All financial figures are in U.S. dollars unless otherwise indicated.
VANCOUVER, Feb. 20, 2019 /CNW/ - Pan American Silver Corp. (NASDAQ: PAAS) (TSX: PAAS) today reported unaudited financial results for the year-ended December 31, 2018 ("YE 2018") and the fourth quarter ("Q4 2018"). These results are preliminary and could change based on final audited results. Preliminary operating results were previously reported on January 21, 2019.
"Pan American's operations demonstrated solid performance in 2018, highlighted by the lowest cash costs on record since 2006. This performance resulted in strong cash flow generation and a healthy financial position at year end," said Michael Steinmann, President and Chief Executive Officer of the Company. "Importantly, we advanced our strategy of developing new catalysts to generate value for shareholders. Our acquisition of Tahoe Resources will result in a more diversified Pan American with a strong portfolio of cash-generating assets and superior growth opportunities. In addition, our major exploration discovery at La Colorada demonstrates a significant opportunity for long-term organic growth."
Consolidated Q4 2018 Highlights:
The foregoing contains measures that 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.
Amended and Restated Credit Agreement
On February 1, 2019, the Company entered into an Amending and Restating Credit Agreement with a syndicate of banks to extend and increase its existing credit facility. In conjunction with the closing of the Tahoe transaction, the credit facility is expected to increase to $500 million and would mature on February 1, 2023.
Tahoe transaction
All required regulatory, shareholder and court approvals have been received for the plan of arrangement (the "Arrangement"), whereby Pan American will acquire all of the outstanding shares of Tahoe. The Arrangement is anticipated to be completed on or about February 22, 2019.
Pan American receives award for social and environmental responsibility
Pan American is pleased to announce that Matt Andrews, Vice President Environment and Sustainability, and Monica Moretto, Director Sustainability, are the 2018 recipients of the Robert R. Hedley Award for Excellence in Social and Environmental Responsibility from the Association for Mineral Exploration (AME). In the AME's news release, dated December 6, 2018, announcing the 2018 winners, the organization states that Mr. Andrews' and Ms. Moretto's leadership "has created an environment within Pan American Silver Corp. of respect for social and environmental principles on all its projects".
CONSOLIDATED RESULTS
December 31, 2018 | December 31, 2017 | ||||||||||||
Shares outstanding (millions) | 153,448 | 153,303 | |||||||||||
Three months ended December 31, | Year ended December 31, | ||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||
FINANCIAL | |||||||||||||
Revenue | $ | 173,357 | $ | 226,031 | $ | 784,495 | $ | 816,828 | |||||
Mine operating (loss) earnings | $ | (4,666) | $ | 43,285 | $ | 100,897 | $ | 168,760 | |||||
Net (loss) earnings | $ | (63,577) | $ | 49,664 | $ | 12,041 | $ | 123,451 | |||||
Per share (1) | $ | (0.42) | $ | 0.32 | $ | 0.07 | $ | 0.79 | |||||
Adjusted (loss) earnings (2) | $ | (2,022) | $ | 19,219 | $ | 59,434 | $ | 77,705 | |||||
Per share (1) | $ | (0.01) | $ | 0.13 | $ | 0.39 | $ | 0.51 | |||||
Net cash generated from operating activities | $ | 11,930 | $ | 79,291 | $ | 154,978 | $ | 224,559 | |||||
Net cash generated from operating activities before changes in working capital (2) | $ | 16,827 | $ | 64,098 | $ | 159,239 | $ | 212,850 | |||||
Sustaining capital expenditures | $ | 31,329 | $ | 28,668 | $ | 105,229 | $ | 84,420 | |||||
Project capital expenditures | $ | 11,849 | $ | 13,650 | $ | 41,292 | $ | 61,429 | |||||
Dividend per share | $ | 0.035 | $ | 0.025 | $ | 0.14 | $ | 0.10 | |||||
OPERATIONAL | |||||||||||||
Production | |||||||||||||
Silver (thousand ounces) | 6,128 | 6,579 | 24,776 | 24,979 | |||||||||
Gold (thousand ounces) | 37.2 | 43.7 | 178.9 | 160.0 | |||||||||
Zinc (thousand tonnes) | 18.5 | 14.7 | 64.8 | 55.3 | |||||||||
Lead (thousand tonnes) | 6.3 | 5.4 | 22.4 | 21.5 | |||||||||
Copper (thousand tonnes) | 2.2 | 3.0 | 9.8 | 13.4 | |||||||||
Average realized prices | |||||||||||||
Silver ($/ounce) | $ | 14.35 | $ | 16.65 | $ | 15.61 | $ | 16.99 | |||||
Gold ($/ounce) | $ | 1,232 | $ | 1,276 | $ | 1,272 | $ | 1,257 | |||||
Zinc ($/tonne) | $ | 2,508 | $ | 3,282 | $ | 2,846 | $ | 2,929 | |||||
Lead ($/tonne) | $ | 1,914 | $ | 2,472 | $ | 2,189 | $ | 2,351 | |||||
Copper ($/tonne) | $ | 6,098 | $ | 6,811 | $ | 6,519 | $ | 6,174 | |||||
Cash costs (per payable ounce of silver, net of by-product credits)(2) | $ | 6.12 | $ | 3.18 | $ | 3.35 | $ | 4.55 | |||||
All-in sustaining costs per silver ounce sold(2) | $ | 15.86 | $ | 10.86 | $ | 10.73 | $ | 10.79 | |||||
All-in sustaining costs per silver ounce sold, excluding NRV inventory adjustments(2) | $ | 13.36 | $ | 10.03 | $ | 9.68 | $ | 10.28 |
(1) | Per share amounts are based on basic weighted average common shares. |
(2) | Non-GAAP measures: adjusted (loss) earnings, basic adjusted (loss) earnings per share, net cash generated from operating activities before changes in working capital, cash costs, and all-in sustaining costs per silver ounce sold (inclusive and exclusive of NRV inventory adjustments) 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. |
MINE OPERATING RESULTS
Three Months Ended December 31, 2018 | Three Months Ended December 31, 2017 | ||||||||||
Production | Cash Costs(1) | Production | Cash Costs(1) | ||||||||
Ag (Moz) | Au (koz) | Ag (Moz) | Au (koz) | ||||||||
La Colorada | 2.1 | 1.2 | $1.73 | 1.9 | 1.3 | $0.43 | |||||
Dolores | 0.8 | 29.4 | $7.06 | 1.3 | 31.2 | ($3.93) | |||||
Alamo Dorado | — | — | NA | — | 0.1 | $2.09 | |||||
Huaron | 1.0 | 0.2 | $2.82 | 1.0 | 0.2 | $2.08 | |||||
Morococha (2) | 0.7 | 0.2 | $0.61 | 0.7 | 0.8 | ($7.42) | |||||
San Vicente (3) | 0.9 | 0.1 | $9.23 | 1.1 | 0.1 | $9.04 | |||||
Manantial Espejo | 0.6 | 6.2 | $25.53 | 0.6 | 10.0 | $26.52 | |||||
TOTAL | 6.1 | 37.2 | $6.12 | 6.6 | 43.7 | $3.18 |
Year Ended December 31, 2018 | Year Ended December 31, 2017 | ||||||||||
Production | Cash Costs(1) | Production | Cash Costs(1) | ||||||||
Ag (Moz) | Au (koz) | Ag (Moz) | Au (koz) | ||||||||
La Colorada | 7.6 | 4.4 | $2.02 | 7.1 | 4.3 | $2.08 | |||||
Dolores | 4.1 | 136.6 | ($1.87) | 4.2 | 103.0 | ($1.65) | |||||
Alamo Dorado | — | — | NA | 0.6 | 2.1 | $16.49 | |||||
Huaron | 3.6 | 0.8 | $1.63 | 3.7 | 1.1 | $1.35 | |||||
Morococha(2) | 2.9 | 2.1 | ($4.34) | 2.6 | 3.5 | ($5.34) | |||||
San Vicente(3) | 3.5 | 0.5 | $10.12 | 3.6 | 0.5 | $11.85 | |||||
Manantial Espejo | 3.1 | 34.6 | $13.91 | 3.1 | 45.3 | $18.25 | |||||
TOTAL | 24.8 | 178.9 | $3.35 | 25.0 | 160.0 | $4.55 |
Totals may not add up due to rounding. |
(1) | Cash costs is a non-GAAP measure. Please refer to the "Alternative Performance (non-GAAP) Measures" section of this news release for further information on this measure. |
(2) | Morococha data represents Pan American Silver's 92.3% interest in the mine's production. |
(3) | San Vicente data represents Pan American Silver's 95.0% interest in the mine's production. |
CAPITAL EXPENDITURES(1)
Annual Forecast(2) | Year ended December 31, | |||||
(in millions of USD) | 2018 | 2018 | 2017 | |||
La Colorada | 17.5 – 18.5 | 16.9 | 13.3 | |||
Dolores | 42.0 – 44.0 | 48.5 | 38.4 | |||
Huaron | 17.0 – 17.5 | 15.9 | 8.8 | |||
Morococha | 14.5 – 15.0 | 14.1 | 12.5 | |||
San Vicente | 6.5 – 7.0 | 7.0 | 8.1 | |||
Manantial Espejo | 2.5 – 3.0 | 2.8 | 3.3 | |||
Sustaining Capital Total(1) | 100.0 - 105.0 | 105.2 | 84.4 | |||
Mexico project capital | 15.5 | 15.9 | 56.8 | |||
Joaquin and COSE projects(3) | 24.5 | 25.4 | 4.7 | |||
Project Capital Total(1) | 40.0 | 41.3 | 61.5 | |||
Consolidated Total | 140.0 – 145.0 | 146.5 | 145.9 |
(1) | The total sustaining capital amounts capitalized in 2018 were $0.8 million less than the $106.0 million of 2018 sustaining capital cash outflows. Project capital amounts capitalized in 2018 were $3.4 million less than the $44.7 million of 2018 project capital cash outflows. The sustaining capital cash outflows are included in the 2018 AISCSOS calculation, shown in the "Alternative Performance (non-GAAP) Measures" section of this news release, and in the tables included for the individual mines in the "Mine Operating Results" section of this news release; these amounts are different than the amounts capitalized in the period, which are provided in the table above. These differences are due to the timing difference between the cash payment of capital investments compared with the period in which investments are capitalized. |
(2) | Forecast amount per Q3 2018 MD&A dated November 6, 2018. |
(3) | Total expenditures of $9.7 million were incurred in 2017 for the Joaquin and COSE projects, of which $5.0 million was expensed as part of 2017 exploration and project development expenses, and the remaining $4.7 million was capitalized. All Joaquin and COSE project expenditures were capitalized in 2018. |
Sustaining capital of $105.2 million in 2018 was slightly above our forecast range of $100 to $105 million, reflecting higher pre-stripping and leach pad expansionary activities at Dolores, largely offset with savings on the tailings storage facility expansion at Huaron and deferral of certain exploration spending, infrastructure upgrades and equipment procurements.
Project capital of $41.3 million, compared with a forecast of $40 million, was directed at the COSE and Joaquin mine developments in Argentina, as well as investments at Dolores and La Colorada.
2019 GUIDANCE
There are no revisions to the guidance for 2019 that Pan American provided in its news release dated January 21, 2019, as provided in the table below. The guidance does not include the assets to be acquired under the Arrangement with Tahoe. Management intends to update the guidance to include these assets and allocation of new general and administrative costs in the second quarter of 2019. We may also revise guidance during the year to reflect actual results to date and those anticipated for the remainder of the year.
2019 Guidance | ||
Production | ||
Silver (million ounces) | 26.5 - 27.5 | |
Gold (thousand ounces) | 162.5 - 172.5 | |
Zinc (thousand tonnes) | 65.0 - 67.0 | |
Lead (thousand tonnes) | 24.0 - 25.0 | |
Copper (thousand tonnes) | 9.8 - 10.3 | |
Cash Costs(1)($/ounce) | 6.50 - 7.50 | |
AISCSOS(1) ($) | 10.80 - 12.30 | |
Sustaining capital ($millions) | 85 - 90 | |
Project capital ($millions) | 30 | |
Assumptions used to forecast total cash costs and AISCSOS for 2019 | ||
Metal prices | ||
Silver ($/ounce) | 14.50 | |
Gold ($/ounce) | 1,250 | |
Zinc ($/tonne) | 2,600 | |
Lead ($/tonne) | 1,950 | |
Copper ($/tonne) | 6,150 | |
Average annual exchange rates relative to 1.00 U.S. dollar | ||
Mexican peso | 19.50 | |
Peruvian sol | 3.33 | |
Argentine peso | 41.80 | |
Bolivian boliviano | 6.91 |
(1) | Cash Costs and AISCSOS are non-GAAP measures. Please refer to the "Alternative Performance (non-GAAP) Measures" section of this news release for further information on these measures. |
Additional details on the Company's 2019 guidance can be found in the January 21, 2019 news release entitled, "Pan American Silver Announces Preliminary 2018 Operating Results and Guidance for 2019" available at www.panamericansilver.com and as filed on SEDAR at www.sedar.com.
Fourth Quarter and Year End 2018 Unaudited Results Conference Call and Webcast
Date: | February 21, 2019 |
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: | www.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 www.panamericansilver.com. An archive of the webcast will also be available for three months.
Corporate Office:
625 Howe Street, Suite 1440
Vancouver, British Columbia
V6C 2T6 Canada
Tel: +1 604 684-1175
Fax: +1 604 684-0147
About Pan American Silver
Pan American Silver Corp. 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 six mines in Mexico, Peru, Argentina and Bolivia. Pan American Silver maintains a strong balance sheet, has an established management team with proven operating expertise, and is committed to responsible development. Founded in 1994, the Company is headquartered in Vancouver, B.C. and our shares trade on NASDAQ and the Toronto Stock Exchange under the symbol "PAAS".
For more information, visit: www.panamericansilver.com.
Alternative Performance (Non-GAAP) Measures
In this news release we refer to measures that are not generally accepted accounting principle ("non-GAAP") financial measures. These measures are widely used in the mining industry as a benchmark for performance, but do not have a standardized meaning as prescribed by IFRS as an indicator of performance, and may differ from methods used by other companies with similar descriptions. These non-GAAP financial measures include:
Readers should refer to the "Alternative Performance (non-GAAP) Measures" section following the Consolidated Statements of Cash Flows included in this news release for a more detailed discussion of these and other non-GAAP measures and their calculation.
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 the Company's material mineral properties, other than the Joaquin property, please refer to the Company's Annual Information Form dated March 22, 2018, filed at www.sedar.com. Mineral resources that are not mineral reserves have no demonstrated economic viability.
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 2019 our estimated Cash Costs and AISCSOS in 2019, and our expectations with respect to future metal prices and exchange rates; 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; our growth profile and opportunities as results of the Arrangement; the increase of our credit facility and the timing thereof; the anticipated completion date of the Arrangement; and any update of our guidance subsequent to completion of the Arrangement, and the disclosure and timing of any such update.
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: the completion date of the Arrangement; the ability of the Company to realize the anticipated benefits and opportunities as a result of the Arrangement; access to capital and other financing, if required; 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 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; 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 the Canadian dollar, Peruvian sol, Mexican peso, Argentine peso and Bolivian boliviano 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; legal restrictions relating to mining, including in Chubut, Argentina; risks relating to expropriation; 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, as well as those factors identified in the section entitled "Risk Factors" in the Company's management information circular dated December 4, 2018 with respect to the Arrangement, 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.
December 31, 2018 | December 31, 2017 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 138,510 | $ | 175,953 | ||||
Short-term investments | 74,004 | 51,590 | ||||||
Trade and other receivables | 96,091 | 109,746 | ||||||
Income taxes receivable | 13,108 | 16,991 | ||||||
Inventories | 214,465 | 218,715 | ||||||
Derivative financial instruments | 640 | 1,092 | ||||||
Assets held for sale | — | 7,949 | ||||||
Prepaid expenses and other current assets | 11,556 | 13,434 | ||||||
548,374 | 595,470 | |||||||
Non-current assets | ||||||||
Mineral properties, plant and equipment | 1,301,002 | 1,336,683 | ||||||
Long-term refundable tax | 70 | 80 | ||||||
Deferred tax assets | 12,244 | 2,679 | ||||||
Investment in associates | 70,566 | 55,017 | ||||||
Other assets | 2,163 | 346 | ||||||
Goodwill | 3,057 | 3,057 | ||||||
Total Assets | $ | 1,937,476 | $ | 1,993,332 | ||||
Liabilities | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued liabilities | $ | 131,743 | $ | 139,698 | ||||
Loans payable | — | 3,000 | ||||||
Derivative financial instruments | 51 | 1,906 | ||||||
Current portion of provisions | 5,072 | 8,245 | ||||||
Current portion of finance lease | 5,356 | 5,734 | ||||||
Income tax payable | 8,306 | 26,131 | ||||||
150,528 | 184,714 | |||||||
Non-current liabilities | ||||||||
Long-term portion of provisions | 70,083 | 61,248 | ||||||
Deferred tax liabilities | 148,819 | 171,228 | ||||||
Long-term portion of finance lease | 1,320 | 1,825 | ||||||
Deferred revenue | 13,288 | 12,017 | ||||||
Other long-term liabilities | 25,425 | 26,954 | ||||||
Share purchase warrants | 14,664 | 14,295 | ||||||
Total Liabilities | 424,127 | 472,281 | ||||||
Equity | ||||||||
Capital and reserves | ||||||||
Issued capital | 2,321,498 | 2,318,252 | ||||||
Share option reserve | 22,573 | 22,463 | ||||||
Investment revaluation reserve | 208 | 1,605 | ||||||
Deficit | (836,067) | (825,470) | ||||||
Total Equity attributable to equity holders of the Company | 1,508,212 | 1,516,850 | ||||||
Non-controlling interests | 5,137 | 4,201 | ||||||
Total Equity | 1,513,349 | 1,521,051 | ||||||
Total Liabilities and Equity | $ | 1,937,476 | $ | 1,993,332 |
Three months ended December 31, | Year ended December 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Revenue | $ | 173,357 | $ | 226,031 | $ | 784,495 | $ | 816,828 | ||||||||
Cost of sales | ||||||||||||||||
Production costs | (132,334) | (139,697) | (511,793) | (500,670) | ||||||||||||
Metal inventory loss(1) | (4,670) | — | (4,670) | — | ||||||||||||
Depreciation and amortization | (36,418) | (34,240) | (146,462) | (122,888) | ||||||||||||
Royalties | (4,601) | (8,809) | (20,673) | (24,510) | ||||||||||||
(178,023) | (182,746) | (683,598) | (648,068) | |||||||||||||
Mine operating (loss) earnings | (4,666) | 43,285 | 100,897 | 168,760 | ||||||||||||
General and administrative | (5,450) | (4,732) | (22,649) | (21,397) | ||||||||||||
Exploration and project development | (3,509) | (4,269) | (11,138) | (19,755) | ||||||||||||
Foreign exchange gains (losses) | 406 | 1,052 | (9,326) | 1,823 | ||||||||||||
Impairment (charges) reversals | (27,789) | 61,554 | (27,789) | 61,554 | ||||||||||||
Gains (losses) on commodity and foreign currency contracts | 524 | (1,841) | 4,930 | 606 | ||||||||||||
(Losses) gains on sale of mineral properties, plant and equipment | (56) | (794) | 7,973 | 191 | ||||||||||||
Share of (loss) income from associate and dilution gain | (182) | 259 | 13,679 | 2,052 | ||||||||||||
Transaction costs | (10,229) | — | (10,229) | — | ||||||||||||
Other expense | (2,795) | (4,011) | (3,659) | (5,505) | ||||||||||||
(Loss) earnings from operations | (53,746) | 90,503 | 42,689 | 188,329 | ||||||||||||
(Loss) gain on derivatives | (60) | 64 | (1,078) | 64 | ||||||||||||
Investment (loss) income | (1,428) | 658 | (284) | 1,277 | ||||||||||||
Interest and finance expense | (2,305) | (2,353) | (8,139) | (7,185) | ||||||||||||
(Loss) earnings before income taxes | (57,539) | 88,872 | 33,188 | 182,485 | ||||||||||||
Income tax expense | (6,038) | (39,208) | (21,147) | (59,034) | ||||||||||||
Net (loss) earnings for the period | $ | (63,577) | $ | 49,664 | $ | 12,041 | $ | 123,451 | ||||||||
Attributable to: | ||||||||||||||||
Equity holders of the Company | $ | (63,809) | $ | 48,892 | $ | 10,294 | $ | 120,991 | ||||||||
Non-controlling interests | 232 | 772 | 1,747 | 2,460 | ||||||||||||
$ | (63,577) | $ | 49,664 | $ | 12,041 | $ | 123,451 | |||||||||
(Loss) earnings per share attributable to common shareholders | ||||||||||||||||
Basic (loss) earnings per share | $ | (0.42) | $ | 0.32 | $ | 0.07 | $ | 0.79 | ||||||||
Diluted (loss) earnings per share | $ | (0.42) | $ | 0.32 | $ | 0.07 | $ | 0.79 | ||||||||
Weighted average shares outstanding (in 000's) Basic | 153,352 | 153,207 | 153,315 | 153,070 | ||||||||||||
Weighted average shares outstanding (in 000's) Diluted | 153,504 | 153,434 | 153,522 | 153,353 | ||||||||||||
(1) | Relates to certain doré metal inventory held at a refinery used by the Company that filed for bankruptcy in November, 2018. The inventory write-down was comprised of $3.9 million of production costs and $0.8 million of depreciation and amortization. |
Three months ended December 31, | Year ended December 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net (loss) earnings for the period | $ | (63,577) | $ | 49,664 | $ | 12,041 | $ | 123,451 | ||||||||
Items that may be reclassified subsequently to net earnings: | ||||||||||||||||
Unrealized net gains on short-term investments (net of $nil tax in 2018 and 2017) | 332 | 1,376 | 993 | 810 | ||||||||||||
Reclassification adjustment for realized (gains) losses on short-term investments to earnings | (294) | 250 | (788) | 361 | ||||||||||||
Total comprehensive (loss) earnings for the period | $ | (63,539) | $ | 51,290 | $ | 12,246 | $ | 124,622 | ||||||||
Total comprehensive (loss) earnings attributable to: | ||||||||||||||||
Equity holders of the Company | $ | (63,771) | $ | 50,518 | $ | 10,499 | $ | 122,162 | ||||||||
Non-controlling interests | 232 | 772 | 1,747 | 2,460 | ||||||||||||
$ | (63,539) | $ | 51,290 | $ | 12,246 | $ | 124,622 |
Three months ended December 31, | Year ended December 31, | ||||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||||
Cash flow from operating activities | |||||||||||||||||
Net (loss) earnings for the period | $ | (63,577) | $ | 49,664 | $ | 12,041 | $ | 123,451 | |||||||||
Current income tax expense | 9,999 | 26,706 | 53,901 | 62,877 | |||||||||||||
Deferred income tax (recovery) expense | (3,961) | 12,502 | (32,754) | (3,843) | |||||||||||||
Interest expense (recovery) | 117 | 284 | (678) | (1,179) | |||||||||||||
Depreciation and amortization | 37,245 | 34,240 | 147,289 | 122,888 | |||||||||||||
Impairment charges (reversals) | 27,789 | (61,554) | 27,789 | (61,554) | |||||||||||||
Accretion on closure and decommissioning provision | 1,631 | 1,493 | 6,524 | 5,973 | |||||||||||||
Unrealized (gains) losses on foreign exchange | (348) | 362 | 10,337 | (383) | |||||||||||||
Loss (gain) on sale of mineral properties, plant and equipment | 56 | 794 | (7,973) | (191) | |||||||||||||
Project development write-down | — | — | — | 1,898 | |||||||||||||
Other operating activities | 19,824 | 7,697 | 17,724 | 12,663 | |||||||||||||
Changes in non-cash operating working capital | (4,897) | 15,193 | (4,261) | 11,709 | |||||||||||||
Operating cash flows before interest and income taxes | $ | 23,878 | $ | 87,381 | $ | 229,939 | $ | 274,309 | |||||||||
Interest paid | (417) | (413) | (1,684) | (2,367) | |||||||||||||
Interest received | 561 | 414 | 1,944 | 1,462 | |||||||||||||
Income taxes paid | (12,092) | (8,091) | (75,221) | (48,845) | |||||||||||||
Net cash generated from operating activities | $ | 11,930 | $ | 79,291 | $ | 154,978 | $ | 224,559 | |||||||||
Cash flow from investing activities | |||||||||||||||||
Payments for mineral properties, plant and equipment | $ | (42,302) | $ | (36,473) | $ | (144,348) | $ | (142,232) | |||||||||
Acquisition of mineral interests | — | — | (7,500) | (20,219) | |||||||||||||
Net purchase of short-term investments | (10,020) | (703) | (25,554) | (14,267) | |||||||||||||
Proceeds from sale of mineral properties, plant and equipment | 4 | 36 | 15,781 | 1,674 | |||||||||||||
Purchase of shares in associate | — | — | — | (2,473) | |||||||||||||
Net proceeds (payments) from commodity, diesel fuel swaps, and foreign currency contracts | 1,289 | 348 | 2,449 | (304) | |||||||||||||
Net cash used in investing activities | $ | (51,029) | $ | (36,792) | $ | (159,172) | $ | (177,821) | |||||||||
Cash flow from financing activities | |||||||||||||||||
Proceeds from issue of equity shares | $ | — | $ | 28 | $ | 1,081 | $ | 2,606 | |||||||||
Distributions to non-controlling interests | (1,158) | (314) | (2,020) | (1,052) | |||||||||||||
Dividends paid | (5,366) | (3,830) | (21,284) | (15,314) | |||||||||||||
Repayment of credit facility | — | — | — | (36,200) | |||||||||||||
Proceeds from (repayment of) short-term loans | — | 3,000 | (3,000) | 3,000 | |||||||||||||
Payment of equipment leases | (2,223) | (1,344) | (7,911) | (4,542) | |||||||||||||
Net cash used in financing activities | $ | (8,747) | $ | (2,460) | $ | (33,134) | $ | (51,502) | |||||||||
Effects of exchange rate changes on cash and cash equivalents | (68) | (80) | (115) | (164) | |||||||||||||
Net (decrease) increase in cash and cash equivalents | (47,914) | 39,959 | (37,443) | (4,928) | |||||||||||||
Cash and cash equivalents at the beginning of the period | 186,424 | 135,994 | 175,953 | 180,881 | |||||||||||||
Cash and cash equivalents at the end of the period | $ | 138,510 | $ | 175,953 | $ | 138,510 | $ | 175,953 | |||||||||
ALTERNATIVE PERFORMANCE (NON-GAAP) MEASURES
All-In Sustaining Costs per Silver Ounce Sold ("AISCSOS")
AISCSOS is a non-GAAP financial measure. AISCSOS does not have any standardized meaning prescribed by IFRS and is therefore unlikely to be comparable to similar measures presented by other companies. We believe that AISCSOS reflects a comprehensive measure of the full cost of operating our consolidated business given it includes the cost of replacing silver 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 this measure as calculated by the Company, the following table provides the detailed reconciliation of this measure to the applicable cost items, as reported in the consolidated income statements for the respective periods:
Three months ended December 31, | Year ended December 31, | |||||||||||||||||
(In thousands of USD, except as noted) | 2018 | 2017 | 2018 | 2017 | ||||||||||||||
Direct operating costs | $ | 119,070 | $ | 134,202 | $ | 487,462 | $ | 488,363 | ||||||||||
Inventory Net Realizable Value ("NRV") adjustments | A | 13,263 | 5,495 | 24,330 | 12,307 | |||||||||||||
Production costs | $ | 132,334 | $ | 139,697 | $ | 511,793 | $ | 500,670 | ||||||||||
Royalties | 4,601 | 8,809 | 20,673 | 24,510 | ||||||||||||||
Direct selling costs(1) | 14,614 | 19,408 | 53,119 | 69,344 | ||||||||||||||
Less by-product credits(1) | (107,454) | (131,679) | (483,325) | (462,663) | ||||||||||||||
Cash cost of sales net of by-products (2) | $ | 44,095 | $ | 36,235 | $ | 102,259 | $ | 131,862 | ||||||||||
Sustaining capital (3) | $ | 29,377 | $ | 25,573 | $ | 106,030 | $ | 84,215 | ||||||||||
Exploration and project development(4) | 3,509 | 4,269 | 11,137 | 17,858 | ||||||||||||||
Reclamation cost accretion | 1,631 | 1,493 | 6,524 | 5,973 | ||||||||||||||
General and administrative expense | 5,450 | 4,732 | 22,649 | 21,397 | ||||||||||||||
All-in sustaining costs (4) | B | $ | 84,062 | $ | 72,303 | $ | 248,600 | $ | 261,304 | |||||||||
Payable ounces sold (in thousands) | C | 5,299 | 6,659 | 23,160 | 24,212 | |||||||||||||
All-in sustaining cost per silver ounce sold, net of by-products | B/C | $ | 15.86 | $ | 10.86 | $ | 10.73 | $ | 10.79 | |||||||||
All-in sustaining cost per silver ounce sold, net of by-products | (B-A)/C | $ | 13.36 | $ | 10.03 | $ | 9.68 | $ | 10.28 |
(1) | Included in the revenue line of the interim consolidated income statements, and for by-product credits are reflective of realized metal prices for the applicable periods. |
(2) | Totals may not add due to rounding. |
(3) | Please refer to the table below. Further, Q4 2018 and 2018 annual sustaining capital cash outflows included in this table were $2.0 million less and $0.8 million more than the and $31.3 million and $105.2 million of sustaining capital expenditures capitalized in Q4 2018 and 2018, respectively, as shown in the Consolidated Results table included in this news release (Q4 2017 and 2017, $3.1 million and $0.2 million less than the $28.7 million and $84.4 million capitalized). The difference is due to the timing difference between the cash payment of capital investments compared with the period in which investments are capitalized. |
(4) | The amounts for year-to-date 2017 exclude $1.9 million from non-cash project development write-downs. |
As part of the AISCSOS measure, sustaining capital is included while expansionary or acquisition capital (referred to by the Company as non-sustaining capital) is not. Inclusion of sustaining capital only is a measure of capital costs associated with current ounces sold as opposed to project capital, which is expected to increase future production. For the periods under review, the items noted below are associated with the La Colorada and Dolores projects and are considered to be investment capital projects.
Reconciliation of payments for mineral properties, plant and equipment and sustaining capital | Three months ended December 31, | Year ended December 31, | ||||||||||||
(in thousands of USD) | 2018 | 2017 | 2018 | 2017 | ||||||||||
Payments for mineral properties, plant and equipment(1) | $ | 42,302 | $ | 36,473 | 144,348 | 142,232 | ||||||||
Add/(Subtract) | ||||||||||||||
Advances received for leases | 450 | 1,385 | 7,028 | 5,000 | ||||||||||
Non-Sustaining capital | (13,375) | (12,284) | (45,346) | (63,017) | ||||||||||
Sustaining Capital(2) | $ | 29,377 | $ | 25,573 | 106,030 | 84,215 |
(1) | As presented on the unaudited interim consolidated statements of cash flows. |
(2) | Totals may not add due to rounding. |
Three months ended December 31, 2018 | |||||||||||||||||||||||
La Colorada | Dolores | Huaron | Morococha | San Vicente | Manantial Espejo | PASCORP | Consolidated | ||||||||||||||||
Direct operating costs | 16,947 | 39,667 | 19,707 | 16,096 | 6,984 | 19,671 | 119,070 | ||||||||||||||||
NRV inventory adjustments | — | 11,440 | — | — | — | 1,822 | 13,263 | ||||||||||||||||
Production costs | 16,947 | 51,107 | 19,707 | 16,096 | 6,984 | 21,494 | 132,334 | ||||||||||||||||
Royalties | 130 | 1,642 | — | — | 2,554 | 275 | 4,601 | ||||||||||||||||
Direct selling costs | 2,050 | 31 | 6,061 | 2,524 | 1,816 | 2,132 | 14,614 | ||||||||||||||||
Less by-product credits | (14,749) | (35,862) | (23,682) | (19,013) | (6,231) | (7,917) | (107,454) | ||||||||||||||||
Cash cost of sales net of by-products(1) | 4,378 | 16,919 | 2,087 | (394) | 5,123 | 15,984 | 44,095 | ||||||||||||||||
Sustaining capital | 5,364 | 13,255 | 5,653 | 3,039 | 1,628 | 436 | 29,377 | ||||||||||||||||
Exploration and project development | 711 | 241 | 7 | 123 | — | 51 | 2,375 | 3,509 | |||||||||||||||
Reclamation cost accretion | 114 | 351 | 152 | 87 | 63 | 708 | 156 | 1,631 | |||||||||||||||
General & administrative expense | — | — | — | — | — | — | 5,450 | 5,450 | |||||||||||||||
All-in sustaining costs(1) | 10,567 | 30,766 | 7,899 | 2,855 | 6,814 | 17,178 | 7,981 | 84,062 | |||||||||||||||
Payable ounces sold (thousand) | 1,780 | 870 | 858 | 674 | 502 | 615 | 5,299 | ||||||||||||||||
All-in sustaining cost per silver ounce sold, net of by-products | $ | 5.93 | $ | 35.36 | $ | 9.21 | $ | 4.24 | $ | 13.57 | $ | 27.94 | $ | 15.86 | |||||||||
All-in sustaining cost per silver ounce sold, net of by-products (excludes NRV inventory adjustments) | 5.93 | 22.21 | 9.21 | 4.24 | 13.57 | 24.98 | 13.36 | ||||||||||||||||
(1) | Totals may not add due to rounding. |
Three months ended December 31, 2017 | ||||||||||||||||||||||||||
La Colorada | Dolores | Alamo Dorado | Huaron | Morococha | San Vicente | Manantial Espejo | PASCORP | Consolidated | ||||||||||||||||||
Direct operating costs | 16,580 | 35,739 | 3,957 | 19,551 | 16,931 | 10,484 | 30,960 | 134,202 | ||||||||||||||||||
NRV inventory adjustments | — | 4,098 | (1,916) | — | — | — | 3,313 | 5,495 | ||||||||||||||||||
Production costs | 16,580 | 39,838 | 2,041 | 19,551 | 16,931 | 10,484 | 34,273 | 139,697 | ||||||||||||||||||
Royalties | 106 | 1,966 | — | — | — | 6,105 | 633 | 8,809 | ||||||||||||||||||
Direct selling costs | 4,066 | 31 | 248 | 6,659 | 5,014 | 3,383 | 8 | 19,408 | ||||||||||||||||||
Less by-product credits | (18,316) | (39,317) | (61) | (24,653) | (26,767) | (6,969) | (15,595) | (131,679) | ||||||||||||||||||
Cash cost of sales net of by-products(1) | 2,435 | 2,518 | 2,227 | 1,557 | (4,823) | 13,002 | 19,319 | 36,235 | ||||||||||||||||||
Sustaining capital | 2,576 | 13,303 | — | 3,548 | 3,162 | 1,939 | 1,045 | 25,573 | ||||||||||||||||||
Exploration and project development | 73 | 564 | — | 428 | 543 | — | 936 | 1,726 | 4,269 | |||||||||||||||||
Reclamation cost accretion | 112 | 296 | 89 | 162 | 105 | 56 | 619 | 54 | 1,493 | |||||||||||||||||
General & administrative expense | — | — | — | — | — | — | — | 4,732 | 4,732 | |||||||||||||||||
All-in sustaining costs(1) | 5,196 | 16,682 | 2,317 | 5,695 | (1,013) | 14,998 | 21,918 | 6,511 | 72,303 | |||||||||||||||||
Payable ounces sold (thousand) | 1,847 | 1,225 | 133 | 813 | 658 | 1,218 | 766 | 6,659 | ||||||||||||||||||
All-in sustaining cost per silver ounce sold, net of by-products | $ | 2.81 | $ | 13.62 | $ | 17.45 | $ | 7.00 | $ | (1.54) | $ | 12.31 | $ | 28.63 | $ | 10.86 | ||||||||||
All-in sustaining cost per silver ounce sold, net of by-products (excludes NRV inventory adjustments) | $ | 2.81 | $ | 10.27 | $ | 31.89 | $ | 7.00 | $ | (1.54) | $ | 12.31 | $ | 24.30 | $ | 10.03 |
(1) | Totals may not add due to rounding. |
Year ended December 31, 2018 | |||||||||||||||||||||||
La Colorada | Dolores | Huaron | Morococha | San Vicente | Manantial Espejo | PASCORP | Consolidated | ||||||||||||||||
Direct operating costs | 70,248 | 154,598 | 75,382 | 68,068 | 33,461 | 85,705 | 487,462 | ||||||||||||||||
NRV inventory adjustments | 24,567 | (238) | 24,330 | ||||||||||||||||||||
Production costs | 70,248 | 179,165 | 75,382 | 68,068 | 33,461 | 85,468 | 0 | 511,793 | |||||||||||||||
Royalties | 616 | 7,991 | — | — | 9,943 | 2,124 | 20,673 | ||||||||||||||||
Direct selling costs | 8,537 | 129 | 21,326 | 13,313 | 7,451 | 2,363 | 53,119 | ||||||||||||||||
Less by-product credits | (63,442) | (170,337) | (91,155) | (93,142) | (20,829) | (44,420) | (483,325) | ||||||||||||||||
Cash cost of sales net of by-products(1) | 15,959 | 16,949 | 5,553 | (11,761) | 30,026 | 45,534 | 102,259 | ||||||||||||||||
Sustaining capital | 15,462 | 48,842 | 17,109 | 14,840 | 6,949 | 2,827 | 106,030 | ||||||||||||||||
Exploration and project development | 880 | 1,594 | 660 | 598 | — | 744 | 6,661 | 11,137 | |||||||||||||||
Reclamation cost accretion | 457 | 1,405 | 609 | 347 | 252 | 2,832 | 622 | 6,524 | |||||||||||||||
General & administrative expense | — | — | — | — | — | — | 22,649 | 22,649 | |||||||||||||||
All-in sustaining costs(1) | 32,758 | 68,790 | 23,931 | 4,024 | 37,227 | 51,937 | 29,932 | 248,600 | |||||||||||||||
Payable ounces sold (thousand) | 7,069 | 4,205 | 3,094 | 2,652 | 3,054 | 3,086 | 23,160 | ||||||||||||||||
All-in sustaining cost per silver ounce sold, net of by-products | $ | 4.63 | $ | 16.36 | $ | 7.73 | $ | 1.52 | $ | 12.19 | $ | 16.83 | $ | 10.73 | |||||||||
All-in sustaining cost per silver ounce sold, net of by-products (excludes NRV inventory adjustments) | 4.63 | 10.52 | 7.73 | 1.52 | 12.19 | 16.91 | 9.68 | ||||||||||||||||
(1) | Totals may not add due to rounding. |
Year ended December 31, 2017 | ||||||||||||||||||||||||||
La Colorada | Dolores | Alamo Dorado | Huaron | Morococha | San Vicente | Manantial Espejo | PASCORP | Consolidated | ||||||||||||||||||
Direct operating costs | 67,170 | 116,104 | 20,477 | 75,551 | 63,967 | 34,731 | 110,362 | 488,363 | ||||||||||||||||||
NRV inventory adjustments | 6,847 | (2,598) | 8,058 | 12,307 | ||||||||||||||||||||||
Production costs | 67,170 | 122,951 | 17,879 | 75,551 | 63,967 | 34,731 | 118,420 | 500,670 | ||||||||||||||||||
Royalties | 475 | 6,501 | 79 | — | — | 14,321 | 3,134 | 24,510 | ||||||||||||||||||
Direct selling costs | 12,235 | 93 | 479 | 26,238 | 18,770 | 10,740 | 789 | 69,344 | ||||||||||||||||||
Less by-product credits | (64,133) | (128,351) | (3,467) | (97,715) | (94,233) | (16,278) | (58,485) | (462,663) | ||||||||||||||||||
Cash cost of sales net of by-products(1) | 15,748 | 1,194 | 14,970 | 4,074 | (11,496) | 43,513 | 63,858 | 131,862 | ||||||||||||||||||
Sustaining capital | 13,970 | 36,071 | — | 10,267 | 12,428 | 8,146 | 3,333 | 84,215 | ||||||||||||||||||
Exploration and project development | 251 | 2,444 | — | 1,713 | 1,629 | — | 4,588 | 7,232 | 17,858 | |||||||||||||||||
Reclamation cost accretion | 448 | 1,186 | 357 | 646 | 420 | 225 | 2,474 | 216 | 5,973 | |||||||||||||||||
General & administrative expense | — | — | — | — | — | — | — | 21,397 | 21,397 | |||||||||||||||||
All-in sustaining costs(1) | 30,417 | 40,894 | 15,327 | 16,701 | 2,981 | 51,884 | 74,254 | 28,845 | 261,304 | |||||||||||||||||
Payable ounces sold (thousand) | 6,853 | 4,089 | 867 | 3,181 | 2,448 | 3,603 | 3,171 | 24,212 | ||||||||||||||||||
All-in sustaining cost per silver ounce sold, net of by-products | $ | 4.44 | $ | 10.00 | $ | 17.69 | $ | 5.25 | $ | 1.22 | $ | 14.40 | $ | 23.42 | $ | 10.79 | ||||||||||
All-in sustaining cost per silver ounce sold, net of by-products (excludes NRV inventory adjustments) | $ | 4.44 | $ | 8.33 | $ | 20.68 | $ | 5.25 | $ | 1.22 | $ | 14.40 | $ | 20.88 | $ | 10.28 |
(1) | Totals may not add due to rounding. |
Cash Costs per Ounce of Silver, Net of By-Product Credits
Pan American produces by-product metals incidentally to our silver mining activities. We have adopted the practice of calculating the net cost of producing an ounce of silver, our primary payable metal, after deducting revenues gained from incidental by-product production, as a performance measure. 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.
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 on a consistent basis. Cash costs per ounce is conceptually understood and widely reported in the silver mining industry. However, cash cost per ounce of silver is a non-GAAP measure and does not have a standardized meaning prescribed by GAAP and the Company's method of calculating cash costs may differ from the methods used by other entities.
To facilitate a better understanding of these measures as calculated by the Company, the following table provides the detailed reconciliation of these measures to the production costs, as reported in the consolidated income statements for the respective periods:
Total Cash Costs per ounce of Payable Silver, net of by-product credits | Three months ended December 31, | Year ended December 31, | |||||||||||
(in thousands of U.S. dollars except as noted) | 2018 | 2017 | 2018 | 2017 | |||||||||
Production costs(1) | $ | 136,177 | $ | 139,697 | $ | 515,636 | $ | 500,670 | |||||
Add/(Subtract) | |||||||||||||
Royalties | 4,601 | 8,809 | 20,673 | 24,510 | |||||||||
Smelting, refining, and transportation charges | 14,736 | 18,469 | 57,137 | 73,222 | |||||||||
Worker's participation and voluntary payments | (616) | (1,374) | (3,506) | (5,067) | |||||||||
Change in inventories | 5,922 | (12,776) | 16,581 | (16,011) | |||||||||
Other | (1,090) | 555 | (8,866) | 1,559 | |||||||||
Non-controlling interests (2) | (456) | (64) | (875) | (1,126) | |||||||||
Inventory net realizable value ("NRV") adjustments | (13,263) | (5,495) | (24,330) | (12,307) | |||||||||
Cash Operating Costs before by-product credits(3) | 146,012 | 147,820 | 572,449 | 565,450 | |||||||||
Less gold credit | (44,609) | (54,648) | (224,716) | (196,649) | |||||||||
Less zinc credit | (42,270) | (40,826) | (162,646) | (137,826) | |||||||||
Less lead credit | (11,482) | (12,687) | (46,501) | (46,948) | |||||||||
Less copper credit | (12,707) | (20,026) | (60,706) | (77,348) | |||||||||
Cash Operating Costs net of by-product credits (3) | A | 34,945 | 19,633 | 77,881 | 106,678 | ||||||||
Payable Silver Production (koz) | B | 5,710 | 6,172 | 23,258 | 23,444 | ||||||||
Cash Costs per ounce net of by-product credits | A/B | $ | 6.12 | $ | 3.18 | $ | 3.35 | $ | 4.55 |
(1) | 2018 annual and Q4 2018 production costs include $3.9 million of costs to produce certain doré metal inventory that was subsequently written-off in full as a result of the inventory being held at a refinery that filed for bankruptcy in November of 2018. |
(2) | Figures presented in the reconciliation table above are on a 100% basis as presented in the consolidated financial statements with an adjustment line item to account for the portion of the Morococha and San Vicente mines owned by non-controlling interests, an expense item not included in operating cash costs. The associated tables below are for the Company's share of ownership only. |
(3) | Figures in this table and in the associated tables below may not add due to rounding. |
Three months ended December 31, 2018 (1) (in thousands of USD except as noted) | ||||||||||||||||||||||||||
La Colorada | Dolores | Alamo Dorado | Huaron | Morococha | San Vicente | Manantial Espejo | Consolidated Total | |||||||||||||||||||
Cash Costs before by-product credits | A | $ | 20,448 | $ | 41,872 | $ | — | $ | 25,721 | $ | 18,147 | $ | 15,422 | $ | 22,527 | $ | 144,136 | |||||||||
Less gold credit | b1 | (1,223) | (36,065) | — | — | 298 | (63) | (7,578) | (44,631) | |||||||||||||||||
Less zinc credit | b2 | (11,342) | — | — | (10,426) | (12,845) | (6,251) | — | (40,865) | |||||||||||||||||
Less lead credit | b3 | (4,492) | — | — | (3,991) | (2,593) | (179) | — | (11,255) | |||||||||||||||||
Less copper credit | b4 | — | — | — | (8,930) | (2,617) | (893) | — | (12,441) | |||||||||||||||||
Sub-total by-product credits | B=( b1+ b2+ b3+ b4) | $ | (17,058) | $ | (36,065) | $ | — | $ | (23,346) | $ | (17,757) | $ | (7,386) | $ | (7,578) | $ | (109,192) | |||||||||
Cash Costs net of by-product credits | C=(A+B) | $ | 3,390 | $ | 5,807 | $ | — | $ | 2,374 | $ | 390 | $ | 8,036 | $ | 14,948 | $ | 34,945 | |||||||||
Payable ounces of silver (thousand) | D | 1,955 | 823 | — | 841 | 636 | 870 | 586 | 5,710 | |||||||||||||||||
Cash cost per ounce net of by-products | C/D | $ | 1.73 | $ | 7.06 | NA | $ | 2.82 | $ | 0.61 | $ | 9.23 | $ | 25.53 | $ | 6.12 |
(1) | Totals may not add due to rounding. |
Year ended December 31, 2018(1) (in thousands of USD except as noted) | ||||||||||||||||||||||||||
La Colorada | Dolores | Alamo Dorado | Huaron | Morococha | San Vicente | Manantial Espejo | Consolidated Total | |||||||||||||||||||
Cash Costs before by-product credits | A | $ | 81,578 | 166,048 | $ | — | $ | 96,464 | $ | 75,836 | $ | 56,973 | $ | 87,074 | $ | 563,974 | ||||||||||
Less gold credit | b1 | (4,802) | (173,657) | — | (3) | (1,673) | (284) | (44,142) | (224,561) | |||||||||||||||||
Less zinc credit | b2 | (43,777) | — | — | (41,422) | (54,392) | (17,573) | — | (157,164) | |||||||||||||||||
Less lead credit | b3 | (18,459) | — | — | (16,786) | (9,819) | (584) | — | (45,648) | |||||||||||||||||
Less copper credit | b4 | — | — | — | (33,193) | (20,658) | (4,868) | — | (58,719) | |||||||||||||||||
Sub-total by-product credits | B=( b1+ b2+ b3+ b4) | $ | (67,038) | $ | (173,657) | $ | — | $ | (91,405) | $ | (86,542) | $ | (23,309) | $ | (44,142) | $ | (486,093) | |||||||||
Cash Costs net of by-product credits | C=(A+B) | $ | 14,541 | $ | (7,608) | $ | — | $ | 5,060 | $ | (10,706) | $ | 33,664 | $ | 42,932 | $ | 77,883 | |||||||||
Payable ounces of silver (thousand) | D | 7,196 | 4,075 | — | 3,107 | 2,467 | 3,326 | 3,086 | 23,258 | |||||||||||||||||
Cash cost per ounce net of by-products | C/D | $ | 2.02 | $ | (1.87) | NA | $ | 1.63 | $ | (4.34) | $ | 10.12 | $ | 13.91 | $ | 3.35 |
(1) | Totals may not add due to rounding. |
Three months ended December 31, 2017(1) (in thousands of USD except as noted) | ||||||||||||||||||||||||||
La Colorada | Dolores | Alamo Dorado | Huaron | Morococha | San Vicente | Manantial Espejo | Consolidated Total | |||||||||||||||||||
Cash Costs before by-product credits | A | $ | 18,708 | 34,778 | $ | 136 | $ | 26,440 | $ | 20,276 | $ | 15,300 | $ | 29,800 | $ | 145,437 | ||||||||||
Less gold credit | b1 | (1,377) | (39,708) | (90) | (9) | (625) | (79) | (12,704) | (54,592) | |||||||||||||||||
Less zinc credit | b2 | (11,337) | — | — | (12,296) | (12,205) | (3,767) | — | (39,605) | |||||||||||||||||
Less lead credit | b3 | (5,232) | — | — | (4,758) | (2,361) | (131) | — | (12,483) | |||||||||||||||||
Less copper credit | b4 | — | — | — | (7,671) | (9,585) | (1,868) | — | (19,124) | |||||||||||||||||
Sub-total by-product credits | B=( b1+ b2+ b3+ b4) | $ | (17,947) | $ | (39,708) | $ | (90) | $ | (24,733) | $ | (24,776) | $ | (5,845) | $ | (12,704) | $ | (125,804) | |||||||||
Cash Costs net of by-product credits | C=(A+B) | $ | 761 | $ | (4,930) | $ | 46 | $ | 1,706 | $ | (4,500) | $ | 9,455 | $ | 17,095 | $ | 19,633 | |||||||||
Payable ounces of silver (thousand) | D | 1,777 | 1,254 | 22 | 821 | 607 | 1,046 | 645 | 6,172 | |||||||||||||||||
Cash cost per ounce net of by-products | C/D | $ | 0.43 | $ | (3.93) | $ | 2.09 | $ | 2.08 | $ | (7.42) | $ | 9.04 | $ | 26.52 | $ | 3.18 |
(1) | Totals may not add due to rounding. |
Year ended December 31, 2017(1) (in thousands of USD except as noted) | ||||||||||||||||||||||||||
La Colorada | Dolores | Alamo Dorado | Huaron | Morococha | San Vicente | Manantial Espejo | Consolidated Total | |||||||||||||||||||
Cash Costs before by-product credits | A | $ | 75,407 | 122,532 | $ | 12,666 | $ | 101,588 | $ | 76,085 | $ | 55,286 | $ | 113,726 | $ | 557,291 | ||||||||||
Less gold credit | b1 | (4,477) | (129,503) | (2,498) | (148) | (2,639) | (305) | (56,842) | (196,411) | |||||||||||||||||
Less zinc credit | b2 | (37,967) | — | — | (46,080) | (39,402) | (10,522) | — | (133,972) | |||||||||||||||||
Less lead credit | b3 | (18,994) | — | — | (19,039) | (7,573) | (672) | — | (46,278) | |||||||||||||||||
Less copper credit | b4 | — | — | (46) | (32,059) | (38,315) | (3,533) | — | (73,952) | |||||||||||||||||
Sub-total by-product credits | B=( b1+ b2+ b3+ b4) | $ | (61,438) | $ | (129,503) | $ | (2,544) | $ | (97,327) | $ | (87,929) | $ | (15,032) | $ | (56,842) | $ | (450,614) | |||||||||
Cash Costs net of by-product credits | C=(A+B) | $ | 13,970 | $ | (6,971) | $ | 10,123 | $ | 4,261 | $ | (11,844) | $ | 40,254 | $ | 56,884 | $ | 106,677 | |||||||||
Payable ounces of silver (thousand) | D | 6,709 | 4,225 | 614 | 3,164 | 2,219 | 3,396 | 3,117 | 23,444 | |||||||||||||||||
Cash cost per ounce net of by-products | C/D | $ | 2.08 | $ | (1.65) | $ | 16.49 | $ | 1.35 | $ | (5.34) | $ | 11.85 | $ | 18.25 | $ | 4.55 |
(1) | Totals may not add due to rounding. |
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, 2018 and 2017, to the net earnings for each period.
Three Months Ended December 31, | Year ended December 31, | |||||||||||||||
(In thousands of USD, except as noted) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Net (loss) earnings for the period | $ | (63,577) | $ | 49,664 | $ | 12,041 | $ | 123,451 | ||||||||
Adjust for: | ||||||||||||||||
Loss (gain) on derivatives | 60 | (64) | 1,078 | (64) | ||||||||||||
Impairment charges (reversals) | 27,789 | (61,554) | 27,789 | (61,554) | ||||||||||||
Write-down of project development costs | — | — | — | 1,898 | ||||||||||||
Unrealized foreign exchange (gains) losses | (348) | 362 | 10,337 | (383) | ||||||||||||
Net realizable value adjustments to heap inventory | 12,977 | 4,936 | 24,082 | 10,060 | ||||||||||||
Unrealized losses (gains) on commodity and foreign currency contracts | 765 | 2,190 | (2,481) | (909) | ||||||||||||
Mine operation severance costs | — | — | — | 3,509 | ||||||||||||
Share of loss (income) from associate and dilution gain | 182 | (259) | (13,679) | (2,052) | ||||||||||||
Reversal of previously accrued tax liabilities | — | — | (1,188) | (2,793) | ||||||||||||
Metal inventory loss | 4,670 | — | 4,670 | — | ||||||||||||
Transaction costs | 10,229 | — | 10,229 | — | ||||||||||||
Losses (gains) on sale of mineral properties, plant and equipment | 56 | 794 | (7,973) | (191) | ||||||||||||
Closure and decommissioning liability adjustment | 2,832 | 4,515 | 2,832 | 8,388 | ||||||||||||
Adjust for effect of taxes relating to the above | $ | (5,832) | $ | 6,046 | $ | (9,914) | $ | 2,273 | ||||||||
Adjust for effect of foreign exchange on taxes | 8,175 | 12,589 | 1,611 | (3,928) | ||||||||||||
Adjusted (loss) earnings for the period | $ | (2,022) | $ | 19,219 | $ | 59,434 | $ | 77,705 | ||||||||
Weighted average shares for the period | 153,352 | 153,207 | 153,315 | 153,070 | ||||||||||||
Adjusted (loss) earnings per share for the period | $ | (0.01) | $ | 0.13 | $ | 0.39 | $ | 0.51 |
INDIVIDUAL MINE OPERATION HIGHLIGHTS
Mexico - La Colorada mine
Three months ended December 31, | Year ended December 31, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Tonnes milled - kt | 187.4 | 170.7 | 726.0 | 655.3 | ||||||||
Average silver grade – grams per tonne | 375 | 374 | 358 | 368 | ||||||||
Average zinc grade - % | 3.10 | 2.88 | 2.83 | 2.81 | ||||||||
Average lead grade - % | 1.50 | 1.54 | 1.40 | 1.54 | ||||||||
Average silver recovery - % | 91.7 | 91.1 | 91.2 | 91.1 | ||||||||
Average zinc recovery - % | 87.5 | 84.1 | 86.5 | 83.7 | ||||||||
Average lead recovery - % | 86.8 | 86.2 | 87.2 | 86.9 | ||||||||
Production: | ||||||||||||
Silver – koz | 2,074 | 1,870 | 7,617 | 7,056 | ||||||||
Gold – koz | 1.16 | 1.26 | 4.40 | 4.29 | ||||||||
Zinc – kt | 5.09 | 4.14 | 17.79 | 15.44 | ||||||||
Lead – kt | 2.44 | 2.26 | 8.84 | 8.80 | ||||||||
Cash cost per ounce net of by-products | $ | 1.73 | $ | 0.43 | $ | 2.02 | $ | 2.08 | ||||
AISCSOS | $ | 5.93 | $ | 2.81 | $ | 4.63 | $ | 4.44 | ||||
Payable silver sold - koz | 1,780 | 1,847 | 7,069 | 6,853 | ||||||||
Sustaining capital - ('000s) | $ | 5,364 | $ | 2,576 | $ | 15,462 | $ | 13,970 |
Mexico - Dolores mine
Three months ended December 31, | Year ended December 31, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Tonnes placed - kt | 1,818.5 | 1,785.1 | 6,903.3 | 6,604.9 | ||||||||
Average silver grade – grams per tonne | 25 | 39 | 31 | 38 | ||||||||
Average gold grade – grams per tonne | 0.68 | 0.76 | 0.85 | 0.66 | ||||||||
Average silver produced to placed ratio - % | 55.6 | 55.5 | 59.2 | 51.7 | ||||||||
Average gold produced to placed ratio - % | 73.4 | 71.8 | 72.2 | 70.7 | ||||||||
Production: | ||||||||||||
Silver – koz | 824 | 1,256 | 4,081 | 4,232 | ||||||||
Gold – koz | 29.4 | 31.2 | 136.6 | 103.0 | ||||||||
Cash cost per ounce net of by-products | 7.06 | (3.93) | (1.87) | (1.65) | ||||||||
AISCSOS | 35.36 | 13.62 | 16.36 | 10.00 | ||||||||
Payable silver sold - koz | 870 | 1,225 | 4,205 | 4,089 | ||||||||
Sustaining capital - ('000s) | $ | 13,255 | $ | 13,303 | $ | 48,842 | $ | 36,071 | ||||
Peru- Huaron mine
Three months ended December 31, | Year ended December 31, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Tonnes milled - kt | 252.0 | 231.5 | 935.0 | 928.1 | ||||||||
Average silver grade – grams per tonne | 142 | 152 | 142 | 146 | ||||||||
Average zinc grade - % | 2.49 | 2.58 | 2.44 | 2.70 | ||||||||
Average lead grade - % | 1.22 | 1.15 | 1.18 | 1.23 | ||||||||
Average copper grade - % | 0.78 | 0.70 | 0.76 | 0.84 | ||||||||
Average silver recovery - % | 83.0 | 84.1 | 82.7 | 85.2 | ||||||||
Average zinc recovery - % | 76.4 | 77.8 | 76.0 | 77.6 | ||||||||
Average lead recovery - % | 70.4 | 76.6 | 73.2 | 77.7 | ||||||||
Average copper recovery - % | 77.6 | 74.5 | 76.9 | 78.5 | ||||||||
Production: | ||||||||||||
Silver – koz | 965 | 951 | 3,561 | 3,684 | ||||||||
Gold – koz | 0.22 | 0.19 | 0.79 | 1.15 | ||||||||
Zinc – kt | 4.82 | 4.64 | 17.38 | 19.37 | ||||||||
Lead – kt | 2.16 | 2.03 | 8.05 | 8.77 | ||||||||
Copper – kt | 1.52 | 1.21 | 5.44 | 6.09 | ||||||||
Cash cost per ounce net of by-products | $ | 2.82 | $ | 2.08 | $ | 1.63 | $ | 1.35 | ||||
AISCSOS | $ | 9.21 | $ | 7.00 | $ | 7.73 | $ | 5.25 | ||||
Payable silver sold – koz | 858 | 813 | 3,094 | 3,181 | ||||||||
Sustaining capital - ('000s) | $ | 5,653 | $ | 3,548 | $ | 17,109 | $ | 10,267 |
Peru - Morococha mine(1)
Three months ended December 31, | Year ended December 31, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Tonnes milled – kt | 163.0 | 170.6 | 672.0 | 676.9 | ||||||||
Average silver grade – grams per tonne | 154 | 145 | 149 | 137 | ||||||||
Average zinc grade - % | 4.02 | 3.25 | 3.80 | 3.01 | ||||||||
Average lead grade - % | 1.09 | 0.84 | 0.92 | 0.78 | ||||||||
Average copper grade - % | 0.44 | 1.07 | 0.66 | 1.20 | ||||||||
Average silver recovery - % | 91.9 | 91.0 | 90.7 | 89.2 | ||||||||
Average zinc recovery - % | 88.4 | 81.2 | 87.4 | 79.6 | ||||||||
Average lead recovery - % | 78.7 | 71.0 | 76.5 | 66.6 | ||||||||
Average copper recovery - % | 63.1 | 83.4 | 75.7 | 83.9 | ||||||||
Production: | ||||||||||||
Silver – koz | 740 | 721 | 2,881 | 2,634 | ||||||||
Gold – koz | 0.19 | 0.82 | 2.09 | 3.53 | ||||||||
Zinc – kt | 5.78 | 4.49 | 22.17 | 16.13 | ||||||||
Lead – kt | 1.40 | 1.00 | 4.69 | 3.46 | ||||||||
Copper – kt | 0.45 | 1.49 | 3.30 | 6.64 | ||||||||
Cash cost per ounce net of by-products | $ | 0.61 | $ | (7.42) | $ | (4.34) | $ | (5.34) | ||||
AISCSOS | $ | 4.24 | $ | (1.54) | $ | 1.52 | $ | 1.22 | ||||
Payable silver sold (100%) - koz | 674 | 658 | 2,652 | 2,448 | ||||||||
Sustaining capital (100%) - ('000s) | $ | 3,039 | $ | 3,162 | $ | 14,840 | $ | 12,428 |
(1) | Production figures are for Pan American's 92.3% share only, unless otherwise noted. |
Bolivia - San Vicente mine(1)
Three months ended December 31, | Year ended December 31, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Tonnes milled – kt | 88.3 | 89.5 | 332.9 | 328.1 | ||||||||
Average silver grade – grams per tonne | 372 | 406 | 362 | 374 | ||||||||
Average zinc grade - % | 3.66 | 2.01 | 2.77 | 1.94 | ||||||||
Average lead grade - % | 0.32 | 0.25 | 0.34 | 0.29 | ||||||||
Average silver recovery - % | 90.7 | 93.9 | 92.7 | 92.6 | ||||||||
Average zinc recovery - % | 88.2 | 77.7 | 81.5 | 68.7 | ||||||||
Average lead recovery - % | 78.5 | 79.1 | 64.8 | 80.1 | ||||||||
Production: | ||||||||||||
Silver – koz | 937 | 1,102 | 3,544 | 3,610 | ||||||||
Gold – koz | 0.12 | 0.14 | 0.50 | 0.51 | ||||||||
Zinc – kt | 2.82 | 1.40 | 7.47 | 4.36 | ||||||||
Lead – kt | 0.26 | 0.11 | 0.78 | 0.47 | ||||||||
Copper – kt | 0.22 | 0.33 | 1.02 | 0.63 | ||||||||
Cash cost per ounce net of by-products | $ | 9.23 | $ | 9.04 | $ | 10.12 | $ | 11.85 | ||||
AISCSOS | $ | 13.57 | $ | 12.31 | $ | 12.19 | $ | 14.40 | ||||
Payable silver sold (100%) - koz | 502 | 1,218 | 3,054 | 3,603 | ||||||||
Sustaining capital (100%) - ('000s) | $ | 1,628 | $ | 1,939 | $ | 6,949 | $ | 8,146 |
(1) | Production figures are for Pan American's 95.0% share only, unless otherwise noted. |
Argentina - Manantial Espejo mine
Three months ended December 31, | Year ended December 31, | |||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||
Tonnes milled - kt | 198.5 | 205.1 | 804.4 | 793.5 | ||||||||
Average silver grade – grams per tonne | 95 | 107 | 135 | 134 | ||||||||
Average gold grade – grams per tonne | 0.98 | 1.62 | 1.42 | 1.88 | ||||||||
Average silver recovery - % | 90.0 | 89.7 | 88.0 | 90.6 | ||||||||
Average gold recovery - % | 93.1 | 93.5 | 93.4 | 93.8 | ||||||||
Production: | ||||||||||||
Silver – koz | 587 | 646 | 3,092 | 3,123 | ||||||||
Gold – koz | 6.19 | 9.98 | 34.55 | 45.34 | ||||||||
Cash cost per ounce net of by-products | $ | 25.53 | $ | 26.52 | $ | 13.91 | $ | 18.25 | ||||
AISCSOS | $ | 27.94 | $ | 28.63 | $ | 16.83 | $ | 23.42 | ||||
Payable silver sold - koz | 615 | 766 | 3,086 | 3,171 | ||||||||
Sustaining capital - ('000s) | $ | 436 | $ | 1,045 | $ | 2,827 | $ | 3,333 |
View original content:http://www.prnewswire.com/news-releases/pan-american-silver-reports-unaudited-2018-annual-and-fourth-quarter-results-300799302.html
SOURCE Pan American Silver Corp.
View original content: http://www.newswire.ca/en/releases/archive/February2019/20/c0780.html