Recent Updates
Recently added Catalysts
CGC

canopy growth corporation cONDENSED INTERIM Consolidated financial statements (UNAUDITED) for the three months ended june 30, 2019 and 2018 (in Canadian dollars) canopy growth corporation Table of Contents Condensed inte

Key Takeaway: canopy growth corporation cONDENSED INTERIM Consolidated financial statements for the three months ended june 30, 2019 and 2018 (in Canadian dollars) canopy growth corporation Condensed interim consolidated statements of financial position 1 Condensed interim consolidated st

Full Press Release Details

canopy growth corporation
cONDENSED INTERIM Consolidated financial statements
for the three months ended june 30, 2019 and 2018
(in Canadian dollars)
canopy growth corporation
Condensed interim consolidated statements of financial position 1
Condensed interim consolidated statements of operations 2
Condensed interim consolidated statements of comprehensive loss 3
Condensed interim consolidated statements of changes in shareholders' equity 4
Condensed interim consolidated interim consolidated statements of cash flows 5
Notes to the condensed interim consolidated financial statements 6-29
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
UNAUDITED June 30, March 31,
(Expressed in CDN $000's) Notes 2019 2019
Assets
Current assets
Cash and cash equivalents 3 $ 1,816,632 $ 2,480,830
Marketable securities 4 1,324,255 2,034,133
Amounts receivable 5 102,766 106,974
Biological assets 6 102,908 78,975
Inventory 7 393,738 262,105
Prepaid expenses and other current assets 8 124,042 107,123
3,864,341 5,070,140
Investments in equity method investees 9 113,321 112,385
Other financial assets 10 746,691 363,427
Property, plant and equipment 11 1,429,285 1,096,340
Intangible assets 12 528,607 519,556
Goodwill 12 1,931,915 1,544,055
Other long-term assets 31,391 25,902
$ 8,645,551 $ 8,731,805
Liabilities
Current liabilities
Accounts payable and accrued liabilities 13 $ 256,819 $ 226,533
Current portion of long-term debt 14 18,288 103,716
Other current liabilities 15 97,647 81,414
372,754 411,663
Long-term debt 14 787,508 842,259
Deferred tax liability 22 104,118 96,031
Share repurchase credit liability 25 1,274,972 -
Other long-term liabilities 15 212,989 140,404
2,752,341 1,490,357
Shareholders' equity
Share capital 16 6,074,786 6,026,618
Other reserves 2,902,704 1,673,472
Accumulated other comprehensive income (34,057 ) 28,630
Deficit (3,334,686 ) (777,087 )
Equity attributable to Canopy Growth Corporation 5,608,747 6,951,633
Non-controlling interests 18 284,463 289,815
Total equity 5,893,210 7,241,448
$ 8,645,551 $ 8,731,805
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018
UNAUDITED June 30, June 30,
(Expressed in CDN $000's except share amounts) Notes 2019 2018
Revenue 19 $ 103,391 $ 25,916
Excise taxes 19 12,909 -
Net revenue 19 90,482 25,916
Inventory production costs expensed to cost of sales 77,313 14,832
Gross margin before the undernoted 13,169 11,084
Fair value changes in biological assets included in inventory sold and other inventory charges 7 46,130 26,388
Unrealized gain on changes in fair value of biological assets 6 (139,019 ) (57,289 )
Gross margin 106,058 41,985
Sales and marketing 45,096 17,266
Research and development 8,474 756
General and administration 62,271 19,588
Acquisition-related costs 13,182 1,884
Share-based compensation expense 16(b)(d),17(e) 77,081 23,072
Share-based compensation expense related to acquisition milestones 16(c) 10,281 7,095
Depreciation and amortization 12,779 3,030
Operating expenses 229,164 72,691
Loss from operations (123,106 ) (30,706 )
Loss on extinguishment of warrants 25 (1,176,350 ) -
Other income (expense), net 21 32,621 (62,995 )
Total other (expense) income, net (1,143,729 ) (62,995 )
Loss before income taxes (1,266,835 ) (93,701 )
Income tax (expense) recovery 22 (14,333 ) 2,723
Net loss $ (1,281,168 ) $ (90,978 )
Net loss attributable to:
Canopy Growth Corporation $ (1,283,055 ) $ (80,277 )
Non-controlling interests 18 1,887 (10,701 )
$ (1,281,168 ) $ (90,978 )
Net loss per share, basic and diluted
Net loss per share: $ (3.70 ) $ (0.40 )
Weighted average number of outstanding common shares: 346,779,156 200,160,740
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018
UNAUDITED June 30, June 30,
(Expressed in CDN $000's) Notes 2019 2018
Net loss $ (1,281,168 ) $ (90,978 )
Other comprehensive income (loss) that will not be reclassified to net income (loss)
Fair value changes on equity instruments at FVOCI 10 (30,688 ) 11,157
Fair value changes of own credit risk of financial liabilities designated at FVTPL 14 14,610 (9,420 )
Deferred income tax recovery (expense) on the above items 22 4,066 (230 )
(12,012 ) 1,507
Other comprehensive income (loss) that may be reclassified to net income (loss)
Foreign currency translation (60,744 ) (1,320 )
(60,744 ) (1,320 )
Other comprehensive (loss) income (72,756 ) 187
Comprehensive loss $ (1,353,924 ) $ (90,791 )
Comprehensive loss attributable to:
Canopy Growth Corporation $ (1,345,742 ) $ (87,163 )
Non-controlling interests 18 (8,182 ) (3,628 )
$ (1,353,924 ) $ (90,791 )
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018 Accumulated other
UNAUDITED Other reserves comprehensive income
(Expressed in CDN $000's except share amounts) Note Number of shares Share capital Share-based reserve Warrants Ownership changes Exchange differences Fair value changes, net of tax Deficit Non-controlling interests Shareholders' equity
Balance at March 31, 2018 199,320,981 $ 1,076,838 $ 57,982 $ 70,455 $ (1,019 ) $ 608 $ 45,558 $ (91,649 ) $ 84,465 $ 1,243,238
Issuance of shares from acquisitions 717,097 26,202 694 - - - - - - 26,896
Exercise of warrants 35,110 322 - (189 ) - - - - - 133
Exercise of Omnibus Plan stock options 637,187 9,414 (4,318 ) - - - - - - 5,096
Other share issuances 609,741 11,991 (3,310 ) - - - - - - 8,681
Share-based compensation - - 23,521 - - - - - - 23,521
Issuance of restricted share units - - 2,247 - - - - - 2,247
Other share issue costs - (282 ) - - - - - - - (282 )
Ownership change arising from changes in non-controlling interest - - - - (499 ) - - - 1,040 541
Additional non-controlling interest relating to share-based payments - - - - - - - - 5,183 5,183
Net loss - - - - - - - (80,277 ) (10,701 ) (90,978 )
Other comprehensive (loss) income - - - - - (1,320 ) (5,566 ) - 7,073 187
Balance at June 30, 2018 201,320,116 $ 1,124,485 $ 76,816 $ 70,266 $ (1,518 ) $ (712 ) $ 39,992 $ (171,926 ) $ 87,060 $ 1,224,463
Balance at March 31, 2019 337,510,408 $ 6,026,618 $ 507,672 $ 1,589,925 $ (424,125 ) $ 41,225 $ (12,595 ) $ (777,087 ) $ 289,815 $ 7,241,448
Exercise of warrants 16(a)(ii) 12,060 897 - (470 ) - - - - - 427
Exercise of Omnibus Plan stock options 16(b) 1,713,592 28,671 (12,594 ) - - - - - - 16,077
Issuance of shares upon completion of acquisition milestones 16(a)(i) 482,321 18,674 (18,674 ) - - - - - - -
Other share issue costs - (74 ) - - - - - - - (74 )
Extinguishment of warrants 25 - - - 1,176,350 - - - - - 1,176,350
Share repurchase credit liability 25 - - - - - - - (1,274,544 ) - (1,274,544 )
Share-based compensation - - 84,769 - - - - - - 84,769
Ownership change arising from changes in non-controlling interest 18 - - - - (149 ) - - - 236 87
Additional non-controlling interest relating to share based payments 18 - - - - - - - - 2,594 2,594
Net income (loss) - - - - - - - (1,283,055 ) 1,887 (1,281,168 )
Other comprehensive loss - - - - - (60,744 ) (1,943 ) - (10,069 ) (72,756 )
Balance at June 30, 2019 339,718,381 $ 6,074,786 $ 561,173 $ 2,765,805 $ (424,274 ) $ (19,519 ) $ (14,538 ) $ (3,334,686 ) $ 284,463 $ 5,893,210
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018
UNAUDITED June 30, June 30,
(Expressed in CDN $000's) Notes 2019 2018
Net inflow (outflow) of cash related to the following activities:
Operating
Net loss $ (1,281,168 ) $ (90,978 )
Adjustments for:
Depreciation of property, plant and equipment 11 16,226 3,661
Amortization of intangible assets 12 7,165 2,632
Share of loss on equity investments 9 1,833 2,569
Fair value changes in biological assets included in inventory sold and other charges 46,130 26,388
Unrealized gain on changes in fair value of biological assets (139,019 ) (57,289 )
Share-based compensation 16(b-d),17(e) 87,362 30,951
Other assets - (3,120 )
Loss on extinguishment of warrants 1,176,350 -
Other income and expense (21,400 ) 58,152
Income tax expense 14,333 (2,951 )
Non-cash foreign currency 2,834 834
Changes in non-cash operating working capital items 23 (68,936 ) (38,490 )
Net cash used in operating activities (158,290 ) (67,641 )
Investing
Purchases and deposits of property, plant and equipment (211,824 ) (153,654 )
Purchases of intangible assets (1,768 ) (2,815 )
Redemption (purchase) of marketable securities 687,818 (1,212 )
Investments in equity method investees 9 (2,824 ) (3,500 )
Investments in other financial assets (29,414 ) (21,759 )
Premium paid for Acreage Call Option 25 (395,190 ) -
Net cash outflow on acquisition of subsidiaries 24 (430,948 ) (41 )
Change in acquisition related liabilities 15 (21,447 ) -
Net cash used in investing activities (405,597 ) (182,981 )
Financing
Payment of share issue costs (74 ) (301 )
Proceeds from issuance of shares by Canopy Rivers 86 787
Proceeds from exercise of stock options 16(b) 16,077 1,758
Proceeds from exercise of warrants 16(a)(ii) 427 133
Issuance of long-term debt 14(i) - 600,000
Payment of long-term debt issue costs 14(i) - (16,045 )
Repayment of long-term debt (98,207 ) (374 )
Net cash (used) provided by financing activities (81,691 ) 585,958
Effect of exchange rate changes on cash and cash equivalents (18,620 ) -
Net cash (outflow) inflow (664,198 ) 335,336
Cash and cash equivalents, beginning of period 2,480,830 322,560
Cash and cash equivalents, end of period $ 1,816,632 $ 657,896
Refer to Note 23 for supplementary cash flow information
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
Notes to the CONDENSED INTERIM consolidated financial statements
for the THREE MONTHS ended JUNE 30, 2019 and 2018
(Expressed in CDN $000's except share amounts)
Canopy Growth Corporation is a publicly traded corporation, incorporated in Canada, with its head office located at 1 Hershey Drive, Smiths Falls, Ontario with its common shares listed on the TSX, under the trading symbol "WEED" and as of May 24, 2018 on the NYSE, under the trading symbol "CGC". References in these condensed interim consolidated financial statements to "Canopy Growth" or "the Company" refer to Canopy Growth Corporation and its direct and indirect subsidiaries.
The principal activities of the Company are the production, distribution and sale of cannabis as regulated by the Access to Cannabis for Medical Purposes Regulations ("ACMPR") in Canada, up to and including October 16, 2018. On October 17, 2018, the ACMPR was superseded by The Cannabis Act which regulates the production, distribution, and possession of cannabis for both medical and adult recreational access in Canada. The Company is also expanding to jurisdictions outside of Canada where federally lawful and regulated for cannabis and/or hemp including subsidiaries which operate in the United States, Europe, Latin America and the Caribbean, Asia / Pacific, and Africa. Through its partially owned subsidiary Canopy Rivers Inc. ("Canopy Rivers"), the Company also provides growth capital and a strategic support platform that pursues investment opportunities in the global cannabis sector, where federally lawful.
(a) Statement of compliance
These condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting. Certain information and footnote disclosures normally included in the audited annual consolidated financial statements prepared in accordance with International Financial Reporting Standards ("IFRS"), as issued by the International Accounting Standards Board ("IASB"), have been omitted or condensed. These condensed interim consolidated financial statements should be read in conjunction with Canopy Growth's March 31, 2019 audited annual consolidated financial statements. Except for the adoption of IFRS 16, Leases ("IFRS 16"), as described in Note 2(c) to these condensed interim consolidated financial statements, these condensed interim consolidated financial statements have been prepared on a basis consistent with the accounting policies disclosed in the March 31, 2019 audited annual consolidated financial statements.
These condensed interim consolidated financial statements are unaudited and reflect adjustments (consisting of normal recurring adjustments) that are, in the opinion of management, necessary to provide a fair statement of results for the interim periods in accordance with IFRS.
The results reported in these condensed interim consolidated financial statements should not be regarded as necessarily indicative of results that may be expected for an entire fiscal year. The policies set out below are consistently applied to all periods presented, unless otherwise noted.
These condensed interim consolidated financial statements were approved by the Board of Directors and authorized for issuance by the Board of Directors on August 14, 2019.
All figures are presented in thousands of Canadian dollars unless otherwise noted.
(b) Basis of presentation
These condensed interim consolidated financial statements have been prepared on a historical cost basis except for biological assets and certain financial assets and liabilities which are measured at fair value.
These condensed interim consolidated financial statements are comprised of the financial results of the Company and its subsidiaries, which are the entities over which Canopy Growth has control. An investor controls an investee when it is exposed, or has rights, to variable returns from its involvement with the investee and can affect those returns through its power over the investee. Non-controlling interests in the equity of Canopy Growth's subsidiaries are shown separately in equity in the condensed interim consolidated statements of financial position. Information on the Company's subsidiaries with non-controlling interests is included in Note 18.
Notes to the CONDENSED INTERIM consolidated financial statements
for the THREE MONTHS ended JUNE 30, 2019 and 2018
(Expressed in CDN $000's except share amounts)
Acquisitions of subsidiaries and businesses are accounted for using the acquisition method. The Company measures goodwill as the fair value of the consideration transferred, including the recognized amount of any non-controlling interest in the acquiree, less the net recognized amount of the identifiable assets and liabilities assumed, all measured as of the acquisition date. Any excess of the fair value of the net assets acquired over the assumed consideration paid is recognized as a gain in the condensed interim consolidated statements of operations. The Company elects on a transaction-by-transaction basis whether to measure non-controlling interest at its fair value or at its proportionate share of the recognized amount of the identifiable net assets, at the acquisition date.
Transaction costs, other than those associated with the issue of debt or equity securities, that the Company incurs in connection with a business combination are expensed as incurred.
Refer to Note 24 for additional information on the Company's acquisitions.
(ii) Investments accounted for using the equity method
Investments accounted for using the equity method include investments in associates, which are entities over which the Company exercises significant influence, and joint arrangements representing joint ventures. Significant influence is the power to participate in the financial and operating policy decisions of the investee but without control or joint control over those policies. A joint venture is a joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the joint arrangement. Joint control is the contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require unanimous consent of the parties sharing control.
The Company accounts for its investments in associates and joint ventures using the equity method of accounting. Under the equity method, investments in associates and joint ventures are initially recognized in the condensed interim consolidated statements of financial position at cost, and subsequently adjusted for the Company's share of the net income (loss), comprehensive income (loss) and distributions of the investee. The carrying value is assessed for impairment at each statement of financial position date.
Refer to Note 9 for additional information on the Company's investments accounted for using the equity method.
(c) Adoption of IFRS 16, Leases and resulting changes to lease accounting policy
On April 1, 2019 the Company adopted IFRS 16 using the modified retrospective approach. Therefore, the comparative information has not been restated and continues to be reported under IAS 17, Leases ("IAS 17") and IFRIC 4, Determining Whether an Arrangement Contains a Lease ("IFRIC 4").
Lease accounting policy applicable from April 1, 2019
Definition of a lease
At the inception of a contract, the Company assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. To assess whether a contract conveys this right the Company assesses whether:
At inception or reassessment of a contract that contains lease and non-lease components, the Company allocates the consideration in the contract to each lease component on the basis of their relative stand-alone prices.
Notes to the CONDENSED INTERIM consolidated financial statements
for the THREE MONTHS ended JUNE 30, 2019 and 2018
(Expressed in CDN $000's except share amounts)
Accounting as a lessee under IFRS 16
The Company recognizes a right-of-use asset and lease liability on the consolidated statements of financial position at the lease commencement date. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentives received.
The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of its useful life or the end of the lease term. The estimated useful lives of right-of-use assets are determined on the same basis as those of property, plant and equipment. In addition, the right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company's incremental borrowing rate. Generally, the Company uses its incremental borrowing rate as the discount rate.
Lease payments included in the measurement of the lease liability comprise (a) fixed payments, including in-substance fixed payments; (b) variable lease payments that depend on an index or a rate, initially measured using the index or rate as at the commencement date; (c) amounts expected to be payable under a residual value guarantee; and (d) the exercise price under a purchase option that the Company is reasonably certain to exercise, lease payments in an optional renewal period if the Company is reasonably certain to exercise an extension option, and penalties for early termination of a lease unless the Company is reasonably certain not to terminate early.
The lease liability is measured at amortized cost using the effective interest method. It is remeasured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the Company's estimate of the amount expected to be payable under a residual value guarantee, or if the Company changes its assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in the consolidated statements of operations if the carrying amount of the right-of-use asset has been reduced to $nil.
Transition to IFRS 16
Practical expedients
On transition to IFRS 16, the Company elected to apply the practical expedient to grandfather the assessment of which transactions represent leases. The Company applied IFRS 16 only to contracts that were previously identified as leases under IAS 17 and IFRIC 4. Therefore, the definition of a lease under IFRS 16 was applied only to contracts entered into, or changed, on or after April 1, 2019.
The Company used the following additional practical expedients:
Notes to the CONDENSED INTERIM consolidated financial statements
for the THREE MONTHS ended JUNE 30, 2019 and 2018
(Expressed in CDN $000's except share amounts)
Leases classified as finance leases under IAS 17
For leases that were classified as finance leases under IAS 17, the carrying amounts of the right-of-use asset and the lease liability at April 1, 2019, are determined as the carrying amounts of the lease asset and lease liability under IAS 17 immediately before that date.
Impacts on consolidated financial statements
On transition to IFRS 16, the Company elected to measure the right-of-use assets at the amount equal to the lease liabilities, adjusted by the amount of any prepaid or accrued lease payments. As at April 1, 2019, the Company recognized $99,880 of right-of-use assets, net of onerous lease provisions of $10,703, and $110,583 of lease liabilities, with a nil impact on deficit. The transition to IFRS 16 did not have a material impact on the Company's results of operations or liquidity.
When measuring lease liabilities, the Company used its incremental borrowing rate at April 1, 2019. The weighted-average rate applied was 4.5%. Right-of-use assets are recognized in Property, plant and equipment (see Note 11), and lease liabilities are recognized in Other current liabilities and Other long-term liabilities (see Note 15).
Cash and cash equivalents are disaggregated as follows:
June 30, March 31,
2019 2019
Cash $ 1,069,395 $ 1,703,550
Cash equivalents 747,237 777,280
Total cash and cash equivalents $ 1,816,632 $ 2,480,830
Marketable securities represent short-term investments not qualifying as cash equivalents. Marketable securities are recorded at fair value through profit and loss, and fair values have been determined based on quoted market prices.
June 30, 2019 March 31, 2019
U.S. government securities $ 1,173,441 $ 1,663,245
Canadian government securities 149,379 369,288
Term deposits 1,435 1,600
Total marketable securities $ 1,324,255 $ 2,034,133
Amounts receivable is comprised of:
June 30, March 31,
2019 2019
Accounts receivable $ 56,960 $ 61,830
Indirect taxes receivable 29,443 27,805
Interest receivable 7,178 7,193
Other receivables 9,185 10,146
Total amounts receivable $ 102,766 $ 106,974
Notes to the CONDENSED INTERIM consolidated financial statements
for the THREE MONTHS ended JUNE 30, 2019 and 2018
(Expressed in CDN $000's except share amounts)
The Company's biological assets consists of seeds and cannabis plants. The continuity of biological assets for the three months ended June 30, 2019 and the year ended March 31, 2019 was as follows:
June 30, March 31,
2019 2019
Balance, beginning of period $ 78,975 $ 16,348
Acquisition of biological assets due to the acquisition of consolidated entities - 184
Unrealized gain on changes in fair value of biological assets 139,019 167,550
Increase in biological assets due to capitalized costs 45,935 92,733
Net write-off of biological assets (7,654 ) (21,618 )
Transferred to inventory upon harvest (153,367 ) (176,222 )
Balance, end of period $ 102,908 $ 78,975
Biological assets are valued in accordance with IAS 41, Agriculture, based on a market approach where fair value at the point of harvest is estimated based on selling prices less costs to sell at harvest. The Company's biological assets are primarily cannabis plants, and because there is no actively traded commodity market for plants or dried product, the valuation of these biological assets is obtained using valuation techniques where the inputs are based upon unobservable market data (Level 3).
For in-process biological assets, the fair value at point of harvest is adjusted based on the stage of growth. Stage of growth is determined by reference to costs incurred to date as a percentage of total expected costs from inception to harvest. As at June 30, 2019, the average stage of growth for the biological assets was 48%, compared to an average stage of growth of 42% as at March 31, 2019.
The significant unobservable inputs and their range of values are noted in the table below. The sensitivity analysis for each significant input is performed by assuming a 5% decrease while assuming all other inputs remain constant:
Unobservable Inputs Range Weighted Average Decrease in Fair Value of Biological Assets at June 30, 2019
Estimated Yield per Plant - varies by strain and is obtained through historical growing results or grower estimate if historical results are not available. 6 grams/plant to 339 grams/plant 80 grams/plant $ (4,447 )
Average Selling Price of Dry Cannabis - varies by strain and is obtained through average selling prices or estimated future selling prices if historical results are not available. $6.69 to $8.21/gram $7.23/gram $ (7,219 )
Notes to the CONDENSED INTERIM consolidated financial statements
for the THREE MONTHS ended JUNE 30, 2019 and 2018
(Expressed in CDN $000's except share amounts)
Inventory is comprised of the following items:
June 30, March 31,
2019 2019
Finished goods $ 93,132 $ 49,507
Work-in-process 247,212 165,462
Supplies and consumables 53,394 47,136
Total inventory $ 393,738 $ 262,105
Inventory expensed during the three months ended June 30, 2019, was $96,396 (three months ended June 30, 2018 - $32,244).
The fair value changes in biological assets included in inventory sold for the three months ended June 30, 2019 is $27,328 while other inventory charges for the same period is $18,802. Included in other inventory charges is $15,920 of net realizable value adjustments and $2,882 of net write-offs of biological assets.
The Company's prepaid expenses and other current assets consists of the following:
June 30, March 31,
2019 2019
Prepaid expenses and other current assets $ 41,415 $ 35,286
Deposits 35,850 29,138
Prepaid inventory 27,244 21,267
Restricted short-term investments 19,533 21,432
Total prepaid expenses and other current assets $ 124,042 $ 107,123
The following table outlines changes in the investments in associates that are accounted for using the equity method. In accordance with IAS 28, Investments in Associates and Joint Ventures in cases where the Company does not have the same reporting date as its associates, the Company will account for its investment one quarter in arrears. Accordingly, certain of the figures in the following table, including the Company's share of the investee's net income (loss), are based on values at March 31, 2019 with adjustments for any significant transactions.
Balance at Share of Balance at
Participating March 31, net Exchange June 30,
Entity Instrument share 2019 Additions loss differences 2019
PharmHouse Shares 49.0% $ 39,278 $ - $ (242 ) $ - $ 39,036
Agripharm Shares 40.0% 36,127 - (1,151 ) - 34,976
Beckley Canopy Therapeutics Shares 42.2% 11,653 - - - 11,653
CanapaR Shares 46.8% 18,062 - (177 ) - 17,885
Other Shares 18.2% to 26.8% 7,265 2,824 (263 ) (55 ) 9,771
$ 112,385 $ 2,824 $ (1,833 ) $ (55 ) $ 113,321
Notes to the CONDENSED INTERIM consolidated financial statements
for the THREE MONTHS ended JUNE 30, 2019 and 2018
(Expressed in CDN $000's except share amounts)
The following tables outlines changes in Other financial assets. Additional details on how the fair value of significant investments is calculated are included in Note 27.
Exercise of
Balance at options / Balance at
Accounting March 31, Interest disposal June 30,
Entity Instrument Note method 2019 Additions FVOCI FVTPL income of shares 2019
Acreage Option 25 FVTPL $ - $ 395,190 $ - $ - $ - $ - $ 395,190
TerrAscend Exchangeable shares FVOCI 160,000 - (20,000 ) - - - 140,000
PharmHouse Loan receivable Amortized cost 40,000 - - - - - 40,000
SLANG Worldwide Warrants FVTPL 44,000 - - (8,000 ) - - 36,000
HydRx Farms Shares FVOCI 17,611 - - - - - 17,611
Agripharm Repayable debenture FVTPL 10,254 3,000 - 1,406 - - 14,660
ZeaKal Shares 10(i) FVOCI - 13,487 (400 ) - - - 13,087
AusCann Group Holdings Shares FVOCI 12,073 2,341 (1,475 ) - - - 12,939
Greenhouse Convertible debenture FVTPL 5,944 3,000 - 2,023 - - 10,967
James E. Wagner Cultivation Shares FVOCI 12,389 - (3,629 ) - - - 8,760
CanapaR Options FVTPL 7,500 - - (2,200 ) - - 5,300
Radicle Medical Marijuana Repayable debenture FVTPL 5,064 - - (8 ) - - 5,056
Good Leaf Shares FVOCI 4,611 - - - - - 4,611
Other - classified as FVTPL Various FVTPL 17,960 2,677 - (3,620 ) - (922 ) 16,095
Other - classified as FVOCI Various FVOCI 24,172 - (5,184 ) - - (1,717 ) 17,271
Other - classified as amortized cost Loan receivable Amortized cost 1,849 7,250 - - 45 - 9,144
$ 363,427 $ 426,945 $ (30,688 ) $ (10,399 ) $ 45 $ (2,639 ) $ 746,691
Notes to the CONDENSED INTERIM consolidated financial statements
for the THREE MONTHS ended JUNE 30, 2019 and 2018
(Expressed in CDN $000's except share amounts)
A continuity of property, plant and equipment for the three months ended June 30, 2019, is as follows:
COST
Transfers/
Balance at Additions disposals/ Balance at
March 31, from exchange June 30,
2019 Additions acquisitions differences 2019
Buildings and greenhouses $ 361,958 $ 112 $ 361 $ 48,596 $ 411,027
Production and warehouse equipment 175,325 1,027 6,777 8,525 191,654
Leasehold improvements 32,264 121 111 14,574 47,070
Land 37,681 - - (561 ) 37,120
Office and lab equipment 23,495 517 560 1,480 26,052
Computer equipment 19,228 145 68 3,065 22,506
Right-of-use assets
Buildings and greenhouses - 104,814 - - 104,814
Production and warehouse equipment - 2,614 - - 2,614
Assets in process 491,722 235,742 1,749 (81,358 ) 647,855
Total $ 1,141,673 $ 345,092 $ 9,626 $ (5,679 ) $ 1,490,712
ACCUMULATED DEPRECIATION
Transfers/
Balance at disposals/ Balance at
March 31, exchange June 30,
2019 Depreciation differences 2019
Buildings and greenhouses $ 13,096 $ 3,783 $ (8 ) $ 16,871
Production and warehouse equipment 17,497 5,052 (5 ) 22,544
Leasehold improvements 5,497 1,678 (1 ) 7,174
Office and lab equipment 4,116 1,007 (111 ) 5,012
Computer equipment 5,127 1,195 (7 ) 6,315
Right-of-use assets
Buildings and greenhouses - 3,340 - 3,340
Production and warehouse equipment - 171 - 171
Total 45,333 16,226 (132 ) 61,427
Net book value $ 1,096,340 $ 1,429,285
Notes to the CONDENSED INTERIM consolidated financial statements
Last updated: Aug 14, 2019