months ended | ||||||||
June 30, | June 30, | June 30, | June 30, | ||||||
2017 | 2016 | 2017 | 2016 | ||||||
$ | $ | $ | $ | ||||||
Net change in non-cash working capital items | |||||||||
Receivables |
903 | 1,391 | 289 | 641 | |||||
Exploration tax credits receivable |
(50 | ) | 790 | (104 | ) | 162 | |||
Inventories |
52 | 6 | (1,057 | ) | 2,018 | ||||
Payables, accruals and provisions |
4,659 | 1,306 | 2,582 | (3,254 | ) | ||||
5,564 | 3,493 | 1,710 | (433 | ) | |||||
Supplemental information | |||||||||
Change in payables, accruals and provisions related to property, plant and equipment |
991 | 2,399 | (115 | ) | (1,703 | ) |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 43 |
14. | Segmented information |
The Corporation operates gold mines at different sites in Quebec and Ontario. These operating sites are managed separately given their different locations. The Corporation assesses the performance of each segment based on earnings before taxes. Accounting policies for each segment are the same as those used for the preparation of the consolidated financial statements.
There was no difference in 2017 compared to annual financial statements of 2016 on the basis of segmentation or the basis of evaluation of segmented results.
Three months ended June 30, 2017 | |||||||||||
Segmented information | Exploration, | ||||||||||
concerning the consolidated | Total | corporate | |||||||||
statement of comprehensive income | Quebec | Ontario | segments | and others | Total | ||||||
$ | $ | $ | $ | $ | |||||||
Revenues | 9,359 | 49,919 | 59,278 | - | 59,278 | ||||||
Cost of sales | 9,846 | 27,342 | 37,188 | - | 37,188 | ||||||
Gross profit | (487 | ) | 22,577 | 22,090 | - | 22,090 | |||||
Exploration and project evaluation | 270 | 4,889 | 5,159 | 524 | 5,683 | ||||||
Administration | - | - | - | 3,689 | 3,689 | ||||||
Gain on disposal of long-term assets | - | (21 | ) | (21 | ) | - | (21 | ) | |||
Other expenses | 587 | - | 587 | - | 587 | ||||||
Other revenues | (412 | ) | (7 | ) | (419 | ) | - | (419 | ) | ||
445 | 4,861 | 5,306 | 4,213 | 9,519 | |||||||
Operating earnings (loss) | (932 | ) | 17,716 | 16 784 | (4,213 | ) | 12,571 | ||||
Financial expenses | 21 | 102 | 123 | 39 | 162 | ||||||
Financial revenues | (8 | ) | (2 | ) | (10 | ) | (178 | ) | (188 | ) | |
Earnings (loss) before taxes | (945 | ) | 17,616 | 16,671 | (4,074 | ) | 12,597 | ||||
Addition to property, plant and equipment | 1,320 | 9,938 | 11,258 | - | 11,258 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 44 |
Six months ended June 30, 2017 | |||||||||||
Segmented information | Exploration, | ||||||||||
concerning the consolidated | Total | corporate | |||||||||
statement of comprehensive income | Quebec | Ontario | segments | and others | Total | ||||||
$ | $ | $ | $ | $ | |||||||
Revenues | 18,926 | 86,814 | 105,740 | - | 105,740 | ||||||
Cost of sales | 18,645 | 50,334 | 68,979 | - | 68,979 | ||||||
Gross profit | 281 | 36,480 | 36,761 | - | 36,761 | ||||||
Exploration and project evaluation | 585 | 8,651 | 9,236 | 836 | 10,072 | ||||||
Administration | - | - | - | 7,258 | 7,258 | ||||||
Loss on disposal of long-term assets | 6 | 60 | 66 | - | 66 | ||||||
Other expenses | 1,133 | - | 1,133 | - | 1,133 | ||||||
Other revenues | (807 | ) | (12 | ) | (819 | ) | - | (819 | ) | ||
917 | 8,699 | 9,616 | 8,094 | 17,710 | |||||||
Operating earnings (loss) | (636 | ) | 27,781 | 27,145 | (8,094 | ) | 19,051 | ||||
Financial expenses | 34 | 216 | 250 | 57 | 307 | ||||||
Financial revenues | (8 | ) | (2 | ) | (10 | ) | (342 | ) | (352 | ) | |
Earnings (loss) before taxes | (662 | ) | 27,567 | 26,905 | (7,809 | ) | 19,096 | ||||
Addition to property, plant and equipment | 2,932 | 20,326 | 23,258 | - | 23,258 | ||||||
June 30, 2017 | |||||||||||
Segmented information | Exploration, | ||||||||||
concerning the consolidated | Total | corporate | |||||||||
statement of financial | Quebec | Ontario | segments | and others | Total | ||||||
position | $ | $ | $ | $ | $ | ||||||
Current assets | 8,482 | 19,382 | 27,864 | 83,322 | 111,186 | ||||||
Restricted deposits and other financial asset | - | 921 | 921 | 10 | 931 | ||||||
Property, plant and equipment | 11,296 | 148,666 | 159,962 | 1,422 | 161,384 | ||||||
Deferred income and mining tax assets | - | - | - | 1,817 | 1,817 | ||||||
Total assets | 19,778 | 168,969 | 188,747 | 86,571 | 275,318 | ||||||
Current liabilities | 5,712 | 19,358 | 25,070 | 4,740 | 29,810 | ||||||
Long-term debt | 952 | 3,738 | 4,690 | 1,000 | 5,690 | ||||||
Asset retirement obligations | 5,499 | 2,993 | 8,492 | 1,604 | 10,096 | ||||||
Deferred income and mining tax liabilities | - | - | - | 6,955 | 6,955 | ||||||
Total liabilities | 12,163 | 26,089 | 38,252 | 14,299 | 52,551 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 45 |
Three months ended June 30, 2016 | |||||||||||
Segmented information | Exploration, | ||||||||||
concerning the consolidated | Total | corporate | |||||||||
statement of comprehensive income | Quebec | Ontario | segments | and others | Total | ||||||
$ | $ | $ | $ | $ | |||||||
Revenues | 7,762 | 32,856 | 40,618 | - | 40,618 | ||||||
Cost of sales | 7,414 | 22,221 | 29,635 | - | 29,635 | ||||||
Gross profit | 348 | 10,635 | 10,983 | - | 10,983 | ||||||
Exploration and project evaluation | 385 | 3,624 | 4,009 | 776 | 4,785 | ||||||
Administration | - | - | - | 3,184 | 3,184 | ||||||
Loss on disposal of long-term assets | - | 86 | 86 | - | 86 | ||||||
Other expenses | 1,311 | - | 1,311 | - | 1,311 | ||||||
Other revenues | (1,510 | ) | (4 | ) | (1,514 | ) | - | (1,514 | ) | ||
186 | 3,706 | 3,892 | 3,960 | 7,852 | |||||||
Operating earnings (loss) | 162 | 6,929 | 7,091 | (3,960 | ) | 3,131 | |||||
Financial expenses | 11 | 105 | 116 | 3 | 119 | ||||||
Financial revenues | (4 | ) | (2 | ) | (6 | ) | (158 | ) | (164 | ) | |
Earnings (loss) before taxes | 155 | 6,826 | 6,981 | (3,805 | ) | 3,176 | |||||
Addition to property, plant and equipment | 1,347 | 10,518 | 11,865 | - | 11,865 | ||||||
Six months ended June 30, 2016 | |||||||||||
Segmented information | Exploration, | ||||||||||
concerning the consolidated | Total | corporate | |||||||||
Statement of comprehensive income | Quebec | Ontario | segments | and others | Total | ||||||
$ | $ | $ | $ | $ | |||||||
Revenues | 17,927 | 75,325 | 93,252 | - | 93,252 | ||||||
Cost of sales | 16,211 | 48,592 | 64,803 | - | 64,803 | ||||||
Gross profit | 1,716 | 26,733 | 28,449 | - | 28,449 | ||||||
Exploration and project evaluation | 883 | 7,394 | 8,277 | 396 | 8,673 | ||||||
Administration | - | - | - | 6,250 | 6,250 | ||||||
Loss on disposal of long-term assets | - | 91 | 91 | - | 91 | ||||||
Other expenses | 2,335 | - | 2,335 | - | 2,335 | ||||||
Other revenues | (2,621 | ) | (5 | ) | (2,626 | ) | - | (2,626 | ) | ||
597 | 7,480 | 8,077 | 6,646 | 14,723 | |||||||
Operating earnings (loss) | 1,119 | 19,253 | 20,372 | (6,646 | ) | 13,726 | |||||
Financial expenses | 22 | 191 | 213 | 53 | 266 | ||||||
Financial revenues | (4 | ) | (2 | ) | (6 | ) | (286 | ) | (292 | ) | |
Earnings (loss) before taxes | 1,101 | 19,064 | 20,165 | (6,413 | ) | 13,752 | |||||
Addition to property, plant and equipment | 3,067 | 24,974 | 28,041 | 25 | 28,066 |
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 46 |
December 31, 2016 | |||||||||||
Segmented information | Exploration, | ||||||||||
concerning the consolidated | Total | corporate | |||||||||
statement of financial | Quebec | Ontario | segments | and others | Total | ||||||
position | $ | $ | $ | $ | $ | ||||||
Current assets | 4,707 | 20,862 | 25,569 | 63,836 | 89,405 | ||||||
Restricted deposits | 107 | 721 | 828 | 10 | 838 | ||||||
Property, plant and equipment | 10,696 | 146,903 | 157,599 | 1,528 | 159,127 | ||||||
Deferred income and mining tax assets | - | - | - | 3,123 | 3,123 | ||||||
Total assets | 15,510 | 168,486 | 183,996 | 68,497 | 252,493 | ||||||
Current liabilities | 4,614 | 17,034 | 21,648 | 6,742 | 28,390 | ||||||
Long-term debt | 1,599 | 4,914 | 6,513 | - | 6,513 | ||||||
Asset retirement obligations | 7,069 | 2,969 | 10,038 | - | 10,038 | ||||||
Deferred income and mining tax liabilities | - | - | - | 5,097 | 5,097 | ||||||
Total liabilities | 13,282 | 24,917 | 38,199 | 11,839 | 50,038 |
15. | Approval of Financial Statements |
The interim consolidated financial statements for the period ending June 30, 2017 were approved for publication by the Board of Directors on August 2, 2017.
RICHMONT MINES INC. | REPORT TO SHAREHOLDERS Q2 2017 | Page 47 |
FORM 52-109F2
CERTIFICATION OF INTERIM FILINGS
FULL CERTIFICATE OF RICHMONT MINES INC.
I, Renaud Adams, President and Chief Executive Office of Richmont Mines Inc., certify the following:
1. | Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Richmont Mines Inc. (the “issuer”) for the interim period ended June 30, 2017. |
|
|
2. | No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings. |
|
|
3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings. |
|
|
4. | Responsibility: The issuer’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in Regulation 52-109 respecting Certification of Disclosure in Issuers’ Annual and Interim Filings (c. V-1.1, r. 27), for the issuer. |
|
|
5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer and I have, as at the end of the period covered by the interim filings |
|
(a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
|
(i) | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
|
(ii) | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
|
(b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP. |
|
|
5.1 | Control framework: The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is « Integrated Framework (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO) ». |
1
5.2 | ICFR – material weakness relating to design: N/A |
5.3 | Limitation on scope of design: N/A |
6. | Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on April 1st, 2017 and ended on June 30, 2017 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR. |
Date: August 3, 2017
Renaud Adams (signed)
Renaud Adams
President and Chief Executive Officer
2
FORM 52-109F2
CERTIFICATION OF INTERIM FILINGS
FULL CERTIFICATE OF RICHMONT MINES INC.
I, Robert Chausse, Chief Financial Officer of Richmont Mines Inc., certify the following:
1. | Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Richmont Mines Inc. (the “issuer”) for the interim period ended June 30, 2017. |
|
|
2. | No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings. |
|
|
3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings. |
|
|
4. | Responsibility: The issuer’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in Regulation 52-109 respecting Certification of Disclosure in Issuers’ Annual and Interim Filings (c. V-1.1, r. 27), for the issuer. |
|
|
5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer and I have, as at the end of the period covered by the interim filings |
|
(a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
|
(i) | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
|
(ii) | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
|
(b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP. |
|
|
5.1 | Control framework: The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is « Integrated Framework (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO) ». |
1
5.2 | ICFR – material weakness relating to design: N/A |
5.3 | Limitation on scope of design: N/A |
6. | Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on April 1st, 2017 and ended on June 30, 2017 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR. |
Date: August 3, 2017
Robert Chausse (signed)
Robert Chausse
Chief Financial Officer
2
:XS#Y?@ ;%:27D
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MQ&L'@8SP^.7#. /O^"X__ 3*\#>%M5\1VW[1^G^.;VPM99;#
MPEX%\(>.=6\2Z]=HC-#IVFQWGAS3-(MI[EAY:7>MZOI.E0L0;K4(%()\O'8'
M&XS(.#IX/!8O&1I91F]*H\)A:^*Y*KXSXHJ*E)4*=1JJZ=2G-4[<[C4A)1:G
M%OU\AS[(\GXK\3J>;YSE.5U*G%&55Z=/,WC?[!_P 5_BEXP_X(C+\6/%OQ*\?^*/BE_P *
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M[L;J"XC).R199VH\&U*\IXK-5',(K/FY2E4Q'+F,8T\3]5DX-_6U%4WA7RI2I
MNA>#?".-H4\JX7=3Q