(all dollar amounts - other than per share amounts - are
expressed in thousands of US dollars unless otherwise stated)
MEDELLIN, Colombia, May 9, 2024
/CNW/ - Mineros S.A. (TSX: MSA) (CB: MINEROS) ("Mineros" or
the "Company") today reported its financial and operating
results for the three months ended March 31,
2024. For further information, please see the Company's
unaudited condensed interim financial statements and management's
discussion and analysis filed under its Mineros' profile on
www.sedarplus.com.
Andrés Restrepo, President and Chief Executive Officer of
Mineros, commented: "We had a strong first quarter from both a
financial and an operating perspective. Our cash cost and all in
sustaining costs were at the lower end of guidance for our
operations. Our gold production from Company owned mines was
largely as expected and we processed more artisanal material in
Nicaragua showing the tremendous
flexibility of our operations to compensate for unanticipated
downtime in our processing plant at our Hemco operations. We're
pleased with our progress in 2024 and are maintaining our cost and
production guidance."
On September 21, 2023, Mineros
sold all of the outstanding share capital of Mineros' subsidiary,
Minas Argentinas S.A., which holds a 100% interest in the
Gualcamayo Property in Argentina,
to Eris LLC. Accordingly, the financial and operating results of
the Company herein are presented for continuing operations
comprising the Hemco Property and the Nechí Alluvial Property and
omit the discontinued operations composed of the Gualcamayo
Project. Certain results set out below have been restated to
reflect only the continuing operations of the Company by removing
amounts pertaining to the discontinued operations from previous
totals. These restatements are reflected in all first quarter 2023
results in order to more appropriately compare the results from the
first quarter of 2024 with the first quarter of 2023.
FINANCIAL AND OPERATING HIGHLIGHTS FOR THE FIRST QUARTER OF
2024
- Revenue increased by 15%: revenue totaled $114,148 during the first quarter of 2024,
compared with $98,869 in the first
quarter of 2023, with sales of gold of $106,962 at an average realized price per ounce
of gold sold from continuing operations1 of $2,067, during the first quarter of 2024 compared
with sales of gold of $94,960 at an
average realized price per ounce of gold sold from continuing
operations of $1,876 in the first
quarter of 2023. The increase in revenue in the first quarter of
2024 is mainly explained by a 10% increase in average realized
price per ounce of gold sold from continuing operations, a 2%
increase in ounces of gold sold from continuing operations and a
87% increase in sales of silver of $2,606;
- Cost of sales increased by 19% to $80,678 during the first quarter of 2024,
compared with $67,971 in the first
quarter of 2023. This increase was primarily due to: (i) the higher
price of gold increasing the costs related to artisanal mining to
$4,969; (ii) greater depreciation and
amortization relating to our operations of $1,117; and (iii) the 17% revaluation of the
Colombian peso against the US dollar and higher prices across the
Company's operations, thus creating increased maintenance and
materials cost of $1,915, and service
and labour costs of $1,804 and
$2,751 respectively;
- Gross Profit from continuing operations increased by 8%
to $33,470 in the first quarter of
2024, compared with $30,898 in the
first quarter of 2023, mainly due to higher revenue as explained
above;
- Profit for the period from continuing operations up
0.14%, to $16,774 or $0.06 per share during the first quarter of 2024
compared with $16,751 or $0.06 per share during the first quarter of 2023.
The modest increase in profit is mainly explained by higher revenue
and gross profit as explained above. Profit for the period was
impacted by higher foreign exchange differences of $2,157, higher administrative expenses of
$778 related to employee benefits and
services, higher taxes of $469 and
less other income of $3,236;
- Adjusted EBITDA1 up 8%: Adjusted EBITDA was
$40,654 during the first quarter of
2024 compared with $37,754 during the
first quarter of 2023, mainly explained by higher revenue as
explained above;
- ROCE1 was 32% as at March 31, 2024 compared with a ROCE of 26% as at
March 31, 2023. The increase is
mainly explained by 10% higher Adjusted EBITDA for the last 12
months, along with a 8% decrease in average capital employed,
mainly explained by the sale of Gualcamayo and the disposal of its
assets and liabilities;
- Net cash flows generated by operating activities up
305%, totaling $10,105 in the
first quarter of 2024, compared with $2,498 in the first quarter of 2023, primarily
explained the sale of Gualcamayo which resulted in lower payments
to suppliers of $13,897, and lower
payments to employees and social security agencies of $5,626, lower payments for premiums and claims of
$1,438 partially offset with higher
income tax payments of $2,156 and
lower receipts from sales for $11,424;
- Net Debt2 was $(14,215) as at March
31, 2024, compared with $12,612 as at March 31,
2023; explained by 25% higher cash and cash equivalents,
along with 48% lower loans and other borrowings, reflecting strong
cash position for the company and significant decrease in debt
levels;
- Dividends Paid up 8%: Dividends paid during the first
quarter of 2024 were $5,239, compared
with $4,837 in the same period of
2023, explained by an 8% higher dividend approved at the General
Shareholders' Meeting in March
2023;
- Cash Cost & AISC: Cash Cost per ounce of gold sold
for continuing operations in the first quarter of 2024 was
$1,202 and AISC per ounce of gold
sold from continuing operations1 was $1,429, compared with Cash Cost per ounce of gold
sold from continuing operations of $1,055 and AISC per ounce of gold sold from
continuing operations of $1,252 for
the first quarter of 2023. The 14% increase in Cash Cost per ounce
of gold sold from continuing operations is mainly explained by the
19% increase in cost of sales, due to higher gold prices and the
effects of the COP:US$ exchange rate, which was partially offset by
the 2% increase in ounces of gold sold. The increase in AISC per
ounce of gold sold from continuing operations is explained by the
increase in cost of sales, along with a 20% increase in sustaining
capital expenditures, partially offset by the 2% increase in ounces
of gold sold; and
- Capital investments down 4% to $14,363: during the first quarter of 2024
capital investments of $14,363 were
made into existing mines, and exploration & growth projects,
compared with $14,982 in the first
quarter of 2023; the decrease is explained by the sale of
Gualcamayo.
____________________________________
|
1
Average realized price per ounce of gold sold from continuing
operations, Adjusted EBITDA, Net Debt, Cash Cost per ounce of gold
sold, and AISC per ounce of gold sold are non-IFRS financial
measures, and Cash Cost per ounce of gold sold, AISC per ounce of
gold sold and ROCE is a non-IFRS ratio, 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
Cash Cost, AISC, Adjusted EBITDA, net free cash flow, Net Debt and
average price realized per ounce of gold sold are non-IFRS
financial measures, and Cash Cost per ounce of gold sold, AISC per
ounce of gold sold and ROCE 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.
|
Financial and Operating Highlights
|
Three Months
Ended March
31,
|
Change
|
2024
|
2023
|
$
|
%
|
Financial
|
|
|
|
|
Revenue
|
114,148
|
98,869
|
15,279
|
15 %
|
Cost of
sales
|
(80,678)
|
(67,971)
|
(12,707)
|
19 %
|
Gross
Profit
|
33,470
|
30,898
|
2,572
|
8 %
|
Profit for the period
from continuing operations
|
16,774
|
16,751
|
23
|
0 %
|
Basic and diluted
earnings per share from continuing operations
($/share)
|
$0.06
|
$0.06
|
$0
|
0 %
|
Loss for the period
from discontinued operations
|
—
|
(1,347)
|
1,347
|
(100) %
|
Basic and diluted
earnings per share from continuing and
discontinued operations ($/share)
|
$0.056
|
$0.051
|
$0.005
|
9 %
|
Adjusted
EBITDA1
|
40,654
|
37,754
|
2,900
|
8 %
|
Net cash flows
generated by operating activities
|
10,105
|
2,498
|
7,607
|
305 %
|
Net free cash
flow1
|
(1,897)
|
(10,232)
|
8,335
|
(81) %
|
ROCE1
|
32 %
|
26 %
|
6 %
|
22 %
|
Net Debt
1
|
(14,215)
|
12,612
|
(26,827)
|
(213) %
|
Dividends
paid
|
5,239
|
4,837
|
402
|
8 %
|
|
|
|
|
|
Operating
|
|
|
|
|
Average realized price
per ounce of gold sold from continuing
operations ($/oz)1
|
2,067
|
1,876
|
191
|
10 %
|
Total Gold Produced
from continuing operations (oz)
|
51,741
|
50,609
|
1,132
|
2 %
|
Silver sold (oz) from
continuing operations
|
242,649
|
131,523
|
111,126
|
84 %
|
Cash Cost per ounce of
gold sold from continuing operations
($/oz) 1 2
|
$1,202
|
$1,055
|
$147
|
14 %
|
AISC per ounce of gold
sold from continuing operations ($/oz) 1
2
|
$1,429
|
$1,252
|
$177
|
14 %
|
1.
|
Adjusted EBITDA, Net
free cash flow, Net Debt, Cash Cost per ounce of gold sold, AISC
per ounce of gold sold and average realized price per ounce of gold
sold, are non-IFRS financial measures, and ROCE is a non-IFRS
ratio, 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.
|
In Q4 of 2023, the
Company restated AISC and Cash Cost to capture cash outflows
related to asset retirement obligations and environmental and
rehabilitation costs.
|
Operational Highlights by Material Property
(All numbers in ounces unless otherwise noted)
|
Three Months
Ended March
31,
|
Change
|
|
2024
|
2023
|
|
Ounces
|
Ounces
|
Ounces
|
%
|
Nechí Alluvial
Property (Colombia)
|
19,212
|
17,988
|
1,224
|
7 %
|
|
|
|
|
|
Hemco
Property
|
8,182
|
10,221
|
(2,039)
|
(20) %
|
Artisanal
Mining
|
24,347
|
22,400
|
1,947
|
9 %
|
Nicaragua
|
32,529
|
32,621
|
(92)
|
— %
|
Total Gold Produced
from Continuing Operations
|
51,741
|
50,609
|
1,132
|
2 %
|
Gualcamayo Property
(Argentina)
|
—
|
9,639
|
(9,639)
|
(100) %
|
Total Gold Produced
from Discontinued Operations
|
—
|
9,639
|
(9,639)
|
(100) %
|
Total Gold
Produced
|
51,741
|
60,248
|
(8,507)
|
(14) %
|
Total Silver
Produced
|
242,649
|
134,669
|
107,980
|
80 %
|
- Gold production increased by 2%: Excluding the results
of the discontinued operations at the Gualcamayo Property (disposed
of in 2023), 51,741 ounces of gold were produced during the first
quarter of 2024, compared with 50,609 ounces in the first quarter
of 2023. The increase in production is mainly a result of 7% higher
production at the Nechí Alluvial Property, explained by higher
volumes.
- Exploration and Evaluation Expenditures: for the three
months ended March 31, 2024, the
Company incurred $2,228 in
exploration and evaluation ("E&E") expenditures, an increase of
20% compared with the first quarter of 2023. The increase is mainly
explained by higher exploration expenditures which were capitalized
in the Hemco Property, related to the Porvenir Project. The
increase in exploration expenses is mainly due to higher regional
exploration in the Hemco Property and the sale and subsequent
disposal of the Ataco project mining rights in Colombia. The following table summarizes
E&E expenditures for the current and comparative periods.
|
Three
Months
Ended March
31,
|
Change
|
|
2024
|
2023
|
$
|
%
|
E&E expenditures
capitalized 1, 3
|
624
|
525
|
99
|
19 %
|
E&E expenditures
expensed 2
|
1,604
|
1,338
|
266
|
20 %
|
Total
|
2,228
|
1,863
|
365
|
20 %
|
1.
|
Capitalized E&E
expenditures are reflected in E&E projects in the consolidated
statements of financial position.
|
2.
|
Figures in the table
reflect expenditures capitalized from continuing operations.
E&E expenditures capitalized from discontinued operations as
discussed in this MD&A are nil.
|
3.
|
Expensed E&E
expenditures are reported in the consolidated statement of profit
or loss for the respective period under "Exploration
expenses".
|
CORPORATE HIGHLIGHTS FOR THE THREE MARCH 31, 2024
Dividends declared
On March 26, 2024, the General
Shareholders Assembly approved the distribution of the Company's
profits by way of: (i) an annual ordinary dividend of $0.075, in respect of each common share, payable
quarterly, in four equal installments of $0.01875, and (ii) an extraordinary dividend of
$0.025, in respect of each common
share issued and outstanding, payable quarterly, in four equal
installments of $0.00625,
representing a total distribution of $0.10 per share per annum, or $29,973,740 in total for the year, calculated
based on the number of shares issued and outstanding as at
March 31, 2024. This represents a
payout increase of 42.8% compared with last year's
dividend.
The Canadian record dates and Canadian/Colombian payment dates
for the ordinary and extraordinary dividends are set out in the
table directly below:
|
|
|
Amount per
share
|
|
Record
Date
|
Payment
Date
|
($)
|
(COP$)
|
Ordinary
Dividend
|
April 11,
2024
|
April 18,
2024
|
0.01875
|
74.1
|
|
July 11,
2024
|
July 18,
2024
|
0.01875
|
74.1
|
|
October 9,
2024
|
October 17,
2024
|
0.01875
|
74.1
|
|
January 9,
2025
|
January 16,
2025
|
0.01875
|
74.1
|
Extraordinary
Dividend
|
April 11,
2024
|
April 18,
2024
|
0.00625
|
24.7
|
|
July 11,
2024
|
July 18,
2024
|
0.00625
|
24.7
|
|
October 9,
2024
|
October 17,
2024
|
0.00625
|
24.7
|
|
January 9,
2025
|
January 16,
2025
|
0.00625
|
24.7
|
Change in Board of directors
At the General Shareholders Assembly, six new members were
appointed to the board of directors, being: Mr. Juan Esteban
Mejía, Ms. Sofía Bianchi, Mr. Michael
Gregory Doyle, Mr. Mauricio
Toro, Mr. Daniel Fernando Henao
Villamil and Mr. Marco
Izquierdo, and three members were reelected, being: Mr.
Eduardo Pacheco Cortés, Mr. Alberto Mejía Hernandez, and Ms. Lucía
Taborda. All nine members of the board of directors shall hold
office until they resign or until the next General Shareholders
Assembly.
GROWTH AND EXPLORATION PROJECT UPDATES
The two key growth and exploration projects the Company is
advancing are the Porvenir Project and the Luna Roja Deposit, both
located at the Hemco Property.
Porvenir Project, Nicaragua: Mineros finished the 2023 drill
campaign achieving approximately 100% of its original plan,
totaling 11,088 metres of diamond drilling in 60 holes. The
analysis of the metallurgical campaign is ongoing, and the Company
expects to receive analytical results, metallurgical test outcomes
and also complete the update of the geometallurgical model in the
second half of 2024.
The infill drilling campaign is confirming Mineros' view that
mineralization extends below the current resource estimate and that
mineralization remains open at depth.
Luna Roja Deposit, Nicaragua: Mineros continues to work on an
internal Mineral Resources update of the Luna Roja Deposit. In
2024, the Company plans to carry out geological mapping with a
focus on geophysical anomalies and conduct internal metallurgical
testing at the Hemco lab. No drilling activities are scheduled for
the Luna Roja Deposit throughout the year.
OUTLOOK
The following section of this news release represents
forward-looking information, and readers are cautioned that actual
results may vary. We refer readers to the risks and assumptions
contained in Section 14 – Cautionary Notes and Additional
Information - Cautionary Statement on Forward-Looking Information
in the Company's MD&A for the interim financial period ended
March 31, 2024.
Gold production guidance
The following table presents the Company's gold production
guidance for 2024 and actual production for the three months ended
March 31, 2024. The production guidance includes production
from the Company's Nechi Alluvial, and Hemco Properties and from
artisanal mining.
|
Actual
(oz)
|
Guidance
(oz)
|
|
31 March
2024
|
2024
|
Colombia (Nechí
Alluvial)
|
19,212
|
86,000 -
96,000
|
Nicaragua
(Hemco)
|
8,182
|
33,000 -
35,000
|
Total Company
Mines
|
27,394
|
118,500 -
131,000
|
Nicaragua
(Artisanal)
|
24,347
|
90,000 -
98,000
|
Total gold
production (ounces)
|
51,741
|
209,000 -
229,000
|
Given the operating results for the period ended March 31, 2024, the Company maintains its
production guidance for 2024.
Cost outlook
The following table outlines the Company's Cash Cost per ounce
of gold sold and AISC per ounce of gold sold for the three months
ended March 31, 2024, and cost
guidance 2024. The cost guidance includes the Company's two
Material Properties and production from artisanal mining.
|
Actual
Cash Cost
($/oz)
|
Cash Cost
Guidance
($/oz)
|
Actual
AISC
($/oz)
|
AISC ($/oz)
Guidance
($/oz)
|
Country (principal
mine)
|
31 March
2024
|
2024
|
31 March
2024
|
2024
|
Colombia (Nechí
Alluvial)
|
1,262
|
$1,090 -
$1,190
|
1,389
|
$1,280 -
$1,390
|
Nicaragua
(Hemco)
|
1,273
|
$1,240 -
$1,320
|
1,463
|
$1,450 -
$1,520
|
Consolidated
|
1,202
|
$1,180 -
$1,270
|
1,429
|
$1,430 -
$1,530
|
Cash Costs per ounce of gold sold and AISC per ounce of gold
sold outlooks were prepared assuming an average selling price of
gold of $1,980/oz and inflation of
10% in Colombia and 6% in
Nicaragua. Cash Costs per ounce of
gold sold have been trending at the lower end of the guidance;
however, given the strength of the Colombian peso we are monitoring
this metric closely. We maintain our guidance at this time.
CONFERENCE CALL AND WEBCAST DETAILS
The Company will host a conference call on Friday, May 10, 2024, 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/yRqkbmzw260
The 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".
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 2024;
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; 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; estimates for future prices of gold
and other minerals; expectations regarding the payment of
dividends; 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 annual information
form dated March 25, 2024 (as it may
be updated or replaced from time to time), available 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 news release. 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.
In the fourth quarter of 2023, in order to accommodate the
transactions that occurred during the period, the Company aligned
its definitions of non-IFRS measures to more accurately reflect the
economic reality of its operations. Management implemented certain
changes including the removal of the non-IFRS financial measure Net
Debt to Adjusted EBITDA ratio and included Net Debt instead. This
change aligns the non-IFRS financial measures to those used by the
business to evaluate the performance of the Company. AISC and Cash
Cost have been restated to capture cash outflows related to asset
retirement obligations and environmental and rehabilitation costs.
No other changes to the determination of the remaining non-IFRS
financial measures have been made.
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. Certain amounts under each set of results have been
restated to reflect continuing operations of the Company (removal
of amounts pertaining to discontinued operations in Gualcamayo).
The first quarter of 2023 has been restated to this effect.
The following table provides a reconciliation of the Adjusted
EBITDA for the three months ended March 31,
2024 and 2023:
|
Three Months
Ended
March 31,
|
|
2024
|
2023
|
Profit for the
Period
|
16,774
|
15,404
|
Less: Interest
income
|
(487)
|
(282)
|
Add: Interest
expense
|
2,039
|
1,192
|
Add: Current tax
1
|
10,007
|
11,563
|
Add/less: Deferred tax
1
|
(953)
|
(2,978)
|
EBIT
|
27,380
|
24,899
|
Add: Depreciation and
amortization
|
12,048
|
10,942
|
EBITDA
|
39,428
|
35,841
|
Less: Other income
2
|
(1,963)
|
(5,199)
|
Less: Finance income
(excluding interest income)
|
(6)
|
(27)
|
Add: Finance expense
(excluding interest expense)
|
48
|
840
|
Add: Other expenses
3
|
1,680
|
1,635
|
Add: Exploration
expenses
|
1,604
|
1,338
|
Less: Foreign exchange
differences
|
(177)
|
1,979
|
Add: Loss for the
period from discontinued operations 4
|
—
|
1,347
|
Adjusted
EBITDA
|
40,654
|
37,754
|
1.
|
For additional
information regarding taxes, see Note 14 of our unaudited condensed
interim consolidated financial statements, for the three months
ended March 31, 2024 and 2023
|
2.
|
For additional
information regarding other income, see Note 10 of unaudited
condensed interim consolidated financial statements,unaudited
condensed interim consolidated financial statements for the three
months ended March 31, 2024 and 2023.
|
3.
|
The reconciliation
above does not include adjustments for (impairment) reversal of
assets, because there would be a nil adjustment for the three
months ended March 31, 2024 and 2023.
|
4.
|
Composition of Adjusted
EBITDA has been revised to include loss for the year from
discontinued operations.
|
Cash Cost
The objective of Cash Cost is to provide stakeholders with a key
indicator that reflects as closely 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, depreciation and
amortization, environmental rehabilitation provisions and including
cash used for retirement obligations and environmental and
rehabilitation. This total is divided 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. Certain amounts under each set
of results have been restated to reflect continuing operations of
the Company (removal of amounts pertaining to discontinued
operations in Gualcamayo). The first quarter of 2023 has been
restated to this effect.
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 months ended March 31, 2024,
and 2023:
|
Three Months
Ended
March 31,
|
|
2024
|
2023
|
Cost of
sales
|
80,678
|
67,971
|
Less: Cost of sales of
non-mining operations 1
|
(195)
|
(107)
|
Less: Depreciation and
amortization
|
(11,684)
|
(10,567)
|
Less: Sales of
silver
|
(5,594)
|
(2,916)
|
Less: Environmental
rehabilitation provision 2
|
(1,186)
|
(987)
|
Add: Use of
environmental and rehabilitation liabilities
|
142
|
—
|
Add: Use of Retirement
obligations
|
25
|
—
|
Cash Cost from
continuing operations
|
62,186
|
53,394
|
Gold sold (oz) from
continuing operations
|
51,741
|
50,609
|
Cash Cost per ounce
of gold sold from continuing operations ($/oz)
|
$1,202
|
$1,055
|
Cash Cost from
discontinued operations
|
—
|
15,710
|
Gold sold (oz) from
discontinued operations
|
—
|
10,084
|
Cash Cost per ounce
of gold sold from discontinued operations ($/oz)
|
$0
|
$1,558
|
Cash Cost
|
62,186
|
69,104
|
Gold sold
(oz)
|
51,741
|
60,693
|
Cash Cost per ounce
of gold sold ($/oz)
|
$1,202
|
$1,139
|
1.
|
Refers to cost of sales
incurred in the Company's "Others" segment. See Note 7 of our
unaudited condensed interim financial statements for the three
months ended March 31, 2024 and 2023. The majority of this
amount relates to the cost of sales of latex.
|
2.
|
For additional
information regarding environmental rehabilitation provision,
please refer to Note 19 of the consolidated financial statements
for the three months ended March 31, 2024 and 2023.
|
The following table provides a reconciliation of Cash Cost per
ounce of gold sold on a by-product basis to cost of sales, before
and after the change of definition of this metric, modified to
capture cash outflows related to asset retirement obligation and
environmental rehabilitation provisions, for the three months ended
March 31, 2023:
|
Three Months
Ended March
31, 2023
|
Cash Cost per ounce
of gold sold ($/oz) - Previously reported
|
1,155
|
Adjustments
($/oz)
|
|
Less: Environmental
rehabilitation provision
|
(16)
|
Add: Use of
environmental and rehabilitation liabilities
|
—
|
Add: Use of Retirement
obligations
|
—
|
Cash Cost per ounce
of gold sold ($/oz) - restated
|
1,139
|
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 cost of sales of non-mining operations and adding
administrative expenses, 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 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, Certain amounts under each set of results have been
restated to reflect continuing operations of the Company (removal
of amounts pertaining to discontinued operations in Gualcamayo).
The first quarter of 2023 has been restated to this effect.
The following table provides a reconciliation of AISC per ounce
of gold sold to cost of sales for the three months ended
March 31, 2024, and 2023:
|
Three Months
Ended
March 31,
|
|
2024
|
2023
|
Cost of
sales
|
80,678
|
67,971
|
Less: Cost of sales of
non-mining operations 1
|
(195)
|
(107)
|
Less: Depreciation and
amortization
|
(11,684)
|
(10,567)
|
Less: Sales of
silver
|
(5,594)
|
(2,916)
|
Less: Sales of electric
energy
|
(1,435)
|
(961)
|
Less: Environmental
rehabilitation provision 2
|
(1,186)
|
(987)
|
Add: Use of
environmental and rehabilitation liabilities
|
142
|
—
|
Add: Use of Retirement
obligations
|
25
|
—
|
Add: Administrative
expenses
|
4,864
|
4,086
|
Less: Depreciation and
amortization of administrative expenses 3
|
(364)
|
(375)
|
Add: Sustaining leases
and leaseback 4
|
2,942
|
2,114
|
Add: Sustaining
exploration 5
|
44
|
132
|
Add: Sustaining capital
expenditures 6
|
5,705
|
4,972
|
AISC from continuing
operations
|
73,942
|
63,362
|
Gold sold (oz) from
continued operations
|
51,741
|
50,609
|
AISC per ounce of
gold sold from continuing operations ($/oz)
|
$1,429
|
$1,252
|
AISC from discontinued
operations
|
—
|
21,268
|
Gold sold (oz) from
discontinued operations
|
—
|
10,084
|
AISC per ounce of
gold sold from discontinued operations ($/oz)
|
$0
|
$2,109
|
AISC
|
73,942
|
84,630
|
Gold sold
(oz)
|
51,741
|
60,693
|
AISC per ounce of
gold sold ($/oz)
|
$1,429
|
$1,394
|
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.
|
For additional
information regarding environmental rehabilitation provision,
please refer to Note 19 of the unaudited condensed interim
consolidated financial statements for the three months ended March
31, 2024, and 2023.
|
3.
|
Depreciation and
amortization of administrative expenses is included in the
administrative expenses line on the unaudited condensed interim
consolidated financial statements and is mainly related to
depreciation for corporate office spaces and local administrative
buildings at the Hemco Property.
|
4.
|
Represents most lease
payments as reported on the unaudited condensed interim
consolidated 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.
|
5.
|
Sustaining exploration:
Exploration expenses and exploration and evaluation projects as
reported on the unaudited condensed interim consolidated 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.
|
6.
|
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 March 31, 2024,
are primarily related to major projects at the Hemco Property and
the 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.
|
The following table provides a reconciliation of AISC per ounce
of gold sold on a by-product basis to cost of sales, before and
after the change of definition of this metric, modified to capture
cash outflows related to asset retirement obligation and
environmental rehabilitation provisions, for the three months ended
March 31, 2023:
|
Three Months
Ended March
31, 2023
|
AISC per ounce of
gold sold ($/oz) - Previously reported
|
1,411
|
Adjustments
($/oz)
|
|
Less: Environmental
rehabilitation provision
|
(16)
|
Add: Use of
environmental and rehabilitation liabilities
|
—
|
Add: Use of Retirement
obligations
|
—
|
AISC per ounce of
gold sold ($/oz) restated
|
1,394
|
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. As the Gualcamayo Property was sold in
September 2023, amounts related to
the metrics shown in the following table have been calculated to
reflect only the continuing operations of the Company. This
restatement of net free cash flow is reflected in the first quarter
of 2023 in order to more appropriately compare the results quarter
over quarter.
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 months ended March 31, 2024, and
2023:
|
Three Months
Ended
March 31,
|
|
2024
|
2023
|
Net cash flows
generated by operating activities
|
10,105
|
2,498
|
|
|
|
Non-discretionary
items:
|
|
|
Sustaining capital
expenditures (excluding Gualcamayo)
|
(5,705)
|
(4,972)
|
Interest
paid
|
(1,058)
|
(1,937)
|
Dividends
paid
|
(5,239)
|
(4,837)
|
Net cash flows used in
(generated from) discontinued operations 1
|
—
|
(984)
|
Net free cash
flow
|
(1,897)
|
(10,232)
|
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. Certain amounts under each
set of results have been restated to reflect continuing operations
of the Company (removal of amounts pertaining to discontinued
operations in Gualcamayo).
The first quarter of 2023 has been restated to this effect. The
following table sets out the calculation of ROCE as at March 31, 2024, and 2023.
|
As at March
31,
|
|
2024
|
2023
|
Adjusted EBITDA (last
12 months)
|
175,046
|
159,077
|
Less: Depreciation and
amortization (last 12 months)
|
(46,205)
|
(43,969)
|
Adjusted EBIT
(A)
|
128,841
|
115,108
|
|
|
|
Total assets at the
beginning of the period
|
493,757
|
569,543
|
Less: Total current
liabilities at the beginning of the period
|
(84,765)
|
(134,581)
|
Opening Capital
Employed (B)
|
408,992
|
434,962
|
|
|
|
Total assets at the end
of the period
|
500,585
|
576,771
|
Less: Current
liabilities at the end of the period
|
(105,075)
|
(134,581)
|
Closing Capital
employed (C)
|
395,510
|
442,190
|
|
|
|
Average Capital
employed (D)= (B) + (C) /2
|
402,251
|
438,576
|
|
|
|
ROCE
(A/D)
|
32 %
|
26 %
|
Net Debt
Net Debt is a non-IFRS financial measure that provides insight
regarding 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 as at March 31, 2024 and
2023.
|
As at March
31,
|
|
2024
|
2023
|
Loans and other
borrowings
|
31,661
|
46,881
|
Less: Cash and cash
equivalents
|
(45,876)
|
(34,269)
|
Net
Debt
|
(14,215)
|
12,612
|
Average Realized Price
The Company uses "average realized price per ounce of gold sold"
and "average realized price per ounce of silver sold", 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 months ended March 31,
2024 and 2023:
|
Three Months Ended
March
31,
|
|
2024
|
2023
|
Sales of gold from
continuing operations
|
106,962
|
94,960
|
Gold sold from
continuing operations (oz)
|
51,741
|
50,609
|
Average realized
price per ounce of gold sold from continuing
operations ($/oz)
|
2,067
|
1,876
|
Sales of gold from
discontinued operations
|
—
|
19,239
|
Gold sold from
discontinued operations (oz)
|
—
|
10,084
|
Average realized
price per ounce of gold sold from
discontinued operations ($/oz)
|
—
|
1,908
|
Average realized
price per ounce of gold sold ($/oz)
|
2,067
|
1,882
|
|
|
|
Sales of silver from
continuing operations
|
5,594
|
2,988
|
Silver sold from
continuing operations (oz)
|
242,649
|
131,523
|
Average realized
price per ounce of silver sold from
continuing operations ($/oz)
|
23
|
23
|
Sales of silver from
discontinued operations
|
—
|
106
|
Silver sold from
discontinued operations (oz)
|
—
|
4,937
|
Average realized
price per ounce of silver sold from
discontinued operations ($/oz)
|
—
|
21
|
Average realized
price per ounce of silver sold ($/oz)
|
23
|
23
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/mineros-reports-first-quarter-2024-financial-and-operating-results-302141072.html
SOURCE Mineros S.A.