VANCOUVER, BC, Feb. 19,
2025 /CNW/ - (TSX: LUN) (Nasdaq Stockholm: LUMI)
Lundin Mining Corporation ("Lundin Mining" or the
"Company") today reported its fourth quarter and full year 2024
financial results. Unless otherwise stated, results are presented
in United States dollars on a 100%
basis.
Jack Lundin, President and CEO
commented, "2024 was highlighted by three transformative
transactions, along with achieving record copper and zinc
production which generated strong revenue and operating cashflow
for the Company. Among these deals, the formation of Vicuña Corp.
has positioned the Company on a clear path to becoming a top-tier
copper producer. Vicuña is targeting a new and updated mineral
resource estimate at Filo del Sol and Josemaria within the second
quarter of 2025. These resource estimates will form the basis of an
integrated technical report which will outline the development plan
for the phased construction of the district in Argentina.
"Operationally, we met copper guidance for the second
consecutive year, translating to over $870
million in annual free cash flow from
operations1. Notwithstanding the $350 million purchase of an additional 19% at
Caserones to bring our overall ownership to 70%, our net
debt1 position at year end was just over $1.3 billion. Our debt is expected to be reduced
significantly within the first half of this year pending the
finalization of the sale of our European assets, Zinkgruvan and
Neves-Corvo, making the Company net-debt free on a pro-forma basis.
With our strong financial standing and well-positioned asset base,
our operations will continue to drive returns, fueling the growth
opportunities within our current portfolio of assets.
"Lastly, in 2024 we celebrated our 30th anniversary,
reflecting our longstanding legacy of creating value in the base
metals sector. We believe we are well positioned for the future at
Lundin Mining and remain committed to executing within our targeted
guidance ranges, enhancing margins through sustainable cost
control, while upholding the highest health and safety standards to
protect our workforce."
Fourth Quarter and Full Year Operational and Financial
Highlights
On December 9th, 2024, the Company
announced the sale of its European assets, Zinkgruvan and Neves
Corvo, to Boliden. As a result of this, the financial results from
these assets are reported as "discontinued operations" in the
Company's financial statements and met the criteria to be
classified as held-for-sale. The transaction is expected to close
at the latest by mid-year 2025, subject to the completion of
customary conditions and regulatory approvals.
Fourth Quarter Highlights
- Copper Production: Consolidated production of 101,491
tonnes of copper in the fourth quarter.
- Other Production: During the quarter, a total of 51,946
tonnes of zinc, 1,617 tonnes of nickel and approximately 46,000
ounces of gold were produced.
- Revenue: $1,023.8 million
in the fourth quarter, comprised of $858.9
million from continuing operations with a realized copper
price1 of $3.75 /lb and a
realized gold price1 of $2,643 /oz, and $165.0
million from discontinued operations.
- Net Earnings and Adjusted Earnings1: During
the quarter, net loss attributable to shareholders of the Company
was $440.2 million, comprised of
$195.3 million ($0.25 per share) net loss from continuing
operations and $244.8 million net
loss from discontinued operations. Net loss attributable to
shareholders of the Company was impacted by non-cash impairments of
goodwill and assets at Eagle, Suruca, Neves-Corvo and Alcaparossa.
Adjusted earnings1 were $119.2 million, comprised of $94.8 million ($0.12 per share) from continuing operations and
$24.4 million from discontinued
operations.
- Adjusted EBITDA1: $425.6
million for the quarter, $368.2
million from continuing operations and $57.4 million was generated from discontinued
operations during the quarter.
- Cash Generation: Cash provided by operating activities
in the quarter was $620.3 million,
comprised of $547.3 million from
continuing operations and $73.0
million from discontinued operations. Free cash flow from
operations1 was $466.0
million, comprised of $423.6
million from continuing operations and $42.5 million from discontinued operations, which
was increased by a working capital release of $295.5 million from continuing operations.
__________________
|
1 These are
non-GAAP measures. Please refer to the Company's discussion of
non-GAAP and other performance measures in its Management's
Discussion and Analysis ("MD&A") for the year ended December
31, 2024 and the Reconciliation of Non-GAAP measures section at the
end of this news release.
|
Full Year 2024 Highlights
- Copper Production: Record copper production of 369,067
tonnes of copper for the full year which is within the 2024 annual
copper production guidance.
- Other Production: During the year, record zinc
production of 191,704 tonnes, 7,486 tonnes of nickel and
approximately 158,000 ounces of gold were produced. Production for
all metals was within revised guidance ranges.
- Revenue: $4,117 million
for the full year, comprised of $3,422.6
million from continuing operations with a realized copper
price1 of $4.18 /lb and a
realized gold price1 of $2,532 /oz, and $694.8
million from discontinued operations.
- Adjusted EBITDA1: $1,707.0 million for the full year, comprised of
$1,461.8 million from continuing
operations and $245.2 million from
discontinued operations.
- Net Earnings and Adjusted Earnings1: Net loss
attributable to shareholders of the Company was $203.5 million, comprised of $11.1 million ($0.01 per share) net earnings from continuing
operations and $214.7 million net
loss from discontinued operations. Net earnings from continuing
operations was impacted by non-cash impairments of goodwill and
assets relating to Eagle, Suruca, and Alcaparossa. Adjusted
earnings was $358.9 million,
$291.7 million ($0.38 per share) from continuing operations and
$67.2 million from discontinued
operations.
- Cash Generation: During the year, cash provided by
operating activities was $1,518.9
million, $1,300.8 million from
continuing operations and $218.0
million from discontinued operations. Free cash flow from
operations1 was $873.0
million, $797.1 million from
continuing operations and $75.9
million from discontinued operations, which included a
working capital release of $220.9
million from continuing operations.
- Balance Sheet: To exercise the Caserones purchase
option, the consideration of $350
million was fully funded through an increase to the
Company's term loan from $800 million
to $1.15 billion. As at December 31, 2024, the Company had a net
debt1 balance of $1,332.3
million, excluding lease liabilities. Net debt1
is expected to reduce significantly with the closing of the sale of
Neves-Corvo and Zinkgruvan.
- Growth: During the year the Company announced three
significant transactions:
- On July 2, 2024, the Company
closed the option to increase ownership in Caserones to 70%, which
adds approximately 24,000 tonnes of additional attributable copper
production to the Company's production profile2.
- On July 29, 2024, Lundin Mining
and BHP announced the joint acquisition of Filo Corp. ("Filo") and
the concurrent formation of a 50/50 joint arrangement ("Joint
Arrangement") to hold the Filo del Sol ("FDS") project and the
Josemaria project. The partnership will create a multi-generational
mining district with world-class potential that could support a
globally ranked mining complex.
- On December 9, 2024, the Company
announced the sale of Neves-Corvo and Zinkgruvan to Boliden for
total consideration of up to $1.52
billion. The proceeds from the transaction will strengthen
the Company's balance sheet and support its growth plans in the
Vicuña District.
- Assets and liabilities held for sale and discontinued
operations: At December 31, 2024,
the Neves-Corvo and Zinkgruvan reporting segments met the criteria
to be classified as held-for-sale and discontinued operations.
Accordingly, all assets and liabilities relating to the Neves-Corvo
and Zinkgruvan reporting segments have been classified as current
assets and current liabilities held for sale at December 31, 2024.
Total assets of $1,389.7 million
and liabilities of $393.1 million
have been classified as held for sale for this purpose. A net loss
from discontinued operations of $214.7 million represents the loss after tax
of $278.6 million and earnings after
tax of $63.9 million from Neves-Corvo
and Zinkgruvan, respectively, for the year ended December 31, 2024.
___________________
|
1 These are
non-GAAP measures. Please refer to the Company's discussion of
non-GAAP and other performance measures in its Management's
Discussion and Analysis ("MD&A") for the year ended December
31, 2024 and the Reconciliation of Non-GAAP measures section at the
end of this news release.
|
2 Based on
Caserones 2024 revised production guidance as outlined in the
outlook section of the MD&A for the year ended December 31,
2024.
|
Summary Financial Results
|
Three months
ended
December
31,
|
|
Year
ended
December
31,
|
(US$ millions
continuing operations except where noted, except per share
amounts)
|
2024
|
2023
|
|
2024
|
2023
|
Revenue
|
858.9
|
893.4
|
|
3,422.6
|
2,743.4
|
Gross profit
|
250.6
|
177.8
|
|
942.9
|
601.5
|
Attributable net
earningsa
|
(195.3)
|
12.5
|
|
11.1
|
203.2
|
Net earnings
|
(159.6)
|
40.4
|
|
153.4
|
276.9
|
Adjusted
earningsa,b (all operations)
|
119.2
|
79.7
|
|
358.9
|
336.2
|
Adjusted
earningsa,b — continuing operations
|
94.8
|
72.4
|
|
291.7
|
287.5
|
Adjusted
earningsa,b — discontinued operations
|
24.4
|
7.3
|
|
67.2
|
48.7
|
Adjusted
EBITDAb (all operations)
|
425.6
|
419.7
|
|
1,707.0
|
1,363.5
|
Adjusted
EBITDAb — continuing operations
|
368.2
|
367.6
|
|
1,461.8
|
1,145.6
|
Adjusted
EBITDAb — discontinued operations
|
57.4
|
52.1
|
|
245.2
|
217.9
|
Basic earnings per
share ("EPS")a (all operations)
|
(0.57)
|
0.05
|
|
(0.26)
|
0.31
|
Basic earnings per
share ("EPS")a — continuing operations
|
(0.25)
|
0.02
|
|
0.01
|
0.26
|
Basic earnings per
share ("EPS")a — discontinued operations
|
(0.32)
|
0.03
|
|
(0.27)
|
0.05
|
Adjusted
EPSa,b (all operations)
|
0.15
|
0.10
|
|
0.46
|
0.44
|
Adjusted
EPSa,b — continuing operations
|
0.12
|
0.09
|
|
0.38
|
0.37
|
Adjusted
EPSa,b — discontinued operations
|
0.03
|
0.01
|
|
0.09
|
0.06
|
Cash provided by
operating activities (all operations)
|
620.3
|
306.1
|
|
1,518.9
|
1,016.6
|
Cash provided by
operating activities related to continuing operations
|
547.3
|
249.9
|
|
1,300.8
|
827.2
|
Cash provided by
operating activities related to discontinued operations
|
73.0
|
56.2
|
|
218.0
|
189.4
|
Adjusted operating cash
flowb (all operations)
|
313.9
|
362.0
|
|
1,302.6
|
1,024.2
|
Adjusted operating cash
flowb — continuing operations
|
251.8
|
305.4
|
|
1,080.0
|
847.3
|
Adjusted operating cash
flowb — discontinued operations
|
62.1
|
56.7
|
|
222.6
|
176.9
|
Adjusted operating cash
flow per shareb (all operations)
|
0.40
|
0.47
|
|
1.68
|
1.33
|
Adjusted operating cash
flow per shareb — continuing operations
|
0.32
|
0.39
|
|
1.39
|
1.10
|
Adjusted operating cash
flow per shareb — discontinued operations
|
0.08
|
0.08
|
|
0.29
|
0.23
|
Free cash
flowb (all operations)
|
397.9
|
61.2
|
|
571.2
|
13.5
|
Free cash
flowb — continuing operations
|
360.0
|
43.6
|
|
508.2
|
(19.9)
|
Free cash
flowb — discontinued operations
|
37.9
|
17.6
|
|
63.0
|
33.4
|
Free cash flow from
operationsb (all operations)
|
466.0
|
116.8
|
|
873.0
|
345.1
|
Free cash flow from
operationsb — continuing operations
|
423.6
|
95.7
|
|
797.1
|
300.0
|
Free cash flow from
operationsb— discontinued operations
|
42.5
|
21.0
|
|
75.9
|
45.1
|
Cash and cash
equivalents
|
357.5
|
268.8
|
|
357.5
|
268.8
|
Net debt excluding
lease liabilitiesb
|
(1,332.3)
|
(946.2)
|
|
(1,332.3)
|
(946.2)
|
Net
debtb
|
(1,597.8)
|
(1,223.4)
|
|
(1,597.8)
|
(1,223.4)
|
a
Attributable to shareholders of Lundin Mining
Corporation.
|
b These are
non-GAAP measures. Please refer to the Company's discussion of
non-GAAP and other performance measures in its Management's
Discussion and Analysis for the year ended December 31, 2024 and
the Reconciliation of Non-GAAP Measures section at the end of this
news release.
|
- For the year ended December 31,
2024, the Company generated annual revenue from continuing
operations of $3.4 billion (2023 -
$2.7 billion). Revenue from
discontinued operations was $694.8
million (2023 - $648.6
million), and the combination of revenue from continuing
operations and discontinued operations ("all operations") was an
annual record for the Company of $4.1
billion (2023 - $3.4 billion).
The Company achieved record production of 369,067 tonnes of copper,
record production of 191,704 tonnes of zinc, and 158 thousand
ounces ("koz") of gold, which achieved the most recently disclosed
annual guidance for all metals.
- For the quarter ended December 31,
2024, the Company generated revenue from continuing
operations of $858.9 million (Q4 2023
- $893.4 million). Net loss in the
quarter from continuing operations was $159.6 million (Q4 2023 - net earnings of
$40.4 million) and adjusted
EBITDA1 (all operations) was $425.6 million (Q4 2023 - $419.7 million).
- Net loss for the year was $61.3
million, comprised of a net earnings of $153.4 million from continuing operations and
$214.7 million net loss from
discontinued operations, a decrease in earnings from the prior year
comparable period of $276.9 million
from continuing operations and a decrease from net earnings of
$38.4 million from discontinued
operations, primarily due to non-cash impairments of goodwill and
assets relating to Neves-Corvo, Eagle, Suruca and Alcaparrosa
during the year, partially offset by higher gross profit.
- Adjusted earnings1 from continuing operations
attributable to shareholders of the Company for the year were
$291.7 million or $0.38 per share. Adjusted earnings1
from discontinued operations attributable to shareholders of the
Company for the year were $67.2
million or $0.09 per
share.
- Cash and cash equivalents at continuing operations as at
December 31, 2024 were $357.5 million. As indicated above, cash provided
by operating activities related to continuing operations of
$1,300.8 million in the year was used
to fund investing activities from continuing operations of
$855.4 million, which primarily
includes $807.3 million investment in
mineral properties, plant and equipment, $41.7 million subscription for Filo shares to
provide interim financing to Filo and the final $25.0 million payment of contingent consideration
for the acquisition of Chapada. Cash used in financing activities
related to continuing operations of $349.8
million was comprised primarily of funds used to exercise
the Company's option to acquire an additional 19% interest in
Caserones for $350.0 million, which
was funded by debt proceeds, $202.5
million dividends paid to shareholders and $152.0 million in distributions paid to
non-controlling interests.
- Free cash flow1 from continuing operations for the
year was $508.2 million and free cash
flow1 from discontinued operations for the year was
$63.0 million.
- As at February 19, 2025, the
Company had cash of approximately $407.1
million and net debt excluding lease liabilities of
approximately $1,322.4 million. Net
cash in Vicuña is included on a 50% basis to represent Lundin
Mining's attributable share. Cash and net debt balances include
assets and liabilities classified as held-for-sale.
Operational Performance
Total Production
(Contained
metal)a
|
2024
|
2023
|
YTD
|
Q4
|
Q3
|
Q2
|
Q1
|
Total
|
Q4
|
Q3
|
Q2
|
Q1
|
Copper
(t)b
|
369,067
|
101,491
|
99,855
|
79,708
|
88,013
|
314,798
|
103,337
|
89,942
|
60,057
|
61,462
|
Zinc (t)
|
191,704
|
51,946
|
46,610
|
47,460
|
45,688
|
185,161
|
50,719
|
49,774
|
36,115
|
48,553
|
Nickel (t)
|
7,486
|
1,617
|
893
|
1,721
|
3,255
|
16,429
|
3,729
|
4,290
|
4,686
|
3,724
|
Gold
(koz)b
|
158
|
46
|
47
|
32
|
33
|
149
|
44
|
35
|
34
|
36
|
Molybdenum
(t)b
|
3,183
|
912
|
693
|
714
|
864
|
2,024
|
928
|
1,096
|
—
|
—
|
a. Tonnes (t) and
thousands of ounces (koz)
|
|
|
b. Candelaria and
Caserones production is on a 100% basis. Caserones results are from
July 13, 2023.
|
Candelaria (80% owned): Candelaria produced,
on a 100% basis, 162,487 tonnes of copper, approximately 93,000
ounces of gold and 2.0 million ounces of silver during the year.
Copper and gold production benefited from planned higher grade ore
from Phase 11 and in the second half of the year, the operation
produced 98,970 tonnes of copper which was one of its best
second-half performances in its 30-year history. In late 2024,
production from Phase 11 shifted to lower average grades, resulting
in annual copper production slightly below the most recently
published guidance range. In 2025, production will continue to be
sourced primarily from Phase 11 with a planned reduction in average
copper grades from those realized in the second half of 2024.
Annual gold production was within the most recently disclosed
annual guidance range. Copper cash cost2 of $1.73/lb was within the most recently disclosed
2024 cash cost guidance range and benefitted from higher sales
volumes, favourable foreign exchange, and higher by-product
credits.
Caserones (70% owned): Caserones
produced, on a 100% basis, 124,761 tonnes of copper and 3,183
tonnes of molybdenum, both within the most recently disclosed 2024
annual production guidance ranges. Production during the year was
impacted by labour action in August which reduced throughput to
approximately 50% capacity over a 14-day period. Mine sequencing
changes as a result of hydrogeologic conditions in Phase 5 reduced
grades and impacted recoveries in the mill during the quarter.
Copper cathode production was positively impacted by increased
irrigation pattern on the dump leach pad. Copper cash
cost2 of $2.51/lb was
below the low end of the most recently disclosed cash cost guidance
range and benefitted from higher by-product credits and favourable
foreign exchange.
______________________
|
1 These are
non-GAAP measures. Please refer to the Company's discussion of
non-GAAP and other performance measures in its MD&A for the
year ended December 31, 2024 and the Reconciliation of Non-GAAP
measures section at the end of this news release.
|
2 This is a
non-GAAP measure - see section "Non-GAAP and Other Performance
Measures" of the MD&A for discussion and the Reconciliation of
Non-GAAP measures section at the end of this news
release.
|
Chapada (100% owned): Chapada
produced 43,261 tonnes of copper and approximately 65,000
ounces of gold during the year, both metals were within the most
recently disclosed 2024 production guidance ranges. An optimized
mine plan led to a significant reduction in overall material
movement, including waste and ore, and contributed to lower
production costs. Increased processing of ore from the older
low-grade stockpile and North pit resulted in lower copper
production due to lower grades and recoveries. Gold production
benefited from higher grades and throughput as emphasis was placed
on gold in the current elevated gold price environment. Production
costs during the year also benefited from a weakening of the BRL
against the USD. Copper cash cost1 of $1.58/lb was within the most recently disclosed
2024 cash cost guidance range and benefited from higher by-product
credits and favourable foreign exchange.
Eagle (100% owned): Eagle produced 7,486
tonnes of nickel and 6,366 tonnes of copper during the year.
Production was impacted by reduced mining rates following a fall of
ground in the lower ramp in May, which limited access to Eagle East
while ramp rehabilitation was completed. During the quarter mining
re-commenced at Eagle East and normal throughput is expected to
resume in Q1 2025. Both metals were within the most recently
disclosed 2024 production guidance ranges. Production costs
decreased in line with lower production and sales. Nickel cash
cost1 of $4.20/lb was
above the most recently disclosed 2024 cash cost guidance range due
to mining rates not recovering as quickly as expected in the
quarter.
Neves-Corvo (100% owned): Neves-Corvo
produced 28,228 tonnes of copper and a record 109,571 tonnes of
zinc during the year. Copper production was within the most
recently disclosed production guidance range and zinc production
benefited from higher throughput as a result of the zinc expansion
project, although was slightly below the most recently disclosed
annual production guidance range. Production costs during the year
decreased in line with sales volumes. Annual copper cash
cost1 of $2.19/lb
benefited from higher by-product credits but exceeded the most
recently disclosed 2024 cash cost guidance range as a result of
lower than expected sales volumes.
Zinkgruvan (100% owned): Record zinc
production of 82,133 tonnes and lead production of 30,888 tonnes
during the year were driven by higher throughput, grades and
recoveries. Annual zinc production was within the most recently
disclosed 2024 production guidance range. Production costs during
the year increased in line with higher zinc and lead production and
sales volumes. Zinc cash cost1 of $0.41/lb was
within the most recently disclosed 2024 cash cost guidance
range.
___________________
|
1 This is a
non-GAAP measure - see section "Non-GAAP and Other Performance
Measures" of this MD&A for discussion.
|
Outlook
On January 16, 2025, the Company
announced its production, cash cost, capital expenditures and
exploration investment guidance for 2025.
2025 Production and Cash Cost Guidancea
|
|
|
Revised
Guidance
|
|
(contained
metal)
|
Production
|
Cash Cost
($/lb)b
|
|
Copper
(t)
|
Candelaria
(100%)
|
140,000 –
150,000
|
1.80 –
2.00c
|
|
|
Caserones
(100%)
|
115,000 –
125,000
|
2.40 – 2.60
|
|
|
Chapada
|
40,000 –
45,000
|
1.80 –
2.00d
|
|
|
Eagle
|
8,000 –
10,000
|
|
|
|
Total
|
303,000 – 330,000
|
2.05 – 2.30
|
|
Gold
(koz)
|
Candelaria
(100%)
|
78 – 88
|
|
|
|
Chapada
|
57 – 62
|
|
|
|
Total
|
135 –
150
|
|
|
Nickel
(t)
|
Eagle
|
8,000 –
11,000
|
3.05 – 3.25
|
a. Guidance as outlined
in the news release 'Lundin Mining Announces Record Production
Results for 2024 and Provides 2025 Guidance' dated January 16,
2025.
b. 2025 cash costs are
based on various assumptions and estimates, including but not
limited to: production volumes, commodity prices (Cu: $4.40/lb, Au:
$2,500/oz, Mo: $17.00/lb, Ag: $30.00/oz), foreign exchange rates
(USD/CLP:900, USD/BRL:5.50) and operating costs. Cash cost is a
non-GAAP measure - see section 'Non-GAAP and Other Performance
Measures' of the Company's MD&A for the year ended December 31,
2024 and the Reconciliation of Non-GAAP Measures section at the end
of this news release.
c. 68% of Candelaria's
total gold and silver production are subject to a streaming
agreement. Cash costs are calculated based on receipt of
approximately $433/oz gold and $4.32/oz silver.
d. Chapada's cash cost
is calculated on a by-product basis and does not include the
effects of its copper stream agreements. Effects of the copper
stream agreements are reflected in copper revenue and will impact
realized price per pound.
|
2025 Capital Expenditure Guidancea
|
($ millions)
|
Guidanceb
|
|
|
Candelaria (100%
basis)
|
205
|
|
|
Caserones (100%
basis)
|
215
|
|
|
Chapada
|
85
|
|
|
Eagle
|
25
|
|
|
Total
Sustaining
|
530
|
|
|
Expansionary -
Candelaria (100% basis)
|
50
|
|
|
Expansionary - Vicuña
Joint Arrangement (50% basis)
|
155
|
|
|
Total Capital
Expenditures
|
735
|
|
|
a. Guidance as outlined
in the news release 'Lundin Mining Announces Record Production
Results for 2024 and Provides 2025 Guidance' dated January 16,
2025.
b. Sustaining capital
expenditure is a supplementary financial measure, and expansionary
capital expenditure is a non-GAAP measure – see section 'Non-GAAP
and Other Performance Measures' of the Company's MD&A for the
year ended December 31, 2024 and the Reconciliation of Non-GAAP
Measures section at the end of this news release.
|
|
2025 Exploration Investment Guidance
Total exploration expenditure guidance for 2025 is $40 million.
Exploration
During the quarter, exploration activity focused on in-mine and
near-mine targets at the Company's operations. Exploration drilling
at Candelaria was focused on Candelaria
South, La Portuguesa and La Espanola.
At Caserones, exploration drilling was completed in the lower
portion of the mineral resource in search of higher-grade copper
breccia bodies that could improve the average grade of the resource
and potentially expand it. The drilling program at Angelica, in
search of copper sulphides, was also completed during the
quarter.
Drilling at Chapada concentrated on adding high grade resources
to Sauva and testing near-mine geochemical anomalies.
At Josemaria, the drilling campaign restarted at Cumbre
Verde.
Drilling continued at Eagle during the quarter with one surface
hole targeting a geophysical anomaly east of Eagle East. At
Neves-Corvo, the 2024 drilling program focused on extending
inferred resources at Lombador North and near-mine drilling at
Neves Southwest concluded at the end of the quarter. Drilling at
Zinkgruvan was focused on resource expansion.
All 2024 drilling campaigns were successfully completed by the
end of the quarter.
Vicuña
During the quarter, the Company focused on preparing for the
completion of the acquisition of Filo and formation of the 50/50
Joint Arrangement with BHP, initially announced on July 29, 2024. The work plan associated with the
transaction with BHP progressed as expected. Subsequent to year-end
on January 15, 2025, the Company
completed the Filo acquisition and the Joint Arrangement with BHP,
resulting in the Company indirectly holding a 50% interest in
Vicuña Corp. ("Vicuña"), which owns the FDS project and Josemaria
project. BHP indirectly owns the remaining 50% interest in
Vicuña.
As part of the Joint Arrangement, the 2024 work scope was
changed to include incorporation of new studies and preparation of
a resource model relating to FDS, a joint development concept
pertaining to the Josemaria and FDS ore bodies as well as
processing facilities and infrastructure. An action plan was
developed for the combined project, including a 2025 budget that
included advancement of studies associated with the synergies
between the FDS and Josemaria projects, continuation of the
drilling program and advancing the Josemaria project.
Capital expenditures for the Joint Arrangement are forecast to
total $312 million on a 100% basis
for 2025. The workplan will focus on FDS drilling, FDS mineral
resource estimation, Josemaria mineral resource estimation update,
mine planning, metallurgy, hydrology wells and studies,
commencement of access road construction, and exploration at the
Cumbre Verde target. In parallel, engineering studies and trade off
analysis will be completed in preparation for future permitting and
a technical report outlining an integrated project plan for
development and operation.
Vicuña is targeting a new mineral resource estimate at FDS and
an update to the resource estimate at Josemaria within the first
half of 2025. These resource estimates will form the basis of an
integrated technical report which will outline the development plan
for the phased construction of the district.
Drilling is currently underway at FDS and Cumbre Verde. Drilling
at FDS will continue throughout the year. The drill program at FDS
will focus on resource growth with multiple step-out targets in all
directions from zones of known mineralization, including both the
Bonita and Aurora Zones along with infill drilling to support an
initial sulphide mineral resource estimate. Drilling at Cumbre
Verde will follow up on the initial results from last year and
target the same mineralized system and structures discovered to the
north of the project.
During the quarter, Josemaria activities were focused on
continuing the Environmental Impact Assessment ("EIA") update and
maintaining progress on the water program. Field activities
continued with the water program, geotechnical studies, road
maintenance, wetlands biodiversity offset and exploration drilling
at Cumbre Verde.
Senior Leadership Appointments
The Company would also like to announce the executive
appointments of Eduardo Cortes as
Vice President, Mining & Mineral Resources and Andre Gagnon as Vice President, Geotechnics
& Water.
Eduardo Cortes
Eduardo Cortés is the Vice President, Mining & Resources at
Lundin Mining Corporate, leading mine planning, reserves, geology,
and metallurgy across the company's global operations. With more
than 12 years of experience across the Americas, he has a strong
track record of mine optimization, cost reduction, and strategic
growth.
Previously, at Lundin Mining Corporate, he served as Director,
Reserves & Mine Planning, overseeing reserve estimation and
technical assurance, and before that, as Senior Mining Engineer,
leading high-impact optimization projects at Candelaria, Caserones,
and Chapada.
Before joining Lundin Mining, Eduardo was a core member of the
Fruta del Norte project at Lundin Gold, developing the mine from
feasibility through commercial production. Following this, he
served as Chief Engineer at Bluestone Resources, overseeing mine
planning efforts. Earlier, at NCL SPA, he worked on major
underground projects for Codelco and Anglo
American.
Eduardo holds a Mining Engineering degree from Universidad de
Santiago de Chile and is fluent in Spanish and English,
with intermediate Portuguese.
Andre Gagnon
Andre Gagnon was appointed Vice
President, Geotechnics & Water. Mr. Gagnon joined Lundin Mining
in 2017 and has served in increasingly senior roles, starting as
Senior Tailings & Geotechnical Engineer before progressing to
Director, Tailings. Mr. Gagnon is responsible for leading a
team of functional experts focused on tailings, water, geotechnical
engineering, and hydrogeology. Mr. Gagnon has more than 18 years of
experience in the mining industry.
Prior to joining Lundin Mining, he served as Manager, Tailings
at Goldcorp and as a consultant focused on tailings and
geotechnical engineering, and water management.
Mr. Gagnon holds a B.A.Sc. in Geological Engineering from
Queen's University, and an M.Sc. in Engineering Geology from
Imperial College London. He is a registered Professional Engineer
in Ontario and British Columbia.
About Lundin Mining
Lundin Mining is a diversified Canadian base metals mining
company with projects or operations focused in the Americas and
primarily producing copper, gold and nickel.
The information in this release is subject to the disclosure
requirements of Lundin Mining under the EU Market Abuse Regulation.
The information was submitted for publication, through the agency
of the contact persons set out below on February 19, 2025 at
18:35 Vancouver Time.
Technical Information
The scientific and technical information in this press release
has been prepared in accordance with the disclosure standards of
National Instrument 43-101 ("NI 43-101") and has been reviewed by
Patrick Merrin, P.Eng., Executive
Vice President, Technical Services, a "Qualified Person" under NI
43-101. Mr. Merrin has verified the data disclosed in this release
and no limitations were imposed on his verification process.
Reconciliation of Non-GAAP Measures
The Company uses certain performance measures in its analysis.
These performance measures have no standardized meaning within
generally accepted accounting principles under International
Financial Reporting Standards and, therefore, amounts presented may
not be comparable to similar data presented by other mining
companies. For additional details please refer to the Company's
discussion of non-GAAP and other performance measures in its
MD&A the year ended ended December 31,
2024 which is available on SEDAR+ at www.sedarplus.ca.
Cash Cost per Pound and All-in Sustaining Costs per pound can be
reconciled to Production Costs as follows:
|
Three months ended
December 31, 2024
|
Operations
|
Candelaria
|
Caserones
|
Chapada
|
Eagle
|
Total -
continuing
operations
|
Neves-
Corvo
|
Zinkgruvan
|
Total -
discontinued
operations
|
($000s, unless
otherwise noted)
|
(Cu)
|
(Cu)
|
(Cu)
|
(Ni)
|
(Cu)
|
(Zn)
|
Sales volumes
(Contained metal):
|
|
|
|
|
|
|
|
|
Tonnes
|
49,052
|
26,750
|
10,200
|
1,088
|
|
5,230
|
18,627
|
|
Pounds
(000s)
|
108,141
|
58,973
|
22,487
|
2,399
|
|
11,531
|
41,066
|
|
Production costs
|
|
|
|
|
486,877
|
|
|
102,300
|
Less: Royalties and
other
|
|
|
|
|
(27,839)
|
|
|
(20)
|
|
|
|
|
|
459,038
|
|
|
102,280
|
Deduct: By-product
credits
|
|
|
|
|
(137,021)
|
|
|
(75,716)
|
Add: Treatment and
refining
|
|
|
|
|
27,483
|
|
|
12,128
|
Cash cost
|
165,039
|
147,826
|
24,107
|
12,528
|
349,500
|
21,230
|
17,462
|
38,692
|
Cash cost per pound
($/lb)
|
1.53
|
2.51
|
1.07
|
5.22
|
|
1.84
|
0.43
|
|
Add: Sustaining capital
|
55,526
|
42,988
|
32,916
|
5,224
|
|
12,680
|
22,470
|
|
Royalties
|
4,692
|
7,663
|
2,689
|
696
|
|
793
|
—
|
|
Reclamation and other
closure accretion and depreciation
|
2,129
|
(4,457)
|
2,373
|
1,734
|
|
1,184
|
747
|
|
Leases &
other
|
1,449
|
17,229
|
1,080
|
2,691
|
|
2,917
|
74
|
|
All-in sustaining
cost
|
228,835
|
211,249
|
63,165
|
22,873
|
|
38,804
|
40,753
|
|
AISC per pound
($/lb)
|
2.12
|
3.58
|
2.81
|
9.53
|
|
3.37
|
0.99
|
|
|
Three months ended
December 31, 2023
|
Operations
|
Candelaria
|
Caserones
|
Chapada
|
Eagle
|
Total -
continuing
operations
|
Neves-
Corvo
|
Zinkgruvan
|
Total -
discontinued
operations
|
($000s, unless
otherwise noted)
|
(Cu)
|
(Cu)
|
(Cu)
|
(Ni)
|
(Cu)
|
(Zn)
|
Sales volumes
(Contained metal):
|
|
|
|
|
|
|
|
|
Tonnes
|
38,888
|
35,690
|
13,080
|
3,105
|
|
9,054
|
17,316
|
|
Pounds
(000s)
|
85,733
|
78,683
|
28,836
|
6,845
|
|
19,961
|
38,176
|
|
Production costs
|
|
|
|
|
533,783
|
|
|
114,254
|
Less: Royalties and
other
|
|
|
|
|
(22,221)
|
|
|
(2,299)
|
Inventory fair value
adjustment
|
|
|
|
|
(7,760)
|
|
|
—
|
|
|
|
|
|
503,802
|
|
|
111,955
|
Deduct: By-product
credits
|
|
|
|
|
(136,641)
|
|
|
(67,523)
|
Add: Treatment and
refining
|
|
|
|
|
39,139
|
|
|
18,799
|
Cash cost
|
152,276
|
183,687
|
54,108
|
16,229
|
406,300
|
39,218
|
24,013
|
63,231
|
Cash cost per pound
($/lb)
|
1.78
|
2.33
|
1.88
|
2.37
|
|
1.96
|
0.63
|
|
Add: Sustaining capital
|
79,316
|
55,031
|
19,858
|
6,548
|
|
28,070
|
10,546
|
|
Royalties
|
—
|
8,270
|
2,174
|
5,003
|
|
1,081
|
—
|
|
Reclamation and other
closure accretion and depreciation
|
2,158
|
1,427
|
2,047
|
2,620
|
|
1,305
|
933
|
|
Leases &
other
|
2,901
|
25,715
|
1,131
|
1,101
|
|
106
|
103
|
|
All-in sustaining
cost
|
236,651
|
274,130
|
79,318
|
31,501
|
|
69,780
|
35,595
|
|
AISC per pound
($/lb)
|
2.76
|
3.48
|
2.75
|
4.60
|
|
3.50
|
0.93
|
|
|
Year ended
December 31, 2024
|
Operations
|
Candelaria
|
Caserones
|
Chapada
|
Eagle
|
Total -
continuing
operations
|
Neves-
Corvo
|
Zinkgruvan
|
Total -
discontinued
operations
|
($000s, unless
otherwise noted)
|
(Cu)
|
(Cu)
|
(Cu)
|
(Ni)
|
(Cu)
|
(Zn)
|
Sales volumes
(Contained metal):
|
|
|
|
|
|
|
|
|
Tonnes
|
158,017
|
113,867
|
39,615
|
5,662
|
|
26,721
|
68,086
|
|
Pounds
(000s)
|
348,367
|
251,033
|
87,336
|
12,483
|
|
58,910
|
150,104
|
|
Production costs
|
|
|
|
|
1,898,627
|
|
|
445,227
|
Less: Royalties and
other
|
|
|
|
|
(84,501)
|
|
|
(4,785)
|
|
|
|
|
|
1,814,126
|
|
|
440,442
|
Deduct: By-product
credits
|
|
|
|
|
(504,431)
|
|
|
(305,479)
|
Add: Treatment and
refining
|
|
|
|
|
113,565
|
|
|
55,407
|
Cash cost
|
603,533
|
629,582
|
137,714
|
52,431
|
1,423,260
|
129,128
|
61,242
|
190,370
|
Cash cost per pound
($/lb)
|
1.73
|
2.51
|
1.58
|
4.20
|
|
2.19
|
0.41
|
|
Add: Sustaining capital
|
275,720
|
143,965
|
107,843
|
21,222
|
|
89,302
|
65,658
|
|
Royalties
|
15,730
|
32,106
|
8,580
|
7,442
|
|
3,961
|
—
|
|
Reclamation and other
closure accretion and depreciation
|
8,570
|
(1,262)
|
10,153
|
6,767
|
|
5,220
|
4,033
|
|
Leases &
other
|
9,133
|
69,002
|
3,576
|
6,949
|
|
3,322
|
309
|
|
All-in sustaining
cost
|
912,686
|
873,393
|
267,866
|
94,811
|
|
230,933
|
131,242
|
|
AISC per pound
($/lb)
|
2.62
|
3.48
|
3.07
|
7.60
|
|
3.92
|
0.87
|
|
|
|
|
|
|
|
|
|
|
|
Year ended
December 31, 2023
|
Operations
|
Candelaria
|
Caserones
|
Chapada
|
Eagle
|
Total -
continuing
operations
|
Neves-
Corvo
|
Zinkgruvan
|
Total -
discontinued
operations
|
($000s, unless
otherwise noted)
|
(Cu)
|
(Cu)
|
(Cu)
|
(Ni)
|
(Cu)
|
(Zn)
|
Sales volumes
(Contained metal):
|
|
|
|
|
|
|
|
|
Tonnes
|
144,473
|
66,075
|
43,761
|
13,339
|
|
32,054
|
65,344
|
|
Pounds
(000s)
|
318,508
|
145,670
|
96,476
|
29,407
|
|
70,667
|
144,059
|
|
Production costs
|
|
|
|
|
1,644,037
|
|
|
442,071
|
Less: Royalties and
other
|
|
|
|
|
(60,916)
|
|
|
(5,321)
|
Inventory fair value
adjustment
|
|
|
|
|
(39,945)
|
|
|
—
|
|
|
|
|
|
1,543,176
|
|
|
436,750
|
Deduct: By-product
credits
|
|
|
|
|
(428,208)
|
|
|
(271,707)
|
Add: Treatment and
refining
|
|
|
|
|
118,480
|
|
|
64,848
|
Cash cost
|
660,160
|
290,553
|
219,278
|
63,457
|
1,233,448
|
167,424
|
62,467
|
229,891
|
Cash cost per pound
($/lb)
|
2.07
|
1.99
|
2.27
|
2.16
|
|
2.37
|
0.43
|
|
Add: Sustaining capital
|
380,112
|
83,880
|
72,291
|
22,201
|
|
102,621
|
53,358
|
|
Royalties
|
—
|
15,820
|
8,568
|
22,994
|
|
3,949
|
—
|
|
Reclamation and other
closure accretion and depreciation
|
9,258
|
2,560
|
7,836
|
11,331
|
|
5,387
|
3,744
|
|
Leases &
other
|
13,325
|
47,944
|
4,999
|
4,100
|
|
553
|
427
|
|
All-in sustaining
cost
|
1,062,855
|
440,757
|
312,972
|
124,083
|
|
279,934
|
119,996
|
|
AISC per pound
($/lb)
|
3.34
|
3.03
|
3.24
|
4.22
|
|
3.96
|
0.83
|
|
Adjusted EBITDA can be reconciled to Net Earnings (Loss) as
follows:
|
Three months
ended
December
31,
|
|
Year
ended
December
31,
|
($thousands)
|
2024
|
2023
|
|
2024
|
2023
|
2022
|
Net earnings (loss) —
continuing operations
|
(159,618)
|
40,444
|
|
153,354
|
276,850
|
316,772
|
Add back:
|
|
|
|
|
|
|
Depreciation, depletion
and amortization
|
148,033
|
181,865
|
|
607,744
|
497,873
|
416,204
|
Finance costs,
net
|
38,282
|
32,023
|
|
141,455
|
91,429
|
51,317
|
Income taxes
expense
|
34,767
|
101,858
|
|
229,973
|
214,366
|
104,113
|
EBITDA — continuing
operations
|
61,464
|
356,190
|
|
1,132,526
|
1,080,518
|
888,406
|
Unrealized foreign
exchange loss (gain)
|
(10,808)
|
2,693
|
|
(10,994)
|
1,804
|
16,491
|
Unrealized losses
(gains) on derivative contracts
|
85,986
|
(2,592)
|
|
85,168
|
8,464
|
(62,971)
|
Ojos del Salado
sinkhole expenses (recoveries)
|
(10,042)
|
1,687
|
|
(9,492)
|
16,922
|
63,271
|
Revaluation loss (gain)
on marketable securities
|
(911)
|
(1,393)
|
|
(7,383)
|
(1,846)
|
(5,201)
|
Caserones inventory
fair value adjustment
|
—
|
7,760
|
|
—
|
39,945
|
—
|
Partial suspension of
underground operations at Eagle
|
11,436
|
—
|
|
36,073
|
—
|
—
|
Revaluation of
Caserones purchase option
|
—
|
2,556
|
|
(11,728)
|
2,556
|
—
|
Write-down of
assets
|
4,160
|
—
|
|
22,129
|
—
|
5,783
|
Goodwill and asset
impairment
|
254,218
|
—
|
|
254,218
|
—
|
4,280
|
Inventory write-down
(reversal)
|
(26,626)
|
—
|
|
(26,626)
|
—
|
62,546
|
Gain on disposal of
subsidiary
|
—
|
—
|
|
—
|
(5,718)
|
(16,828)
|
Other
|
(637)
|
732
|
|
(2,085)
|
2,958
|
(2,133)
|
Total adjustments —
EBITDA
|
306,776
|
11,443
|
|
329,280
|
65,085
|
65,238
|
Adjusted EBITDA —
continuing operations
|
368,240
|
367,633
|
|
1,461,806
|
1,145,603
|
953,644
|
Including discontinued
operations:
|
|
|
|
|
|
|
Net earnings (loss) —
discontinued operations
|
(244,816)
|
26,309
|
|
(214,671)
|
38,399
|
146,761
|
Add back:
|
|
|
|
|
|
|
Depreciation, depletion
and amortization
|
32,831
|
41,191
|
|
155,344
|
155,723
|
138,546
|
Finance costs,
net
|
1,813
|
2,868
|
|
9,793
|
11,270
|
12,868
|
Income taxes
expense
|
(22,173)
|
758
|
|
(13,711)
|
2,233
|
30,515
|
EBITDA —
discontinued operations
|
(232,345)
|
71,126
|
|
(63,245)
|
207,625
|
328,690
|
Unrealized foreign
exchange loss (gain)
|
(960)
|
76
|
|
(200)
|
(580)
|
4,673
|
Unrealized losses
(gains) on derivative contracts
|
(466)
|
(16,717)
|
|
18,597
|
13,468
|
—
|
Goodwill and asset
Impairment
|
291,178
|
—
|
|
291,178
|
—
|
(19)
|
Other
|
(22)
|
(2,388)
|
|
(1,114)
|
(2,568)
|
5,518
|
Total adjustments —
EBITDA discontinued operations
|
289,730
|
(19,029)
|
|
308,461
|
10,320
|
10,172
|
Adjusted EBITDA —
discontinued operations
|
57,385
|
52,097
|
|
245,216
|
217,945
|
338,862
|
Adjusted EBITDA (all
operations)
|
425,625
|
419,730
|
|
1,707,022
|
1,363,548
|
1,292,506
|
Adjusted Earnings and Adjusted EPS can be reconciled to Net
Earnings (Loss) Attributable to Lundin Mining Shareholders as
follows:
|
Three months
ended
December
31,
|
|
Year
ended
December
31,
|
($thousands, except
share and per share amounts)
|
2024
|
2023
|
|
2024
|
2023
|
2022
|
Net (loss) earnings
attributable to Lundin Mining shareholders — continuing
operations
|
(195,343)
|
12,488
|
|
11,144
|
203,163
|
277,198
|
Add back:
|
|
|
|
|
|
|
Total adjustments -
EBITDA
|
306,776
|
11,443
|
|
329,280
|
65,085
|
65,238
|
Tax effect on
adjustments
|
(57,600)
|
(2,987)
|
|
(59,519)
|
(26,925)
|
2,882
|
Deferred tax expense
due to change in tax rate
|
—
|
14,500
|
|
—
|
40,200
|
—
|
Deferred tax arising
from foreign exchange translation
|
45,065
|
41,168
|
|
12,712
|
28,841
|
(20,733)
|
Non-controlling
interest on adjustments
|
(4,077)
|
(4,221)
|
|
(1,912)
|
(22,886)
|
2,026
|
Total
adjustments
|
290,164
|
59,903
|
|
280,560
|
84,315
|
49,413
|
Adjusted earnings —
continuing operations
|
94,821
|
72,391
|
|
291,704
|
287,478
|
326,611
|
Including discontinued
operations:
|
|
|
|
|
|
|
Net earnings
attributable to Lundin Mining shareholders - discontinued
operations1
|
(244,816)
|
26,309
|
|
(214,671)
|
38,399
|
149,652
|
Add back:
|
|
|
|
|
|
|
Total adjustments -
EBITDA - discontinued operations
|
289,730
|
(19,029)
|
|
308,461
|
10,320
|
10,172
|
Tax effect on
adjustments
|
(20,544)
|
—
|
|
(26,547)
|
—
|
(3,679)
|
Total
adjustments
|
269,186
|
(19,029)
|
|
281,914
|
10,320
|
6,493
|
Adjusted earnings —
discontinued operations
|
24,370
|
7,280
|
|
67,243
|
48,719
|
156,145
|
Adjusted earnings
(all operations)
|
119,191
|
79,671
|
|
358,947
|
336,197
|
482,756
|
|
|
|
|
|
|
|
Basic weighted
average number of shares outstanding
|
776,720,828
|
773,476,216
|
|
774,825,230
|
772,532,260
|
762,518,753
|
|
|
|
|
|
|
|
Net (loss) earnings
attributable to Lundin Mining shareholders - continuing
operations
|
(0.25)
|
0.02
|
|
0.01
|
0.26
|
0.36
|
Total
adjustments
|
0.37
|
0.08
|
|
0.36
|
0.11
|
0.06
|
Adjusted EPS —
continuing operations
|
0.12
|
0.09
|
|
0.38
|
0.37
|
0.43
|
|
|
|
|
|
|
|
Net (loss) earnings
attributable to Lundin Mining shareholders - discontinued
operations
|
(0.32)
|
0.03
|
|
(0.28)
|
0.05
|
0.20
|
Total
adjustments
|
0.35
|
(0.03)
|
|
0.36
|
0.01
|
0.01
|
Adjusted EPS —
discontinued operations
|
0.03
|
0.01
|
|
0.09
|
0.06
|
0.20
|
|
|
|
|
|
|
|
Net (loss) earnings
attributable to Lundin Mining shareholders
|
(0.57)
|
0.05
|
|
(0.26)
|
0.31
|
0.56
|
Total
adjustments
|
0.72
|
0.05
|
|
0.73
|
0.12
|
0.07
|
Adjusted EPS (all
operations)
|
0.15
|
0.10
|
|
0.46
|
0.44
|
0.63
|
1 Represents
Net (loss) earnings attributable to Lundin Mining Corporation
shareholders less Net earnings from continuing operations
attributable to Lundin Mining Corporation shareholders.
|
Free Cash Flow from Operations and Free Cash Flow can be
reconciled to Cash provided by Operating Activities on the
Company's Consolidated Statement of Cash Flows as follows:
|
Three months
ended
December
31,
|
|
Year
ended
December
31,
|
($thousands)
|
2024
|
2023
|
|
2024
|
2023
|
2022
|
Cash provided by
operating activities related to continuing operations
|
547,267
|
249,875
|
|
1,300,848
|
827,244
|
615,986
|
Sustaining capital
expenditures
|
(136,674)
|
(165,211)
|
|
(549,100)
|
(571,245)
|
(520,465)
|
General exploration and
business development
|
12,974
|
11,062
|
|
45,352
|
44,010
|
135,213
|
Free cash flow from
operations — continuing operations
|
423,567
|
95,726
|
|
797,100
|
300,009
|
230,734
|
General exploration and
business development
|
(12,974)
|
(11,062)
|
|
(45,352)
|
(44,010)
|
(135,213)
|
Expansionary capital
expenditures
|
(50,607)
|
(41,082)
|
|
(243,566)
|
(275,913)
|
(171,094)
|
Free cash flow —
continuing operations
|
359,986
|
43,582
|
|
508,182
|
(19,914)
|
(75,573)
|
Cash provided by
operating activities related to discontinued operations
|
73,014
|
56,206
|
|
218,009
|
189,368
|
260,903
|
Sustaining capital
expenditures
|
(35,150)
|
(38,616)
|
|
(154,960)
|
(155,979)
|
(119,366)
|
General exploration and
business development
|
4,614
|
3,438
|
|
12,843
|
11,682
|
9,140
|
Free cash flow from
operations — discontinued operations
|
42,478
|
21,028
|
|
75,892
|
45,071
|
150,677
|
General exploration and
business development
|
(4,614)
|
(3,438)
|
|
(12,843)
|
(11,682)
|
(9,140)
|
Expansionary capital
expenditures
|
—
|
—
|
|
—
|
—
|
(31,899)
|
Free cash flow —
discontinued operations
|
37,864
|
17,590
|
|
63,049
|
33,389
|
109,638
|
Free cash flow from
operations (all operations)
|
466,045
|
116,754
|
|
872,992
|
345,080
|
381,411
|
Free cash flow (all
operations)
|
397,850
|
61,172
|
|
571,231
|
13,475
|
34,065
|
Adjusted Operating Cash Flow and Adjusted Operating Cash Flow
per Share can be reconciled to Cash Provided by Operating
Activities on the Company's Consolidated Statement of Cash Flows as
follows:
|
Three months
ended
December
31,
|
|
Year
ended
December
31,
|
($thousands, except
share and per share amounts)
|
2024
|
2023
|
|
2024
|
2023
|
2022
|
Cash provided by
operating activities related to continuing operations
|
547,267
|
249,875
|
|
1,300,848
|
827,244
|
615,986
|
Changes in non-cash
working capital items
|
(295,508)
|
55,518
|
|
(220,880)
|
20,032
|
124,087
|
Adjusted operating
cash flow — continuing operations
|
251,759
|
305,393
|
|
1,079,968
|
847,276
|
740,073
|
Cash provided by
operating activities related to discontinued operations
|
73,014
|
56,206
|
|
218,009
|
189,368
|
260,903
|
Changes in non-cash
working capital items
|
(10,895)
|
447
|
|
4,615
|
(12,427)
|
(8,031)
|
Adjusted operating
cash flow — discontinued operations
|
62,119
|
56,653
|
|
222,624
|
176,941
|
252,872
|
Adjusted operating
cash flow (all operations)
|
313,878
|
362,046
|
|
1,302,592
|
1,024,217
|
992,945
|
|
|
|
|
|
|
|
Basic weighted average
number of shares outstanding
|
776,720,828
|
773,476,216
|
|
774,825,230
|
772,532,260
|
762,518,753
|
|
|
|
|
|
|
|
Adjusted operating
cash flow per share — continuing operations
|
$
0.32
|
0.39
|
|
1.39
|
1.10
|
1.00
|
Adjusted operating
cash flow per share — discontinued operations
|
$
0.08
|
0.08
|
|
0.29
|
0.23
|
0.30
|
Adjusted operating
cash flow per share (all operations)
|
$
0.40
|
0.47
|
|
1.68
|
1.33
|
1.30
|
Net debt and net debt excluding lease liabilities can be
reconciled to Debt and Lease Liabilities, Current Portion of Debt
and Lease Liabilities and Cash and Cash Equivalents on the
Company's Consolidated Balance Sheets as follows:
($ thousands),
continuing operations
|
December 31,
2024
|
December 31,
2023
|
December 31,
2022
|
Debt and lease
liabilities
|
(1,610,925)
|
(1,273,162)
|
(27,179)
|
Current portion of debt
and lease liabilities
|
(395,232)
|
(212,646)
|
(170,149)
|
Less deferred financing
fees (netted in above)
|
(7,656)
|
(6,374)
|
(4,926)
|
Add debt and lease
liabilities related to liabilities classified as
held-for-sale
|
(16,266)
|
-
|
-
|
|
(2,030,079)
|
(1,492,182)
|
(202,254)
|
|
|
|
|
Cash and cash
equivalents
|
357,478
|
268,793
|
191,387
|
Add cash and cash
equivalents related to assets classified as
held-for-sale
|
74,801
|
-
|
-
|
Net
debt
|
(1,597,800)
|
(1,223,389)
|
(10,867)
|
|
|
|
|
Lease
liabilities
|
249,185
|
277,208
|
27,166
|
Lease liabilities
related to liabilities classified as held-for-sale
|
16,266
|
-
|
-
|
Net debt excluding
lease liabilities
|
(1,332,349)
|
(946,181)
|
16,299
|
Cautionary Statement on Forward-Looking
Information
Certain of the statements made and information contained herein
are "forward-looking information" within the meaning of applicable
Canadian securities laws. All statements other than statements of
historical facts included in this document constitute
forward-looking information, including but not limited to
statements regarding the Company's plans, prospects and business
strategies; the Company's guidance on the timing and amount of
future production and its expectations regarding the results of
operations; expected costs; permitting requirements and timelines;
timing and possible outcome of pending litigation; the results of
any Preliminary Economic Assessment, Pre-Feasibility Study,
Feasibility Study, or Mineral Resource and Mineral Reserve
estimations, life of mine estimates, and mine and mine closure
plans; anticipated market prices of metals, currency exchange rates
and interest rates; the development and implementation of the
Company's Responsible Mining Management System; the Company's
ability to comply with contractual and permitting or other
regulatory requirements; anticipated exploration and development
activities at the Company's projects; the Company's integration of
acquisitions and expansions and any anticipated benefits thereof,
including the anticipated project development and other plans and
expectations with respect to the 50/50 joint arrangement with BHP;
the timing and completion of the sale of the Company's European
assets; and expectations for other economic, business, and/or
competitive factors. Words such as "believe", "expect",
"anticipate", "contemplate", "target", "plan", "goal", "aim",
"intend", "continue", "budget", "estimate", "may", "will", "can",
"could", "should", "schedule" and similar expressions identify
forward-looking information.
Forward-looking information is necessarily based upon various
estimates and assumptions including, without limitation, the
expectations and beliefs of management, including that the Company
can access financing, appropriate equipment and sufficient labour;
assumed and future price of copper, gold, zinc, nickel and other
metals; anticipated costs; ability to achieve goals; the prompt and
effective integration of acquisitions and the realization of
synergies and economies of scale in connection therewith; that the
political environment in which the Company operates will continue
to support the development and operation of mining projects; and
assumptions related to the factors set forth below. While these
factors and assumptions are considered reasonable by Lundin Mining
as at the date of this document in light of management's experience
and perception of current conditions and expected developments,
such information is inherently subject to significant business,
economic and competitive uncertainties and contingencies. Known and
unknown factors could cause actual results to differ materially
from those projected in the forward-looking information and undue
reliance should not be placed on such information. Such factors
include, but are not limited to: dependence on international market
prices and demand for the metals that the Company produces;
political, economic, and regulatory uncertainty in operating
jurisdictions, including but not limited to those related to
permitting and approvals, nationalization or expropriation without
fair compensation, environmental and tailings management, labour,
trade relations, and transportation; risks relating to mine closure
and reclamation obligations; health and safety hazards; inherent
risks of mining, not all of which related risk events are
insurable; risks relating to tailings and waste management
facilities; risks relating to the Company's indebtedness;
challenges and conflicts that may arise in partnerships and joint
operations; risks relating to development projects; risks that
revenue may be significantly impacted in the event of any
production stoppages or reputational damage in Chile; the impact of global financial
conditions, market volatility and inflation; business interruptions
caused by critical infrastructure failures; challenges of effective
water management; exposure to greater foreign exchange and capital
controls, as well as political, social and economic risks as a
result of the Company's operation in emerging markets; risks
relating to stakeholder opposition to continued operation, further
development, or new development of the Company's projects and
mines; any breach or failure information systems; risks relating to
reliance on estimates of future production; risks relating to
litigation and administrative proceedings which the Company may be
subject to from time to time; risks relating to acquisitions or
business arrangements; risks relating to competition in the
industry; failure to comply with existing or new laws or changes in
laws; challenges or defects in title or termination of mining or
exploitation concessions; the exclusive jurisdiction of foreign
courts; the outbreak of infectious diseases or viruses; risks
relating to taxation changes; receipt of and ability to maintain
all permits that are required for operation; minor elements
contained in concentrate products; changes in the relationship with
its employees and contractors; the Company's Mineral Reserves and
Mineral Resources which are estimates only; payment of dividends in
the future; compliance with environmental, health and safety laws
and regulations, including changes to such laws or regulations;
interests of significant shareholders of the Company; asset values
being subject to impairment charges; potential for conflicts of
interest and public association with other Lundin Group companies
or entities; activist shareholders and proxy solicitation firms;
risks associated with climate change; the Company's common shares
being subject to dilution; ability to attract and retain highly
skilled employees; reliance on key personnel and reporting and
oversight systems; risks relating to the Company's internal
controls; counterparty and customer concentration risk; risks
associated with the use of derivatives; exchange rate fluctuations;
the completion of the sale of the Company's European assets; and
other risks and uncertainties, including but not limited to those
described in the "Risks and Uncertainties" section of the Company's
MD&A for the year ended December 31,
2024 and the "Risks and Uncertainties" section of the
Company's Annual Information Form for the year ended December 31, 2024, which are available on SEDAR+
at www.sedarplus.ca under the Company's profile.
All of the forward-looking information in this document are
qualified by these cautionary statements. Although the Company has
attempted to identify important factors that could cause actual
results to differ materially from those contained in
forward-looking information, there may be other factors that cause
results not to be as anticipated, estimated, forecasted or intended
and readers are cautioned that the foregoing list is not exhaustive
of all factors and assumptions which may have been used. Should one
or more of these risks and uncertainties materialize, or should
underlying assumptions prove incorrect, actual results may vary
materially from those described in forward-looking information.
Accordingly, there can be no assurance that forward-looking
information will prove to be accurate and forward-looking
information is not a guarantee of future performance. Readers are
advised not to place undue reliance on forward-looking information.
The forward-looking information contained herein speaks only as of
the date of this document. The Company disclaims any intention or
obligation to update or revise forward‐looking information or to
explain any material difference between such and subsequent actual
events, except as required by applicable law.

SOURCE Lundin Mining Corporation