Condensed Interim Consolidated Statements of Financial Position
(unaudited, in thousands of U.S. dollars)
;
June 30, December 31,
2021 2020
Assets
Current assets
Cash and cash equivalents (Note 21) $ 157,125 $ 167,113
Short-term investments (Note 5) 83,242 111,946
Trade and other receivables 128,833 127,756
Income tax receivables 24,709 22,051
Inventories (Note 6) 521,334 406,191
Derivative assets (Note 4a) 10,216 7,812
Prepaid expenses and other current assets 11,809 14,055
937,268 856,924
Non-current assets
Mineral properties, plant and equipment (Note 7) 2,344,696 2,415,006
Long-term inventories (Note 6) 24,018 24,355
Long-term refundable taxes 8,719 4,009
Deferred tax assets 57,728 57,850
Investment in associates (Note 9) 78,392 71,560
Goodwill & other assets (Note 10) 4,191 4,171
Total assets $ 3,455,012 $ 3,433,875
Liabilities
Current liabilities
Accounts payable and accrued liabilities (Note 11) $ 278,036 $ 281,938
Derivative liabilities (Note 4a) 2,380 367
Provisions (Note 12) 11,465 12,066
Lease obligations (Note 13) 11,654 12,829
Debt (Note 14) 3,400 -
Income tax payables 27,233 54,556
334,168 361,756
Non-current liabilities
Long-term provisions (Note 12) 217,645 229,887
Deferred tax liabilities 190,303 175,311
Long-term lease obligations (Note 13) 19,042 20,736
Long-term debt (Note 14) 13,600 -
Deferred revenue (Note 9) 12,775 13,273
Other long-term liabilities (Note 15) 27,320 27,073
Total liabilities 814,853 828,036
Equity (Note 16)
Issued capital 3,132,870 3,132,140
Reserves 93,393 93,409
Deficit (589,962) (623,030)
Total equity attributable to Company shareholders 2,636,301 2,602,519
Non-controlling interests 3,858 3,320
Total equity 2,640,159 2,605,839
Total liabilities and equity $ 3,455,012 $ 3,433,875
Contingencies (Note 24); subsequent events (Note 26)
See accompanying notes to the condensed interim consolidated financial statements
APPROVED BY THE BOARD ON AUGUST 10, 2021
'signed' Gillian Winckler, Director 'signed' Michael Steinmann, Director
PAN AMERICAN SILVER CORP.
1
Condensed Interim Consolidated Statements of
Earnings and Comprehensive Earnings
(unaudited, in thousands of U.S. dollars)
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
Revenue (Note 22) $ 382,132 $ 249,509 $ 750,231 $ 607,937
Cost of sales (Note 22)
Production costs (Note 17) (199,429) (148,433) (392,609) (372,750)
Depreciation and amortization (68,540) (48,156) (143,633) (126,305)
Royalties (11,115) (4,534) (20,977) (10,438)
(279,084) (201,123) (557,219) (509,493)
Mine operating earnings (Note 22) 103,048 48,386 193,012 98,444
General and administrative (9,465) (8,739) (17,517) (15,327)
Exploration and project development (2,103) (1,739) (4,583) (4,166)
Mine care and maintenance (Note 18) (7,757) (52,203) (15,023) (68,227)
Foreign exchange losses (2,241) (63) (4,650) (1,906)
Gains (losses) on derivatives (Note 4c) 3,113 3,612 5,490 (5,211)
Gains (losses) on sale of mineral properties, plant and equipment 4,146 (1,986) 4,256 (1,951)
Income (loss) from equity investees (Note 9) 3,320 40 3,518 (2,889)
Other income (expense) 1,711 (5,641) 2,558 (6,400)
Earnings (loss) from operations 93,772 (18,333) 167,061 (7,633)
Investment income (loss) (Note 4b) 10,644 47,331 (28,389) 18,507
Interest and finance expense (Note 19) (3,579) (4,863) (7,420) (11,254)
Earnings (loss) before income taxes 100,837 24,135 131,252 (380)
Income tax expense (Note 23) (29,596) (4,723) (67,573) (57,443)
Net earnings (loss) and comprehensive earnings (loss) $ 71,241 $ 19,412 $ 63,679 $ (57,823)
Net earnings (loss) and comprehensive earnings (loss) attributable to:
Equity holders of the Company $ 70,939 $ 20,063 $ 63,141 $ (56,744)
Non-controlling interests 302 (651) 538 (1,079)
$ 71,241 $ 19,412 $ 63,679 $ (57,823)
Earnings (loss) per share attributable to common shareholders (Note 20)
Basic earnings (loss) per share $ 0.34 $ 0.10 $ 0.30 $ (0.27)
Diluted earnings (loss) per share $ 0.34 $ 0.10 $ 0.30 $ (0.27)
Weighted average shares outstanding (in 000's) Basic 210,284 210,041 210,273 209,993
Weighted average shares outstanding (in 000's) Diluted 210,438 210,252 210,436 209,993
See accompanying notes to the condensed interim consolidated financial statements.
PAN AMERICAN SILVER CORP.
2
Condensed Interim Consolidated Statements of Cash Flows
(unaudited, in thousands of U.S. dollars)
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
Operating activities
Net earnings (loss) for the period $ 71,241 $ 19,412 $ 63,679 $ (57,823)
Income tax expense (Note 23) 29,596 4,723 67,573 57,443
Depreciation and amortization 68,540 61,325 143,633 139,474
Unrealized investment (income) loss (10,644) (44,215) 28,389 (15,391)
Accretion on closure and decommissioning provision (Notes 12,19) 1,869 2,068 3,738 4,134
Unrealized foreign exchange losses 1,608 1,616 3,775 5,143
Interest expense (Note 19) 782 2,264 1,825 5,809
Interest paid (1,245) (3,149) (2,460) (6,873)
Interest received 12 112 129 199
Income taxes paid (21,019) (13,095) (82,352) (49,594)
Other operating activities (Note 21) (16,582) 418 (26,523) 24,858
Net change in non-cash working capital items (Note 21) (37,015) 31,271 (84,413) 69,422
$ 87,143 $ 62,750 $ 116,993 $ 176,801
Investing activities
Payments for mineral properties, plant and equipment $ (63,170) $ (30,338) $ (111,141) $ (86,088)
Proceeds from sale of mineral properties, plant and equipment 14,026 10,166 14,796 10,371
Proceeds from short-term investments and other securities 633 86,586 888 84,192
Exercise of warrants (Note 9) - (15,626) - (15,626)
Net proceeds (payments) from derivatives 2,584 (1,460) 5,068 (2,001)
$ (45,927) $ 49,328 $ (90,389) $ (9,152)
Financing activities
Proceeds from common shares issued $ 296 $ 1,410 $ 335 $ 4,341
Distributions to non-controlling interests (322) - (635) -
Dividends paid (14,720) (10,503) (29,438) (21,003)
Proceeds from credit facility (Note 14) - 80,000 - 80,000
Repayment of credit facility (Note 14) - (140,000) - (155,000)
Payment of equipment leases (2,853) (2,977) (5,835) (7,041)
$ (17,599) $ (72,070) $ (35,573) $ (98,703)
Effects of exchange rate changes on cash and cash equivalents 11 282 (1,019) (1,393)
Increase (decrease) in cash and cash equivalents 23,628 40,290 (9,988) 67,553
Cash and cash equivalents at the beginning of the period 133,497 147,827 167,113 120,564
Cash and cash equivalents at the end of the period $ 157,125 $ 188,117 $ 157,125 $ 188,117
Supplemental cash flow information (Note 21).
See accompanying notes to the condensed interim consolidated financial statements.
PAN AMERICAN SILVER CORP.
3
Condensed Interim Consolidated Statements of Changes in Equity
(unaudited, in thousands of U.S. dollars, except for number of shares)
Attributable to equity holders of the Company
Issued
shares
Issued
capital
Reserves
Deficit Total Non-
controlling
interests
Total
equity
Balance, December 31, 2019 209,835,558 $ 3,123,514 $ 94,274 $ (754,689) $ 2,463,099 $ 4,747 $ 2,467,846
Total comprehensive earnings
Net earnings for the year - - - 177,882 177,882 (1,427) 176,455
- - - 177,882 177,882 (1,427) 176,455
Shares issued on the exercise of stock options 329,379 5,800 (1,063) - 4,737 - 4,737
Shares issued as compensation 93,730 2,826 - - 2,826 - 2,826
Share-based compensation on option grants - - 198 - 198 - 198
Dividends paid - - - (46,223) (46,223) - (46,223)
Balance, December 31, 2020 210,258,667 $ 3,132,140 $ 93,409 $ (623,030) $ 2,602,519 $ 3,320 $ 2,605,839
Total comprehensive earnings
Net earnings for the period - - - 63,141 63,141 538 63,679
- - - 63,141 63,141 538 63,679
Shares issued on the exercise of stock options 31,072 405 (70) - 335 - 335
Shares issued as compensation 9,646 325 - - 325 - 325
Share-based compensation on option grants - - 54 - 54 - 54
Distributions by subsidiaries to non-controlling interests - - - (635) (635) - (635)
Dividends paid - - - (29,438) (29,438) - (29,438)
Balance, June 30, 2021 210,299,385 $ 3,132,870 $ 93,393 $ (589,962) $ 2,636,301 $ 3,858 $ 2,640,159
Attributable to equity holders of the Company
Issued
shares
Issued
capital
Reserves Deficit Total Non-
controlling
interests
Total
equity
Balance, December 31, 2019 209,835,558 $ 3,123,514 $ 94,274 $ (754,689) $ 2,463,099 $ 4,747 $ 2,467,846
Total comprehensive loss
Net loss for the period - - - (56,744) (56,744) (1,079) (57,823)
- - - (56,744) (56,744) (1,079) (57,823)
Shares issued on the exercise of stock options 295,831 5,236 (895) - 4,341 - 4,341
Shares issued as compensation 9,456 227 - - 227 - 227
Share-based compensation on option grants - - 107 - 107 - 107
Dividends paid - - - (21,003) (21,003) - (21,003)
Balance, June 30, 2020 210,140,845 $ 3,128,977 $ 93,486 $ (832,436) $ 2,390,027 $ 3,668 $ 2,393,695
See accompanying notes to the condensed interim consolidated financial statements.
PAN AMERICAN SILVER CORP.
4
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
1. NATURE OF OPERATIONS
Pan American Silver Corp. is the ultimate parent company of its subsidiary group (collectively, the 'Company', or 'Pan American'). Pan American is a British Columbia corporation domiciled in Canada, and its office is at Suite 1440 - 625 Howe Street, Vancouver, British Columbia, V6C 2T6.
The Company is engaged in the production and sale of silver, gold, zinc, lead and copper as well as other related activities, including exploration, extraction, processing, refining and reclamation. The Company's major products are produced from mines in Canada, Peru, Mexico, Argentina and Bolivia. Additionally, the Company has project development activities in Canada, Peru, Mexico and Argentina, and exploration activities throughout South America, Canada and Mexico. As at June 30, 2021, the Company's Escobal mine in Guatemala continues to be on care and maintenance pending satisfactory completion of a consultation process led by the Ministry of Energy and Mines in Guatemala.
Principal subsidiaries:
The principal subsidiaries of the Company and their geographic locations at June 30, 2021 were as follows:
Subsidiary Location Ownership
Interest
Accounting Operations and Development
Projects Owned
Lake Shore Gold Corp. Canada 100 % Consolidated Bell Creek and Timmins West mines
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
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
Pan American Silver (Bolivia) S.A. Bolivia 95 % Consolidated San Vicente mine
Pan American Silver Guatemala S.A. Guatemala 100 % Consolidated Escobal mine
Minera Tritón Argentina S.A. Argentina 100 % Consolidated Manantial Espejo & Cap-Oeste Sur Este ('COSE') mines
Minera Joaquin S.R.L. Argentina 100 % Consolidated Joaquin mine
Minera Argenta S.A. Argentina 100 % Consolidated Navidad project
2. BASIS OF PREPARATION
These condensed interim consolidated financial statements have been prepared in accordance with IAS 34 - Interim Financial Reporting ('IAS 34') as issued by the International Accounting Standards Board ('IASB'). As a result, these unaudited condensed interim consolidated financial statements prepared in accordance with International Financial Reporting Standards ('IFRS') as issued by the IASB have been condensed with certain disclosures from the Annual Financial Statements omitted. Accordingly, these unaudited condensed interim consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements for the year ended December 31, 2020 (the 'Annual Financial Statements').
The Company's interim results are not necessarily indicative of its results for a full year.
PAN AMERICAN SILVER CORP.
5
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, STANDARDS, AND JUDGEMENTS
a)Changes in accounting policies
The accounting policies applied in the preparation of these unaudited condensed interim consolidated financial statements are consistent with those applied and disclosed in the Company's audited consolidated financial statements for the year ended December 31, 2020.
b)Future changes in accounting standards
Certain new accounting standards and interpretations have been published that are not mandatory for the current period and have not been early adopted. These standards are not expected to have a material impact on the Company upon adoption; however, the pronouncements below may have significant impacts in future periods.
Property, Plant and Equipment-Proceeds before Intended Use (Amendments to IAS 16)
The amendments will prohibit the Company from deducting net proceeds from selling any items produced while bringing an item of property, plant and equipment to the location and condition necessary for it to be capable of operating in a manner intended by management. The amendments require retrospective application and effective for annual reporting periods beginning on or after January 1, 2022, with earlier application permitted.
Deferred Tax related to Assets and Liabilities arising from a Single Transaction (Amendments to IAS 12)
The amendments clarify that the initial recognition exemption does not apply to transactions in which equal amounts of deductible and taxable temporary differences arise on initial recognition. The amendments are effective for annual reporting periods beginning on or after January 1, 2023. Early application of the amendments is permitted. The amendments apply to transactions that occur on or after the beginning of the earliest comparative period presented. In addition, at the beginning of the earliest comparative period the Company will recognize:
•A deferred tax asset (to the extent that it is probable that taxable profit will be available against which the deductible temporary difference can be utilized) and a deferred tax liability for all deductible and taxable temporary differences associated with:
-Right-of-use assets and lease liabilities
-Closure and decommissioning provisions and any similar liabilities and the corresponding amounts recognized as part of the cost of the related asset
•The cumulative effect of initially applying the amendments as an adjustment to the opening balance of retained earnings (or other component of equity, as appropriate) at that date.
c)Significant judgements
In preparing the Company's unaudited condensed interim consolidated financial statements for the three and six months ended June 30, 2021, the Company applied the critical judgments and estimates disclosed in Note 5 of its audited consolidated financial statements for the year ended December 31, 2020.

PAN AMERICAN SILVER CORP.
6
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
4. FINANCIAL INSTRUMENTS
a)Financial assets and liabilities by categories
June 30, 2021 Amortized cost FVTPL Total
Financial Assets:
Cash and cash equivalents $ 157,125 $ - $ 157,125
Trade receivables from provisional concentrates sales(1)
- 38,715 38,715
Receivables not arising from sale of metal concentrates(1)
83,237 - 83,237
Short-term investments, equity securities - 83,242 83,242
Derivative assets - 10,216 10,216
$ 240,362 $ 132,173 $ 372,535
Financial Liabilities:
Derivative liabilities $ - $ 2,380 $ 2,380
(1)Included in Trade and other receivables.
December 31, 2020 Amortized cost FVTPL Total
Financial Assets:
Cash and cash equivalents $ 167,113 $ - $ 167,113
Trade receivables from provisional concentrates sales(1)
- 35,084 35,084
Receivables not arising from sale of metal concentrates(1)
84,486 - 84,486
Short-term investments, equity securities - 111,946 111,946
Derivative assets - 7,812 7,812
$ 251,599 $ 154,842 $ 406,441
Financial Liabilities:
Derivative liabilities $ - $ 367 $ 367
(1)Included in Trade and other receivables.
b)Short-term investments in equity securities recorded at fair value through profit or loss ('FVTPL')
The Company's short-term investments in equity securities are recorded at FVTPL. The gains (losses) from short-term investments in equity securities for the three and six months ended June 30, 2021 and 2020 were as follows:
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
Unrealized gains (losses) on short-term investments, equity securities $ 10,329 $ (3,479) $ (28,704) $ (32,303)
Realized gains on short-term investments, equity securities 315 50,810 315 50,810
$ 10,644 $ 47,331 $ (28,389) $ 18,507

PAN AMERICAN SILVER CORP.
7
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
c)Derivative instruments
The Company's derivatives are comprised of foreign currency and commodity contracts. The gains (losses) on derivatives for the three and six months ended June 30, 2021 and 2020 were comprised of the following:
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
Gains (losses) on derivatives
Realized gains (losses) on derivatives $ 2,584 $ (1,460) $ 5,068 $ (2,001)
Unrealized gains (losses) on derivatives 529 5,072 422 (3,210)
$ 3,113 $ 3,612 $ 5,490 $ (5,211)
d)Fair value information
i) Fair Value Measurement
The categories of the fair value hierarchy that reflect the inputs to valuation techniques used to measure fair value are as follows:
Level 1: Quoted prices in active markets for identical assets or liabilities;
Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and
Level 3: Inputs for the asset or liability based on unobservable market data.
The levels in the fair value hierarchy into which the Company's financial assets and liabilities that are measured and recognized on the Consolidated Statements of Financial Position at fair value on a recurring basis were categorized as follows:
At June 30, 2021 At December 31, 2020
Level 1 Level 2 Level 1 Level 2
Assets and Liabilities:
Short-term investments $ 83,242 $ - $ 111,946 $ -
Trade receivables from provisional concentrate sales - 38,715 - 35,084
Derivative assets - 10,216 - 7,812
Derivative liabilities - (2,380) - (367)
$ 83,242 $ 46,551 $ 111,946 $ 42,529
The methodology and assessment of inputs for determining the fair value of financial assets and liabilities as well as the levels of hierarchy for the Company's financial assets and liabilities measured at fair value remains unchanged from that at December 31, 2020.
ii) Valuation Techniques
Short-term investments and other investments
The Company's short-term investments and other investments are valued using quoted market prices in active markets and as such are classified within Level 1 of the fair value hierarchy and are primarily money market securities and U.S. Treasury securities. The fair value of the investment securities is calculated as the quoted market price of the investment and in the case of equity securities, the quoted market price multiplied by the quantity of shares held by the Company.
Derivative assets and liabilities
The Company's derivative assets and liabilities were comprised of foreign currency and commodity contracts which are valued valued using observable market prices.
PAN AMERICAN SILVER CORP.
8
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
Receivables from Provisional Concentrate Sales
A portion of the Company's trade receivables arose from provisional concentrate sales and are valued using quoted market prices based on the forward London Metal Exchange for copper, zinc and lead and the London Bullion Market Association P.M. fix for gold and silver.
e)Financial Instruments and related risks
The Company has exposure to risks of varying degrees of significance which could affect its ability to achieve its strategic objectives for growth and shareholder returns. The principal financial risks to which the Company is exposed are:
i)Credit risk
ii)Liquidity risk
iii)Market risk
1. Currency risk
2. Interest rate risk
3. Price risk
The Company's Board of Directors has overall responsibility for the establishment and oversight of the Company's risk management framework and reviews the Company's policies on an ongoing basis.
i) Credit Risk
Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations and arises principally from the Company's trade receivables. The carrying value of trade receivables represents the maximum credit exposure.
The Company has concentrate contracts to sell the zinc, lead, copper and silver concentrates produced by the Huaron, Morococha, San Vicente and La Colorada mines. Concentrate contracts are a common business practice in the mining industry. The terms of the concentrate contracts may require the Company to deliver concentrate that has a value greater than the payment received at the time of delivery, thereby introducing the Company to credit risk of the buyers of concentrates. Should any of these counterparties not honour purchase arrangements, or should any of them become insolvent, the Company may incur losses for products already shipped and be forced to sell its concentrates on the spot market or it may not have a market for its concentrates and therefore its future operating results may be materially adversely impacted. At June 30, 2021, the Company had receivable balances associated with buyers of its concentrates of $38.7 million (December 31, 2020 - $35.1 million). The vast majority of the Company's concentrate is sold to five well-known concentrate buyers.
Doré production from La Colorada, Dolores, Manantial Espejo, Shahuindo, La Arena, Bell Creek and Timmins is refined under long-term agreements with fixed refining terms at four separate refineries worldwide. The Company generally retains the risk and title to the precious metals throughout the process of refining and therefore is exposed to the risk that the refineries will not be able to perform in accordance with the refining contract and that the Company may not be able to fully recover precious metals in such circumstances. At June 30, 2021, the Company had approximately $104.2 million (December 31, 2020 - $61.8 million) of value contained in precious metal inventory at refineries. The Company maintains insurance coverage against the loss of precious metals at the Company's mine sites, in-transit to refineries and while at the refineries.
The Company maintains trading facilities with several banks and bullion dealers for the purposes of transacting the Company's metal sales. None of these facilities are subject to margin arrangements. The Company's trading activities can expose the Company to the credit risk of its counterparties to the extent that the trading positions have a positive mark-to-market value. However, the Company maintains an active credit management and monitoring program to minimize the risk of excessive credit risk concentration with any single counterparty.
Refined silver and gold are sold in the spot market to various bullion traders and banks. Credit risk may arise from these activities if the Company is not paid for metal at the time it is delivered, as required by spot sale contracts.
PAN AMERICAN SILVER CORP.
9
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
Management constantly monitors and assesses the credit risk resulting from its refining arrangements, concentrate sales and commodity contracts with its refiners, trading counterparties and customers. Furthermore, management carefully considers credit risk when allocating prospective sales and refining business to counterparties. In making allocation decisions, management attempts to avoid unacceptable concentration of credit risk to any single counterparty.
The Company invests its cash and cash equivalents, which also has credit risk, with the objective of maintaining safety of principal and providing adequate liquidity to meet all current payment obligations.
ii) Liquidity Risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they come due. The Company manages its liquidity risk by continuously monitoring forecasted and actual cash flows. The Company has in place a rigorous planning and budgeting process to help determine the funds required to support the Company's normal operating requirements on an ongoing basis and its expansion plans. The Company strives to maintain sufficient liquidity to meet its short-term business requirements, taking into account its anticipated cash flows from operations, its holdings of cash and short-term investments, and its committed loan facilities.
There was no significant change to the Company's exposure to liquidity risk during the three and six months ended June 30, 2021.
iii) Market Risk
1.Currency Risk
The Company reports its financial statements in USD; however, the Company operates in jurisdictions that utilize other currencies. As a consequence, the financial results of the Company's operations as reported in USD are subject to changes in the value of the USD relative to local currencies. Since the Company's sales are denominated in USD and a portion of the Company's operating costs and capital spending are in local currencies, the Company is negatively impacted by strengthening local currencies relative to the USD and positively impacted by the inverse.
At June 30, 2021, the Company had outstanding positions on its foreign currency exposure of Mexican peso ('MXN'), Peruvian sol ('PEN') and Canadian dollar ('CAD') purchases. The Company recorded gains of $0.8 million, losses of $1.3 million, and gains of $0.4 million, respectively, on MXN, PEN and CAD derivative contracts for the three months ended June 30, 2021 (2020 - gains of $1.7 million, losses of $0.5 million and gains of $1.2 million, respectively). The Company recorded losses of $0.1 million, losses of $2.2 million, and gains of $0.9 million, respectively, on MXN, PEN and CAD derivative contracts for the six months ended June 30, 2021 (2020 - losses of $3.7 million, $1.7 million and $1.0 million, respectively).
2.Interest Rate Risk
Interest rate risk is the risk that the fair values and future cash flows of the Company will fluctuate because of changes in market interest rates. The average interest rate earned by the Company during the three and six months ended June 30, 2021 on its cash and short-term investments was 0.37% (2020 - 0.83%).
The amounts drawn on the Company's secured revolving credit facility (the 'Credit Facility') incurred an average interest rate of 2.3% and 2.8%, respectively, during the three and six months ended June 30, 2020. There were no amounts drawn on the Credit Facility during the comparable periods in 2021.
In June 2021, a wholly-owned Peruvian subsidiary of the Company entered into a loan agreement (the 'Loan') for the purpose of certain construction financing (Note 14). The Loan incurred an average interest rate of 3.6% during the three and six months ended June 30, 2021.
At June 30, 2021, the Company had $30.7 million in lease obligations (December 31, 2020 - $33.6 million) that are subject to an annualized interest rate of 10.8% (2020 - 9.3%).
PAN AMERICAN SILVER CORP.
10
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
3.Price Risk
Metal price risk is the risk that changes in metal prices will affect the Company's income or the value of its related financial instruments. The Company derives its revenue from the sale of silver, gold, lead, copper, and zinc. The Company's sales are directly dependent on metal prices that have shown significant volatility and are beyond the Company's control. Consistent with the Company's mission to provide equity investors with exposure to changes in precious metal prices, the Company's current policy is to not hedge the price of precious metal.
The Company mitigates the price risk associated with its base metal production by committing some of its forecasted base metal production from time to time under forward sales and option contracts. The Board of Directors continually assesses the Company's strategy towards its base metal exposure, depending on market conditions.
As at June 30, 2021, the Company had outstanding collars made up of put and call contracts for its exposure to copper (900 tonnes) with settlement dates on those positions between July 2021 and December 2021. The outstanding contracts have respective weighted average floor and cap prices per tonne of $7,500 and $8,775. The Company recorded losses of $0.6 million and $1.2 million during the three and six months ended June 30, 2021. The Company did not enter into copper contracts during the comparable periods in 2020.
At June 30, 2021, the Company had outstanding positions of diesel swap contracts designated to fix or limit the Company's exposure to higher fuel prices (the 'Diesel fuel swaps'). The Company recorded gains of $3.8 million and $8.0 million on Diesel fuel swaps during the three and six months ended June 30, 2021 (2020 - gains of $1.2 million for the three and six months ended June 30, 2020).
5. SHORT-TERM INVESTMENTS
June 30, 2021 December 31, 2020
Fair
Value
Cost Accumulated
unrealized
holding gains
Fair Value Cost Accumulated
unrealized
holding gains
Short-term investments $ 83,242 $ 20,419 $ 62,823 $ 111,946 $ 20,419 $ 91,527

6. INVENTORIES
Inventories consist of:
June 30,
2021
December 31,
2020
Concentrate inventory $ 40,859 $ 19,104
Stockpile ore 51,078 30,063
Heap leach inventory and in process 266,324 219,334
Doré and finished inventory 100,808 77,489
Materials and supplies 86,283 84,556
Total inventories $ 545,352 $ 430,546
Less: current portion of inventories $ (521,334) $ (406,191)
Non-current portion of inventories(1)
$ 24,018 $ 24,355
(1)Inventories at Escobal mine, which include $16.7 million (December 31, 2020 - $17.1 million) in supplies with the remainder attributable to metals, have been classified as non-current pending the restart of operations.
Total inventories held at net realizable value amounted to $203.2 million at June 30, 2021 (December 31, 2020 - $200.9 million). Total inventory recoveries were $7.2 million and $15.4 million, respectively, for the three and six months ended June 30, 2021 (2020 - write-downs of $1.5 million and $13.2 million, respectively) and were included in cost of sales.
PAN AMERICAN SILVER CORP.
11
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
7. MINERAL PROPERTIES, PLANT AND EQUIPMENT
Mineral properties, plant and equipment consist of:
June 30, 2021 December 31, 2020
Cost Accumulated
Depreciation
and
Impairment
Carrying
Value
Cost Accumulated
Depreciation
and
Impairment
Carrying
Value
Producing properties:
Huaron, Peru $ 216,609 $ (136,173) $ 80,436 $ 218,270 $ (135,932) $ 82,338
Morococha, Peru 271,414 (182,233) 89,181 267,705 (175,844) 91,861
Shahuindo, Peru 556,926 (110,235) 446,691 546,643 (86,855) 459,788
La Arena, Peru 196,627 (84,234) 112,393 170,401 (66,313) 104,088
Alamo Dorado, Mexico - - - 71,725 (71,725) -
La Colorada, Mexico 337,685 (175,052) 162,633 308,378 (164,443) 143,935
Dolores, Mexico(1)
1,699,536 (1,297,782) 401,754 1,709,105 (1,228,492) 480,613
Manantial Espejo, Argentina (2)(4)
515,853 (489,049) 26,804 513,626 (485,036) 28,590
San Vicente, Bolivia 146,852 (106,212) 40,640 144,790 (101,408) 43,382
Timmins, Canada 322,893 (92,664) 230,229 307,243 (75,902) 231,341
Other 29,493 (18,881) 10,612 28,653 (18,313) 10,340
$ 4,293,888 $ (2,692,515) $ 1,601,373 $ 4,286,539 $ (2,610,263) $ 1,676,276
Non-Producing Properties:
Land $ 6,756 $ (1,254) $ 5,502 $ 6,758 $ (1,254) $ 5,504
Navidad, Argentina(3)
566,577 (376,101) 190,476 566,577 (376,101) 190,476
Escobal, Guatemala 257,216 (1,372) 255,844 259,198 (1,072) 258,126
Timmins, Canada 64,629 - 64,629 71,099 - 71,099
Shahuindo, Peru 6,079 - 6,079 6,079 - 6,079
La Arena, Peru 117,000 - 117,000 117,000 - 117,000
Minefinders, Mexico 79,714 (36,975) 42,739 80,239 (36,975) 43,264
La Colorada, Mexico 36,516 - 36,516 21,589 - 21,589
Morococha, Peru 5,054 - 5,054 5,054 - 5,054
Other 31,671 (12,187) 19,484 32,533 (11,994) 20,539
$ 1,171,212 $ (427,889) $ 743,323 $ 1,166,126 $ (427,396) $ 738,730
Total $ 5,465,100 $ (3,120,404) $ 2,344,696 $ 5,452,665 $ (3,037,659) $ 2,415,006
(1)Includes previously recorded impairment charges of $748.9 million at June 30, 2021 (December 31, 2020 - $748.9 million).
(2)Includes previously recorded impairment charges of $173.3 million at June 30, 2021 (December 31, 2020 - $173.3 million).
(3)Includes previously recorded impairment charges of $376.1 million at June 30, 2021 (December 31, 2020 - $376.1 million).
(4)Comprised of the Joaquin and COSE projects which entered commercial production and were transferred to Manantial Espejo during the year ended December 31, 2020.
8. IMPAIRMENT OF NON-CURRENT ASSETS
Non-current assets are tested for impairment, or reversal of previous impairment charges, when events or changes in circumstance indicate that the carrying amount may not be recoverable, or previous impairment charges against assets are recoverable. The Company performs an impairment test for goodwill at each financial year end and when events or changes in circumstances indicate that the related carrying value may not be recoverable.
Based on the Company's assessment with respect to possible indicators of either impairment or reversal of previous impairments to its mineral properties, the Company concluded that as of June 30, 2021, no such indicators were noted, and no impairment charges or impairment charge reversals were required.
As part of the assessment for indicators of impairment or reversal, the Company considered various external and internal factors, such as significant increases or decreases in forecasted production volumes (which include
PAN AMERICAN SILVER CORP.
12
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
assumptions related to proved and probable reserves), commodity prices, capital expenditures and operating costs. In future periods, the effects of the COVID-19 pandemic may have material impacts on our anticipated operating results and the recoverable amount of our CGUs.
9. INVESTMENT IN ASSOCIATES
The following table shows a continuity of the Company's investments in Maverix Metals Inc. ('Maverix') and other associates:
2021
Maverix investment, December 31, 2020 $ 71,560
Acquisition of shares in associate 2,616
Dilution gains 144
Dividends (572)
Income from associate 3,472
Maverix investment, June 30, 2021 77,220
Other investment, June 30, 2021 1,172
Total investment in associates, June 30, 2021 $ 78,392
Investment in Maverix:
On June 28, 2021, the Company completed the sale of a portfolio of six precious metals royalties (the 'Royalty Sale') to Maverix for total consideration of $7.0 million in cash and 491,071 common shares in Maverix valued at $2.6 million.
On June 5, 2020, the Company completed a Secondary Offering pursuant to an underwriting agreement dated May 29, 2020 between Maverix, the Company, and a syndicate of underwriters (the 'Secondary Offering'). As part of the Secondary Offering, the Company sold 10,350,000 common shares of Maverix at a price of $4.40 per common share for aggregate gross proceeds of $45.5 million and paid underwriting fees equal to 4% of the gross proceeds equal to $1.9 million.
Concurrent with the Secondary Offering, the Company acquired ownership or control of an additional 8,250,000 common shares of Maverix through the exercise of its remaining 8,250,000 common share purchase warrants in Maverix (the 'Warrants'). 5,000,000 Warrants had an exercise price of $1.56 and 3,250,000 Warrants had an exercise price of $2.408. Maverix received gross proceeds of approximately $15.6 million. As a result, the Company de-recognized the remaining warrant liability representing in substance ownership of Maverix.
The Company's share of Maverix income or loss was recorded, based on its 17% interest during the three and six months ended June 30, 2021 (2020 - 26% interest from January 1, 2020 to June 5, 2020 and 18% from June 6, 2020 to June 30, 2020), representing the Company's fully diluted ownership.
Deferred Revenue:
Deferred revenue relates to precious metal streams whereby the Company will sell 100% of the future gold production from La Colorada and 5% of the future gold production from La Bolsa, which is in the exploration stage, to Maverix for $650 and $450 per ounce, respectively (the 'Streams').
The deferred revenue related to the Streams will be recognized as revenue by Pan American as the gold ounces are delivered to Maverix. As at June 30, 2021, the deferred revenue liability was $12.8 million (December 31, 2020 - $13.3 million).
Income Statement Impacts:
The Company recorded a loss of $1.7 million during the three and six months ended June 30, 2021 as a result of the disposition of royalties pursuant to the Royalty Sale. This loss was recorded in gains (losses) on sale of mineral properties, plant and equipment (2020 - The Company recorded a gain of $23.5 million during the three and six months ended June 30, 2020 as a result of the disposition of shares pursuant to the Secondary Offering).
PAN AMERICAN SILVER CORP.
13
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
The Company recognized $0.6 million and $0.2 million in dilution gains, respectively, during the three and six months ended June 30, 2021 (2020 - $nil and $0.2 million in dilution losses, respectively). Dilution gains and losses are recorded in income (loss) from equity investees.
For the three and six months ended June 30, 2021, the Company also recognized $2.9 million and $3.5 million, respectively, share of income from associate (2020 - $0.1 million income and $2.7 million loss, respectively), which represents the Company's proportionate share of Maverix's earnings during the periods.
10. GOODWILL AND OTHER ASSETS
Other assets consist of:
June 30,
2021
December 31,
2020
Goodwill $ 2,775 $ 2,775
Other assets 1,416 1,396
$ 4,191 $ 4,171

11. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts payable and accrued liabilities consist of:
June 30,
2021
December 31,
2020
Trade account payables(1)
$ 85,164 $ 80,280
Royalty payables 20,331 18,166
Other accounts payable and accrued liabilities 88,754 94,600
Payroll and severance liabilities 54,980 56,715
Value added tax liabilities 11,878 11,208
Other tax payables 16,929 20,969
$ 278,036 $ 281,938
(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.
12. PROVISIONS
Closure and
Decommissioning
Litigation Total
December 31, 2020 $ 235,110 $ 6,843 $ 241,953
Revisions in estimates and obligations incurred (13,771) - (13,771)
Charged (credited) to earnings:
-new provisions - 796 796
-change in estimate - (1,036) (1,036)
-exchange gains on provisions - (231) (231)
-utilized in the period - (507) (507)
Reclamation expenditures (1,832) - (1,832)
Accretion expense (Note 19) 3,738 - 3,738
June 30, 2021 $ 223,245 $ 5,865 $ 229,110
Maturity analysis of total provisions: June 30,
2021
December 31,
2020
Current $ 11,465 $ 12,066
Non-Current 217,645 229,887
$ 229,110 $ 241,953
PAN AMERICAN SILVER CORP.
14
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
13. LEASES
(a)Right-of-use Assets ('ROU')
The following table summarizes changes in ROU Assets for the six months ended June 30, 2021 which have been recorded in mineral properties, plant and equipment on the Condensed Interim Consolidated Statements of Financial Position:
Six months ended June 30, 2021
2021
Opening net book value $ 33,543
Additions 2,934
Depreciation (5,990)
Other (936)
Closing net book value $ 29,551
(b)Lease obligations
The following table presents a reconciliation of the Company's undiscounted cash flows at June 30, 2021 and December 31, 2020 to their present value for the Company's lease obligations:
June 30,
2021
December 31,
2020
Within one year $ 12,395 $ 13,505
Between one and five years 16,107 17,902
Beyond five years 18,045 19,255
Total undiscounted lease obligations 46,547 50,662
Less future interest charges (15,851) (17,097)
Total discounted lease obligations 30,696 33,565
Less: current portion of lease obligations (11,654) (12,829)
Non-current portion of lease obligations $ 19,042 $ 20,736
14. DEBT
Debt consists of:
June 30,
2021
December 31,
2020
Loan $ 17,000 $ -
Less: current Loan (3,400) -
Non-current Loan $ 13,600 $ -
In June 2021, a wholly-owned Peruvian subsidiary of the Company entered into a Loan for the purpose of certain construction financing. The Loan is denominated in USD, has a five-year term with quarterly repayments and bears interest of 3.6% per annum.
The Company's four-year, $500.0 million secured revolving credit facility, maturing on February 1, 2023, was undrawn at June 30, 2021 and December 31, 2020. The Credit Facility can be drawn down at any time to finance the Company's working capital requirements, acquisitions, investments and for general corporate purposes.
The financial covenants require the Company to maintain a minimum tangible net worth of greater than 70% of its tangible net worth as of March 31, 2019 plus 50% of positive net income from and including the fiscal quarter ended June 30, 2019. In addition, the financial covenants continue to include the requirement for the Company to maintain: (i) a leverage ratio less than or equal to 3.5:1; and (ii) an interest coverage ratio more than or equal to 3.0:1. As of June 30, 2021, the Company was in compliance with all covenants required by the Credit Facility.
PAN AMERICAN SILVER CORP.
15
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
Amounts can be drawn under the revolving facility and will incur interest at LIBOR plus 1.88% to 2.75%. Undrawn amounts under the revolving facility are subject to a stand-by fee of 0.42% to 0.62% per annum, dependent on the Company's leverage ratio. The Credit Facility remained undrawn at June 30, 2021 and December 31, 2020.
During the three and six months ended June 30, 2021, the Company incurred $0.5 million and $1.0 million, respectively, in standby charges on undrawn amounts under this Facility. During the three and six months ended June 30, 2020, the Company incurred $0.3 million and $0.5 million, respectively, in standby charges on undrawn amounts and $2.1 million and $4.7 million, respectively, in interest at an average interest rate of 2.3% and 2.8%, respectively, on drawn amounts under this Facility.
15. OTHER LONG-TERM LIABILITIES
Other long-term liabilities consist of:
June 30,
2021
December 31,
2020
Deferred credit(1)
$ 20,788 $ 20,788
Other tax payables 48 54
Severance liabilities 6,484 6,231
$ 27,320 $ 27,073
(1)Represents the obligation to deliver future silver production of Navidad pursuant to a silver stream contract.
16. SHARE CAPITAL AND EMPLOYEE COMPENSATION PLANS
a.Stock options and common shares issued as compensation ('Compensation Shares')
For the three and six months ended June 30, 2021, the total share-based compensation expense relating to stock options and Compensation Shares was $1.3 million and $2.1 million, respectively, (2020 - $1.2 million and $2.2 million, respectively) and is presented as a component of general and administrative expense.
•Stock options
The Company did not grant any stock options during the three and six months ended June 30, 2021 or the comparative periods in 2020.
During the three and six months ended June 30, 2021, the Company issued 28,204 and 31,072 common shares, respectively, in connection with the exercise of options (2020 - 129,272 and 295,831 common shares, respectively).
•Compensation shares
During the three and six months ended June 30, 2021, the Company issued 9,646 common shares to Directors in lieu of Directors' fees of $0.3 million (2020 - 9,456 common shares in lieu of fees of $0.2 million).
PAN AMERICAN SILVER CORP.
16
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
The following table summarizes changes in stock options for the six months ended June 30, 2021 and year ended December 31, 2020:
Stock Options
Options Weighted
Average Exercise
Price CAD$
As at December 31, 2019 1,143,348 $ 33.84
Granted 7,605 39.48
Exercised (329,711) 19.23
Expired (482,438) 53.41
Forfeited (21,387) 43.08
As at December 31, 2020 317,417 $ 18.78
Exercised (31,072) 13.40
Expired (2,162) 41.62
Forfeited (23,587) 32.27
As at June 30, 2021 260,596 $ 18.01
The following table summarizes information about the Company's stock options outstanding at June 30, 2021:
Options Outstanding Options Exercisable
Range of Exercise Prices
CAD$
Number Outstanding as at June 30, 2021 Weighted Average
Remaining
Contractual Life
(months)
Weighted
Average
Exercise Price
CAD$
Number Outstanding as at June 30, 2021 Weighted
Average
Exercise
Price CAD$
$9.76 - $17.11 83,166 15 $ 11.06 83,166 $ 11.06
$17.12 - $24.46 143,896 46 $ 18.90 143,896 $ 18.90
$24.47 - $31.81 21,605 65 $ 26.54 10,213 $ 26.54
$31.82 - $41.62 11,929 52 $ 40.26 4,324 $ 41.62
260,596 38 $ 18.01 241,599 $ 16.93
b.PSUs
Compensation expense for PSUs was $0.4 million and $0.6 million, respectively, for the three and six months ended June 30, 2021 (2020 - $2.3 million and $1.8 million, respectively) and is presented as a component of general and administrative expense.
PAN AMERICAN SILVER CORP.
17
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
At June 30, 2021, the following PSUs were outstanding:
PSU Number Outstanding Fair Value
As at December 31, 2019 247,601 $ 5,896
Granted 62,920 1,942
Paid out (54,962) (2,626)
Change in value - 3,658
As at December 31, 2020 255,559 $ 8,870
Change in value - (1,476)
As at June 30, 2021 255,559 $ 7,394
c.RSUs
Compensation expense for RSUs was $0.8 million and $1.4 million, respectively, for the three and six months ended June 30, 2021 (2020 - $1.4 million and $1.3 million, respectively) and is presented as a component of general and administrative expense.
At June 30, 2021, the following RSUs were outstanding:
RSU Number Outstanding Fair Value
As at December 31, 2019 299,216 $ 7,107
Granted 261,224 6,302
Paid out (148,049) (4,762)
Forfeited (15,819) (545)
Change in value - 5,628
As at December 31, 2020 396,572 $ 13,730
Forfeited (9,100) (260)
Change in value - (2,295)
As at June 30, 2021 387,472 $ 11,175
d.Issued share capital
The Company is authorized to issue 400,000,000 common shares without par value.
e.Dividends
The Company declared the following dividends for the six months ended June 30, 2021 and 2020:
Declaration Date Record Date Dividend per common share
August 10, 2021(1)
August 23, 2021 $ 0.100
May 12, 2021 May 25, 2021 $ 0.070
February 17, 2021 March 1, 2021 $ 0.070
November 4, 2020 November 16, 2020 $ 0.070
August 5, 2020 August 17, 2020 $ 0.050
May 6, 2020 May 19, 2020 $ 0.050
February 19, 2020 March 2, 2020 $ 0.050
(1)These dividends were declared subsequent to the quarter ended June 30, 2021 and have not been recognized as distributions to owners during the period presented.
f.CVRs
As part of the Tahoe Acquisition on February 22, 2019, the Company issued 313,887,490 Contingent Value Rights ('CVRs'), with a term of 10 years, which were convertible into 15,600,208 common shares upon the first commercial shipment of concentrate following the restart of operations at the Escobal mine. As of June 30, 2021, there were 313,883,990 CVRs outstanding which were convertible into 15,600,034 common shares (December 31, 2020 - 313,883,990 CVRs convertible into 15,600,034 common shares).
PAN AMERICAN SILVER CORP.
18
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
17. PRODUCTION COSTS
Production costs are comprised of the following:
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
Consumption of raw materials and consumables $ 95,376 $ 46,024 $ 183,440 $ 131,731
Employee compensation and benefits expense 83,581 67,706 165,442 142,571
Contractors and outside services 46,408 20,915 93,251 49,701
Utilities 11,165 7,688 22,975 19,427
Other expenses 13,630 4,717 25,650 9,892
Changes in inventories (50,731) 1,383 (98,149) 19,428
$ 199,429 $ 148,433 $ 392,609 $ 372,750
18. MINE CARE AND MAINTENANCE
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
COVID-19 related mine care and maintenance expenses(1)
$ - $ 34,967 $ - $ 41,452
COVID 19 mine care and maintenance depreciation - 11,543 - 13,169
Total COVID 19 mine care and maintenance - 46,510 - 54,621
Mine care and maintenance expenses 7,757 5,693 15,023 13,606
$ 7,757 $ 52,203 $ 15,023 $ 68,227
(1)As a result of the temporary suspension of mines due to COVID-19.
19. INTEREST AND FINANCE EXPENSE
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
Interest expense $ 782 $ 2,264 $ 1,825 $ 5,809
Finance fees 928 531 1,857 1,311
Accretion expense (Note 12) 1,869 2,068 3,738 4,134
$ 3,579 $ 4,863 $ 7,420 $ 11,254
PAN AMERICAN SILVER CORP.
19
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
20. EARNINGS PER SHARE (BASIC AND DILUTED)
For the three months ended June 30, 2021 2020
Earnings(1)
(Numerator)
Shares (000's)
(Denominator)
Per-Share
Amount
Earnings(1)
(Numerator)
Shares (000's)
(Denominator)
Per-Share
Amount
Net earnings for the period $ 70,939 $ 20,063
Basic earnings per share $ 70,939 210,284 $ 0.34 $ 20,063 210,041 $ 0.10
Effect of Dilutive Securities:
Stock Options - 154 - 211
Diluted earnings per share $ 70,939 210,438 $ 0.34 $ 20,063 210,252 $ 0.10
(1)Net earnings attributable to equity holders of the Company.
For the six months ended June 30, 2021 2020
Earnings(1)
(Numerator)
Shares (000's)
(Denominator)
Per-Share
Amount
Earnings(1)
(Numerator)
Shares (000's)
(Denominator)
Per-Share
Amount
Net earnings (loss) for the period $ 63,141 $ (56,744)
Basic earnings (loss) per share $ 63,141 210,273 $ 0.30 $ (56,744) 209,993 $ (0.27)
Effect of Dilutive Securities:
Stock Options - 163 - -
Diluted earnings (loss) per share $ 63,141 210,436 $ 0.30 $ (56,744) 209,993 $ (0.27)
(1)Net earnings attributable to equity holders of the Company.
Potentially dilutive securities excluded in the diluted earnings per share calculation for the three and six months ended June 30, 2021 were 11,929 out-of-the-money options and CVRs potentially convertible into 15,600,034 common shares (2020 - 21,782 out-of-the-money options and CVRs potentially convertible into 15,600,034 common shares).
21. SUPPLEMENTAL CASH FLOW INFORMATION
The following tables summarize other adjustments for non-cash income statement items, changes in operating working capital items and significant non-cash items:
Three months ended
June 30,
Six months ended
June 30,
Other operating activities 2021 2020 2021 2020
Adjustments for non-cash income statement items:
Net realizable value adjustment for inventories $ (7,246) $ 1,489 $ (15,389) $ 13,209
(Gains) losses on derivatives (Note 4c) (3,113) (3,612) (5,490) 5,211
Share-based compensation expense 1,250 1,231 2,130 2,234
(Income) loss from equity investees (Note 9) (3,320) (40) (3,518) 2,889
(Gains) losses on sale of mineral properties, plant and equipment (4,146) 1,986 (4,256) 1,951
Gains on warrants (7) (636) - (636)
$ (16,582) $ 418 $ (26,523) $ 24,858
Three months ended
June 30,
Six months ended
June 30,
Changes in non-cash operating working capital items: 2021 2020 2021 2020
Trade and other receivables $ (9,793) $ 2,492 $ (8,570) $ 42,100
Inventories (38,429) 33,664 (78,363) 42,654
Prepaid expenses 4,426 7,969 2,246 5,914
Accounts payable and accrued liabilities 7,548 (12,103) 1,133 (19,665)
Provisions (767) (751) (859) (1,581)
$ (37,015) $ 31,271 $ (84,413) $ 69,422
PAN AMERICAN SILVER CORP.
20
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
Cash and Cash Equivalents June 30,
2021
December 31,
2020
Cash in banks $ 157,125 $ 167,113

22. SEGMENTED INFORMATION
The Company reviews its segment reporting to ensure it reflects the operational structure of the Company and enables the Company's Chief Operating Decision Maker ('CODM') to review operating segment performance. We have determined that each producing mine and significant development property represents an operating segment. The Company has organized its reportable and operating segments by significant revenue streams and geographic regions.
Significant information relating to the Company's reportable operating segments is summarized in the table below:
For the three months ended June 30, 2021
Segment/Country Operation Revenue Production costs and royalties Depreciation Mine operating earnings Mine care and maintenance
Capital expenditures(1)
Silver Segment:
Mexico La Colorada $ 34,441 $ 15,506 $ 5,026 $ 13,909 $ - $ 14,383
Peru Huaron 35,672 20,805 2,564 12,303 - 2,549
Morococha 28,805 19,612 3,449 5,744 - 2,365
Bolivia San Vicente 22,393 16,778 2,421 3,194 - 833
Argentina Manantial Espejo 23,425 19,642 2,381 1,402 - 2,271
Guatemala Escobal - - - - 6,012 264
Total Silver Segment 144,736 92,343 15,841 36,552 6,012 22,665
Gold Segment:
Mexico
Dolores(2)
92,994 37,859 25,843 29,292 - 8,337
Peru Shahuindo 42,459 18,739 6,921 16,799 - 8,889
La Arena 43,158 17,595 9,653 15,910 - 12,507
Canada Timmins 58,785 44,008 9,911 4,866 - 13,312
Total Gold Segment 237,396 118,201 52,328 66,867 - 43,045
Other segment:
Canada Pas Corp - - 119 (119) - 84
Argentina Navidad - - - - 1,745 18
Other Other - - 252 (252) - 211
Total $ 382,132 $ 210,544 $ 68,540 $ 103,048 $ 7,757 $ 66,023
(1)Includes payments for mineral properties, plant and equipment and payment of equipment leases.
(2)The mine was reclassified to the Gold Segment in 2021 as a result of expected mine sequencing into a higher gold zone.
PAN AMERICAN SILVER CORP.
21
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
For the three months ended June 30, 2020
Segment/Country Operation Revenue Production costs and royalties Depreciation Mine operating earnings Mine care and maintenance
Capital expenditures(1)
Silver Segment:
Mexico La Colorada $ 16,802 $ 8,040 $ 2,513 $ 6,249 $ 7,999 $ 5,851
Peru Huaron 7,644 3,822 509 3,313 8,504 581
Morococha 1,484 483 (141) 1,142 7,900 2,086
Bolivia San Vicente 3,123 1,989 476 658 2,890 232
Argentina Manantial Espejo 14,289 13,100 1,591 (402) 3,644 2,762
Guatemala Escobal - - - - 4,524 4,713
Total Silver Segment 43,342 27,434 4,948 10,960 35,461 16,225
Gold Segment:
Mexico
Dolores(2)
61,751 47,351 16,818 (2,418) 10,175 9,551
Peru Shahuindo 58,521 23,359 8,934 26,228 2,891 3,473
La Arena 22,981 14,727 4,557 3,697 2,509 2,085
Canada Timmins 62,914 40,096 12,501 10,317 - 2,444
Total Gold Segment 206,167 125,533 42,810 37,824 15,575 17,553
Other segment:
Canada Pas Corp - - 124 (124) - (103)
Argentina Navidad - - - - 1,167 -
Other Other - - 274 (274) - (360)
Total $ 249,509 $ 152,967 $ 48,156 $ 48,386 $ 52,203 $ 33,315
(1)Includes payments for mineral properties, plant and equipment and payment of equipment leases.
(2)The mine was reclassified to the Gold Segment in 2021 as a result of expected mine sequencing into a higher gold zone.
For the six months ended June 30, 2021
Segment/Country Operation Revenue Production costs and royalties Depreciation Mine operating earnings Mine care and maintenance
Capital expenditures(1)
Silver Segment:
Mexico La Colorada $ 39,771 $ 19,710 $ 7,390 $ 12,671 $ - $ 23,851
Peru Huaron 74,174 42,511 5,439 26,224 - 4,161
Morococha 53,162 37,776 6,999 8,387 - 4,756
Bolivia San Vicente 47,044 32,687 5,357 9,000 - 1,391
Argentina Manantial Espejo 52,527 46,038 6,344 145 - 3,649
Guatemala Escobal - - - - 11,874 296
Total Silver Segment 266,678 178,722 31,529 56,427 11,874 38,104
Gold Segment:
Mexico
Dolores(2)
165,487 66,699 54,424 44,364 - 17,255
Peru Shahuindo 100,796 44,511 16,079 40,206 - 11,711
La Arena 99,111 36,658 20,904 41,549 - 27,226
Canada Timmins 118,159 86,996 19,951 11,212 - 22,178
Total Gold Segment 483,553 234,864 111,358 137,331 - 78,370
Other segment:
Canada Pas Corp - - 238 (238) - 165
Argentina Navidad - - - - 3,149 79
Other Other - - 508 (508) - 258
Total $ 750,231 $ 413,586 $ 143,633 $ 193,012 $ 15,023 $ 116,976
(1)Includes payments for mineral properties, plant and equipment and payment of equipment leases.
(2)The mine was reclassified to the Gold Segment in 2021 as a result of expected mine sequencing into a higher gold zone.
PAN AMERICAN SILVER CORP.
22
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
For the six months ended June 30, 2020
Segment/Country Operation Revenue Production costs and royalties Depreciation Mine operating earnings Mine care and maintenance
Capital expenditures(1)
Silver Segment:
Mexico La Colorada $ 51,626 $ 29,472 $ 8,430 $ 13,724 $ 7,999 $ 14,246
Peru Huaron 25,466 19,041 3,544 2,881 10,758 1,994
Morococha 16,060 15,724 3,340 (3,004) 10,103 4,710
Bolivia San Vicente 16,443 13,269 2,908 266 2,890 2,157
Argentina Manantial Espejo 35,714 32,357 3,387 (30) 5,617 7,023
Guatemala Escobal - - - - 10,938 4,724
Total Silver Segment 145,309 109,863 21,609 13,837 48,305 34,854
Gold Segment:
Mexico
Dolores(2)
123,147 100,010 42,789 (19,652) 10,175 24,675
Peru Shahuindo 142,108 57,605 22,784 61,719 3,748 11,405
La Arena 64,331 34,459 12,022 17,850 3,332 14,783
Canada Timmins 133,042 81,251 26,309 25,482 - 6,951
Total Gold Segment 462,628 273,325 103,904 85,399 17,255 57,814
Other segment:
Canada Pas Corp - - 252 (252) - 145
Argentina Navidad - - - - 2,667 8
Other Other - - 540 (540) - 308
Total $ 607,937 $ 383,188 $ 126,305 $ 98,444 $ 68,227 $ 93,129
(1)Includes payments for mineral properties, plant and equipment and payment of equipment leases.
(2)The mine was reclassified to the Gold Segment in 2021 as a result of expected mine sequencing into a higher gold zone.
At June 30, 2021
Segment/Country Operation Assets Liabilities Net assets
Silver Segment:
Mexico La Colorada $ 280,982 $ 42,982 $ 238,000
Peru Huaron 118,810 52,216 66,594
Morococha 125,997 38,551 87,446
Bolivia San Vicente 85,013 48,647 36,366
Argentina Manantial Espejo 70,642 27,788 42,854
Guatemala Escobal 287,149 22,044 265,105
Total Silver Segment 968,593 232,228 736,365
Gold Segment:
Mexico
Dolores(1)
761,708 170,774 590,934
Peru Shahuindo 554,560 170,161 384,399
La Arena 294,419 110,308 184,111
Canada Timmins 409,071 60,719 348,352
Total Gold Segment 2,019,758 511,962 1,507,796
Other segment:
Canada Pas Corp 194,824 22,386 172,438
Argentina Navidad 193,048 - 193,048
Other 78,789 48,277 30,512
Total $ 3,455,012 $ 814,853 $ 2,640,159
(1)The mine was reclassified to the Gold Segment in 2021 as a result of expected mine sequencing into a higher gold zone.
PAN AMERICAN SILVER CORP.
23
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
At December 31, 2020
Segment/Country Operation Assets Liabilities Net assets
Silver Segment:
Mexico La Colorada $ 231,217 $ 48,971 $ 182,246
Peru Huaron 113,177 40,663 72,514
Morococha 121,004 34,906 86,098
Bolivia San Vicente 83,668 40,536 43,132
Argentina Manantial Espejo 75,113 26,950 48,163
Guatemala Escobal 288,588 24,427 264,161
Total Silver Segment 912,767 216,453 696,314
Gold Segment:
Mexico
Dolores(1)
752,873 169,444 583,429
Peru Shahuindo 566,734 201,427 365,307
La Arena 299,372 112,475 186,897
Canada Timmins 414,396 60,482 353,914
Total Gold Segment 2,033,375 543,828 1,489,547
Other segment:
Canada Pas Corp 230,872 18,795 212,077
Argentina Navidad 192,999 - 192,999
Other 63,862 48,960 14,902
Total $ 3,433,875 $ 828,036 $ 2,605,839
(1)The mine was reclassified to the Gold Segment in 2021 as a result of expected mine sequencing into a higher gold zone.
Three months ended
June 30,
Six months ended
June 30,
Product Revenue 2021 2020 2021 2020
Refined silver and gold $ 264,579 $ 222,159 $ 543,504 $ 503,845
Zinc concentrate 33,216 3,809 58,501 22,771
Lead concentrate 35,878 14,408 53,735 48,957
Copper concentrate 29,613 5,736 59,447 15,941
Silver concentrate 18,846 3,397 35,044 16,423
Total $ 382,132 $ 249,509 $ 750,231 $ 607,937
23. INCOME TAXES
Components of Income Tax Expense
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
Current income tax expense $ 25,893 $ 9,047 $ 52,469 $ 28,370
Deferred income tax expense (recovery) 3,703 (4,324) 15,104 29,073
Income tax expense $ 29,596 $ 4,723 $ 67,573 $ 57,443
Income tax expense differs from the amount that would result from applying the Canadian federal and provincial income tax rates to earnings before income taxes. These differences result from the items shown on the following table, which results in effective tax rates that vary considerably from the comparable period. The main factors that impacted the effective tax rate for the three and six months ended June 30, 2021 and the comparable period for 2020 were foreign exchange rate fluctuations, changes in the recognition of certain deferred tax assets (resulting primarily from unrealized losses on short-term investments and foreign currency denominated intercompany debt), and other mining and withholding taxes included in income tax expense. The Company continues to expect that these and other factors will continue to cause volatility in effective tax rates in the future.
PAN AMERICAN SILVER CORP.
24
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
Reconciliation of Effective Income Tax Rate
Three months ended
June 30,
Six months ended
June 30,
2021 2020 2021 2020
Earnings (loss) before income taxes $ 100,837 $ 24,135 $ 131,252 $ (380)
Statutory Canadian income tax rate 27.00 % 27.00 % 27.00 % 27.00 %
Income tax expense (recovery) based on above rates $ 27,226 $ 6,516 $ 35,438 $ (103)
Increase (decrease) due to:
Non-deductible expenditures 1,380 3,064 2,747 5,160
Foreign tax rate differences 3,921 (1,077) 7,836 5,834
Change in net deferred tax assets not recognized:
- Argentina exploration expenditures 517 637 991 1,372
- Other deferred tax assets (7,813) (16,697) 6,303 7,475
Other mining and withholding taxes 5,633 2,285 14,007 6,847
Effect of foreign exchange on tax expense (5,179) 1,445 2,483 42,416
Non-taxable impact of foreign exchange 4,043 2,334 1,497 (15,298)
Non-taxable portion of net earnings in affiliates (1,439) - (1,439) -
Change in non-deductible portion of reclamation liabilities 1,802 3,181 (1,441) 4,000
Change in opening temporary differences (186) 611 328 (716)
Other (309) 2,424 (1,177) 456
Income tax expense $ 29,596 $ 4,723 $ 67,573 $ 57,443
24. CONTINGENCIES
The Company is subject to various legal, tax, environmental and regulatory matters that arise in the ordinary course of business activities. Each of these matters is subject to various uncertainties and it is possible that some of these matters may be resolved unfavorably to the Company. In the opinion of management none of these matters are expected to have a material adverse effect on the results of operations or financial conditions of the Company. Since December 31, 2020, there have been no significant changes to these contractual obligations and commitments.
25. RELATED PARTY TRANSACTIONS
The Company's related parties include its subsidiaries, associates over which it exercises significant influence, and key management personnel. Transactions with the Company's subsidiaries have been eliminated on consolidation. Related party transactions with Maverix are measured at the amount of consideration established and agreed to by the parties and have been disclosed in Note 9 of these condensed interim consolidated financial statements. There were no other related party transactions for the three and six months ended June 30, 2021 and 2020.
26. SUBSEQUENT EVENTS
On July 12, 2021, the Company completed the sale of 100% of its interest in the Waterloo silver-barite project (the 'Project') for initial consideration of $25 million in cash (the 'Waterloo Sale'). In addition to the purchase consideration, the Company also received an additional $2.5 million in cash payments in connection with certain extensions and amendments. The Company also retained a 2% Net Smelter Royalty on any future production of minerals from the Project.
Further, upon receiving a listing notice from the purchaser, the Company will have ten business days to elect to receive an additional $6.0 million of consideration in either: (a) cash, or (b) the equivalent of $6.0 million in common shares of Apollo Gold & Silver Corp. at the higher of: (i) the 10-day volume weighted average price, calculated 10 trading days following the close of the sale; and (ii) CAD$0.71 per share. At June 30, 2021, the Company had received $2.75 million of the cash consideration as well as $2.0 million in additional cash payments.
PAN AMERICAN SILVER CORP.
25
Notes to the Condensed Interim Consolidated Financial Statements
As at June 30, 2021 and December 31, 2020, and for the
three and six months ended June 30, 2021 and 2020
(unaudited with tabular amounts in thousands of U.S. dollars except number of
shares, options, warrants, and per share amounts, unless otherwise noted)
On August 10, 2021 Pan American Silver Corp entered into an amendment agreement to amend and extend its Credit Facility into a $500 million sustainability-linked revolving credit facility (the 'Sustainability Linked Loan'). The Sustainability Linked Loan features a pricing mechanism allowing for pricing adjustments on drawn and undrawn balances based on sustainability performance ratings and scores published by MSCI and S&P Global, leaders in ESG and Corporate Governance research and ratings. The Sustainability Linked Loan matures on August 8, 2025 and does not include a minimum tangible net worth financial covenant, which was a condition of the previous Credit Facility.
The Sustainability Linked Loan can be drawn down at any time to finance the Company's working capital requirements, acquisitions, investments and for general corporate purposes. Subject to pricing adjustment based on sustainability performance ratings and scores, any amounts drawn under the Sustainability Linked Loan will incur interest at LIBOR plus 1.825% to 2.80%. Undrawn amounts are subject to a stand-by fee of 0.41% to 0.63% per annum, dependent on the Company's leverage ratio and sustainability performance ratings and scores.
PAN AMERICAN SILVER CORP.
26

Attachments

  • Original document
  • Permalink

Disclaimer

Pan American Silver Corporation published this content on 11 August 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 11 August 2021 10:05:14 UTC.