XML 38 R20.htm IDEA: XBRL DOCUMENT v3.19.1
Note 13 - Acquisition of Klondex
3 Months Ended
Mar. 31, 2019
Notes to Financial Statements  
Business Combination Disclosure [Text Block]
Note
13.
Acquisition of Klondex
 
On
July 20, 2018,
we acquired all of the issued and outstanding common shares of Klondex Mines Ltd. ("Klondex") for consideration valued at
$2.27
per Klondex share (the "Arrangement"). The acquisition resulted in our
100%
ownership of
three
land packages in northern Nevada totaling approximately
110
square miles and containing operating or previously-operating mines with a history of high-grade gold production, along with various other gold properties. We believe the acquisition has the potential to increase our annual gold production. Under the terms of the Arrangement, each holder of Klondex common shares had the option to receive either (i)
$2.47
in cash per Klondex share (the “Cash Alternative”), (ii)
0.6272
of a Hecla share per Klondex share (the “Share Alternative”), or (iii)
US$0.8411
in cash and
0.4136
of a Hecla share per Klondex share (the “Combined Alternative”), subject in the case of the Cash Alternative and the Share Alternative to pro-ration based on a maximum cash consideration of
$153.2
million and a maximum number of Hecla shares issued of
75,276,176.
Klondex shareholders also received shares of a newly formed company which holds the Canadian assets previously owned by Klondex (Havilah Mining Corporation ("Havilah")). Klondex had
180,499,319
issued and outstanding common shares prior to consummation of the Arrangement. An additional
1,549,626
Klondex common shares were issued immediately prior to consummation of the Arrangement related to conversion of in-the-money Klondex options and certain outstanding restricted share units, resulting in a total of
182,048,945
issued and outstanding Klondex common shares at the time of consummation of the Arrangement. In connection with the Arrangement, we also issued an aggregate of
4,136,000
warrants to purchase
one
share of our common stock (“Hecla Warrants”) to holders of warrants to purchase Klondex common shares. Of the Hecla Warrants,
2,068,000
have an exercise price of
$8.02
and expire in
April 2032,
and
2,068,000
have an exercise price of
$1.57
and expire in
February 2029.
In addition, we settled share-based payment awards held by Klondex directors and employees for cash of
$2.0
million. Consideration for the Arrangement was cash of
$161.7
million,
75,276,176
shares of our common stock valued at
$242.4
million, and issuance of the Hecla Warrants valued at
$9.8
million, for total consideration of
$413.9
million. The Hecla Warrants were valued using the Black-Scholes model and based on the exercise price and term of the warrants, the price of our common stock at the time of issuance of the warrants, and assumptions for the discount rate and volatility and dividend rate of our common stock. The cash consideration includes
$7.0
million for our subscription for common shares of Havilah and
$1.5
million for settlement of certain equity compensation instruments.
 
The following summarizes the preliminary allocation of purchase price to the fair value of assets acquired and liabilities assumed as of the date of acquisition (in thousands):
 
Consideration:
 
 
 
 
Cash payments
  $
161,704
 
Hecla stock issued (75,276,176 shares at $3.22 per share)
   
242,389
 
Hecla warrants issued
   
9,830
 
Total consideration
  $
413,923
 
         
Fair value of net assets acquired:
 
 
 
 
Assets:
       
Cash
  $
12,874
 
Accounts receivable
   
3,453
 
Inventory - supplies
   
6,564
 
Inventory - finished goods, in-process material and stockpiled ore
   
10,088
 
Other current assets
   
2,583
 
Properties, plants, equipment and mineral interests
   
512,807
 
Non-current investments
   
1,596
 
Non-current restricted cash and investments
   
9,504
 
Total assets
   
559,469
 
Liabilities:
       
Accounts payable and accrued liabilities
   
17,799
 
Accrued payroll and related benefits
   
10,352
 
Accrued taxes
   
421
 
Lease liability
   
2,080
 
Debt
   
35,086
 
Asset retirement obligation
   
19,571
 
Deferred tax liability
   
60,237
 
Total liabilities
   
145,546
 
Net assets
  $
413,923
 
 
The allocation of purchase price above is preliminary, as the valuation of certain components of properties, plants, equipment and mineral interests, along with the related deferred tax balances, are under review and subject to change. In the
first
quarter of
2019,
we adjusted the previously-reported preliminary allocation of purchase price by decreasing (i) Inventory - finished goods, in-process material and stockpiled ore, (ii) Properties, plants, equipment and mineral interests, and (iii) Non-current deferred tax liability by
$0.2
million,
$8.7
million, and
$9.1
million, respectively, and increasing Accounts payable and accrued liabilities by
$0.5
million. We are currently undertaking a review of spending at the Nevada operations which
may
result in the following changes at the Fire Creek mine: a reduction in capital spending; ceasing current production and only developing to spirals
9,10
and
11;
or a temporary cessation of all mine operations at Fire Creek. As a result, the values of certain components of properties, plants, equipment and mineral interests could be adjusted in the
second
quarter of
2019
when we expect to finalize the allocation of the Klondex purchase price. The outcome of the review
may
constitute a triggering event requiring assessment of the carrying value of our long-lived assets at Fire Creek with the potential to impact near-term estimated cash flows. The mineral interests at Fire Creek have a preliminary carrying value of approximately
$220
million, of which approximately
$46
million is depletable. We
may
recognize an impairment, which could be material, if the carrying value of the assets exceeds the estimated future undiscounted cash flows expected to result from their use and eventual disposition.