Pan American Silver Reports Record Quarterly Cash Flow from Operations of $129.5 Million in Q4 2019
Quarterly Dividend Increased by 43%
All financial figures are in U.S. dollars unless otherwise indicated.
VANCOUVER, Feb. 19, 2020 /CNW/ - Pan American Silver Corp. (NASDAQ: PAAS) (TSX: PAAS) today reported unaudited financial results for the year-ended December 31, 2019 ("FY 2019") and the fourth quarter ("Q4 2019"). These results are preliminary and could change based on final audited results. Preliminary production results were previously reported on January 15, 2020.
"Strong, low cost production generated operational cash flow of $282 million in 2019, which allowed Pan American to retire $60 million of debt, dividend approximately $29 million to shareholders, invest in new projects such as our La Colorada skarn discovery, and increase our cash position," said Michael Steinmann, President and Chief Executive Officer of the Company. "In 2020, we are expecting silver and gold production growth of approximately 7% and 16%, respectively. Given our business outlook and strong financial position, Pan American's Board of Directors has increased the quarterly dividend by 43% to $0.05 per common share."
Q4 2019 and FY 2019 Highlights:
- Revenue in Q4 2019 and FY 2019 totaled $404.4 million and $1,350.8 million, respectively.
- Net cash generated from operating activities in Q4 2019 of $129.5 million was the highest in the Company's history. Net cash generated from operating activities in FY 2019 was $282.0 million.
- Net earnings in Q4 2019 and FY 2019 were $51.7 million ($0.25 basic earnings per share) and $111.2 million ($0.55 basic earnings per share), respectively. Net earnings in Q4 2019 included a $40.1 million impairment charge related to the Manantial Espejo mine in Argentina due to the increase in export taxes and the challenging business environment in Argentina; partially offset by $33.7 million in investment income, largely related to our approximately 17% equity interest in New Pacific Metals Corp.
- Adjusted earnings in Q4 2019 and FY 2019 were $68.9 million ($0.33 basic adjusted earnings per share) and $158.0 million ($0.78 basic adjusted earnings per share), respectively.
- Consolidated annual silver and gold production was 25.9 million ounces and 559.2 thousand ounces, respectively, as previously disclosed on January 15, 2020.
- Silver Segment Cash Costs and All-in Sustaining Costs ("AISC") in FY 2019 were $6.39 and $10.46 per silver ounce sold, respectively, both of which were within the Company's 2019 annual guidance.
- Gold Segment Cash Costs and AISC in FY 2019 were $712 and $948 per gold ounce sold, respectively, both of which were below the Company's annual guidance for 2019.
- Consolidated Silver Basis AISC in FY 2019 was $4.44 per silver ounce sold, which was well below the Company's 2019 annual guidance range of $6.00 to $7.50 per ounce.
- At December 31, 2019, the Company had a cash and short-term investment balance of $238.3 million and $275.0 million of bank debt. Working capital was $517.2 million.
- In 2019, Pan American paid $29.3 million in dividends ($0.14 per share).
- The Board of Directors has approved an increase in the cash dividend from $0.035 to $0.05 per common share, for approximately $10.5 million in aggregate cash dividends, payable on or about March 12, 2020, to holders of record of Pan American's common shares as of the close on March 2, 2020. Pan American's dividends are designated as eligible dividends for the purposes of the Income Tax Act (Canada). As is standard practice, the amounts and specific distribution dates of any future dividends will be evaluated and determined by the Board of Directors on an ongoing basis.
Cash Costs, AISC, adjusted earnings, basic adjusted earnings per share, and working capital are not generally accepted accounting principle ("non-GAAP") financial measures. Please refer to the "Alternative Performance (non-GAAP) Measures" section of this news release for further information on these measures.
Fourth Quarter and Year End 2019 Unaudited Results Conference Call and Webcast
Date: | February 20, 2020 |
Time: | 11:00 am ET (8:00 am PT) |
Dial-in numbers: | 1-800-319-4610 (toll-free in Canada and the U.S.) |
+1-604-638-5340 (international participants) | |
Webcast: | panamericansilver.com |
Callers should dial in 5 to 10 minutes prior to the scheduled start time. The live webcast and presentation slides will be available on the Company's website at panamericansilver.com. An archive of the webcast will also be available for three months.
All amounts expressed in U.S. dollars unless otherwise indicated.
Unaudited tabular amounts are in thousands of U.S. dollars except number of shares, options, warrants, and per share amounts, unless otherwise noted.
CONSOLIDATED RESULTS
December 31, | December 31, | |||||||
Weighted average shares during period (millions) | 201.4 | 153.3 | ||||||
Shares outstanding end of period (millions) | 209.8 | 153.4 | ||||||
Three months ended | Year ended | |||||||
2019 | 2018 | 2019 | 2018 | |||||
FINANCIAL | ||||||||
Revenue | $ | 404,379 | $ | 173,357 | $ | 1,350,759 | $ | 784,495 |
Mine operating earnings (loss) | $ | 98,610 | $ | (4,666) | $ | 229,288 | $ | 100,897 |
Net earnings (loss) | $ | 51,706 | $ | (63,577) | $ | 111,244 | $ | 12,041 |
Basic earnings (loss) per share (1) | $ | 0.25 | $ | (0.42) | $ | 0.55 | $ | 0.07 |
Adjusted earnings (loss) (2) | $ | 68,908 | $ | (2,022) | $ | 157,987 | $ | 59,434 |
Basic adjusted earnings (loss) per share (1) | $ | 0.33 | $ | (0.01) | $ | 0.78 | $ | 0.39 |
Net cash generated from operating activities | $ | 129,473 | $ | 11,930 | $ | 282,028 | $ | 154,978 |
Net cash generated from operating activities before changes | $ | 124,727 | $ | 16,827 | $ | 309,972 | $ | 159,239 |
Sustaining capital expenditures | $ | 46,187 | $ | 31,150 | $ | 179,096 | $ | 106,913 |
Project capital expenditures | $ | 9,504 | $ | 13,151 | $ | 43,627 | $ | 44,702 |
Cash dividend per share | $ | 0.035 | $ | 0.035 | $ | 0.140 | $ | 0.140 |
PRODUCTION | ||||||||
Silver (thousand ounces) | 6,622 | 6,127 | 25,886 | 24,775 | ||||
Gold (thousand ounces) | 173.9 | 37.2 | 559.2 | 178.9 | ||||
Zinc (thousand tonnes) | 16.6 | 18.5 | 67.6 | 64.8 | ||||
Lead (thousand tonnes) | 7.2 | 6.3 | 27.3 | 22.4 | ||||
Copper (thousand tonnes) | 2.3 | 2.2 | 8.7 | 9.8 | ||||
CASH COSTS (2) ($/ounce) | ||||||||
Silver Segment | 7.80 | 5.82 | 6.39 | 3.36 | ||||
Gold Segment | 693 | n/a | 712 | n/a | ||||
AISC (2) ($/ounce) | ||||||||
Silver Segment | 11.37 | 14.69 | 10.46 | 9.48 | ||||
Gold Segment | 901 | n/a | 948 | n/a | ||||
Consolidated Silver Basis | 1.04 | 16.19 | 4.44 | 10.77 | ||||
Average realized prices | ||||||||
Silver ($/ounce)(3) | 17.84 | 14.35 | 16.34 | 15.61 | ||||
Gold ($/ounce)(3) | 1,479 | 1,232 | 1,406 | 1,272 | ||||
Zinc ($/tonne)(3) | 2,325 | 2,508 | 2,535 | 2,846 | ||||
Lead ($/tonne)(3) | 2,078 | 1,914 | 1,997 | 2,189 | ||||
Copper ($/tonne)(3) | 5,840 | 6,098 | 5,973 | 6,519 | ||||
(1) | Per share amounts are based on basic weighted average common shares. |
(2) | Non-GAAP measures: Cash Costs, All-in Sustaining Costs (AISC), adjusted earnings, basic adjusted earnings per share, and net cash generated from operating activities before changes in working capital are non-GAAP financial measures. Please refer to the "Alternative Performance (non-GAAP) Measures" section of this news release for further information on these measures. |
(3) | Metal prices stated are inclusive of final settlement adjustments on concentrate sales. |
2019 Annual Results Compared to 2019 Forecast
The Company's 2019 annual production, Cash Costs, AISC and capital expenditures compared to Management's most recent annual forecast amounts are as follows:
2019 Actual | Forecast Range (1) | |
Production | ||
Silver (million ounces) | 25.9 | 25.3 - 26.3 |
Gold (thousand ounces) | 559.2 | 550.0 - 600.0 |
Zinc (thousand tonnes) | 67.6 | 65.0 - 67.0 |
Lead (thousand tonnes) | 27.3 | 24.0 - 25.0 |
Copper (thousand tonnes) | 8.7 | 9.8 - 10.3 |
Cash Costs(2) ($/ounce) | ||
Silver Segment | 6.39 | 6.00 - 7.00 |
Gold Segment | 712 | 725 - 775 |
Consolidated Silver Basis | (4.89) | (5.50) - (3.80) |
AISC(2) ($/ounce) | ||
Silver Segment | 10.46 | 9.50 - 11.00 |
Gold Segment | 948 | 1,000 - 1,100 |
Consolidated Silver Basis | 4.44 | 6.00 - 7.50 |
Capital Expenditures ($ millions) | ||
Sustaining Capital | 179.1 | 203.0 - 213.0 |
Project Capital | 43.6 | 45.0 |
Total Capital | 222.7 | 248.0 - 258.0 |
(1) | Forecast amounts represent Management's most recent annual forecasts made or reaffirmed in the Company's Management Discussion and Analysis (MD&A) for the third quarter of 2019, dated November 6, 2019. |
(2) | Cash Costs and AISC are non-GAAP measures. Please refer to the section "Alternative Performance (Non-GAAP) Measures" of this news release for a detailed description of these measures and where appropriate a reconciliation. |
Consolidated Statements of Financial Position
(Unaudited in thousands of U.S. dollars)
December 31, | December 31, | |||
Assets | ||||
Current assets | ||||
Cash and cash equivalents | $ | 120,564 | $ | 138,510 |
Short-term investments | 117,776 | 74,004 | ||
Trade and other receivables | 168,753 | 96,091 | ||
Income taxes receivable | 17,209 | 13,108 | ||
Inventories | 346,507 | 214,465 | ||
Derivative financial instruments | 1,272 | 640 | ||
Prepaid expenses and other current assets | 16,838 | 11,556 | ||
788,919 | 548,374 | |||
Non-current assets | ||||
Mineral properties, plant and equipment | 2,504,901 | 1,301,002 | ||
Inventories | 24,209 | — | ||
Long-term refundable tax | 17,900 | 70 | ||
Deferred tax assets | 36,447 | 12,244 | ||
Investment in associates | 84,319 | 70,566 | ||
Goodwill & other assets | 4,987 | 5,220 | ||
Total Assets | $ | 3,461,682 | $ | 1,937,476 |
Liabilities | ||||
Current liabilities | ||||
Accounts payable and accrued liabilities | $ | 225,330 | $ | 131,743 |
Derivative financial instruments | — | 51 | ||
Current portion of provisions | 7,372 | 5,072 | ||
Current portion of lease obligations | 14,198 | 5,356 | ||
Income tax payable | 24,770 | 8,306 | ||
271,670 | 150,528 | |||
Non-current liabilities | ||||
Long-term portion of provisions | 188,012 | 70,083 | ||
Deferred tax liabilities | 176,808 | 148,819 | ||
Long-term portion of lease obligations | 27,010 | 1,320 | ||
Debt | 275,000 | — | ||
Deferred revenue | 12,542 | 13,288 | ||
Other long-term liabilities | 27,754 | 25,425 | ||
Share purchase warrants | 15,040 | 14,664 | ||
Total Liabilities | 993,836 | 424,127 | ||
Equity | ||||
Capital and reserves | ||||
Issued capital | 3,123,514 | 2,321,498 | ||
Reserves | 94,274 | 22,573 | ||
Investment revaluation reserve | — | 208 | ||
Deficit | (754,689) | (836,067) | ||
Total Equity attributable to equity holders of the Company | 2,463,099 | 1,508,212 | ||
Non-controlling interests | 4,747 | 5,137 | ||
Total Equity | 2,467,846 | 1,513,349 | ||
Total Liabilities and Equity | $ | 3,461,682 | $ | 1,937,476 |
Consolidated Income Statements
(Unaudited in thousands of U.S. dollars except per share amounts)
Three months ended | Year ended | ||||||||
2019 | 2018 | 2019 (1) | 2018 | ||||||
Revenue | $ | 404,379 | $ | 173,357 | $ | 1,350,759 | $ | 784,495 | |
Cost of sales | |||||||||
Production costs | (229,594) | (136,177) | (841,297) | (515,636) | |||||
Depreciation and amortization | (68,239) | (37,245) | (253,453) | (147,289) | |||||
Royalties | (7,936) | (4,601) | (26,721) | (20,673) | |||||
(305,769) | (178,023) | (1,121,471) | (683,598) | ||||||
Mine operating earnings (loss) | 98,610 | (4,666) | 229,288 | 100,897 | |||||
General and administrative | (10,009) | (5,450) | (31,752) | (22,649) | |||||
Exploration and project development | (2,562) | (3,509) | (11,684) | (11,138) | |||||
Mine care and maintenance | (8,008) | — | (23,662) | — | |||||
Foreign exchange gains (losses) | 2,970 | 406 | (5,003) | (9,326) | |||||
Impairment charges | (40,050) | (27,789) | (40,050) | (27,789) | |||||
Gains on commodity and foreign currency contracts | 1,564 | 524 | 3,315 | 4,930 | |||||
Gains (losses) on sale of mineral properties, plant and equipment | 1,040 | (56) | 3,858 | 7,973 | |||||
Share of income (loss) from associate and dilution gain | 14,246 | (182) | 15,245 | 13,679 | |||||
Transaction and integration costs | 197 | (10,229) | (7,515) | (10,229) | |||||
Other expense | (5,754) | (2,795) | (4,936) | (3,659) | |||||
Earnings (loss) from operations | 52,244 | (53,746) | 127,104 | 42,689 | |||||
Loss on derivatives | — | (60) | (14) | (1,078) | |||||
Investment income (loss) | 33,741 | (1,428) | 84,704 | (284) | |||||
Interest and finance expense | (8,327) | (2,305) | (29,282) | (8,139) | |||||
Earnings (loss) before income taxes | 77,658 | (57,539) | 182,512 | 33,188 | |||||
Income tax expense | (25,952) | (6,038) | (71,268) | (21,147) | |||||
Net earnings (loss) for the period | $ | 51,706 | $ | (63,577) | $ | 111,244 | $ | 12,041 | |
Attributable to: | |||||||||
Equity holders of the Company | 51,927 | (63,809) | 110,738 | 10,294 | |||||
Non-controlling interests | (221) | 232 | 506 | 1,747 | |||||
$ | 51,706 | $ | (63,577) | $ | 111,244 | $ | 12,041 | ||
Earnings (loss) per share attributable to common shareholders | |||||||||
Basic earnings (loss) per share | $ | 0.25 | $ | (0.42) | $ | 0.55 | $ | 0.07 | |
Diluted earnings (loss) per share | $ | 0.25 | $ | (0.42) | $ | 0.55 | $ | 0.07 | |
Weighted average shares outstanding (in 000's) Basic | 209,671 | 153,352 | 201,397 | 153,315 | |||||
Weighted average shares outstanding (in 000's) Diluted | 209,873 | 153,504 | 201,571 | 153,522 | |||||
(1) | The purchase price allocation ("PPA") for the Tahoe acquisition was finalized in Q4 2019, and the previously reported $30.5 million bargain purchase gain was removed from 2019 net income; as such, net income for the three months ended March 31, 2019 ("Q1 2019") will be restated to reflect this $30.5 million reduction to previously reported Q1 2019 net income. |
Consolidated Statements of Comprehensive Income
(Unaudited in thousands of U.S. dollars)
Three months ended | Year ended | ||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Net earnings (loss) for the period | $ | 51,706 | $ | (63,577) | $ | 111,244 | $ | 12,041 | |||
Items that may be reclassified subsequently to net earnings: | |||||||||||
Unrealized net gains on short-term investments (net of $nil tax in | — | 332 | — | 993 | |||||||
Reclassification adjustment for realized gains on short-term | — | (294) | (208) | (788) | |||||||
Total comprehensive earnings (loss) for the period | $ | 51,706 | $ | (63,539) | $ | 111,036 | $ | 12,246 | |||
Total comprehensive earnings (loss) attributable to: | |||||||||||
Equity holders of the Company | $ | 51,927 | $ | (63,771) | $ | 110,530 | $ | 10,499 | |||
Non-controlling interests | (221) | 232 | 506 | 1,747 | |||||||
$ | 51,706 | $ | (63,539) | $ | 111,036 | $ | 12,246 | ||||
Consolidated Statements of Cash Flows
(Unaudited in thousands of U.S. dollars)
Three months ended | Year ended | ||||||||
2019 | 2018 | 2019 | 2018 | ||||||
Cash flow from operating activities | |||||||||
Net earnings (loss) for the period | $ | 51,706 | $ | (63,577) | $ | 111,244 | $ | 12,041 | |
Current income tax expense | 36,433 | 9,999 | 92,129 | 53,901 | |||||
Deferred income tax recovery | (10,481) | (3,961) | (20,861) | (32,754) | |||||
Interest expense (recovery) | 4,762 | 117 | 16,879 | (678) | |||||
Depreciation and amortization | 68,239 | 37,245 | 253,453 | 147,289 | |||||
Impairment charges | 40,050 | 27,789 | 40,050 | 27,789 | |||||
Accretion on closure and decommissioning provision | 2,583 | 1,631 | 9,903 | 6,524 | |||||
Unrealized foreign exchange (gains) losses | (1,395) | (348) | 6,057 | 10,337 | |||||
(Gain) loss on sale of mineral properties, plant and equipment | (1,040) | 56 | (3,858) | (7,973) | |||||
Other operating activities | (47,630) | 19,824 | (96,277) | 17,724 | |||||
Changes in non-cash operating working capital | 4,746 | (4,897) | (27,944) | (4,261) | |||||
Operating cash flows before interest and income taxes | $ | 147,973 | $ | 23,878 | $ | 380,775 | $ | 229,939 | |
Interest paid | (4,038) | (417) | (16,944) | (1,684) | |||||
Interest received | 75 | 561 | 776 | 1,944 | |||||
Income taxes paid | (14,537) | (12,092) | (82,579) | (75,221) | |||||
Net cash generated from operating activities | $ | 129,473 | $ | 11,930 | $ | 282,028 | $ | 154,978 | |
Cash flow from investing activities | |||||||||
Payments for mineral properties, plant and equipment | $ | (50,319) | $ | (42,302) | $ | (205,807) | $ | (144,348) | |
Tahoe acquisition (1) | — | — | (247,479) | — | |||||
Acquisition of mineral interests | — | — | (1,545) | (7,500) | |||||
Net (purchase of) proceeds from sale of short-term investments | (1,849) | (10,020) | 39,727 | (25,554) | |||||
Proceeds from sale of mineral properties, plant and equipment | 103 | 4 | 10,267 | 15,781 | |||||
Net proceeds from commodity, diesel fuel swaps, and foreign currency contracts | 518 | 1,289 | 2,669 | 2,449 | |||||
Net cash used in investing activities | $ | (51,547) | $ | (51,029) | $ | (402,168) | $ | (159,172) | |
Cash flow from financing activities | |||||||||
Proceeds from issue of equity shares | $ | 1,171 | $ | — | $ | 2,781 | $ | 1,081 | |
Distributions to non-controlling interests | (10) | (1,158) | (924) | (2,020) | |||||
Dividends paid | (7,337) | (5,366) | (29,332) | (21,284) | |||||
Proceeds from credit facility | — | — | 335,000 | — | |||||
Repayment of credit facility | (40,000) | — | (185,000) | — | |||||
Repayment of short-term loans | — | — | — | (3,000) | |||||
Payment of lease obligations | (5,726) | (2,223) | (19,270) | (7,911) | |||||
Net cash (used in) generated from financing activities | $ | (51,902) | $ | (8,747) | $ | 103,255 | $ | (33,134) | |
Effects of exchange rate changes on cash and cash equivalents | (173) | (68) | (1,061) | (115) | |||||
Net increase (decrease) in cash and cash equivalents | 25,851 | (47,914) | (17,946) | (37,443) | |||||
Cash and cash equivalents at the beginning of the period | 94,713 | 186,424 | 138,510 | 175,953 | |||||
Cash and cash equivalents at the end of the period | $ | 120,564 | $ | 138,510 | $ | 120,564 | $ | 138,510 | |
(1) | On February 22, 2019, the Company completed the acquisition of 100% of the issued and outstanding shares of Tahoe Resources Inc. ("Tahoe"). The cash invested represents consideration paid to Tahoe shareholders of $275 million net of cash received. |
INDIVIDUAL MINE OPERATION RESULTS
The operating metrics, Cash Costs, AISC, and sustaining capital cash outflows for each of the Company's operating mines for the three and twelve months ending December 31, 2019, and 2018, are included in the following tables. Cash Costs and AISC are non-GAAP financial measures that do not have any standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies. A detailed description and reconciliation of these measures to cost of sales is included in the "Alternative Performance (Non-GAAP) Measures" section of this news release.
La Colorada mine
Three months ended | Year ended | |||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||
Tonnes milled - kt | 197.1 | 187.4 | 768.7 | 726.0 | ||||||||
Average silver grade – grams per tonne | 358 | 375 | 361 | 358 | ||||||||
Average zinc grade - % | 2.85 | 3.10 | 3.10 | 2.83 | ||||||||
Average lead grade - % | 1.70 | 1.50 | 1.65 | 1.40 | ||||||||
Production: | ||||||||||||
Silver – koz | 2,080 | 2,074 | 8,206 | 7,617 | ||||||||
Gold – koz | 1.28 | 1.16 | 4.61 | 4.40 | ||||||||
Zinc – kt | 4.85 | 5.09 | 20.97 | 17.79 | ||||||||
Lead – kt | 2.92 | 2.44 | 11.15 | 8.84 | ||||||||
Cash cost per ounce net of by-products | $ | 4.30 | $ | 2.46 | $ | 2.99 | $ | 2.26 | ||||
Sustaining capital - ('000s) | $ | 1,957 | $ | 5,364 | $ | 9,721 | $ | 15,462 | ||||
AISC | $ | 5.80 | $ | 5.93 | $ | 4.54 | $ | 4.63 | ||||
Payable silver sold - koz | 1,770 | 1,780 | 7,583 | 7,069 | ||||||||
Dolores mine
Three months ended | Year ended | |||||||
2019 | 2018 | 2019 | 2018 | |||||
Tonnes placed - kt | 1,856.7 | 1,818.5 | 6,777.0 | 6,903.3 | ||||
Average silver grade – grams per tonne | 42 | 25 | 38 | 31 | ||||
Average gold grade – grams per tonne | 0.62 | 0.68 | 0.60 | 0.85 | ||||
Production: | ||||||||
Silver – koz | 1,287 | 824 | 5,122 | 4,081 | ||||
Gold – koz | 26.1 | 29.4 | 117.6 | 136.6 | ||||
Cash cost per ounce net of by-products | $ | 2.64 | $ | 6.30 | $ | 3.09 | $ | (1.81) |
Sustaining capital - ('000s) | $ | 8,106 | $ | 13,255 | $ | 49,660 | $ | 48,842 |
AISC | $ | 9.33 | $ | 35.36 | $ | 15.45 | $ | 16.36 |
Payable silver sold - koz | 1,402 | 870 | 4,924 | 4,205 | ||||
Huaron mine
Three months ended | Year ended | |||||||
2019 | 2018 | 2019 | 2018 | |||||
Tonnes milled - kt | 252.3 | 252.0 | 994.0 | 935.0 | ||||
Average silver grade – grams per tonne | 140 | 142 | 142 | 142 | ||||
Average zinc grade - % | 2.49 | 2.49 | 2.38 | 2.44 | ||||
Average lead grade - % | 1.32 | 1.22 | 1.22 | 1.18 | ||||
Average copper grade - % | 0.85 | 0.78 | 0.81 | 0.76 | ||||
Production: | ||||||||
Silver – koz | 935 | 965 | 3,796 | 3,561 | ||||
Gold – koz | 0.21 | 0.22 | 0.97 | 0.79 | ||||
Zinc – kt | 4.95 | 4.82 | 18.07 | 17.38 | ||||
Lead – kt | 2.50 | 2.16 | 9.22 | 8.05 | ||||
Copper – kt | 1.57 | 1.52 | 6.02 | 5.44 | ||||
Cash cost per ounce net of by-products | $ | 5.34 | $ | 2.42 | $ | 4.15 | $ | 1.79 |
Sustaining capital cash outflows - ('000s) | $ | 2,834 | $ | 6,099 | $ | 10,936 | $ | 17,761 |
AISC | $ | 9.44 | $ | 9.71 | $ | 7.74 | $ | 7.95 |
Payable silver sold – koz | 736 | 858 | 3,253 | 3,094 | ||||
Morococha mine(1)
Three months ended | Year ended | |||||||
2019 | 2018 | 2019 | 2018 | |||||
Tonnes milled – kt | 176.5 | 163.0 | 686.2 | 672.0 | ||||
Average silver grade – grams per tonne | 112 | 154 | 126 | 149 | ||||
Average zinc grade - % | 3.55 | 4.02 | 3.76 | 3.80 | ||||
Average lead grade - % | 1.17 | 1.09 | 1.21 | 0.92 | ||||
Average copper grade - % | 0.44 | 0.44 | 0.44 | 0.66 | ||||
Production: | ||||||||
Silver – koz | 554 | 740 | 2,456 | 2,881 | ||||
Gold – koz | 0.23 | 0.19 | 1.39 | 2.09 | ||||
Zinc – kt | 5.46 | 5.78 | 22.50 | 22.17 | ||||
Lead – kt | 1.61 | 1.40 | 6.56 | 4.69 | ||||
Copper – kt | 0.46 | 0.45 | 1.83 | 3.30 | ||||
Cash cost per ounce net of by-products | $ | 10.85 | $ | (0.58) | $ | 4.35 | $ | (4.43) |
Sustaining capital (100%) - ('000s) | $ | 3,945 | $ | 4,357 | $ | 12,599 | $ | 15,038 |
AISC | $ | 18.83 | $ | 6.19 | $ | 10.08 | $ | 1.59 |
Payable silver sold (100%) - koz | 515 | 674 | 2,335 | 2,652 | ||||
(1) | Production figures are for Pan American's 92.3% share only, unless otherwise noted. |
San Vicente mine(1)
Three months ended | Year ended | |||||||
2019 | 2018 | 2019 | 2018 | |||||
Tonnes milled – kt | 91.1 | 88.3 | 349.7 | 332.9 | ||||
Average silver grade – grams per tonne | 328 | 372 | 345 | 362 | ||||
Average zinc grade - % | 1.80 | 3.66 | 2.16 | 2.77 | ||||
Average lead grade - % | 0.15 | 0.32 | 0.14 | 0.34 | ||||
Average copper grade - % | 0.30 | 0.37 | 0.31 | 0.40 | ||||
Production: | ||||||||
Silver – koz | 877 | 937 | 3,528 | 3,544 | ||||
Gold – koz | 0.13 | 0.12 | 0.48 | 0.50 | ||||
Zinc – kt | 1.31 | 2.82 | 6.01 | 7.47 | ||||
Lead – kt | 0.13 | 0.26 | 0.42 | 0.78 | ||||
Copper – kt | 0.22 | 0.22 | 0.85 | 1.02 | ||||
Cash cost per ounce net of by-products | $ | 14.38 | $ | 10.20 | $ | 11.77 | $ | 9.83 |
Sustaining capital (100%) - ('000s) | $ | 2,048 | $ | 1,637 | $ | 4,960 | $ | 6,983 |
AISC | $ | 16.50 | $ | 13.59 | $ | 13.08 | $ | 12.20 |
Payable silver sold (100%) - koz | 1,001 | 502 | 4,003 | 3,054 | ||||
(1) | Production figures are for Pan American's 95.0% share only, unless otherwise noted. |
Manantial Espejo mine
Three months ended | Year ended | |||||||
2019 | 2018 | 2019 | 2018 | |||||
Tonnes milled - kt | 186.5 | 198.5 | 708.6 | 804.4 | ||||
Average silver grade – grams per tonne | 150 | 95 | 127 | 135 | ||||
Average gold grade – grams per tonne | 1.21 | 0.98 | 1.08 | 1.42 | ||||
Production: | ||||||||
Silver – koz | 817 | 587 | 2,599 | 3,092 | ||||
Gold – koz | 6.71 | 6.19 | 22.41 | 34.55 | ||||
Cash cost per ounce net of by-products | $ | 15.47 | $ | 23.03 | $ | 19.59 | $ | 14.83 |
Sustaining capital - ('000s) | $ | 696 | $ | 436 | $ | 2,757 | $ | 2,827 |
AISC | $ | 16.94 | $ | 27.94 | $ | 18.43 | $ | 16.83 |
Payable silver sold - koz | 928 | 615 | 2,460 | 3,086 | ||||
Gold Segment Mines
Three months ended | Year ended | |||||||||||
Shahuindo | La Arena | Timmins(1) | Shahuindo | La Arena | Timmins(1) | |||||||
Tonnes milled - kt | 3,449.4 | 5,311.8 | 473.9 | 11,218.8 | 11,189.7 | 1,480.7 | ||||||
Average silver grade – grams per tonne | 7 | — | — | 8 | — | — | ||||||
Average gold grade – grams per tonne | 0.58 | 0.41 | 3.17 | 0.60 | 0.41 | 3.18 | ||||||
Production: | ||||||||||||
Silver – koz | 54.21 | 10.81 | 5.53 | 136.62 | 26.16 | 17.53 | ||||||
Gold – koz | 43.52 | 48.43 | 47.33 | 145.37 | 122.52 | 143.77 | ||||||
Cash cost per ounce net of by-products | $ | 605 | $ | 580 | $ | 884 | $ | 570 | $ | 644 | $ | 904 |
Sustaining capital - ('000s) | $ | 14,156 | $ | 8,382 | $ | 4,066 | $ | 29,873 | $ | 47,557 | $ | 11,035 |
AISC | $ | 970 | $ | 764 | $ | 984 | $ | 807 | $ | 1,042 | $ | 998 |
Payable gold sold - koz | 39.85 | 48.06 | 46.40 | 133.30 | 124.21 | 143.30 | ||||||
(1) | Timmins refers to the Timmins West and Bell Creek mines. |
ALTERNATIVE PERFORMANCE (NON-GAAP) MEASURES
Per Ounce Measures
Cash Costs and AISC are non-GAAP financial measures that do not have any standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies.
Pan American produces by-product metals incidentally to our silver and gold mining activities. We have adopted the practice of calculating a performance measure with the net cost of producing an ounce of silver and gold, our primary payable metals, after deducting revenues gained from incidental by-product production. This performance measurement has been commonly used in the mining industry for many years and was developed as a relatively simple way of comparing the net production costs of the primary metal for a specific period against the prevailing market price of that metal.
Silver segment Cash Costs and AISC are calculated net of credits for realized revenues from all metals other than silver ("silver segment by-product credits"), and are calculated per ounce of silver sold. Gold segment Cash Costs and AISC are calculated net of credits for realized silver revenues ("gold segment by-product credits"), and are calculated per ounce of gold sold. Consolidated Cash Costs and AISC are based on total silver ounces sold and are net of by-product credits from all metals other than silver ("silver basis consolidated by-product credits").
Prior period cash costs per ounce reported in previous news releases and MD&As were based on cash costs per ounce of payable silver produced and were net of by-product credits calculated with average market prices applied to all metals produced other than silver. Given the increased complexity of the business with the addition of the new gold operations, the Company determined that conforming the calculation of Cash Costs with a consistent method to that used for AISC, using realized by-product sales as by-product credits and based on per ounce of silver sold, would provide a more consistent per-ounce measure; as such, the comparative Cash Costs amounts in this MD&A have been quantified using the current methodology and are different from those previously reported. As shown in the detailed quantification of consolidated AISC below, corporate general and administrative expense, and exploration and project development expenses are included in the calculation of consolidated (silver basis) AISC, but are not allocated amongst the operations and thus are not included in either the silver or gold segment AISC totals. In prior years these costs were similarly included only in the consolidated all-in-sustaining costs per silver ounce sold ("AISCSOS") metrics and not allocated to each mine's AISCSOS amount; as such, consolidated AISCSOS in previous years included such costs, where total silver segment AISC in the current period does not. A detailed description of how previously reported Cash Costs were quantified is provided in the Company's prior period MD&As.
Cash costs per ounce metrics, net of by-product credits, is used extensively in our internal decision making processes. We believe the metric is also useful to investors because it facilitates comparison, on a mine-by-mine basis, notwithstanding the unique mix of incidental by-product production at each mine, of our operations' relative performance on a period-by-period basis, and against the operations of our peers in the silver industry. Cash costs per ounce is conceptually understood and widely reported in the mining industry.
We believe that AISC, also calculated net of by-products, is a comprehensive measure of the full cost of operating our business, given it includes the cost of replacing silver and gold ounces through exploration, the cost of ongoing capital investments (sustaining capital), general and administrative expenses, as well as other items that affect the Company's consolidated cash flow.
To facilitate a better understanding of these measure as calculated by the Company, the following tables provide the detailed reconciliation of these measure to the applicable cost items as reported in the consolidated financial statements for the respective periods. All operating results from the mines acquired in the Tahoe acquisition only include results from February 22, 2019 to December 31, 2019 and the year-to-date amounts do not represent a full twelve months of operations.
Consolidated Cash Costs and AISC:
Three months ended | Three months ended | |||||||||||||||||||
(In thousands of USD, except as noted) | Silver Segment | Gold Segment | Corporate | Consolidated | Silver Segment | Corporate | Consolidated | |||||||||||||
Production Costs | 136,443 | 93,151 | 229,594 | 132,334 | 132,334 | |||||||||||||||
Purchase Price Allocation Inventory Fair Value Adjustment | (1,683) | (1,683) | ||||||||||||||||||
Net Realizable Value Adjustments | (486) | — | (486) | (13,263) | (13,263) | |||||||||||||||
Direct Operating Costs | 135,957 | 91,468 | 227,425 | 119,070 | 119,070 | |||||||||||||||
Royalties | 6,024 | 1,912 | 7,936 | 4,601 | 4,601 | |||||||||||||||
Smelting, refining and other direct selling charges (3) | 21,148 | 326 | 21,474 | 14,614 | 14,614 | |||||||||||||||
Cash Costs before By-product Credits | 163,129 | 93,706 | 256,835 | 138,285 | 138,285 | |||||||||||||||
Silver segment by-product credits (3) | (113,555) | — | — | (107,468) | ||||||||||||||||
Gold segment by-product credits (3) | — | (690) | — | — | ||||||||||||||||
Consolidated silver basis by-product credits (3) | — | — | (312,015) | — | (107,468) | |||||||||||||||
Cash Costs | 49,573 | 93,016 | (55,180) | 30,817 | 30,817 | |||||||||||||||
Net Realizable Value Adjustments | 486 | — | 486 | 13,263 | 13,263 | |||||||||||||||
Sustaining capital (1) | 19,584 | 26,603 | 46,187 | 31,150 | 31,150 | |||||||||||||||
Exploration | 929 | 633 | 1,000 | 2,562 | 1,133 | 2,375 | 3,509 | |||||||||||||
Reclamation cost accretion | 1,652 | 777 | 154 | 2,583 | 1,475 | 156 | 1,631 | |||||||||||||
General & Administrative expense | — | — | 10,009 | 10,009 | 5,450 | 5,450 | ||||||||||||||
All In Sustaining Costs | 72,225 | 121,029 | 11,163 | 6,648 | 77,839 | 7,981 | 85,821 | |||||||||||||
Silver Segment Silver Ounces Sold | 6,352 | — | — | 5,299 | — | |||||||||||||||
Gold Segment Gold Ounces Sold | — | 134 | — | — | — | |||||||||||||||
Total Silver Ounces Sold | — | — | 6,392 | — | 5,299 | |||||||||||||||
Cash Costs per Ounce Sold (4) | 7.80 | 693 | (8.63) | 5.82 | 5.82 | |||||||||||||||
All-In Sustaining Costs per Ounce Sold | 11.37 | 901 | 1.04 | 14.69 | 16.19 | |||||||||||||||
All-In Sustaining Costs per Ounce Sold (Excludes | 11.29 | 901 | 0.96 | 12.19 | 13.69 | |||||||||||||||
(1) | 2018 AISC per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the Company to calculate the 2019 AISC per ounce sold. The change in methodology relates to the sustaining capital calculation to account for the adoption of IFRS 16, and the inclusion of lease payments. Previously, leased assets were included as sustaining capital in the period of acquisition, while future related lease payments were excluded. |
(2) | Consolidated silver basis calculated by treating all revenues from metals other than silver, including gold, as a by-product credit in Cash Costs. Total silver basis consolidated by-product credits include all silver segment by-product credits, as well as gold revenues from the Gold Segment mines as by-products. Total silver ounces sold likewise includes silver ounces sold from Gold Segment operations. |
See next page for Notes 3, 4, 5 and 6. | |
Year ended | Year ended | |||||||||||||||||||
(In thousands of USD, except as noted) | Silver Segment | Gold Segment (5) | Corporate | Consolidated | Silver Segment | Corporate | Consolidated | |||||||||||||
Production Costs | 516,642 | 324,655 | 841,297 | 511,793 | 511,793 | |||||||||||||||
Purchase Price Allocation Inventory Fair Value Adjustment | (43,395) | (43,395) | ||||||||||||||||||
Net Realizable Value Adjustments | 356 | — | 356 | (24,329) | (24,329) | |||||||||||||||
Direct Operating Costs | 516,998 | 281,260 | 798,257 | 487,463 | 487,463 | |||||||||||||||
Royalties | 21,413 | 5,308 | 26,721 | 20,673 | 20,673 | |||||||||||||||
Smelting, refining and other direct selling charges | 72,898 | 953 | 73,851 | 53,119 | 53,119 | |||||||||||||||
Cash Costs before By-product Credits | 611,309 | 287,521 | 898,829 | 561,255 | 561,255 | |||||||||||||||
Silver segment by-product credits (3) | (454,472) | — | — | (483,325) | ||||||||||||||||
Gold segment by-product credits (3) | — | (1,968) | — | — | ||||||||||||||||
Consolidated silver basis by-product credits (3) | — | — | (1,019,548) | — | (483,325) | |||||||||||||||
Cash Costs | 156,836 | 285,553 | (120,718) | 77,930 | 77,930 | |||||||||||||||
Net Realizable Value Adjustments | (356) | — | (356) | 24,329 | 24,329 | |||||||||||||||
Sustaining capital (1) | 90,632 | 88,464 | 179,096 | 106,913 | 106,913 | |||||||||||||||
Exploration | 3,195 | 3,404 | 3,204 | 9,803 | 4,476 | 6,661 | 11,138 | |||||||||||||
Reclamation cost accretion | 6,605 | 2,637 | 661 | 9,903 | 5,902 | 622 | 6,524 | |||||||||||||
General & Administrative expense | 31,752 | 31,752 | 22,649 | 22,649 | ||||||||||||||||
All In Sustaining Costs | 256,913 | 380,058 | 35,617 | 109,480 | 219,551 | 29,932 | 249,484 | |||||||||||||
Silver Segment Silver Ounces Sold | 24,559 | — | — | 23,160 | — | |||||||||||||||
Gold Segment Gold Ounces Sold | — | 401 | — | — | — | |||||||||||||||
Total Silver Ounces Sold | — | — | 24,676 | — | 23,160 | |||||||||||||||
Cash Costs per Ounce Sold (4) | 6.39 | 712 | (4.89) | 3.36 | 3.36 | |||||||||||||||
All-In Sustaining Costs per Ounce Sold | 10.46 | 948 | 4.44 | 9.48 | 10.77 | |||||||||||||||
All-In Sustaining Costs per Ounce Sold (Excludes | 10.48 | 948 | 4.45 | 8.43 | 9.72 | |||||||||||||||
Notes 1 and 2 provided on previous page. | |
(3) | Included in the revenue line of the consolidated income statements. By-product credits are reflective of realized metal prices for the applicable periods. |
(4) | Cash costs per ounce sold are calculated based on Cash Costs, net of by-product credits divided by per ounce of silver sold and are therefore different than previously reported 2018 "Cash Costs" which were calculated based on cash costs net of by-product credits divided by payable silver ounces produced. The 2018 cash costs per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the Company to calculate the 2019 Cash Cost per ounce sold. |
(5) | All operating results from the mines acquired in connection with the acquisition of Tahoe Resources Inc. are only from February 22, 2019 to December 31, 2019, and do not represent a full twelve months of operations. |
(6) | The Company makes net realizable value ("NRV") adjustments, when necessary, to ensure inventory costs do not exceed their estimated selling prices less the estimated costs of completion and sale. |
Sustaining capital is included in AISC, while capital related to growth projects or acquisitions (referred to by the Company as project or investment capital) is not. Inclusion of only sustaining capital in the AISC measure reflects the capital costs associated with current ounces sold as opposed to project capital, which is expected to increase future production.
Reconciliation of payments for mineral properties, | Three months ended | Year ended | |||||||
(in thousands of USD) | 2019 | 2018 | 2019 | 2018 | |||||
Payments for mineral properties, plant and equipment(1) | 50,319 | 42,302 | 205,807 | 144,348 | |||||
Add/(Subtract) | |||||||||
Advances received for leases | 5,726 | 2,223 | 19,270 | 7,911 | |||||
Non-Sustaining capital | (9,857) | (13,375) | (45,980) | (45,346) | |||||
Sustaining Capital | 46,187 | 31,150 | 179,096 | 106,913 | |||||
(1) | As presented on the unaudited interim consolidated statements of cash flows. |
Silver Segment Cash Costs and AISC by mine:
SILVER SEGMENT | Three months ended December 31, 2019 | ||||||||||||
(In thousands of USD, except as noted) | La Colorada | Dolores | Huaron | Morococha | San | Manantial | Consolidated | ||||||
Production Costs | 18,049 | 42,949 | 19,680 | 19,787 | 12,336 | 23,642 | 136,443 | ||||||
NRV inventory adjustments | — | (435) | — | — | — | (51) | (486) | ||||||
On-site direct operating costs | 18,049 | 42,513 | 19,680 | 19,787 | 12,336 | 23,591 | 135,957 | ||||||
Royalties | 179 | 2,126 | — | — | 3,494 | 224 | 6,024 | ||||||
Smelting, refining & direct selling costs | 4,775 | 21 | 5,592 | 4,091 | 4,509 | 2,160 | 21,148 | ||||||
Cash Costs before by-product credits | 23,003 | 44,660 | 25,272 | 23,878 | 20,339 | 25,975 | 163,128 | ||||||
Silver segment by-product credits | (15,399) | (40,958) | (21,339) | (18,296) | (5,942) | (11,621) | (113,555) | ||||||
Cash Costs | 7,604 | 3,702 | 3,934 | 5,582 | 14,396 | 14,354 | 49,572 | ||||||
NRV inventory adjustments | — | 435 | — | — | — | 51 | 486 | ||||||
Sustaining capital | 1,957 | 8,106 | 2,834 | 3,945 | 2,048 | 696 | 19,584 | ||||||
Exploration and project development | 565 | 274 | — | 51 | — | 39 | 929 | ||||||
Reclamation cost accretion | 144 | 560 | 181 | 109 | 78 | 580 | 1,652 | ||||||
All-in sustaining costs | 10,269 | 13,077 | 6,949 | 9,687 | 16,522 | 15,720 | 72,224 | ||||||
Silver segment silver ounces sold (koz) | 1,770 | 1,402 | 736 | 515 | 1,001 | 928 | 6,352 | ||||||
Cash cost per ounce sold | 4.30 | 2.64 | 5.34 | 10.85 | 14.38 | 15.47 | 7.80 | ||||||
AISC per ounce sold | 5.80 | 9.33 | 9.44 | 18.83 | 16.50 | 16.94 | 11.37 | ||||||
AISC per ounce sold (excluding NRV | 5.80 | 9.02 | 9.44 | 18.83 | 16.50 | 16.88 | 11.29 | ||||||
SILVER SEGMENT(1) | Three Months Ended December 31, 2018 | ||||||||||||
(In thousands of USD, except as noted) | La Colorada | Dolores | Huaron | Morococha | San | Manantial | Consolidated | ||||||
Production Costs | 16,947 | 51,107 | 19,707 | 16,096 | 6,984 | 21,494 | 132,334 | ||||||
NRV inventory adjustments | — | (11,440) | — | — | — | (1,822) | (13,263) | ||||||
On-site direct operating costs | 16,947 | 39,667 | 19,707 | 16,096 | 6,984 | 19,671 | 119,070 | ||||||
Royalties | 130 | 1,642 | — | — | 2,554 | 275 | 4,601 | ||||||
Smelting, refining & direct selling costs | 2,050 | 31 | 6,061 | 2,524 | 1,816 | 2,132 | 14,614 | ||||||
Cash Costs before by-product credits | 19,127 | 41,340 | 25,768 | 18,620 | 11,354 | 22,078 | 138,285 | ||||||
Silver segment by-product credits | (14,749) | (35,862) | (23,696) | (19,013) | (6,231) | (7,917) | (107,468) | ||||||
Cash Costs | 4,378 | 5,479 | 2,073 | (394) | 5,123 | 14,161 | 30,817 | ||||||
NRV inventory adjustments | — | 11,440 | — | — | — | 1,822 | 13,263 | ||||||
Sustaining capital | 5,364 | 13,255 | 6,099 | 4,357 | 1,637 | 436 | 31,150 | ||||||
Exploration and project development | 711 | 241 | 7 | 123 | — | 51 | 1,133 | ||||||
Reclamation cost accretion | 114 | 351 | 152 | 87 | 63 | 708 | 1,475 | ||||||
All-in sustaining costs | 10,567 | 30,766 | 8,331 | 4,173 | 6,823 | 17,178 | 77,839 | ||||||
Silver segment silver ounces sold (koz) | 1,780 | 870 | 858 | 674 | 502 | 615 | 5,299 | ||||||
Cash cost per ounce sold(2) | 2.46 | 6.30 | 2.42 | (0.58) | 10.20 | 23.03 | 5.82 | ||||||
AISC per ounce sold | 5.93 | 35.36 | 9.71 | 6.19 | 13.59 | 27.94 | 14.69 | ||||||
AISC per ounce sold (excluding NRV | 5.93 | 22.21 | 9.71 | 6.19 | 13.59 | 24.98 | 12.19 | ||||||
SILVER SEGMENT | Year ended December 31, 2019 | ||||||||||||||||||
(In thousands of USD, except as noted) | La Colorada | Dolores | Huaron | Morococha | San | Manantial | Consolidated | ||||||||||||
Production Costs | 74,544 | 183,058 | 76,962 | 73,396 | 46,456 | 62,226 | 516,642 | ||||||||||||
NRV inventory adjustments | — | (7,885) | — | — | — | 8,240 | 356 | ||||||||||||
On-site direct operating costs | 74,544 | 175,174 | 76,962 | 73,396 | 46,456 | 70,466 | 516,998 | ||||||||||||
Royalties | 595 | 8,264 | — | — | 11,348 | 1,206 | 21,413 | ||||||||||||
Smelting, refining & direct selling costs | 17,420 | 106 | 21,088 | 15,675 | 11,871 | 6,738 | 72,898 | ||||||||||||
Cash Costs before by-product credits | 92,559 | 183,544 | 98,050 | 89,071 | 69,675 | 78,410 | 611,309 | ||||||||||||
Silver segment by-product credits | (69,905) | (168,333) | (84,544) | (78,907) | (22,573) | (30,211) | (454,472) | ||||||||||||
Cash Costs | 22,654 | 15,211 | 13,506 | 10,164 | 47,102 | 48,200 | 156,836 | ||||||||||||
NRV inventory adjustments | — | 7,885 | — | — | — | (8,240) | (356) | ||||||||||||
Sustaining capital | 9,721 | 49,660 | 10,936 | 12,599 | 4,960 | 2,757 | 90,632 | ||||||||||||
Exploration and project development | 1,445 | 1,105 | 13 | 327 | — | 305 | 3,195 | ||||||||||||
Reclamation cost accretion | 576 | 2,240 | 723 | 436 | 311 | 2,319 | 6,605 | ||||||||||||
All-in sustaining costs(1) | 34,396 | 76,100 | 25,178 | 23,526 | 52,373 | 45,341 | 256,913 | ||||||||||||
Silver segment silver ounces sold (koz) | 7,583 | 4,924 | 3,253 | 2,335 | 4,003 | 2,460 | 24,559 | ||||||||||||
Cash cost per ounce sold | 2.99 | 3.09 | 4.15 | 4.35 | 11.77 | 19.59 | 6.39 | ||||||||||||
AISC per ounce sold | 4.54 | 15.45 | 7.74 | 10.08 | 13.08 | 18.43 | 10.46 | ||||||||||||
AISC per ounce sold (excluding NRV | 4.54 | 13.85 | 7.74 | 10.08 | 13.08 | 21.78 | 10.48 | ||||||||||||
SILVER SEGMENT(1) | Year ended December 31, 2018 | ||||||||||||||||||
(In thousands of USD, except as noted) | La Colorada | Dolores | Huaron | Morococha | San | Manantial | Consolidated | ||||||||||||
Production Costs | 70,248 | 179,165 | 75,382 | 68,068 | 33,461 | 85,468 | 511,793 | ||||||||||||
NRV inventory adjustments | (24,567) | 238 | (24,329) | ||||||||||||||||
On-site direct operating costs | 70,248 | 154,598 | 75,382 | 68,068 | 33,461 | 85,705 | 487,463 | ||||||||||||
Royalties | 616 | 7,991 | — | — | 9,943 | 2,124 | 20,673 | ||||||||||||
Smelting, refining & direct selling costs | 8,537 | 129 | 21,326 | 13,313 | 7,451 | 2,363 | 53,119 | ||||||||||||
Cash Costs before by-product credits | 79,401 | 162,718 | 96,708 | 81,381 | 50,855 | 90,192 | 561,256 | ||||||||||||
Silver segment by-product credits | (63,442) | (170,337) | (91,155) | (93,142) | (20,829) | (44,420) | (483,325) | ||||||||||||
Cash Costs | 15,959 | (7,618) | 5,553 | (11,761) | 30,026 | 45,772 | 77,931 | ||||||||||||
NRV inventory adjustments | — | 24,567 | — | — | — | (238) | 24,329 | ||||||||||||
Sustaining capital | 15,462 | 48,842 | 17,761 | 15,038 | 6,983 | 2,827 | 106,913 | ||||||||||||
Exploration and project development | 880 | 1,594 | 660 | 598 | — | 744 | 4,476 | ||||||||||||
Reclamation cost accretion | 457 | 1,405 | 609 | 347 | 252 | 2,832 | 5,902 | ||||||||||||
All-in sustaining costs | 32,758 | 68,790 | 24,583 | 4,222 | 37,261 | 51,937 | 219,552 | ||||||||||||
Silver segment silver ounces sold (koz) | 7,069 | 4,205 | 3,094 | 2,652 | 3,054 | 3,086 | 23,160 | ||||||||||||
Cash cost per ounce sold(2) | 2.26 | (1.81) | 1.79 | (4.43) | 9.83 | 14.83 | 3.36 | ||||||||||||
AISC per ounce sold | 4.63 | 16.36 | 7.95 | 1.59 | 12.20 | 16.83 | 9.48 | ||||||||||||
AISC per ounce sold (excluding NRV | 4.63 | 10.52 | 7.95 | 1.59 | 12.20 | 16.91 | 8.43 | ||||||||||||
(1) | 2018 AISC per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the company to calculate the 2019 AISC per ounce sold. The change in methodology relates to the sustaining capital calculation to account for the adoption of IFRS 16, and sustaining capital now includes lease payments. Previously leased assets were included as sustaining capital in the period of acquisition, while future related lease payments were excluded. |
(2) | Cash costs per ounce sold are calculated based on Cash Costs, net of by-product credits divided by per ounce of silver sold and are therefore different from previously reported 2018 "Cash Costs" which were calculated based on cash costs net of by-product credits divided by payable silver ounces produced. The 2018 cash costs per ounce sold included in the table above have been calculated and presented as comparative amounts to conform to the methodology used by the company to calculate the 2019 cash cost per ounce sold. |
Gold Segment Cash Costs and AISC by mine:
GOLD SEGMENT | Three months ended December 31, 2019 | |||||||
(In thousands of USD, except as noted) | Shahuindo | La Arena | Timmins(1) | Total | ||||
Production Costs | 25,375 | 28,603 | 39,173 | 93,151 | ||||
Purchase Price Allocation Inventory Fair Value Adjustment | (916) | (750) | (17) | (1,683) | ||||
NRV inventory adjustments | — | — | — | — | ||||
On-site direct operating costs | 24,459 | 27,853 | 39,156 | 91,468 | ||||
Royalties | — | — | 1,912 | 1,912 | ||||
Smelting, refining & direct selling costs | 173 | 118 | 35 | 326 | ||||
Cash Costs before by-product credits | 24,632 | 27,971 | 41,103 | 93,706 | ||||
Gold segment by-product credits | (507) | (92) | (91) | (690) | ||||
Cash Costs of Sales | 24,125 | 27,879 | 41,012 | 93,016 | ||||
NRV inventory adjustments | — | — | — | — | ||||
Sustaining capital | 14,156 | 8,382 | 4,066 | 26,603 | ||||
Exploration and project development | 82 | 33 | 518 | 633 | ||||
Reclamation cost accretion | 290 | 447 | 40 | 777 | ||||
All-in sustaining costs | 38,653 | 36,740 | 45,636 | 121,030 | ||||
Gold segment gold ounces sold | 39,849 | 48,062 | 46,400 | 134,310 | ||||
Cash cost per ounce sold | 605 | 580 | 884 | 693 | ||||
AISC per ounce sold | 970 | 764 | 984 | 901 | ||||
AISC per ounce sold (excluding NRV inventory adjustments) | 970 | 764 | 984 | 901 | ||||
GOLD SEGMENT | Year ended December 31, 2019 | |||||||
(In thousands of USD, except as noted) | Shahuindo | La Arena | Timmins(1) | Total | ||||
Production Costs | 90,877 | 99,915 | 133,863 | 324,655 | ||||
Purchase Price Allocation Inventory Fair Value Adjustment | (14,003) | (19,978) | (9,414) | (43,395) | ||||
NRV inventory adjustments | — | — | — | — | ||||
On-site direct operating costs | 76,874 | 79,937 | 124,449 | 281,260 | ||||
Royalties | — | — | 5,308 | 5,308 | ||||
Smelting, refining & direct selling costs | 501 | 345 | 107 | 953 | ||||
Cash Costs before by-product credits | 77,375 | 80,282 | 129,864 | 287,521 | ||||
Gold segment by-product credits | (1,411) | (278) | (279) | (1,968) | ||||
Cash Costs of Sales | 75,964 | 80,004 | 129,585 | 285,553 | ||||
NRV inventory adjustments | — | — | — | — | ||||
Sustaining capital | 29,873 | 47,557 | 11,035 | 88,464 | ||||
Exploration and project development | 787 | 358 | 2,259 | 3,404 | ||||
Reclamation cost accretion | 983 | 1,515 | 139 | 2,637 | ||||
All-in sustaining costs | 107,607 | 129,434 | 143,019 | 380,059 | ||||
Gold segment gold ounces sold | 133,298 | 124,206 | 143,300 | 400,804 | ||||
Cash cost per ounce sold | 570 | 644 | 904 | 712 | ||||
AISC per ounce sold | 807 | 1,042 | 998 | 948 | ||||
AISC per ounce sold (excluding NRV inventory adjustments) | 807 | 1,042 | 998 | 948 | ||||
(1) | Timmins refers to the Timmins West and Bell Creek mines. |
Adjusted Earnings and Basic Adjusted Earnings Per Share
Adjusted earnings and basic adjusted earnings per share are non-GAAP measures that the Company considers to better reflect normalized earnings as it eliminates items that in management's judgment are subject to volatility as a result of factors which are unrelated to operations in the period, and/or relate to items that will settle in future periods. Certain items that become applicable in a period may be adjusted for, with the Company retroactively presenting comparable periods with an adjustment for such items and conversely, items no longer applicable may be removed from the calculation. The Company adjusts certain items in the periods that they occurred but does not reverse or otherwise unwind the effect of such items in future periods. Neither adjusted earnings nor basic adjusted earnings per share have any standardized meaning prescribed by GAAP and are therefore unlikely to be comparable to similar measures presented by other companies.
The following table shows a reconciliation of adjusted loss and earnings for the year and three months ended December 31, 2019 and 2018, to the net earnings for each period.
Three months ended |
Year ended | |||||||||||||
(In thousands of USD, except as noted) | 2019 | 2018 | 2019 | 2018 | ||||||||||
Net earnings (loss) for the period | $ | 51,706 | $ | (63,577) | $ | 111,244 | $ | 12,041 | ||||||
Adjust for: | ||||||||||||||
Loss on derivatives | — | 60 | 14 | 1,078 | ||||||||||
Impairment charges | 40,050 | 27,789 | 40,050 | 27,789 | ||||||||||
Write-down of project development costs | — | — | 1,882 | — | ||||||||||
Unrealized foreign exchange (gains) losses | (1,395) | (348) | 6,057 | 10,337 | ||||||||||
Net realizable value adjustments to heap inventory | 4,128 | 12,977 | 29,833 | 24,082 | ||||||||||
Unrealized (gains) losses on commodity and foreign currency contracts | (1,046) | 765 | (646) | (2,481) | ||||||||||
Share of (income) loss from associate and dilution gain | (14,246) | 182 | (15,245) | (13,679) | ||||||||||
Reversal of previously accrued tax liabilities | — | — | — | (1,188) | ||||||||||
Metal inventory loss | — | 4,670 | — | 4,670 | ||||||||||
(Gains) losses on sale of mineral properties, plant and equipment | (1,040) | 56 | (3,858) | (7,973) | ||||||||||
Closure and decommissioning liability adjustment | — | 2,832 | — | 2,832 | ||||||||||
Transaction and integration costs | (197) | 10,229 | 7,515 | 10,229 | ||||||||||
Adjust for effect of taxes relating to the above | $ | (1,455) | $ | (5,832) | $ | (11,208) | $ | (9,914) | ||||||
Adjust for effect of foreign exchange on taxes | (7,597) | 8,175 | (7,651) | 1,611 | ||||||||||
Adjusted earnings (loss) for the period | $ | 68,908 | $ | (2,022) | $ | 157,987 | $ | 59,434 | ||||||
Weighted average shares for the period | 209,671 | 153,352 | 201,397 | 153,315 | ||||||||||
Adjusted earnings (loss) per share for the period | $ | 0.33 | $ | (0.01) | $ | 0.78 | $ | 0.39 | ||||||
About Pan American Silver
Pan American is the world's second largest primary silver producer, providing enhanced exposure to silver through a diversified portfolio of assets, large reserves and growing production. We own and operate mines in Mexico, Peru, Canada, Argentina and Bolivia. In addition, we own the Escobal mine in Guatemala that is currently not operating. Pan American has a 25-year history of operating in Latin America, earning an industry-leading reputation for operational excellence and corporate social responsibility. We are headquartered in Vancouver, B.C. and our shares trade on NASDAQ and the Toronto Stock Exchange under the symbol "PAAS".
Learn more at panamericansilver.com.
Technical information contained in this news release with respect to Pan American has been reviewed and approved by Martin Wafforn, P.Eng., Senior Vice President, Technical Services & Process Optimization, who is the Company's Qualified Person for the purposes of National Instrument 43-101. For additional information about Pan American's material mineral properties, please refer to Pan American's Annual Information Form dated March 12, 2019, filed at www.sedar.com, or Pan American's most recent Form 40-F furnished to the SEC.
Cautionary Note Regarding Forward-Looking Statements and Information
Certain of the statements and information in this news release constitute "forward-looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995 and "forward-looking information" within the meaning of applicable Canadian provincial securities laws. All statements, other than statements of historical fact, are forward-looking statements or information. Forward-looking statements or information in this news release relate to, among other things: future financial or operational performance, including our estimated production of silver, gold and other metals in 2020, our estimated Cash Costs and AISC in 2020 and future operating margins and cash flow; the ability of the Company to successfully complete any capital projects, the expected economic or operational results derived from those projects, and the impacts of any such projects on the Company; the approval or the amount of any future cash dividends; the future results of exploration activities; and our portfolio growth profile.
These forward-looking statements and information reflect the Company's current views with respect to future events and are necessarily based upon a number of assumptions that, while considered reasonable by the Company, are inherently subject to significant operational, business, economic and regulatory uncertainties and contingencies. These assumptions include: our ability to realize the anticipated benefits and opportunities as a result of the acquisition of Tahoe; tonnage of ore to be mined and processed; ore grades and recoveries; prices for silver, gold and base metals remaining as estimated; currency exchange rates remaining as estimated; capital, decommissioning and reclamation estimates; our development projects are completed and perform in accordance with current expectations; our mineral reserve and resource estimates and the assumptions upon which they are based; prices for energy inputs, labour, materials, supplies and services (including transportation); no labour-related disruptions at any of our operations; no unplanned delays or interruptions in scheduled production; all necessary permits, licenses and regulatory approvals for our operations are received in a timely manner; our ability to secure and maintain title and ownership to properties and the surface rights necessary for our operations; and our ability to comply with environmental, health and safety laws. The foregoing list of assumptions is not exhaustive.
The Company cautions the reader that forward-looking statements and information involve known and unknown risks, uncertainties and other factors that may cause actual results and developments to differ materially from those expressed or implied by such forward-looking statements or information contained in this news release and the Company has made assumptions and estimates based on or related to many of these factors. Such factors include, without limitation: fluctuations in silver, gold and base metal prices; fluctuations in prices for energy inputs, labour, materials, supplies and services (including transportation); fluctuations in currency markets (such as such as the Canadian dollar, Peruvian sol, Mexican peso, Argentine peso, Bolivian boliviano, and Guatemalan quetzal versus the U.S. dollar); operational risks and hazards inherent with the business of mining (including environmental accidents and hazards, industrial accidents, equipment breakdown, unusual or unexpected geological or structural formations, cave-ins, flooding and severe weather); risks relating to the credit worthiness or financial condition of suppliers, refiners and other parties with whom the Company does business; inadequate insurance, or inability to obtain insurance, to cover these risks and hazards; employee relations; relationships with, and claims by, local communities and indigenous populations; our ability to obtain all necessary permits, licenses and regulatory approvals in a timely manner; changes in laws, regulations and government practices in the jurisdictions where we operate, including environmental, export and import laws and regulations; changes in national and local government, legislation, taxation, controls or regulations and political, legal or economic developments in Canada, the United States, Mexico, Peru, Argentina, Bolivia, Guatemala or other countries where the Company may carry on business, including legal restrictions relating to mining, including those in Chubut, Argentina, risks relating to expropriation, and risks relating to the constitutional court-mandated ILO 169 consultation process in Guatemala; risks of liability relating to our past sale of the Quiruvilca mine in Peru; diminishing quantities or grades of mineral reserves as properties are mined; increased competition in the mining industry for equipment and qualified personnel; and those factors identified under the caption "Risks Related to Pan American's Business" in the Company's most recent form 40-F and Annual Information Form, each filed with the United States Securities and Exchange Commission and Canadian provincial securities regulatory authorities, respectively. Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated, described or intended. Investors are cautioned against undue reliance on forward-looking statements or information. Forward-looking statements and information are designed to help readers understand management's current views of our near and longer term prospects and may not be appropriate for other purposes. The Company does not intend, nor does it assume any obligation to update or revise forward-looking statements or information, whether as a result of new information, changes in assumptions, future events or otherwise, except to the extent required by applicable law.
View original content:http://www.prnewswire.com/news-releases/pan-american-silver-reports-record-quarterly-cash-flow-from-operations-of-129-5-million-in-q4-2019--301008026.html
SOURCE Pan American Silver Corp.
View original content: http://www.newswire.ca/en/releases/archive/February2020/19/c9187.html