(all amounts expressed in U.S. dollars unless
otherwise stated)
MEDELLIN, Colombia,
Feb. 28, 2022 /CNW/ - Mineros S.A.
(TSX: MSA) (MINEROS:CB) ("Mineros" or the "Company") today reported
its financial and operational results for the fourth quarter and
year ended December 31, 2021. For
further information please see the Company's Consolidated Financial
Statements and Management Discussion and Analysis filed under
Mineros' profile on www.sedar.com.
Andrés Restrepo, President and CEO of Mineros, commented "2021
was a historic year for Mineros, as we became the first
Colombian-based company to be listed on both the Toronto Stock
Exchange and the Colombian Stock Exchange (Bolsa de Valores de
Colombia). While we are new to
Canadian investors, Mineros has a long and profitable history of
gold mining in Latin America,
initially in Colombia, and more
recently in Nicaragua and
Argentina. In all of the
jurisdictions in which we operate, we have built mutually
beneficial relationships with stakeholders, to contribute to the
socio-economic development of the local communities and establish a
strong social licence."
"Mineros continues to pay one of the highest dividends in the
gold mining industry, with a total of $17.7
million paid in 2021. This past year we produced over
260,000 ounces of gold, achieving production guidance, and
continuing to strengthen our overall capital position. While
our cash costs per ounce of gold sold1 were within
guidance, our all-in sustaining costs per ounce of gold
sold1 were slightly higher than
forecast."
"We enter 2022 with a focus both on continued solid production
from our existing mining operations and growing annual production
to approximately 500,000 gold equivalent ounces by 2025 through a
combination of greenfield development, brownfield expansions, joint
ventures, and potential complimentary acquisitions." added
Restrepo.
YEAR-END FINANCIAL AND OPERATING HIGHLIGHTS
- 2021 annual production guidance achieved: Gold
production totaled 261,767 ounces in 2021, within the upper half of
the Company's 2021 production guidance range of 250,000 to 267,000
ounces and a 4% decrease from the proceeding year (2020: 271,647
ounces).
- Strong dividend payment: $17.7
million in dividends paid in 2021, a 33% increase from the
previous year (2020: $13.3
million).
- Solid revenue from gold sales: Gold sales of
265,806 ounces generated $479.3
million in revenue, with an average realized price per ounce
of gold sold2 of $1,803
(2020: gold sales of 270,898 ounces generated $479.1 million in revenue, with an average
realized price per ounce of gold sold of $1,769).
- Continued strong financial liquidity: Net debt to
Adjusted EBITDA2 ratio of (0.05x) in 2021 (2020:
0.06x).
- Continued cash flows from operating activities:
$87.3 million in cash from operating
activities in 2021 (2020: $142.2
million).
- Cash costs3 & all-in sustaining
costs3 ("AISC"): cash costs per ounce of gold sold
in 2021 were $1,178, (2020:
$1,018; 2021 Guidance: $1,151 to $1,225)
and AISC per ounce of gold sold3 was $1,492 (2020: $1,226; 2021 Guidance: $1,390 to $1,473).
While cash costs per ounce of gold sold3 were in line
with guidance, the AISC per ounce of gold sold3 was
slightly higher than forecast.
FOURTH QUARTER 2021 FINANCIAL AND OPERATING
HIGHLIGHTS
- Gold production: Gold production totaled 65,133 ounces
in the fourth quarter of 2021 (fourth quarter 2020: 64,908 ounces).
The Company does not provide quarterly production guidance.
- Dividend payment: $4.0
million in dividends paid in the fourth quarter of 2021, a
4% increase from the previous year (fourth quarter 2020:
$3.8 million).
- Revenue from gold sales and average realized price per ounce
of gold sold: Gold sales of 64,969 ounces generated
$117.1 million in revenue, with a
realized price per ounce of gold sold3 of $1,802 (fourth quarter 2020: gold sales of 64,453
ounces generated $119.2 million in
revenue, with a realized price per ounce of gold sold of
$1,850).
- Continued strong financial liquidity: Net debt to
Adjusted EBITDA2 ratio of (0.05x) in the fourth quarter
of 2021 (fourth quarter 2020: 0.06x).
- Cash flows from operating activities: $19.6 million in cash was generated from
operating activities in the fourth quarter 2021, a 74% decrease
from the previous year (fourth quarter 2020: $75.4 million).
- Cash Cost4 & AISC4: cash costs
per ounce of gold sold4 in the fourth quarter of 2021
were $1,227, (fourth quarter 2020:
$1,162) and AISC per ounce of gold
sold4 was $1,463 (fourth
quarter 2020: 1,454). The Company does not provide quarterly
guidance.
___________________________________
|
1 Cash
costs and all-in sustaining costs (AISC) are non-IFRS financial
measures, and cash costs per ounce of gold sold and AISC per ounce
of gold sold are non-IFRS ratios, with no standardized meaning
under IFRS, and therefore may not be comparable to similar measures
presented by other issuers. For further information and detailed
reconciliations of non-IFRS financial measures to the most directly
comparable IFRS measures, see Non-IFRS and Other Financial Measures
in this news release.
|
2 Non-IFRS disclaimer
|
3 Cash
costs and all-in sustaining costs (AISC) are non-IFRS financial
measures, and cash costs per ounce of gold sold and AISC per ounce
of gold sold are non-IFRS ratios, with no standardized meaning
under IFRS, and therefore may not be comparable to similar measures
presented by other issuers. For further information and detailed
reconciliations of non-IFRS financial measures to the most directly
comparable IFRS measures, see Non-IFRS and Other Financial Measures
in this news release.
|
4 Cash
costs and all-in sustaining costs (AISC) are non-IFRS financial
measures, and cash costs per ounce of gold sold and AISC per ounce
of gold sold are non-IFRS ratios, with no standardized meaning
under IFRS, and therefore may not be comparable to similar measures
presented by other issuers. For further information and detailed
reconciliations of non-IFRS financial measures to the most directly
comparable IFRS measures, see Non-IFRS and Other Financial Measures
in this news release.
|
Table 1. Quarterly and Annual Financial and Operating
Highlights
(All numbers in $000's unless otherwise
noted)
|
|
|
|
|
|
Three Months
Ended Dec. 31,
|
Change
|
Year Ended
Dec. 31,
|
Change
|
2021
|
2020
|
#
|
%
|
2021
|
2020
|
#
|
%
|
Financial
|
|
|
|
|
|
|
|
|
Revenues
|
122,218
|
121,480
|
738
|
1%
|
496,247
|
485,301
|
10,946
|
2%
|
Sales of
gold
|
117,053
|
119,210
|
(2,157)
|
(2%)
|
479,363
|
479,128
|
235
|
0%
|
Gross profit
|
26,612
|
33,169
|
(6,557)
|
(20%)
|
124,963
|
162,961
|
(37,998)
|
(23%)
|
Net Profit for the
period
|
11,060
|
14,155
|
(3,095)
|
(22%)
|
43,387
|
63,655
|
(20,268)
|
(32%)
|
Basic Earnings per
Share ($)
|
0.04
|
0.05
|
(0)
|
(20%)
|
0.16
|
0.24
|
(0)
|
(33%)
|
Adjusted
EBITDA(1)
|
35,449
|
40,210
|
(4,761)
|
(12%)
|
154,703
|
187,751
|
(33,048)
|
(18%)
|
Cash from Operating
Activities
|
19,643
|
75,427
|
(55,784)
|
(74%)
|
87,340
|
142,244
|
(54,904)
|
(39%)
|
ROCE(1)
|
24%
|
37%
|
(13%)
|
(35%)
|
24%
|
37%
|
(13%)
|
(35%)
|
Net Debt to Adjusted
EBITDA
|
(0.05x)
|
0.06x
|
(0.11x)
|
(190%)
|
(0.05x)
|
0.06x
|
(0.11x)
|
(190%)
|
Dividends
Paid
|
4,014
|
3,849
|
165
|
4%
|
17,670
|
13,303
|
4,367
|
33%
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
|
|
|
|
|
|
Average realized price
per ounce of gold sold(1) ($/oz)
|
1,802
|
1,850
|
(48)
|
(3%)
|
1,803
|
1,769
|
35
|
2%
|
Gold produced
(oz)
|
65,133
|
64,908
|
225
|
0%
|
261,767
|
271,647
|
(9,880)
|
(4%)
|
Gold sold
(oz)
|
64,969
|
64,453
|
516
|
1%
|
265,806
|
270,898
|
(5,092)
|
(2%)
|
Average realized price
per ounce of silver sold(1) ($/oz)
|
23
|
25
|
(2)
|
(7%)
|
25
|
21
|
3
|
15%
|
Silver produced
(oz)
|
108,959
|
64,921
|
44,038
|
68%
|
400,562
|
298,088
|
102,474
|
34%
|
Cash Cost per ounce of
gold sold(1) ($/oz)
|
1,227
|
1,162
|
64
|
6%
|
1,178
|
1,018
|
160
|
16%
|
AISC per ounce of gold
sold(1) ($/oz)
|
1,463
|
1,454
|
9
|
1%
|
1,492
|
1,226
|
266
|
22%
|
|
(1) The definition and
reconciliation of these non-IFRS financial measures and ratios is
included in the section on Non-IFRS and Other Financial Measures in
this news release.
|
Table 2. Quarterly and Annual Operational Highlights by
Material Property
(All numbers in ounces unless otherwise
noted)
|
|
|
|
|
|
|
Three Months
Ended
Dec. 31,
|
Change
|
|
Year Ended Dec.
31,
|
Change
|
2021
|
2020
|
#
|
%
|
|
2021
|
2020
|
#
|
%
|
Colombia
|
|
|
|
|
|
|
|
|
|
Nechi Alluvial
Property
|
15,524
|
17,561
|
(2,037)
|
(12%)
|
|
73,129
|
69,940
|
3,189
|
5%
|
La Ye
Mine(1)
|
0
|
0
|
0
|
0%
|
|
0
|
6,785
|
(6,785)
|
(100%)
|
|
15,524
|
17,561
|
(2,037)
|
(12%)
|
|
73,129
|
76,725
|
(3,596)
|
(5%)
|
Nicaragua
|
|
|
|
|
|
|
|
|
|
Hemco
Property
|
5,885
|
6,839
|
(954)
|
(14%)
|
|
30,917
|
34,679
|
(3,762)
|
(11%)
|
Artisanal
Mining
|
26,316
|
19,821
|
6,495
|
33%
|
|
96,234
|
87,816
|
8,418
|
10%
|
|
32,201
|
26,660
|
5,541
|
21%
|
|
127,151
|
122,495
|
4,656
|
4%
|
Gualcamayo Property
(Argentina)
|
17,408
|
20,687
|
(3,279)
|
(16%)
|
|
61,487
|
72,427
|
(10,940)
|
(15%)
|
Total Gold
Produced
|
65,133
|
64,908
|
225
|
0%
|
|
261,767
|
271,647
|
(9,880)
|
(4%)
|
Total Silver
Produced
|
108,959
|
64,921
|
44,038
|
68%
|
|
400,562
|
298,088
|
102,474
|
34%
|
|
(1) Colombia's production in the full
year ended Dec. 31, 2020, includes ounces from La Ye underground
mine. The La Ye underground mine was sold in 2020 and effective
control of operations passed to the new owners on or about May 31,
2020.
|
CORPORATE AND PROJECT HIGHLIGHTS FOR THE QUARTER AND
YEAR-ENDED DECEMBER 31, 2021
- Initial public offering ("IPO") on the Toronto Stock
Exchange ("TSX") and closing of Canadian and Colombian
Offerings: On November 19, 2021,
the Company completed a public offering in Colombia for gross proceeds of approximately
$11.5 million. On the same date, the
Company also completed its IPO in Canada (the "Canadian IPO") with gross
proceeds close to $20.0 million and
common shares of Mineros were listed for trading on the TSX under
the stock symbol "MSA". On November 25,
2021, the co-lead underwriters for the Canadian IPO
partially exercised their over-allotment option, resulting in
additional gross proceeds of approximately $2.8 million. Total proceeds of the Canadian IPO
and the Colombian concurrent offering, net of underwriting fees and
various issue cost, were $29.8
million.
- Consolidation of 100% ownership of the Luna Roja Exploration
Target: On May 21, 2021,
Mineros acquired Royal Road Minerals Limited's ("Royal Road") 50%
interest in the Luna Roja Exploration Target, bringing the interest
of Hemco-Nicaragua S.A. ("Hemco"), a subsidiary of the Company, to
100% for consideration consisting of $24.5
million (including withholding taxes of $3.7 million) and a 1.25% net smelter return
royalty on all future mineral production from the Luna Roja
Exploration Target, starting from commercial production. On
December 7, 2021, the Company repaid
debt of $15 million incurred to fund
a portion of the cash consideration for Royal Road's interest in
the Luna Roja Exploration target, with net proceeds of the Canadian
IPO.
- Initial 20% interest earned in La Pepa Project: On
June 25, 2021, the Company announced
it had exercised its first option to earn a 20% beneficial interest
in the La Pepa Project.
- Receipt of environmental permits at the Nechí
Alluvial Property: On October
22, 2021, the Company announced that the National Authority
of Environmental Licences (Autoridad Nacional de Licencias
Ambientales) of Colombia ("ANLA")
approved a previously submitted application to amend the Nechí
Alluvial Property environmental management plan ("EMP") and granted
environmental permits sufficient to support planned operations at
Nechí Alluvial Property within the 141 hectare area covered by the
environmental management plan amendments.
- COVID-19 Pandemic: Mineros continues to focus on the
well-being of its employees, contractors and the communities in
which it operates, and mitigating risks associated with operating
during the ongoing COVID-19 pandemic. There have been confirmed
cases of COVID-19 at each of our material properties. The affected
individuals have all followed local protocols and the Company's
operations otherwise remain unaffected.
SUBSEQUENT TO DECEMBER 31,
2021
- On January 6, 2022, Mineros
announced that the payment date for the final quarterly installment
of the ordinary dividend approved by the Company's shareholders at
the Ordinary Meeting of Shareholders held on March 25, 2021 in an amount of $0.0154 per common share, was to be paid on
January 20, 2022.
- On February 16, 2022, Mineros
announced 2022 production guidance of 262,000 to 285,000 ounces in
2022, an increase of between 0% and 9% from 2021 production, cash
costs per ounce of gold sold5 for 2022 between
$1,090 and $1,180 and AISC per ounce of gold
sold5 in 2022 between $1,350 and $1,450.
GROWTH PROJECT UPDATES
The Deep Carbonates Project at the Gualcamayo Property in
Argentina refers to undeveloped
mineral resources below the existing oxide gold mineralization at
the Gualcamayo Mine which are not amenable to the heap leach
processing method being used currently on the property. The Company
previously announced that it anticipated completing a preliminary
economic assessment ("PEA") of the Deep Carbonates Project by the
end of the first quarter of 2022. Mineros is currently advancing
with additional drill testing of the Deep Carbonates Project and is
re-evaluating the anticipated timing for completion of the PEA.
______________________________
|
5 Cash
costs and all-in sustaining costs (AISC) are non-IFRS financial
measures, and cash costs per ounce of gold sold and AISC per ounce
of gold sold are non-IFRS ratios, with no standardized meaning
under IFRS, and therefore may not be comparable to similar measures
presented by other issuers. For further information and detailed
reconciliations of non-IFRS financial measures to the most directly
comparable IFRS measures, see Non-IFRS and Other Financial Measures
in this news release,
|
The Porvenir Project is an advanced-stage gold-silver-zinc
project on the Hemco Property in Nicaragua. Ongoing studies are being completed
to assess processing and mining scenarios and additional work is
underway to complete a feasibility study. Initially, this study was
expected to be complete by the end of the first quarter of 2022.
However, as a result of delays and refinement of project
parameters, this work is now anticipated to be completed in the
second half of 2022.
The La Pepa Project is located within Chile's Maricunga Gold Belt, which is known
worldwide for important gold, copper, and other mineral deposits.
At the La Pepa Project, the Company is focused on exploring a
porphyry-style gold system, similar to other gold systems in the
Maricunga Gold Belt. A mineral resource estimate and a PEA at the
La Pepa Project was initially scheduled to be completed in the
first quarter of 2022. However, as a result of the Company's
internal strategic analysis, the progress and timeline for
completion of the PEA is under review.
CONFERENCE CALL AND WEBCAST DETAILS
The company will host a conference call Thursday March 3, 2022 at 8:00 am (GMT -5), where senior management will
discuss its financial and operational results for the fourth
quarter and year ended December 31,
2021. The conference call will be in Spanish with
simultaneous translation in English.
Please dial
in:
|
|
Canada Toll
Free:
|
1 (866)
215-5508
|
US Toll
Free:
|
1 (888)
771-4371
|
Pin for
English:
|
50285031#
|
Pin for
Spanish:
|
50285030#
|
The list of all local and international dial in numbers can be
found at:
http://web.meetme.net/r.aspx?p=12&a=UxrYUvQXMwFYoq
A live webcast of the conference all will be available at:
https://onlinexperiences.com/Launch/QReg/ShowUUID=FC3D0D32-EE93-435C-9474-9B51CF66FAAF&LangLocaleID=1034.
Live webcast requires previous registration, it is 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.
ABOUT MINEROS S.A.
Mineros is a Latin American gold mining company headquartered in
Medellin, Colombia. The Company
has a diversified asset base, with mines in Colombia, Nicaragua and Argentina 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 TSX under the symbol
"MSA", and on the Colombia Stock Exchange under the symbol
"MINEROS".
The Company has been granted an exemption from the individual
voting and majority voting requirements applicable to listed
issuers under TSX policies, on grounds that compliance with such
requirements would constitute a breach of Colombian laws and
regulations which require the directors to be elected on the basis
of a slate of nominees proposed for election pursuant to an
electoral quotient system. For further information, please see the
Company's final prospectus dated November
11, 2021 (the "Final Prospectus"), available on SEDAR at
www.sedar.com
QUALIFIED PERSON
The scientific and technical information contained in this news
release has been reviewed and approved by Jorge Aceituno, a Registered Member of the
Chilean Mining Commission and the Planning Manager, Resources and
Reserves for Mineros and a qualified person within the meaning
of National Instrument 43-101 – Standards of Disclosure for
Mineral Projects.
FORWARD-LOOKING STATEMENTS
This press release contains "forward-looking information" within
the meaning of applicable 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 2022; the
Company's plans and expectations with respect to production,
exploration, development, and expansion at its properties and
projects; timing, receipt and maintenance of necessary approvals,
licenses and permits from applicable governments, regulators or
third parties; timing, completion and results of mineral resource
estimates and mining studies; our goal of growing annual production
to approximately 500 koz of gold equivalents by 2025; estimates of
future capital and operating costs; future financial or operating
performance and condition of the Company and its business,
operations and properties; 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 press
release including, without limitation, assumptions about:
favourable equity and debt capital markets; the ability to raise
any necessary additional capital on reasonable terms; 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 NI 43-101 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; availability of 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. Although the Company has
attempted to identify important factors that could cause actual
actions, events, conditions, results, performance or achievements
to differ materially from those described in forward-looking
information, there may be other factors that cause actions, events,
conditions, results, performance or achievements to differ from
those anticipated, estimated or intended. For further information
of these and other risk factors, please see the ''Risk Factors"
section of the Company's final long form prospectus dated
November 11, 2021, available on SEDAR
at www.sedar.com. For clarity, mineral resources that are not
mineral reserves do not have demonstrated economic viability and
inferred resources are considered too geologically speculative for
the application of economic considerations.
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 press release and the Company disclaims any
obligation to update or revise any forward-looking information,
whether as a result of new information, future events or results or
otherwise, except as and to the extent required by applicable
securities laws.
NON-IFRS AND OTHER FINANCIAL MEASURES
The Company has included certain non-IFRS financial measures and
non-IFRS ratios in this MD&A. Management believes that non-IFRS
financial measures and non-IFRS ratios, when supplementing measures
determined in accordance with IFRS, provide investors with an
improved ability to evaluate the underlying performance of the
Company. Non-IFRS financial measures and non-IFRS ratios do not
have any standardized meaning prescribed under IFRS, and therefore
they may not be comparable to similar measures employed by other
companies. These data are 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.
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, tax, depreciation and amortization
("EBITDA"), and adjusted earnings before interest, tax,
depreciation and amortization ("Adjusted EBITDA"), which
excludes certain non-operating income and expenses, such as
financial income or expenses, hedging operations, exploration
expenses, impairment of assets, foreign currency exchange
differences, and other expenses (principally, donations, corporate
projects and taxes incurred). The Company believes that Adjusted
EBITDA provides useful information to investors and others in
understanding and evaluating our operating results because it is
consistent with the indicators management uses internally to
measure the Company's performance, and is an indicator of the
performance of the Company's mining operations.
The following table sets out the calculation of EBITDA and
Adjusted EBITDA for the three months and years ended December 31, 2021 and 2020:
|
|
|
|
Three Months Ended
Dec. 31,
|
Year Ended Dec.
31,
|
|
2021
|
2020
|
2021
|
2020
|
Profit for the
Period
|
11,060
|
14,155
|
43,387
|
63,655
|
Less: Interest income
(1)
|
(445)
|
(441)
|
(1,392)
|
(1,030)
|
Add: Interest expense
(2)
|
1,346
|
1,686
|
4,950
|
6,239
|
Add: Current tax
(3)
|
4,843
|
6,648
|
28,355
|
38,149
|
Add/less: Deferred
tax
|
327
|
2,523
|
5,385
|
4,221
|
Add: Depreciation and
Amortization
|
13,502
|
11,404
|
49,108
|
40,947
|
EBITDA
|
30,633
|
35,975
|
129,793
|
152,181
|
Less: Other income
(4)
|
(465)
|
(1,008)
|
(2,506)
|
(3,735)
|
Less: Results
investments in associates (5)
|
(5,287)
|
-
|
(5,287)
|
-
|
Less: Finance income
(excluding interest income)
|
(31)
|
(31)
|
(172)
|
(64)
|
Add: Finance expense
(excluding interest expense)
|
1,110
|
742
|
4,238
|
2,467
|
Add: Other expenses
(6)
|
7,887
|
9,818
|
19,140
|
23,447
|
Add: Exploration
Expenses(7)
|
4,972
|
2,032
|
12,523
|
9,977
|
Less: Impairment of
Assets, net (8)
|
(1,901)
|
(9,139)
|
(1,901)
|
(1,192)
|
Less: Hedging
Operations(9)
|
-
|
(463)
|
-
|
2,027
|
Less: Foreign currency
exchange differences (10)
|
(1,469)
|
2,284
|
(1,125)
|
2,643
|
|
|
|
|
|
Adjusted
EBITDA
|
35,449
|
40,210
|
154,703
|
187,751
|
|
|
(1)
|
For additional
information regarding interest income, see Note 15 of our
Consolidated Financial Statements.
|
(2)
|
For additional
information regarding interest expense, see Note 16 of our
Consolidated Financial Statements.
|
(3)
|
For additional
information regarding taxes, see Note 22 of our Consolidated
Financial Statements.
|
(4)
|
For additional
information regarding other income, see Note 12 of our Consolidated
Financial Statements.
|
(5)
|
Results in investments
in associates was included in the Adjusted EBITDA calculation, as a
recognition of the value of the acquisition of a 20% interest in La
Pepa Project. For additional information regarding results in
investments in associates, see Note 27 of our Consolidated
Financial Statements.
|
(6)
|
For additional
information regarding other expenses, see Note 13 of our
Consolidated Financial Statements.
|
(7)
|
For additional
information regarding exploration expenses, see Note 14 of our
Consolidated Financial Statements.
|
(8)
|
For additional
information regarding impairment of assets, see Note 8 of our
Consolidated Financial Statements.
|
(9)
|
For additional
information regarding hedging operations, see Note 5 of our
Consolidated Financial Statements.
|
(10)
|
For additional
information regarding foreign currency exchange differences, see
Note 3.4 of our Consolidated Financial Statements.
|
Cash Costs & All-in Sustaining Costs
The Company reports cash costs per ounce of gold sold which is
calculated by deducting revenues from silver sales and depreciation
and amortization from costs of sales, and dividing the difference
by the number of gold ounces sold. Production cash costs include
mining, milling, mine site security, royalties, and mine site
administration costs, and exclude non-cash operating expenses. Cash
costs per ounce of gold sold and AISC per ounce of gold sold are
non-IFRS financial measures used to monitor the performance of our
gold mining operations and their ability to generate profit.
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.
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. This non-IFRS ratio provides
investors with transparency regarding the total costs of producing
an ounce of gold in each period.
Cash Costs and All-in Sustaining Costs on a Consolidated
Basis
The following table provides a reconciliation of cash costs per
ounce of gold sold on a by-product basis for the three months and
years ended December 31, 2021 and
2020:
|
|
|
|
Three Months Ended
Dec. 31,
|
Year Ended Dec.
31,
|
|
2021
|
2020
|
2021
|
2020
|
Costs of
sales
|
95,606
|
88,311
|
371,284
|
322,340
|
Less: Cost of
non-mining operations
|
(145)
|
(114)
|
(567)
|
(253)
|
Less: Depreciation and
amortization
|
(13,221)
|
(11,649)
|
(47,729)
|
(40,200)
|
Less: Sales of
silver
|
(2,526)
|
(1,623)
|
(9,873)
|
(6,070)
|
Cash
costs
|
79,714
|
74,925
|
313,115
|
275,817
|
|
|
|
|
|
Gold sold
(oz)
|
64,969
|
64,453
|
265,806
|
270,898
|
|
|
|
|
|
Cash cost per ounce
of gold sold ($/oz)
|
1,227
|
1,162
|
1,178
|
1,018
|
The following table provides a reconciliation of AISC per ounce
of gold sold for the three months and years ended December 31, 2021 and 2020:
|
|
|
|
Three Months Ended
Dec. 31,
|
Year Ended Dec.
31,
|
|
2021
|
2020
|
2021
|
2020
|
Costs of
sales
|
95,606
|
88,311
|
371,284
|
322,340
|
Less: Cost of sales of
non-mining operations
|
(145)
|
(114)
|
(567)
|
(253)
|
Less: Depreciation and
amortization
|
(13,221)
|
(11,649)
|
(47,729)
|
(40,200)
|
Less: Sales of
silver
|
(2,526)
|
(1,623)
|
(9,873)
|
(6,070)
|
Less: Energy sales
revenues
|
(1,134)
|
(1,216)
|
(4,495)
|
(3,793)
|
Add: Administration
expenses
|
4,665
|
4,363
|
19,368
|
16,157
|
Less: Depreciation and
amortization of Adm. Expenses
|
(281)
|
245
|
(1,379)
|
(747)
|
Less: Administration
Expenses of non-mining operations
|
(8)
|
-
|
(33)
|
(21)
|
Add: Sustaining leases
and leaseback
|
3,612
|
2,561
|
12,260
|
12,272
|
Add: Sustaining
exploration
|
2,286
|
1,933
|
9,495
|
9,333
|
Add: Sustaining capital
expenditure
|
6,173
|
10,875
|
48,309
|
23,105
|
AISC
|
95,027
|
93,686
|
396,640
|
332,123
|
|
|
|
|
|
Gold sold
(oz)
|
64,969
|
64,453
|
265,806
|
270,898
|
|
|
|
|
|
All-in sustaining
costs per ounce of gold sold ($/oz)
|
1,463
|
1,454
|
1,492
|
1,226
|
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.
|
|
|
|
|
|
As at Dec.
31,
|
As at Dec.
31,
|
|
|
2021
|
2020
|
Adjusted EBITDA (Last
12 months)
|
|
154,703
|
187,751
|
Less: Depreciation and
amortization (Last 12 months)
|
|
(49,108)
|
(40,947)
|
Adjusted EBIT
(A)
|
|
105,595
|
146,804
|
|
|
|
|
Total Assets at the
beginning of the Period
|
|
542,235
|
492,219
|
Less: Total current
liabilities at the beginning of the Period
|
|
(128,813)
|
(108,175)
|
Opening Capital
Employed (B)
|
|
413,422
|
384,044
|
|
|
|
|
Total Assets at the end
of the Period
|
|
580,046
|
542,235
|
Less: Current
Liabilities at the end of the Period
|
|
(110,601)
|
(128,813)
|
Closing Capital
employed (C)
|
|
469,445
|
413,422
|
|
|
|
|
Average Capital
employed (D)= (B) + (C) /2
|
|
441,434
|
398,733
|
|
|
|
|
ROCE
(A/D)
|
|
24%
|
37%
|
Net Debt to Adjusted EBITDA Ratio
Net Debt to Adjusted EBITDA ratio is a non–IFRS ratio that
provides the liquidity position of the Company. The calculation of
net debt shown below is calculated as nominal undiscounted debt
including leases, less cash and cash equivalents. The following
sets out the calculation of Net Debt to Adjusted EBITDA ratio for
the periods indicated.
|
|
|
|
|
Year Ended Dec.
31,
|
|
|
2021
|
2020
|
Loans and other
borrowings
|
|
55,110
|
74,458
|
Less: Cash and cash
equivalents
|
|
(63,130)
|
(63,598)
|
Net
Debt
|
|
(8,020)
|
10,860
|
Adjusted EBITDA (Last
12 months)
|
|
154,703
|
187,751
|
Net Debt to Adjusted
EBITDA
|
|
(0.05x)
|
0.06x
|
Average Realized Price
The Company uses "average realized price per ounce of gold" and
"average realized price per ounce of silver", which are non-IFRS
financial measures. Average realized metal price represents the
revenue from the sale of the underlying metal as per the Statement
of Operations, adjusted to reflect the effect of trading at holding
level (parent Company) on the sales of gold purchased from
subsidiaries. Average realized prices are calculated as the revenue
related to gold and silver sold divided by the number of ounces of
metal sold. Reconciliations of average realized metal prices to
gold revenues and silver revenues are provided below:
|
|
|
|
|
|
Three Months Ended
Dec. 31,
|
Year Ended Dec.
31,
|
|
|
2021
|
2020
|
2021
|
2020
|
Sales of
gold
|
|
117,053
|
119,210
|
479,363
|
479,128
|
Sold gold ounces
(oz)
|
|
64,969
|
64,453
|
265,806
|
270,898
|
Average realized
price per ounce of gold sold ($/oz)
|
|
1,802
|
1,850
|
1,803
|
1,769
|
|
|
|
|
|
|
Sales of
silver
|
|
2,528
|
1,623
|
9,875
|
6,070
|
Sold silver ounces
(oz)
|
|
108,959
|
64,921
|
400,562
|
298,088
|
Average realized
price per ounce of silver sold ($/oz)
|
|
23
|
25
|
25
|
20
|
SOURCE Mineros S.A.