For the month of,
|
June
|
2011
|
|
Commission File Number
|
000-13727
|
Pan American Silver Corp
|
(Translation of registrant’s name into English)
|
1500-625 Howe Street, Vancouver BC Canada V6C 2T6
|
(Address of principal executive offices)
|
Document
|
|
1
|
Amended and Restated Unaudited Condensed Interim Consolidated Financial Statements and Notes for the First Quarter Ending March 31, 2011.
|
March 31,
2011
|
December 31,
2010
|
January 1,
2010
|
||||||||||
Assets
|
||||||||||||
Current assets
|
||||||||||||
Cash
|
$ | 171,873 | $ | 179,921 | $ | 100,474 | ||||||
Short-term investments at fair value (Note 6)
|
225,333 | 180,583 | 92,623 | |||||||||
Trade and other receivables
|
74,141 | 66,893 | 66,059 | |||||||||
Income taxes receivable
|
658 | 87 | 12,132 | |||||||||
Inventories (Note 7)
|
121,329 | 106,854 | 93,446 | |||||||||
Derivative financial instrument gains
|
297 | - | 160 | |||||||||
Prepaids and other current assets
|
6,921 | 6,520 | 2,568 | |||||||||
600,552 | 540,858 | 367,462 | ||||||||||
Non-current assets
|
||||||||||||
Mineral, Property, plant and equipment, net (Note 8)
|
1,160,973 | 1,161,323 | 1,177,076 | |||||||||
Long-term refundable tax, net
|
32,116 | 28,171 | 11,909 | |||||||||
Deferred tax assets
|
6,439 | 6,826 | 7,351 | |||||||||
Other assets (Note 9)
|
1,577 | 1,618 | 6,521 | |||||||||
Total Assets
|
$ | 1,801,657 | $ | 1,738,796 | $ | 1,570,319 | ||||||
Liabilities
|
||||||||||||
Current liabilities
|
||||||||||||
Accounts payable and accrued liabilities (Note 10)
|
$ | 79,087 | $ | 77,780 | $ | 91,211 | ||||||
Derivative financial instrument losses
|
78 | - | - | |||||||||
Provisions (Note 11)
|
3,327 | 3,450 | 4,948 | |||||||||
Current income tax liabilities
|
25,268 | 29,699 | 4,021 | |||||||||
107,760 | 110,929 | 100,180 | ||||||||||
Non-current liabilities
|
||||||||||||
Provisions (Note 11)
|
74,377 | 74,016 | 57,273 | |||||||||
Deferred tax liabilities
|
49,771 | 49,804 | 33,872 | |||||||||
Share purchase warrants
|
100,171 | 127,890 | 43,919 | |||||||||
Other long-term liabilities (Note 12)
|
28,395 | 26,148 | 20,788 | |||||||||
Total Liabilities
|
360,474 | 388,787 | 256,032 | |||||||||
Equity
|
||||||||||||
Capital and reserves (Note 13)
|
||||||||||||
Issued capital
|
1,278,337 | 1,276,887 | 1,206,647 | |||||||||
Share option reserve
|
7,332 | 7,022 | 6,349 | |||||||||
Accumulated other comprehensive income
|
7,382 | 7,698 | 1,452 | |||||||||
Retained earnings
|
139,217 | 49,751 | 83,875 | |||||||||
Total Equity attributable to equity holders of the Company
|
1,432,268 | 1,341,358 | 1,298,323 | |||||||||
Non-controlling interest
|
8,915 | 8,651 | 15,964 | |||||||||
Total Equity
|
1,441,183 | 1,350,009 | 1,314,287 | |||||||||
Total Liabilities and Equity
|
$ | 1,801,657 | $ | 1,738,796 | $ | 1,570,319 | ||||||
See accompanying notes to the unaudited condensed interim consolidated financial statements.
|
“signed”
|
Ross Beaty, Director
|
“signed”
|
Geoff A. Burns, Director
|
(Unaudited in thousands of U.S. dollars)
|
Three months ended March ,
|
|||||||
2011
|
2010
|
|||||||
Revenue (Note 16)
|
$ | 190,481 | $ | 135,819 | ||||
Cost of sales (Note 14)
|
(94,463 | ) | (98,042 | ) | ||||
Mine operating earnings
|
96,018 | 37,777 | ||||||
General and administrative
|
(3,734 | ) | (3,172 | ) | ||||
Exploration and project development
|
(2,918 | ) | (5,452 | ) | ||||
Foreign exchange gains
|
525 | 523 | ||||||
Gain (loss) on commodity and foreign currency contracts
|
219 | (703 | ) | |||||
Gain (loss) on sale of assets
|
58 | (14 | ) | |||||
Other income
|
1,007 | 1,246 | ||||||
Earnings from operations
|
91,175 | 30,205 | ||||||
Gain on derivatives (Note 13) | 27,523 | 9,148 | ||||||
Investment income
|
358 | 105 | ||||||
Interest and finance expense
|
(1,383 | ) | (1,694 | ) | ||||
Earnings before taxes
|
117,673 | 37,764 | ||||||
Income taxes (Note 17)
|
(24,994 | ) | (11,607 | ) | ||||
Net earnings for the period
|
$ | 92,679 | $ | 26,157 | ||||
Attributable to:
|
||||||||
Equity holders of the Company
|
$ | 92,161 | $ | 26,276 | ||||
Non-controlling interest
|
518 | (119 | ) | |||||
$ | 92,679 | $ | 26,157 | |||||
Earnings per share attributable to common shareholders (Note 15)
|
||||||||
Basic earnings per share
|
$ | 0.86 | $ | 0.25 | ||||
Diluted earnings per share
|
$ | 0.86 | $ | 0.25 | ||||
Cash dividends declared
|
$ | 0.025 | $ | 0.025 | ||||
Weighted average shares outstanding (in 000’s) Basic
|
106,985 | 106,686 | ||||||
Weighted average shares outstanding (in 000’s) Diluted
|
107,399 | 107,228 | ||||||
Condensed Consolidated Statement of Comprehensive Income
|
||||||||
(Unaudited In thousands of U.S. dollars)
|
||||||||
Net earnings for the period
|
$ | 92,679 | $ | 26,157 | ||||
Unrealized net (loss) gains on available for sale non-monetary securities (net of zero dollars tax)
|
(103 | ) | 1,101 | |||||
Reclassification adjustment for net loss included in earnings
|
(213 | ) | (44 | ) | ||||
Total comprehensive income for the period
|
$ | 92,363 | $ | 27,214 | ||||
Total comprehensive income attributable to:
|
||||||||
Equity holders of the Company
|
$ | 91,845 | $ | 27,333 | ||||
Non-controlling interest
|
518 | (119 | ) | |||||
$ | 92,363 | $ | 27,214 |
(Unaudited in thousands of U.S. dollars)
|
Three months ended March 31,
|
|||||||
2011
|
2010
|
|||||||
Cash flow from operating activities
|
||||||||
Net earnings before taxes
|
$ | 117,673 | $ | 37,764 | ||||
Depreciation, depletion and amortization
|
19,318 | 18,917 | ||||||
Accretion on closure and decommissioning provision
|
807 | 917 | ||||||
Unrealized loss on foreign exchange
|
1,162 | 296 | ||||||
Stock-based compensation expense
|
890 | 763 | ||||||
Unrealized (gain) loss on commodity contracts
|
(219 | ) | 737 | |||||
Gain on derivatives
|
(27,523 | ) | (9,148 | ) | ||||
(Gain) Loss on sale of assets
|
(58 | ) | 14 | |||||
Operating cash flows before movements in working capital and income taxes paid
|
112,050 | 50,260 | ||||||
Changes in assets and liabilities:
|
||||||||
Trade and other receivables
|
(7,693 | ) | 14,286 | |||||
Inventories
|
(13,866 | ) | 3,455 | |||||
Prepaid expenditures
|
(401 | ) | (1,413 | ) | ||||
Accounts payable and accrued liabilities
|
(417 | ) | (12,111 | ) | ||||
Provisions
|
(569 | ) | (334 | ) | ||||
Cash generated from operations
|
89,104 | 54,143 | ||||||
Income taxes paid
|
(29,639 | ) | (5,497 | ) | ||||
Net cash generated from operating activities
|
59,465 | 48,646 | ||||||
Cash flow from investing activities
|
||||||||
Payments for property, plant and equipment
|
(20,046 | ) | (17,830 | ) | ||||
Net (purchases) and sales of short term investments
|
(44,556 | ) | (666 | ) | ||||
Proceeds from sale of property, plant and equipment
|
61 | 145 | ||||||
Net refundable tax paid and other asset expenditures
|
(4,165 | ) | (3,120 | ) | ||||
Net cash used in investing activities
|
(68,706 | ) | (21,471 | ) | ||||
Cash flow from financing activities
|
||||||||
Proceeds from issue of equity shares
|
1,118 | 133 | ||||||
Net repayments from advances on metal shipments
|
- | (5,646 | ) | |||||
Advances received for construction and equipment leases
|
2,854 | - | ||||||
Dividends paid
|
(2,695 | ) | (2,672 | ) | ||||
Distributions by subsidiaries to non-controlling interests
|
(254 | ) | - | |||||
Net cash generated from (used in) financing activities
|
1,023 | (8,185 | ) | |||||
Net decrease in cash
|
(8,218 | ) | 18,990 | |||||
Cash at the beginning of the year
|
179,921 | 100,474 | ||||||
Effects of exchange rate changes on the balance of cash
held in foreign currencies
|
170 | 270 | ||||||
Cash at the end of the period
|
$ | 171,873 | $ | 119,734 |
Supplemental Cash Flow Information
|
||||||||
Interest paid
|
$ | - | $ | - | ||||
Significant Non-Cash Items
|
||||||||
Equity issued to acquire non-controlling interest of Aquiline Resources Inc. (Note 8)
|
$ | - | $ | 43,532 | ||||
Warrants issued to acquire non-controlling interest of Aquiline Resources Inc. and classified as a liability
|
$ | - | $ | 3,986 | ||||
Stock compensation issued to employees and directors
|
$ | - | $ | 761 |
Attributable to shareholders of the Company
|
||||||||||||||||||||||||||||||||
Issued shares
|
Issued capital
|
Share option reserve
|
Accumulated other comprehensive income
|
Retained earnings
|
Total
|
Non-
controlling interest
|
Total
equity
|
|||||||||||||||||||||||||
Balance, January 1, 2010
|
105,117,120 | $ | 1,206,647 | $ | 6,349 | $ | 1,452 | $ | 83,875 | $ | 1,298,323 | $ | 15,964 | $ | 1,314,287 | |||||||||||||||||
Issued on the exercise of stock options
|
7,308 | 187 | (54 | ) | - | - | 133 | - | 133 | |||||||||||||||||||||||
Issued as compensation
|
31,824 | 761 | - | - | - | 761 | - | 761 | ||||||||||||||||||||||||
Issued to acquire non-controlling interest of Aquiline Resources Inc.
|
1,747,738 | 43,532 | - | - | (39,809 | ) | 3,723 | (7,709 | ) | (3,986 | ) | |||||||||||||||||||||
Other decrease in non-controlling interests
|
- | - | - | - | - | - | (608 | ) | (608 | ) | ||||||||||||||||||||||
Stock-based compensation on option grants
|
- | - | 649 | - | - | 649 | - | 649 | ||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | 1,057 | - | 1,057 | - | 1,057 | ||||||||||||||||||||||||
Dividend declared
|
- | - | - | - | (2,672 | ) | (2,672 | ) | - | (2,672 | ) | |||||||||||||||||||||
Earnings (loss) for the period
|
- | - | - | - | 26,276 | 26,276 | (119 | ) | 26,157 | |||||||||||||||||||||||
Balance, March 31, 2010
|
106,903,990 | $ | 1,251,127 | $ | 6,944 | $ | 2,509 | $ | 67,670 | $ | 1,328,250 | $ | 7,528 | $ | 1,335,778 | |||||||||||||||||
Issued on the exercise of stock options
|
443,279 | 8,816 | (1,601 | ) | - | - | 7,215 | - | 7,215 | |||||||||||||||||||||||
Issued as compensation
|
45,094 | 1,729 | - | - | - | 1,729 | - | 1,729 | ||||||||||||||||||||||||
Issued on the exercise of warrants
|
399,005 | 15,215 | - | - | - | 15,215 | - | 15,215 | ||||||||||||||||||||||||
Distributions by subsidiaries to non-controlling interests
|
- | - | - | - | - | - | (992 | ) | (992 | ) | ||||||||||||||||||||||
Stock-based compensation on option grants
|
- | - | 1,679 | - | - | 1,679 | - | 1,679 | ||||||||||||||||||||||||
Other comprehensive income
|
- | - | - | 5,189 | - | 5,189 | - | 5,189 | ||||||||||||||||||||||||
Dividend declared
|
- | - | - | - | (5,354 | ) | (5,354 | ) | - | (5,354 | ) | |||||||||||||||||||||
Earnings (loss) for the period
|
- | - | - | - | (12,565 | ) | (12,565 | ) | 2,115 | (10,450 | ) | |||||||||||||||||||||
Balance, December 31, 2010
|
107,791,368 | $ | 1,276,887 | $ | 7,022 | $ | 7,698 | $ | 49,751 | $ | 1,341,358 | $ | 8,651 | $ | 1,350,009 | |||||||||||||||||
Issued on the exercise of stock options
|
26,370 | 675 | (135 | ) | - | - | 540 | - | 540 | |||||||||||||||||||||||
Issued on the exercise of warrants
|
16,266 | 775 | - | - | - | 775 | - | 775 | ||||||||||||||||||||||||
Stock-based compensation on option grants
|
- | - | 445 | - | - | 445 | - | 445 | ||||||||||||||||||||||||
Distributions by subsidiaries to non-controlling interests
|
- | - | - | - | - | - | (254 | ) | (254 | ) | ||||||||||||||||||||||
Other comprehensive income
|
- | - | - | (316 | ) | - | (316 | ) | - | (316 | ) | |||||||||||||||||||||
Dividend declared
|
- | - | - | - | (2,695 | ) | (2,695 | ) | - | (2,695 | ) | |||||||||||||||||||||
Earnings for the period
|
- | - | - | - | 92,161 | 92,161 | 518 | 92,679 | ||||||||||||||||||||||||
Balance, March 31, 2011
|
107,834,004 | $ | 1,278,337 | $ | 7,332 | $ | 7,382 | $ | 139,217 | $ | 1,432,268 | $ | 8,915 | $ | 1,441,183 |
1.
|
Nature of Operations
|
2.
|
First Time Adoption of IFRS
|
December 31, 2010
|
As at January 1, 2010
(Date of transition)
|
||||||||||||||||||||||||
Notes
|
Canadian
GAAP
|
Effect of Transition
to IFRS
|
IFRS
|
Canadian GAAP
|
Effects of Transition to IFRS
|
IFRS Opening
|
|||||||||||||||||||
Assets
|
|||||||||||||||||||||||||
Current assets
|
|||||||||||||||||||||||||
Cash
|
$ | 179,921 | $ | - | $ | 179,921 | $ | 100,474 | $ | - | $ | 100,474 | |||||||||||||
Financial assets at fair value
|
180,583 | - | 180,583 | 92,623 | - | 92,623 | |||||||||||||||||||
Trade and other receivables
|
66,893 | - | 66,893 | 66,059 | - | 66,059 | |||||||||||||||||||
Income taxes receivable
|
87 | - | 87 | 12,132 | - | 12,132 | |||||||||||||||||||
Inventories
|
106,854 | - | 106,854 | 93,446 | - | 93,446 | |||||||||||||||||||
Derivative financial instruments
|
- | - | - | 160 | - | 160 | |||||||||||||||||||
Future income taxes
|
i(d) | 8,172 | (8,172 | ) | - | 4,993 | (4,993 | ) | - | ||||||||||||||||
Prepaids and other current assets
|
6,520 | - | 6,520 | 2,568 | - | 2,568 | |||||||||||||||||||
Total Current Assets
|
549,030 | (8,172 | ) | 540,858 | 372,455 | (4,993 | ) | 367,462 | |||||||||||||||||
Non-current assets
|
|||||||||||||||||||||||||
Property, plant and equipment, net
|
i(b),ii(a)
|
1,492,538 | (331,215 | ) | 1,161,323 | 1,457,724 | (280,648 | ) | 1,177,076 | ||||||||||||||||
Deferred tax assets
|
i(c), i(d) | 1,251 | 5,575 | 6,826 | - | 7,351 | 7,351 | ||||||||||||||||||
Other assets
|
1,618 | - | 1,618 | 6,521 | - | 6,521 | |||||||||||||||||||
Long-term refundable tax receivable
|
28,171 | - | 28,171 | 11,909 | - | 11,909 | |||||||||||||||||||
Total Assets
|
$ | 2,072,608 | $ | (333,812 | ) | $ | 1,738,796 | $ | 1,848,609 | $ | (278,290 | ) | $ | 1,570,319 | |||||||||||
Liabilities
|
|||||||||||||||||||||||||
Current liabilities
|
|||||||||||||||||||||||||
Accounts payable and accrued liabilities
|
vii
|
$ | 81,230 | $ | (3,450 | ) | $ | 77,780 | $ | 96,159 | $ | (4,948 | ) | $ | 91,211 | ||||||||||
Provisions
|
vii
|
- | 3,450 | 3,450 | - | 4,948 | 4,948 | ||||||||||||||||||
Current income tax liabilities
|
29,699 | - | 29,699 | 4,021 | - | 4,021 | |||||||||||||||||||
Future income taxes
|
i(d) | 4,312 | (4,312 | ) | - | - | - | - | |||||||||||||||||
115,241 | (4,312 | ) | 110,929 | 100,180 | - | 100,180 | |||||||||||||||||||
Non-current liabilities
|
|||||||||||||||||||||||||
Provisions
|
ii
|
69,463 | 4,553 | 74,016 | 62,775 | (5,502 | ) | 57,273 | |||||||||||||||||
Deferred tax liabilities
|
i | 331,228 | (281,424 | ) | 49,804 | 305,820 | (271,948 | ) | 33,872 | ||||||||||||||||
Share purchase warrants
|
iii
|
- | 127,890 | 127,890 | - | 43,919 | 43,919 | ||||||||||||||||||
Other long-term liabilities
|
vii
|
28,614 | (2,466 | ) | 26,148 | 20,788 | - | 20,788 | |||||||||||||||||
Total Liabilities
|
544,546 | (155,759 | ) | 388,787 | 489,563 | (233,531 | ) | 256,032 | |||||||||||||||||
Non-controlling interest
|
iv
|
7,774 | (7,774 | ) | - | 15,256 | (15,256 | ) | - | ||||||||||||||||
Shareholders’ Equity
|
|||||||||||||||||||||||||
Capital and reserves
|
|||||||||||||||||||||||||
Issued capital
|
iii
|
1,272,860 | 4,027 | 1,276,887 | 1,206,647 | - | 1,206,647 | ||||||||||||||||||
Share option reserve
|
iii
|
45,303 | (38,281 | ) | 7,022 | 47,293 | (40,944 | ) | 6,349 | ||||||||||||||||
Accumulated other comprehensive income
|
vi
|
9,346 | (1,648 | ) | 7,698 | 1,618 | (166 | ) | 1,452 | ||||||||||||||||
Retained earnings
|
i-vi,ix
|
192,779 | (143,028 | ) | 49,751 | 88,232 | (4,357 | ) | 83,875 | ||||||||||||||||
1,520,288 | (178,930 | ) | 1,341,358 | 1,343,790 | (45,467 | ) | 1,298,323 | ||||||||||||||||||
Non-controlling interest
|
iv
|
- | 8,651 | 8,651 | - | 15,964 | 15,964 | ||||||||||||||||||
Total Equity
|
1,520,288 | (170,279 | ) | 1,350,009 | 1,343,790 | (29,503 | ) | 1,314,287 | |||||||||||||||||
Total Liabilities and Equity
|
$ | 2,072,608 | $ | (333,812 | ) | $ | 1,738,796 | $ | 1,848,609 | $ | (278,290 | ) | $ | 1,570,319 |
Three months ended March 31, 2010
|
Year ended December 31, 2010
|
|||||||||||||||||||||||||
(The latest presented period under
previous GAAP)
|
||||||||||||||||||||||||||
Notes
|
Previous GAAP
|
Effect of Transition
to IFRS
|
IFRS
|
Previous GAAP
|
Effect of Transition
to IFRS
|
IFRS
|
||||||||||||||||||||
Revenue
|
viii
|
$ | 132,375 | $ | 3,444 | $ | 135,819 | $ | 631,986 | $ | 14,567 | $ | 646,553 | |||||||||||||
Cost of sales
|
v,viii
|
(75,681 | ) | (22,361 | ) | (98,042 | ) | (305,696 | ) | (99,742 | ) | (405,438 | ) | |||||||||||||
Depreciation, depletion and amortization
|
v | (19,820 | ) | 19,820 | - | (86,483 | ) | 86,483 | - | |||||||||||||||||
Mine operating earnings
|
36,874 | 903 | 37,777 | 239,807 | 1,308 | 241,115 | ||||||||||||||||||||
General and administrative
|
(3,172 | ) | - | (3,172 | ) | (17,109 | ) | - | (17,109 | ) | ||||||||||||||||
Exploration and project development
|
(5,452 | ) | - | (5,452 | ) | (24,527 | ) | - | (24,527 | ) | ||||||||||||||||
Asset retirement and reclamation
|
ii(a)
|
(732 | ) | 732 | - | (2,929 | ) | 2,929 | - | |||||||||||||||||
Doubtful accounts and inventory provision
|
- | - | - | (4,754 | ) | - | (4,754 | ) | ||||||||||||||||||
Operating earnings
|
27,518 | 1,635 | 29,153 | 190,488 | 4,237 | 194,725 | ||||||||||||||||||||
Interest and financing expense
|
ii(b)
|
(776 | ) | (918 | ) | (1,694 | ) | (2,061 | ) | (3,669 | ) | (5,730 | ) | |||||||||||||
Investment and other income
|
1,351 | - | 1,351 | 5,488 | - | 5,488 | ||||||||||||||||||||
Foreign exchange gain
|
i(a) | 3,018 | (2,495 | ) | 523 | 11,058 | (9,372 | ) | 1,686 | |||||||||||||||||
Gain (loss) on derivatives
|
iii
|
- | 9,148 | 9,148 | - | (90,661 | ) | (90,661 | ) | |||||||||||||||||
Gain (loss) on commodity and foreign currency contracts
|
(703 | ) | - | (703 | ) | (237 | ) | - | (237 | ) | ||||||||||||||||
Gain (loss) on sale of assets
|
(14 | ) | - | (14 | ) | 651 | - | 651 | ||||||||||||||||||
Earnings before taxes
|
30,394 | 7,370 | 37,764 | 205,387 | (99,465 | ) | 105,922 | |||||||||||||||||||
Non-controlling interests
|
iv
|
135 | (135 | ) | - | (1,827 | ) | 1,827 | - | |||||||||||||||||
Income taxes
|
i(a-e) | (11,416 | ) | (191 | ) | (11,607 | ) | (90,987 | ) | 772 | (90,215 | ) | ||||||||||||||
Net earnings for the period
|
$ | 19,113 | $ | 7,044 | $ | 26,157 | $ | 112,573 | $ | (96,869 | ) | $ | 15,707 | |||||||||||||
Attributable to:
|
||||||||||||||||||||||||||
Equity holders of the Company
|
$ | - | $ | 26,276 | $ | 26,276 | $ | - | $ | 13,711 | $ | 13,711 | ||||||||||||||
Non-controlling interest
|
- | (119 | ) | (119 | ) | - | 1,996 | 1,996 | ||||||||||||||||||
$ | - | $ | 26,157 | $ | 26,157 | $ | - | $ | 15,707 | $ | 15,707 | |||||||||||||||
Earnings per share
|
||||||||||||||||||||||||||
Basic earnings per share
|
$ | 0.18 | $ | 0.07 | $ | 0.25 | $ | 1.05 | $ | (0.92 | ) | $ | 0.13 | |||||||||||||
Diluted earnings per share
|
$ | 0.18 | $ | 0.07 | $ | 0.25 | $ | 1.05 | $ | (0.92 | ) | $ | 0.13 | |||||||||||||
Weighted average shares outstanding (in 000’s) Basic
|
106,686 | - | 106,686 | 106,969 | - | 106,969 | ||||||||||||||||||||
Weighted average shares outstanding (in 000’s) Diluted
|
107,228 | - | 107,228 | 107,575 | - | 107,575 | ||||||||||||||||||||
Condensed Consolidated Statement of Comprehensive Income Reconciliation
|
||||||||||||||||||||||||||
Net earnings for the period
|
$ | 19,113 | $ | 7,044 | $ | 26,157 | $ | 112,573 | $ | (96,869 | ) | $ | 15,704 | |||||||||||||
Unrealized net gains on available for sale non-monetary securities (net of zero tax)
|
1,903 | (802 | ) | 1,101 | 8,025 | (1,481 | ) | 6,544 | ||||||||||||||||||
Reclassification adjustments of net (gains) included in earnings
|
(44 | ) | - | (44 | ) | (297 | ) | - | (297 | ) | ||||||||||||||||
Total comprehensive income for the period
|
$ | 20,972 | $ | 6,242 | $ | 27,214 | $ | 120,301 | $ | (98,350 | ) | $ | 21,951 | |||||||||||||
Total comprehensive income attributable to:
|
||||||||||||||||||||||||||
Equity holders of the Company
|
$ | - | $ | 27,333 | $ | 27,333 | $ | - | $ | 19,955 | $ | 19,955 | ||||||||||||||
Non-controlling interest
|
- | (119 | ) | (119 | ) | - | 1,996 | 1,996 | ||||||||||||||||||
$ | - | $ | 27,214 | $ | 27,214 | $ | - | $ | 21,951 | $ | 21,951 | |||||||||||||||
See accompanying notes to these statements.
|
March 31, 2010
|
|||||||||||||
Notes
|
Canadian
GAAP
|
Effect of Transition
to IFRS
|
IFRS
|
||||||||||
Shareholders’ Equity
|
|||||||||||||
Capital and reserves
|
|||||||||||||
Issued capital
|
$ | 1,251,127 | $ | - | $ | 1,251,127 | |||||||
Share option reserve
|
iii
|
51,873 | (44,929 | ) | 6,944 | ||||||||
Accumulated other comprehensive income
|
vi
|
3,477 | (968 | ) | 2,509 | ||||||||
Retained earnings
|
i-vi,ix
|
104,673 | (37,003 | ) | 67,670 | ||||||||
1,411,150 | (82,900 | ) | 1,328,250 | ||||||||||
Non-controlling interest
|
iv
|
- | 7,528 | 7,528 | |||||||||
Total Equity
|
$ | 1,411,150 | $ | (75,372 | ) | $ | 1,335,778 |
Notes to the IFRS reconciliation above:
|
||
i.
|
Deferred taxes
|
|
The adjustments to deferred income tax assets and liabilities reflect the tax effects under IAS 12 Income Taxes:
|
||
(a)
|
IAS 12 requires recognition of deferred income taxes for differences that arise on translation of non-monetary assets denominated in currencies other than the Company’s functional currency. The tax bases of these non-monetary assets are re-measured from historical rates to functional currency using current exchange rates. The difference as a result of change in exchange rates creates a deferred income tax adjustment. Under Canadian GAAP, the historical exchange rates were used and any differences that arose from re-measurement were recorded as foreign exchange gain or loss. The Company has mining properties in Argentina, Peru, Mexico and Bolivia with significant tax basis denominated in local currencies, the movement between the US dollar and these local currencies gives rise to changes in deferred income tax.
|
|
(b)
|
Unlike Canadian GAAP, IAS 12 prohibits the recognition of deferred taxes on initial recognition of an asset or liability where the acquisition is not a business combination and neither accounting profit nor taxable profit were affected at the time of the transaction. Accordingly, in its opening statement of financial position, the Company has reversed the deferred income tax liabilities recognized on acquisition of the assets of Aquiline, Manantial Espejo and Alamo Dorado.
|
|
(c)
|
The deferred income tax expense booked on the deferred component of the employee profit-sharing arrangement at some of the Company’s sites is different under IFRS. Unlike Canadian GAAP, the deferred component of this employee benefit liability is not recognized under IAS 19 Employee benefits.
|
|
(d)
|
IAS 12 specifies the conditions under which an entity can offset both current and deferred tax assets and liabilities, and requires deferred taxes to be presented as current.
|
|
(e)
|
The tax effects of other IFRS adjustments.
|
|
ii.
|
Closure and decommissioning
|
|
(a)
|
Under IAS 37 Provisions, Contingent Liabilities and Contingent Assets, the closure provision is measured based on the best estimate of expenditure required to settle the obligation at the statement of financial position date using current discount rate and inflation assumptions; thus simplifying the calculation by removing the ‘layering’ concept used for Canadian GAAP. In addition, IFRS requires that the liability be re-measured at each reporting date versus the requirement in Canadian GAAP to re-measure in the event of changes in the amount or timing of cash flows required to settle the obligation.
|
|
(b)
|
A reclassification of the accretion on the closure and decommissioning liability from operating expense to finance expense to comply with the presentation requirements of IAS 37.
|
iii.
|
Share purchase warrants
|
Reclassification of share purchase warrants that were presented as equity instruments under Canadian GAAP to derivative financial liability under IAS 39 Financial Instruments: Recognition and Measurement. Under IFRS, share purchase warrants with an exercise price denominated in a currency other than the Company's functional currency are classified and accounted for as financial liabilities and, as such, are measured at their fair values with changes in fair values included in net earnings.
|
|
iv.
|
Adjustments for non-controlling interest
|
An adjustment to record the changes in non-controlling interests resulting from all the IFRS adjustments and reclassification of non-controlling interests to be included in the equity section under IFRS.
|
|
v.
|
Depreciation
|
The adjustment to depreciation is a result of a change in the mineral, property, plant and equipment basis as a consequence of the changes to the closure and decommissioning liability at all the mine sites and changes related to IAS 12 Income Taxes as discussed above. In addition, a presentation adjustment to include depreciation and amortization expenses as part of cost of sales.
|
|
vi.
|
Foreign exchange gains or losses on available-for-sale monetary securities
|
A reclassification of the unrealized gains or losses on available for sale monetary securities from other comprehensive income (in Canadian GAAP) to earnings for the period (to retained earnings on transition date) to comply with IAS 39 Financial Instruments: Recognition and Measurement.
|
|
vii.
|
Provisions
|
A reclassification of the current portion of litigation provision from trade and other payables to provisions.
|
|
viii.
|
Royalty
|
A reclassification of royalty expenses from revenue to cost of sales to comply with the definition of Revenue under IAS 18 Revenue.
|
|
ix.
|
Changes in ownership interests
|
During the first quarter of 2010, the Company increased a controlling ownership interest in a business (Aquiline) by 7%. Under IFRS, changes in ownership interest that do not result in a loss of control are accounted for as equity transactions and the carrying amounts of the controlling and non-controlling interests are adjusted to reflect the changes in their relative interests in the subsidiary. Under the CGAAP policy of the entity, such changes were treated as step acquisitions requiring an increase in the carrying value of the consolidated business. An adjustment was required in the first quarter in order to adjust the IFRS financial statements for the impact of this GAAP difference and appropriately account for this change as an equity transaction under IFRS. Accordingly, a $39.8 million adjustment was charged to equity (within retained earnings) under IFRS for this period. This is disclosed in the statement of shareholders’ equity prepared under IFRS for the three months ended March 31, 2010.
|
|
Consolidated Statement of Cash Flows Reconciliation
|
|
The adoption of IFRS has not had an impact on the net cash flows of the Company. The changes made to the statements of financial position and income statements have resulted in reclassifications of various amounts on the statements of cash flows, however as there have been no changes to the net cash flows, no reconciliations have been presented.
|
|
First time Adoption Exemptions Applied
|
|
IFRS 1 First-time Adoption of International Financial Reporting Standards, which governs the first-time adoption of IFRS, in general requires accounting policies to be applied retrospectively to determine the
|
opening statement of financial position at the Company’s transition date of January 1, 2010, unless certain exemptions are applied. The exemptions that the Company has elected to apply are:
|
|
a.
|
Deemed Cost Exemption
|
IFRS 1 provides an option that allows a first-time adopter to elect to use a previous GAAP revaluation of an item of property, plant and equipment at or before the date of transition to IFRSs as deemed cost at the date of the revaluation, if the revaluation was, at the date of the revaluation, broadly comparable to fair value. The Company had previously revalued the property, plant and equipment assets at Quiruvilca and La Colorada as a result of a Canadian GAAP impairment, and has elected these revalued amounts less subsequent depreciation as the deemed cost at the date of transition to IFRS.
|
|
b.
|
Decommissioning Liability Exemption
|
IFRS 1 indicates that a first-time adopter may elect not to apply IFRIC 1 Changes in Existing Decommissioning, Restoration and Similar Liabilities retrospectively. The Company applied this election and accordingly measured the decommissioning liability as at the date of transition to IFRSs in accordance with IAS 37 Provisions, Contingent Liabilities and Contingent Assets and estimated the amounts that would have been included in the cost of the related mining property, plant and equipment and recalculated the accumulated depreciation for those assets at January 1, 2010.
|
|
c.
|
Business Combination Exemption
|
IFRS 1 allows a first-time adopter to avoid application of IFRS 3R Business Combinations retrospectively to business combinations that occurred before either the date of transition to IFRS or an alternative pre-transition date. The Company applied this exemption to business combinations that occurred prior to January 1, 2010.
|
|
d.
|
Share-Based Payment Exemption
|
IFRS 1 gives a first-time adopter the option to not apply IFRS 2 Share-Based Payment to (i) equity instruments that were granted for the periods on or before November 7, 2002 or after November 7, 2002 but that vested before the date of transition to IFRS and (ii) liabilities arising from cash-settled share-based payment transactions if those liabilities were settled before January 1, 2005 or before the date of transition to IFRS. The Company elected to apply this exemption on its January 1, 2010 date of transition to IFRS.
|
|
e.
|
Leases Exemption
|
IFRS 1 provides a first-time adopter with an option to not apply certain requirements under IAS 17 Leases retrospectively. The Company applied two exemptions and accordingly assessed whether an arrangement contains a lease on the basis of facts and circumstances existing at the date of transition to IFRS. Secondly, the Company did not reassess the determination of whether an arrangement contains a lease under IFRS if the determination made under Canadian GAAP gave the same outcome as that from the application of IAS 17 Leases and IFRIC 4 Determining Whether an Arrangement Contains a Lease.
|
|
f.
|
Borrowing Costs Exemption
|
This exemption in IFRS 1 allows a first-time adopter to apply the transitional provisions set out in IAS 23 Borrowing Costs at January 1, 2009 or the date of transition to IFRS, whichever is later. IAS 23 requires the capitalization of borrowing costs related to all qualifying assets. The Company elected to apply IAS 23 Borrowing Costs to qualifying assets for which the commencement date for capitalization is on or after January 1, 2010.
|
3.
|
Summary of Significant Accounting Policies
|
a.
|
Basis of Presentation
|
b.
|
Significant Accounting Policies
|
Subsidiary
|
Location
|
Ownership
Interest
|
Status
|
Operations and Development Projects Owned
|
Pan American Silver S.A. Mina Quiruvilca
|
Peru
|
100%
|
Consolidated
|
Huaron Mine/Quiruvilca Mine
|
Compañía Minera Argentum S.A.
|
Peru
|
92%
|
Consolidated
|
Morococha Mine
|
Minera Corner Bay S.A.
|
Mexico
|
100%
|
Consolidated
|
Alamo Dorado Mine
|
Plata Panamericana S.A. de C.V.
|
Mexico
|
100%
|
Consolidated
|
La Colorada Mine
|
Compañía Minera Triton S.A.
|
Argentina
|
100%
|
Consolidated
|
Manantial Espejo Mine
|
Pan American Silver (Bolivia) S.A.
|
Bolivia
|
95%
|
Consolidated
|
San Vicente Mine
|
Minera Argenta S.A.
|
Argentina
|
100%
|
Consolidated
|
Navidad Project
|
·
|
The fair values of cash, short term borrowings approximate their carrying values, as a result of their short maturity or because they carry floating rates of interest.
|
·
|
Derivative financial assets and liabilities are measured at fair value based on published price quotations for the period for which a liquid active market exists.
|