(all dollar amounts other than per share amounts
are expressed in thousands of U.S. dollars unless otherwise
stated)
MEDELLIN, Colombia, Nov. 9, 2023
/CNW/ - Mineros S.A. (TSX: MSA) (MINEROS: CB) ("Mineros" or the
"Company") today reported its financial and operational results for
the three and nine months ended September
30, 2023. For further information, please see the Company's
unaudited condensed interim financial statements and management's
discussion and analysis ("MD&A") filed under its Mineros'
profile on www.sedarplus.com.
Andrés Restrepo, President and CEO of Mineros, commented,
"During the third quarter of 2023 we sold the Gualcamayo Property
in Argentina, in line with our
strategy of actively managing our portfolio and focusing
management's efforts on high margin, long-life and lower cost
assets. We have full confidence that Eris LLC, the new owner, will
leverage their experience and knowledge to maximize and enhance the
future of the operation."
FINANCIAL AND OPERATING HIGHLIGHTS FOR THE THIRD QUARTER
2023
Gold Production
- 50,196 ounces of gold produced.
- A 12% decrease in gold production compared to the same period
in 2022 (Q3/22: 56,930 ounces of gold produced), explained by a
two-week suspension of the main processing plant at the Hemco
Property in Nicaragua.
Cost of Sales, Cash Cost1 and All-in
Sustaining Cost ("AISC")1 from continuing operations
- Cost of sales of $75,658, a 9%
increase when compared to the same period in 2022 (Q3/22:
$69,691).
- Cash Cost per ounce of gold sold1,2 of
$1,222 (Q3/22: $1,007), a 21% increase relative to the same
period in 2022.
- AISC per ounce of gold sold1,2 of $1,427 (Q3/22: $1,177), a 28% increase relative to the AISC per
ounce of gold sold during the same period in 2022.
Dividend Payment
- $5,241 in dividends paid.
- A 7% decrease in dividends paid compared to the same period in
2022 (Q3/22: $5,655), due to foreign
exchange differences.
Revenue
- Revenue of $101,371.
- Revenue increased by 2% compared to the same period in 2022
(Q3/22: $99,727).
_____________________________
|
1 Cash
Cost and AISC are non-IFRS financial measures, and Cash Cost per
ounce of gold sold and AISC per ounce of gold sold are non-IFRS
ratios, with no standardized meaning under IFRS, and therefore they
may not be comparable to similar measures presented by other
issuers. For further information and detailed reconciliations of
non-IFRS financial measures to the most directly comparable IFRS
measures, see Non-IFRS and Other Financial Measures in this news
release.
2 Stated in dollars.
|
Profitability
- Gross profit down by 14% to $25,713 compared to the same period in 2022
(Q3/22: $30,036).
- Profit for the period from continuing operations up 36% to
$13,284 ($0.04/share) compared to the same period in 2022
(Q3/22: $9,771 or $0.03/share).
- Loss for the period from discontinued operations up 539% to
$45,791 compared to the same period
in 2022 (Q3/22: $7,161).
Net Debt to Adjusted EBITDA ratio3
- Net Debt to Adjusted EBITDA ratio3 of 0.00x as at
September 30, 2023.
- The Company continues to have a low Net Debt to Adjusted EBITDA
ratio, with a 96% decrease compared to 0.11x as at September 30, 2022.
FINANCIAL AND OPERATING HIGHLIGHTS FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2023
Gold Production
- 157,669 ounces of gold produced.
- A 5% decrease in gold production compared to the same period in
2022 (nine months ended September 30,
2022: 166,308 ounces of gold produced).
Cost of Sales, Cash Cost and All-in Sustaining Cost
("AISC")
- Cost of sales of $219,225, a 2%
increase when compared to the same period in 2022 (nine months
ended September 30, 2022:
$212,241)
- Cash Cost per ounce of gold sold of $1,124 (nine months ended September 30, 2022: $1,050), a 7% increase relative to the same
period in 2022, mainly explained by the 12% decrease in gold
production.
- AISC per ounce of gold sold1 of $1,311 (nine months ended September 30, 2022: $1,234), a 10% increase relative to the AISC per
ounce of gold sold during the same period in 2022.
Dividend Payment
- $15,291 in dividends paid.
- A 16% decrease in dividends paid compared to the same period in
2022 (nine months ended September 30,
2022: $18,128), explained by
an extraordinary dividend of $0.01
per share paid in April of 2022.
Revenue
- Revenue of $316,863. Revenue
increased by 2% when compared to the same period in 2022 (nine
months ended September 30, 2022:
$309,878).
____________________________
|
3 Net
Debt to Adjusted EBITDA ratio is a non-IFRS ratio, with no
standardized meaning under IFRS, and therefore it may not be
comparable to similar measures presented by other issuers. For
further information and detailed reconciliations of non-IFRS
financial measures to the most directly comparable IFRS measures,
see Non-IFRS and Other Financial Measures in this news
release.
|
Profitability
- Gross profit from continuing operations remained stable,
standing at $97,638 compared to the
same period in 2022 (nine months ended September 30, 2022: $97,637).
- Net profit for the period from continuing operations up 36% to
$51,730 ($0.17/share) compared to the same period in 2022
(Q3/22: $37,961 or $0.05/share).
- Loss for the period from discontinued operations up 318%, to
$56,281 compared to the same period
in 2022 (nine months ended September 30,
2022: $13,480).
Financial and Operating Highlights
|
Three Months
Ended
September 30,
|
Change
|
Nine Months
Ended September 30,
|
Change
|
2023
|
2022
|
$
|
%
|
2023
|
2022
|
#
|
%
|
Financial
|
|
|
|
|
|
|
|
|
Revenue
|
101,371
|
99,727
|
1,644
|
2 %
|
316,863
|
309,878
|
6,985
|
2 %
|
Cost of
sales
|
(75,658)
|
(69,691)
|
5,967
|
9 %
|
(219,225)
|
(212,241)
|
6,984
|
3 %
|
Gross
Profit
|
25,713
|
30,036
|
(4,323)
|
(14) %
|
97,638
|
97,637
|
1
|
0 %
|
Profit for the period
from continuing operations
|
13,284
|
9,771
|
3,513
|
36 %
|
51,730
|
37,961
|
13,769
|
36 %
|
Basic and diluted
earnings per share from continuing operations
|
$0.04
|
$0.03
|
$0.01
|
36 %
|
$0.17
|
$0.13
|
$0.05
|
36 %
|
Loss for the period
from discontinued operations
|
(45,791)
|
(7,161)
|
(38,630)
|
539 %
|
(56,281)
|
(13,480)
|
(42,801)
|
318 %
|
Basic and diluted
earnings per share from continuing and discontinued
operations
|
$(0.11)
|
$0.01
|
$(0.12)
|
(1,345) %
|
$(0.02)
|
$0.08
|
$(0.10)
|
(119) %
|
Adjusted
EBITDA1
|
33,379
|
37,403
|
(4,024)
|
(11) %
|
118,782
|
116,039
|
2,743
|
2 %
|
Net cash flows
generated by operating activities
|
4,324
|
22,849
|
(18,525)
|
(81) %
|
36,976
|
46,005
|
(9,029)
|
(20) %
|
Net free cash
flow1
|
911
|
7,807
|
(6,896)
|
(88) %
|
12,441
|
3,401
|
9,040
|
266 %
|
ROCE1
|
28 %
|
21 %
|
7 %
|
31 %
|
28 %
|
21 %
|
7 %
|
31 %
|
Net Debt to Adjusted
EBITDA ratio1
|
—x
|
0.12x
|
(0.11x)
|
(96 %)
|
—x
|
0.12x
|
(0.11x)
|
(96 %)
|
Dividends
paid
|
5,241
|
5,655
|
(414)
|
(7) %
|
15,291
|
18,128
|
(2,837)
|
(16) %
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
|
|
|
|
|
|
Average realized price
per ounce of gold sold from continuing operations
($/oz)1
|
1,921
|
1,719
|
202
|
12 %
|
1,922
|
1,817
|
105
|
6 %
|
Total gold produced
from continuing operations (oz)
|
50,196
|
56,930
|
(6,734)
|
(12) %
|
157,669
|
166,308
|
(8,639)
|
(5) %
|
Silver sold from
continuing operations (oz)
|
135,776
|
84,427
|
51,349
|
61 %
|
416,329
|
269,455
|
146,874
|
55 %
|
Cash Cost per ounce of
gold sold from continuing operations
($/oz)1
|
$1,222
|
$1,007
|
$215
|
21 %
|
$1,124
|
$1,050
|
$74
|
7 %
|
AISC per ounce of gold
sold from continuing operations ($/oz)1
|
$1,427
|
$1,177
|
$249
|
21 %
|
$1,311
|
$1,234
|
$77
|
6 %
|
1. Adjusted
EBITDA, net free cash flow, and average realized price are Non-IFRS
financial measures, and ROCE, Net Debt to Adjusted EBITDA ratio,
Cash Cost per ounce of gold sold, and AISC per ounce of gold sold
are Non-IFRS ratios, with no standardized meaning under IFRS, and
therefore may not be comparable to similar measures presented by
other issuers. For further information and detailed reconciliations
to the most directly comparable IFRS measures, see Non-IFRS and
Other Financial Measures in this news release.
|
Operational Highlights by Material Property
(All numbers in ounces unless otherwise noted)
|
Three Months
Ended
September 30,
|
Change
|
Nine Months
Ended
September
30,
|
Change
|
|
2023
|
2022
|
ounces
|
%
|
2023
|
2022
|
#
|
%
|
|
|
|
|
|
|
|
|
|
Nechí Alluvial
Property (Colombia)
|
23,201
|
24,720
|
(1,519)
|
(6) %
|
65,837
|
67,399
|
(1,562)
|
(2) %
|
|
|
|
|
|
|
|
|
|
Hemco
Property
|
5,514
|
10,918
|
(5,404)
|
(49) %
|
23,252
|
30,849
|
(7,597)
|
(25) %
|
Artisanal
Mining
|
21,481
|
21,292
|
189
|
1 %
|
68,580
|
68,060
|
520
|
1 %
|
Nicaragua
|
26,995
|
32,210
|
(5,215)
|
(16) %
|
91,832
|
98,909
|
(7,077)
|
(7) %
|
Total Gold Produced
from Continuing Operations
|
50,196
|
56,930
|
(6,734)
|
(12) %
|
157,669
|
166,308
|
(8,639)
|
(5) %
|
Gualcamayo Property
(Argentina)
|
9,032
|
17,583
|
(8,551)
|
(49) %
|
31,061
|
48,276
|
(17,215)
|
(36) %
|
Total Gold Produced
from Discontinued Operations
|
9,032
|
17,583
|
(8,551)
|
(49) %
|
31,061
|
48,276
|
(17,215)
|
(36) %
|
Total Gold
Produced
|
59,228
|
74,513
|
(15,285)
|
(21) %
|
188,730
|
214,584
|
(25,854)
|
(12) %
|
Total Silver
Produced
|
138,853
|
90,863
|
47,990
|
53 %
|
425,549
|
285,864
|
139,685
|
49 %
|
For the three months ended September 30,
2023, gold production from continuing operations was down
12%, with 50,196 ounces of gold produced, compared to 56,930 ounces
in the third quarter of 2022, summarized in the table above. For
the nine months ended September 30,
2023, gold production from continuing operations was down
5%, with 157,669 ounces of gold were produced during the nine
months ended September 30, 2023,
compared to 166,308 ounces in the same period of 2022. In each
case, the decrease in production relative to the comparative
quarter in 2022 is mainly due to a two-week suspension of
operations at the Hemco Property in Nicaragua.
CORPORATE HIGHLIGHTS FOR THE THREE AND NINE MONTHS ENDED
SEPTEMBER 30, 2023
Disposition of Minas Argentinas S.A. ("MASA")
On September 8, 2023, Mineros
announced that it had signed a share purchase and sale agreement
with Eris LLC dated September 7, 2023
to sell all of the outstanding shares of Mineros' subsidiary, Minas
Argentinas S.A. ("MASA"). MASA holds a 100% interest in the
Gualcamayo Property, which includes the Gualcamayo Mine and the
Deep Carbonates Project. The transaction was completed on
September 21, 2023. The disposed
business, MASA (including its main asset, the Gualcamayo Property),
has been presented as a discontinued operation in the Company's
unaudited condensed interim financial statements for the period
ending September 30, 2023.
Temporary suspension of the main processing plant at the
Hemco Property in Nicaragua
On July 31, 2023, Mineros
suspended operations at the Hemco Plant, its main processing plant
at the Hemco Property, for two weeks. The Hemco Plant processes 89%
of the material and disposal of tailings at the Hemco Property. The
suspension was precautionary in nature, to allow for the swift
completion of tailings detoxification capacity enhancements at the
San José Tailings Dam, the primary tailings processing facility at
the Hemco Property, prior to hurricane season in Nicaragua. Mineros resumed full operations at
the Hemco Property on August 15,
2023, after making significant enhancements to its tailings
detoxification capacity.
GROWTH AND EXPLORATION PROJECT UPDATES
Porvenir Project, Nicaragua: In the third quarter of 2023,
with the aim of increasing or upgrading the category of Mineral
Resources and Mineral Reserves, the Company completed 4,433 metres
of diamond drilling in 14 holes, achieving approximately 102% of
the 2023 drilling plan. Analytical results and geological model
updates are expected to be completed in the fourth quarter of 2023,
with a Mineral Resource update anticipated for 2024.
Luna Roja Deposit, Nicaragua: In the third quarter of
2023, the Company completed the geological model update of the Luna
Roja Deposit and is currently focused on an internal Mineral
Resource update.
OUTLOOK
Based on the sale of the Gualcamayo Property, on September 22, 2023, Mineros announced revisions
to its 2023 consolidated production and cost guidance, as provided
in the Company's MD&A for the three months and year ended
December 31, 2022, dated February 17, 2022.
The following table sets out original and revised production and
cost guidance for 2023, as well as actual results for the nine
months ended September 30, 2023.
|
|
As at
September 30, 2023
|
Updated
2023 Guidance
|
Original
2023 Guidance
|
Gold
production
|
oz
|
188,730
|
239,000 -
262,000
|
264,000 -
292,000
|
Cash costs per ounce of
gold sold
|
$/oz
|
1,286
|
1,170 -
1,270
|
1,160 -
1,250
|
AISC per ounce of gold
sold
|
$/oz
|
1,497
|
1,440 -
1,540
|
1,400 -
1,490
|
Mineros is not revising its 2023 guidance for the Hemco Property
or the Nechí Alluvial Property. On a consolidated basis, guidance
for 2023 for the Hemco Property and the Nechí Alluvial Property is
as follows: total gold production is 209,000 – 229,000 oz, Cash
Cost per ounce of gold sold is $1,060
– $1,150, and AISC per ounce of gold
sold is $1,310 – $1,410. Mineros expects gold production for the
Hemco Property to be close to the low end of 2023 guidance and AISC
at the Nechí Alluvial Property close to the high end of 2023
guidance.
CONFERENCE CALL AND WEBCAST DETAILS
The Company will host a conference call on Friday, November 10, 2023, at 8:00 am EST (8:00
am COT) to discuss the results. The conference call will be
in Spanish with simultaneous translation in English.
A live webcast of the conference all will be available at:
https://app.webinar.net/QMA7B586zWg
Live webcast requires previous registration, and interested
parties are advised to access the webcast approximately ten minutes
prior to the start of the call. The webcast will be archived on the
Company's website at www.mineros.com.co for approximately 30 days
following the call.
ABOUT MINEROS S.A.
Mineros is a gold mining company headquartered in Medellin, Colombia. The Company has a
diversified asset base, with mines in Colombia and Nicaragua and a pipeline of development and
exploration projects throughout the region.
The board of directors and management of Mineros have extensive
experience in mining, corporate development, finance and
sustainability. Mineros has a long track record of maximizing
shareholder value and delivering solid annual dividends. For almost
50 years Mineros has operated with a focus on safety and
sustainability at all its operations.
Mineros' common shares are listed on the Toronto Stock Exchange
under the symbol "MSA", and on the Colombia Stock Exchange under
the symbol "MINEROS".
The Company has been granted an exemption from the individual
voting and majority voting requirements applicable to listed
issuers under Toronto Stock Exchange policies, on grounds that
compliance with such requirements would constitute a breach of
Colombian laws and regulations which require the directors to be
elected on the basis of a slate of nominees proposed for election
pursuant to an electoral quotient system. For further information,
please see the Company's most recent annual information form filed
on SEDAR+ at www.sedarplus.com.
QUALIFIED PERSON
The scientific and technical information contained in this news
release has been reviewed and approved by Luis Fernando Ferreira de Oliveira, MAusIMM CP
(Geo), Mineral Resources and Reserves Manager for Mineros S.A., who
is a qualified person within the meaning of NI 43-101.
FORWARD-LOOKING STATEMENTS
This news release contains "forward looking information" within
the meaning of applicable Canadian securities laws. Forward looking
information includes statements that use forward looking
terminology such as "may", "could", "would", "will", "should",
"intend", "target", "plan", "expect", "budget", "estimate",
"forecast", "schedule", "anticipate", "believe", "continue",
"potential", "view" or the negative or grammatical variation
thereof or other variations thereof or comparable terminology. Such
forward looking information includes, without limitation,
statements with respect to the Company's outlook for 2023;
estimates for future mineral production and sales; the Company's
expectations, strategies and plans for the Material Properties; the
Company's planned exploration, development and production
activities; completion of the drilling program; statements
regarding the projected exploration and development of the
Company's projects; adding or upgrading Mineral Resources and
developing new mineral deposits; estimates of future capital and
operating costs; the costs and timing of future exploration and
development; the timing, receipt and maintenance of necessary
approvals, licenses and permits form applicable governments,
regulators or third parties; estimates for future prices of gold
and other minerals; future financial or operating performance and
condition of the Company and its business, operations and
properties, including, without limitation, expectations regarding
liquidity, capital structure, competitive position and payment of
dividends; expectations regarding future currency exchange rates;
and any other statement that may predict, forecast, indicate or
imply future plans, intentions, levels of activity, results,
performance or achievements.
Forward looking information is based upon estimates and
assumptions of management in light of management's experience and
perception of trends, current conditions and expected developments,
as well as other factors that management believes to be relevant
and reasonable in the circumstances, as of the date of this news
release including, without limitation, assumptions about:
favourable equity and debt capital markets; the ability to raise
any necessary additional capital on reasonable terms to advance the
production, development and exploration of the Company's properties
and assets; future prices of gold and other metal prices; the
timing and results of exploration and drilling programs, and
technical and economic studies; the accuracy of any Mineral Reserve
and Mineral Resource estimates; the geology of the Material
Properties being as described in the applicable technical reports;
production costs; the accuracy of budgeted exploration and
development costs and expenditures; the price of other commodities
such as fuel; future currency exchange rates and interest rates;
operating conditions being favourable such that the Company is able
to operate in a safe, efficient and effective manner; political and
regulatory stability; the receipt of governmental, regulatory and
third party approvals, licenses and permits on favourable terms;
obtaining required renewals for existing approvals, licenses and
permits on favourable terms; requirements under applicable laws;
sustained labour stability; stability in financial and capital
goods markets; inflation rates; availability of labour and
equipment; positive relations with local groups, including
artisanal mining cooperatives in Nicaragua, and the Company's ability to meet
its obligations under its agreements with such groups; and
satisfying the terms and conditions of the Company's current loan
arrangements. While the Company considers these assumptions to be
reasonable, the assumptions are inherently subject to significant
business, social, economic, political, regulatory, competitive and
other risks and uncertainties, contingencies and other factors that
could cause actual actions, events, conditions, results,
performance or achievements to be materially different from those
projected in the forward looking information. Many assumptions are
based on factors and events that are not within the control of the
Company and there is no assurance they will prove to be
correct.
For further information of these and other risk factors, please
see the "Risk Factors" section of the Company's most recent annual
information form filed on SEDAR+ at www.sedarplus.com.
The Company cautions that the foregoing lists of important
assumptions and factors are not exhaustive. Other events or
circumstances could cause actual results to differ materially from
those estimated or projected and expressed in, or implied by, the
forward looking information contained herein. There can be no
assurance that forward looking information will prove to be
accurate, as actual results and future events could differ
materially from those anticipated in such information. Accordingly,
readers should not place undue reliance on forward looking
information.
Forward looking information contained herein is made as of the
date of this news release and the Company disclaims any obligation
to update or revise any forward looking information, whether as a
result of new information, future events or results or otherwise,
except as and to the extent required by applicable securities
laws.
NON-IFRS AND OTHER FINANCIAL MEASURES
The Company has included certain non-IFRS financial measures and
non-IFRS ratios in this MD&A. Management believes that non-IFRS
financial measures and non-IFRS ratios, when supplementing measures
determined in accordance with IFRS, provide investors with an
improved ability to evaluate the underlying performance of the
Company. Non-IFRS financial measures and non-IFRS ratios do not
have any standardized meaning prescribed under IFRS, and therefore
they may not be comparable to similar measures employed by other
companies. This data is intended to provide additional information
and should not be considered in isolation or as a substitute for
measures of performance prepared in accordance with IFRS. For a
discussion of the use of non-IFRS financial measures and
reconciliations thereof to the most directly comparable IFRS
measures, see below.
EBIT, EBITDA and Adjusted EBITDA
The Company believes that, in addition to conventional measures
prepared in accordance with IFRS, certain investors use the
earnings before interest and tax ("EBIT"), earnings before
interest, tax, depreciation and amortization ("EBITDA"), and
adjusted earnings before interest, tax, depreciation and
amortization ("Adjusted EBITDA"), which excludes certain
non-operating income and expenses, such as financial income or
expenses, hedging operations, exploration expenses, impairment of
assets, foreign currency exchange differences, and other expenses
(principally, donations, corporate projects and taxes incurred).
The Company believes that Adjusted EBITDA provides useful
information to investors and others in understanding and evaluating
our operating results because it is consistent with the indicators
management uses internally to measure the Company's performance,
and is an indicator of the performance of the Company's mining
operations.
The following table provides a reconciliation of EBIT, EBITDA,
and Adjusted EBITDA to net profit for the three and nine months
ended September 30, 2023 and 2022:
|
Three Months
Ended
September 30,
|
Nine Months
Ended
September 30,
|
|
2023
|
2022
|
2023
|
2022
|
Net (Loss) Profit
for the Period
|
(32,507)
|
2,610
|
(4,551)
|
24,481
|
Less: Interest
income
|
(390)
|
(136)
|
(950)
|
(363)
|
Add: Interest
expense
|
1,222
|
1,095
|
3,561
|
3,014
|
Add: Current tax
1
|
6,982
|
8,640
|
30,089
|
28,929
|
Add/less: Deferred tax
1
|
(3,461)
|
1,959
|
(11,144)
|
2,040
|
EBIT
|
(28,154)
|
14,168
|
17,005
|
58,101
|
Add: Depreciation and
amortization
|
11,161
|
10,981
|
32,769
|
32,409
|
EBITDA
|
(16,993)
|
25,149
|
49,774
|
90,510
|
Less: Other income
2
|
(326)
|
(222)
|
(5,022)
|
(623)
|
Less: Finance income
(excluding interest income)
|
4
|
(36)
|
(99)
|
(130)
|
Add: Finance expense
(excluding interest expense)
|
1,027
|
613
|
2,782
|
1,617
|
Add: Other expenses
3
|
2,076
|
1,708
|
5,901
|
5,270
|
Add: Exploration
expenses
|
927
|
1,722
|
3,536
|
5,892
|
Less: Foreign exchange
differences
|
873
|
(3,483)
|
5,629
|
(4,768)
|
Add: Loss for the
period from discontinued operations 4
|
45,791
|
7,161
|
56,281
|
13,480
|
Adjusted
EBITDA
|
33,379
|
37,403
|
118,782
|
116,039
|
1.
|
For additional
information regarding taxes, see Note 15 of our unaudited condensed
interim financial statements for the three and nine months ended
September 30, 2023 and 2022.
|
2.
|
For additional
information regarding other income, see Note 11 of unaudited
condensed interim financial statements for the three and nine
months ended September 30, 2023 and 2022.
|
3.
|
The reconciliation
above does not include adjustments for Share of results of
investments in associates, or (Impairment) reversal of Assets,
because there would be a nil adjustment for the three and nine
months ended September 30, 2023 and 2022.
|
4.
|
Composition of Adjusted
EBITDA has been revised to include loss for the period from
discontinued operations.
|
Cash Cost
The objective of Cash Cost is to provide stakeholders with a key
indicator that reflects as close as possible the direct cost of
producing and selling an ounce of gold.
The Company reports Cash Cost per ounce of gold sold which is
calculated by deducting revenue from silver sales and depreciation
and amortization from Cost of sales, and dividing the difference by
the number of gold ounces sold. Production Cash Cost includes
mining, milling, mine site security, royalties, and mine site
administration costs, and excludes non-cash operating expenses.
Cash Cost per ounce of gold sold is a non-IFRS financial measure
used to monitor the performance of our gold mining operations and
their ability to generate profit, and is consistent with the
guidance methodology set out by the World Gold Council.
The following table provides a reconciliation of Cash Cost per
ounce of gold sold on a by-product basis to cost of sales
for the three and nine months ended September 30, 2023
and 2022:
|
Three Months
Ended
September 30,
|
Nine Months
Ended
September 30,
|
|
2023
|
2022
|
2023
|
2022
|
Cost of
sales
|
75,658
|
69,691
|
219,225
|
212,241
|
Less: Cost of sales of
non-mining operations 1
|
(195)
|
(134)
|
(494)
|
(478)
|
Less: Depreciation and
amortization
|
(10,943)
|
(10,625)
|
(31,780)
|
(31,320)
|
Less: Sales of
silver
|
(3,199)
|
(1,598)
|
(9,715)
|
(5,884)
|
Cash Cost from
continuing operations
|
61,321
|
57,334
|
177,236
|
174,559
|
Gold sold from
continuing operations (oz)
|
50,196
|
56,930
|
157,669
|
166,308
|
Cash Cost per ounce
of gold sold from continuing operations ($/oz)
|
$1,222
|
$1,007
|
$1,124
|
$1,050
|
Cash Cost from
discontinued operations
|
29,316
|
29,747
|
66,262
|
71,119
|
Gold sold from
discontinued operations (oz)
|
9,947
|
20,815
|
31,737
|
49,121
|
Cash Cost per ounce
of gold sold from discontinued operations ($/oz)
|
$2,947
|
$1,429
|
$2,088
|
$1,448
|
Cash Cost
|
90,637
|
87,081
|
243,498
|
245,678
|
Gold sold
(oz)
|
60,143
|
77,745
|
189,406
|
215,429
|
Cash Cost per ounce
of gold sold ($/oz)
|
$1,507
|
$1,120
|
$1,286
|
$1,140
|
1.
|
Refers to cost of sales
incurred in the Company's "Others" segment. See Note 8 of our
unaudited condensed interim financial statements for three and nine
months ended September 30, 2023 and 2022. The majority of this
amount relates to the cost of sales of latex.
|
All-in Sustaining Costs
The objective of AISC is to provide stakeholders with a key
indicator that reflects as close as possible the full cost of
producing and selling an ounce of gold. AISC per ounce of gold sold
is a non-IFRS ratio that is intended to provide investors with
transparency regarding the total costs of producing one ounce of
gold in the relevant period.
The Company reports AISC per ounce of gold sold on a by-product
basis. The methodology for calculating AISC per ounce of gold sold
is set out below and is consistent with the guidance methodology
set out by the World Gold Council. The World Gold Council
definition of AISC seeks to extend the definition of total Cash
Cost by deducting administrative expenses, cost of sales of
non-mining operations, sustaining exploration, sustaining leases
and leaseback, and sustaining capital expenditures. Non-sustaining
costs are primarily those related to new operations and major
projects at existing operations that are expected to materially
benefit the current operation. The determination of classification
of sustaining versus non-sustaining requires judgment by
management. AISC excludes current and deferred income tax payments,
finance expenses and other expenses. Consequently, these measures
are not representative of all of the Company's cash expenditures.
In addition, the calculation of AISC does not include depreciation
and amortization cost or expense as it does not reflect the impact
of expenditures incurred in prior periods. Therefore, it is not
indicative of the Company's overall profitability. Other companies
may quantify these measures differently because of different
underlying principles and policies applied. Differences may also
occur due to different definitions of sustaining versus
non-sustaining.
The following table provides a reconciliation of AISC per ounce
of gold sold to cost of sales for the three and nine months
ended September 30, 2023 and 2022:
|
Three Months
Ended
September 30,
|
Nine Months
Ended
September 30,
|
|
2023
|
2022
|
2023
|
2022
|
Cost of
sales
|
75,658
|
69,691
|
219,225
|
212,241
|
Less: Cost of sales of
non-mining operations 1
|
(195)
|
(134)
|
(494)
|
(478)
|
Less: Depreciation and
amortization
|
(10,943)
|
(10,625)
|
(31,780)
|
(31,320)
|
Less: Sales of
silver
|
(3,199)
|
(1,598)
|
(9,715)
|
(5,884)
|
Less: Sales of electric
energy
|
(1,119)
|
(994)
|
(3,275)
|
(2,796)
|
Add: Administrative
expenses
|
3,495
|
3,614
|
11,625
|
14,007
|
Less: Depreciation and
amortization of administrative expenses 2
|
(218)
|
(356)
|
(989)
|
(1,089)
|
Add: Sustaining leases
and leaseback 3
|
2,241
|
1,995
|
5,925
|
5,011
|
Add: Sustaining
exploration 4
|
256
|
1,569
|
548
|
3,162
|
Add: Sustaining capital
expenditures 5
|
5,646
|
3,866
|
15,556
|
12,296
|
AISC from continuing
operations
|
71,622
|
67,028
|
206,626
|
205,150
|
Gold sold from
continuing operations (oz)
|
50,196
|
56,930
|
157,669
|
166,308
|
All-in sustaining
costs per ounce of gold sold from continuing operations
($/oz)
|
$1,427
|
$1,177
|
$1,311
|
$1,234
|
AISC from discontinued
operations
|
31,153
|
37,018
|
76,911
|
89,280
|
Gold sold from
discontinued operations (oz)
|
9,947
|
20,815
|
31,737
|
49,121
|
All-in sustaining
costs per ounce of gold sold from discontinued operations
($/oz)
|
$3,132
|
$1,778
|
$2,423
|
$1,818
|
AISC
|
102,775
|
104,046
|
283,537
|
294,430
|
Gold sold
(oz)
|
60,143
|
77,745
|
189,406
|
215,429
|
All-in sustaining
costs per ounce of gold sold ($/oz)
|
$1,709
|
$1,338
|
$1,497
|
$1,367
|
1.
|
Cost of sales of
non-mining operations is the cost of sales excluding cost incurred
by non-mining operations and the majority of this cost comprises
cost of sales of latex.
|
2.
|
Depreciation and
amortization of administrative expenses is included in the
administrative expenses line on the unaudited condensed interim
financial statements, and is mainly related to depreciation for
corporate office spaces and local administrative buildings at the
Hemco Property.
|
3.
|
Represents most lease
payments as reported on the unaudited condensed interim financial
statements of cash flows and is made up of the principal component
of such cash payments, less non-sustaining lease payments. Lease
payments for new development projects and capacity projects are
classified as non-sustaining.
|
4.
|
Sustaining exploration:
Exploration expenses and exploration and evaluation projects as
reported on the unaudited condensed interim financial statements,
less non-sustaining exploration. Explorations are classified as
either sustaining or non-sustaining based on a determination of the
type and location of the exploration expenditure. Exploration
expenditures within the footprint of operating mines are considered
costs required to sustain current operations and so are included in
sustaining costs. Exploration expenditures focused on new ore
bodies near existing mines (i.e. brownfield), new exploration
projects (i.e. greenfield) or for other generative exploration
activity not linked to existing mining operations are classified as
non- sustaining.
|
5.
|
Sustaining capital
expenditures: Represents the capital expenditures at existing
operations including, periodic capitalized stripping and
underground mine development costs, ongoing replacement of mine
equipment and overhaul of existing equipment, and is calculated as
total additions to property, plant and equipment (as reported on
the consolidated statements of cash flows), less non-sustaining
capital. Non-sustaining capital represents capital expenditures for
major projects, including projects at existing operations that are
expected to materially benefit the operation and provide a level of
growth, as well as enhancement capital for significant
infrastructure improvements at existing operations. Non-sustaining
capital expenditures during the three months ended September 30,
2023 are primarily related to major projects at the Hemco Property
and Nechí Alluvial Property. The sum of sustaining capital
expenditures and non-sustaining capital expenditures is reported as
the total of additions of property plant and equipment in the
unaudited condensed interim financial statements.
|
Net Free Cash Flow
The Company uses the financial measure "net free cash flow",
which is a non-IFRS financial measure, to supplement information
regarding cash flows generated by operating activities. The Company
believes that in addition to IFRS financial measures, certain
investors and analysts use this information to evaluate the
Company's performance with respect to its operating cash flow
capacity to meet recurring outflows of cash.
Net free cash flow is calculated as cash flows generated by
operating activities less non-discretionary sustaining capital
expenditures and interest and dividends paid related to the
relevant period.
The following table sets out the calculation of the Company's
net free cash flow to net cash flows generated by
operating activities for the three and nine months ended
September 30, 2023 and 2022:
|
Three Months
Ended
September 30,
|
Nine Months
Ended
September 30,
|
|
2023
|
2022
|
2023
|
2022
|
Net cash flows
generated by operating activities
|
4,324
|
22,849
|
36,976
|
46,005
|
|
|
|
|
|
Non-discretionary
items:
|
|
|
|
|
Sustaining capital
expenditures
|
(5,646)
|
(3,866)
|
(15,556)
|
(12,296)
|
Interest
paid
|
(2,707)
|
(1,431)
|
(6,451)
|
(3,601)
|
Dividends
paid
|
(5,241)
|
(5,655)
|
(15,291)
|
(18,128)
|
Net cash flows used in
(generated from) discontinued operations 1
|
10,181
|
(4,090)
|
12,763
|
(8,579)
|
Net free cash
flow
|
911
|
7,807
|
12,441
|
3,401
|
1. Composition of net
free cash flow has been revised to exclude net cash flows used in
(generated from) discontinued operations.
|
Return on Capital Employed
The Company uses ROCE as a measure of long-term operating
performance to measure how effectively management utilizes the
capital it has provided. This non-IFRS ratio is intended to provide
additional information and should not be considered in isolation or
as a substitute for measures of performance prepared in accordance
with IFRS. The calculation of ROCE, expressed as a percentage, is
Adjusted EBIT (calculated in the manner set out in the table below)
divided by the average of the opening and closing capital employed
for the 12 months preceding the period end. Capital employed for a
period is calculated as total assets at the beginning of that
period less total current liabilities. The following table sets out
the calculation of ROCE as at September 30, 2023 and
2022.
|
As at September
30,
|
|
2023
|
2022
|
Adjusted EBITDA (Last
12 months)
|
158,899
|
146,972
|
Less: Depreciation and
amortization (Last 12 months)
|
(43,515)
|
(46,536)
|
Adjusted EBIT
(A)
|
115,384
|
100,436
|
|
|
|
Total Assets at the
beginning of the Period
|
569,543
|
580,046
|
Less: Total current
liabilities at the beginning of the Period
|
(134,581)
|
(110,601)
|
Opening Capital
Employed (B)
|
434,962
|
469,445
|
|
|
|
Total Assets at the end
of the Period
|
479,634
|
603,477
|
Less: Current
Liabilities at the end of the Period
|
(93,993)
|
(135,161)
|
Closing Capital
employed (C)
|
385,641
|
468,316
|
|
|
|
Average Capital
employed (D)= (B) + (C) /2
|
410,302
|
468,881
|
|
|
|
ROCE
(A/D)
|
28 %
|
21 %
|
Net Debt to Adjusted EBITDA Ratio
Net Debt to Adjusted EBITDA ratio is a non-IFRS ratio that
provides the liquidity position of the Company. The calculation of
net debt shown below is calculated as nominal undiscounted debt
including leases, less cash and cash equivalents. The following
sets out the calculation of Net Debt to Adjusted EBITDA ratio as
at September 30, 2023 and 2022.
|
As at September
30,
|
|
2023
|
2022
|
Loans and other
borrowings
|
33,692
|
56,322
|
Less: Cash and cash
equivalents
|
(32,933)
|
(38,805)
|
Net
Debt
|
759
|
17,517
|
Adjusted EBITDA (Last
12 months)
|
146,694
|
155,084
|
Net Debt to Adjusted
EBITDA ratio
|
0.00x
|
0.12x
|
Average Realized Price
The Company uses "average realized price per ounce of gold" and
"average realized price per ounce of silver", which are non-IFRS
financial measures. Average realized metal price represents the
revenue from the sale of the underlying metal as per the statement
of operations, adjusted to reflect the effect of trading at holding
level (parent Company) on the sales of gold purchased from
subsidiaries. Average realized prices are calculated as the revenue
related to gold and silver sales divided by the number of ounces of
metal sold. The following table sets out the reconciliation of
average realized metal prices to sales of gold and sales of silver
for the three and nine months ended September 30, 2023 and 2022:
|
Three Months
Ended
September 30,
|
Nine Months
Ended
September 30,
|
|
2023
|
2022
|
2023
|
2022
|
Sales of gold from
continuing operations
|
96,450
|
97,868
|
303,117
|
302,220
|
Gold sold from
continuing operations (oz)
|
50,196
|
56,930
|
157,669
|
166,308
|
Average realized
price per ounce of gold sold from continuing operations
($/oz)
|
1,921
|
1,719
|
1,922
|
1,817
|
Sales of gold from
discontinued operations
|
19,178
|
35,877
|
61,516
|
88,990
|
Gold sold from
discontinued operations (oz)
|
9,947
|
20,815
|
31,737
|
49,121
|
Average realized
price per ounce of gold sold from discontinued operations
($/oz)
|
1,928
|
1,724
|
1,938
|
1,812
|
Average realized
price per ounce of gold sold ($/oz)
|
1,923
|
1,720
|
1,925
|
1,816
|
|
|
|
|
|
Sales of silver from
continuing operations
|
3,199
|
1,722
|
9,860
|
6,180
|
Silver sold from
continuing operations (oz)
|
135,776
|
84,427
|
416,329
|
269,455
|
Average realized
price per ounce of silver sold from continuing operations
($/oz)
|
24
|
20
|
24
|
23
|
Sales of silver from
discontinued operations
|
72
|
124
|
217
|
296
|
Silver sold from
discontinued operations (oz)
|
3,077
|
6,436
|
9,220
|
16,409
|
Average realized
price per ounce of silver sold from discontinued operations
($/oz)
|
23
|
19
|
24
|
18
|
Average realized
price per ounce of silver sold ($/oz)
|
24
|
20
|
24
|
23
|
SOURCE Mineros S.A.