EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 B2Gold Corp. - Exhibit 99.1 - Filed by newsfilecorp.com


 

 

B2GOLD CORP.
Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2016
(Unaudited)



B2GOLD CORP.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31
(Expressed in thousands of United States dollars, except shares and per share amounts)
(Unaudited)
 

    2016     2015  
             
             
Gold revenue $  144,252   $  138,892  
             
Cost of sales            
             
     Production costs   (61,644 )   (77,823 )
     Depreciation and depletion   (34,313 )   (32,795 )
     Royalties and production taxes   (5,856 )   (4,995 )
             
Total cost of sales   (101,813 )   (115,613 )
             
Gross profit   42,439     23,279  
             
             
General and administrative   (7,488 )   (9,708 )
Share-based payments (Note 9)   (5,385 )   (5,488 )
Provision for non-recoverable input taxes   (242 )   26  
Foreign exchange gains (losses)   362     (1,749 )
Other   (1,535 )   (729 )
             
Operating income   28,151     5,631  
             
Gain (loss) on fair value of convertible notes (Note 8)   (5,959 )   1,693  
Gain on sale of Bellavista property   -     2,192  
Community relations   (887 )   (849 )
Interest and financing expense   (3,026 )   (1,708 )
Realized losses on derivative instruments   (5,495 )   (554 )
Unrealized losses on derivative instruments   (9,450 )   (93 )
Write-down of long-term investments (Note 5)   -     (1,338 )
Other   (911 )   604  
             
Income before taxes   2,423     5,578  
             
Current income tax, withholding and other taxes (expense) recovery (Note 14)   (4,345 )   2,296  
Deferred income tax recovery (expense)   8,573     (1,533 )
             
Net income for the period $  6,651   $  6,341  
             
             
Attributable to:            
     Shareholders of the Company $  8,317   $  6,262  
     Non-controlling interests   (1,666 )   79  
             
Net income for the period $  6,651   $  6,341  
             
             
             
Income per share (attributable to shareholders of the Company) (Note 9)            
     Basic $  0.01   $  0.01  
     Diluted $  0.01   $  0.00  
             
Weighted average number of common shares outstanding (in thousands) (Note 9)            
     Basic   927,139     917,660  
     Diluted   930,800     986,422  

See accompanying notes to condensed interim consolidated financial statements.



B2GOLD CORP.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE THREE MONTHS ENDED MARCH 31
(Expressed in thousands of United States dollars)
(Unaudited)
 

    2016     2015  
Net income for the period $  6,651   $  6,341  
Other comprehensive income (loss)            
     Items that may be reclassified subsequently to net income:            
         - Cumulative translation adjustment (“CTA”)   -     (24,133 )
         - Unrealized gain (loss) on investments, net of deferred tax expense (Note 5)   4,364     (392 )
Other comprehensive income (loss) for the period   4,364     (24,525 )
Total comprehensive income (loss) for the period $  11,015   $  (18,184 )
Total other comprehensive income (loss) attributable to:            
     Shareholders of the Company $  4,364   $  (23,786 )
     Non-controlling interests   -     (739 )
  $  4,364   $  (24,525 )
Total comprehensive income (loss) attributable to:            
     Shareholders of the Company $  12,681   $  (17,524 )
     Non-controlling interests   (1,666 )   (660 )
  $  11,015   $  (18,184 )

See accompanying notes to condensed interim consolidated financial statements.



B2GOLD CORP.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31
(Expressed in thousands of United States dollars)
(Unaudited)
 

    2016     2015  
             
Operating activities            
     Net income for the period $  6,651   $  6,341  
     Mine restoration provisions settled   (32 )   (134 )
     Non-cash charges (Note 15)   48,595     38,687  
     Changes in non-cash working capital (Note 15)   (6,059 )   15,081  
     Proceeds from prepaid sales (Note 10)   120,000     -  
     Changes in long-term value added tax receivables   2,398     (1,312 )
             
     Cash provided by operating activities   171,553     58,663  
             
Financing activities            
             
     HSBC credit facility, drawdowns net of transaction costs (Note 8)   50,000     -  
     Repayment of HSBC credit facility   (100,000 )   -  
     Otjikoto equipment loan facility, drawdowns net of transaction costs   1,236     3,883  
     Repayment of Otjikoto equipment loan facility   (1,780 )   (1,716 )
     Interest and commitment fees paid   (3,082 )   (1,490 )
     Repayment of Libertad equipment loan   (505 )   (372 )
     Common shares issued for cash (Note 9)   18     482  
     Restricted cash movement   (50 )   (431 )
             
     Cash (used) provided by financing activities   (54,163 )   356  
             
Investing activities            
     Expenditures on mining interests:            
           Otjikoto Mine, development and sustaining capital   (18,708 )   (13,526 )
           Masbate Mine, development and sustaining capital   (8,514 )   (4,126 )
           Libertad Mine, development and sustaining capital   (8,780 )   (6,139 )
           Limon Mine, development and sustaining capital   (1,380 )   (5,397 )
           Fekola Project, development   (46,441 )   -  
           Gramalote Project, prefeasibility and exploration   (63 )   (3,450 )
           Other exploration and development (Note 15)   (5,033 )   (24,263 )
     Purchase of non-controlling interest (Note 6)   (6,000 )   (6,138 )
     Other   754     1,127  
             
     Cash used by investing activities   (94,165 )   (61,912 )
             
Increase (decrease) in cash and cash equivalents   23,225     (2,893 )
             
Effect of exchange rate changes on cash and cash equivalents   701     (1,494 )
             
Cash and cash equivalents, beginning of period   85,143     132,564  
             
Cash and cash equivalents, end of period $  109,069   $  128,177  
             
Supplementary cash flow information (Note 15)            

See accompanying notes to condensed interim consolidated financial statements.



B2GOLD CORP.
CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS
(Expressed in thousands of United States dollars)
(Unaudited)
 

    As at     As at  
    March 31,     December 31,  
    2016     2015  
             
Assets            
Current            
     Cash and cash equivalents $  109,069   $  85,143  
     Accounts receivable and prepaids   9,918     11,532  
     Value-added and other tax receivables   17,831     20,597  
     Inventories (Note 4)   93,550     86,324  
    230,368     203,596  
Long-term investments (Note 5)   15,179     10,163  
Value-added tax receivables   26,567     24,804  
Mining interests (Note 6 and Note 19 - Schedules)            
         - Owned by subsidiaries   1,774,018     1,723,366  
         - Investments in joint ventures   43,896     42,394  
Other assets (Note 7)   20,331     20,059  
  $  2,110,359   $  2,024,382  
Liabilities            
Current            
     Accounts payable and accrued liabilities $  54,035   $  58,744  
     Current taxes payable   10,076     10,686  
     Current portion of long-term debt (Note 8)   13,964     11,726  
     Current portion of derivative instruments at fair value (Note 12)   14,197     10,618  
     Current portion of mine restoration provisions   483     483  
     Current portion of prepaid sales (Note 10)   12,492     -  
     Other   595     6,663  
    105,842     98,920  
Derivative instruments at fair value   23,974     18,968  
Long-term debt (Note 8)   405,862     451,466  
Prepaid sales (Note 10)   107,508     -  
Mine restoration provisions   67,148     63,539  
Deferred income taxes   61,021     68,939  
Employee benefits obligation   6,482     6,814  
Other long-term liabilities (Note 6)   3,235     3,197  
    781,072     711,843  
Equity            
Shareholders’ equity            
     Share capital (Note 9)            
     Issued: 928,728,630 common shares (Dec 31, 2015 – 927,073,436)   2,039,403     2,036,778  
     Contributed surplus   73,159     70,051  
     Accumulated other comprehensive loss   (91,890 )   (96,254 )
     Deficit   (698,574 )   (706,891 )
    1,322,098     1,303,684  
Non-controlling interests   7,189     8,855  
    1,329,287     1,312,539  
  $  2,110,359   $  2,024,382  

Approved by the Board "Clive T. Johnson" Director "Robert J. Gayton" Director

See accompanying notes to condensed interim consolidated financial statements.



B2GOLD CORP.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
FOR THE THREE MONTHS ENDED IN MARCH 31
(Expressed in thousands of United States dollars)
(Unaudited)
 

          2016  
                                           
  Shares
(‘000’s)
    Share
capital
    Contributed
surplus
    Accumulated
other
comprehensive

loss
    Deficit     Non-
controlling
interests
    Total
equity
 
                                           
                                           
Balance at December 31, 2015   927,073   $  2,036,778   $  70,051   $  (96,254 ) $  (706,891 ) $  8,855   $  1,312,539  
January 1, 2016 to March 31, 2016:                                          
     Net income for the period   -     -     -     -     8,317     (1,666 )   6,651  
     Unrealized gain on investments   -     -     -     4,364     -     -     4,364  
     Exercise of stock options   29     18     -     -     -     -     18  
     Shares issued on vesting of RSU   1,627     2,579     (2,579 )   -     -     -     -  
     Share based payments   -     -     5,715     -     -     -     5,715  
     Transfer to share capital on 
          exercise of stock options
  -     28     (28 )   -     -     -     -  
                                           
Balance at March 31, 2016   928,729   $  2,039,403   $  73,159   $  (91,890 ) $  (698,574 ) $  7,189   $  1,329,287  

          2015  
                                           
  Shares
(‘000’s)
    Share
capital
    Contributed
surplus
    Accumulated
other
comprehensive

loss
    Deficit     Non-
controlling
interests
    Total
equity
 
                                           
                                           
Balance at December 31, 2014   917,652   $  2,018,468   $  59,789   $  (71,553 ) $  (536,617 ) $  55,253   $  1,525,340  
January 1, 2015 to March 31, 2015:                                          
     Net loss for the period   -     -     -     -     6,262     79     6,341  
     Acquisition of non-controlling
          interest (Note 6)
  3,111     6,000     -     -     (12,328 )   (45,470 )   (51,798 )
     Shares to be issued for acquisition 
          of rights
  -     4,700         -     (8,000 )   -     (3,300 )
     Cumulative translation adjustment   -     -     -     (23,394 )   -     (739 )   (24,133 )
     Unrealized loss on investments   -     -     -     (392 )   -     -     (392 )
     Exercise of stock options   486     482     -     -     -     -     482  
     Shares issued on vesting of RSU   498     1,114     (1,114 )   -     -     -     -  
     Share based payments   -     -     6,173     -     -     -     6,173  
     Transfer to share capital on   -                                      
exercise of stock options         358     (358 )   -     -     -     -  
                                           
Balance at March 31, 2015   921,747   $  2,031,122   $  64,490   $  (95,339 ) $  (550,683 ) $  9,123   $  1,458,713  

See accompanying notes to condensed interim consolidated financial statements.



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

1

Nature of operations

   

B2Gold Corp. (“B2Gold” or the “Company”) is a Vancouver-based gold producer with four operating mines (one in Namibia, one in the Philippines and two in Nicaragua), a mine under construction in Mali and a portfolio of other evaluation and exploration assets in Mali, Burkina Faso, Colombia, Nicaragua, Finland and Chile.

   

The Company operates the Otjikoto Mine in Namibia, which commenced commercial production on February 28, 2015, the Libertad Mine and the Limon Mine in Nicaragua and the Masbate Mine in the Philippines. The Company has an effective 90% interest in the Fekola Project in Mali, which is currently under construction, an effective 81% interest in the Kiaka gold project in Burkina Faso, a 49% joint venture interest in the Gramalote property in Colombia, and an interest in the Quebradona property in Colombia. The Company also has a 51% interest in a joint operation in Nicaragua with Calibre Mining Corp. (“Calibre”), with an option to acquire an additional 19% interest.

   

B2Gold is a public company which is listed on the Toronto Stock Exchange under the symbol “BTO”, the NYSE MKT LLC under the symbol “BTG” and the Namibian Stock Exchange under the symbol “B2G”. B2Gold’s head office is located at Suite 3100, Three Bentall Centre, 595 Burrard Street, Vancouver, British Columbia, V7X 1J1.

   
2

Basis of preparation

   

These condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting. These condensed interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2015, which have been prepared in accordance with IFRS as issued by the IASB.

   

These condensed interim consolidated financial statements follow the same accounting policies and methods of application as the most recent audited consolidated financial statements of the Company.

   

These condensed consolidated interim financial statements were authorized for issue by the Board of Directors on May 10, 2016.

   
3

Significant accounting judgements and estimates

   

Ore reserve and resource estimates

   

Ore reserves are estimates of the amount of ore that can be economically and legally extracted from the Company’s mining properties. The Company estimates its ore reserves and mineral resources based on information compiled by appropriately qualified persons relating to the geological data on the size, depth and shape of the ore body, and requires complex geological judgments to interpret the data. The estimation of recoverable reserves is based upon factors such as estimates of foreign exchange rates, commodity prices, future capital requirements, metallurgical recoveries, and production costs along with geological assumptions and judgments made in estimating the size, and grade of the ore body. Changes in the reserve or resource estimates may impact the carrying value of mining interests, mine restoration provisions, recognition of deferred tax assets, and depreciation and amortization charges.

   

Uncertain tax positions

   

The Company is periodically subject to income tax audits at its operating mine locations. At March 31, 2016, the company had a provision totalling $4.0 million outstanding (December 31, 2015 - $4.0 million) representing its best estimate of the outcome of current assessments. The provisions made to date may be subject to change and such change may be material.




B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

Value-added tax receivables

   

The Company incurs indirect taxes, including value-added tax, on purchases of goods and services at its operating mines and development projects. Indirect tax balances are recorded at their estimated recoverable amounts within current or long-term assets, net of provisions, and reflect the Company’s best estimate of their recoverability under existing tax rules in the respective jurisdictions in which they arise. Management’s assessment of recoverability involves judgments regarding balance sheet classification and the probable outcomes of claimed deductions and/or disputes. The provisions and balance sheet classifications made to date may be subject to change and such change may be material.

   
4

Inventories


      March 31,     December 31,  
      2016     2015  
      $     $  
               
               
  Gold and silver bullion   21,267     14,273  
  In-process inventory   8,540     10,783  
  Ore stock-pile inventory   8,149     8,720  
  Materials and supplies   55,594     52,548  
               
      93,550     86,324  

5

Long-term investments


    March 31, 2016   December 31, 2015
                     
  Cost
$
Total
Impair-
ment
$
AOCI
$
Fair
Value
$
  Cost
$
Total
Impair-
ment
$
AOCI
$
Fair
Value
$
                     
  Available-for-sale investments:                  
     St. Augustine Gold & Copper Ltd. 20,193 (16,108) 1,169 5,254   20,193 (16,108) 839 4,924
     RTG Mining Inc. 13,400 (10,071) 2,939 6,268   13,400 (10,071) - 3,329
     Calibre Mining Corp. 5,716 (4,330) 1,852 3,238   5,716 (4,330) 131 1,517
     Kronk Resources Inc. 496 (106) 26 416   496 (106) - 390
     Goldstone Resources Ltd. 20 (17) - 3   20 (17) - 3
                     
  Balance, end of period 39,825 (30,632) 5,986 15,179   39,825 (30,632) 970 10,163



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

6

Mining interests


      March 31,     December 31,  
      2016     2015  
      $     $  
  Property, plant and equipment (depletable)            
       Otjikoto Mine, Namibia            
             Cost   455,505     437,591  
             Accumulated depreciation and depletion   (53,565 )   (41,810 )
      401,940     395,781  
       Masbate Mine, Philippines            
             Cost, net of impairment   481,459     472,021  
             Accumulated depreciation and depletion   (134,911 )   (125,574 )
      346,548     346,447  
       Libertad Mine, Nicaragua            
             Cost, net of impairment   281,802     272,295  
             Accumulated depreciation and depletion   (179,623 )   (169,721 )
      102,179     102,574  
       Limon Mine, Nicaragua            
             Cost, net of impairment   143,019     140,791  
             Accumulated depreciation and depletion   (91,757 )   (87,197 )
      51,262     53,594  
  Masbate undeveloped mineral interests, net of impairment (non-depletable)   72,682     72,682  
  Mine under construction (non-depletable)            
       Fekola, Mali   676,801     631,524  
  Exploration and evaluation properties (non-depletable)            
       Kiaka, Burkina Faso   63,997     63,339  
       Mocoa, Colombia   28,729     28,717  
       Calibre, Nicaragua   11,530     11,252  
       Other   17,752     16,528  
      122,008     119,836  
  Corporate & other            
       Office, furniture and equipment, net   598     928  
      1,774,018     1,723,366  
  Investments in joint ventures (accounted for using the equity method)            
       Gramalote, Colombia, net of impairment   42,695     41,193  
       Quebradona, Colombia   1,201     1,201  
      43,896     42,394  
      1,817,914     1,765,760  



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

Otjikoto

   

On February 28, 2015, management determined that the Otjikoto Mine had achieved commercial production. Effective March 1, 2015, revenues and production costs for Otjikoto gold production were recorded in the statement of operations. Sales proceeds from the pre-commercial production period of $23.1 million were offset against the amounts capitalized for the Otjikoto Mine property, plant and equipment.

   

Fekola

   

Purchase of Fekola non-controlling interest

   

In January 2015, the Company purchased the 10% non-controlling interest, owned by a private Malian company, in Songhoi Resources SARL (“Songhoi”). Songhoi is the entity that holds the Fekola Project in Mali. The purchase price consisted of $21.2 million in cash and common shares and the grant of a 1.65% net smelter royalty (“NSR”) on the Fekola Project after deducting costs for smelting, refining and government fees. The cash and common shares are payable in three tranches: (1) $5.7 million cash and $6 million common shares were paid/issued on closing, (2) $2 million cash and $4 million payable in cash or common shares at the holder’s option was paid on the first anniversary of the agreement date (January 18, 2016) and (3) $1.5 million cash and $2 million payable in cash or common shares at the holder’s option upon achievement of commercial production at the Fekola Project. At the holder’s election, $6 million in cash was paid during the first quarter of 2016.

   

The cash and common share instalments to be paid in the future have been classified as a financial liability and have been valued at their present value using a discount rate of 5%. These have been accrued in other liabilities.

   

Pursuant to applicable mining law, when the project advances to development and production stage, an exploitation company will be formed with the Company contributing a 10% free carried interest to the Government of Mali. The Government of Mali also has the option to purchase an additional 10% of the exploitation company.

   
7

Other assets


      March 31,     December 31,  
      2016     2015  
      $     $  
               
               
  Loan receivable, including accrued interest   7,352     7,241  
  Debt service reserve account   4,092     4,092  
  Reclamation deposits   2,045     1,996  
  Low-grade stockpile   3,717     3,982  
  Fair value of derivative instruments   -     629  
  Other   3,125     2,119  
               
      20,331     20,059  



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

8

Long-term debt


      March 31,     December 31,  
      2016     2015  
      $     $  
  Convertible senior subordinated notes:            
     - Principal amount   258,750     258,750  
     - Fair value adjustment   (34,349 )   (41,445 )
      224,401     217,305  
  Revolving corporate credit facility:            
     - Principal amount   175,000     225,000  
     - Less: unamortized transaction costs   (4,579 )   (5,086 )
      170,421     219,914  
  Equipment loans/finance lease obligations:            
     - Otjikoto equipment loan facility (net of unamortized transaction costs)   20,826     21,291  
     - Nicaraguan equipment loans   4,178     4,682  
      25,004     25,973  
      419,826     463,192  
  Less: current portion   (13,964 )   (11,726 )
      405,862     451,466  

Convertible senior subordinated notes

As at March 31, 2016 the fair value of the convertible senior subordinated notes (“convertible notes”) was $224.4 million. The loss on fair value of convertible notes recorded in the statement of operations for the three months ended March 31, 2016 was $6.0 million (2015 – gain of $1.7 million). The change in fair value of the notes recognized in the statement of operations for the three months ended March 31, 2016 is stated after adjusting for $1.1 million (2015 - $2.4 million) of interest expense which was attributable to eligible expenditures on the Fekola property (2015 – Otjikoto property) and has been capitalized to the carrying amount of the property.

New revolving credit facility

As at December 31, 2015, Company had drawn down $225 million under the new $350 million revolving credit facility (the “New RCF”). During the quarter ended March 31, 2016, the company drew down an additional $50 million. Following completion of the Prepaid Sales transactions (Note 10) in March 2016, the Company reduced the outstanding balance on the New RCF by $100 million, to $175 million. At March 31, 2016, the undrawn and available balance under the facility was $175 million.

For quarter ended March 31, 2016, the interest and financing expense relating to the New RCF recognized in the statement of operations was reduced by $0.7 million (2015 - nil), which was attributable to eligible expenditures on the Fekola property and capitalized to the carrying amount of the property.

The Company has provided security on the New RCF in the form of a general security interest over the Company’s assets and pledges creating a charge over the shares of certain of the Company’s direct and indirect subsidiaries. In connection with the New RCF, the Company must also maintain certain net tangible worth and ratios for leverage and interest coverage. As at March 31, 2016, the Company was in compliance with these debt covenants.



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

Old revolving credit facility

On May 26, 2015, the Company drew down $25 million under the old revolving credit facility (the “Old RCF”) for a total balance drawn of $150 million. On June 11, 2015 the Company repaid the $150 million outstanding under the Old RCF with proceeds from the New RCF. At this time, the remaining unamortized transaction costs totalling $3.0 million were expensed to interest and financing expense in the statement of operations.

For three months ended March 31, 2015, the interest and financing expense relating to the Old RCF recognized in the statement of operations was reduced by $0.8 million which was attributable to eligible expenditures on the Otjikoto property to the date the project was ready for the intended use and capitalized to the carrying amount of the property.

Otjikoto equipment loan facility

During the three months ended March 31, 2016, the Company drew $1.2 million (2015 - $3.9 million) under the facility. During the period, the term over which loans may be advanced under the facility was extended to December 31, 2016 and an additional $4.5 million was made available for drawdown subject to conditions precedent, including the preparation and execution of definitive documentation and due diligence. At March 31, 2016, the Company had $9.8 million available to draw, based on current exchange rates.

Fekola equipment loan facility

On March 14, 2016, the Company signed a commitment letter to enter into a Euro equivalent of $81 million term Equipment Facility (“The Facility”) with Caterpillar Financial SARL, as Mandated Lead Arranger, and Caterpillar Financial Services Corporation, as original lender. The aggregate principal amount of up to Euro equivalent of $81 million is to be made available to the Company’s majority-owned subsidiary, Fekola S.A. to finance or refinance the mining fleet and other mining equipment at the Company's Fekola Project in Mali.

The Facility shall be available for a period commencing on the closing date of The Facility and ending on the earlier of the day when the Facility is fully drawn and 30 months from the closing date of The Facility. Completion and funding under the Facility are subject to normal conditions precedent, including the preparation and execution of definitive documentation, due diligence and receipt of any necessary regulatory approvals.

The Facility may be drawn in instalments of not less than Euro 5 million, and each such instalment shall be treated as a separate equipment loan. As at March 31, 2016, there had been no drawdowns on the facility.

Each equipment loan is repayable in 20 equal quarterly instalments. The final repayment date shall be five years from the first disbursement under each equipment loan.

The Facility has an interest rate of EURIBOR plus a margin of 3.85% on equipment loans advanced under The Facility and a commitment fee of 1.15% per annum on the undrawn balance of The Facility for the first 24 months of the availability period and 0.5% thereafter, each payable quarterly.



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

9

Share capital

     

The Company’s authorized share capital consists of an unlimited number of common shares and an unlimited number of preferred shares. As at March 31, 2016, the Company had 928,728,630 common shares outstanding, including 2,705,000 common shares being held in trust under the Company’s Incentive Plan. No preferred shares were outstanding.

     

During the three months ended March 31, 2016, the Company granted 12.3 million stock options to employees and directors. These options have a weighted average exercise price of C$1.12, have a term of five years and vest over a period of up to three years. The fair value was calculated using the Black-Scholes option pricing model based on a risk-free annual interest rate of 0.40%, an expected life of 3.3 years, an expected volatility of 60%, and a dividend yield rate of nil. The total number of stock options outstanding at March 31, 2016 was 69.3 million.

     

For the three months ended March 31, 2016, share-based payments expense, relating to the vesting of stock options was $3.6 million (2015 - $4.0 million), net of $0.3 million (2015 - $0.7 million) capitalized to mining interests.

     

During the three months ended March 31, 2016, the Company granted 1.9 million RSUs to employees. The total number of RSUs outstanding at March 31, 2016 was 2.0 million.

     

For the three months ended March 31, 2016, share-based payments expense, relating to the vesting of RSUs, was $2.1 million (2015 - $2.2 million), net of $0.0 million (2015 - $0.0 million) capitalized to mining interests.

     

Earnings per share

     

The following is the calculation of diluted net income for the period:


      For the three     For the three  
      months ended     months ended  
      March 31, 2016     March 31, 2015  
      $     $  
               
  Net income for the period attributable to shareholders of the Company   8,317     6,262  
  Loss (gain) on fair value of convertible notes   -     (1,693)  
               
  Diluted net income (loss) for the period   8,317     4,569  

The following is the calculation of diluted weighted average number of shares outstanding for the period:

      For the three     For the three  
      months ended     months ended  
      March 31, 2016     March 31, 2015  
               
  Basic weighted average number of shares outstanding (in thousands)   927,139     917,660  
  Effect of dilutive securities:            
       -      Convertible notes   -     65,798  
       -      Stock options   3,133     2,132  
       -      Restricted share units   528     832  
               
  Diluted weighted average number of shares outstanding (in thousands)   930,800     986,422  

For the three months ended March 31, 2016, potential share issuances arising from any future conversion of the convertible notes are not included in the calculation of diluted weighted average shares outstanding as these securities are anti-dilutive.



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

The following is the basic and diluted earnings per share:

      For the three     For the three  
      months ended     months ended  
      March 31, 2016     March 31, 2015  
      $     $  
               
  Earnings per share (attributable to shareholders of the Company)            
           - Basic   0.01     0.01  
           - Diluted   0.01     0.00  

10

Prepaid sales

   

In March 2016, the Company entered into Prepaid Sales transactions, for the delivery of approximately 103,300 ounces totalling $120 million, with its New RCF Bank Syndicate. The Prepaid Sales, in the form of metal sales forward contracts, allow the Company to deliver pre-determined volumes of gold on agreed future delivery dates in exchange for an upfront cash pre-payment.

   

The Prepaid Sales transactions have a term of 33 months commencing March 2016, and settlement will be in the form of physical deliveries of unallocated gold from any of the Company’s mines in 24 equal monthly instalments during 2017 and 2018.

   
11

Gold commitments

   

As at March 31, 2016, the following gold forward contracts with respect to the Otjikoto Mine were outstanding. These contracts were excluded from the scope of IAS 39 and accounted for as executory contracts because they were entered into and continue to be held for the purpose of delivery in accordance with the Company’s expected production schedule. No fair value gains and losses on these commodity contracts are recorded in the financial statements.


      2016     2017     2018     Total  
                           
                           
                           
  Gold forward contracts:                        
     - Ounces   6,750     9,000     7,500     23,250  
     - Average price per ounce (rand)   16,020     16,020     16,020     16,020  

12

Derivative financial instruments

   

Gold forwards

   

As at March 31, 2016, the following gold forward contracts which are recorded at fair value through the statement of operations with respect to the Otjikoto Mine were outstanding (by maturity dates):


      2016     2017     2018     Total  
                           
                           
                           
  Gold forward contracts:                        
     - Ounces   26,937     35,916     35,916     98,769  
     - Average price per ounce (rand)   15,044     15,044     15,044     15,044  

The unrealized fair value of these contracts at March 31, 2016 was $(31.7) million.



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

Forward contracts – fuel oil, gas oil, diesel

During the three months ended March 31, 2016, the Company entered into additional series of forward contracts for the purchase of 7,471,000 litres of fuel oil and 3,016,000 litres of gas oil with settlements scheduled between August 2016 and March 2017. These derivative instruments were not designated as hedges by the Company and are being recorded at their fair value at the end of each reporting period with changes in fair value recorded in the statement of operations.

The following is a summary, by maturity dates, of the Company’s forward contracts outstanding as at March 31, 2016:

      2016     2017     2018     Total  
                           
                           
  Forward – fuel oil:                        
       -      Litres (thousands)   20,591     19,877     1,328     41,796  
       -      Average strike price $  0.29   $  0.29   $  0.31   $  0.29  
                           
  Forward – gas oil:                        
       -      Litres (thousands)   10,909     5,982     280     17,171  
       -      Average strike price $  0.43   $  0.40   $  0.44   $  0.42  
                           
  Forward – diesel:                        
       -      Litres (thousand)   6,357     706     -     7,063  
       -      Average strike price $  0.46   $  0.46   $  -   $  0.46  

The unrealized fair value of these contracts at March 31, 2016 was $(6.4) million.

   
13

Financial instruments

   

As at March 31, 2016, the Company’s financial assets and liabilities that are measured and recognized at fair value on a recurring basis are categorized as follows:


      As at March 31, 2016     As at December 31, 2015  
                           
                           
      Level 1     Level 2     Level 1     Level 2  
      $     $     $     $  
                           
                           
  Long-term investments (Note 5)   15,179     -     10,163     -  
  Convertible senior subordinated notes (Note 8)   -     (224,401 )   -     (217,305 )
  Gold forward contracts (Note 12)   -     (31,670 )   -     (21,390 )
  Fuel derivative contracts (Note 12)   -     (6,431 )   -     (8,196 )
  Gold collar contracts   -     (70 )   -     866  

The fair value of the Company’s long-term investments was determined using market quotes from an active market for each investment.

The fair value of the convertible senior subordinated notes was determined using a broker’s price quote from an active market.

The fair value of the fuel derivative contracts and gold derivative contracts was determined using prevailing market rates for instruments with similar characteristics.



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

14

Income and other taxes

   

Income tax expense differs from the amount that would result from applying the Canadian federal and provincial income tax rates to earnings from operations before taxes. These differences result from the following items:


      For the three     For the three  
      months ended     months ended  
      March 31, 2016     March 31, 2015  
      $     $  
               
               
  Consolidated income before income taxes   2,423     5,578  
  Canadian federal and provincial income tax rates   26.00%     26.00%  
               
  Income tax expense at statutory rates   630     1,451  
               
  Increase (decrease) attributable to:            
     Effects of different foreign statutory tax rates and tax holidays   (9,249 )   (4,103 )
     Non-deductible expenditures   2,091     2,522  
     Losses for which no tax benefit has been recorded   1,272     2,121  
     Withholding tax and minimum tax   1,992     577  
     Change due to foreign exchange   (1,611 )   3,508  
     Change in accruals for tax audits   -     (1,545 )
     Changes in estimates of deferred tax assets   -     (1,436 )
     Non-deductible portion of losses (gains)   647     (372 )
     Amounts under/(over) provided for in prior years   -     (3,486 )
               
  Income tax recovery   (4,228 )   (763 )
               
               
  Current income tax, withholding and other taxes   4,345     (2,296 )
  Deferred income tax expense (recovery)   (8,573 )   1,533  
               
  Income tax recovery   (4,228 )   (763 )

15

Supplementary cash flow information

   

Supplementary disclosure of cash flow information is provided in the table below:


  Non-cash (credits) charges:            
      For the three     For the three  
      months ended     months ended  
      March 31, 2016     March 31, 2015  
      $     $  
               
  Depreciation and depletion   34,313     32,795  
  Share-based payments   5,385     5,488  
  Gain on sale of Bellavista property   -     (2,192 )
  (Gain) loss on fair value of convertible notes   5,959     (1,693 )
  Write-down of long-term investments   -     1,338  
  Accretion of mine restoration provisions   346     354  
  Deferred income tax expense (recovery)   (8,573 )   1,533  
  Unrealized loss on derivative instruments   9,450     93  
  Other   1,715     971  
               
      48,595     38,687  



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

  Changes in non-cash working capital:            
      For the three     For the three  
      months ended     months ended  
      March 31, 2016     March 31, 2015  
      $     $  
               
  Accounts receivable and prepaids   1,377     2,182  
  Value-added and other tax receivables   (1,637 )   2,188  
  Inventories   (5,217 )   11,643  
  Accounts payable and accrued liabilities   28     7,871  
  Income and other taxes payables   (610 )   (8,803 )
               
      (6,059 )   15,081  

  Other exploration and development:            
      For the three     For the three  
      months ended     months ended  
      March 31, 2016     March 31, 2015  
      $     $  
               
  Masbate Mine, exploration   (466 )   (1,203 )
  Libertad Mine, exploration   (726 )   (1,049 )
  Limon Mine, exploration   (508 )   (847 )
  Otjikoto, exploration   (291 )   (802 )
  Fekola Project, exploration   (924 )   (18,481 )
  Kiaka Project, exploration   (616 )   (649 )
  Primavera, exploration   (277 )   (417 )
  Other   (1,225 )   (815 )
               
      (5,033 )   (24,263 )

  Non-cash investing and financing activities:            
      For the three     For the three  
      months ended     months ended  
      March 31, 2016     March 31, 2015  
      $     $  
               
  Stock-based compensation, capitalized to resource property interests   329     685  
  Mining equipment purchased under equipment loan   -     1,559  
  Interest expense, capitalized to resource property interests   1,844     3,221  
  Change in accounts payable and accrued liabilities relating to resource property expenditures   (4,737 )   (4,059 )

16

Compensation of key management

   

Key management includes the Company’s directors, members of the Executive Committee and members of Senior Management. Compensation to key management included:


      For the three     For the three   
      months ended     months ended  
      March 31, 2016     March 31,2015  
      $     $  
               
               
  Salaries and short-term employee benefits   878     2,231  
  Share-based payments   3,252     2,623  
               
      4,130     4,854  



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

17

Segmented Information

   

The Company’s reportable operating segments include its mining operations and development projects, namely the Limon, Libertad, Masbate and Otjikoto mines, and the Fekola, Gramalote and Kiaka projects. The “Other Mineral Properties” segment consists of the Company’s interests in mineral properties which are at various stages of exploration. The “Corporate and Other” segment includes corporate operations.

   

The Company’s segments are summarized in the following tables.


      For the three months ended March 31, 2016  
                                                Other              
      Otjikoto     Masbate       Libertad     Limon     Fekola     Gramalote     Kiaka     Mineral     Corporate          
      Project     Mine     Mine     Mine     Project     Project     Project     Properties      & Other       Total  
      $     $     $     $     $     $     $     $     $     $  
                                                               
  Gold revenue   45,179     53,101     33,193     12,779     -     -     -     -     -     144,252  
                                                               
  Production costs   14,376     21,245     17,139     8,884     -     -     -     -     -     61,644  
                                                               
  Depreciation & depletion   12,526     8,485     9,536     3,766     -     -     -     -     50     34,363  
                                                               
  Net (loss) income   13,443     18,472     2,261     (1,008 )   1,585     -     552     85     (28,739 )   6,651  
                                                               
  Capital expenditures   18,999     8,980     9,506     1,887     47,365     63     616     1,503     (280 )   88,639  
                                                               
  Total assets   452,362     524,403     140,484     74,279     677,594     42,694     64,393     59,391     74,759     2,110,359  

      For the three months ended March 31, 2015  
                                                Other              
      Otjikoto     Masbate       Libertad       Limon     Fekola     Gramalote     Kiaka     Mineral     Corporate          
      Project     Mine     Mine     Mine     Project     Project     Project     Properties       & Other       Total  
      $     $     $     $     $     $     $     $     $     $  
                                                               
  Gold revenue   16,186     68,448     37,535     16,723     -     -     -     -     -     138,892  
                                                               
  Production costs   6,833     37,395     23,341     10,254     -     -     -     -     -     77,823  
                                                               
  Depreciation & depletion   3,505     11,017     12,043     6,233     -     -     -     -     56     32,851  
                                                               
  Net (loss) income   2,709     14,922     2,788     (1,479 )   (1,851 )   -     (737 )   (143 )   (9,868 )   6,341  
                                                               
  Capital expenditures   14,327     5,329     7,188     6,244     18,481     3,450     650     1,231     8     56,908  
                                                               
  Total assets   471,933     522,004     203,175     105,593     500,462     70,182     59,989     57,900     68,765     2,059,903  



B2GOLD CORP.
NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)
 

The Company’s mining interests are located in the following geographical locations:

      March 31,     December 31,  
      2016     2015  
      $     $  
               
               
  Mining interests            
     Mali   685,654     639,780  
     Philippines   419,230     419,129  
     Namibia   402,795     396,338  
     Nicaragua   168,669     171,087  
     Colombia   72,624     71,111  
     Burkina Faso   65,799     64,934  
     Chile   1,978     1,964  
     Finland   568     489  
     Canada   597     928  
               
      1,817,914     1,765,760  

18

Commitments


 

As at March 31, 2016, the Company had commitments (in addition to those disclosed elsewhere in these financial statements) for payments of $89.3 million for Fekola project equipment and development costs. Of this $75.5 million is expected to be incurred in 2016 and $13.8 million in 2017.



B2GOLD CORP.
MINING INTERESTS SCHEDULE (NOTE 19)
For the three months ended March 31, 2016
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)

        Cost             Accumulated depreciation        Net carrying value    
  Balance at Dec. 31, 2015     Acquisition costs/ Additions     Disposals/ write-offs     Reclass     Cumulative translation adjustment     Balance at Mar. 31, 2016     Balance at Dec. 31, 2015     Depreciation     Disposals/ write-offs     Balance at Mar. 31, 2016     As at Mar. 31, 2016     As at Dec. 31, 2015  
    $     $     $     $     $     $     $      $     $     $     $     $  
Property, plant and equipment (depletable)                                                      
     Otjikoto   437,591     17,914     -     -     -     455,505     (41,810 )   (11,755 )   -     (53,565 )   401,940     395,781  
     Masbate   472,021     10,804     (1,366 )   -           481,459     (125,574 )   (10,078 )   741     (134,911 )   346,548     346,447  
     Libertad   272,295     9,755     (248 )   -     -     281,802     (169,721 )   (9,927 )   25     (179,623 )   102,179     102,574  
     Limon   140,791     2,228           -     -     143,019     (87,197 )   (4,560 )   -     (91,757 )   51,262     53,594  
    1,322,698     40,701     (1,614 )   -     -     1,361,785     (424,302 )   (36,320 )   766     (459,856 )   901,929     898,396  
Masbate undeveloped mineral interests   72,682     -     -     -     -     72,682     -     -     -     -     72,682     72,682  
Mine under construction                                                                        
     Fekola   631,524     45,277     -     -     -     676,801     -     -     -     -     676,801     631,524  
    631,524     45,277     -                 676,801     -     -     -     -     676,801     631,524  
Exploration & evaluation properties (non-depletable)                                                        
     Kiaka   63,339     658           -     -     63,997     -     -     -     -     63,997     63,339  
     Mocoa   28,717     12     -     -     -     28,729     -     -     -     -     28,729     28,717  
     Calibre   11,252     278     -     -     -     11,530     -     -     -     -     11,530     11,252  
     Other   16,528     1,224     -     -     -     17,752     -     -     -     -     17,752     16,528  
    119,836     2,172     -     -     -     122,008     -     -     -     -     122,008     119,836  
Corporate                                                                        
     Office, furniture & equipment   2,062     (280 )   -     -     -     1,782     (1,134 )   (50 )         (1,184 )   598     928  
    2,062     (280 )   -     -           1,782     (1,134 )   (50 )         (1,184 )   598     928  
    2,148,802     87,870     (1,614 )   -     -     2,235,058     (425,436 )   (36,370 )   766     (461,040 )   1,774,018     1,723,366  
Investments in joint ventures (accounted for using the equity method)                                                        
     Gramalote   41,193     1,502     -     -     -     42,695     -     -     -     -     42,695     41,193  
     Quebradona   1,201     -     -     -     -     1,201     -     -     -     -     1,201     1,201  
    42,394     1,502           -           43,896     -     -     -     -     43,896     42,394  
    2,191,196     89,372     (1,614 )   -     -     2,278,954     (425,436 )   (36,370 )   766     (461,040 )   1,817,914     1,765,760  


B2GOLD CORP.
MINING INTERESTS SCHEDULE (NOTE 19)
For the year ended December 31, 2015
(All tabular amounts are in thousands of United States dollars unless otherwise stated)
(Unaudited)

            Cost                     Accumulated depreciation            Net carrying value      
  Balance at Dec. 31, 2014     Acquisition costs/ Additions     Disposals/ write-offs     Reclass     Cumulative translation adjustment     Balance at Dec. 31, 2015     Balance at Dec. 31, 2014     Depreciation     Disposals/ write-offs     Balance at Dec. 31, 2015     As at Dec. 31, 2015     As at Dec. 31, 2014  
    $     $     $     $     $     $     $     $     $     $     $     $  
Property, plant and equipment (depletable)                                                      
     Otjikoto   -     26,098     (363 )   411,856     -     437,591     -     (41,810 )   -     (41,810 )   395,781     -  
     Masbate   420,644     46,455     (304 )   5,226           472,021     (91,706 )   (34,068 )   200     (125,574 )   346,447     328,938  
     Libertad   296,102     26,552     (50,359 )   -     -     272,295     (127,704 )   (42,689 )   672     (169,721 )   102,574     168,398  
     Limon   142,772     21,042     (23,023 )   -     -     140,791     (62,865 )   (24,421 )   89     (87,197 )   53,594     79,907  
    859,518     120,147     (74,049 )   417,082     -     1,322,698     (282,275 )   (142,988 )   961     (424,302 )   898,396     577,243  
Masbate undeveloped mineral interests   85,078     -     (7,170 )   (5,226 )   -     72,682     -     -     -     -     72,682     85,078  
Mine under construction                                                                        
     Fekola   -     106,561     -     524,963     -     631,524     -     -     -     -     631,524     -  
     Otjikoto   430,668     9,877     -     (415,809 )   (24,736 )   -     -     -     -     -     -     430,668  
    430,668     116,438     -     109,154     (24,736 )   631,524     -     -     -     -     631,524     430,668  
Exploration & evaluation properties (non-depletable)                                                        
     Fekola   514,965     44,528     (38,483 )   (521,010 )   -     -     -     -     -     -     -     514,965  
     Kiaka   59,062     4,307     (30 )   -     -     63,339     -     -     -     -     63,339     59,062  
     Mocoa   28,652     65     -     -     -     28,717     -     -     -     -     28,717     28,652  
     Pavon   6,238     2,294     (8,532 )   -     -     -     -     -     -     -     -     6,238  
     Calibre   10,022     1,230     -     -     -     11,252     -     -     -     -     11,252     10,022  
     Other   10,066     6,462     -     -     -     16,528     -     -     -     -     16,528     10,066  
    629,005     58,886     (47,045 )   (521,010 )   -     119,836     -     -     -     -     119,836     629,005  
Corporate                                                                        
     Office, furniture & equipment   1,768     382     (88 )   -     -     2,062     (955 )   (267 )   88     (1,134 )   928     813  
    1,768     382     (88 )   -           2,062     (955 )   (267 )   88     (1,134 )   928     813  
    2,006,037     295,853     (128,352 )   -     (24,736 )   2,148,802     (283,230 )   (143,255 )   1,049     (425,436 )   1,723,366     1,722,807  
Investments in joint ventures (accounted for using the equity method)                                                  
     Gramalote   66,725     10,652     (36,184 )   -     -     41,193     -     -     -     -     41,193     66,725  
     Quebradona   1,201     -     -     -     -     1,201     -     -     -     -     1,201     1,201  
    67,926     10,652     (36,184 )   -           42,394     -     -     -     -     42,394     67,926  
    2,073,963     306,505     (164,536 )   -     (24,736 )   2,191,196     (283,230 )   (143,255 )   1,049     (425,436 )   1,765,760     1,790,733