For the fiscal year ended December 31, 2019 | Commission File Number 000-13727 | |
British Columbia | 1044 | Not Applicable |
(Province or other Jurisdiction | (Primary Standard Industrial | (I.R.S. Employer |
of Incorporation or Organization) | Classification Code Number) | Identification No.) |
Title of Each Class | Name of Each Exchange on Which Registered | |
Common Shares, No Par Value | The Nasdaq Stock Market | |
Title of Each Class |
Contingent Value Rights |
A. | Disclosure Controls and Procedures |
B. | Management's Annual Report on Internal Control Over Financial Reporting |
C. | Attestation Report of the Independent Registered Public Accounting Firm |
D. | Changes in Internal Control Over Financial Reporting |
E. | Notice of Pension Fund Blackout Period |
F. | Audit Committee Financial Expert |
G. | Code of Ethical Conduct |
H. | Principal Accountant Fees and Services and Audit Committee Pre-Approval Policies |
I. | Off-Balance Sheet Arrangements |
J. | Tabular Disclosure of Contractual Obligations |
K. | Nasdaq Stock Market Exemptions |
L. | Identification of the Audit Committee |
M. | Mine Safety |
A. | Undertaking |
B. | Consent to Service of Process |
Exhibit Number | Title |
1.1 | |
1.2 | |
1.3 | |
23.1 | |
23.2 | |
23.3 | |
23.4 | |
23.5 | |
23.6 | |
23.7 | |
23.8 | |
23.9 | |
23.10 | |
23.11 | |
23.12 | |
23.13 | |
31.1 | |
31.2 | |
32.1 | |
101 | Interactive Data File. |
Dated: March 12, 2020 | /s/ Delaney Fisher | |
By: | Delaney Fisher | |
Title: | Vice President Associate General Counsel | |
and Corporate Secretary | ||
Exhibit Number | Title |
1.1 | Annual Information Form for the fiscal year ended December 31, 2019. |
1.2 | Management's Discussion and Analysis for the fiscal year ended December 31, 2019. |
1.3 | Audited Consolidated Financial Statements for the fiscal years ended December 31, 2019 and 2018. |
23.1 | Consent of Deloitte LLP. |
23.2 | Consent of Martin Wafforn. |
23.3 | Consent of Michael Steinmann. |
23.4 | Consent of Pamela De Mark. |
23.5 | Consent of Americo Delgado. |
23.6 | Consent of Christopher Emerson. |
23.7 | Consent of Eric Kallio. |
23.8 | Consent of Natasha Vaz. |
23.9 | Consent of Kara Byrnes. |
23.10 | Consent of Tim Williams. |
23.11 | Consent of Carl E. Defilippi. |
23.12 | Consent of Charles V. Muerhoff. |
23.13 | Consent of M3 Engineering & Technology Corporation. |
31.1 | Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2 | Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1 | Certification of CEO and CFO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
101 | Interactive Data File. |

• | It typically includes words and phrases about the future, such as believe, estimate, anticipate, expect, plan, intend, predict, goal, target, forecast, project, scheduled, potential, strategy and proposed (see examples starting on page 4). |
• | It is based on a number of material assumptions, including, but not limited to, those we have listed below, that may prove to be incorrect. |
• | Actual results and events may be significantly different from what we currently expect, because of, among other things, the risks associated with our business. We list a number of these material risks below under “Material Risks and Assumptions”. We recommend you also review other parts of this AIF, including "Risks Related to Our Business" starting on page 66, and our 2019 MD&A, which includes a discussion of other material risks that could cause our actual results to differ from our current expectations. |
• | the price of silver and other metals; |
• | the sufficiency of our liquid assets to satisfy our 2020 working capital requirements, fund currently planned capital expenditures (including both sustaining and project capital) for existing operations, and to discharge liabilities as they come due; |
• | our anticipated operating cash flow and our ability to raise necessary funds; |
• | our belief that we are well positioned to take advantage of strategic opportunities as they become available; |
• | the accuracy of mineral reserve and mineral resource estimates, estimates of future production and future cash, and total costs of production, as applicable, at the La Colorada, Dolores, Huaron, Morococha, San Vicente, and Manantial Espejo mines, and the Navidad, Joaquin and other properties; |
• | estimated production rates for silver and other payable metals we produce, timing of production and estimated cash and total costs of production, including forecast cash costs of production; |
• | the estimated cost of and availability of funding for working capital requirements and capital replacement, improvement or remediation programs, and for future construction and development projects; |
• | estimated costs of construction, development and ramp-up of our projects; |
• | the outcome of the ILO 169 consultation process in Guatemala with respect to the Escobal mine, the resolution of other matters ordered by the courts in Guatemala, and our anticipated engagement with local communities and the Xinka population in Guatemala; |
• | our ability to successfully restart the Escobal mine and begin production and export therefrom; |
• | our ability to successfully complete the integration of the operations and employees of Tahoe Resources Inc.; |
• | the ability to obtain necessary permits and licenses, including for current or future operations, project development and expansion; |
• | future successful development of the Cap-Oeste Sur Este (“COSE”), Joaquin, Navidad and other development projects; |
• | the effect of the New Mining Law established by the Bolivian government on the current joint venture agreement with COMIBOL relating to the San Vicente mine, and our intention to take appropriate steps to protect and, if necessary, enforce our rights under our existing agreement with COMIBOL; |
• | the effects of laws, regulations and government policies affecting our operations, including, without limitation, expectations relating to or the effect of certain highly restrictive laws and regulations applicable to mining in the Province of Chubut, Argentina; |
• | the estimates of expected or anticipated economic returns from a mining project, as reflected in preliminary economic assessments, pre-feasibility, and feasibility studies or other reports prepared in relation to development of projects; |
• | estimated exploration expenditures to be incurred on our various silver exploration properties; |
• | compliance with environmental, health, safety and other regulations; |
• | our goal to continue to be a responsible company, committed to sustainable development; |
• | the pursuit of all legal and commercial avenues to collect the amounts owing to us under our contracts with Doe Run Peru and Republic Metals Corporation (“Republic”); |
• | estimated future closure, reclamation and remediation costs; |
• | forecast capital and non-operating spending; |
• | estimates of foreign exchange rates and future income tax rates; |
• | future sales of the metals, concentrates or other products produced by us; |
• | our ability to maintain relationships of trust with our stakeholders and community support for our activities; |
• | continued access to necessary infrastructure, including, without limitation, access to power, water, lands and roads to carry on activities as planned; |
• | that we will be, or will continue to be, the world’s premier silver producer and one of the world’s leading silver mining companies; |
• | our intention to acquire or discover silver resources that have the potential to be developed economically and to add meaningfully to our production profile while lowering consolidated units costs of production; |
• | our plans and expectations for our properties and operations, including, without limitation, production estimates, capital expenditures, exploration drilling and development, forecasts regarding investment activities, and other matters discussed under the heading “Outlook for 2020” and under the headings “Capital and Operating Costs” and “Exploration, Development, and Production” with respect to each of our material properties; and |
• | the results of investment and development activities at our material mineral properties. |
• | fluctuations in spot and forward markets for silver, gold, base metals and certain other commodities (such as natural gas, fuel oil and electricity); |
• | restrictions on mining in the jurisdictions in which we operate; |
• | laws and regulations governing our operation, exploration and development activities; |
• | our ability to obtain or renew the licenses and permits necessary for the operation and expansion of our existing operations and for the development, construction and commencement of new operations, including the license and export permits necessary to operate the Escobal mine which are currently suspended or have not been renewed; |
• | risks relating to our operations in Mexico, Peru, Bolivia, Argentina, Guatemala and other foreign jurisdictions where we may operate; |
• | inherent risks associated with tailings facilities and heap leach operations, including failure or leakages; |
• | work stoppages or other impacts of roadblocks, civil unrest, riots, terrorism and other similar events; |
• | relations with and claims by indigenous populations; |
• | relations with and claims by local communities and non-governmental organizations; |
• | the speculative nature of mineral exploration and development; |
• | diminishing quantities or grades of mineral reserves as properties are mined; |
• | the inability to determine, with certainty, the production of metals or the price to be received before mineral reserves or mineral resources are actually mined; |
• | the inability to determine, with certainty, production and cost estimates; |
• | inadequate or unreliable infrastructure (such as roads, bridges, power sources and water supplies); |
• | environmental regulations and legislation; |
• | our ability to maintain or obtain additional surface rights or other access that are necessary for future operations and planned mine developments; |
• | risks and hazards associated with the business of mineral exploration, development and mining (including environmental hazards, potential unintended releases of contaminants, industrial accidents, unusual or unexpected geological or structural formations, pressures, cave-ins and flooding); |
• | reclamation and ongoing post-closure monitoring and maintenance requirements; |
• | the effects of climate change, extreme weather events, water scarcity, and seismic events, and the effectiveness of strategies to deal with these issues; |
• | risks relating to the creditworthiness and financial condition of our suppliers, refiners and other parties; |
• | fluctuations in currency markets (such as the Peruvian nuevo sol (“PEN”), Mexican peso (“MXN”), Argentine peso (“ARS”), the Bolivian boliviano (“BOB”), and the Guatemalan quetzal (“GTQ”) versus the USD and CAD); |
• | the volatility of the metals markets, and its potential to impact our ability to meet our financial obligations; |
• | the inability to recruit and retain qualified personnel, or maintain positive relationships with our employees; |
• | disputes as to the validity of mining or exploration titles or claims or rights, which constitute most of our property holdings; |
• | our ability to complete and successfully integrate acquisitions; |
• | increased competition in the mining industry for properties and equipment; |
• | limited supply of materials and supply chain disruptions; |
• | the effectiveness of our internal control over financial reporting; |
• | claims and legal proceedings arising in the ordinary course of business activities; and |
• | those factors identified under the caption “Risks Related to our Business” in this AIF and the documents incorporated by reference herein, if any. |
Imperial Measure = Metric Unit | Metric Unit = Imperial Measure | |||
2.47 acres | 1 hectare | 0.4047 hectares | 1 acre | |
3.28 feet | 1 metre | 0.3048 metres | 1 foot | |
0.62 miles | 1 kilometre | 1.609 kilometres | 1 mile | |
0.032 ounces (troy) | 1 gram | 31.1 grams | 1 ounce (troy) | |
1.102 tons (short) | 1 tonne | 0.907 tonnes | 1 ton (short) | |
0.029 ounces (troy)/ ton (short) | 1 gram/tonne | 34.28 grams/tonne | 1 ounce (troy)/ton (short) | |
2205 pounds | 1 tonne | |||
• | a report relating to the La Colorada mine entitled “Technical Report for the La Colorada Property, Zacatecas, Mexico”, dated effective December 31, 2019 (the “La Colorada Report”) by M. Wafforn, C. Emerson and A. Delgado; |
• | a report relating to the Dolores mine entitled “Technical Report for the Dolores Property, Chihuahua, Mexico”, dated effective December 31, 2016 (the “Dolores Report”) by M. Wafforn, C. Emerson and A. Delgado; |
• | a report relating to the Huaron mine entitled “Technical Report for the Huaron Property, Pasco, Peru” dated effective June 30, 2014 (the “Huaron Report”) by M. Steinmann, M. Wafforn and A. Delgado; |
• | a report relating to the Morococha mine entitled “Technical Report for the Morococha Property, Yauli, Peru” dated effective June 30, 2014 (the “Morococha Report”) by M. Steinmann, M. Wafforn and A. Delgado; |
• | a report relating to the Shahuindo mine entitled “Technical Report on the Shahuindo Mine, Cajabamba, Peru” dated effective January 1, 2016 (the “Shahuindo Report”) by C. Defilippi, C. Muerhoff, and T. Williams; |
• | a report relating to the Timmins West mine entitled “National Instrument 43-101 Technical Report, Timmins West Mine, Timmins, Ontario, Canada” dated effective May 15, 2017 (the “Timmins West Report”) by E. Kallio, N. Vaz, and K. Byrnes; |
• | a report relating to the Bell Creek mine entitled “NI 43-101 Technical Report, Updated Mineral Reserve Estimate For Bell Creek Mine, Hoyle Township, Timmins, Ontario, Canada” dated effective December 31, 2014 (the “Bell Creek Report”) by E. Kallio and N. Vaz; |
• | a report relating to the Escobal mine entitled “Escobal Mine Guatemala: NI 43-101 Feasibility Study, Southeastern Guatemala” dated effective November 5, 2014 (the “Escobal Report”) by M3 Engineering & Technology Corporation, with authors C. Huss, T. Drielick, D. Roth, P. Tietz, M. Blattman, and J. Caldwell; and |
• | a report relating to the Navidad property entitled “Pan American Silver Corp.: Navidad Project, Chubut Province, Argentina: Preliminary Assessment” dated January 14, 2011 (the “Navidad Report”) by M. Steinmann, M. Wafforn and P. De Mark. |
Name of Subsidiary | Jurisdiction |
Tahoe Resources Ltd. | Alberta |
0799714 B.C. Ltd. | British Columbia |
Corner Bay Silver Inc. (“Corner Bay”) | Canada |
Lake Shore Gold Corp. (“Lake Shore”) | Canada |
Aquiline Resources Inc. (“Aquiline”) | Ontario |
Minefinders Corporation Ltd. (“Minefinders”) | Ontario |
Pan American Silver (Barbados) Corp. | Barbados |
Aquiline Holdings Inc. | Barbados |
PASCAP Insurance (Barbados) Ltd. (“PASCAP”) | Barbados |
Escobal Resources Holdings Ltd. | Barbados |
Minera Triton Argentina S.A. (“MTA”) | Argentina |
Minera Argenta S.A. (“MASA”) | Argentina |
Name of Subsidiary | Jurisdiction |
Minera Joaquín S.R.L. | Argentina |
Pan American Silver (Bolivia) S.A. (“PASB”) | Bolivia |
Minera San Rafael S.A. (“MSR”) | Guatemala |
PASMEX, S.A. de C.V. | Mexico |
Plata Panamericana S.A. de C.V. (“Plata Panamericana”) | Mexico |
Compañía Minera Dolores, S.A. de C.V. (“CMD”) | Mexico |
Minera Minefinders S.A. de C.V. | Mexico |
Pan American (Netherlands) B.V. | Netherlands |
Pan American Silver (Peru) S.A.C. (“Pan American Peru”) | Peru |
Pan American Silver Huaron S.A. (“PAS Huaron”) | Peru |
Compañía Minera Argentum S.A. (“Argentum”) | Peru |
Tahoe Resources Peru S.A.C. (“Tahoe Peru”) | Peru |
Shahuindo S.A.C. | Peru |
La Arena S.A. | Peru |






Corporate Strategy and ObjectivesStrategy Objective | Implementation |
Increase production | Since 1995, we have increased annual silver production almost every year. In 2019, we produced 25.9 million ounces of silver, which was over one million ounces more than the 24.8 million ounces produced in 2018. We also increased gold production to a record high 559,200 ounces in 2019, which is over three times the amount of gold that we produced in 2018. 2019 production does not include any production prior to February 22, 2019, from mines acquired through the Tahoe transaction. This long-term growth has been accomplished through a combination of acquisition, exploration, development and expansion efforts, with the latest acquisition of Tahoe on February22, 2019, contributing significantly to our production, particularly gold. In 2020, Pan American expects to produce between 27.0 and 28.5 million ounces of silver and between 625,000 and 675,000 ounces of gold from its portfolio of assets. |
Increase mineral reserves and mineral resources | Historically, we have achieved annual increases in our mineral reserves and mineral resources through exploration and acquisitions. In addition to mineral reserves and resources added through acquisitions, Pan American’s history of replacing silver ounces mined at its operations reflects our ability to invest in mine and near-mine exploration programs throughout the silver price cycle and to the exploration potential of our asset portfolio. Effective June 30, 2019, our proven and probable silver and gold mineral reserves were approximately 557 million and 5.1 million ounces, respectively, up from the 279.8 million ounces of silver and the 1.7 million ounces of gold at the end of 2018. Our measured and indicated mineral resources (excluding mineral reserves) were approximately 797 million ounces of silver and 10.6 million ounces of gold effective the end of June 2019. Please refer to the complete mineral resource and mineral reserve information under each of our material properties contained in this AIF, and to the “Reserves & Resources” page of our website at www.panamericansilver.com for additional information. |
Continue to be a “Low Cost Producer” | In 2019, with the acquisition of Tahoe, we began reporting Cash Costs1 and AISC1 on both a silver segment and gold segment basis, as well as on a consolidated silver1 basis, in order to better reflect our assets’ production profiles. For 2019, silver segment Cash Costs and AISC were $6.39 and $10.46 per silver ounce sold, respectively, and gold segment Cash Costs and AISC in 2019 were $712 and $948 per gold ounce sold, respectively. Consolidated silver basis Cash Costs and AISC in 2019 were ($4.89) and $4.44 per silver ounce sold, respectively. |
Acquire additional silver properties | We actively investigate and evaluate strategic opportunities to acquire promising silver production, development and exploration properties in those jurisdictions where we are presently active, as well as elsewhere throughout the world. In February 2019, we acquired all of the issued and outstanding shares of Tahoe. Among other assets, Tahoe owned two mines in each of Peru and Canada, as well as the Escobal mine in Guatemala. The Escobal mine is currently suspended pending the completion of an ILO 169 consultation process and further engagement with local communities and indigenous groups, as well as the renewal of certain other permits. In addition to the more recent acquisition of Tahoe, we also acquired the Joaquin and COSE projects in 2017, the Dolores mine and the La Bolsa property by virtue of acquiring Minefinders in 2012, and the Navidad property pursuant to our acquisition of Aquiline in 2010. Please refer to the section of this AIF entitled "Risks Related to Our Business" starting on page 66 for more information about the risks relating to our business and our mining properties, particularly with respect to the Escobal mine, and to our website at www.panamericansilver.com for additional information. |
Maintain strong financial performance from mining operations | In an effort to ensure we continue to have a strong and prosperous business, financial performance is monitored against targets for operating earnings and cash flow from operations, as well as against operating measures such as production and cash costs. |
Strategy Objective | Implementation |
Continue to be a responsible company, committed to sustainable development | We are committed to operating our business in accordance with the highest standards of governance and ethics, and the principles of sustainable development. We also place a high priority and particular emphasis on the health and safety of our personnel. We have operations in a number of countries and across diverse cultures that have the potential to both positively and negatively impact their host communities and nearby populations. Our goal is to minimize the negative impacts and maximize the benefits garnered to local populations, while at the same time achieving success from a business perspective. We conscientiously strive to operate within a framework of moral principles and values and to engage and interact regularly, and in an open and honest way, with governments, shareholders, employees, local communities, business partners and other stakeholders affected by our operations. We have initiated the implementation of the Mining Association of Canada’s “Towards Sustainable Mining”, a project designed to enhance our community engagement processes, drive industry-leading environmental practices and reinforce our commitment to the safety and health of our employees and surrounding communities. We have adopted, among other things, a Global Code of Ethical Conduct and a Global Anti-Corruption Policy, an Environmental Policy and a Corporate Social Responsibility Policy, that formalize how we must conduct our business and interact with stakeholders and others. We are aware that our business is in many ways dependent on these various stakeholders and we view establishing relationships of mutual trust and respect as important. By building such relationships and conducting ourselves in a transparent manner, we can further the exchange of information, address specific concerns of stakeholders and work cooperatively and effectively towards achieving mutual goals. We report annually on our sustainability performance in accordance with the Global Reporting Initiative Standards, with the current report available on Pan American’s website at www.panamericansilver.com. |
1 | Cash Costs and AISC are non-GAAP measures and do not have standardized meanings prescribed by IFRS. For additional information, please see “Non-GAAP Measures” on page 2 of this AIF. |
Year | Key Developments |
2019 | • Completed the acquisition of Tahoe on February 22, 2019, whose assets included the Shahuindo and La Arena mines in Peru, the Timmins West and Bell Creek mines in Ontario, Canada, and the Escobal mine (currently suspended) in Guatemala. • Produced 25.9 million ounces of silver and 559,200 ounces of gold. The La Colorada mine continued to lead our silver production with 8.2 million ounces produced in 2019, and the Timmins West and Bell Creek (combined), Shahuindo, La Arena, and Dolores mines each produced over 100,000 ounces of gold during 2019. Reported 2019 production from the mines acquired through the Tahoe transaction does not include any production prior to February 22, 2019. • Reported proven and probable mineral reserves of 557 million ounces of silver and 5.1 million ounces of gold, as well as measured and indicated mineral resources of 797 million ounces of silver and 10.6 million ounces of gold, each as of June 30, 2019. • Reported an initial inferred mineral resource estimate for the La Colorada skarn discovery on December 11, 2019, of 72.5 million tonnes, averaging 44 grams per tonne silver, 0.17% copper, 2.02% lead and 4.40% zinc, assuming a cut-off value of $60 per tonne after accounting for transportation, smelting and refining costs. • Amended our corporate credit facility to extend the maturity to February 2023 and increase availability from $300 million to $500 million. |
2018 | • Produced 24.8 million ounces of silver and 178,900 ounces of gold. The La Colorada mine continued to be our largest silver producer at approximately 7.6 million ounces for 2018, followed by Dolores with 4.1 million ounces of silver. Dolores also produced 136,600 ounces of gold. • Advanced the Joaquin and COSE project development in Santa Cruz, Argentina, towards expected initial production that was expected in 2019. • Made a major exploration discovery at the La Colorada mine. • Announced the proposed acquisition of Tahoe. • Substantially completed active reclamation at the Alamo Dorado site. |
2017 | • Produced 25.0 million ounces of silver and 160,000 ounces of gold. The La Colorada mine was our largest silver producer at approximately 7.1 million ounces for 2017, followed by the Dolores mine with 4.2 million ounces of silver. Dolores also produced 103,000 ounces of gold. • Completed the acquisition of the Joaquin and COSE projects in Santa Cruz, Argentina. • Construction of the La Colorada mine expansion was completed. Full design processing rates of 1,800 tonnes per day (“tpd”) were achieved in mid-2017, about six months ahead of schedule. Average throughput exceeded design rates by about 5% during the last six months of 2017. • Construction of the Dolores pulp agglomeration plant was completed and commissioning commenced. Heap leach pad stacking rates achieved 97% of the expanded capacity of 20,000 tpd during the last four months of 2017. • Acquired an approximate 12% interest in New Pacific Metals Corp. (approximately 16% fully diluted), providing exposure to the Silver Sand project in Bolivia. • Final production from the Alamo Dorado mine occurred and mining activities concluded. The mine transitioned into the active reclamation phase. |
La Colorada | Dolores | Huaron | Morococha2 | San Vicente3 | Manantial Espejo | Shahuindo | La Arena | Timmins4 | Total5 | |
Tonnes Milled6 | 768,700 | 6,777,000 | 994,000 | 686,200 | 349,700 | 708,600 | 11,218,800 | 11,189,700 | 1,480,700 | 34,173,400 |
Grade | ||||||||||
Silver - g/t | 361 | 38 | 142 | 126 | 345 | 127 | 8 | |||
Gold - g/t | 0.60 | 1.08 | 0.60 | 0.41 | 3.18 | |||||
Zinc % | 3.10 | 2.38 | 3.76 | 2.16 | ||||||
Lead % | 1.65 | 1.22 | 1.21 | 0.14 | ||||||
Copper % | 0.81 | 0.44 | 0.31 | |||||||
Production | ||||||||||
Ounces Silver6 | 8,206,000 | 5,122,000 | 3,796,000 | 2,456,000 | 3,528,000 | 2,599,000 | 137,000 | 26,000 | 18,000 | 25,886,000 |
Ounces Gold6 | 4,610 | 117,600 | 970 | 1,390 | 480 | 22,410 | 145,370 | 122,520 | 143,770 | 559,170 |
Tonnes Zinc7 | 20,970 | 18,070 | 22,500 | 6,010 | 67,560 | |||||
Tonnes Lead7 | 11,150 | 9,220 | 6,560 | 420 | 27,350 | |||||
Tonnes Copper7 | 6,020 | 1,830 | 850 | 8,700 | ||||||
Product Revenue | 2019 | 2018 |
($000’s) | ($000’s) | |
Silver and Gold Doré | 894,202 | 348,717 |
Zinc Concentrate | 134,992 | 155,412 |
Lead Concentrate | 183,343 | 150,832 |
Copper Concentrate | 78,865 | 86,599 |
Silver Concentrate | 59,357 | 42,935 |
Total | 1,350,759 | 784,495 |
La Colorada Mineral Reserves 1, 2, 3 | |||||
Reserve Category | Tonnes (Mt) | Grams of Silver per tonne | Grams of Gold per tonne | % Zinc | % Lead |
Proven | 3.7 | 395 | 0.33 | 3.11 | 1.72 |
Probable | 5.3 | 287 | 0.26 | 2.44 | 1.35 |
TOTAL | 9.0 | 331 | 0.29 | 2.72 | 1.50 |
1 | Estimated using a price of $17 per ounce of silver, $1,300 per ounce of gold, $2,500 per tonne of zinc and $2,100 per tonne of lead. Totals may not add due to rounding. |
2 | Mineral reserve estimates for La Colorada have been prepared under the supervision or were reviewed by Christopher Emerson, FAusIMM, and Martin Wafforn, P. Eng., as Qualified Persons as that term is defined in NI 43-101. |
3 | Lead and zinc grades shown are the average for the deposit. However, the base metals are only payable in the concentrates produced from the sulphide ores and not in the doré produced from the oxide ores. |
La Colorada Mineral Resources 1, 2, 3 | ||||||
Resource Category | Tonnes (Mt) | Grams of Silver per tonne | Grams of Gold per tonne | % Copper | % Zinc | % Lead |
Measured | 0.5 | 229 | 0.24 | 0.00 | 1.16 | 0.65 |
Indicated | 1.6 | 185 | 0.15 | 0.00 | 1.16 | 0.56 |
Inferred | 5.0 | 190 | 0.16 | 0.00 | 4.28 | 2.16 |
Inferred skarn | 72.5 | 44 | 0.00 | 0.17 | 4.40 | 2.02 |
1 | These mineral resources are in addition to mineral reserves. Estimated using a price of $17 per ounce of silver, $1,300 per ounce of gold, $2,500 per tonne of zinc and $2,100 per tonne of lead, except for the skarn deposit, where metal prices of $18.50 per ounce of silver, $6,500 per tonne of copper, $2,600 per tonne of zinc, and $2,200 per tonne of lead were used. At the skarn deposit, a cut-off value of $60 per tonne, which used metallurgical recoveries of 91% silver, 90% lead, 85% zinc, and 38% copper, was used to tabulate resources.. |
2 | Mineral resource estimates for the La Colorada mine have been prepared under the supervision, or were reviewed by Christopher Emerson, FAusIMM, and Martin Wafforn, P. Eng., as Qualified Persons, as that term is defined in NI 43-101. |
3 | Lead and zinc grades shown are the average for the deposit. However, the base metals are only payable in the concentrates produced from the sulphide ores and not in the doré produced from the oxide ores. |
2019 | Revenue1, 2 | Quantity Sold | |
Silver and Gold in Doré | $16.8 million | 1,145,000 | ounces of silver |
680 | ounces of gold | ||
Lead Concentrate3 | $121.4 million | 20,986 | tonnes |
Zinc Concentrate3 | $39.5 million | 36,221 | tonnes |
2018 | |||
Silver and Gold in Doré | $21.0 million | 1,440,000 | ounces of silver |
757 | ounces of gold | ||
Lead Concentrate3 | $100.1 million | 18,611 | tonnes |
Zinc Concentrate3 | $42.9 million | 30,799 | tonnes |
2017 | |||
Silver and Gold in Doré | $21.7 million | 1,365,000 | ounces of silver |
632 | ounces of gold | ||
Lead Concentrate3 | $112.1 million | 20,688 | tonnes |
Zinc Concentrate3 | $37.9 million | 26,749 | tonnes |
Dolores Mineral Reserves 1, 2 | |||
Reserve Category | Tonnes (Mt) | Grams of Silver per tonne | Grams of Gold per tonne |
Proven | 35.9 | 26 | 0.84 |
Probable | 7.8 | 28 | 0.84 |
TOTAL | 43.7 | 26 | 0.84 |
1 | Estimated using a price of $17 per ounce of silver and $1,300 per ounce of gold. Totals may not add due to rounding. |
2 | Mineral reserve estimates for the Dolores mine were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
Dolores Mineral Resources 1, 2 | |||
Resource Category | Tonnes (Mt) | Grams of Silver per tonne | Grams of Gold per tonne |
Measured | 2.0 | 21 | 0.35 |
Indicated | 1.5 | 28 | 0.56 |
Inferred | 4.0 | 47 | 1.22 |
1 | These mineral resources are in addition to mineral reserves. Estimated using metal prices of $22 per ounce of silver and $1,400 per ounce of gold. |
2 | Mineral resource estimates for the Dolores mine were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
2019 | Revenue1,2 | Quantity Sold |
Silver and Gold in Doré | $248.7 million | 4,924,110 ounces of silver |
120,731 ounces of gold | ||
2018 | ||
Silver and Gold in Doré | $236.8 million | 4,205,000 ounces of silver |
134,061 ounces of gold | ||
2017 | ||
Silver and Gold in Doré | $197.7 million | 4,088,900 ounces of silver |
102,045 ounces of gold | ||
Huaron Mineral Reserves 1, 2 | |||||
Reserve Category | Tonnes (Mt) | Grams of Silver per tonne | % Zinc | % Lead | % Copper |
Proven | 6.2 | 168 | 3.02 | 1.44 | 0.69 |
Probable | 3.7 | 170 | 3.00 | 1.55 | 0.33 |
TOTAL | 9.9 | 168 | 3.01 | 1.48 | 0.56 |
1 | Estimated using a price of $17 per ounce of silver, $2,500 per tonne of zinc, $2,100 per tonne of lead and $6,000 per tonne of copper. Totals may not add due to rounding. |
2 | Mineral reserve estimates for the Huaron mine were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
Huaron Mineral Resources 1, 2 | |||||
Resource Category | Tonnes (Mt) | Grams of Silver per tonne | % Zinc | % Lead | % Copper |
Measured | 2.2 | 157 | 2.80 | 1.50 | 0.59 |
Indicated | 2.4 | 155 | 3.03 | 1.64 | 0.61 |
Inferred | 6.2 | 155 | 2.77 | 1.45 | 0.41 |
1 | These mineral resources are in addition to mineral reserves. Estimated using a price of $17 per ounce of silver, $2,500 per tonne of zinc, $2,100 per tonne of lead and $6,000 per tonne of copper. |
2 | Mineral resource estimates for the Huaron mine were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
2019 | Revenue1, 2 | Quantity Sold (Tonnes) |
Zinc Concentrate3 | $32.0 million | 40,059 |
Lead Concentrate3 | $32.5 million | 17,755 |
Copper Concentrate3 | $52.7 million | 25,428 |
2018 | ||
Zinc Concentrate3 | $39.1 million | 38,374 |
Lead Concentrate3 | $29.6 million | 15,466 |
Copper Concentrate3 | $46.0 million | 22,944 |
2017 | ||
Zinc Concentrate3 | $45.6 million | 42,418 |
Lead Concentrate3 | $34.0 million | 17,183 |
Copper Concentrate3 | $49.5 million | 24,839 |
1 | Consists of sales to arm’s length customers. |
Morococha Mineral Reserves 1, 2, 3 | |||||
Reserve Category | Tonnes (Mt) | Grams of Silver per tonne | % Zinc | % Lead | % Copper |
Proven | 4.1 | 147 | 4.03 | 1.38 | 0.38 |
Probable | 2.2 | 173 | 3.26 | 1.20 | 0.31 |
TOTAL | 6.3 | 156 | 3.76 | 1.32 | 0.35 |
1 | Estimated using a price of $17 per ounce of silver, $2,500 per tonne of zinc, $2,100 per tonne of lead and $6,000 per tonne of copper. Totals may not add due to rounding. |
2 | Mineral reserve estimates for the Morococha mine were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons, as that term is defined in NI 43-101. |
3 | Tonnes are shown for our 92.3% ownership of the Morococha property. |
Morococha Mineral Resources 1, 2, 3 | |||||
Resource Category | Tonnes (Mt) | Grams of Silver per tonne | % Zinc | % Lead | % Copper |
Measured | 0.3 | 138 | 2.14 | 0.86 | 0.29 |
Indicated | 0.3 | 143 | 2.09 | 0.83 | 0.20 |
Inferred | 4.5 | 138 | 3.26 | 1.02 | 0.37 |
1 | These mineral resources are in addition to mineral reserves. Estimated using a price of $17 per ounce of silver, $2,500 per tonne of zinc, $2,100 per tonne of lead and $6,000 per tonne of copper. |
2 | Mineral resource estimates for the Morococha mine were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
3 | Tonnes are shown for our 92.3% ownership of the Morococha property. |
2019 | Revenue1, 2 | Quantity Sold (Tonnes) |
Zinc Concentrate3 | $45.9 million | 47,732 |
Lead Concentrate3 | $29.4 million | 13,111 |
Copper Concentrate3 | $26.2 million | 10,171 |
2018 | ||
Zinc Concentrate3 | $55.8 million | 46,280 |
Lead Concentrate3 | $21.1 million | 9,199 |
Copper Concentrate3 | $40.6 million | 17,018 |
2017 | ||
Zinc Concentrate3 | $42.6 million | 34,769 |
Lead Concentrate3 | $15.8 million | 7,019 |
Copper Concentrate3 | $61.8 million | 35,659 |
1 | Consists of sales to arm’s length customers. |
2 | Calculated as gross revenue plus export credit incentives (as applicable), less treatment and refining charges and export taxes. |
Shahuindo Mineral Reserves 1, 2 | |||
Reserve Category | Tonnes (Mt) | Grams of Silver per tonne | Grams of Gold per tonne |
Proven | 69.8 | 6 | 0.51 |
Probable | 42.8 | 6 | 0.46 |
TOTAL | 112.6 | 6 | 0.49 |
1 | Estimated using a price of $17 per ounce of silver and $1,300 per ounce of gold. Totals may not add due to rounding. |
2 | Mineral reserve estimates for the Shahuindo mine were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
Shahuindo Mineral Resources 1, 2 | |||
Resource Category | Tonnes (Mt) | Grams of Silver per tonne | Grams of Gold per tonne 3 |
Measured | 3.7 | 7 | 0.53 |
Indicated | 8.4 | 5 | 0.46 |
Inferred | 107.3 | 14 | 0.71 |
1 | These mineral resources are in addition to mineral reserves. Estimated using a price of $22 per ounce of silver and $1,400 per ounce of gold except for the Shahuindo Sulphide material which was estimated using a price of $15 per ounce of silver and $1,400 per ounce of gold. |
2 | Mineral resource estimates for the Shahuindo mine were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
3 | Inferred resources include both oxide and sulphide. |
20191 | Revenue2, 3 | Quantity Sold |
Silver and Gold in Doré | $189.4 million | 83,323 ounces of silver |
133,298 ounces of gold | ||
Timmins West Mineral Reserves 1, 2 | ||
Reserve Category | Tonnes (Mt) | Grams of Gold per tonne |
Proven | 0.4 | 3.66 |
Probable | 4.8 | 2.98 |
TOTAL | 5.2 | 3.04 |
1 | Estimated using prices of $1,300 per ounce of gold. Totals may not add due to rounding. |
2 | Mineral reserve estimates for the Timmins West mine were prepared under the supervision of, or were reviewed by Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
Timmins West Mineral Resources 1, 2 | ||
Resource Category | Tonnes (Mt) | Grams of Gold per tonne |
Measured | 0.4 | 3.81 |
Indicated | 2.4 | 3.48 |
Inferred | 0.5 | 3.85 |
1 | These mineral resources are in addition to mineral reserves. Estimated using prices of $1,300 per ounce of gold. |
2 | Mineral resource estimates for the Timmins West mine were prepared under the supervision of, or were reviewed by Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
Bell Creek Mineral Reserves 1, 2 | ||
Reserve Category | Tonnes (Mt) | Grams of Gold per tonne |
Proven | 2.3 | 2.94 |
Probable | 2.4 | 3.34 |
TOTAL | 4.7 | 3.15 |
1 | Estimated using prices of $1,300 per ounce of gold. Totals may not add due to rounding. |
2 | Mineral reserve estimates for the Bell Creek mine were prepared under the supervision of, or were reviewed by Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
Bell Creek Mineral Resources 1, 2 | ||
Resource Category | Tonnes (Mt) | Grams of Gold per tonne |
Measured | 1.3 | 3.92 |
Indicated | 2.9 | 3.35 |
Inferred | 3.2 | 3.72 |
1 | These mineral resources are in addition to mineral reserves. Estimated using prices of $1,300 per ounce of gold. |
2 | Mineral resource estimates for the Bell Creek mine were prepared under the supervision of, or were reviewed by Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
2019 | Revenue1, 2 | Quantity Sold |
Silver and Gold in Doré | $201.2 million | 17,113 ounces of silver |
143,300 ounces of gold | ||
1 | Consists of sales to arm’s length customers. |
2 | Calculated as gross revenue plus export credit incentives (as applicable), less treatment and refining charges and export taxes. |
Escobal Mineral Reserves 1, 2 | |||
Reserve Category | Tonnes (Mt) | Grams of Silver per tonne | Grams of Gold per tonne |
Proven | 2.5 | 486 | 0.42 |
Probable | 22.1 | 316 | 0.34 |
TOTAL | 24.7 | 334 | 0.35 |
1 | Estimated using prices of $20 per ounce of silver and $1,300 per ounce of gold. Totals may not add due to rounding. |
2 | Mineral reserve estimates for the Escobal mine were prepared under the supervision of, or were reviewed by Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
Escobal Mineral Resources 1, 2 | |||
Resource Category | Tonnes (Mt) | Grams of Silver per tonne | Grams of Gold per tonne |
Measured | 2.3 | 251 | 0.23 |
Indicated | 14.2 | 201 | 0.20 |
Inferred | 1.9 | 180 | 0.90 |
1 | These mineral resources are in addition to mineral reserves. Estimated using prices of $20 per ounce of silver and $1,300 per ounce of gold. |
2 | Mineral resource estimates for the Escobal mine were prepared under the supervision of, or were reviewed by Christopher Emerson, FAusIMM, and Martin G. Wafforn, P.Eng., as Qualified Persons as that term is defined in NI 43-101. |
Navidad Mineral Resources 1, 2 | ||||
Resource Category | Tonnes (Mt) | Grams of Silver per tonne | % Lead | % Copper |
Measured | 15.4 | 137 | 1.44 | 0.10 |
Indicated | 139.8 | 126 | 0.79 | 0.04 |
Inferred | 45.9 | 81 | 0.57 | 0.02 |
1 | Estimated and reported above a 50 g/t AgEQ using a silver equivalence formula of AgEQ = Ag + (Pb × 10,000/365) and a price of $12.52 per ounce of silver and $1,100 per tonne of lead. The most likely cut-off grade for these deposits is not known at this time and must be confirmed by the appropriate economic studies. The estimated metal content does not include any consideration of mining, mineral processing, or metallurgical recoveries. |
2 | Mineral resource estimates for the Navidad property were prepared by Pamela De Mark, P. Geo., as a Qualified Person as that term is defined in NI 43-101. |
• | During 2019, we had 800 tonnes of copper exercised at an average strike price of $6,150 per tonne, resulting in a realized gain of $0.3 million. We had 3,600 tonnes of zinc exercised at a strike price of $2,600 per tonne, resulting in a realized gain of $0.9 million. |
• | During 2018, we had 1,200 tonnes of lead exercised at a strike price of $2,500 per tonne, resulting in a realized loss of $0.1 million, and 2,375 tonnes of lead exercised at a strike price of $2,200 per tonne, resulting in a realized gain of $0.5 million. We had 360 tonnes of copper exercised at a strike price of $6,960 per tonne, resulting in a realized gain of $nil, and 1,950 tonnes of copper exercised at a strike price of $6,400 per tonne, resulting in a realized gain of $0.5 million. We had 1,300 tonnes of zinc exercised at a strike price of $3,350 per tonne, resulting in a realized loss of $0.2 million, and 6,600 tonnes of zinc exercised at an average strike price of $2,850 per tonne, resulting in a realized gain of $1.8 million. |
• | During 2017, we had 620 tonnes of lead exercised at a strike price of $1,965 per tonne, resulting in a realized loss of $0.2 million, and 5,090 tonnes of zinc exercised at an average strike price of approximately $2,187 per tonne, resulting in a realized loss of $3.0 million. |
2019 | 2018 | 2017 | ||||||||||||||
Acquisition | COSE | $ | - | $ | 7,500 | $ | 7,497 | |||||||||
Joaquin | - | - | 12,722 | |||||||||||||
Shahuindo1 | 437,275 | - | - | |||||||||||||
La Arena1 | 192,506 | - | - | |||||||||||||
Timmins1 | 378,889 | - | - | |||||||||||||
Escobal1 | 273,838 | - | - | |||||||||||||
TOTAL2 | 1,282,508 | 7,500 | 20,219 | |||||||||||||
Development | Huaron3 | $ | 8,013 | $ | 14,551 | $ | 8,412 | |||||||||
Morococha3 | 10,703 | 10,370 | 9,283 | |||||||||||||
Alamo Dorado | - | - | - | |||||||||||||
Dolores | 47,722 | 59,480 | 85,374 | |||||||||||||
La Colorada | 20,139 | 22,473 | 21,963 | |||||||||||||
Manantial Espejo | 23,909 | 29,881 | 8,590 | |||||||||||||
Navidad | 9 | 39 | 27 | |||||||||||||
San Vicente | 4,938 | 6,949 | 8,146 | |||||||||||||
Shahuindo | 31,329 | - | - | |||||||||||||
La Arena | 47,557 | - | - | |||||||||||||
Timmins | 10,346 | - | - | |||||||||||||
Other | 125 | 605 | 437 | |||||||||||||
TOTAL2 | $ | 205,807 | $ | 144,348 | $ | 142,232 | ||||||||||
Exploration | Huaron | $ | 13 | $ | 660 | $ | 1,713 | |||||||||
Morococha | 327 | 598 | 1,629 | |||||||||||||
Alamo Dorado | - | - | - | |||||||||||||
Dolores | 1,105 | 1,594 | 2,316 | |||||||||||||
La Colorada | 1,445 | 880 | 251 | |||||||||||||
Manantial Espejo | 305 | 744 | 4,588 | |||||||||||||
Navidad | - | 3,832 | 2,894 | |||||||||||||
San Vicente | - | - | - | |||||||||||||
Shahuindo | 787 | - | - | |||||||||||||
La Arena | 358 | - | - | |||||||||||||
Timmins | 2,259 | - | - | |||||||||||||
Other4 | 2,830 | 4,466 | ||||||||||||||
TOTAL2, 5 | $ | 9,803 | $ | 11,138 | $ | 17,858 | ||||||||||
2 | Numbers may not add due to rounding. |
3 | Net of lease advances. |
4 | Includes spending on the early stage exploration projects, including with respect to the La Negra option and Joaquin property, as well as other indirect exploration spending. |
• | global and regional levels of supply and demand; |
• | sales by government holders and other third parties; |
• | metal stock levels maintained by producers and others; |
• | increased production due to new mine developments and improved mining and production methods; |
• | speculative activities; |
• | inventory carrying costs; |
• | availability, demand and costs of metal substitutes; |
• | international economic and political conditions; |
• | interest rates, inflation and currency values; |
• | increased demand for silver or other metals for new technologies; and |
• | reduced demand resulting from obsolescence of technologies and processes utilizing silver and other metals. |
• | expropriation, nationalization, and the cancellation, revocation, renegotiation, or forced modification of existing contracts, permits, licenses, approvals, or title, particularly without adequate compensation; |
• | changing political and fiscal regimes, sometimes unexpectedly or as a result of precipitous events, and economic and regulatory instability; |
• | unanticipated adverse changes to laws and policies, including those relating to mineral title, royalties and taxation; |
• | delays or inability to obtain or maintain necessary permits, licenses or approvals; |
• | opposition to mine development projects, which include the potential for violence, property damage and frivolous or vexatious claims; |
• | restrictions on foreign investment; |
• | limitations on repatriation of operating cash flows, including legal and practical restrictions to transfer funds from foreign jurisdictions |
• | unreliable or undeveloped infrastructure; |
• | labour unrest and scarcity; |
• | human rights violations, including indigenous rights claims; |
• | difficulty obtaining key equipment and components for equipment; |
• | regulations and restrictions with respect to imports and exports; |
• | high rates of inflation; |
• | extreme fluctuations in currency exchange rates and restrictions on foreign exchange, currencies and repatriation; |
• | inability to obtain fair dispute resolution or judicial determinations because of bias, corruption or abuse of power; |
• | abuse of power of foreign governments who impose, or threaten to impose, fines, penalties or other similar mechanisms, without regard to the rule of law; |
• | difficulties enforcing judgments, particularly judgments obtained in Canada or the United States, with respect to assets located outside of those jurisdictions; |
• | difficulty understanding and complying with the regulatory and legal framework with respect to mineral properties, mines and mining operations, and permitting; |
• | violence and the prevalence of criminal activity, including organized crime, theft and illegal mining; |
• | civil unrest, terrorism and hostage taking; |
• | military repression and increased likelihood of international conflicts or aggression; and |
• | increased public health concerns. |
• | environmental protection, including carbon emissions; |
• | permitting; |
• | management and use of toxic substances and explosives; |
• | management and use of natural resources, including water and energy supplies; |
• | management of waste and wastewater; |
• | exploration, development, production, and post-closure reclamation of mines; |
• | imports and exports; |
• | transportation; |
• | price controls; |
• | taxation; |
• | mining royalties; |
• | labour standards, employee profit-sharing and occupational health and safety, including mine safety; |
• | human rights; |
• | social matters, including historic and cultural preservation, engagement and consultation, local hiring and procurement, development funds; |
• | anti-corruption and anti-money laundering; and |
• | data protection and privacy. |
• | environmental and health hazards; |
• | industrial and equipment accidents, explosions and third party accidents; |
• | the encountering of unusual or unexpected geological formations; |
• | ground falls and cave-ins; |
• | flooding; |
• | labour disruptions; |
• | mechanical equipment, machinery, and facility performance problems; |
• | seismic events; and |
• | periodic interruptions due to inclement or hazardous weather conditions. |
• | damage to, or destruction of, mineral properties or production facilities; |
• | personal injury or death; |
• | environmental damage and liabilities; |
• | delayed production; |
• | labour disruptions; |
• | increased production costs; |
• | asset write downs; |
• | abandonment of assets; |
• | monetary losses; |
• | civil, regulatory or criminal proceedings, including fines and penalties, relating to health, safety and the environment; |
• | community unrest, protests, and legal proceedings at local or international levels; |
• | loss of social acceptance for our activities; and |
• | other liabilities. |
• | contraction in credit markets could impact the cost and availability of financing and our overall liquidity; |
• | the volatility of silver, gold and other metal prices would impact our revenues, profits, losses and cash flow; |
• | recessionary pressures could adversely impact demand for our production; |
• | volatile energy, commodity and consumables prices and currency exchange rates could impact our production costs; and |
• | the devaluation and volatility of global stock markets could impact the valuation of our equity and other securities. |
Year | Declaration Date | Amount per Common Share |
2019 | • November 6 • August 7 • May 8 • February 20 | • $0.035 • $0.035 • $0.035 • $0.035 |
2018 | • November 6 • August 8 • May 9 • February 20 | • $0.035 • $0.035 • $0.035 • $0.035 |
2017 | • November 8 • August 9 • May 9 • February 14 | • $0.025 • $0.025 • $0.025 • $0.025 |
Toronto Stock Exchange (CAD$) | Nasdaq Stock Market (USD$) | ||||||||||
Month | High | Low | Volume | Month | High | Low | Volume | ||||
January | $ | 20.55 | $ | 17.35 | 7,327,100 | January | $ | 15.53 | $ | 13.01 | 33,571,103 |
February | $ | 20.16 | $ | 17.48 | 11,458,220 | February | $ | 15.24 | $ | 13.29 | 43,274,742 |
March | $ | 18.59 | $ | 16.67 | 9,882,220 | March | $ | 13.86 | $ | 12.43 | 52,763,610 |
April | $ | 18.41 | $ | 16.48 | 5,843,460 | April | $ | 13.69 | $ | 12.28 | 31,126,904 |
May | $ | 17.20 | $ | 13.83 | 7,937,600 | May | $ | 12.84 | $ | 10.26 | 49,021,658 |
June | $ | 17.92 | $ | 14.66 | 6,938,400 | June | $ | 13.62 | $ | 11.04 | 59,661,942 |
July | $ | 21.71 | $ | 16.33 | 9,794,550 | July | $ | 16.54 | $ | 12.39 | 78,035,882 |
August | $ | 25.32 | $ | 19.42 | 10,423,990 | August | $ | 19.06 | $ | 14.65 | 85,519,318 |
September | $ | 25.99 | $ | 20.42 | 9,554,590 | September | $ | 19.48 | $ | 15.40 | 77,241,999 |
October | $ | 22.71 | $ | 20.29 | 8,133,740 | October | $ | 17.39 | $ | 15.44 | 62,946,850 |
November | $ | 25.70 | $ | 21.46 | 7,020,550 | November | $ | 19.34 | $ | 16.29 | 51,611,619 |
December | $ | 31.23 | $ | 25.27 | 9,085,690 | December | $ | 24.02 | $ | 19.03 | 66,052,204 |
Name and Municipality of Residence | Position with Pan American | Principal Occupation During the Past Five Years |
ROSS J. BEATY5 Vancouver, B.C. Canada | Director and Chairman (director of Pan American since September 30, 1988) | Business Executive and Chairman of Pan American. |
MICHAEL CARROLL1,5 Walnut Creek, California, U.S.A. | Director since January 1, 2011 | Corporate Director |
NEIL DE GELDER, Q.C.1,3 Vancouver, B.C. Canada | Director since July 3, 2012 | Exec. VP of Stern Partners, a private diversified investment firm. |
CHARLES JEANNES2,4 Reno, Nevada U.S.A. | Director since February 22, 2019 | Corporate Director |
KEVIN MCARTHUR5 Reno, Nevada U.S.A. | Director since February 22, 2019 | Corporate Director |
WALTER T. SEGSWORTH2, 4, 6 West Vancouver, B.C. Canada | Director since May 12, 2009 | Corporate Director |
MICHAEL STEINMANN 4,5 North Vancouver, B.C. Canada | Director (since January 1, 2016) and President and CEO | CEO of Pan American since January 1, 2016; President since February 18, 2015; Exec. VP, Corporate Development & Geology since September 1, 2008. |
GILLIAN WINCKLER1,2,3 Vancouver, B.C. Canada | Director since May 11, 2016 | Corporate Director |
STEVEN BUSBY Vancouver, B.C. Canada | COO | COO of Pan American since May 13, 2008. |
A. ROBERT DOYLE North Vancouver, B.C. Canada | CFO | CFO of Pan American since January 2004. |
CHRISTOPHER EMERSON Vancouver, B.C. Canada | VP, Business Development and Geology | VP, Business Development & Geology of Pan American since August 10, 2015; previously Geology Manager for Glencore South America. |
GEORGE GREER Surrey, B.C. Canada | Sr. VP, Project Development | Sr. VP, Project Development of Pan American since January 1, 2012. |
CHRISTOPHER LEMON Vancouver, B.C. Canada | General Counsel | General Counsel of Pan American since August 2, 2017; previously General Counsel of First Quantum Minerals Ltd. |
Name and Municipality of Residence | Position with Pan American | Principal Occupation During the Past Five Years |
SEAN MCALEER Guatemala City Guatemala | SVP and Managing Director, Guatemala | SVP and Managing Director, Guatemala since September 2019; SVP, Corporate Affairs since February 2019; VP, Human Resources and Security of Pan American since February 1, 2010. |
6 | Mr. Segsworth is our Lead Independent Director. |
(a) | are, as at the date of this AIF, or have been, within 10 years before the date of this AIF, a director, chief executive officer or chief financial officer of any company (including Pan American) that, |
(i) | was subject to cease trade order, an order similar to a cease trade order, or an order that denied the relevant company access to any exemption under securities legislation (collectively, an “Order”) that was issued while the director or executive officer was acting in the capacity as director, chief executive officer or chief financial officer; or |
(ii) | was subject to an Order that was issued after the director or executive officer ceased to be a director, chief executive officer or chief financial officer and which resulted from an event that occurred while that person was acting in the capacity as director, chief executive officer or chief financial officer; |
(b) | are, as at the date of this AIF, or has been within 10 years before the date of this AIF, a director or executive officer of any company (including Pan American) that, while that person was acting in that capacity, or within a year of that person ceasing to act in that capacity, became bankrupt, made a proposal under any legislation relating to bankruptcy or insolvency or was subject to or instituted any proceedings, arrangement or compromise with creditors or had a receiver, receiver manager or trustee appointed to hold its assets; or |
(c) | have, within the 10 years before the date of this AIF, become bankrupt, made a proposal under any legislation relating to bankruptcy or insolvency, or become subject to or instituted any proceedings, arrangement or compromise with creditors, or had a receiver, receiver manager or trustee appointed to hold the assets of the director or executive officer. |
(d) | any penalties or sanctions imposed by a court relating to securities legislation or by a securities regulatory authority or has entered into a settlement agreement with a securities regulatory authority; or |
(e) | any other penalties or sanctions imposed by a court or regulatory body that would likely be considered important to a reasonable shareholder in making an investment decision. |


a. | the quality and integrity of the Company’s financial and accounting reporting processes and internal accounting and financial control systems; |
b. | the external auditor’s qualifications and independence; |
c. | management’s responsibility for assessing the effectiveness of internal controls; and |
d. | the Company’s compliance with legal and regulatory requirements in connection with financial and accounting matters. |
a. | The Committee shall be composed of at least three independent directors and all members of the Committee shall, to the satisfaction of the Board, be Financially Literate and at least one member will be a Committee Financial Expert (“Financially Literate” and “Committee Financial Expert” are defined in the Definitions section of this Charter). |
b. | The members of the Committee shall be appointed by the Board, based on the recommendation of the Nominating and Governance Committee, to serve a one-year term and are permitted to serve an unlimited number of consecutive terms. |
c. | The Committee shall appoint a chair (the “Chair”) from among its members who shall be an independent director. If the Chair is not present at any meeting of the Committee, one of the other Committee members present at the meeting shall be chosen to preside at the meeting. |
d. | The Committee will make every effort to meet at least five times per year and each member is entitled to request that an additional meeting be called, which will be held within two weeks of the request for such meeting if practicable. A quorum at meetings of the Committee shall be two members present in person or by telephone. The Committee may also act by unanimous written consent of its members as described under the heading “Authority” in this Charter. |


e. | The external auditor may request the Chair to call a meeting of the Committee to consider any matter that the auditor believes should be brought to the attention of the directors or the shareholders of the Company. In addition to the external auditor, each committee chair, members of board, as well as the Chief Executive Officer or Chief Financial Officer shall be entitled to request the Chair to call a meeting, which meeting shall be held as soon as practicable after receiving the request. |
f. | Notice of the time and place of every meeting shall be given in writing or by email communication to each member of the Committee at least 24 hours prior to the time fixed for such meeting. |
g. | The Committee shall fix its own procedure at meetings, keep records of its proceedings and provide a verbal report to the Board routinely at the next regularly scheduled Board meeting and shall provide copies of finalized minutes of meetings to the Corporate Secretary to be kept with the official minute books of the Company. |
h. | The Committee will review and approve its minutes of meetings and copies will be made available to the external auditor or its members as requested. |
i. | In camera sessions will be scheduled for each regularly scheduled quarterly Committee meeting, and as needed from time to time. |
j. | On an ad hoc basis, the Committee may also meet separately with head of internal audit, the Chief Executive Officer, the Chief Financial Officer, the General Counsel and such other members of management as they may deem necessary. |
a. | review this Charter periodically, but at least once per annum, and recommend to the Board any necessary amendments; |
b. | review and, where necessary, recommend revisions to the Company’s disclosure in the Management Information Circular regarding Committee’s composition and responsibilities and how they are discharged; |
c. | assist the Board in the discharge of its responsibilities relating to the quality, acceptability and integrity of the Company’s accounting policies and principles, reporting practices and internal controls; |
d. | review and recommend approval by the Board of all significant and material financial disclosure documents to be released by the Company, including but not limited to, quarterly and annual financial statements and management discussion and analysis, annual reports, Form 40-F, annual information forms, and prospectuses containing material information of a financial nature; and |
e. | oversee the relationship and maintain a direct line of communication with the Company’s internal and external auditors and assess their respective performance. |
a. | ensuring adequate procedures are in place for the review of the Company’s disclosure of financial information extracted or derived from the Company’s financial statements and periodically assess the Company’s disclosure controls and procedures, and management’s evaluation thereof, to ensure that |


b. | reviewing disclosures made to the Committee by the Chief Executive Officer and the Chief Financial Officer during their certification process for any significant deficiencies in the design or operation of internal controls or material weaknesses therein and any fraud involving management or other employees who have a significant role in internal controls; |
c. | reviewing with management and the external auditor any correspondence with securities regulators or other regulatory or government agencies which raise material issues regarding the Company’s financial reporting or accounting policies; and |
d. | regularly reviewing with management, the external auditors and the Company’s legal counsel, any claim or other contingency, including tax assessments, that could have a material effect upon the financial position or operating results of the Company and the manner in which these matters have been disclosed in the financial statements. |
a. | consider and make recommendations to the Board with respect to the external auditor to be nominated for appointment by shareholders at each annual general meeting of the Company and the compensation of the external auditor; |
b. | review the performance of the external auditor and, where appropriate, recommend to the Board the removal of the external auditor; |
c. | confirm the independence and effectiveness of the external auditor, which will require receipt from the external auditor of a formal written statement delineating all relationships between the auditor and the Company and any other factors that might affect the independence of the auditor; |
d. | oversee the work of the external auditor generally, including review and, as applicable, approval of the following : |
i. | the external auditor’s engagement letter and audit plans; |
ii. | the reasonableness of the estimated fees and other compensation to be paid to the external auditor; |
iii. | the form and content of the quarterly and annual audit report, which should include, inter alia: |
• | a summary of the Company’s internal controls and procedures; |
• | any material issues raised in the most recent meeting of the Committee; and |
• | any other related audit, review or attestation services performed for the Company by the external auditors. |
iv. | form and content of other reports of the auditors. |


e. | actively engage in dialogue with the external auditor with respect to any disclosed relationships or services that may affect the independence and objectivity of the external auditor and take, or recommend that the Board take, appropriate actions to oversee the independence of the external auditor; |
f. | review and pre-approve all non-audit services provided to the Company or its subsidiaries by the external auditor prior to the commencement of such services, and in doing so, the Committee may delegate to one or more independent members of the Committee the authority to pre-approve any such non-audit services, provided that the decision of such member(s) on such non-audit services will be presented to the Committee at its next regularly scheduled meeting, and in all cases, pre-approval of non-audit services must satisfy the requirements set out in National Instrument 52-110 – Audit Committees; |
g. | monitor the relationship between management and the external auditor and resolve any disagreements between them regarding financial reporting; |
h. | engage the external auditor in discussions regarding any amendments to critical accounting policies and practices; alternative treatments of financial information within generally accepted accounting principles related to material items that have been discussed with management, including any potential ramifications and the preferred treatment by the independent auditor; and lastly, written communication between management and the independent auditor, including but not limited to, the management letter and schedules of adjusted and unadjusted differences, as applicable. |
a. | obtain reasonable assurance from discussions with (and/or reports from) management, and reports from external and internal auditors that the Company’s financial and accounting systems are reliable and that the prescribed internal controls are operating effectively; |
b. | in consultation with the external auditor, the CEO, the CFO, and where necessary, other members of management, review the integrity of the Company’s financial reporting process and the internal control structure; |
c. | review the acceptability of the Company’s accounting principles and direct the auditors’ examinations to particular areas of question or concern, as required; |
d. | request the auditors to undertake special examinations (e.g., review compliance with conflict of interest policies) when it deems necessary; |
e. | together with management, review control weaknesses identified by the external and internal auditors; |
f. | review the appointments of the chief financial officer and key financial executives; |
g. | ensure CEO and CFO certifications pursuant to Sarbanes-Oxley Act sections 302 and 906 and pursuant to Canadian securities laws are prepared and filed and will make inquiry and initiate discussion as necessary with management regarding the practices and procedures adopted to permit management’s assurance on the underlying controls; and |
h. | during the annual audit process, consider if any significant matters regarding the Company’s internal controls and procedures over financial reporting, including any significant deficiencies or material weaknesses in their design or operation, need to be discussed with the external auditor, and review |


a. | activities, organization structure and qualifications of the internal audit function; |
b. | the resources, budget, reporting relationships and planned activities of the internal audit function; |
c. | internal audit findings and determine that they are being properly followed up; |
d. | the internal audit procedures and recommending changes, if any; and |
e. | the adequacy of the line of communication between internal audit and the Committee, ensuring that it is maintained. |
a. | satisfy itself as to the integrity of the CEO and other senior management and that the CEO and other senior management strive to create a culture of integrity throughout the Company; |
b. | review the adequacy, appropriateness and effectiveness of the Company’s policies and business practices which impact on the integrity, financial and otherwise, of the Company, including those relating to hedging, insurance, accounting, information services and systems, financial controls and management reporting; |
c. | receive a report from management on tax issues and planning, including compliance with the Company’s source deduction obligations and other remittances under applicable tax or other legislation; |
d. | receive a report on the annual policy attestation process for the Company’s Global Code of Ethical Conduct (the “Code”) and Global Anti-Corruption Policy; |
e. | review annually the adequacy and quality of the Company’s financial and accounting staffing, including the need for and scope of internal audit reviews (if any); |
f. | receiving reports from management and other Board committees, including without limitation the Health Safety, Environment and Community Committee, on the identification, assessment and management of risks; |
g. | in conjunction with any other committee designated by the Board from time to time, reviewing major financial, audit and accounting related risks and the policies, guidelines and mechanisms that management has put in place to govern the process of monitoring, controlling and reporting such risks; |
h. | establish procedures for: |
i. | the receipt, retention and treatment of complaints received by the Company regarding accounting, internal controls, or auditing matters; and |
ii. | the confidential, anonymous submission by employees of the Company of concerns regarding questionable accounting or auditing matters. |


i. | review any complaints and concerns received regarding accounting, internal controls, or auditing matters or with respect to the Code, and the investigation and resolution thereof, and provide all relevant information relating to such complaints and concerns to the Nominating and Governance Committee, taking into account complainant confidentiality concerns and the roles and responsibilities of each Committee; |
j. | review and monitor the Company’s compliance with applicable legal and regulatory requirements related to financial reporting and disclosure; |
k. | review all related-party transactions; and |
l. | carry the responsibility for reviewing reports from management, internal and external auditors with respect to the Company’s compliance with the laws and regulations having a material impact on financial reporting and disclosure, including: tax and financial reporting laws and regulations; legal withholding requirements; environmental protection laws and regulations; and any other laws and regulations which expose directors to liability. |
a. | The Committee shall have the authority to: |
i. | engage independent counsel and other advisors as it determines necessary to carry out its duties; |
ii. | set and pay the compensation for any advisors employed by the Committee; and |
iii. | communicate directly with the internal and external auditors. |
b. | The Committee shall have the power, authority and discretion delegated to it by the Board which shall not include the power to change the membership of or fill vacancies in the Committee. |
c. | A resolution approved in writing by the members of the Committee shall be valid and effective as if it had been passed at a duly called meeting. Such resolution shall be filed with the minutes of the proceedings of the Committee and shall be effective on the date stated thereon or on the latest date stated in any counterpart. |
d. | The Board shall have the power at any time to revoke or override the authority given to or acts done by the Committee except as to acts done before such revocation or act of overriding and to terminate the appointment or change the membership of the Committee or fill vacancies in it as it shall see fit. |
e. | The Committee shall have unrestricted and unfettered access to all Company personnel and documents and shall be provided with the resources necessary to carry out its responsibilities. |
f. | At the invitation of the Chair, one or more officers or employees of the Company may, and if required by the Committee, shall attend a meeting of the Committee. |
g. | The Committee, upon approval by a majority of the members of the Committee, may delegate certain of its duties and responsibilities to subcommittees of the Committee, which must report back to the full Committee. |


a. | an understanding of generally accepted accounting principles and financial statements; |
b. | the ability to assess the general application of such principles in connection with the accounting for estimates, accruals and reserves; |
c. | experience preparing, auditing, analyzing or evaluating financial statements that present a breadth and level of complexity of accounting issues that are generally comparable to the breadth and level of complexity of issues that can reasonably be expected to be raised in the Company’s financial statements, or experience actively supervising one or more persons engaged in such activities; |
d. | an understanding of internal controls and procedures for financial reporting; and |
e. | an understanding of audit committee functions; acquired through any one or more of the following: |
i. | education and experience as a principal financial officer, principal accounting officer, controller, public accountant or auditor or experience in one or more positions that involve the performance of similar functions; |
ii. | experience actively supervising a principal financial officer, principal accounting officer, controller, public accountant, auditor or person performing similar functions; or |
iii. | experience overseeing or assessing the performance of companies or public accountants with respect to the preparation, auditing or evaluation of financial statements; or other relevant experience. |

TABLE OF CONTENTS | |
2020 Operating Outlook | |
Overview of Financial Results | |
Acquisition of Tahoe | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
INTRODUCTION | ||
PAN AMERICAN SILVER CORP. | 2 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
CORE BUSINESS AND STRATEGY | ||
• | Generate sustainable profits and superior returns on investments through the safe, efficient and environmentally sound development and operation of our assets. |
• | Constantly replace and grow our mineable reserves and resources through targeted near-mine exploration and global business development. |
• | Foster positive long-term relationships with our employees, shareholders, communities and local governments through open and honest communication and ethical and sustainable business practices. |
• | Continually search for opportunities to upgrade and improve the quality of our assets, both internally and through acquisition. |
• | Encourage our employees to be innovative, responsive and entrepreneurial throughout our entire organization. |
CORPORATE GOVERNANCE, SOCIAL RESPONSIBILITY, AND ENVIRONMENTAL STEWARDSHIP | ||
PAN AMERICAN SILVER CORP. | 3 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
• | Supporting education for children and adults by contributing to teacher’s salaries, and offering scholarships at local and national levels. |
• | Promoting community health with an emphasis on immunizations, optometry, and oral health. |
• | Improving nutrition, focusing on children and women. |
• | Promoting tourism and local areas of interest. |
• | Encouraging economic activity by strengthening the production chain of livestock breeding, and the development of alpaca textiles for product commercialization in North America. |
PAN AMERICAN SILVER CORP. | 4 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
2019 HIGHLIGHTS | ||
• | Silver production of 25.9 million ounces |
PAN AMERICAN SILVER CORP. | 5 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
• | Gold production of 559.2 thousand ounces |
• | Base metal production |
• | Revenue, net earnings, and operating cash flows |
• | Liquidity and working capital |
• | Cash costs per ounce sold |
PAN AMERICAN SILVER CORP. | 6 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
• | All-in Sustaining Costs per ounce sold (“AISC”) |
2020 OPERATING OUTLOOK | ||
Silver Production | Gold Production | Cash Costs | AISC | |
(million ounces) | (thousand ounces) | ($ per ounce)(1) | ($ per ounce)(1) | |
Silver Segment: | ||||
La Colorada | 8.5 - 8.7 | 4.0 -5.0 | 3.00 - 4.00 | 5.50 - 6.50 |
Dolores | 4.5 - 5.0 | 133.5 - 143.5 | (8.50) - (5.50) | 4.25 - 6.25 |
Huaron | 3.8 - 3.9 | 0.5 | 9.25 - 11.00 | 12.50 - 14.25 |
Morococha (92.3%)(2) | 2.6 - 2.8 | 1.3 - 1.5 | 9.50 - 11.75 | 13.50 - 15.50 |
San Vicente (95.0%)(3) | 3.5 -3.6 | 0.5 | 14.00 - 15.00 | 16.00 - 17.00 |
Manantial Espejo/COSE/Joaquin | 4.0 - 4.3 | 33.2 - 36.5 | 16.75 - 17.75 | 18.50 - 19.50 |
Total(4,5) | 26.8 - 28.3 | 173.0 - 187.5 | 5.75 - 7.50 | 10.25 - 11.75 |
Gold Segment: | ||||
Shahuindo | 0.2 | 162.0 - 172.5 | 700 - 750 | 1,070 - 1,150 |
La Arena | — | 125.0 - 135.0 | 800 - 850 | 1,120 - 1,200 |
Timmins | — | 165.0 - 180.0 | 950 - 1,000 | 1,090 - 1,170 |
Total(4,5) | 0.2 | 452.0 - 487.5 | 820 - 870 | 1,090 - 1,170 |
Total Production(5) | 27.0 - 28.5 | 625.0 - 675.0 | ||
Consolidated Silver Basis(4) | n/a(6) | 4.50 - 6.50 | ||
(1) | Cash costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for further information on these measures. The cash costs and AISC forecasts assume average metal prices of $17.50/oz for silver, $1,525/oz for gold, $2,350/tonne ($1.07/lb) for zinc, $2,000/tonne ($0.91/lb) for lead, and $6,150/tonne ($2.79/lb) for copper; and average annual exchange rates relative to 1 USD of 19.50 for the Mexican peso ("MXN"), 3.34 for the Peruvian sol ("PEN"), 73.64 for the Argentine peso ("ARS"), 6.91 for the Bolivian boliviano ("BOB"), and $1.30 for the Canadian dollar ("CAD"). |
(2) | Morococha data represents Pan American’s 92.3% interest in the mine's production. |
(3) | San Vicente data represents Pan American’s 95.0% interest in the mine's production. |
(4) | As shown in the detailed quantification of consolidated AISC, included in the “Alternative Performance (Non-GAAP) Measures” section of this MD&A, corporate general and administrative costs, and exploration and project development expenses are included in Consolidated Silver Basis AISC, but are not allocated in calculating AISC for the Silver and Gold Segments. |
(5) | Totals may not add due to rounding. |
PAN AMERICAN SILVER CORP. | 7 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
(6) | Pan American will no longer be providing guidance for cash costs on a Consolidated Silver Basis, determining that AISC guidance is a more appropriate measure of reflecting costs on a Consolidated Silver Basis. |
Zinc (kt) | Lead (kt) | Copper (kt) | |
Consolidated Production | 67.5 - 70.5 | 27.5 - 29.5 | 9.3 - 10.3 |
PAN AMERICAN SILVER CORP. | 8 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
2020 Forecast Capital Investment ($ millions) | |
La Colorada | 15.5 - 16.5 |
Dolores | 55.0 - 58.0 |
Huaron | 9.0 - 10.0 |
Morococha | 7.5 - 9.0 |
San Vicente | 6.0 - 7.0 |
Manantial Espejo/COSE/Joaquin | 4.0 - 5.5 |
Shahuindo | 63.0 - 65.0 |
La Arena | 42.0 - 44.0 |
Timmins | 23.0 - 25.0 |
Sustaining Capital Total | 225.0 - 240.0 |
La Colorada Skarn project | 16.0 - 18.0 |
Timmins Expansion | 4.0 - 5.0 |
Other | 2.0 - 4.0 |
Project Capital Total | 22.0 - 27.0 |
Total Capital | 247.0 - 267.0 |
• | La Colorada - underground mechanization equipment additions, mine equipment refurbishments and replacements, underground ventilation infrastructure improvements, tailing storage facility expansions and near-mine exploration; |
• | Dolores - heap leach pad and pond expansions, open pit mine waste pre-stripping activities and mine equipment refurbishments; |
• | Huaron - mine equipment replacements, mine deepening and near-mine exploration; |
• | Morococha - near-mine exploration and underground mine equipment additions and replacements; |
• | San Vicente - underground mine equipment refurbishments and replacements and near-mine exploration; |
• | Manantial Espejo - near-mine exploration and mill upgrades to accept the COSE and Joaquin ores; |
• | Shahuindo - heap leach pad expansions, waste rock storage facility expansions, lease payments from a fleet expansion initiated in 2019, land purchases and near-mine exploration; |
• | La Arena - open pit mine waste pre-stripping activities, waste rock storage facility expansions and land purchases; and, |
• | Timmins - tailings storage facility expansions, underground mine equipment replacements and refurbishments and near-mine exploration. |
• | La Colorada - continued exploration drilling and early stage engineering and metallurgical testing for the skarn discovery; |
PAN AMERICAN SILVER CORP. | 9 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
• | Timmins - an approximate 20% expansion of the Bell Creek mine, including the purchase of additional mine equipment and debottlenecking and upgrading certain components of the plant to maximize the benefits of the improved efficiencies resulting from the commissioning of the Bell Creek shaft in February 2019; and, |
• | Other - includes remaining payments for the COSE and Joaquin mine developments in Argentina, and advancements in the engineering and permitting for a future plant relocation at Morococha. |
PAN AMERICAN SILVER CORP. | 10 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 11 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 12 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
2019 OPERATING PERFORMANCE | ||
Silver Production (ounces ‘000s) | Gold Production (ounces ‘000s) | ||||||||||||||||
Three months ended December 31, | Year ended December 31, | Three months ended December 31, | Year ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | ||||||||||
La Colorada | 2,080 | 2,074 | 8,206 | 7,617 | 1.3 | 1.2 | 4.6 | 4.4 | |||||||||
Dolores | 1,287 | 824 | 5,122 | 4,081 | 26.1 | 29.4 | 117.6 | 136.6 | |||||||||
Huaron | 935 | 965 | 3,796 | 3,561 | 0.2 | 0.2 | 1.0 | 0.8 | |||||||||
Morococha(1) | 554 | 740 | 2,456 | 2,881 | 0.2 | 0.2 | 1.4 | 2.1 | |||||||||
San Vicente(2) | 877 | 937 | 3,528 | 3,544 | 0.1 | 0.1 | 0.5 | 0.5 | |||||||||
Manantial Espejo | 817 | 587 | 2,599 | 3,092 | 6.7 | 6.2 | 22.4 | 34.6 | |||||||||
Shahuindo | 54 | — | 137 | — | 43.5 | — | 145.4 | — | |||||||||
La Arena | 11 | — | 26 | — | 48.4 | — | 122.5 | — | |||||||||
Timmins | 6 | — | 18 | — | 47.3 | — | 143.8 | — | |||||||||
Total (3) | 6,622 | 6,128 | 25,886 | 24,776 | 173.9 | 37.2 | 559.2 | 178.9 | |||||||||
(1) | Morococha data represents Pan American's 92.3% interest in the mine's production. |
(2) | San Vicente data represents Pan American's 95.0% interest in the mine's production. |
(3) | Totals may not add due to rounding. |
PAN AMERICAN SILVER CORP. | 13 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Base Metal Production | |||||||||
Three months ended December 31, | Year ended December 31, | ||||||||
2019 | 2018 | 2019 | 2018 | ||||||
Zinc - kt | 16.6 | 18.5 | 67.6 | 64.8 | |||||
Lead - kt | 7.2 | 6.3 | 27.3 | 22.4 | |||||
Copper - kt | 2.3 | 2.2 | 8.7 | 9.8 | |||||
PAN AMERICAN SILVER CORP. | 14 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Cash Costs(1) ($ per ounce) | AISC(1) ($ per ounce) | |||||||||||||||
Three months ended December 31, | Year ended December 31, | Three months ended December 31, | Year ended December 31, | |||||||||||||
2019 | 2018(2) | 2019 | 2018(2) | 2019 | 2018(3) | 2019 | 2018(3) | |||||||||
La Colorada | 4.30 | 2.46 | 2.99 | 2.26 | 5.80 | 5.93 | 4.54 | 4.63 | ||||||||
Dolores | 2.64 | 6.30 | 3.09 | (1.81 | ) | 9.33 | 35.36 | 15.45 | 16.36 | |||||||
Huaron | 5.34 | 2.42 | 4.15 | 1.79 | 9.44 | 9.71 | 7.74 | 7.95 | ||||||||
Morococha | 10.85 | (0.58 | ) | 4.35 | (4.43 | ) | 18.83 | 6.19 | 10.08 | 1.59 | ||||||
San Vicente | 14.38 | 10.20 | 11.77 | 9.83 | 16.50 | 13.59 | 13.08 | 12.20 | ||||||||
Manantial Espejo | 15.47 | 23.03 | 19.59 | 14.83 | 16.94 | 27.94 | 18.43 | 16.83 | ||||||||
Silver Segment Consolidated | 7.80 | 5.82 | 6.39 | 3.36 | 11.37 | 14.69 | 10.46 | 9.48 | ||||||||
Shahuindo | 605 | — | 570 | — | 970 | — | 807 | — | ||||||||
La Arena | 580 | — | 644 | — | 764 | — | 1,042 | — | ||||||||
Timmins | 884 | — | 904 | — | 984 | — | 998 | — | ||||||||
Gold Segment Consolidated | 693 | — | 712 | — | 901 | — | 948 | — | ||||||||
Consolidated per silver ounce sold(4): | ||||||||||||||||
All Operations | (8.63 | ) | 5.82 | (4.89 | ) | 3.36 | 1.04 | 16.19 | 4.44 | 10.77 | ||||||
All Operations before NRV inventory adjustments | (8.63 | ) | 5.82 | (4.89 | ) | 3.36 | 0.96 | 13.69 | 4.45 | 9.72 | ||||||
(1) | Cash costs and AISC are non-GAAP measures. Please refer to the section “Alternative Performance (Non-GAAP) Measures” of this MD&A for a detailed description of these measures and where appropriate a reconciliation of the measure to the 2019 Financial Statements. |
(2) | Silver Segment cash costs per ounce sold are calculated based on cash costs, net of by-product credits divided by per ounce of silver sold and they are therefore different from previously reported 2018 "cash costs" which were calculated based on cash costs net of by-product credits divided by payable silver ounces produced. The 2018 cash costs per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the Company to calculate the 2019 cash cost per ounce sold. |
(3) | 2018 AISC per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the Company to calculate the 2019 AISC per ounce sold. The change in methodology relates to the sustaining capital calculation to account for the adoption of IFRS 16, and sustaining capital now includes lease payments. Previously, leased assets were included as sustaining capital in the period of acquisition, while future related lease payments were excluded. |
(4) | Consolidated silver basis total is calculated per silver ounce sold with total gold revenues included within by-product credits. G&A costs are included in the consolidated AISC, but not allocated in calculating AISC for each operation. |
PAN AMERICAN SILVER CORP. | 15 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Original Guidance | May Guidance | August Guidance | November Guidance | 2019 Actual | |
Silver Production - Moz | 26.5 - 27.5 | 26.6 - 27.6 | 25.3 - 26.3 | NC | 25.9 |
Gold Production - koz | 162.5 - 172.5 | 570.0 - 620.0 | 550.0 - 600.0 | NC | 559.2 |
Zinc Production - kt | 65.0 - 67.0 | NC | NC | NC | 67.6 |
Lead Production - kt | 24.0 - 25.0 | NC | NC | NC | 27.3 |
Copper Production - kt | 9.8 - 10.3 | NC | NC | NC | 8.7 |
Silver Segment Cash Costs ($ per ounce) | - | 6.50 - 7.50 | NC | 6.00 - 7.00 | 6.39 |
Gold Segment Cash Costs ($ per ounce) | - | 740 - 810 | NC | 725 - 775 | 712 |
Consolidated Silver Basis Cash Costs ($ per ounce) | 6.50 - 7.50 | (2.25) - 0.50 | (3.30) - (1.80) | (5.50) - (3.80) | (4.89) |
Silver Segment AISC ($ per ounce) | - | 9.75 - 11.25 | NC | 9.50 - 11.00 | 10.46 |
Gold Segment AISC ($ per ounce) | - | 1,025 - 1,125 | NC | 1,000 - 1,100 | 948 |
Consolidated Silver Basis AISC ($ per ounce) | 10.80 - 12.30 | 7.75 - 10.75 | 7.00 - 9.00 | 6.00 - 7.50 | 4.44 |
Sustaining Capital ($ millions) | 85 - 90 | 203 - 213 | NC | NC | 179.1 |
Project Capital ($ millions) | 30 | 40 | 45 | NC | 43.6 |
PAN AMERICAN SILVER CORP. | 16 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
2019 Silver Production (million ounces) | 2019 Gold Production (thousand ounces) | |||
Guidance (1) | Actual | Guidance (1) | Actual | |
Silver Segment: | ||||
La Colorada | 8.0 - 8.2 | 8.2 | 4.1 - 4.8 | 4.6 |
Dolores | 5.2 - 5.5 | 5.1 | 114.5 - 120.0 | 117.6 |
Huaron | 3.6 -3.7 | 3.8 | 0.5 | 1.0 |
Morococha(2) | 2.8 -2.9 | 2.5 | 1.2 - 1.5 | 1.4 |
San Vicente(2) | 3.5 - 3.7 | 3.5 | 0.3 | 0.5 |
Manantial Espejo | 3.4 - 3.6 | 2.6 | 42.0 - 45.0 | 22.4 |
Silver Segment Total(3) | 26.5 - 27.5 | 25.7 | 162.5 - 172.5 | 147.5 |
Gold Segment: | ||||
Shahuindo | 0.1 | 0.1 | 135.0 - 165.0 | 145.4 |
La Arena | — | — | 117.5 - 122.5 | 122.5 |
Timmins | — | — | 155.0 - 160.0 | 143.8 |
Gold Segment Total(3) | 0.1 | 0.2 | 407.5 - 447.5 | 411.7 |
Total(3) | 26.6 - 27.6 | 25.9 | 570.0 - 620.0 | 559.2 |
(1) | Guidance amount per the May Guidance. |
(2) | Production figures are only for Pan American’s ownership share of Morococha (92.3%), and San Vicente (95.0%). |
(3) | Totals may not add due to rounding. |
PAN AMERICAN SILVER CORP. | 17 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
2019 Zinc Production (thousand tonnes) | 2019 Lead Production (thousand tonnes) | 2019 Copper Production (thousand tonnes) | ||||
Guidance (1) | Actual | Guidance (1) | Actual | Guidance (1) | Actual | |
La Colorada | 18.7 - 19.5 | 21.0 | 9.5 - 9.8 | 11.1 | - | - |
Huaron | 17.7 - 18.0 | 18.1 | 8.5 - 8.8 | 9.2 | 5.7 - 5.9 | 6.0 |
Morococha(2) | 22.6 - 23.0 | 22.5 | 5.3 - 5.7 | 6.6 | 2.8 - 3.1 | 1.8 |
San Vicente(2) | 6.0 - 6.5 | 6.0 | 0.7 | 0.4 | 1.3 | 0.8 |
Total(3) | 65.0 - 67.0 | 67.6 | 24.0 - 25.0 | 27.3 | 9.8 - 10.3 | 8.7 |
(1) | Guidance amount per the May Guidance. |
(2) | Production figures are only for Pan American’s ownership share of Morococha (92.3%), and San Vicente (95.0%). |
(3) | Totals may not add due to rounding. |
2019 Cash Costs(1) ($ per ounce) | 2019 AISC(1) ($ per ounce) | |||
Guidance (2) | Actual | Guidance (2) | Actual | |
Silver Segment: | ||||
La Colorada | 2.50 - 3.50 | 2.99 | 3.50 - 4.50 | 4.54 |
Dolores | 4.50 - 5.50 | 3.09 | 14.00 - 16.00 | 15.45 |
Huaron | 6.00 - 7.00 | 4.15 | 7.50 - 9.25 | 7.74 |
Morococha | 3.10 - 4.00 | 4.35 | 7.00 - 9.00 | 10.08 |
San Vicente | 10.60 - 11.50 | 11.77 | 12.25 - 13.50 | 13.08 |
Manantial Espejo | 17.00 - 18.50 | 19.59 | 17.75 - 19.50 | 18.43 |
Total(3) | 6.50 - 7.50 | 6.39 | 9.75 - 11.25 | 10.46 |
Gold Segment: | ||||
Shahuindo | 550 - 625 | 570 | 875 - 1,000 | 807 |
La Arena | 800 - 850 | 644 | 1,275 - 1,325 | 1,042 |
Timmins | 890 - 940 | 904 | 1,025 - 1,075 | 998 |
Total(3) | 740 - 810 | 712 | 1,025 - 1,125 | 948 |
Consolidated Silver Basis(3,4) | (2.25) - 0.50 | (4.89) | 7.75 - 10.75 | 4.44 |
(1) | Cash Costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for a detailed description of these calculations and a reconciliation of these measures to the 2019 Financial Statements. The cash costs and AISC Forecasts assumed the following 2019 average metal prices: $14.50/oz for silver, $1,250/oz for gold, $2,600/tonne ($1.18/lb) for zinc, $1,950/tonne ($0.88/lb) for lead, and $6,150/tonne ($2.79/lb) for copper; and average annual exchange rates relative to 1 USD of 19.50 for the MXN, 3.33 for the PEN, 41.80 for the ARS, 6.91 for the BOB, and $1.30 for the CAD. |
(2) | Guidance amount per the May Guidance. |
(3) | As shown in the detailed quantification of consolidated AISC, included in the “Alternative Performance (Non-GAAP) Measures” section of this MD&A, corporate general and administrative expense, and exploration and project development expense are included in consolidated (silver basis) AISC, but are not allocated amongst the operations and thus are not included in either the silver or gold segment totals. |
(4) | Consolidated silver basis is calculated by treating all revenues from metals other than silver, including gold, as a by-product credit. |
PAN AMERICAN SILVER CORP. | 18 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 19 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
2019 Capital Expenditure ($ millions) | ||
Guidance (1) | Actual | |
La Colorada | 6.5 – 7.0 | 9.7 |
Dolores | 53.0 – 54.0 | 49.7 |
Huaron | 6.5 – 7.5 | 10.9 |
Morococha | 11.0 – 12.0 | 12.6 |
San Vicente | 6.5 – 7.5 | 5.0 |
Manantial Espejo | 1.5 – 2.0 | 2.8 |
Shahuindo | 47.5 – 49.0 | 29.9 |
La Arena | 54.0 – 56.0 | 47.6 |
Timmins | 16.5 – 18.0 | 11.0 |
Sustaining Capital Sub-total | 203.0 - 213.0 | 179.1 |
Morococha projects | 2.5 | 2.3 |
Mexico projects | 7.5 | 11.5 |
Joaquin and COSE projects | 20.0 | 23.8 |
Acquired Mines Projects | 10.0 | 6.1 |
Project Capital Sub-total | 40.0 | 43.6 |
Total Capital | 243.0 – 253.0 | 222.7 |
(1) | Guidance amount per the May Guidance. |
PAN AMERICAN SILVER CORP. | 20 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three months ended December 31, | Year ended December 31, | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Tonnes milled - kt | 197.1 | 187.4 | 768.7 | 726.0 | ||||||||
Average silver grade – grams per tonne | 358 | 375 | 361 | 358 | ||||||||
Average zinc grade - % | 2.85 | 3.10 | 3.10 | 2.83 | ||||||||
Average lead grade - % | 1.70 | 1.50 | 1.65 | 1.40 | ||||||||
Production: | ||||||||||||
Silver – koz | 2,080 | 2,074 | 8,206 | 7,617 | ||||||||
Gold – koz | 1.28 | 1.16 | 4.61 | 4.40 | ||||||||
Zinc – kt | 4.85 | 5.09 | 20.97 | 17.79 | ||||||||
Lead – kt | 2.92 | 2.44 | 11.15 | 8.84 | ||||||||
Cash costs(1) | $ | 4.30 | $ | 2.46 | $ | 2.99 | $ | 2.26 | ||||
Sustaining capital - ('000s)(2) | $ | 1,957 | $ | 5,364 | $ | 9,721 | $ | 15,462 | ||||
AISC(1) | $ | 5.80 | $ | 5.93 | $ | 4.54 | $ | 4.63 | ||||
Payable silver sold - koz | 1,770 | 1,780 | 7,583 | 7,069 | ||||||||
(1) | Cash costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for a detailed reconciliation of these measures to cost of sales. |
(2) | Sustaining capital expenditures exclude $2.9 million and $11.1 million investing activity cash outflows for Q4 2019 and full year 2019, respectively (Q4 2018 and full year 2018: $2.8 million and $7.0 million respectively) related to investment capital incurred on the La Colorada projects, as disclosed in the “Project Development Update” section of this MD&A. |
• | Silver: 8% increase, driven primarily by higher throughput of sulphide ore and higher silver grades in the oxide ores from mine sequencing as expected. |
• | By-products: 18% and 26% increase in zinc and lead, respectively, primarily from the higher throughput of sulphide ore as expected. |
PAN AMERICAN SILVER CORP. | 21 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three months ended December 31, | Year ended December 31, | |||||||
2019 | 2018 | 2019 | 2018 | |||||
Tonnes placed - kt | 1,856.7 | 1,818.5 | 6,777.0 | 6,903.3 | ||||
Average silver grade – grams per tonne | 42 | 25 | 38 | 31 | ||||
Average gold grade – grams per tonne | 0.62 | 0.68 | 0.60 | 0.85 | ||||
Production: | ||||||||
Silver – koz | 1,287 | 824 | 5,122 | 4,081 | ||||
Gold – koz | 26.1 | 29.4 | 117.6 | 136.6 | ||||
Cash costs(1) | 2.64 | 6.30 | 3.09 | (1.81 | ) | |||
Sustaining capital - ('000s)(2) | 8,106 | 13,255 | 49,660 | 48,842 | ||||
AISC(1) | 9.33 | 35.36 | 15.45 | 16.36 | ||||
Payable silver sold - koz | 1,402 | 870 | 4,924 | 4,205 | ||||
(1) | Cash costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for a detailed reconciliation of these measures to cost of sales. |
(2) | Sustaining capital expenditures exclude $nil and $0.4 million investing activity cash outflows for Q4 2019 and full year 2019, respectively (Q4 2018 and full year 2018: $0.3 million and $10.6 million respectively) related to final payables for the pulp agglomeration plant and underground mine projects. |
• | Silver: the 26% increase was primarily the result of higher grades from mine sequencing as expected partially offset by leach sequencing that resulted in additional silver being inventoried on the heaps. |
• | Gold: the 14% decrease was due to lower grades from mine sequencing, partially offset by increased recoveries from improved leach kinetics, as expected. |
PAN AMERICAN SILVER CORP. | 22 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three months ended December 31, | Year ended December 31, | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Tonnes milled - kt | 252.3 | 252.0 | 994.0 | 935.0 | ||||||||
Average silver grade – grams per tonne | 140 | 142 | 142 | 142 | ||||||||
Average zinc grade - % | 2.49 | 2.49 | 2.38 | 2.44 | ||||||||
Average lead grade - % | 1.32 | 1.22 | 1.22 | 1.18 | ||||||||
Average copper grade - % | 0.85 | 0.78 | 0.81 | 0.76 | ||||||||
Production: | ||||||||||||
Silver – koz | 935 | 965 | 3,796 | 3,561 | ||||||||
Gold – koz | 0.21 | 0.22 | 0.97 | 0.79 | ||||||||
Zinc – kt | 4.95 | 4.82 | 18.07 | 17.38 | ||||||||
Lead – kt | 2.50 | 2.16 | 9.22 | 8.05 | ||||||||
Copper – kt | 1.57 | 1.52 | 6.02 | 5.44 | ||||||||
Cash costs(1) | $ | 5.34 | $ | 2.42 | $ | 4.15 | $ | 1.79 | ||||
Sustaining capital - ('000s) | $ | 2,834 | $ | 6,099 | $ | 10,936 | $ | 17,761 | ||||
AISC(1) | $ | 9.44 | $ | 9.71 | $ | 7.74 | $ | 7.95 | ||||
Payable silver sold – koz | 736 | 858 | 3,253 | 3,094 | ||||||||
(1) | Cash costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for a detailed reconciliation of these measures to cost of sales. |
• | Silver: 7% higher primarily due to higher throughput. |
• | By-products: increased lead, copper and zinc production of 15%, 11% and 4%, respectively, primarily from higher throughput, and higher lead and copper grades due to mine sequencing, as expected. |
PAN AMERICAN SILVER CORP. | 23 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three months ended December 31, | Year ended December 31, | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Tonnes milled – kt | 176.5 | 163.0 | 686.2 | 672.0 | ||||||||
Average silver grade – grams per tonne | 112 | 154 | 126 | 149 | ||||||||
Average zinc grade - % | 3.55 | 4.02 | 3.76 | 3.80 | ||||||||
Average lead grade - % | 1.17 | 1.09 | 1.21 | 0.92 | ||||||||
Average copper grade - % | 0.44 | 0.44 | 0.44 | 0.66 | ||||||||
Production: | ||||||||||||
Silver – koz | 554 | 740 | 2,456 | 2,881 | ||||||||
Gold – koz | 0.23 | 0.19 | 1.39 | 2.09 | ||||||||
Zinc – kt | 5.46 | 5.78 | 22.50 | 22.17 | ||||||||
Lead – kt | 1.61 | 1.40 | 6.56 | 4.69 | ||||||||
Copper – kt | 0.46 | 0.45 | 1.83 | 3.30 | ||||||||
Cash costs (2) | $ | 10.85 | $ | (0.58 | ) | $ | 4.35 | $ | (4.43 | ) | ||
Sustaining capital - ('000s)(3) | $ | 3,945 | $ | 4,357 | $ | 12,599 | $ | 15,038 | ||||
AISC(2) | $ | 18.83 | $ | 6.19 | $ | 10.08 | $ | 1.59 | ||||
Payable silver sold (100%) - koz | 515 | 674 | 2,335 | 2,652 | ||||||||
(1) | Production figures are for Pan American’s 92.3% share only, unless otherwise noted. |
(2) | Cash costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for a detailed reconciliation of these measures to cost of sales. |
(3) | Sustaining capital expenditures exclude $0.8 million and $2.3 million investing activity cash outflows for Q4 2019 and full year 2019, respectively, related to investment capital incurred on the Morococha project, as disclosed in the “Project Development Update” section of this MD&A (Q4 2018 and full year 2018, nil). |
• | Silver: 15% lower, primarily due to lower grades from mine sequencing. |
• | By-products: a 40% increase in lead and 45% decrease in copper, both related to mine sequencing into higher lead ore zones. Zinc production was consistent year-over-year. |
PAN AMERICAN SILVER CORP. | 24 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three months ended December 31, | Year ended December 31, | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Tonnes milled – kt | 91.1 | 88.3 | 349.7 | 332.9 | ||||||||
Average silver grade – grams per tonne | 328 | 372 | 345 | 362 | ||||||||
Average zinc grade - % | 1.80 | 3.66 | 2.16 | 2.77 | ||||||||
Average lead grade - % | 0.15 | 0.32 | 0.14 | 0.34 | ||||||||
Average copper grade - % | 0.30 | 0.37 | 0.31 | 0.40 | ||||||||
Production: | ||||||||||||
Silver – koz | 877 | 937 | 3,528 | 3,544 | ||||||||
Gold – koz | 0.13 | 0.12 | 0.48 | 0.50 | ||||||||
Zinc – kt | 1.31 | 2.82 | 6.01 | 7.47 | ||||||||
Lead – kt | 0.13 | 0.26 | 0.42 | 0.78 | ||||||||
Copper – kt | 0.22 | 0.22 | 0.85 | 1.02 | ||||||||
Cash costs (2) | $ | 14.38 | $ | 10.20 | $ | 11.77 | $ | 9.83 | ||||
Sustaining capital - ('000s) | $ | 2,048 | $ | 1,637 | $ | 4,960 | $ | 6,983 | ||||
AISC(2) | $ | 16.50 | $ | 13.59 | $ | 13.08 | $ | 12.20 | ||||
Payable silver sold (100%) - koz | 1,001 | 502 | 4,003 | 3,054 | ||||||||
(1) | Production figures are for Pan American’s 95.0% share only, unless otherwise noted. |
(2) | Cash costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for a detailed reconciliation of these measures to cost of sales. |
• | Silver: consistent year-over-year as higher throughput was offset by lower grades, as expected. |
• | By-products: decreased lead, zinc and copper production of 46%, 20% and 17%, respectively, as a result of lower base metal grades due to the mine sequencing, largely as expected. |
PAN AMERICAN SILVER CORP. | 25 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three months ended December 31, | Year ended December 31, | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Tonnes milled - kt | 186.5 | 198.5 | 708.6 | 804.4 | ||||||||
Average silver grade – grams per tonne | 150 | 95 | 127 | 135 | ||||||||
Average gold grade – grams per tonne | 1.21 | 0.98 | 1.08 | 1.42 | ||||||||
Production: | ||||||||||||
Silver – koz | 817 | 587 | 2,599 | 3,092 | ||||||||
Gold – koz | 6.71 | 6.19 | 22.41 | 34.55 | ||||||||
Cash costs (1) | $ | 15.47 | $ | 23.03 | $ | 19.59 | $ | 14.83 | ||||
Sustaining capital - ('000s) | $ | 696 | $ | 436 | $ | 2,757 | $ | 2,827 | ||||
AISC(1) | $ | 16.94 | $ | 27.94 | $ | 18.43 | $ | 16.83 | ||||
Payable silver sold - koz | 928 | 615 | 2,460 | 3,086 | ||||||||
(1) | Cash costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for a detailed reconciliation of these measures to cost of sales. |
• | Silver and gold: 16% and 35% decreases, respectively, primarily from lower throughput due to the temporary suspension in operations following the accident at COSE reported in June 2019 and the processing of lower grade stockpiles from the lack of higher grade ores due to project delays. |
PAN AMERICAN SILVER CORP. | 26 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three months ended December 31, | Year ended December 31, | |||||||||||||||||
Shahuindo | La Arena | Timmins | Shahuindo | La Arena | Timmins | |||||||||||||
Tonnes milled - kt | 3,449.4 | 5,311.8 | 473.9 | 11,218.8 | 11,189.7 | 1,480.7 | ||||||||||||
Average silver grade – grams per tonne | 7 | — | — | 8 | — | — | ||||||||||||
Average gold grade – grams per tonne | 0.58 | 0.41 | 3.17 | 0.60 | 0.41 | 3.18 | ||||||||||||
Production: | ||||||||||||||||||
Silver – koz | 54.21 | 10.81 | 5.53 | 136.62 | 26.16 | 17.53 | ||||||||||||
Gold – koz | 43.52 | 48.43 | 47.33 | 145.37 | 122.52 | 143.77 | ||||||||||||
Cash costs(1) | $ | 605 | $ | 580 | $ | 884 | $ | 570 | $ | 644 | $ | 904 | ||||||
Sustaining capital - ('000s)(2) | $ | 14,156 | $ | 8,382 | $ | 4,066 | $ | 29,873 | $ | 47,557 | $ | 11,035 | ||||||
AISC(1) | $ | 970 | $ | 764 | $ | 984 | $ | 807 | $ | 1,042 | $ | 998 | ||||||
Payable gold sold - koz | 39.85 | 48.06 | 46.40 | 133.30 | 124.21 | 143.30 | ||||||||||||
(1) | Cash costs and AISC are non-GAAP measures. Please refer to the “Alternative Performance (Non-GAAP) Measures” section of this MD&A for a detailed reconciliation of these measures to cost of sales. |
(2) | Timmins sustaining capital expenditures exclude $0.1 million and $2.7 million of investing activity cash outflow for Q4 2019 and full year 2019, respectively, and related primarily to reduction in accounts payable balances from the Bell Creek shaft project completed prior to acquisition. Shahuindo sustaining capital expenditures exclude $0.1 million and $3.4 million of investing activity cash outflow for Q4 2019 and full year 2019, respectively, relating to project development, as disclosed in the “Project Development Update” section of this MD&A. |
PAN AMERICAN SILVER CORP. | 27 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PROJECT DEVELOPMENT UPDATE | ||
Project Development Investment(1) | Three months ended December 31, | Year ended December 31, | ||||||
(thousands of USD) | ||||||||
2019 | 2018 | 2019 | 2018 | |||||
Mexico Projects | 2,891 | 3,128 | 11,469 | 17,648 | ||||
Joaquin and COSE Projects | 5,622 | 10,022 | 23,754 | 27,053 | ||||
Morococha Projects | 804 | — | 2,284 | — | ||||
Acquired Mines Projects | 187 | — | 6,120 | — | ||||
Total | 9,504 | 13,150 | 43,627 | 44,701 | ||||
(1) | Amounts provided in the table above, including prior year amounts, reflect cash-outflows for project capital in the respective periods. Amounts provided in similar tables of previous MD&As represented amounts capitalized as part of the projects in the period reported. As a result of periodic changes in accounts payable balances, the amounts capitalized for the projects during the period may be different than the project investment cash outflows in the period. |
PAN AMERICAN SILVER CORP. | 28 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
OVERVIEW OF 2019 FINANCIAL RESULTS | ||
2019 | Quarter Ended | Year Ended | |||||||||||||
(In thousands of USD, other than per share amounts) | March 31 (1) | June 30 (1) | Sept 30 (1) | Dec 31 | Dec 31 | ||||||||||
Revenue(2) | $ | 253,699 | $ | 340,494 | $ | 352,187 | $ | 404,379 | $ | 1,350,759 | |||||
Mine operating earnings (loss)(2) | $ | 15,770 | $ | 37,740 | $ | 77,168 | $ | 98,610 | $ | 229,288 | |||||
Earnings (loss) for the period attributable to equity holders | $ | 2,783 | $ | 5,053 | $ | 50,975 | $ | 51,927 | $ | 110,738 | |||||
Basic earnings (loss) per share | $ | 0.02 | $ | 0.02 | $ | 0.26 | $ | 0.25 | $ | 0.55 | |||||
Diluted earnings (loss) per share | $ | 0.02 | $ | 0.02 | $ | 0.26 | $ | 0.25 | $ | 0.55 | |||||
Cash flow from operating activities | $ | (12,911 | ) | $ | 83,518 | $ | 81,948 | $ | 129,473 | $ | 282,028 | ||||
Cash dividends paid per share | $ | 0.035 | $ | 0.035 | $ | 0.035 | $ | 0.035 | $ | 0.140 | |||||
Other financial information | |||||||||||||||
Total assets | $ | 3,461,682 | |||||||||||||
Total long-term financial liabilities(3) | $ | 517,776 | |||||||||||||
Total attributable shareholders’ equity | $ | 2,463,099 | |||||||||||||
(1) | Amounts differ from those originally reported in the respective quarter due to: (1) the finalization of the purchase price allocation which was retrospectively applied, the most significant change being the removal of the previously recorded $30.5M bargain purchase gain; and, (2) amounts presented retrospectively as if Timmins had not been classified as held for sale. |
(2) | Concurrent with the Tahoe Acquisition, the Company classified the Timmins mines as a discontinued operation held for sale and, in the third quarter, reclassified to be a continuing operation after a change in Management's intentions. As a result, the previously recorded first and second quarters have been recast to present the Timmins mines as continuing operations. |
(3) | Total long-term financial liabilities are comprised of non-current liabilities excluding deferred tax liabilities, deferred revenue, and share purchase warrant liabilities. |
2018 | Quarter Ended | Year Ended | |||||||||||||
(In thousands of USD, other than per share amounts) | March 31 | June 30 | Sept 30 | Dec 31 | Dec 31 | ||||||||||
Revenue | $ | 206,961 | $ | 216,460 | $ | 187,717 | $ | 173,357 | $ | 784,495 | |||||
Mine operating earnings | $ | 55,124 | $ | 54,851 | $ | (4,412 | ) | $ | (4,666 | ) | $ | 100,897 | |||
Earnings for the period attributable to equity holders | $ | 47,376 | $ | 36,187 | $ | (9,460 | ) | $ | (63,809 | ) | $ | 10,294 | |||
Basic earnings per share | $ | 0.31 | $ | 0.24 | $ | (0.06 | ) | $ | (0.42 | ) | $ | 0.07 | |||
Diluted earnings per share | $ | 0.31 | $ | 0.24 | $ | (0.06 | ) | $ | (0.42 | ) | $ | 0.07 | |||
Cash flow from operating activities | $ | 34,400 | $ | 66,949 | $ | 41,699 | $ | 11,930 | $ | 154,978 | |||||
Cash dividends paid per share | $ | 0.035 | $ | 0.035 | $ | 0.035 | $ | 0.035 | $ | 0.140 | |||||
Other financial information | |||||||||||||||
Total assets | $ | 1,937,476 | |||||||||||||
Total long-term financial liabilities(1) | $ | 96,828 | |||||||||||||
Total attributable shareholders’ equity | $ | 1,508,212 | |||||||||||||
(1) | Total long-term financial liabilities are comprised of non-current liabilities excluding deferred tax liabilities, deferred revenue, and share purchase warrant liabilities. |
PAN AMERICAN SILVER CORP. | 29 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
2017 | Quarter Ended | Year Ended | |||||||||||||
(In thousands of USD, other than per share amounts) | March 31 | June 30 | Sept 30 | Dec 31 | Dec 31 | ||||||||||
Revenue | $ | 198,687 | $ | 201,319 | $ | 190,791 | $ | 226,031 | $ | 816,828 | |||||
Mine operating earnings | $ | 32,875 | $ | 44,782 | $ | 47,818 | $ | 43,285 | $ | 168,760 | |||||
Earnings for the period attributable to equity holders | $ | 19,371 | $ | 35,472 | $ | 17,256 | $ | 48,892 | $ | 120,991 | |||||
Basic earnings per share | $ | 0.13 | $ | 0.23 | $ | 0.11 | $ | 0.32 | $ | 0.79 | |||||
Diluted earnings per share | $ | 0.13 | $ | 0.23 | $ | 0.11 | $ | 0.32 | $ | 0.79 | |||||
Cash flow from operating activities | $ | 38,569 | $ | 42,906 | $ | 63,793 | $ | 79,291 | $ | 224,559 | |||||
Cash dividends paid per share | $ | 0.025 | $ | 0.025 | $ | 0.025 | $ | 0.025 | $ | 0.100 | |||||
Other financial information | |||||||||||||||
Total assets | $ | 1,993,332 | |||||||||||||
Total long-term financial liabilities(1) | $ | 90,027 | |||||||||||||
Total attributable shareholders’ equity | $ | 1,516,850 | |||||||||||||
(1) | Total long-term financial liabilities are comprised of non-current liabilities excluding deferred tax liabilities, deferred revenue, and share purchase warrant liabilities. |
Net earnings, year ended December 31, 2018 (in thousands of USD) | $ | 12,041 | Note | ||||||
Increased revenue: | |||||||||
Increased realized metal prices | $ | 63,792 | |||||||
Higher quantities of metal sold | 515,563 | ||||||||
Increased direct selling costs | (20,732 | ) | |||||||
Increased positive settlement adjustments | 7,641 | ||||||||
Total increase in revenue | $ | 566,264 | (1) | ||||||
Increased cost of sales: | |||||||||
Increased production costs and increased royalty charges | $ | (331,709 | ) | (2) | |||||
Increased depreciation and amortization | (106,164 | ) | (3) | ||||||
Total increase in cost of sales | $ | (437,873 | ) | ||||||
Increased investment income net of other expense | 83,711 | (4) | |||||||
Increased income tax expense | (50,121 | ) | (5) | ||||||
Increased mine care and maintenance | (23,662 | ) | (6) | ||||||
Increased interest and finance expense | (21,143 | ) | (7) | ||||||
Increased impairment charges | (12,261 | ) | (8) | ||||||
Increased general and administrative expense | (9,103 | ) | (9) | ||||||
Decreased net gain on asset sales, commodity contracts and derivatives | (4,666 | ) | |||||||
Increased foreign exchange gains | 4,323 | ||||||||
Decreased transaction costs | 2,714 | ||||||||
Increased share of income from associate and dilution gain | 1,566 | ||||||||
Increased exploration and project development expense | (546 | ) | |||||||
Net earnings, year ended December 31, 2019 | $ | 111,244 | |||||||
1. | Revenue for 2019 was $1.4 billion, a $566.3 million increase from the $784.5 million of revenue recognized in 2018. The major factor driving the increase was $515.6 million in additional quantities of metal sold, primarily from the addition of the newly acquired Gold Segment mines, and $63.8 million from higher precious |
PAN AMERICAN SILVER CORP. | 30 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Realized Metal Prices | Quantities of Metal Sold | ||||||||||
Year ended December 31, | Year ended December 31, | ||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Silver(1) – koz | $ | 16.34 | 15.61 | 24,676 | 23,160 | ||||||
Gold(1) – koz | $ | 1,406 | 1,272 | 548.2 | 173.9 | ||||||
Zinc(1) – kt | $ | 2,535 | 2,846 | 60.0 | 54.6 | ||||||
Lead(1) – kt | $ | 1,997 | 2,189 | 25.7 | 20.6 | ||||||
Copper(1) – kt | $ | 5,973 | $ | 6,519 | 7.6 | 9.2 | |||||
(1) | Metal price stated as dollars per ounce for silver and gold, and dollars per tonne for zinc, lead and copper, inclusive of final settlement adjustments on concentrate sales. |
2. | Production and royalty costs in 2019 were $331.7 million higher than in 2018. The increase was mainly attributable to production costs being $350.3 million higher largely due to: (i) additional production costs from the newly Acquired Mines ($325.0 million); (ii) increased production costs at Dolores, San Vicente and Morococha, primarily from inflationary pressures, and at La Colorada from higher sales volumes; partially offset by (iii) lower production costs at Manantial Espejo due primarily to the depreciation of the ARS; and, (iv) a $24.7 million reduction in negative NRV charges. Royalty charges in 2019 were $6.0 million higher, due primarily to royalty charges at the Timmins mines acquired in 2019. |
3. | Depreciation and amortization ("D&A") was $106.2 million higher than in 2018, largely as a result of additional depreciation expense from the Acquired Mines of $79.8 million, and increased depreciation at Dolores due to a higher asset base. |
4. | Investment income in 2019 was $84.7 million compared to a loss of $0.3 million in 2018, the increase reflects the fair value mark-to-market adjustment of the Company's equity investments for which prices appreciated during 2019, primarily from it's approximately 17% equity interest in New Pacific. |
5. | Income tax expense for the year ended December 31, 2019 increased to $71.3 million compared to $21.1 million in 2018. The $50.1 million year-over-year increase in income tax expense was mainly due to the increase in earnings before taxes from 2018 to 2019. |
6. | Care and maintenance costs totaled $23.7 million in 2019 and related primarily to the Company's Escobal mine where operations are currently suspended. The Escobal mine was acquired in February 2019 as part of the Tahoe Acquisition therefore there are no comparable expenses from 2018. |
7. | Interest and finance costs of $29.3 million in 2019 increased by $21.1 million from 2018, reflecting the interest expense relating to the debt drawn on the Credit Facility, and increased interest expense related to IFRS 16 leases. |
8. | Impairment charges of $40.1 million ($40.1 million, net of tax expense) were recorded in 2019, with impairment charges of $27.8 million recorded in 2018. Non-current assets are tested for impairment, or reversal of previous impairment charges, when events or changes in circumstance indicate that the carrying |
PAN AMERICAN SILVER CORP. | 31 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 32 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Metal Prices | 2020-2022 average |
Silver - $/oz | $17.94 |
Gold - $/oz | $1,474 |
Metal Prices | 2019-2022 average |
Silver - $/oz | $17.07 |
Gold - $/oz | $1,300 |
9. | General and Administrative expense was $31.8 million in 2019 compared to $22.6 million in 2018. The $9.1 million increase reflects the increased size and composition of the Company as a result of the Tahoe Acquisition. The share-based compensation of $4.4 million in 2019 was higher than the share-based compensation of $3.0 million in 2018, a result of the increased size and share price of the Company. |
PAN AMERICAN SILVER CORP. | 33 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 34 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |

PAN AMERICAN SILVER CORP. | 35 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Net loss, three months ended December 31, 2018 (in thousands of USD) | $ | (63,577 | ) | Note | |||||
Increased revenue: | |||||||||
Increased realized metal prices | $ | 62,320 | |||||||
Higher quantities of metal sold | 180,560 | ||||||||
Increased direct selling costs | (6,862 | ) | |||||||
Decreased positive settlement adjustments | (4,996 | ) | |||||||
Total increase in revenue | $ | 231,022 | (1) | ||||||
Increased cost of sales: | |||||||||
Increased production costs and increased royalty charges | $ | (96,752 | ) | (2) | |||||
Increased depreciation and amortization | (30,994 | ) | (3) | ||||||
Total increase in cost of sales | $ | (127,746 | ) | ||||||
Increased investment income net of other expense | 32,210 | (4) | |||||||
Increased income tax expense | (19,914 | ) | (5) | ||||||
Increased share of income from associate and dilution gain | 14,428 | (6) | |||||||
Increased impairment charges | (12,261 | ) | (7) | ||||||
Decreased transaction costs | 10,426 | (8) | |||||||
Increased mine care and maintenance | (8,008 | ) | (9) | ||||||
Increased interest and finance expense | (6,022 | ) | (10) | ||||||
Increased general and administrative expense | (4,559 | ) | |||||||
Increased foreign exchange gains | 2,564 | ||||||||
Increased net gain on asset sales, commodity contracts and derivatives | 2,196 | ||||||||
Decreased exploration and project development expense | 947 | ||||||||
Net earnings, three months ended December 31, 2019 | $ | 51,706 | |||||||
1. | Revenue for Q4 2019 was $404.4 million, a $231.0 million increase from $173.4 million in Q4 2018. The major factors for the increase were: a $180.6 million variance primarily from increased quantities of precious metals sold due to the additional gold sales from the Acquired Mines and higher silver sales from higher production from the Mexican operations, a $62.3 million price variance from higher realized metal prices for silver, gold and lead; slightly offset by increased direct selling costs, primarily from favorable changes in contract terms relating to concentrate treatment and refining charges, and negative settlement adjustments on concentrate shipments. |
PAN AMERICAN SILVER CORP. | 36 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Realized Metal Prices | Quantities of Metal Sold | ||||||||||
Three months ended December 31, | Three months ended December 31, | ||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Silver(1) – koz | $ | 17.84 | $ | 14.35 | 6,392 | 5,299 | |||||
Gold(1) – koz | $ | 1,479 | $ | 1,232 | 171.0 | 36.6 | |||||
Zinc(1) – kt | $ | 2,325 | $ | 2,508 | 15.1 | 15.6 | |||||
Lead(1) – kt | $ | 2,078 | $ | 1,914 | 6.1 | 5.4 | |||||
Copper(1) – kt | $ | 5,840 | $ | 6,098 | 1.9 | 2.1 | |||||
(1) | Metal price stated as dollars per ounce for silver and gold, and dollars per tonne for zinc, lead and copper, inclusive of final settlement adjustments on concentrate sales. |
2. | Production and royalty costs variances were comprised of a $3.3 million increase in royalty costs, largely due to new royalties at the Timmins mines, and a $93.4 million increase in production costs. The quarter-over-quarter production increase reflects new production costs from the Acquired Mines and higher production costs at the Silver Segment mines, mainly Morococha and San Vicente, which was only partially offset by a $12.7 million quarter-over-quarter decrease in cost-increasing NRV inventory adjustments. |
3. | D&A expense of $68.2 million in Q4 2019 was $31.0 million higher than in Q4 2018, largely the result of D&A on the Acquired Mines, which totaled $24.0 million, and increased D&A at Dolores on account of higher depreciable asset-bases, as well as from increased quantities of silver sold. |
4. | Investment income in Q4 2019 was $33.7 million compared to a loss of $1.4 million in Q4 2018, the increase reflects the fair value mark-to-market adjustment of the Company's equity investments for which prices appreciated during 2019, primarily the Company's investment in New Pacific. |
5. | Income tax expense in Q4 2019 was $26.0 million compared to $6.0 million in Q4 2018. The $19.9 million increase was largely attributable to the increase in net earnings before tax and to foreign exchange movements which positively impacted tax assets. |
6. | Share of income from associate and dilution gains were $14.2 million in Q4 2019 compared to a $0.2 million expense in Q4 2018, and relate to the Company's investment in Maverix Metals Inc. ("Maverix") which is accounted for using the equity method whereby the Company records its portion of Maverix's net income based on Pan American's fully diluted ownership interest. The quarter over quarter increase was attributable to Maverix issuing common shares in Q4 2019 to acquire certain royalty assets which diluted Pan American's ownership in Maverix and resulted in the recognition of a $13.6 million dilution gain. Maverix did not have a comparable transaction in Q4 2018. |
7. | Impairment charges of $40.1 million were recorded in Q4 2019, compared to impairment charges of $27.8 million recorded in Q4 2018. The impairment charges in each quarter related to the previously discussed Manantial Espejo CGU. |
8. | Transactions costs incurred in Q4 2018 relate to the Tahoe Acquisition described in the "Acquisition of Tahoe" section of this MD&A. Transaction and integration costs incurred for the Tahoe Acquisition were substantially completed in the third quarter of 2019, and as such there were no comparable costs in Q4 2019. |
PAN AMERICAN SILVER CORP. | 37 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
9. | Care and maintenance costs totaled $8.0 million in Q4 2019 and related primarily to the Company's Escobal mine where operations are currently suspended. The Escobal mine was acquired in February 2019 as part of the Tahoe acquisition and therefore there were no comparable expenses in Q4 2018. |
10. | Interest and finance costs of $8.3 million in Q4 2019 increased by $6.0 million from Q4 2018, reflecting the interest expense relating to the debt drawn on the Credit Facility, and increased interest expense related to IFRS 16 leases. |
PAN AMERICAN SILVER CORP. | 38 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |

ACQUISITION OF TAHOE | ||
PAN AMERICAN SILVER CORP. | 39 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Consideration: | Shares Issued/ Issuable | Consideration | |||
Fair value estimate of the Pan American Share consideration (1) | 55,990,512 | $ | 795,626 | ||
Fair value estimate of the CVRs (2) | 15,600,208 | 71,916 | |||
Cash (1) | — | 275,008 | |||
Fair value estimate of replacement options (3) | 835,874 | 124 | |||
Total Consideration | 72,426,594 | $ | 1,142,674 | ||
(1) | The Pan American Share consideration value is based on an assumed value of $14.21 per share (based on the NASDAQ closing price on February 21, 2019). |
(2) | Assumed fair value of the CVRs is based on the residual amount of the value of the Tahoe Shares acquired (based on the NYSE closing price closing of $3.64 on February 21, 2019) after deducting the cash consideration of $275 million and the fair value of the Company's share consideration paid (based on the February 21, 2019 NASDAQ closing price of $14.21). |
(3) | Assumed fair value of 3.5 million Tahoe options that upon the Tahoe Acquisition vested and converted into 835.8 thousand Pan American stock options (the "Replacement options"). The fair value of the Replacement options was determined using the Black-Scholes option pricing model, as at the Tahoe Acquisition date, using the following assumptions: |
Share price at February 21, 2019 (Canadian dollars, "CAD") | $ | 19.01 | |
Exercise price | $ | 11.67 - 97.26 | |
Expected volatility | 0.4075 | ||
Expected life (years) | 0.2 - 1.0 | ||
Expected dividend yield | 0.78 | % | |
Risk-free interest rate | 0.93 | % | |
Fair value (CAD) | $ | 163,273.36 | |
CAD to USD exchange rate at December 31, 2018 | $ | 0.7578 | |
Fair value (USD) | $ | 123,729.43 | |
PAN AMERICAN SILVER CORP. | 40 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Preliminary as reported March 31, 2019 | Adjustments | Final as reported December 31, 2019 | |||||||
Total purchase consideration paid for Tahoe | $ | 1,142,674 | $ | — | $ | 1,142,674 | |||
Cash and cash equivalents | $ | 27,529 | $ | — | $ | 27,529 | |||
Accounts receivable | 17,854 | 300 | 18,154 | ||||||
VAT Receivable | 87,268 | 224 | 87,492 | ||||||
Inventory | 152,534 | (4,325 | ) | 148,209 | |||||
Other current assets | 4,135 | (2,754 | ) | 1,381 | |||||
Mineral properties, plant and equipment | 1,298,037 | (58,635 | ) | 1,239,402 | |||||
Other assets | 3,450 | 3,101 | 6,551 | ||||||
Deferred tax assets | — | 30,728 | 30,728 | ||||||
Accounts payable and accrued liabilities | (159,675 | ) | 10,933 | (148,742 | ) | ||||
Debt | (125,000 | ) | — | (125,000 | ) | ||||
Provision for closure and decommissioning liabilities | (70,119 | ) | (7,201 | ) | (77,320 | ) | |||
Net current and deferred income tax liabilities | (62,847 | ) | (2,863 | ) | (65,710 | ) | |||
Fair value of Tahoe net assets acquired | $ | 1,173,166 | $ | (30,492 | ) | $ | 1,142,674 | ||
Bargain purchase gain recognized in net earnings on February 22, 2019 | $ | 30,492 | $ | (30,492 | ) | $ | — | ||
Commodity Prices | 2019-2022 | 2023 onwards |
Gold price - $/oz. | $1,300 | $1,300 |
Silver price - $/oz | $17.07 | $18.50 |
Zinc - $/tonne | $2,599 | $2,600 |
Lead - $/tonne | $2,171 | $2,200 |
PAN AMERICAN SILVER CORP. | 41 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
LIQUIDITY AND CAPITAL POSITION | ||
Liquidity and Capital Measures (in $000s) | December 31, 2019 | September 30, 2019 | December 31, 2018 | Q4 2019 Change | 2019 Change | |||||
Cash and cash equivalents ("Cash") | 120,564 | 94,713 | 138,510 | 25,851 | (17,946 | ) | ||||
Short-term Investments | 117,776 | 82,310 | 74,004 | 35,466 | 43,772 | |||||
Cash and Short-term investments | 238,340 | 177,023 | 212,514 | 61,317 | 25,826 | |||||
Working Capital | 517,249 | 459,272 | 397,846 | 57,977 | 119,403 | |||||
Credit Facility committed amount | 500,000 | 500,000 | 300,000 | — | 200,000 | |||||
Credit Facility amounts drawn | 275,000.0 | 315,000.0 | — | (40,000 | ) | 275,000 | ||||
Shareholders' equity | 2,467,846 | 2,450,231 | 1,513,349 | 17,615 | 954,497 | |||||
Total debt (1) | 316,208 | 360,492 | 6,676 | (44,284 | ) | 309,532 | ||||
Capital (2) | 2,545,714 | 2,633,700 | 1,307,511 | (87,986 | ) | 1,238,203 | ||||
(1) | Total debt is a Non-GAAP measure calculated as the total of amounts drawn on the Revolving Credit Facility, finance lease liabilities and loans payable. |
(2) | The capital of the Company consists of items included in shareholders’ equity and debt, net of cash and cash equivalents and short term investments. |
PAN AMERICAN SILVER CORP. | 42 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 43 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Payments due by period 2019 | ||||||||||||||||||||
Within 1 year | 2 - 3 years | 4- 5 years | After 5 years | Total | ||||||||||||||||
Financial liabilities | ||||||||||||||||||||
Accounts payable and accrued liabilities other than: | $ | 221,488 | $ | — | $ | — | $ | — | $ | 221,488 | ||||||||||
Severance accrual | 994 | 5,967 | 772 | 109 | 7,842 | |||||||||||||||
Employee compensation | 2,848 | — | — | — | 2,848 | |||||||||||||||
Total accounts payable and accrued liabilities | 225,330 | 5,967 | 772 | 109 | 232,178 | |||||||||||||||
Debt | ||||||||||||||||||||
Credit facility | — | — | 275,000 | — | 275,000 | |||||||||||||||
Interest | 12,952 | 27,040 | — | — | 39,992 | |||||||||||||||
Provisions(1)(2) | 3,979 | 633 | 1,350 | 967 | 6,929 | |||||||||||||||
Income taxes payable | 24,770 | — | — | — | 24,770 | |||||||||||||||
Lease obligations | 16,221 | 15,906 | 7,193 | 21,675 | 60,995 | |||||||||||||||
Future employee compensation | 1,444 | 8,711 | — | — | 10,155 | |||||||||||||||
Total contractual obligations(2) | $ | 284,696 | $ | 58,257 | $ | 284,315 | $ | 22,751 | $ | 650,019 | ||||||||||
(1) | Total litigation provision as further discussed in Note 17 of the 2019 Financial Statements. |
(2) | Amounts above do not include payments related to the Company’s anticipated closure and decommissioning obligation (current $3.4 million, long-term $185.1 million) as discussed in Note 17 of the 2019 Financial Statements (2018 - current $1.9 million, long-term $68.6 million), the deferred credit arising from the Aquiline acquisition ($20.8 million) (2018 - $20.8 million) discussed in Note 20 of the 2019 Financial Statements, and deferred tax liabilities of $176.8 million (2018 - $148.8 million). |
Outstanding as at March 12, 2020 | ||
Common shares | 210,002,117 | |
Options (1) | 498,878 | |
Total | 210,500,995 | |
PAN AMERICAN SILVER CORP. | 44 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
CLOSURE AND DECOMMISSIONING COST PROVISION | ||
RELATED PARTY TRANSACTIONS | ||
PAN AMERICAN SILVER CORP. | 45 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
ALTERNATIVE PERFORMANCE (NON-GAAP) MEASURES | ||
PAN AMERICAN SILVER CORP. | 46 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three months ended December 31, 2019 | Three months ended December 31, 2018(1,2) | |||||||||||||||||||
(In thousands of USD, except as noted) | Silver Segment | Gold Segment | Corporate | Consolidated (silver basis)(3) | Silver Segment | Corporate | Consolidated (silver basis) | |||||||||||||
Production Costs | 136,443 | 93,151 | 229,594 | 132,334 | 132,334 | |||||||||||||||
Purchase Price Allocation Inventory Fair Value Adjustment | (1,683 | ) | (1,683 | ) | ||||||||||||||||
Net Realizable Value Adjustments | (486 | ) | — | (486 | ) | (13,263 | ) | (13,263 | ) | |||||||||||
Direct Operating Costs | 135,957 | 91,468 | 227,425 | 119,070 | 119,070 | |||||||||||||||
Royalties | 6,024 | 1,912 | 7,936 | 4,601 | 4,601 | |||||||||||||||
Smelting, refining and other direct selling charges (4) | 21,148 | 326 | 21,474 | 14,614 | 14,614 | |||||||||||||||
Cash Costs before By-product Credits | 163,129 | 93,706 | 256,835 | 138,285 | 138,285 | |||||||||||||||
Silver segment by-product credits (4) | (113,555 | ) | — | — | (107,468 | ) | ||||||||||||||
Gold segment by-product credits (4) | — | (690 | ) | — | — | |||||||||||||||
Consolidated silver basis by-product credits (4) | — | — | (312,015 | ) | — | (107,468 | ) | |||||||||||||
Cash Costs | 49,573 | 93,016 | (55,180 | ) | 30,817 | 30,817 | ||||||||||||||
Net Realizable Value Adjustments | 486 | — | 486 | 13,263 | 13,263 | |||||||||||||||
Sustaining capital (1) | 19,584 | 26,603 | 46,187 | 31,150 | 31,150 | |||||||||||||||
Exploration | 929 | 633 | 1,000 | 2,562 | 1,133 | 2,375 | 3,509 | |||||||||||||
Reclamation cost accretion | 1,652 | 777 | 154 | 2,583 | 1,475 | 156 | 1,631 | |||||||||||||
General & Administrative expense | — | — | 10,009 | 10,009 | 5,450 | 5,450 | ||||||||||||||
All In Sustaining Costs | 72,225 | 121,029 | 11,163 | 6,648 | 77,839 | 7,981 | 85,821 | |||||||||||||
Silver Segment Silver Ounces Sold | 6,352 | — | — | 5,299 | — | |||||||||||||||
Gold Segment Gold Ounces Sold | — | 134 | — | — | — | |||||||||||||||
Total Silver Ounces Sold | — | — | 6,392 | — | 5,299 | |||||||||||||||
Cash Costs per Ounce Sold (5) | 7.80 | 693 | (8.63 | ) | 5.82 | 5.82 | ||||||||||||||
All-In Sustaining Costs per Ounce Sold | 11.37 | 901 | 1.04 | 14.69 | 16.19 | |||||||||||||||
All-In Sustaining Costs per Ounce Sold (Excludes NRV Adj.) (7) | 11.29 | 901 | 0.96 | 12.19 | 13.69 | |||||||||||||||
(1) | 2018 AISC per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the Company to calculate the 2019 AISC per ounce sold. The change in methodology relates to the sustaining capital calculation to account for the adoption of IFRS 16, and the inclusion of lease payments. Previously, leased assets were included as sustaining capital in the period of acquisition, while future related lease payments were excluded. |
(2) | Production costs used to calculate 2018 and Q4 2018 AISC excludes $3.9 million of costs to produce certain doré metal inventory that was subsequently written-off in full as a result of the inventory being held at a refinery that filed for bankruptcy in November of 2018. |
(3) | Consolidated silver basis calculated by treating all revenues from metals other than silver, including gold, as a by-product credit in Cash Costs. Total silver basis consolidated by-product credits include all silver segment by-product credits, as well as gold revenues from the Gold Segment mines as by-products. Total silver ounces sold likewise includes silver ounces sold from Gold Segment operations. |
PAN AMERICAN SILVER CORP. | 47 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Year ended December 31, 2019(6) | Year ended December 31, 2018(1,2) | |||||||||||||||||||
(In thousands of USD, except as noted) | Silver Segment | Gold Segment (6) | Corporate | Consolidated (silver basis)(3) | Silver Segment | Corporate | Consolidated (silver basis) | |||||||||||||
Production Costs | 516,642 | 324,655 | 841,297 | 511,793 | 511,793 | |||||||||||||||
Purchase Price Allocation Inventory Fair Value Adjustment | (43,395 | ) | (43,395 | ) | ||||||||||||||||
Net Realizable Value Adjustments | 356 | — | 356 | (24,330 | ) | (24,330 | ) | |||||||||||||
Direct Operating Costs | 516,998 | 281,260 | 798,257 | 487,462 | 487,462 | |||||||||||||||
Royalties | 21,413 | 5,308 | 26,721 | 20,673 | 20,673 | |||||||||||||||
Smelting, refining and other direct selling charges (4) | 72,898 | 953 | 73,851 | 53,119 | 53,119 | |||||||||||||||
Cash Costs before By-product Credits | 611,309 | 287,521 | 898,829 | 561,255 | 561,255 | |||||||||||||||
Silver segment by-product credits (4) | (454,472 | ) | — | — | (483,325 | ) | ||||||||||||||
Gold segment by-product credits (4) | — | (1,968 | ) | — | — | |||||||||||||||
Consolidated silver basis by-product credits (4) | — | — | (1,019,548 | ) | — | (483,325 | ) | |||||||||||||
Cash Costs | 156,836 | 285,553 | (120,718 | ) | 77,930 | 77,930 | ||||||||||||||
Net Realizable Value Adjustments | (356 | ) | — | (356 | ) | 24,330 | 24,330 | |||||||||||||
Sustaining capital (1) | 90,632 | 88,464 | 179,096 | 106,913 | 106,913 | |||||||||||||||
Exploration(8) | 3,195 | 3,404 | 3,204 | 9,803 | 4,476 | 6,661 | 11,138 | |||||||||||||
Reclamation cost accretion | 6,605 | 2,637 | 661 | 9,903 | 5,902 | 622 | 6,524 | |||||||||||||
General & Administrative expense | 31,752 | 31,752 | 22,649 | 22,649 | ||||||||||||||||
All In Sustaining Costs | 256,913 | 380,058 | 35,617 | 109,480 | 219,551 | 29,932 | 249,484 | |||||||||||||
Silver Segment Silver Ounces Sold | 24,559 | — | — | 23,160 | — | |||||||||||||||
Gold Segment Gold Ounces Sold | — | 401 | — | — | — | |||||||||||||||
Total Silver Ounces Sold | — | — | 24,676 | — | 23,160 | |||||||||||||||
Cash Costs per Ounce Sold (5) | 6.39 | 712 | (4.89 | ) | 3.36 | 3.36 | ||||||||||||||
All-In Sustaining Costs per Ounce Sold | 10.46 | 948 | 4.44 | 9.48 | 10.77 | |||||||||||||||
All-In Sustaining Costs per Ounce Sold (Excludes NRV Adj.)(7) | 10.48 | 948 | 4.45 | 8.43 | 9.72 | |||||||||||||||
(4) | Included in the revenue line of the consolidated income statements. By-product credits are reflective of realized metal prices for the applicable periods. |
(5) | Cash costs per ounce sold are calculated based on Cash Costs, net of by-product credits divided by per ounce of silver sold and are therefore different than previously reported 2018 "Cash Costs" which were calculated based on cash costs net of by-product credits divided by payable silver ounces produced. The 2018 cash costs per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the Company to calculate the 2019 Cash Cost per ounce sold. |
(6) | All operating results from the mines acquired in connection with the Tahoe Acquisition are only from February 22, 2019 to December 31, 2019, and do not represent a full twelve months of operations. |
(7) | The Company makes net realizable value ("NRV") adjustments, when necessary, to ensure inventory costs do not exceed their estimated selling prices less the estimated costs of completion and sale. |
(8) | The amounts for 2019 year-to-date exclude $1.9 million from non-cash project development write-downs. |
PAN AMERICAN SILVER CORP. | 48 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Reconciliation of payments for mineral properties, plant and equipment and sustaining capital | Three months ended December 31, | Year ended December 31, | ||||||||||
(in thousands of USD) | 2019 | 2018 | 2019 | 2018 | ||||||||
Payments for mineral properties, plant and equipment(1) | 50,319 | 42,302 | 205,807 | 144,348 | ||||||||
Add/(Subtract) | ||||||||||||
Advances received for leases | 5,726 | 2,223 | 19,270 | 7,911 | ||||||||
Non-Sustaining capital | (9,857 | ) | (13,375 | ) | (45,980 | ) | (45,346 | ) | ||||
Sustaining Capital | 46,187 | 31,150 | 179,096 | 106,913 | ||||||||
(1) | As presented on the unaudited interim consolidated statements of cash flows. |
PAN AMERICAN SILVER CORP. | 49 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
SILVER SEGMENT | Three months ended December 31, 2019 | |||||||||||||
(In thousands of USD, except as noted) | La Colorada | Dolores | Huaron | Morococha | San Vicente | Manantial Espejo | Consolidated Silver Segment | |||||||
Production Costs | 18,049 | 42,949 | 19,680 | 19,787 | 12,336 | 23,642 | 136,443 | |||||||
NRV inventory adjustments | — | (435 | ) | — | — | — | (51 | ) | (486 | ) | ||||
On-site direct operating costs | 18,049 | 42,513 | 19,680 | 19,787 | 12,336 | 23,591 | 135,957 | |||||||
Royalties | 179 | 2,126 | — | — | 3,494 | 224 | 6,024 | |||||||
Smelting, refining & direct selling costs | 4,775 | 21 | 5,592 | 4,091 | 4,509 | 2,160 | 21,148 | |||||||
Cash Costs before by-product credits | 23,003 | 44,660 | 25,272 | 23,878 | 20,339 | 25,975 | 163,128 | |||||||
Silver segment by-product credits | (15,399 | ) | (40,958 | ) | (21,339 | ) | (18,296 | ) | (5,942 | ) | (11,621 | ) | (113,555 | ) |
Cash Costs | 7,604 | 3,702 | 3,934 | 5,582 | 14,396 | 14,354 | 49,572 | |||||||
NRV inventory adjustments | — | 435 | — | — | — | 51 | 486 | |||||||
Sustaining capital | 1,957 | 8,106 | 2,834 | 3,945 | 2,048 | 696 | 19,584 | |||||||
Exploration and project development | 565 | 274 | — | 51 | — | 39 | 929 | |||||||
Reclamation cost accretion | 144 | 560 | 181 | 109 | 78 | 580 | 1,652 | |||||||
All-in sustaining costs | 10,269 | 13,077 | 6,949 | 9,687 | 16,522 | 15,720 | 72,224 | |||||||
Silver segment silver ounces sold (koz) | 1,770 | 1,402 | 736 | 515 | 1,001 | 928 | 6,352 | |||||||
Cash cost per ounce sold | 4.30 | 2.64 | 5.34 | 10.85 | 14.38 | 15.47 | 7.80 | |||||||
AISC per ounce sold | 5.80 | 9.33 | 9.44 | 18.83 | 16.50 | 16.94 | 11.37 | |||||||
AISC per ounce sold (excluding NRV inventory adjustments) | 5.80 | 9.02 | 9.44 | 18.83 | 16.50 | 16.88 | 11.29 | |||||||
SILVER SEGMENT(1) | Three Months Ended December 31, 2018 | |||||||||||||
(In thousands of USD, except as noted) | La Colorada | Dolores | Huaron | Morococha | San Vicente | Manantial Espejo | Consolidated Silver Segment | |||||||
Production Costs | 16,947 | 51,107 | 19,707 | 16,096 | 6,984 | 21,494 | 132,334 | |||||||
NRV inventory adjustments | — | (11,440 | ) | — | — | — | (1,822 | ) | (13,263 | ) | ||||
On-site direct operating costs | 16,947 | 39,667 | 19,707 | 16,096 | 6,984 | 19,671 | 119,070 | |||||||
Royalties | 130 | 1,642 | — | — | 2,554 | 275 | 4,601 | |||||||
Smelting, refining & direct selling costs | 2,050 | 31 | 6,061 | 2,524 | 1,816 | 2,132 | 14,614 | |||||||
Cash Costs before by-product credits | 19,127 | 41,340 | 25,768 | 18,620 | 11,354 | 22,078 | 138,285 | |||||||
Silver segment by-product credits | (14,749 | ) | (35,862 | ) | (23,696 | ) | (19,013 | ) | (6,231 | ) | (7,917 | ) | (107,468 | ) |
Cash Costs | 4,378 | 5,479 | 2,073 | (394 | ) | 5,123 | 14,161 | 30,817 | ||||||
NRV inventory adjustments | — | 11,440 | — | — | — | 1,822 | 13,263 | |||||||
Sustaining capital | 5,364 | 13,255 | 6,099 | 4,357 | 1,637 | 436 | 31,150 | |||||||
Exploration and project development | 711 | 241 | 7 | 123 | — | 51 | 1,133 | |||||||
Reclamation cost accretion | 114 | 351 | 152 | 87 | 63 | 708 | 1,475 | |||||||
All-in sustaining costs | 10,567 | 30,766 | 8,331 | 4,173 | 6,823 | 17,178 | 77,839 | |||||||
Silver segment silver ounces sold (koz) | 1,780 | 870 | 858 | 674 | 502 | 615 | 5,299 | |||||||
Cash cost per ounce sold(2) | 2.46 | 6.30 | 2.42 | (0.58 | ) | 10.20 | 23.03 | 5.82 | ||||||
AISC per ounce sold | 5.93 | 35.36 | 9.71 | 6.19 | 13.59 | 27.94 | 14.69 | |||||||
AISC per ounce sold (excluding NRV inventory adjustments) | 5.93 | 22.21 | 9.71 | 6.19 | 13.59 | 24.98 | 12.19 | |||||||
PAN AMERICAN SILVER CORP. | 50 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
SILVER SEGMENT | Year ended December 31, 2019 | |||||||||||||
(In thousands of USD, except as noted) | La Colorada | Dolores | Huaron | Morococha | San Vicente | Manantial Espejo | Consolidated Silver Segment | |||||||
Production Costs | 74,544 | 183,058 | 76,962 | 73,396 | 46,456 | 62,226 | 516,642 | |||||||
NRV inventory adjustments | — | (7,885 | ) | — | — | — | 8,240 | 356 | ||||||
On-site direct operating costs | 74,544 | 175,174 | 76,962 | 73,396 | 46,456 | 70,466 | 516,998 | |||||||
Royalties | 595 | 8,264 | — | — | 11,348 | 1,206 | 21,413 | |||||||
Smelting, refining & direct selling costs | 17,420 | 106 | 21,088 | 15,675 | 11,871 | 6,738 | 72,898 | |||||||
Cash Costs before by-product credits | 92,559 | 183,544 | 98,050 | 89,071 | 69,675 | 78,410 | 611,309 | |||||||
Silver segment by-product credits | (69,905 | ) | (168,333 | ) | (84,544 | ) | (78,907 | ) | (22,573 | ) | (30,211 | ) | (454,472 | ) |
Cash Costs | 22,654 | 15,211 | 13,506 | 10,164 | 47,102 | 48,200 | 156,836 | |||||||
NRV inventory adjustments | — | 7,885 | — | — | — | (8,240 | ) | (356 | ) | |||||
Sustaining capital | 9,721 | 49,660 | 10,936 | 12,599 | 4,960 | 2,757 | 90,632 | |||||||
Exploration and project development | 1,445 | 1,105 | 13 | 327 | — | 305 | 3,195 | |||||||
Reclamation cost accretion | 576 | 2,240 | 723 | 436 | 311 | 2,319 | 6,605 | |||||||
All-in sustaining costs(1) | 34,396 | 76,100 | 25,178 | 23,526 | 52,373 | 45,341 | 256,913 | |||||||
Silver segment silver ounces sold (koz) | 7,583 | 4,924 | 3,253 | 2,335 | 4,003 | 2,460 | 24,559 | |||||||
Cash cost per ounce sold | 2.99 | 3.09 | 4.15 | 4.35 | 11.77 | 19.59 | 6.39 | |||||||
AISC per ounce sold | 4.54 | 15.45 | 7.74 | 10.08 | 13.08 | 18.43 | 10.46 | |||||||
AISC per ounce sold (excluding NRV inventory adjustments) | 4.54 | 13.85 | 7.74 | 10.08 | 13.08 | 21.78 | 10.48 | |||||||
SILVER SEGMENT(1) | Year ended December 31, 2018 | |||||||||||||
(In thousands of USD, except as noted) | La Colorada | Dolores | Huaron | Morococha | San Vicente | Manantial Espejo | Consolidated Silver Segment | |||||||
Production Costs | 70,248 | 179,165 | 75,382 | 68,068 | 33,461 | 85,468 | 511,793 | |||||||
NRV inventory adjustments | (24,567 | ) | 238 | (24,330 | ) | |||||||||
On-site direct operating costs | 70,248 | 154,598 | 75,382 | 68,068 | 33,461 | 85,705 | 487,462 | |||||||
Royalties | 616 | 7,991 | — | — | 9,943 | 2,124 | 20,673 | |||||||
Smelting, refining & direct selling costs | 8,537 | 129 | 21,326 | 13,313 | 7,451 | 2,363 | 53,119 | |||||||
Cash Costs before by-product credits | 79,401 | 162,718 | 96,708 | 81,381 | 50,855 | 90,192 | 561,256 | |||||||
Silver segment by-product credits | (63,442 | ) | (170,337 | ) | (91,155 | ) | (93,142 | ) | (20,829 | ) | (44,420 | ) | (483,325 | ) |
Cash Costs | 15,959 | (7,618 | ) | 5,553 | (11,761 | ) | 30,026 | 45,772 | 77,931 | |||||
NRV inventory adjustments | — | 24,567 | — | — | — | (238 | ) | 24,330 | ||||||
Sustaining capital | 15,462 | 48,842 | 17,761 | 15,038 | 6,983 | 2,827 | 106,913 | |||||||
Exploration and project development | 880 | 1,594 | 660 | 598 | — | 744 | 4,476 | |||||||
Reclamation cost accretion | 457 | 1,405 | 609 | 347 | 252 | 2,832 | 5,902 | |||||||
All-in sustaining costs | 32,758 | 68,790 | 24,583 | 4,222 | 37,261 | 51,937 | 219,552 | |||||||
Silver segment silver ounces sold (koz) | 7,069 | 4,205 | 3,094 | 2,652 | 3,054 | 3,086 | 23,160 | |||||||
Cash cost per ounce sold(2) | 2.26 | (1.81 | ) | 1.79 | (4.43 | ) | 9.83 | 14.83 | 3.36 | |||||
AISC per ounce sold | 4.63 | 16.36 | 7.95 | 1.59 | 12.20 | 16.83 | 9.48 | |||||||
AISC per ounce sold (excluding NRV inventory adjustments) | 4.63 | 10.52 | 7.95 | 1.59 | 12.20 | 16.91 | 8.43 | |||||||
(1) | 2018 AISC per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the company to calculate the 2019 AISC per ounce sold. The change in methodology relates to the sustaining capital calculation to account for the adoption of IFRS 16, and sustaining capital now includes lease payments. Previously leased assets were included as sustaining capital in the period of acquisition, while future related lease payments were excluded. |
(2) | Cash costs per ounce sold are calculated based on Cash Costs, net of by-product credits divided by per ounce of silver sold and are therefore different from previously reported 2018 "Cash Costs" which were calculated based on cash costs net of by-product credits divided by payable silver ounces produced. The 2018 cash costs per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the company to calculate the 2019 cash cost per ounce sold. |
PAN AMERICAN SILVER CORP. | 51 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
GOLD SEGMENT | Three months ended December 31, 2019 | |||||||
(In thousands of USD, except as noted) | Shahuindo | La Arena | Timmins(1) | Total | ||||
Production Costs | 25,375 | 28,603 | 39,173 | 93,151 | ||||
Purchase Price Allocation Inventory Fair Value Adjustment | (916 | ) | (750 | ) | (17 | ) | (1,683 | ) |
NRV inventory adjustments | — | — | — | — | ||||
On-site direct operating costs | 24,459 | 27,853 | 39,156 | 91,468 | ||||
Royalties | — | — | 1,912 | 1,912 | ||||
Smelting, refining & direct selling costs | 173 | 118 | 35 | 326 | ||||
Cash Costs before by-product credits | 24,632 | 27,971 | 41,103 | 93,706 | ||||
Gold segment by-product credits | (507 | ) | (92 | ) | (91 | ) | (690 | ) |
Cash Costs of Sales | 24,125 | 27,879 | 41,012 | 93,016 | ||||
NRV inventory adjustments | — | — | — | — | ||||
Sustaining capital | 14,156 | 8,382 | 4,066 | 26,603 | ||||
Exploration and project development | 82 | 33 | 518 | 633 | ||||
Reclamation cost accretion | 290 | 447 | 40 | 777 | ||||
All-in sustaining costs | 38,653 | 36,740 | 45,636 | 121,030 | ||||
Gold segment gold ounces sold | 39,849 | 48,062 | 46,400 | 134,310 | ||||
Cash cost per ounce sold | 605 | 580 | 884 | 693 | ||||
AISC per ounce sold | 970 | 764 | 984 | 901 | ||||
AISC per ounce sold (excluding NRV inventory adjustments) | 970 | 764 | 984 | 901 | ||||
GOLD SEGMENT | Year ended December 31, 2019 | |||||||
(In thousands of USD, except as noted) | Shahuindo | La Arena | Timmins(1) | Total | ||||
Production Costs | 90,877 | 99,915 | 133,863 | 324,655 | ||||
Purchase Price Allocation Inventory Fair Value Adjustment | (14,003 | ) | (19,978 | ) | (9,414 | ) | (43,395 | ) |
NRV inventory adjustments | — | — | — | — | ||||
On-site direct operating costs | 76,874 | 79,937 | 124,449 | 281,260 | ||||
Royalties | — | — | 5,308 | 5,308 | ||||
Smelting, refining & direct selling costs | 501 | 345 | 107 | 953 | ||||
Cash Costs before by-product credits | 77,375 | 80,282 | 129,864 | 287,521 | ||||
Gold segment by-product credits | (1,411 | ) | (278 | ) | (279 | ) | (1,968 | ) |
Cash Costs of Sales | 75,964 | 80,004 | 129,585 | 285,553 | ||||
NRV inventory adjustments | — | — | — | — | ||||
Sustaining capital | 29,873 | 47,557 | 11,035 | 88,464 | ||||
Exploration and project development | 787 | 358 | 2,259 | 3,404 | ||||
Reclamation cost accretion | 983 | 1,515 | 139 | 2,637 | ||||
All-in sustaining costs | 107,607 | 129,434 | 143,019 | 380,059 | ||||
Gold segment gold ounces sold | 133,298 | 124,206 | 143,300 | 400,804 | ||||
Cash cost per ounce sold | 570 | 644 | 904 | 712 | ||||
AISC per ounce sold | 807 | 1,042 | 998 | 948 | ||||
AISC per ounce sold (excluding NRV inventory adjustments) | 807 | 1,042 | 998 | 948 | ||||
(1) | Timmins refers to the Timmins West and Bell Creek mines. |
PAN AMERICAN SILVER CORP. | 52 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Three Months Ended December 31, | Year ended December 31, | |||||||||||||||
(In thousands of USD, except as noted) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Net earnings for the period | $ | 51,706 | $ | (63,577 | ) | $ | 111,244 | $ | 12,041 | |||||||
Adjust for: | ||||||||||||||||
Loss on derivatives | — | 60 | 14 | 1,078 | ||||||||||||
Impairment charges | 40,050 | 27,789 | 40,050 | 27,789 | ||||||||||||
Write-down of project development costs | — | — | 1,882 | — | ||||||||||||
Unrealized foreign exchange losses | (1,395 | ) | (348 | ) | 6,057 | 10,337 | ||||||||||
Net realizable value adjustments to heap inventory | 4,128 | 12,977 | 29,833 | 24,082 | ||||||||||||
Unrealized gains on commodity and foreign currency contracts | (1,046 | ) | 765 | (646 | ) | (2,481 | ) | |||||||||
Share of income from associate and dilution gain | (14,246 | ) | 182 | (15,245 | ) | (13,679 | ) | |||||||||
Reversal of previously accrued tax liabilities | — | — | — | (1,188 | ) | |||||||||||
Metal inventory loss | — | 4,670 | — | 4,670 | ||||||||||||
Gains on sale of mineral properties, plant and equipment | (1,040 | ) | 56 | (3,858 | ) | (7,973 | ) | |||||||||
Closure and decommissioning liability adjustment | — | 2,832 | — | 2,832 | ||||||||||||
Transaction and integration costs | (197 | ) | 10,229 | 7,515 | 10,229 | |||||||||||
Adjust for effect of taxes relating to the above | (1,455 | ) | (5,832 | ) | (11,208 | ) | (9,914 | ) | ||||||||
Adjust for effect of foreign exchange on taxes | (7,597 | ) | 8,175 | (7,651 | ) | 1,611 | ||||||||||
Adjusted earnings for the period | $ | 68,908 | $ | (2,022 | ) | $ | 157,987 | $ | 59,434 | |||||||
Weighted average shares for the period | 209,671 | 153,352 | 201,397 | 153,315 | ||||||||||||
Adjusted earnings per share for the period | $ | 0.33 | $ | (0.01 | ) | $ | 0.78 | $ | 0.39 | |||||||
PAN AMERICAN SILVER CORP. | 53 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
RISKS AND UNCERTAINTIES | ||
PAN AMERICAN SILVER CORP. | 54 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Gold Price | ||||||||
$1,225 | $1,325 | $1,425 | $1,525 | $1,625 | $1,725 | $1,825 | ||
Silver Price | $14.50 | 83% | 87% | 91% | 95% | 99% | 103% | 107% |
$15.50 | 85% | 89% | 93% | 97% | 101% | 105% | 109% | |
$16.50 | 86% | 90% | 94% | 98% | 102% | 106% | 111% | |
$17.50 | 88% | 92% | 96% | 100% | 104% | 108% | 112% | |
$18.50 | 89% | 94% | 98% | 102% | 106% | 110% | 114% | |
$19.50 | 91% | 95% | 99% | 103% | 107% | 111% | 115% | |
$20.50 | 93% | 97% | 101% | 105% | 109% | 113% | 117% | |
Gold Price | ||||||||
$1,225 | $1,325 | $1,425 | $1,525 | $1,625 | $1,725 | $1,825 | ||
Zinc Price | $2,050 | 260% | 210% | 161% | 112% | 62% | 13% | (36)% |
$2,150 | 256% | 206% | 156% | 107% | 58% | 9% | (40)% | |
$2,250 | 252% | 202% | 153% | 103% | 54% | 5% | (44)% | |
$2,350 | 248% | 198% | 149% | 100% | 51% | 2% | (47)% | |
$2,450 | 245% | 195% | 146% | 97% | 47% | (2)% | (51)% | |
$2,550 | 241% | 192% | 142% | 93% | 44% | (5)% | (54)% | |
$2,650 | 238% | 188% | 139% | 90% | 41% | (9)% | (58)% | |
• | global and regional levels of supply and demand; |
• | sales by government holders and other third parties; |
• | metal stock levels maintained by producers and others; |
• | increased production due to new mine developments and improved mining and production methods; |
• | speculative activities; |
• | inventory carrying costs; |
• | availability, demand and costs of metal substitutes; |
• | international economic and political conditions; |
• | interest rates, inflation and currency values; |
• | increased demand for silver or other metals for new technologies; and |
• | reduced demand resulting from obsolescence of technologies and processes utilizing silver and other metals. |
PAN AMERICAN SILVER CORP. | 55 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 56 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 57 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
MXN/USD | ||||||||
$18.00 | $18.50 | $19.00 | $19.50 | $20.00 | $20.50 | $21.00 | ||
PEN/ USD | $3.04 | 102% | 102% | 102% | 102% | 101% | 101% | 101% |
$3.14 | 102% | 102% | 101% | 101% | 101% | 101% | 100% | |
$3.24 | 101% | 101% | 101% | 101% | 100% | 100% | 100% | |
$3.34 | 101% | 101% | 100% | 100% | 100% | 100% | 99% | |
$3.44 | 100% | 100% | 100% | 100% | 99% | 99% | 99% | |
$3.54 | 100% | 100% | 99% | 99% | 99% | 99% | 98% | |
$3.64 | 99% | 99% | 99% | 99% | 98% | 98% | 98% | |
PAN AMERICAN SILVER CORP. | 58 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
• | expropriation, nationalization, and the cancellation, revocation, renegotiation, or forced modification of existing contracts, permits, licenses, approvals, or title, particularly without adequate compensation; |
• | changing political and fiscal regimes, sometimes unexpectedly or as a result of precipitous events, and economic and regulatory instability; |
• | unanticipated adverse changes to laws and policies, including those relating to mineral title, royalties and taxation; |
• | delays or inability to obtain or maintain necessary permits, licenses or approvals; |
PAN AMERICAN SILVER CORP. | 59 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
• | opposition to mine development projects, which include the potential for violence, property damage and frivolous or vexatious claims; |
• | restrictions on foreign investment; |
• | limitations on repatriation of operating cash flows, including legal and practical restrictions to transfer funds from foreign jurisdictions; |
• | unreliable or undeveloped infrastructure; |
• | labour unrest and scarcity; |
• | human rights violations including indigenous rights claims; |
• | difficulty obtaining key equipment and components for equipment; |
• | regulations and restrictions with respect to imports and exports; |
• | high rates of inflation; |
• | extreme fluctuations in currency exchange rates and restrictions on foreign exchange, currencies and repatriation; |
• | inability to obtain fair dispute resolution or judicial determinations because of bias, corruption or abuse of power; |
• | abuse of power of foreign governments who impose, or threaten to impose, fines, penalties or other similar mechanisms, without regard to the rule of law; |
• | difficulties enforcing judgments, particularly judgments obtained in Canada or the United States, with respect to assets located outside of those jurisdictions; |
• | difficulty understanding and complying with the regulatory and legal framework with respect to mineral properties, mines and mining operations, and permitting; |
• | violence and the prevalence of criminal activity, including organized crime, theft and illegal mining; |
• | civil unrest, terrorism and hostage taking; |
• | military repression and increased likelihood of international conflicts or aggression; and |
• | increased public health concerns. |
PAN AMERICAN SILVER CORP. | 60 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 61 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
• | environmental protection, including carbon emissions; |
• | permitting; |
• | management and use of toxic substances and explosives; |
• | management and use of natural resources, including water and energy supplies; |
• | management of waste and wastewater; |
• | exploration, development, production, and post-closure reclamation of mines; |
• | imports and exports; |
• | transportation; |
• | price controls; |
• | taxation; |
• | mining royalties; |
• | labour standards, employee profit-sharing and occupational health and safety, including mine safety; |
• | human rights; |
• | social matters, including historic and cultural preservation, engagement and consultation, local hiring and procurement, development funds; |
• | anti-corruption and anti-money laundering; and |
• | data protection and privacy. |
PAN AMERICAN SILVER CORP. | 62 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 63 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 64 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
• | contraction in credit markets could impact the cost and availability of financing and our overall liquidity; |
• | the volatility of silver, gold and other metal prices would impact our revenues, profits, losses and cash flow; |
• | recessionary pressures could adversely impact demand for our production; |
• | volatile energy, commodity and consumables prices and currency exchange rates could impact our production costs; and |
• | the devaluation and volatility of global stock markets could impact the valuation of our equity and other securities. |
PAN AMERICAN SILVER CORP. | 65 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
SIGNIFICANT JUDGMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY IN THE APPLICATION OF ACCOUNTING POLICIES | ||
CHANGES IN ACCOUNTING STANDARDS | ||
PAN AMERICAN SILVER CORP. | 66 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 67 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
DISCLOSURE CONTROLS AND PROCEDURES | ||
a) | pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of Pan American, |
b) | are designed to provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with IFRS, and that receipts and expenditures of Pan American are being made only in accordance with authorizations of management and Pan American’s directors, and |
c) | are designed to provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of Pan American’s assets that could have a material effect on the annual financial statements or interim financial reports. |
PAN AMERICAN SILVER CORP. | 68 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
MINERAL RESERVES AND RESOURCES | ||
Pan American Silver Corporation Mineral Reserves as of June 30, 2019 (1,2) | ||||||||||
Property | Location | Classification | Tonnes (Mt) | Ag (g/t) | Contained Ag (Moz) | Au (g/t) | Contained Au (koz) | Cu (%) | Pb (%) | Zn (%) |
Silver Segment | ||||||||||
Huaron | Peru | Proven | 6.2 | 168 | 33.5 | N/A | N/A | 0.69 | 1.44 | 3.02 |
Probable | 3.7 | 170 | 20.1 | N/A | N/A | 0.33 | 1.55 | 3.00 | ||
Morococha (92.3%)(3) | Peru | Proven | 4.1 | 147 | 19.5 | N/A | N/A | 0.38 | 1.38 | 4.03 |
Probable | 2.2 | 173 | 12.3 | N/A | N/A | 0.31 | 1.20 | 3.26 | ||
La Colorada | Mexico | Proven | 4.0 | 395 | 50.8 | 0.33 | 42.0 | N/A | 1.72 | 3.11 |
Probable | 5.4 | 287 | 49.6 | 0.26 | 44.4 | N/A | 1.35 | 2.44 | ||
Dolores | Mexico | Proven | 35.9 | 26 | 29.8 | 0.84 | 967.4 | N/A | N/A | N/A |
Probable | 7.8 | 28 | 6.9 | 0.84 | 210.7 | N/A | N/A | N/A | ||
Manantial Espejo | Argentina | Proven | 0.8 | 170 | 4.6 | 1.35 | 36.2 | N/A | N/A | N/A |
Probable | 0.1 | 204 | 0.9 | 3.64 | 16.0 | N/A | N/A | N/A | ||
San Vicente (95%)(3) | Bolivia | Proven | 1.4 | 414 | 18.6 | N/A | N/A | 0.43 | 0.35 | 3.06 |
Probable | 0.5 | 345 | 6.0 | N/A | N/A | 0.32 | 0.42 | 2.71 | ||
Joaquin | Argentina | Probable | 0.5 | 721 | 11.0 | 0.41 | 6.2 | N/A | N/A | N/A |
COSE | Argentina | Probable | 0.1 | 918 | 2.2 | 17.7 | 43.3 | N/A | N/A | N/A |
Escobal | Guatemala | Proven | 2.5 | 486 | 39.5 | 0.42 | 34.2 | N/A | 1.02 | 1.75 |
Probable | 22.1 | 316 | 225.0 | 0.34 | 243.8 | N/A | 0.77 | 1.25 | ||
Total Silver Segment(4) | 97.5 | 169 | 530.4 | 0.64 | 1,644.1 | 0.47 | 1.10 | 2.24 | ||
Gold Segment | ||||||||||
La Arena | Peru | Proven | 27.4 | N/A | N/A | 0.36 | 319.4 | N/A | N/A | N/A |
Probable | 9.5 | N/A | N/A | 0.30 | 90.9 | N/A | N/A | N/A | ||
Shahuindo | Peru | Proven | 69.8 | 6 | 14.4 | 0.51 | 1,133.2 | N/A | N/A | N/A |
Probable | 42.8 | 6 | 7.8 | 0.46 | 629.9 | N/A | N/A | N/A | ||
Timmins | Canada | Proven | 2.7 | N/A | N/A | 3.06 | 269.1 | N/A | N/A | N/A |
Probable | 7.2 | N/A | N/A | 3.10 | 718.6 | N/A | N/A | N/A | ||
La Bolsa | Mexico | Proven | 9.5 | 10 | 3.1 | 0.67 | 202.9 | N/A | N/A | N/A |
Probable | 6.2 | 7 | 1.4 | 0.57 | 113.1 | N/A | N/A | N/A | ||
Total Gold Segment(4) | 175.0 | 6 | 26.8 | 0.62 | 3,476.9 | N/A | N/A | N/A | ||
Total Gold and Silver Segments(4) | Proven + Probable | 272.5 | 77 | 557.2 | 0.63 | 5,121.1 | 0.47 | 1.10 | 2.24 | |
(1) | See table below entitled “Metal price assumptions used to estimate mineral reserves and resources as at June 30, 2019”. |
(2) | Mineral reserve estimates were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, Vice President Business Development and Geology and Martin G. Wafforn, P.Eng., Senior Vice President Technical Services and Process Optimization, each of whom are Qualified Persons as that term is defined in National Instrument 43-101 (“NI 43-101). |
(3) | This information represents the portion of mineral reserves attributable to Pan American based on its ownership interest in the operating entity as indicated. |
(4) | Totals may not add up due to rounding. Total average grades of each element are with respect to those mines that produce the element. |
PAN AMERICAN SILVER CORP. | 69 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Pan American Silver Corporation Measured and Indicated Mineral Resources as of June 30, 2019(1,2) | ||||||||||
Property | Location | Classification | Tonnes (Mt) | Ag (g/t) | Contained Ag (Moz) | Au (g/t) | Contained Au (koz) | Cu (%) | Pb (%) | Zn (%) |
Silver Segment | ||||||||||
Huaron | Peru | Measured | 2.2 | 157 | 11.0 | N/A | N/A | 0.59 | 1.50 | 2.80 |
Indicated | 2.4 | 155 | 12.0 | N/A | N/A | 0.61 | 1.64 | 3.03 | ||
Morococha (92.3%)(3) | Peru | Measured | 0.3 | 138 | 1.2 | N/A | N/A | 0.29 | 0.86 | 2.14 |
Indicated | 0.3 | 143 | 1.6 | N/A | N/A | 0.20 | 0.83 | 2.09 | ||
La Colorada | Mexico | Measured | 0.5 | 229 | 3.8 | 0.24 | 4.0 | N/A | 0.65 | 1.16 |
Indicated | 1.6 | 185 | 9.6 | 0.15 | 7.8 | N/A | 0.56 | 1.16 | ||
Dolores | Mexico | Measured | 2.0 | 21 | 1.3 | 0.35 | 22.0 | N/A | N/A | N/A |
Indicated | 1.5 | 28 | 1.4 | 0.56 | 27.1 | N/A | N/A | N/A | ||
Manantial Espejo | Argentina | Measured | 0.1 | 164 | 0.7 | 1.65 | 7.1 | N/A | N/A | N/A |
Indicated | 0.2 | 241 | 1.4 | 2.86 | 16.5 | N/A | N/A | N/A | ||
San Vicente (95%)(3) | Bolivia | Measured | 0.9 | 161 | 4.4 | N/A | N/A | 0.22 | 0.20 | 2.27 |
Indicated | 0.3 | 158 | 1.4 | N/A | N/A | 0.27 | 0.21 | 1.73 | ||
Navidad | Argentina | Measured | 15.4 | 137 | 67.8 | N/A | N/A | 0.10 | 1.44 | N/A |
Indicated | 139.8 | 126 | 564.5 | N/A | N/A | 0.04 | 0.79 | N/A | ||
Joaquin | Argentina | Indicated | 0.1 | 385 | 0.7 | 0.58 | 1.1 | N/A | N/A | N/A |
Escobal | Guatemala | Measured | 2.3 | 251 | 18.6 | 0.23 | 16.7 | N/A | 0.31 | 0.59 |
Indicated | 14.2 | 201 | 91.6 | 0.20 | 93.0 | N/A | 0.38 | 0.66 | ||
Total Silver Segment(4) | 184.0 | 134 | 792.9 | 0.27 | 195.3 | 0.06 | 0.82 | 1.21 | ||
Gold Segment | ||||||||||
La Bolsa | Mexico | Measured | 1.4 | 11 | 0.5 | 0.90 | 39.9 | N/A | N/A | N/A |
Indicated | 4.5 | 9 | 1.3 | 0.50 | 71.2 | N/A | N/A | N/A | ||
Pico Machay | Peru | Measured | 4.7 | N/A | N/A | 0.91 | 137.5 | N/A | N/A | N/A |
Indicated | 5.9 | N/A | N/A | 0.67 | 127.1 | N/A | N/A | N/A | ||
La Arena | Peru | Measured | 1.3 | N/A | N/A | 0.41 | 17.5 | N/A | N/A | N/A |
Indicated | 1.7 | N/A | N/A | 0.38 | 20.6 | N/A | N/A | N/A | ||
Shahuindo | Peru | Measured | 3.7 | 7 | 0.8 | 0.53 | 63.2 | N/A | N/A | N/A |
Indicated | 8.4 | 5 | 1.5 | 0.46 | 123.6 | N/A | N/A | N/A | ||
Timmins | Canada | Measured | 1.7 | N/A | N/A | 3.89 | 212.4 | N/A | N/A | N/A |
Indicated | 5.4 | N/A | N/A | 3.41 | 587.8 | N/A | N/A | N/A | ||
La Arena II | Peru | Measured | 155.7 | N/A | N/A | 0.25 | 1,265.2 | 0.37 | N/A | N/A |
Indicated | 586.7 | N/A | N/A | 0.23 | 4,371.9 | 0.35 | N/A | N/A | ||
Fenn-Gib | Canada | Indicated | 40.8 | N/A | N/A | 0.99 | 1,298.6 | N/A | N/A | N/A |
Whitney | Canada | Measured | 1.0 | N/A | N/A | 7.02 | 218.1 | N/A | N/A | N/A |
Indicated | 2.3 | N/A | N/A | 6.77 | 490.5 | N/A | N/A | N/A | ||
Gold River | Canada | Indicated | 0.7 | N/A | N/A | 5.29 | 117.4 | N/A | N/A | N/A |
Juby | Canada | Indicated | 26.6 | N/A | N/A | 1.28 | 1,094.7 | N/A | N/A | N/A |
Marlhill | Canada | Indicated | 0.4 | N/A | N/A | 4.52 | 57.4 | N/A | N/A | N/A |
Vogel | Canada | Indicated | 2.2 | N/A | N/A | 1.75 | 125.0 | N/A | N/A | N/A |
Total Gold Segment(4) | 854.9 | 7 | 4.1 | 0.38 | 10,439.6 | 0.35 | N/A | N/A | ||
Total Gold and Silver Segments(4) | Measured + Indicated | 1,038.8 | 123 | 797.0 | 0.38 | 10,634.9 | 0.30 | 0.82 | 1.21 | |
(1) | See table below entitled “Metal price assumptions used to estimate mineral reserves and resources as at June 30, 2019”. |
(2) | Mineral reserve estimates were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, Vice President Business Development and Geology and Martin G. Wafforn, P.Eng., Senior Vice President Technical Services and Process Optimization, each of whom are Qualified Persons as that term is defined in National Instrument 43-101 (“NI 43-101). |
(3) | This information represents the portion of mineral reserves attributable to Pan American based on its ownership interest in the operating entity as indicated. |
(4) | Totals may not add up due to rounding. Total average grades of each element are with respect to those mines that produce the element. |
PAN AMERICAN SILVER CORP. | 70 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Pan American Silver Corporation Inferred Mineral Resources as of June 30, 2019(1,2) | ||||||||||
Property | Location | Classification | Tonnes (Mt) | Ag (g/t) | Contained Ag (Moz) | Au (g/t) | Contained Au (koz) | Cu (%) | Pb (%) | Zn (%) |
Silver Segment | ||||||||||
Huaron | Peru | Inferred | 6.2 | 155 | 30.8 | N/A | N/A | 0.41 | 1.45 | 2.77 |
Morococha (92.3%)(3) | Peru | Inferred | 4.5 | 138 | 19.9 | N/A | N/A | 0.37 | 1.02 | 3.26 |
La Colorada | Mexico | Inferred | 8.1 | 133 | 34.5 | 0.12 | 31.6 | N/A | 2.03 | 4.01 |
Dolores | Mexico | Inferred | 4.0 | 47 | 6.0 | 1.22 | 156.3 | N/A | N/A | N/A |
Manantial Espejo | Argentina | Inferred | 0.5 | 194 | 3.0 | 2.71 | 41.4 | N/A | N/A | N/A |
San Vicente (95%)(3) | Bolivia | Inferred | 3.0 | 289 | 27.9 | N/A | N/A | 0.24 | 0.38 | 3.32 |
Navidad | Argentina | Inferred | 45.9 | 81 | 119.4 | N/A | N/A | 0.02 | 0.57 | N/A |
Joaquin | Argentina | Inferred | — | 389 | 0.1 | 1.29 | 0.2 | N/A | N/A | N/A |
COSE | Argentina | Inferred | — | 382 | 0.3 | 7.10 | 6.3 | N/A | N/A | N/A |
Escobal | Guatemala | Inferred | 1.9 | 180 | 10.7 | 0.90 | 53.7 | N/A | 0.22 | 0.42 |
Total Silver Segment(4) | 74.0 | 106 | 252.5 | 0.62 | 289.5 | 0.10 | 0.8 | 3.2 | ||
Gold Segment | ||||||||||
La Bolsa | Mexico | Inferred | 13.7 | 8 | 3.3 | 0.51 | 224.6 | N/A | N/A | N/A |
Pico Machay | Peru | Inferred | 23.9 | N/A | N/A | 0.58 | 445.7 | N/A | N/A | N/A |
La Arena | Peru | Inferred | 1.1 | N/A | N/A | 0.30 | 10.7 | N/A | N/A | N/A |
Shahuindo | Peru | Inferred | 10.0 | 5 | 1.6 | 0.44 | 140.6 | N/A | N/A | N/A |
Shahuindo Sulphide | Peru | Inferred | 97.4 | 14 | 45.1 | 0.74 | 2323.3 | N/A | N/A | N/A |
Timmins | Canada | Inferred | 3.7 | N/A | N/A | 3.74 | 443.8 | N/A | N/A | N/A |
La Arena II | Peru | Inferred | 91.6 | N/A | N/A | 0.23 | 683.1 | 0.17 | N/A | N/A |
Fenn-Gib | Canada | Inferred | 24.5 | N/A | N/A | 0.95 | 750.0 | N/A | N/A | N/A |
Whitney | Canada | Inferred | 1.0 | N/A | N/A | 5.34 | 170.7 | N/A | N/A | N/A |
Gold River | Canada | Inferred | 5.3 | N/A | N/A | 6.06 | 1,027.4 | N/A | N/A | N/A |
Juby | Canada | Inferred | 96.2 | N/A | N/A | 0.94 | 2,908.8 | N/A | N/A | N/A |
Vogel | Canada | Inferred | 1.5 | N/A | N/A | 3.60 | 168.8 | N/A | N/A | N/A |
Total Gold Segment(4) | 369.8 | 13 | 50.0 | 0.78 | 9,297.6 | 0.17 | N/A | N/A | ||
Total Gold and Silver Segments(4) | Inferred | 443.8 | 48 | 302.5 | 0.78 | 9,587.1 | 0.14 | 0.8 | 3.2 | |
(1) | See table below entitled “Metal price assumptions used to estimate mineral reserves and resources as at June 30, 2019”. |
(2) | Mineral reserve estimates were prepared under the supervision of, or were reviewed by, Christopher Emerson, FAusIMM, Vice President Business Development and Geology and Martin G. Wafforn, P.Eng., Senior Vice President Technical Services and Process Optimization, each of whom are Qualified Persons as that term is defined in National Instrument 43-101 (“NI 43-101). |
(3) | This information represents the portion of mineral reserves attributable to Pan American based on its ownership interest in the operating entity as indicated. |
(4) | Totals may not add up due to rounding. Total average grades of each element are with respect to those mines that produce the element. |
PAN AMERICAN SILVER CORP. | 71 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
Metal Price Assumptions Used to Estimate Mineral Reserves and Resources as of June 30, 2019 | |||||||||||
Property | Category | Ag US$/oz | Au US$/oz | Cu US$/t | Pb US$/t | Zn US$/t | |||||
Huaron | All categories | 17.00 | 1,300 | 6,000 | 2,100 | 2,500 | |||||
Morococha | All categories | 17.00 | 1,300 | 6,000 | 2,100 | 2,500 | |||||
La Colorada | All categories | 17.00 | 1,300 | 6,000 | 2,100 | 2,500 | |||||
Dolores | Reserves | 17.00 | 1,300 | ||||||||
Resources | 22.00 | 1,400 | |||||||||
La Bolsa | All categories | 14.00 | 825 | ||||||||
Manantial Espejo | All categories | 16.00 | 1,300 | ||||||||
San Vicente | All categories | 17.00 | 1,300 | 6,000 | 2,100 | 2,500 | |||||
Navidad | All categories | 12.52 | 1,100 | ||||||||
Pico Machay | All categories | 700 | |||||||||
Joaquin | All categories | 16.00 | 1,300 | ||||||||
COSE | All categories | 16.00 | 1,300 | ||||||||
Escobal | All categories | 20.00 | 1,300 | 2,204 | 2,424 | ||||||
Shahuindo | Reserves | 17.00 | 1,300 | ||||||||
Resources | 22.00 | 1,400 | |||||||||
Shahuindo Sulphide | Inferred Resource | 15.00 | 1,400 | ||||||||
La Arena | Reserves | 17.00 | 1,400 | ||||||||
Resources | 22.00 | 1,500 | |||||||||
La Arena II | All categories | 1,500 | 8,816 | ||||||||
Timmins - Bell Creek | All categories | 1,300 | |||||||||
Fenn-Gib | Inside pit | 1,190 | |||||||||
Below pit | 1,190 | ||||||||||
Whitney | All categories | 1,200 | |||||||||
Gold River | All categories | 1,200 | |||||||||
Juby(1) | All categories | ||||||||||
Marlhill | All categories | 1,125 | |||||||||
Vogel | Inside pit | 1,150 | |||||||||
Below pit | 1,150 | ||||||||||
(1) | Estimation used a cut-off grade of 0.40% g/t Au |
PAN AMERICAN SILVER CORP. | 72 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 73 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 74 | |
![]() | Management Discussion and Analysis For the years ended December 31, 2019 and 2018 | |
PAN AMERICAN SILVER CORP. | 75 | |


"signed" | "signed" | |
Michael Steinmann | A. Robert Doyle | |
Chief Executive Officer | Chief Financial Officer | |
March 12, 2020 | ||
PAN AMERICAN SILVER CORP. | 2 | |

PAN AMERICAN SILVER CORP. | 3 | |
• | Evaluated the effectiveness of the Company’s controls over management’s assumptions of future commodity prices, discount rates, in-situ multiples and management’s assessment of the ability, timing and likelihood that the mine operations at Escobal will restart. |
• | With the assistance of fair value specialists: |
◦ | Evaluated the future commodity prices by comparing forecasts to third party forecasts, |
◦ | Evaluated the reasonableness of the discount rates by testing the source information underlying the determination of the discount rate, and |
◦ | Evaluated the reasonableness of the in-situ multiples applied to the exploration properties. |
• | Evaluated and corroborated through inquiries with key executives, management’s ability to estimate the ability, timing and likelihood of Escobal restarting by understanding their process to obtain the background knowledge to make such determination. |
• | Evaluated the ability, timing and likelihood that the mine operations at Escobal will restart by considering the information received from management and external sources. |
PAN AMERICAN SILVER CORP. | 4 | |
• | Evaluated the effectiveness of the Company’s controls over management’s assessment of indicators of impairment or impairment reversal. |
• | Evaluated management’s ability to accurately forecast future production by: |
◦ | Assessing the methodology used in management’s determination of the future production and, |
◦ | Comparing management’s future production to historical data and available market trends. |
• | Performed independent research to assess if there have been any substantive local, political or regulatory changes impacting the jurisdictions in which the Company operates impacting the ability to commence or restart mine operations. |
• | Compared the company performance of the mineral properties to historical results and third-party reports. |
• | With the assistance of fair value specialists: |
◦ | Evaluated the future commodity prices by comparing management forecasts to third party forecasts, and |
◦ | Evaluated the reasonableness of the change in discount rate by testing the source information underlying the determination of the discount rate. |
• | Evaluated the effectiveness of the controls surrounding the commodity prices. |
• | Evaluated the commodity prices by comparing management forecasts to third party forecasts with the assistance of fair value specialists. |
PAN AMERICAN SILVER CORP. | 5 | |

PAN AMERICAN SILVER CORP. | 6 | |
PAN AMERICAN SILVER CORP. | 7 | |
![]() | Consolidated Statements of Financial Position (in thousands of U.S. dollars) | |
December 31, 2019 | December 31, 2018 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents (Note 25) | $ | 120,564 | $ | 138,510 | ||||
Short-term investments (Note 10) | 117,776 | 74,004 | ||||||
Trade and other receivables | 168,753 | 96,091 | ||||||
Income taxes receivable | 17,209 | 13,108 | ||||||
Inventories (Note 11) | 346,507 | 214,465 | ||||||
Derivative financial instruments (Note 9) | 1,272 | 640 | ||||||
Prepaid expenses and other current assets | 16,838 | 11,556 | ||||||
788,919 | 548,374 | |||||||
Non-current assets | ||||||||
Mineral properties, plant and equipment (Note 12) | 2,504,901 | 1,301,002 | ||||||
Inventories (Note 11) | 24,209 | — | ||||||
Long-term refundable tax | 17,900 | 70 | ||||||
Deferred tax assets (Note 28) | 36,447 | 12,244 | ||||||
Investment in associates (Note 14) | 84,319 | 70,566 | ||||||
Goodwill & other assets (Note 15) | 4,987 | 5,220 | ||||||
Total Assets | $ | 3,461,682 | $ | 1,937,476 | ||||
Liabilities | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued liabilities (Note 16) | $ | 225,330 | $ | 131,743 | ||||
Derivative financial instruments (Note 9) | — | 51 | ||||||
Current portion of provisions (Note 17) | 7,372 | 5,072 | ||||||
Current portion of lease obligations (Note 18) | 14,198 | 5,356 | ||||||
Income tax payable | 24,770 | 8,306 | ||||||
271,670 | 150,528 | |||||||
Non-current liabilities | ||||||||
Long-term portion of provisions (Note 17) | 188,012 | 70,083 | ||||||
Deferred tax liabilities (Note 28) | 176,808 | 148,819 | ||||||
Long-term portion of lease obligations (Note 18) | 27,010 | 1,320 | ||||||
Debt (Note 19) | 275,000 | — | ||||||
Deferred revenue (Note 14) | 12,542 | 13,288 | ||||||
Other long-term liabilities (Note 20) | 27,754 | 25,425 | ||||||
Share purchase warrants (Note 14) | 15,040 | 14,664 | ||||||
Total Liabilities | 993,836 | 424,127 | ||||||
Equity | ||||||||
Capital and reserves (Note 21) | ||||||||
Issued capital | 3,123,514 | 2,321,498 | ||||||
Reserves | 94,274 | 22,573 | ||||||
Investment revaluation reserve | — | 208 | ||||||
Deficit | (754,689 | ) | (836,067 | ) | ||||
Total Equity attributable to equity holders of the Company | 2,463,099 | 1,508,212 | ||||||
Non-controlling interests | 4,747 | 5,137 | ||||||
Total Equity | 2,467,846 | 1,513,349 | ||||||
Total Liabilities and Equity | $ | 3,461,682 | $ | 1,937,476 | ||||
"signed" | Ross Beaty, Director | "signed" | Michael Steinmann, Director |
PAN AMERICAN SILVER CORP. | 8 | |
![]() | Consolidated Income Statements (in thousands of U.S. dollars except per share amounts) | |
2019 | 2018 | |||||||
Revenue (Note 26) | $ | 1,350,759 | $ | 784,495 | ||||
Cost of sales | ||||||||
Production costs (Note 22) | (841,297 | ) | (515,636 | ) | ||||
Depreciation and amortization (Note 12) | (253,453 | ) | (147,289 | ) | ||||
Royalties | (26,721 | ) | (20,673 | ) | ||||
(1,121,471 | ) | (683,598 | ) | |||||
Mine operating earnings (Note 26) | 229,288 | 100,897 | ||||||
General and administrative | (31,752 | ) | (22,649 | ) | ||||
Exploration and project development | (11,684 | ) | (11,138 | ) | ||||
Mine care and maintenance | (23,662 | ) | — | |||||
Foreign exchange losses | (5,003 | ) | (9,326 | ) | ||||
Impairment charges (Note 13) | (40,050 | ) | (27,789 | ) | ||||
Gains on commodity and foreign currency contracts (Note 9) | 3,315 | 4,930 | ||||||
Gains on sale of mineral properties, plant and equipment (Note 12) | 3,858 | 7,973 | ||||||
Share of income from associate and dilution gain (Note 14) | 15,245 | 13,679 | ||||||
Transaction and integration costs (Note 8) | (7,515 | ) | (10,229 | ) | ||||
Other expense (Note 27) | (4,936 | ) | (3,659 | ) | ||||
Earnings from operations | 127,104 | 42,689 | ||||||
Loss on derivatives (Note 9) | (14 | ) | (1,078 | ) | ||||
Investment income (loss) | 84,704 | (284 | ) | |||||
Interest and finance expense (Note 23) | (29,282 | ) | (8,139 | ) | ||||
Earnings before income taxes | 182,512 | 33,188 | ||||||
Income tax expense (Note 28) | (71,268 | ) | (21,147 | ) | ||||
Net earnings for the year | $ | 111,244 | $ | 12,041 | ||||
Attributable to: | ||||||||
Equity holders of the Company | 110,738 | 10,294 | ||||||
Non-controlling interests | 506 | 1,747 | ||||||
$ | 111,244 | $ | 12,041 | |||||
Earnings per share attributable to common shareholders (Note 24) | ||||||||
Basic earnings per share | $ | 0.55 | $ | 0.07 | ||||
Diluted earnings per share | $ | 0.55 | $ | 0.07 | ||||
Weighted average shares outstanding (in 000’s) Basic | 201,397 | 153,315 | ||||||
Weighted average shares outstanding (in 000’s) Diluted | 201,571 | 153,522 | ||||||
PAN AMERICAN SILVER CORP. | 9 | |
![]() | Consolidated Statements of Comprehensive Income (in thousands of U.S. dollars) | |
2019 | 2018 | |||||||
Net earnings for the year | $ | 111,244 | $ | 12,041 | ||||
Items that may be reclassified subsequently to net earnings: | ||||||||
Unrealized net gains on short-term investments (net of $nil tax in 2019 and 2018) | — | 993 | ||||||
Reclassification adjustment for realized gains on short-term investments to earnings | (208 | ) | (788 | ) | ||||
Total comprehensive earnings for the year | $ | 111,036 | $ | 12,246 | ||||
Total comprehensive earnings attributable to: | ||||||||
Equity holders of the Company | $ | 110,530 | $ | 10,499 | ||||
Non-controlling interests | 506 | 1,747 | ||||||
$ | 111,036 | $ | 12,246 | |||||
See accompanying notes to the consolidated financial statements. | ||||||||
PAN AMERICAN SILVER CORP. | 10 | |
![]() | Consolidated Statements of Cash Flows (in thousands of U.S. dollars) | |
2019 | 2018 | |||||||
Cash flow from operating activities | ||||||||
Net earnings for the year | $ | 111,244 | $ | 12,041 | ||||
Current income tax expense (Note 28) | 92,129 | 53,901 | ||||||
Deferred income tax recovery (Note 28) | (20,861 | ) | (32,754 | ) | ||||
Interest expense (recovery) (Note 23) | 16,879 | (678 | ) | |||||
Depreciation and amortization (Note 12) | 253,453 | 147,289 | ||||||
Impairment charges (Note 13) | 40,050 | 27,789 | ||||||
Accretion on closure and decommissioning provision (Note 17) | 9,903 | 6,524 | ||||||
Unrealized foreign exchange losses | 6,057 | 10,337 | ||||||
Gain on sale of mineral properties, plant and equipment | (3,858 | ) | (7,973 | ) | ||||
Other operating activities (Note 25) | (96,277 | ) | 17,724 | |||||
Changes in non-cash operating working capital (Note 25) | (27,944 | ) | (4,261 | ) | ||||
Operating cash flows before interest and income taxes | $ | 380,775 | $ | 229,939 | ||||
Interest paid | (16,944 | ) | (1,684 | ) | ||||
Interest received | 776 | 1,944 | ||||||
Income taxes paid | (82,579 | ) | (75,221 | ) | ||||
Net cash generated from operating activities | $ | 282,028 | $ | 154,978 | ||||
Cash flow from investing activities | ||||||||
Payments for mineral properties, plant and equipment | $ | (205,807 | ) | $ | (144,348 | ) | ||
Tahoe Resources Inc. ("Tahoe") acquisition (Note 8) | (247,479 | ) | — | |||||
Acquisition of mineral interests | (1,545 | ) | (7,500 | ) | ||||
Net proceeds from sale of short-term investments | 39,727 | (25,554 | ) | |||||
Proceeds from sale of mineral properties, plant and equipment | 10,267 | 15,781 | ||||||
Net proceeds from commodity, diesel fuel swaps, and foreign currency contracts | 2,669 | 2,449 | ||||||
Net cash used in investing activities | $ | (402,168 | ) | $ | (159,172 | ) | ||
Cash flow from financing activities | ||||||||
Proceeds from issue of equity shares | $ | 2,781 | $ | 1,081 | ||||
Distributions to non-controlling interests | (924 | ) | (2,020 | ) | ||||
Dividends paid | (29,332 | ) | (21,284 | ) | ||||
Proceeds from credit facility (Note 19) | 335,000 | — | ||||||
Repayment of credit facility (Note 19) | (185,000 | ) | — | |||||
Repayment of short-term loans | — | (3,000 | ) | |||||
Payment of lease obligations | (19,270 | ) | (7,911 | ) | ||||
Net cash generated from (used in) financing activities | $ | 103,255 | $ | (33,134 | ) | |||
Effects of exchange rate changes on cash and cash equivalents | (1,061 | ) | (115 | ) | ||||
Net decrease in cash and cash equivalents | (17,946 | ) | (37,443 | ) | ||||
Cash and cash equivalents at the beginning of the year | 138,510 | 175,953 | ||||||
Cash and cash equivalents at the end of the year | $ | 120,564 | $ | 138,510 | ||||
PAN AMERICAN SILVER CORP. | 11 | |
![]() | Consolidated Statements of Changes in Equity (in thousands of U.S. dollars, except for number of shares) | |
Attributable to equity holders of the Company | |||||||||||||||||||||||||||||||
Issued shares | Issued capital | Reserves(1) | Investment revaluation reserve | Deficit | Total | Non- controlling interests | Total equity | ||||||||||||||||||||||||
Balance, December 31, 2017 | 153,302,976 | $ | 2,318,252 | $ | 22,463 | $ | 1,605 | $ | (825,470 | ) | $ | 1,516,850 | $ | 4,201 | $ | 1,521,051 | |||||||||||||||
Impact of adopting IFRS 9 | — | $ | — | $ | — | $ | (1,602 | ) | $ | 1,602 | $ | — | $ | — | $ | — | |||||||||||||||
Balance, January 1, 2018 | 153,302,976 | $ | 2,318,252 | $ | 22,463 | $ | 3 | $ | (823,868 | ) | $ | 1,516,850 | $ | 4,201 | $ | 1,521,051 | |||||||||||||||
Total comprehensive earnings | |||||||||||||||||||||||||||||||
Net earnings for the year | — | — | — | — | 10,294 | 10,294 | 1,747 | 12,041 | |||||||||||||||||||||||
Other comprehensive income | — | — | — | 205 | — | 205 | — | 205 | |||||||||||||||||||||||
— | — | — | 205 | 10,294 | 10,499 | 1,747 | 12,246 | ||||||||||||||||||||||||
Cancellation of expired shares | (120,339 | ) | — | — | — | 178 | 178 | — | 178 | ||||||||||||||||||||||
Shares issued on the exercise of stock options | 125,762 | 1,367 | (286 | ) | — | — | 1,081 | — | 1,081 | ||||||||||||||||||||||
Shares issued as compensation (Note 25) | 139,957 | 1,879 | — | — | — | 1,879 | — | 1,879 | |||||||||||||||||||||||
Share-based compensation on option grants | — | — | 396 | — | — | 396 | — | 396 | |||||||||||||||||||||||
Distributions by subsidiaries to non-controlling interests | — | — | — | — | (1,209 | ) | (1,209 | ) | (811 | ) | (2,020 | ) | |||||||||||||||||||
Dividends paid | — | — | — | — | (21,462 | ) | (21,462 | ) | — | (21,462 | ) | ||||||||||||||||||||
Balance, December 31, 2018 | 153,448,356 | $ | 2,321,498 | $ | 22,573 | $ | 208 | $ | (836,067 | ) | $ | 1,508,212 | $ | 5,137 | $ | 1,513,349 | |||||||||||||||
Total comprehensive earnings | |||||||||||||||||||||||||||||||
Net earnings for the year | — | — | — | — | 110,738 | 110,738 | 506 | 111,244 | |||||||||||||||||||||||
Other comprehensive income | — | — | — | (208 | ) | — | (208 | ) | — | (208 | ) | ||||||||||||||||||||
— | — | — | (208 | ) | 110,738 | 110,530 | 506 | 111,036 | |||||||||||||||||||||||
Shares issued on the exercise of stock options | 244,299 | 3,697 | (916 | ) | — | — | 2,781 | — | 2,781 | ||||||||||||||||||||||
Shares issued as compensation (Note 25) | 152,391 | 2,693 | — | — | — | 2,693 | — | 2,693 | |||||||||||||||||||||||
Share-based compensation on option grants | — | — | 577 | — | — | 577 | — | 577 | |||||||||||||||||||||||
Tahoe acquisition consideration (Note 8) | 55,990,512 | 795,626 | 72,040 | — | — | 867,666 | — | 867,666 | |||||||||||||||||||||||
Distributions by subsidiaries to non-controlling interests | — | — | — | — | (28 | ) | (28 | ) | (896 | ) | (924 | ) | |||||||||||||||||||
Dividends paid | — | — | — | — | (29,332 | ) | (29,332 | ) | — | (29,332 | ) | ||||||||||||||||||||
Balance, December 31, 2019 | 209,835,558 | $ | 3,123,514 | $ | 94,274 | $ | — | $ | (754,689 | ) | $ | 2,463,099 | $ | 4,747 | $ | 2,467,846 | |||||||||||||||
(1) | Includes reserves for share options and contingent value rights ("CVRs") (Note 8). |
PAN AMERICAN SILVER CORP. | 12 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
1. NATURE OF OPERATIONS | ||
2. BASIS OF PREPARATION | ||
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ||
a) | Presentation currency |
b) | Basis of measurement |
PAN AMERICAN SILVER CORP. | 13 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
c) | Basis of consolidation |
Subsidiary | Location | Ownership Interest | Accounting | Operations and Development Projects Owned | |||||
Pan American Silver Huaron S.A. | Peru | 100 | % | Consolidated | Huaron mine | ||||
Compañía Minera Argentum S.A. | Peru | 92 | % | Consolidated | Morococha mine | ||||
Shahuindo S.A.C | Peru | 100 | % | Consolidated | Shahuindo mine | ||||
La Arena S.A. | Peru | 100 | % | Consolidated | La Arena mine | ||||
Plata Panamericana S.A. de C.V. | Mexico | 100 | % | Consolidated | La Colorada mine | ||||
Compañía Minera Dolores S.A. de C.V. | Mexico | 100 | % | Consolidated | Dolores mine | ||||
Minera Tritón Argentina S.A. | Argentina | 100 | % | Consolidated | Manantial Espejo mine & Cap-Oeste Sur Este ("COSE") project | ||||
Minera Joaquin S.R.L. | Argentina | 100 | % | Consolidated | Joaquin project | ||||
Minera Argenta S.A. | Argentina | 100 | % | Consolidated | Navidad project | ||||
Pan American Silver (Bolivia) S.A. | Bolivia | 95 | % | Consolidated | San Vicente mine | ||||
Lake Shore Gold Corp. | Canada | 100 | % | Consolidated | Bell Creek and Timmins West mines (together, "Timmins") | ||||
Minera San Rafael S.A. ("MSR") | Guatemala | 100 | % | Consolidated | Escobal mine | ||||
d) | Investments in associates |
e) | Business combinations |
PAN AMERICAN SILVER CORP. | 14 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
f) | Revenue recognition |
PAN AMERICAN SILVER CORP. | 15 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
g) | Financial instruments |
PAN AMERICAN SILVER CORP. | 16 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
h) | Derivative Financial Instruments |
i) | Inventories |
PAN AMERICAN SILVER CORP. | 17 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
PAN AMERICAN SILVER CORP. | 18 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
j) | Mineral properties, plant and equipment |
k) | Operational mining properties and mine development |
PAN AMERICAN SILVER CORP. | 19 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
l) | Depreciation of mineral property, plant and equipment |
i) | Units of production basis |
ii) | Straight line basis |
• | Land – not depreciated |
• | Mobile equipment – 3 to 7 years |
• | Buildings and plant facilities – 25 to 50 years |
• | Mining properties and leases including capitalized evaluation and development expenditures – based on applicable reserves on a unit of production basis. |
• | Exploration and evaluation – not depreciated until mine goes into production |
• | Assets under construction – not depreciated until assets are ready for their intended use |
PAN AMERICAN SILVER CORP. | 20 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
m) | Exploration and evaluation expenditure |
PAN AMERICAN SILVER CORP. | 21 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
n) | Deferred stripping costs |
o) | Asset impairment |
PAN AMERICAN SILVER CORP. | 22 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
p) | Closure and decommissioning costs |
q) | Foreign currency translation |
PAN AMERICAN SILVER CORP. | 23 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
r) | Share-based payments |
s) | Income taxes |
PAN AMERICAN SILVER CORP. | 24 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
t) | Earnings (loss) per share |
PAN AMERICAN SILVER CORP. | 25 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
u) | Borrowing costs and upfront costs |
4. CHANGES IN ACCOUNTING STANDARDS | ||
PAN AMERICAN SILVER CORP. | 26 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
5. SIGNIFICANT JUDGEMENTS IN APPLYING ACCOUNTING POLICIES | ||
a) | Capitalization of evaluation costs |
PAN AMERICAN SILVER CORP. | 27 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
b) | Commencement of commercial production |
c) | Assets’ carrying values and impairment charges |
d) | Functional currency |
e) | Business combinations |
f) | Determination of control of subsidiaries and joint arrangements |
g) | Deferral of stripping costs |
PAN AMERICAN SILVER CORP. | 28 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
h) | Replacement convertible debenture |
6. KEY SOURCES OF ESTIMATION UNCERTAINTY IN THE APPLICATION OF ACCOUNTING POLICIES | ||
• | Revenue recognition: Revenue from the sale of concentrate to independent smelters is recognized when control of the asset sold is transferred to the customer. The Company's concentrate sales contracts with third-party buyers, in general, provide for a provisional payment based upon provisional assays and quoted metal prices. Final settlement is based on applicable commodity prices set on specified quotational periods, typically ranging from one month prior to shipment, and can extend to three months after the shipment arrives at the smelter and is based on average market metal prices. Sales revenue is commonly subject to adjustments based on an inspection of the product by the customer. In such cases, sales revenue is initially recognized on a provisional basis using the Company’s best estimate of contained metal, and adjusted subsequently. Revenues are recorded under these contracts at the time control passes to the buyer based on the expected settlement period. Revenue on provisionally priced sales is recognized based on estimates of the fair value of the consideration receivable based on forward market prices and estimated quantities. At each reporting date provisionally priced metal is marked to market based on the forward selling price for the quotational period stipulated in the contract. Variations between the price recorded at the date when control is transferred to the buyer and the actual final price set under the smelting contracts are caused by changes in metal prices resulting in the receivable being recorded at FVTPL. In a period of high price volatility, as experienced under current economic conditions, the effect of mark-to-market price adjustments related to the quantity of metal which remains to be settled with independent smelters could be significant. For changes in metal quantities upon receipt of new information and assay, the provisional sales quantities are adjusted. |
• | Estimated recoverable ounces: The carrying amounts of the Company’s mining properties are depleted based on recoverable ounces. Changes to estimates of recoverable ounces and depletable costs including changes resulting from revisions to the Company’s mine plans and changes in metal price forecasts can result in a change to future depletion rates. |
• | Mineral reserve estimates: The figures for mineral reserves and mineral resources are disclosed in accordance with National Instrument 43 - 101, “Standards of Disclosure for Mineral Projects”, issued by the Canadian Securities Administrators and in accordance with “Estimation of Mineral Resources and Mineral Reserves Best Practice Guidelines – adopted November 23, 2003”, prepared by the Canadian Institute of Mining, Metallurgy and Petroleum ("CIM") Standing Committee on Reserve Definitions. There are numerous uncertainties inherent in estimating mineral reserves and mineral resources, including many factors beyond the Company’s control. Such estimation is a subjective process, and the accuracy of any mineral reserve or mineral resource estimate is a function of the quantity and quality of available data and of the assumptions made and judgments used in engineering and geological interpretation. Differences between management’s assumptions including economic assumptions such as metal prices and market conditions could have a material effect in the future on the Company’s financial position and results of operation. |
PAN AMERICAN SILVER CORP. | 29 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
• | Valuation of Inventory: In determining mine production costs recognized in the consolidated income statement, the Company makes estimates of quantities of ore stacked in stockpiles, placed on the heap leach pad and in process and the recoverable silver in this material to determine the average costs of finished goods sold during the period. Changes in these estimates can result in a change in mine operating costs of future periods and carrying amounts of inventories. Refer to Note 11 for details. |
• | Depreciation and amortization rates for mineral properties, plant and equipment and mineral interests: Depreciation and amortization expenses are allocated based on assumed asset lives and depreciation and amortization rates. Should the asset life or depreciation rate differ from the initial estimate, an adjustment would be made in the consolidated income statement prospectively. A change in the mineral reserve estimate for assets depreciated using the units of production method would impact depreciation expense prospectively. |
• | Impairment, or impairment reversal, of mining interests: While assessing whether any indications of impairment, or impairment reversal, exist for mining interests, consideration is given to both external and internal sources of information. Information the Company considers include changes in the market, economic and legal environment in which the Company operates that are not within its control that affect the recoverable amount of mining interests. Internal sources of information include the manner in which mineral property, plant and equipment are being used or are expected to be used and indications of the economic performance of the assets. Estimates include but are not limited to estimates of the discounted future after-tax cash flows expected to be derived from the Company’s mining properties, costs to sell the mining properties and the appropriate discount rate. Changes in metal price forecasts, increases or decreases in estimated future costs of production, increases or decreases in estimated future capital costs, reductions or increases in the amount of recoverable mineral reserves and mineral resources and/or adverse or favorable current economics can result in a write-down or write-up of the carrying amounts of the Company’s mining interests. Impairments and impairment reversals of mining interests are discussed in Note 13. |
• | Estimation of decommissioning and reclamation costs and the timing of expenditures: The cost estimates are updated annually during the life of a mine to reflect known developments, (e.g. revisions to cost estimates and to the estimated lives of operations), and are subject to review at regular intervals. Decommissioning, restoration and similar liabilities are estimated based on the Company’s interpretation of current regulatory requirements, constructive obligations and are measured at the best estimate of expenditures required to settle the present obligation of decommissioning, restoration or similar liabilities that may occur upon decommissioning of the mine at the end of its productive life. The carrying amount is determined based on the net present value of estimated future cash expenditures for the settlement of decommissioning, restoration or similar liabilities that may occur upon decommissioning of the mine. Such estimates are subject to change based on changes in laws and regulations and negotiations with regulatory authorities. Refer to Note 17 for details on decommissioning and restoration costs. |
• | Income taxes and recoverability of deferred tax assets: In assessing the probability of realizing income tax assets recognized, the Company makes estimates related to expectations of future taxable income, applicable tax planning opportunities, expected timing of reversals of existing temporary differences and the likelihood that tax positions taken will be sustained upon examination by applicable tax authorities. In making its assessments, the Company gives additional weight to positive and negative evidence that can be objectively verified. Estimates of future taxable income are based on forecasted cash flows from operations and the application of existing tax laws in each jurisdiction. The Company considers relevant tax planning opportunities that are within the Company’s control, are feasible and within management’s ability to implement. Examination by applicable tax authorities is supported based on individual facts and circumstances of the relevant tax position examined in light of all available evidence. Where applicable tax laws and regulations are either unclear or subject to ongoing varying interpretations, it is reasonably possible that changes in these estimates can occur that materially affect the amounts of income tax assets recognized. Also, future changes in tax laws could limit the Company from realizing the tax benefits from the deferred tax assets. The Company reassesses unrecognized income tax assets at each reporting period. |
PAN AMERICAN SILVER CORP. | 30 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
• | Accounting for acquisitions: The fair value of assets acquired and liabilities assumed and the resulting goodwill, if any, requires that management make certain judgments and estimates taking into account information available at the time of acquisition about future events, including, but not restricted to, estimates of mineral reserves and resources acquired, exploration potential, future operating costs and capital expenditures, future metal prices, long-term foreign exchange rates, discount rates, and the timing of the commencement of commercial production. Changes to the provisional values of assets acquired and liabilities assumed, deferred income taxes and resulting goodwill, if any, are retrospectively adjusted when the final measurements are determined if related to conditions existing at the date of acquisition (within one year of the acquisition date). |
• | Provisions and contingencies: Due to the size, complexity and nature of the Company’s operations, various legal and tax matters are outstanding from time to time. In the event the Company’s estimates of the future resolution of these matters change, the Company will recognize the effects of the changes in its consolidated financial statements on the date such changes occur. Refer to Note 29 for further discussion on contingencies. |
7. MANAGEMENT OF CAPITAL | ||
PAN AMERICAN SILVER CORP. | 31 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
8. TAHOE ACQUISITION | ||
PAN AMERICAN SILVER CORP. | 32 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
Consideration: | Shares Issued/ Issuable | Consideration | |||
Fair value estimate of the Pan American Share consideration (1) | 55,990,512 | $ | 795,626 | ||
Fair value estimate of the CVRs (2) | 15,600,208 | 71,916 | |||
Cash (1) | — | 275,008 | |||
Fair value estimate of replacement options (3) | 835,874 | 124 | |||
Total Consideration | 72,426,594 | $ | 1,142,674 | ||
(1) | The Pan American Share consideration value is based on an assumed value of $14.21 per share (based on the NASDAQ closing price on February 21, 2019). |
(2) | Assumed fair value of the CVRs is based on the residual amount of the value of the Tahoe Shares acquired (based on the NYSE closing price closing of $3.64 on February 21, 2019) after deducting the cash consideration of $275 million and the fair value of the Company's share consideration paid (based on the February 21, 2019 NASDAQ closing price of $14.21). |
(3) | Assumed fair value of 3.5 million Tahoe options that upon the Tahoe Acquisition vested and converted into 835.8 thousand Pan American stock options (the "Replacement options"). The fair value of the Replacement options was determined using the Black-Scholes option pricing model, as at the Tahoe Acquisition date, using the following assumptions: |
Share price at February 21, 2019 (Canadian dollars, "CAD") | $ | 19.01 | |
Exercise price | $ | 11.67 - 97.26 | |
Expected volatility | 0.4075 | ||
Expected life (years) | 0.2 - 1.0 | ||
Expected dividend yield | 0.78 | % | |
Risk-free interest rate | 0.93 | % | |
Fair value (CAD) | $ | 163,273.36 | |
CAD to USD exchange rate at December 31, 2018 | $ | 0.7578 | |
Fair value (USD) | $ | 123,729.43 | |
Preliminary as reported March 31, 2019 | Adjustments | Final as reported December 31, 2019 | |||||||
Total purchase consideration paid for Tahoe | $ | 1,142,674 | $ | — | $ | 1,142,674 | |||
Cash and cash equivalents | $ | 27,529 | $ | — | $ | 27,529 | |||
Accounts receivable | 17,854 | 300 | 18,154 | ||||||
VAT Receivable | 87,268 | 224 | 87,492 | ||||||
Inventory | 152,534 | (4,325 | ) | 148,209 | |||||
Other current assets | 4,135 | (2,754 | ) | 1,381 | |||||
Mineral properties, plant and equipment | 1,298,037 | (58,635 | ) | 1,239,402 | |||||
Other assets | 3,450 | 3,101 | 6,551 | ||||||
Deferred tax assets | — | 30,728 | 30,728 | ||||||
Accounts payable and accrued liabilities | (159,675 | ) | 10,933 | (148,742 | ) | ||||
Debt | (125,000 | ) | — | (125,000 | ) | ||||
Provision for closure and decommissioning liabilities | (70,119 | ) | (7,201 | ) | (77,320 | ) | |||
Net current and deferred income tax liabilities | (62,847 | ) | (2,863 | ) | (65,710 | ) | |||
Fair value of Tahoe net assets acquired | $ | 1,173,166 | $ | (30,492 | ) | $ | 1,142,674 | ||
Bargain purchase gain recognized in net earnings on February 22, 2019 | $ | 30,492 | $ | (30,492 | ) | $ | — | ||
PAN AMERICAN SILVER CORP. | 33 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
Commodity Prices | 2019-2022 | 2023 onwards |
Gold price - $/oz. | $1,300 | $1,300 |
Silver price - $/oz | $17.07 | $18.50 |
Zinc - $/tonne | $2,599 | $2,600 |
Lead - $/tonne | $2,171 | $2,200 |
9. FINANCIAL INSTRUMENTS | ||
a) | Financial assets and liabilities by categories |
December 31, 2019 | Amortized cost | FVTPL | FVTOCI | Total | ||||||||||||
Financial Assets: | ||||||||||||||||
Cash and cash equivalents | $ | 120,564 | $ | — | $ | — | $ | 120,564 | ||||||||
Trade receivables from provisional concentrates sales (1) | — | 48,767 | — | 48,767 | ||||||||||||
Receivable not arising from sale of metal concentrates (1) | 116,596 | — | — | 116,596 | ||||||||||||
Short-term investments, equity securities | — | 117,776 | — | 117,776 | ||||||||||||
Short-term investments, other than equity securities | — | — | — | — | ||||||||||||
Derivative financial assets | — | 1,272 | — | 1,272 | ||||||||||||
$ | 237,160 | $ | 167,815 | $ | — | $ | 404,975 | |||||||||
Financial Liabilities: | ||||||||||||||||
Derivative financial liabilities | $ | — | $ | — | $ | — | $ | — | ||||||||
$ | — | $ | — | $ | — | $ | — | |||||||||
(1) | Included in Trade and other receivables. |
December 31, 2018 | Amortized cost | FVTPL | FVTOCI | Total | ||||||||||||
Financial Assets: | ||||||||||||||||
Cash and cash equivalents | $ | 138,510 | $ | — | $ | — | $ | 138,510 | ||||||||
Trade receivables from provisional concentrates sales (1) | — | 40,803 | — | 40,803 | ||||||||||||
Receivable not arising from sale of metal concentrates (1) | 40,918 | — | — | 40,918 | ||||||||||||
Short-term investments, equity securities | — | 19,178 | — | 19,178 | ||||||||||||
Short-term investments, other than equity securities | — | — | 54,826 | 54,826 | ||||||||||||
Derivative financial assets | — | 640 | — | 640 | ||||||||||||
$ | 179,428 | $ | 60,621 | $ | 54,826 | $ | 294,875 | |||||||||
Financial Liabilities: | ||||||||||||||||
Derivative financial liabilities | $ | — | $ | 51 | $ | — | $ | 51 | ||||||||
$ | — | $ | 51 | $ | — | $ | 51 | |||||||||
(1) | Included in Trade and other receivables. |
PAN AMERICAN SILVER CORP. | 34 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
b) | Short-term investments in equity securities recorded at FVTPL |
2019 | 2018 | |||||||
Unrealized net gains (losses) on short-term investments, equity securities | $ | 83,705 | $ | (3,298 | ) | |||
Realized net losses on short-term investments, equity securities | — | (49 | ) | |||||
$ | 83,705 | $ | (3,347 | ) | ||||
c) | Financial assets recorded at FVTOCI |
2019 | 2018 | |||||||
Unrealized net gains on short-term investments, other than equity securities | $ | — | $ | 993 | ||||
Reclassification adjustment for realized gains on short-term investments, other than equity securities | (208 | ) | (788 | ) | ||||
$ | (208 | ) | $ | 205 | ||||
d) | Derivative instruments |
2019 | 2018 | |||||||
Gains on foreign currency and commodity contracts: | ||||||||
Realized gains on foreign currency and commodity contracts | $ | 2,669 | $ | 2,449 | ||||
Unrealized gains on foreign currency and commodity contracts | 646 | 2,481 | ||||||
$ | 3,315 | $ | 4,930 | |||||
Loss on derivatives: | ||||||||
Loss on warrants | $ | (14 | ) | $ | (1,078 | ) | ||
$ | (14 | ) | $ | (1,078 | ) | |||
e) | Fair value information |
PAN AMERICAN SILVER CORP. | 35 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
At December 31, 2019 | At December 31, 2018 | |||||||||||||||
Level 1 | Level 2 | Level 1 | Level 2 | |||||||||||||
Assets and Liabilities: | ||||||||||||||||
Short-term investments | $ | 117,776 | $ | — | $ | 74,004 | $ | — | ||||||||
Trade receivables from provisional concentrate sales | — | 48,767 | — | 40,803 | ||||||||||||
Derivative financial assets | — | 1,272 | — | 640 | ||||||||||||
Derivative financial liabilities | — | — | — | (51 | ) | |||||||||||
$ | 117,776 | $ | 50,039 | $ | 74,004 | $ | 41,392 | |||||||||
f) | Financial Instruments and related risks |
i) | Credit risk |
ii) | Liquidity risk |
iii) | Market risk |
PAN AMERICAN SILVER CORP. | 36 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
PAN AMERICAN SILVER CORP. | 37 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
December 31, 2019 | December 31, 2018 | |||||||
Cash and cash equivalents | $ | 120,564 | $ | 138,510 | ||||
Trade accounts receivable (1) | 66,230 | 40,803 | ||||||
Supplier advances | 3,391 | 14,370 | ||||||
Royalty receivable (1) | 121 | 105 | ||||||
Employee loans (1) | 392 | 312 | ||||||
(1) | Included in Trade and other receivables. |
Payments due by period 2019 | ||||||||||||||||||||
Within 1 year | 2 - 3 years | 4- 5 years | After 5 years | Total | ||||||||||||||||
Financial liabilities | ||||||||||||||||||||
Accounts payable and accrued liabilities other than: | $ | 221,488 | $ | — | $ | — | $ | — | $ | 221,488 | ||||||||||
Severance accrual | 994 | 5,967 | 772 | 109 | 7,842 | |||||||||||||||
Employee compensation | 2,848 | — | — | — | 2,848 | |||||||||||||||
Total accounts payable and accrued liabilities | 225,330 | 5,967 | 772 | 109 | 232,178 | |||||||||||||||
Debt | ||||||||||||||||||||
Credit facility | — | — | 275,000 | — | 275,000 | |||||||||||||||
Interest | 12,952 | 27,040 | — | — | 39,992 | |||||||||||||||
Provisions(1)(2) | 3,979 | 633 | 1,350 | 967 | 6,929 | |||||||||||||||
Income taxes payable | 24,770 | — | — | — | 24,770 | |||||||||||||||
Lease obligations | 16,221 | 15,906 | 7,193 | 21,675 | 60,995 | |||||||||||||||
Future employee compensation | 1,444 | 8,711 | — | — | 10,155 | |||||||||||||||
Total contractual obligations(2) | $ | 284,696 | $ | 58,257 | $ | 284,315 | $ | 22,751 | $ | 650,019 | ||||||||||
PAN AMERICAN SILVER CORP. | 38 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
Payments due by period 2018 | ||||||||||||||||||||
Within 1 year | 2 - 3 years | 4- 5 years | After 5 years | Total | ||||||||||||||||
Financial liabilities | ||||||||||||||||||||
Accounts payable and accrued liabilities other than: | $ | 128,486 | $ | — | $ | — | $ | — | $ | 128,486 | ||||||||||
Severance accrual | 1,791 | 3,763 | 534 | 112 | 6,200 | |||||||||||||||
Employee compensation | 1,466 | — | — | — | 1,466 | |||||||||||||||
Total accounts payable and accrued liabilities | 131,743 | 3,763 | 534 | 112 | 136,152 | |||||||||||||||
Debt | ||||||||||||||||||||
Interest | 1,200 | 350 | — | — | 1,550 | |||||||||||||||
Loss on commodity contracts | 51 | — | — | — | 51 | |||||||||||||||
Provisions(1)(2) | 3,123 | 547 | 720 | 178 | 4,568 | |||||||||||||||
Income taxes payable | 8,306 | — | — | — | 8,306 | |||||||||||||||
Capital and operating expenditure commitments | 7,947 | 7,898 | 2,885 | 530 | 19,260 | |||||||||||||||
Future employee compensation | 1,530 | 4,911 | — | — | 6,441 | |||||||||||||||
Total contractual obligations(2) | $ | 153,900 | $ | 17,469 | $ | 4,139 | $ | 820 | $ | 176,328 | ||||||||||
(1) | Total litigation provision (Note 17). |
(2) | Amounts above do not include payments related to the Company’s anticipated closure and decommissioning obligation (current $3.4 million, long-term $185.1 million) discussed in Note 17 (2018 - current $1.9 million, long-term $68.6 million), the deferred credit arising from the Aquiline acquisition ($20.8 million) (2018 - $20.8 million) discussed in Note 20, and deferred tax liabilities of $176.8 million (2018 - $148.8 million). |
PAN AMERICAN SILVER CORP. | 39 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
At December 31, 2019 | Cash and short-term investments | Other current and non-current assets | Income taxes receivable (payable), current and non- current | Accounts payable and accrued liabilities and non- current liabilities | Deferred tax assets and liabilities | |||||||||||||||
Canadian Dollar | $ | 123,391 | $ | 3,897 | $ | 2,045 | $ | (23,387 | ) | $ | 23,640 | |||||||||
Mexican Peso | 5,222 | 14,215 | 7,645 | (64,589 | ) | (73,938 | ) | |||||||||||||
Argentine Peso | 3,652 | 18,511 | 13,737 | (16,143 | ) | — | ||||||||||||||
Bolivian Boliviano | 3,447 | 221 | 1,524 | (8,749 | ) | (9,925 | ) | |||||||||||||
European Euro | 3 | — | — | — | — | |||||||||||||||
Peruvian Sol | 2,406 | 55,851 | (14,660 | ) | (39,884 | ) | (80,138 | ) | ||||||||||||
Guatemala quetzal | 353 | 1,482 | (238 | ) | (669 | ) | 1 | |||||||||||||
$ | 138,474 | $ | 94,177 | $ | 10,053 | $ | (153,421 | ) | $ | (140,360 | ) | |||||||||
At December 31, 2018 | Cash and short-term investments | Other current and non-current assets | Income taxes receivable (payable), current and non- current | Accounts payable and accrued liabilities and non- current liabilities | Deferred tax assets and liabilities | |||||||||||||||
Canadian Dollar | $ | 22,514 | $ | 1,793 | $ | — | $ | (851 | ) | $ | — | |||||||||
Mexican Peso | 2,724 | 18,873 | 7,240 | (31,909 | ) | (106,383 | ) | |||||||||||||
Argentine Peso | 2,677 | 15,038 | 1,134 | (18,739 | ) | — | ||||||||||||||
Bolivian Boliviano | 285 | 532 | (6,068 | ) | (12,167 | ) | (9,372 | ) | ||||||||||||
European Euro | 127 | — | (332 | ) | — | — | ||||||||||||||
Peruvian Sol | 1,268 | 2,324 | 2,640 | (13,134 | ) | (23,004 | ) | |||||||||||||
$ | 29,595 | $ | 38,560 | $ | 4,614 | $ | (76,800 | ) | $ | (138,759 | ) | |||||||||
PAN AMERICAN SILVER CORP. | 40 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
10. SHORT-TERM INVESTMENTS | ||
December 31, 2019 | December 31, 2018 | |||||||||||||||||||||||
Fair Value | Cost | Accumulated unrealized holding gains | Fair Value | Cost | Accumulated unrealized holding gains | |||||||||||||||||||
Short-term investments | $ | 117,776 | $ | 36,826 | $ | 80,950 | $ | 74,004 | $ | 73,796 | $ | 208 | ||||||||||||
11. INVENTORIES | ||
December 31, 2019 | December 31, 2018 | |||||||
Concentrate inventory | $ | 17,433 | $ | 19,286 | ||||
Stockpile ore (1) | 27,708 | 3,945 | ||||||
Heap leach inventory and in process (2) | 169,751 | 113,199 | ||||||
Doré and finished inventory (3) | 67,820 | 30,736 | ||||||
Materials and supplies | 88,004 | 47,299 | ||||||
Total inventories | $ | 370,716 | $ | 214,465 | ||||
Less: current portion of inventories | $ | (346,507 | ) | $ | (214,465 | ) | ||
Non-current portion of inventories (4) | $ | 24,209 | $ | — | ||||
(1) | Includes an impairment charge of $5.0 million to reduce the cost basis of inventory to NRV at Manantial Espejo and Dolores mines (2018 – $11.2 million at Manantial Espejo mine). |
(2) | Includes an impairment charge of $39.3 million to reduce the cost basis of inventory to NRV at Manantial Espejo and Dolores mines (2018 - $28.9 million at Manantial Espejo and Dolores mines). |
(3) | Includes an impairment charge of $2.9 million to reduce the cost basis of inventory to NRV at Manantial Espejo and Dolores mines at December 31, 2019. (2018 - $7.5 million at Manantial Espejo mine). |
(4) | Inventories at Escobal mine, which include $16.9 million in supplies with the remainder attributable to metals, have been classified as non-current pending the restart of operations. |
PAN AMERICAN SILVER CORP. | 41 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
12. MINERAL PROPERTIES, PLANT AND EQUIPMENT | ||
Mining Properties | ||||||||||||||||||||
Depletable | Non-depletable | |||||||||||||||||||
Reserves and Resources | Reserves and Resources | Exploration and Evaluation | Plant and Equipment | Total | ||||||||||||||||
Carrying value | ||||||||||||||||||||
As at January 1, 2019 | ||||||||||||||||||||
Net of accumulated depreciation | $ | 678,489 | $ | 73,375 | $ | 249,231 | $ | 299,907 | $ | 1,301,002 | ||||||||||
Additions | 152,033 | 42,487 | 549 | 68,664 | 263,733 | |||||||||||||||
Tahoe acquisition (Note 8) | 314,604 | 274,817 | 194,900 | 455,080 | 1,239,401 | |||||||||||||||
Disposals | (2,461 | ) | (13 | ) | — | (2,010 | ) | (4,484 | ) | |||||||||||
Depreciation and amortization | (113,067 | ) | — | — | (140,386 | ) | (253,453 | ) | ||||||||||||
Depreciation charge captured in inventory | (33,810 | ) | — | — | — | (33,810 | ) | |||||||||||||
Impairment charge | — | (33,245 | ) | (6,805 | ) | — | (40,050 | ) | ||||||||||||
Transfers | (77,598 | ) | (25,872 | ) | 13,051 | 90,419 | — | |||||||||||||
Closure and decommissioning – changes in estimate (Note 17) | 32,562 | — | — | — | 32,562 | |||||||||||||||
As at December 31, 2019 | $ | 950,752 | $ | 331,549 | $ | 450,926 | $ | 771,674 | $ | 2,504,901 | ||||||||||
Cost as at December 31, 2019 | $ | 2,429,815 | $ | 398,485 | $ | 876,859 | $ | 1,476,170 | $ | 5,181,329 | ||||||||||
Accumulated depreciation and impairments | (1,479,063 | ) | (66,936 | ) | (425,933 | ) | (704,496 | ) | (2,676,428 | ) | ||||||||||
Carrying value – December 31, 2019 | $ | 950,752 | $ | 331,549 | $ | 450,926 | $ | 771,674 | $ | 2,504,901 | ||||||||||
PAN AMERICAN SILVER CORP. | 42 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
Mining Properties | ||||||||||||||||||||
Depletable | Non-depletable | |||||||||||||||||||
Reserves and Resources | Reserves and Resources | Exploration and Evaluation | Plant and Equipment | Total | ||||||||||||||||
Carrying value | ||||||||||||||||||||
As at January 1, 2018 | ||||||||||||||||||||
Net of accumulated depreciation | $ | 766,883 | $ | 71,809 | $ | 253,128 | $ | 244,863 | $ | 1,336,683 | ||||||||||
Additions | 106,701 | 25,423 | — | 16,896 | 149,020 | |||||||||||||||
Disposals | — | (396 | ) | — | (937 | ) | (1,333 | ) | ||||||||||||
Depreciation and amortization | (68,935 | ) | — | — | (78,354 | ) | (147,289 | ) | ||||||||||||
Depreciation charge captured in inventory | (12,620 | ) | — | — | — | (12,620 | ) | |||||||||||||
Impairment charge | (2,144 | ) | (25,113 | ) | — | (532 | ) | (27,789 | ) | |||||||||||
Transfers | (115,726 | ) | 1,652 | (3,897 | ) | 117,971 | — | |||||||||||||
Closure and decommissioning – changes in estimate (Note 17) | 4,330 | — | — | — | 4,330 | |||||||||||||||
As at December 31, 2018 | $ | 678,489 | $ | 73,375 | $ | 249,231 | $ | 299,907 | $ | 1,301,002 | ||||||||||
Cost as at December 31, 2018 | $ | 1,997,880 | $ | 104,614 | $ | 668,358 | $ | 939,993 | $ | 3,710,845 | ||||||||||
Accumulated depreciation and impairments | (1,319,391 | ) | (31,239 | ) | (419,127 | ) | (640,086 | ) | (2,409,843 | ) | ||||||||||
Carrying value – December 31, 2018 | $ | 678,489 | $ | 73,375 | $ | 249,231 | $ | 299,907 | $ | 1,301,002 | ||||||||||
PAN AMERICAN SILVER CORP. | 43 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
December 31, 2019 | December 31, 2018 | |||||||||||||||||||||||
Cost | Accumulated Depreciation and Impairment | Carrying Value | Cost | Accumulated Depreciation and Impairment | Carrying Value | |||||||||||||||||||
Huaron, Peru | $ | 215,109 | $ | (126,301 | ) | $ | 88,808 | $ | 207,360 | $ | (114,288 | ) | $ | 93,072 | ||||||||||
Morococha, Peru | 258,862 | (164,501 | ) | 94,361 | 243,603 | (149,120 | ) | 94,483 | ||||||||||||||||
Shahuindo, Peru (1) | 498,960 | (39,668 | ) | 459,292 | — | — | — | |||||||||||||||||
La Arena, Peru (1) | 112,014 | (22,853 | ) | 89,161 | — | — | — | |||||||||||||||||
Alamo Dorado, Mexico | 71,724 | (71,724 | ) | — | 126,960 | (126,960 | ) | — | ||||||||||||||||
La Colorada, Mexico | 305,357 | (143,232 | ) | 162,125 | 301,706 | (121,940 | ) | 179,766 | ||||||||||||||||
Dolores, Mexico | 1,608,334 | (1,091,862 | ) | 516,472 | 1,529,751 | (981,948 | ) | 547,803 | ||||||||||||||||
Manantial Espejo, Argentina | 371,677 | (367,901 | ) | 3,776 | 367,105 | (362,293 | ) | 4,812 | ||||||||||||||||
San Vicente, Bolivia | 143,251 | (95,360 | ) | 47,891 | 137,394 | (86,663 | ) | 50,731 | ||||||||||||||||
Timmins, Canada (1) | 292,986 | (42,672 | ) | 250,314 | — | — | — | |||||||||||||||||
Other | 27,711 | (17,485 | ) | 10,226 | 23,994 | (16,265 | ) | 7,729 | ||||||||||||||||
Total | $ | 3,905,985 | $ | (2,183,559 | ) | $ | 1,722,426 | $ | 2,937,873 | $ | (1,959,477 | ) | $ | 978,396 | ||||||||||
Land and Non-Producing Properties: | ||||||||||||||||||||||||
Land | $ | 5,528 | $ | (1,267 | ) | $ | 4,261 | $ | 4,677 | $ | (1,096 | ) | $ | 3,581 | ||||||||||
Navidad, Argentina | 566,577 | (376,101 | ) | 190,476 | 566,577 | (376,101 | ) | 190,476 | ||||||||||||||||
Escobal, Guatemala (1) | 249,353 | — | 249,353 | — | — | — | ||||||||||||||||||
Timmins, Canada (1) | 87,747 | — | 87,747 | — | — | — | ||||||||||||||||||
Shahuindo, Peru (1) | 15,586 | — | 15,586 | — | — | — | ||||||||||||||||||
La Arena, Peru (1) | 117,000 | — | 117,000 | — | — | — | ||||||||||||||||||
Minefinders, Mexico | 83,079 | (36,975 | ) | 46,104 | 91,362 | (36,975 | ) | 54,387 | ||||||||||||||||
La Colorada, Mexico | 15,544 | — | 15,544 | — | — | — | ||||||||||||||||||
Morococha, Peru | 7,213 | — | 7,213 | 9,674 | — | 9,674 | ||||||||||||||||||
Projects, Argentina (2) | 95,851 | (66,859 | ) | 28,992 | 69,774 | (24,939 | ) | 44,835 | ||||||||||||||||
Other | 31,866 | (11,667 | ) | 20,199 | 30,908 | (11,255 | ) | 19,653 | ||||||||||||||||
Total non-producing properties | $ | 1,275,344 | $ | (492,869 | ) | $ | 782,475 | $ | 772,972 | $ | (450,366 | ) | $ | 322,606 | ||||||||||
Total mineral properties, plant and equipment | $ | 5,181,329 | $ | (2,676,428 | ) | $ | 2,504,901 | $ | 3,710,845 | $ | (2,409,843 | ) | $ | 1,301,002 | ||||||||||
(1) | Acquired as part of the Tahoe Acquisition (Note 8). |
(2) | Comprised of the Joaquin and COSE projects. |
PAN AMERICAN SILVER CORP. | 44 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
13. IMPAIRMENT OF NON-CURRENT ASSETS | ||
PAN AMERICAN SILVER CORP. | 45 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
Metal Prices | 2020-2022 average |
Silver price - $/oz. | $17.94 |
Gold price - $/oz. | $1,474 |
Metal Prices | 2019-2022 average |
Silver price - $/oz. | $17.07 |
Gold price - $/oz. | $1,300 |
14. INVESTMENT IN ASSOCIATES | ||
2019 | 2018 | |||||||
Balance of investment in Maverix, December 31, | $ | 69,116 | $ | 53,567 | ||||
Dilution gains (1) | 13,438 | 15,158 | ||||||
Income in associate | 1,765 | 391 | ||||||
Balance of investment in Maverix, December 31, | $ | 84,319 | $ | 69,116 | ||||
Balance of investment in other (2) | $ | — | $ | 1,450 | ||||
$ | 84,319 | $ | 70,566 | |||||
(1) | Includes adjustment for change in ownership interest. |
(2) | The Company sold its interest in an equity investee for $5 million in May 2019 resulting in a gain of $3.6 million recorded in gains (losses) on sale of mineral, properties, plant and equipment on the Consolidated Income Statements. |
PAN AMERICAN SILVER CORP. | 46 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
15. GOODWILL AND OTHER ASSETS | ||
December 31, 2019 | December 31, 2018 | |||||||
Goodwill | $ | 3,057 | $ | 3,057 | ||||
Other assets | 1,930 | 2,163 | ||||||
$ | 4,987 | $ | 5,220 | |||||
16. ACCOUNTS PAYABLE | ||
December 31, 2019 | December 31, 2018 | |||||||
Trade accounts payable(1) | $ | 66,924 | $ | 52,201 | ||||
Royalties payable | 16,108 | 2,004 | ||||||
Other accounts payable and trade related accruals | 59,295 | 32,896 | ||||||
Payroll and related benefits | 47,221 | 26,817 | ||||||
Severance accruals | 994 | 1,791 | ||||||
Refundable tax payable | 9,844 | 4,044 | ||||||
Other taxes payable | 24,944 | 11,990 | ||||||
$ | 225,330 | $ | 131,743 | |||||
(1) | No interest is charged on the trade accounts payable ranging from 30 to 60 days from the invoice date. The Company has policies in place to ensure that all payables are paid within the credit terms. |
PAN AMERICAN SILVER CORP. | 47 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
17. PROVISIONS | ||
Closure and Decommissioning | Litigation | Total | ||||||||||
December 31, 2017 | $ | 65,396 | $ | 4,097 | $ | 69,493 | ||||||
Revisions in estimates and obligations incurred | 6,516 | — | 6,516 | |||||||||
Charged (credited) to earnings: | ||||||||||||
-new provisions | — | 1,308 | 1,308 | |||||||||
-change in estimate | — | (173 | ) | (173 | ) | |||||||
-exchange gains on provisions | — | (253 | ) | (253 | ) | |||||||
Charged in the year | — | (411 | ) | (411 | ) | |||||||
Reclamation expenditures | (7,849 | ) | — | (7,849 | ) | |||||||
Accretion expense (Note 24) | 6,524 | — | 6,524 | |||||||||
December 31, 2018 | $ | 70,587 | $ | 4,568 | $ | 75,155 | ||||||
Revisions in estimates and obligations incurred | 32,909 | — | 32,909 | |||||||||
Acquired from Tahoe (Note 8) | 77,320 | 732 | 78,052 | |||||||||
Charged (credited) to earnings: | ||||||||||||
-new provisions | — | 2,551 | 2,551 | |||||||||
-change in estimate | — | (252 | ) | (252 | ) | |||||||
-exchange gains on provisions | — | (265 | ) | (265 | ) | |||||||
Charged in the year | — | (405 | ) | (405 | ) | |||||||
Reclamation expenditures | (2,264 | ) | — | (2,264 | ) | |||||||
Accretion expense (Note 24) | 9,903 | — | 9,903 | |||||||||
December 31, 2019 | $ | 188,455 | $ | 6,929 | $ | 195,384 | ||||||
Maturity analysis of total provisions: | December 31, 2019 | December 31, 2018 | ||||||
Current | $ | 7,372 | $ | 5,072 | ||||
Non-Current | 188,012 | 70,083 | ||||||
$ | 195,384 | $ | 75,155 | |||||
PAN AMERICAN SILVER CORP. | 48 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
18. LEASES | ||
a. | ROU Assets |
December 31, 2019 | ||||
Cost | ||||
Balance, January 1, 2019 (1) | $ | 34,983 | ||
Additions after January 1, 2019 | $ | 33,895 | ||
Assets acquired from Tahoe (Note 8) | $ | 8,520 | ||
Transfer out | $ | (16,619 | ) | |
Balance, December 31, 2019 | 60,779 | |||
Accumulated Depreciation | ||||
Balance at January 1, 2019 | $ | (4,780 | ) | |
Amortization | $ | (17,674 | ) | |
Transfer out | $ | 7,465 | ||
Balance, December 31, 2019 | (14,989 | ) | ||
Carrying Amounts | ||||
At January 1, 2019 | 30,203 | |||
At December 31, 2019 | $ | 45,790 | ||
(1) | Includes $21.4 million in newly recognized ROU assets. |
b. | Lease obligations |
December 31, 2019 | December 31, 2018 | |||||||
Within one year | $ | 16,221 | $ | 5,488 | ||||
Between one and five years | 23,099 | 1,335 | ||||||
Beyond five years | 21,675 | — | ||||||
Total undiscounted lease obligations | 60,995 | 6,823 | ||||||
Less: future interest charges | (19,787 | ) | (147 | ) | ||||
Total discounted lease obligations | $ | 41,208 | $ | 6,676 | ||||
Less: current portion of lease obligations | (14,198 | ) | (5,356 | ) | ||||
Non-current portion of lease obligations | $ | 27,010 | $ | 1,320 | ||||
PAN AMERICAN SILVER CORP. | 49 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
Operating lease commitments at December 31, 2018 | $ | 19,260 | ||
Discounted using the incremental borrowing rate at January 1, 2019 | $ | (2,819 | ) | |
Recognition exemptions for short-term and low-value leases | $ | (455 | ) | |
Variable payments not included in lease liabilities | $ | (233 | ) | |
Lease obligations recognized at January 1, 2019 related to operating lease commitments at December 31, 2018 | $ | 15,753 | ||
19. DEBT | ||
December 31, 2019 | December 31, 2018 | |||||||
Credit Facility | $ | 275,000 | $ | — | ||||
PAN AMERICAN SILVER CORP. | 50 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
20. OTHER LONG TERM LIABILITIES | ||
December 31, 2019 | December 31, 2018 | |||||||
Deferred credit(1) | $ | 20,788 | $ | 20,788 | ||||
Other income tax payable | 118 | 227 | ||||||
Severance accruals | 6,848 | 4,410 | ||||||
$ | 27,754 | $ | 25,425 | |||||
(1) | As part of the 2009 Aquiline transaction the Company issued a replacement convertible debenture that allowed the holder to convert the debenture into either 363,854 Common Shares or a Silver Stream contract related to certain production from the Navidad project. Regarding the replacement convertible debenture, it was concluded that the deferred credit presentation was the most appropriate and best representation of the economics underlying the contract as of the date the Company assumed the obligation as part of the Aquiline acquisition. Subsequent to the acquisition, the counterparty to the replacement debenture selected the Silver Stream alternative. The final contract for the alternative is being discussed and pending the final resolution of this discussion, the Company continues to classify the fair value calculated at the acquisition of this alternative as a deferred credit. |
21. SHARE CAPITAL AND STOCK-BASED COMPENSATION | ||
a. | Stock options and Common Shares issued as compensation ("Compensation Shares") |
i. | Stock options |
ii. | Replacement options |
iii. | Compensation shares |
PAN AMERICAN SILVER CORP. | 51 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
Stock Options | |||||||
Shares | Weighted Average Exercise Price CAD$ | ||||||
As at December 31, 2017 | 936,123 | $ | 16.56 | ||||
Granted | 149,163 | $ | 17.53 | ||||
Exercised | (125,762 | ) | $ | 11.14 | |||
Expired | (211,614 | ) | $ | 24.90 | |||
Forfeited | (49,523 | ) | $ | 19.49 | |||
As at December 31, 2018 | 698,387 | $ | 15.00 | ||||
Granted | 22,788 | 26.54 | |||||
Granted pursuant to the Tahoe Acquisition (Note 8) | 835,874 | $ | 48.47 | ||||
Exercised | (244,299 | ) | $ | 15.10 | |||
Expired | (141,604 | ) | 58.45 | ||||
Forfeited | (27,798 | ) | $ | 34.00 | |||
As at December 31, 2019 | 1,143,348 | $ | 33.84 | ||||
Options Outstanding | Options Exercisable | ||||||||||||||||
Range of Exercise Prices CAD$ | Number Outstanding as at December 31, 2019 | Weighted Average Remaining Contractual Life (months) | Weighted Average Exercise Price CAD$ | Number Exercisable as at December 31, 2019 | Weighted Average Exercise Price CAD$ | ||||||||||||
$9.76 - $23.61 | 476,368 | 47.33 | $ | 14.96 | 401,790 | $ | 14.48 | ||||||||||
$23.62 - $35.21 | 150,614 | 14.30 | $ | 27.72 | 127,826 | $ | 27.94 | ||||||||||
$35.22 - $46.53 | 179,488 | 4.34 | $ | 41.72 | 179,488 | $ | 41.72 | ||||||||||
$46.54 - $54.15 | 189,106 | 2.05 | $ | 51.60 | 189,106 | $ | 51.60 | ||||||||||
$54.16 - $97.26 | 147,772 | 2.34 | $ | 68.63 | 147,772 | $ | 68.63 | ||||||||||
1,143,348 | 22.93 | $ | 33.84 | 1,045,982 | $ | 35.16 | |||||||||||
2019 | 2018 | |||||||
Expected life | 4.0 | 4.0 | ||||||
Expected volatility | 37.1 | % | 43.8 | % | ||||
Expected dividend yield | 1.0 | % | 2.1 | % | ||||
Risk-free interest rate | 2.0 | % | 2.5 | % | ||||
Weighted average exercise price (CAD$) | $ | 26.54 | $ | 17.53 | ||||
Weighted average fair value (CAD$) | $ | 8.34 | $ | 5.90 | ||||
PAN AMERICAN SILVER CORP. | 52 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
b. | PSUs |
PSU | Number Outstanding | Fair Value | |||||
As at December 31, 2017 | 166,344 | $ | 2,611 | ||||
Granted | 117,328 | 1,532 | |||||
Paid out | (73,263 | ) | (1,528 | ) | |||
Forfeited | — | — | |||||
Change in value | — | 476 | |||||
As at December 31, 2018 | 210,409 | $ | 3,091 | ||||
Granted | 75,311 | 1,784 | |||||
Paid out | (38,119 | ) | (903 | ) | |||
Forfeited | — | — | |||||
Change in value | — | 1,924 | |||||
As at December 31, 2019 | 247,601 | $ | 5,896 | ||||
c. | RSUs |
RSU | Number Outstanding | Fair Value | |||||
As at December 31, 2017 | 262,013 | $ | 4,098 | ||||
Granted | 244,961 | 3,207 | |||||
Paid out | (156,715 | ) | (2,181 | ) | |||
Forfeited | (21,436 | ) | (313 | ) | |||
Change in value | — | (1,187 | ) | ||||
As at December 31, 2018 | 328,823 | $ | 3,624 | ||||
Granted | 146,594 | 3,891 | |||||
Paid out | (157,584 | ) | (3,140 | ) | |||
Forfeited | (18,617 | ) | (441 | ) | |||
Change in value | — | 3,173 | |||||
As at December 31, 2019 | 299,216 | $ | 7,107 | ||||
PAN AMERICAN SILVER CORP. | 53 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
d. | Issued share capital |
e. | Dividends |
Declaration Date | Record date | Dividend per common share | ||||
February 19, 2020 (1) | March 2, 2020 | $ | 0.0500 | |||
November 6, 2019 | November 18, 2019 | $ | 0.0350 | |||
August 7, 2019 | August 19, 2019 | $ | 0.0350 | |||
May 8, 2019 | May 21, 2019 | $ | 0.0350 | |||
February 20, 2019 | March 4, 2019 | $ | 0.0350 | |||
November 6, 2018 | November 19, 2018 | $ | 0.0350 | |||
August 8, 2018 | August 20, 2018 | $ | 0.0350 | |||
May 9, 2018 | May 22, 2018 | $ | 0.0350 | |||
February 20, 2018 | March 5, 2018 | $ | 0.0350 | |||
(1) | These dividends were declared subsequent to the year end and have not been recognized as distributions to owners during the period presented. |
22. PRODUCTION COSTS | ||
2019 | 2018 | |||||||
Consumption of raw materials and consumables | $ | 311,812 | $ | 184,484 | ||||
Employee compensation and benefits expense (1) | 271,684 | 167,879 | ||||||
Contractors and outside services | 117,018 | 88,475 | ||||||
Utilities | 41,674 | 26,320 | ||||||
Other expenses | 74,469 | 31,417 | ||||||
Changes in inventories (2) | 24,640 | 17,061 | ||||||
$ | 841,297 | $ | 515,636 | |||||
(1) | Employee compensation and benefits expense is comprised of: |
2019 | 2018 | |||||||
Wages, salaries and bonuses | $ | 288,015 | $ | 181,957 | ||||
Share-based compensation | 4,448 | 2,957 | ||||||
Total employee compensation and benefit expenses | 292,463 | 184,914 | ||||||
Less: Expensed within General and Administrative expenses | (16,156 | ) | (13,919 | ) | ||||
Less: Expensed within Exploration expenses | (4,623 | ) | (3,116 | ) | ||||
Employee compensation and benefits expenses included in production costs | $ | 271,684 | $ | 167,879 | ||||
(2) | Includes NRV adjustments to inventory to reduce production costs by $0.4 million for the year ended December 31, 2019 (2018 - increase by $24.3 million). |
23. INTEREST AND FINANCE EXPENSE | ||
2019 | 2018 | |||||||
Interest expense (recovery) | $ | 16,879 | $ | (678 | ) | |||
Finance fees | 2,500 | 2,293 | ||||||
Accretion expense (Note 17) | 9,903 | 6,524 | ||||||
$ | 29,282 | $ | 8,139 | |||||
PAN AMERICAN SILVER CORP. | 54 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
24. EARNINGS PER SHARE (BASIC AND DILUTED) | ||
For the year ended December 31, | 2019 | 2018 | ||||||||||||||||||||
Earnings (Numerator) | Shares (000’s) (Denominator) | Per-Share Amount | Earnings (Numerator) | Shares (000’s) (Denominator) | Per-Share Amount | |||||||||||||||||
Net earnings (1) | $ | 110,738 | $ | 10,294 | ||||||||||||||||||
Basic EPS | $ | 110,738 | 201,397 | $ | 0.55 | $ | 10,294 | 153,315 | $ | 0.07 | ||||||||||||
Effect of Dilutive Securities: | ||||||||||||||||||||||
Stock Options | — | 174 | — | 207 | ||||||||||||||||||
Diluted EPS | $ | 110,738 | 201,571 | $ | 0.55 | $ | 10,294 | 153,522 | $ | 0.07 | ||||||||||||
(1) | Net earnings attributable to equity holders of the Company. |
25. SUPPLEMENTAL CASH FLOW INFORMATION | ||
Other operating activities | 2019 | 2018 | |||||||
Adjustments for non-cash income statement items: | |||||||||
Share-based compensation expense | $ | 4,448 | $ | 2,957 | |||||
(Gain) loss on securities held | (83,705 | ) | 3,298 | ||||||
Gains on commodity and foreign currency contracts (Note 9) | (3,315 | ) | (4,930 | ) | |||||
Loss on derivatives (Note 9) | 14 | 1,078 | |||||||
Loss on inventory | — | 4,670 | |||||||
Share of income from associate and dilution gain (Note 14) | (15,245 | ) | (13,679 | ) | |||||
Net realizable value adjustment for inventories (Note 22) | (356 | ) | 24,330 | ||||||
Project development write-down | 1,882 | — | |||||||
$ | (96,277 | ) | $ | 17,724 | |||||
Changes in non-cash operating working capital items: | 2019 | 2018 | ||||||
Trade and other receivables | $ | 1,545 | $ | 6,256 | ||||
Inventories | 22,753 | (12,128 | ) | |||||
Prepaid expenses | (4,093 | ) | 1,878 | |||||
Accounts payable and accrued liabilities | (43,527 | ) | 8,053 | |||||
Provisions | (4,622 | ) | (8,320 | ) | ||||
$ | (27,944 | ) | $ | (4,261 | ) | |||
Significant non-cash items: | 2019 | 2018 | ||||||
Assets acquired by finance lease | $ | 51,181 | $ | 7,028 | ||||
Share-based compensation issued to employees and directors | $ | 2,693 | $ | 1,879 | ||||
Cash and Cash Equivalents | December 31, 2019 | December 31, 2018 | ||||||
Cash in banks | $ | 120,564 | $ | 77,735 | ||||
Short-term money market investments | — | 60,775 | ||||||
Cash and cash equivalents | $ | 120,564 | $ | 138,510 | ||||
PAN AMERICAN SILVER CORP. | 55 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
26. SEGMENTED INFORMATION | ||
For the year ended December 31, 2019 | |||||||||||||||||||||
Segment/Country | Mine | Revenue | Production costs and royalties | Depreciation | Mine operating earnings | Capital expenditures | |||||||||||||||
Silver Segment: | |||||||||||||||||||||
Mexico | Dolores | $ | 248,744 | $ | 191,320 | $ | 104,701 | $ | (47,277 | ) | $ | 47,722 | |||||||||
La Colorada | 177,698 | 75,139 | 23,175 | 79,384 | 20,139 | ||||||||||||||||
Peru | Huaron | 117,118 | 76,962 | 13,638 | 26,518 | 8,013 | |||||||||||||||
Morococha | 101,549 | 73,396 | 15,482 | 12,671 | 10,703 | ||||||||||||||||
Bolivia | San Vicente | 76,968 | 57,805 | 9,449 | 9,714 | 4,938 | |||||||||||||||
Argentina | Manantial Espejo | 63,289 | 63,432 | 5,854 | (5,997 | ) | 23,909 | ||||||||||||||
Guatemala | Escobal | — | — | — | — | 1,107 | |||||||||||||||
Total Silver Segment | 785,366 | 538,054 | 172,299 | 75,013 | 116,531 | ||||||||||||||||
Gold Segment: | |||||||||||||||||||||
Peru | Shahuindo | 189,372 | 90,877 | 28,649 | 69,846 | 31,239 | |||||||||||||||
La Arena | 174,803 | 99,915 | 14,873 | 60,015 | 47,557 | ||||||||||||||||
Canada | Timmins | 201,218 | 139,172 | 36,302 | 25,744 | 10,346 | |||||||||||||||
Total Gold Segment | 565,393 | 329,964 | 79,824 | 155,605 | 89,142 | ||||||||||||||||
Other segment: | |||||||||||||||||||||
Canada | Pas Corp | — | — | 488 | (488 | ) | 125 | ||||||||||||||
Argentina | Navidad | — | — | — | — | 9 | |||||||||||||||
Other | Other | — | — | 842 | (842 | ) | — | ||||||||||||||
Total | $ | 1,350,759 | $ | 868,018 | $ | 253,453 | $ | 229,288 | $ | 205,807 | |||||||||||
For the year ended December 31, 2018 | |||||||||||||||||||||
Segment/Country | Mine | Revenue | Production costs and royalties | Depreciation | Mine operating earnings | Capital expenditures | |||||||||||||||
Silver Segment: | |||||||||||||||||||||
Mexico | Dolores | $ | 236,835 | $ | 187,920 | $ | 83,620 | $ | (34,705 | ) | $ | 59,480 | |||||||||
La Colorada | 164,050 | 70,864 | 22,567 | 70,619 | 22,473 | ||||||||||||||||
Peru | Huaron | 114,739 | 75,382 | 12,867 | 26,490 | 14,551 | |||||||||||||||
Morococha | 117,517 | 68,066 | 15,476 | 33,975 | 10,370 | ||||||||||||||||
Bolivia | San Vicente | 60,503 | 43,405 | 6,200 | 10,898 | 6,949 | |||||||||||||||
Argentina | Manantial Espejo | 90,851 | 90,672 | 6,084 | (5,905 | ) | 29,881 | ||||||||||||||
Total Silver Segment | 784,495 | 536,309 | 146,814 | 101,372 | 143,704 | ||||||||||||||||
Other segment: | |||||||||||||||||||||
Canada | Pas Corp | — | — | 145 | (145 | ) | 440 | ||||||||||||||
Argentina | Navidad | — | — | — | — | 39 | |||||||||||||||
Other | Other | — | — | 330 | (330 | ) | 165 | ||||||||||||||
Total | $ | 784,495 | $ | 536,309 | $ | 147,289 | $ | 100,897 | $ | 144,348 | |||||||||||
PAN AMERICAN SILVER CORP. | 56 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
2019 | 2018 | |||||||
Mine operating earnings | 229,288 | 100,897 | ||||||
General and administrative | $ | (31,752 | ) | $ | (22,649 | ) | ||
Exploration and project development | $ | (11,684 | ) | $ | (11,138 | ) | ||
Mine care and maintenance | $ | (23,662 | ) | $ | — | |||
Foreign exchange losses | $ | (5,003 | ) | $ | (9,326 | ) | ||
Impairment charges (Note 13) | $ | (40,050 | ) | $ | (27,789 | ) | ||
Gains on commodity and foreign currency contracts (Note 9) | $ | 3,315 | $ | 4,930 | ||||
Gains on sale of mineral properties, plant and equipment (Note 12) | $ | 3,858 | $ | 7,973 | ||||
Share of income from associate and dilution gain (Note 14) | $ | 15,245 | $ | 13,679 | ||||
Transaction and integration costs (Note 8) | $ | (7,515 | ) | $ | (10,229 | ) | ||
Other expense (Note 27) | $ | (4,936 | ) | $ | (3,659 | ) | ||
Earnings from operations | $ | 127,104 | $ | 42,689 | ||||
Loss on derivatives (Note 9) | $ | (14 | ) | $ | (1,078 | ) | ||
Investment income (loss) | $ | 84,704 | $ | (284 | ) | |||
Interest and finance expense (Note 23) | $ | (29,282 | ) | $ | (8,139 | ) | ||
Earnings before income taxes | 182,512 | 33,188 | ||||||
At December 31, 2019 | |||||||||||||
Segment/Country | Mine | Assets | Liabilities | Net assets | |||||||||
Silver Segment: | |||||||||||||
Mexico | Dolores | $ | 763,301 | $ | 137,396 | $ | 625,905 | ||||||
La Colorada | $ | 223,416 | $ | 46,476 | $ | 176,940 | |||||||
Peru | Huaron | $ | 110,642 | $ | 39,962 | $ | 70,680 | ||||||
Morococha | $ | 128,280 | $ | 36,754 | $ | 91,526 | |||||||
Bolivia | San Vicente | $ | 76,418 | $ | 35,331 | $ | 41,087 | ||||||
Argentina | Manantial Espejo | $ | 77,635 | $ | 27,455 | $ | 50,180 | ||||||
Guatemala | Escobal | $ | 293,178 | $ | 19,340 | $ | 273,838 | ||||||
Total Silver Segment | 1,672,870 | 342,714 | 1,330,156 | ||||||||||
Gold Segment: | |||||||||||||
Peru | Shahuindo | $ | 600,096 | $ | 162,821 | $ | 437,275 | ||||||
La Arena | $ | 282,978 | $ | 90,472 | $ | 192,506 | |||||||
Canada | Timmins | $ | 429,060 | $ | 50,171 | $ | 378,889 | ||||||
Total Gold Segment | 1,312,134 | 303,464 | 1,008,670 | ||||||||||
Other segment: | |||||||||||||
Canada | Pas Corp | $ | 229,814 | $ | 304,184 | $ | (74,370 | ) | |||||
Argentina | Navidad | $ | 193,034 | $ | — | $ | 193,034 | ||||||
Other | $ | 53,830 | $ | 43,474 | $ | 10,356 | |||||||
Total | $ | 3,461,682 | $ | 993,836 | $ | 2,467,846 | |||||||
PAN AMERICAN SILVER CORP. | 57 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
At December 31, 2018 | |||||||||||||
Segment/Country | Mine | Assets | Liabilities | Net assets | |||||||||
Silver Segment: | |||||||||||||
Mexico | Dolores | $ | 791,485 | $ | 150,003 | $ | 641,482 | ||||||
La Colorada | $ | 230,736 | $ | 56,206 | $ | 174,530 | |||||||
Peru | Huaron | $ | 119,015 | $ | 44,055 | $ | 74,960 | ||||||
Morococha | $ | 126,755 | $ | 40,183 | $ | 86,572 | |||||||
Bolivia | San Vicente | $ | 83,686 | $ | 38,169 | $ | 45,517 | ||||||
Argentina | Manantial Espejo | $ | 20,839 | $ | 24,994 | $ | (4,155 | ) | |||||
1,372,516 | 353,610 | 1,018,906 | |||||||||||
Other segment: | |||||||||||||
Canada | Pas Corp | $ | 247,792 | $ | 30,221 | $ | 217,571 | ||||||
Argentina | Navidad | $ | 193,777 | $ | 1,546 | $ | 192,231 | ||||||
Other | $ | 123,391 | $ | 38,750 | $ | 84,641 | |||||||
$ | 1,937,476 | $ | 424,127 | $ | 1,513,349 | ||||||||
Product Revenue | 2019 | 2018 | ||||
Refined silver and gold | 894,202 | 348,717 | ||||
Zinc concentrate | 134,992 | 155,412 | ||||
Lead concentrate | 183,343 | 150,832 | ||||
Copper concentrate | 78,865 | 86,599 | ||||
Silver concentrate | 59,357 | 42,935 | ||||
Total | 1,350,759 | 784,495 | ||||
27. OTHER INCOME AND (EXPENSES) | ||
2019 | 2018 | |||||||
Change in closure and decommissioning estimates | $ | (221 | ) | $ | (2,968 | ) | ||
Royalties income | 909 | 631 | ||||||
Other expense | (5,624 | ) | (1,322 | ) | ||||
Total | $ | (4,936 | ) | $ | (3,659 | ) | ||
PAN AMERICAN SILVER CORP. | 58 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
28. INCOME TAXES | ||
2019 | 2018 | |||||||
Current tax expense (recovery) | ||||||||
Recognized in profit or loss in current year | $ | 95,219 | $ | 59,056 | ||||
Adjustments recognized in the current year with respect to prior years | (3,090 | ) | (5,155 | ) | ||||
92,129 | 53,901 | |||||||
Deferred tax expense (recovery) | ||||||||
Deferred tax recovery recognized in the current year | (13,079 | ) | (13,256 | ) | ||||
Adjustments recognized in the current year with respect to prior years | (5,003 | ) | (1,098 | ) | ||||
Recognition of previously unrecognized deferred tax assets | — | (6,140 | ) | |||||
Benefit from previously unrecognized losses, and other temporary differences | — | (3,600 | ) | |||||
Decrease in deferred tax liabilities due to tax impact of NRV charge to inventory | (2,779 | ) | (8,660 | ) | ||||
(20,861 | ) | (32,754 | ) | |||||
Income tax expense | $ | 71,268 | $ | 21,147 | ||||
2019 | 2018 | |||||||
Earnings before taxes and non-controlling interest | $ | 182,512 | $ | 33,188 | ||||
Statutory Canadian income tax rate | 27.00 | % | 27.00 | % | ||||
Income tax expense based on above rates | $ | 49,278 | $ | 8,961 | ||||
Increase (decrease) due to: | ||||||||
Non-deductible expenditures | 7,271 | 3,929 | ||||||
Foreign tax rate differences | 2,507 | (2,160 | ) | |||||
Change in net deferred tax assets not recognized: | ||||||||
- Argentina exploration expenditures | 3,117 | 3,372 | ||||||
- Other deferred tax assets | (11,211 | ) | 1,168 | |||||
Non-taxable portion of net earnings of affiliates | (132 | ) | (3,254 | ) | ||||
Effect of other taxes paid (mining and withholding) | 21,307 | 14,371 | ||||||
Effect of foreign exchange on tax expense | (7,651 | ) | 1,611 | |||||
Non-taxable impact of foreign exchange | 4,158 | (351 | ) | |||||
Change in non-deductible portion of reclamation liabilities | 8,207 | — | ||||||
Change in current tax expense estimated for prior years | (6,694 | ) | (5,030 | ) | ||||
Other | 1,111 | (1,470 | ) | |||||
Income tax expense | $ | 71,268 | $ | 21,147 | ||||
Effective income tax rate | 39.05 | % | 63.72 | % | ||||
PAN AMERICAN SILVER CORP. | 59 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
2019 | 2018 | |||||||
Net deferred tax liability, beginning of year | $ | (136,575 | ) | $ | (168,549 | ) | ||
Initial deferred tax liability associated with the Tahoe Acquisition | (24,080 | ) | — | |||||
Recognized in net earnings in the year | 20,861 | 32,754 | ||||||
Reduction due to Mexican de-consolidation payments applied to current tax | (705 | ) | (697 | ) | ||||
Other | 138 | (83 | ) | |||||
Net deferred liability, end of year | $ | (140,361 | ) | $ | (136,575 | ) | ||
Deferred tax assets | 36,447 | 12,244 | ||||||
Deferred tax liabilities | (176,808 | ) | (148,819 | ) | ||||
Net deferred tax liability | $ | (140,361 | ) | $ | (136,575 | ) | ||
2019 | 2018 | |||||||
Deferred tax assets (liabilities) arising from: | ||||||||
Closure and decommissioning costs | $ | 16,002 | $ | 9,105 | ||||
Tax losses, resource pools and mining tax credits | 112,188 | 29,195 | ||||||
Deductible Mexican mining taxes | 2,701 | 2,974 | ||||||
Tax credit resulting from Mexican de-consolidation | — | 698 | ||||||
Accounts payable and accrued liabilities | 16,865 | 6,726 | ||||||
Trade and other receivables | 17,194 | 15,756 | ||||||
Provision for doubtful debts and inventory adjustments | (7,145 | ) | (11,752 | ) | ||||
Mineral properties, plant, and equipment | (278,707 | ) | (169,703 | ) | ||||
Estimated sales provisions | (23,026 | ) | (19,746 | ) | ||||
Other temporary differences and provisions | 3,567 | 172 | ||||||
Net deferred tax liability | $ | (140,361 | ) | $ | (136,575 | ) | ||
PAN AMERICAN SILVER CORP. | 60 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
2019 | 2018 | |||||||
Tax loss (revenue in nature) | $ | 239,216 | $ | 131,179 | ||||
Net tax loss (capital in nature) | 34,646 | 14,456 | ||||||
Resource pools and other tax credits | 260,413 | 18,266 | ||||||
Financing fees | 2,849 | 785 | ||||||
Mineral properties, plant, and equipment | 118,380 | 22,669 | ||||||
Closure and decommissioning costs | 141,018 | 33,835 | ||||||
Exploration and other expenses not currently deductible | 53,595 | 51,175 | ||||||
Intercompany debt | 11,339 | 10,160 | ||||||
Doubtful debt and inventory | 23,895 | 24,840 | ||||||
Payroll and vacation accruals | 1,055 | 827 | ||||||
Other temporary differences | 3,399 | 8,217 | ||||||
$ | 889,805 | $ | 316,409 | |||||
At December 31, 2019 | |||||||||||||||||||||||||||
Canada | US | Peru | Mexico | Barbados | Argentina | Total | |||||||||||||||||||||
2020 | — | 79 | 2,110 | — | 7 | 1 | 2,197 | ||||||||||||||||||||
2021 | — | 318 | 28 | — | 7 | 2 | 355 | ||||||||||||||||||||
2022 – and after | 215,374 | 13,185 | 1,778 | 2,792 | 106 | 3,429 | 236,664 | ||||||||||||||||||||
Total tax losses | $ | 215,374 | $ | 13,582 | $ | 3,916 | $ | 2,792 | $ | 120 | $ | 3,432 | 239,216 | ||||||||||||||
At December 31, 2018 | ||||||||||||||||||||||||||||
Canada | US | Peru | Mexico | Barbados | Argentina | Total | ||||||||||||||||||||||
2019 | — | 85 | — | — | 4 | 45 | 134 | |||||||||||||||||||||
2020 | — | 80 | — | — | 7 | 61 | 148 | |||||||||||||||||||||
2021 – and after | 114,466 | 13,469 | 250 | 2,456 | 105 | 151 | 130,897 | |||||||||||||||||||||
Total tax losses | $ | 114,466 | $ | 13,634 | $ | 250 | $ | 2,456 | $ | 116 | $ | 257 | $ | 131,179 | ||||||||||||||
PAN AMERICAN SILVER CORP. | 61 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
29. CONTINGENCIES | ||
a. | General |
b. | Environment |
c. | Taxes |
d. | Argentina |
e. | Bolivia |
PAN AMERICAN SILVER CORP. | 62 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
f. | Other Legal |
g. | Title |
h. | Royalty and Participation Agreements |
PAN AMERICAN SILVER CORP. | 63 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
PAN AMERICAN SILVER CORP. | 64 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
30. RELATED PARTY TRANSACTIONS | ||
PAN AMERICAN SILVER CORP. | 65 | |
![]() | Notes to the Consolidated Financial Statements As at December 31, 2019 and December 31, 2018, and for the years ended December 31, 2019 and 2018 (Tabular amounts are in thousands of U.S. dollars, except for number of shares, options, warrants, and per share amounts, unless otherwise noted) | |
2019 | 2018 | |||||||
Salaries and short-term benefits (1) | $ | 14,180 | $ | 13,863 | ||||
Post-employment benefits (2) | 1,287 | 535 | ||||||
Share-based payments (3) | 3,195 | 2,446 | ||||||
$ | 18,662 | $ | 16,844 | |||||
(1) | Includes annual salary and short-term incentives or bonuses earned in the year. |
(2) | Includes annual contributions to retirement savings plans made by the Company. |
(3) | Includes annual RSUs, PSUs, stock option and common share grants. |
PAN AMERICAN SILVER CORP. | 66 | |
Re: | Expert Consent for Annual Report on Form 40-F |
1. | “Technical Report for the La Colorada Property, Zacatecas, Mexico” dated effective December 31, 2019 relating to the La Colorada property; |
2. | “Technical Report for the Dolores Property, Chihuahua, Mexico” dated effective December 31, 2016 relating to the Dolores property; |
3. | “Technical Report for the Huaron Property, Pasco, Peru” dated effective June 30, 2014 relating to the Huaron property; |
4. | “Technical Report for the Morococha Property, Yauli, Peru” dated effective June 30, 2014 relating to the Morococha property; and |
5. | “Pan American Silver Corp. Navidad Project, Chubut Province, Argentina: Preliminary Assessment” dated January 14, 2011 relating to the Navidad property |
Re: | Expert Consent for Annual Report on Form 40-F |
1. | “Technical Report for the Huaron Property, Pasco, Peru” dated effective June 30, 2014 relating to the Huaron property; |
2. | “Technical Report for the Morococha Property, Yauli, Peru” dated effective June 30, 2014 relating to the Morococha property; and |
3. | “Pan American Silver Corp. Navidad Project, Chubut Province, Argentina: Preliminary Assessment” dated January 14, 2011 related to the Navidad property |
Re: | Expert Consent for Annual Report on Form 40-F |
Re: | Expert Consent for Annual Report on Form 40-F |
1. | “Technical Report for the La Colorada Property, Zacatecas, Mexico” dated effective December 31, 2019 relating to the La Colorada property; |
2. | “Technical Report for the Dolores Property, Chihuahua, Mexico” dated effective December 31, 2016 relating to the Dolores property; |
3. | “Technical Report for the Huaron Property, Pasco, Peru” dated effective June 30, 2014 relating to the Huaron property; and |
4. | “Technical Report for the Morococha Property, Yauli, Peru” dated effective June 30, 2014 relating to the Morococha property |
Re: | Expert Consent for Annual Report on Form 40-F |
1. | “Technical Report for the La Colorada Property, Zacatecas, Mexico” dated effective December 31, 2019 relating to the La Colorada property; and |
2. | “Technical Report for the Dolores Property, Chihuahua, Mexico” and dated effective December 31, 2016 relating to the Dolores property |
Re: | Expert Consent for Annual Report on Form 40-F |
1. | “National Instrument 43-101 Technical Report, Timmins West Mine, Timmins, Ontario, Canada” dated effective May 15, 2017; and |
2. | “NI 43-101 Technical Report, Updated Mineral Reserve Estimate for Bell Creek Mine, Hoyle Township, Timmins, Ontario Canada” effective December 31, 2014 |
Re: | Expert Consent for Annual Report on Form 40-F |
1. | “National Instrument 43-101 Technical Report, Timmins West Mine, Timmins, Ontario, Canada” dated effective May 15, 2017; and |
2. | “NI 43-101 Technical Report, Updated Mineral Reserve Estimate for Bell Creek Mine, Hoyle Township, Timmins, Ontario Canada” effective December 31, 2014 |
Re: | Expert Consent for Annual Report on Form 40-F |
Re: | Expert Consent for Annual Report on Form 40-F |
Re: | Expert Consent for Annual Report on Form 40-F |
Re: | Expert Consent for Annual Report on Form 40-F |
Re: | Expert Consent for Annual Report on Form 40-F |
1. | I have reviewed this annual report on Form 40-F of Pan American Silver Corp.; |
1. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the issuer as of, and for, the periods presented in this report; |
4. | The issuer’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the issuer and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the issuer’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the issuer’s internal control over financial reporting that occurred during the period covered by the annual report that has materially affected, or is reasonably likely to materially affect, the issuer’s internal control over financial reporting; and |
5. | The issuer’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the issuer’s auditors and the audit committee of the issuer’s board of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the issuer’s ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the issuer’s internal control over financial reporting. |
Dated: March 12, 2020 | /s/ “Michael Steinmann” | |
By: | Michael Steinmann | |
Title: | President and Chief Executive Officer | |
1. | I have reviewed this annual report on Form 40-F of Pan American Silver Corp.; |
1. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the issuer as of, and for, the periods presented in this report; |
4. | The issuer’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the issuer and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the issuer’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the issuer’s internal control over financial reporting that occurred during the period covered by the annual report that has materially affected, or is reasonably likely to materially affect, the issuer’s internal control over financial reporting; and |
5. | The issuer’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the issuer’s auditors and the audit committee of the issuer’s board of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the issuer’s ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the issuer’s internal control over financial reporting. |
Dated: March 12, 2020 | /s/ “A. Robert Doyle” | |
By: | A. Robert Doyle | |
Title: | Chief Financial Officer | |