Endeavour accelerates cash flow generation in Q3 and significantly improves
posted on
Oct 31, 2016 07:52AM
View News Release in PDF Format
View Q3 Presentation in PDF Format
Q3 Highlights:
GEORGE TOWN, Grand Cayman, United Kingdom, Oct. 31, 2016 (GLOBE NEWSWIRE) -- Endeavour Mining (TSX:EDV) (OTCQX:EDVMF) is pleased to announce its financial and operating results for the third quarter ended September 30, 2016, with highlights provided in the table below.
Table 1 : Key Operational and Financial Highlights
(All 2016 amounts exclude discontinued Youga operation, while 2015 amounts include Youga.) | Quarter ended, | Nine months ended, | |||||
Sept. 30, 2016 | June, 2016 | Sept. 30, 2015 | Sept. 30, 2016 | Sept. 30, 2015 | Change | ||
Gold Production, oz* | 146,425 | 138,487 | 124,893 | 408,565 | 379,802 | +8% | |
Realized Gold Price, $/oz | 1,328 | 1,257 | 1,121 | 1,260 | 1,178 | +7% | |
AISC, $/oz | 898 | 901 | 908 | 896 | 917 | (2%) | |
All-in Sustaining Margin, $/oz | 430 | 356 | 213 | 364 | 261 | +39% | |
All-in Sustaining Margin, $m | 55 | 45 | 24 | 137 | 98 | +40% | |
Free Cash Flow, $m (before WC, tax & financing costs, Houndé and Karma) |
41 | 29 | 14 | 100 | 72 | +39% | |
Net Debt At Period End, $m | 14 | 83 | 242 | 14 | 242 | (94%) |
*Includes Karma's pre-commercial production. Karma's revenue, costs, and operating cash flow is netted against its capital costs for its pre-commercial production period ending September 30, 2016.
Sébastien de Montessus, President & CEO, stated: "There was continued momentum in our business in the third quarter as consistent operational performance helped us remain on track to keep our AISC below $900 for the year. Cash flow generation remains a top priority and the collective performance of our operating mines is contributing to an increase in free cash flow. Our results year to date, combined with our expectation for stronger performance from each of our five operating mines in the fourth quarter, have us well-positioned to meet our key guidance metrics for 2016.
Longer-term, we remain focused on delivering value through ongoing exploration and project development in West Africa which is supported by our strong liquidity and financing sources. The new Ity discoveries we made during the quarter are proof of the potential of what we believe is one of the most promising under-explored land packages in the region and we look forward to the upcoming results of the Ity feasibility study. The advancement of our Houndé project on time and on budget and the achievement of commercial production at Karma are more evidence of our project development capabilities."
Production continued to increase in Q3 with a larger lift expected in Q4
Table 2 : Gold Production from Continuing Operations, koz
Quarter ended, | Nine months ended Sept 30, | ||||||
(All amounts in koz, on a 100% basis) | Q3-2016 | Q2-2016 | Q3-2015 | 2016 | 2015 | Change | |
Agbaou | 49 | 46 | 44 | 138 | 130 | +6% | |
Tabakoto | 37 | 39 | 36 | 115 | 110 | +5% | |
Nzema | 24 | 20 | 27 | 64 | 87 | (26%) | |
Ity | 15 | 21 | - | 58 | - | n/a | |
Karma (pre-commercial production) | 20 | 12 | - | 33 | - | n/a | |
Production from continuing operations | 146 | 138 | 108 | 408 | 327 | +25% | |
Youga (divested in March 2016) | - | - | 17 | 8 | 53 | n/a | |
Total Production | 146 | 138 | 125 | 416 | 380 | +9% |
Table 3 : Group All-In Sustaining Costs, US$/oz
Quarter ended, | Nine months ended Sept 30, | ||||||
(All amounts in US$/oz, on a 100% basis) | Q3-2016 | Q2-2016 | Q3-2015 | 2016 | 2015 | Change | |
Agbaou | 550 | 525 | 583 | 534 | 592 | (10%) | |
Tabakoto | 1,071 | 1,061 | 1,032 | 1,067 | 1,048 | +2% | |
Nzema | 1,136 | 1,266 | 1,011 | 1,184 | 1,046 | +13% | |
Ity | 724 | 775 | - | 737 | - | n/a | |
Youga (divested in March 2016) | Excluded | Excluded | 952 | Excluded | 888 | n/a | |
Mine-level AISC | 831 | 845 | 859 | 839 | 870 | (4%) | |
Corporate G&A | 47 | 44 | 39 | 43 | 35 | +23% | |
Sustaining exploration | 20 | 12 | 10 | 14 | 12 | +17% | |
Group AISC | 898 | 901 | 908 | 896 | 917 | (2%) |
Agbaou Mine
Q3-2016 Insights:
Q4-2016 Outlook
Exploration Activities
Tabakoto Mine
Q3-2016 Insights:
Q4-2016 Outlook
Exploration Activities
Ity Mine
Q3-2016 Insights:
Q4-2016 Outlook
Exploration Activities
Nzema Mine
Q3-2016 Insights:
Q4-2016 Outlook
Exploration Activities
Karma Mine: Commercial Production Started
Q3-2016 Insights:
Outlook
Exploration Activities
Houndé Project construction progressing on-time and on-budget
Increased Cash Flow generation
Table 4 : Simplified Cash Flow Statement
9 months ended Sept 30, | ||
(in US$ million) | 2016 | 2015 |
Gold Sales, oz | 376 | 327 |
Realized gold price, $/oz | 1,260 | 1,178 |
Revenue | 474 | 385 |
Cash cost for ounces sold | (259) | (227) |
Royalties | (22) | (19) |
Corporate G&A | (16) | (13) |
Sustaining capital | (34) | (39) |
Sustaining exploration | (6) | (5) |
AISC Margin | 137 | 83 |
Non-sustaining capital | (20) | (17) |
Non-sustaining exploration | (17) | (4) |
Operating cash flow from Youga discontinued operation | 0 | 12 |
Free Cash Flow before mine WC, taxes and financing costs, Houndé capex and Karma | 100 | 72 |
Hounde project costs | (45) | (5) |
Karma proceeds from sales less mining costs capitalized and capital expenditure | (1) | 0 |
Change in projects working capital | (24) | 0 |
Free Cash Flow before mine working capital, tax & financing costs | 30 | 68 |
Operating working capital changes as per statement of cash flows | (19) | (21) |
Taxes paid | (12) | (6) |
Interest paid | (10) | (9) |
Cash settlements on hedge programs, gold collar premiums and share appreciation rights | (15) | (4) |
Other (foreign exchange gains/losses and other) | (4) | (16) |
Free Cash Flow before other items | (31) | 12 |
Cash received for Youga mineral property interests (net) | 22 | 0 |
Bridge loan advanced to True Gold | (15) | 0 |
True Gold cash acquired, less acquisition COC payments, less acquisition expenses | (2) | 0 |
Restructuring costs | (18) | 0 |
Net equity proceeds* | 180 | 0 |
RCF, debt and lease repayments | (109) | (42) |
Cash movement for the period | 28 | (30) |
*Includes the La Mancha anti-dilution proceeds with True Gold, Bought Deal proceeds, share option exercise, net of equity linked payments
(SARs and PSU's)
Continued reduction in Net Debt
Table 5 : Net Debt Reduction, in US$m
(in US$ million) | September 30, 2016 |
June 30, 2016 | September 30, 2015 |
Cash | 137 | 134 | 32 |
Less: Auramet loan | - | 5 | - |
Less: Equipment finance lease | 11 | 12 | 14 |
Less: Drawn portion of $350 million RCF | 140 | 200 | 260 |
Net Debt/(Cash) position | 14 | 83 | 242 |
Net Debt / EBITDA (LTM) ratio | 0.06x | 0.50x | 1.72x |
Adjusted Net Earnings per Share
Table 6 : Net Earnings and adjusted earnings
Three months ended | Nine months ended | |||||
($ in millions except per share amounts) | Sept.30, 2016 | June 30, 2016 | Sept. 30, 2015 | Sept 30, 2016 |
Sept 30, 2015 |
|
Total net earnings | 24 | (15) | 7 | 17 | 57 | |
Less adjustments* | 9 | 43 | 1 | 56 | (15) | |
Adjusted net earnings from continuing operations | 33 | 28 | 8 | 73 | 43 | |
Less portion attributable to non-controlling interests | 10 | 14 | 9 | 22 | 14 | |
Attributable to shareholders | 23 | 14 | (8) | 51 | 29 | |
Divided by weighted average number of O/S shares | 92 | 78 | 41 | 76 | 41 | |
Adjusted net earnings per share (basic) from continuing operations | 0.25 | 0.18 | (0.20) | 0.67 | 0.70 |
*For more details, see Company MD&A.
Other corporate information and events
Conference call and live webcast
Management will host a conference call and live webcast today to discuss the Company's financial and operational results.
The conference call and live webcast are scheduled on Monday October 31, 2016, at:
5:30am in Vancouver
8:30am in Toronto and New York
12:30pm in London (Note the daylight saving time change)
8:30pm in Hong Kong and Perth
The live webcast can be accessed through the following link:
http://edge.media-server.com/m/p/bte6fibr
Analysts and interested investors are also invited to participate and ask questions using the dial-in numbers below:
International: +1646 254 3388
North American toll-free: 1877 280 2296
UK toll-free: 0800 279 4841
Confirmation code: 5019756
A replay of the conference call and webcast will be available on Endeavour's website.
Qualified Persons
Adriaan "Attie" Roux, Pr.Sci.Nat, Endeavour's Chief Operating Officer, is a Qualified Person under NI 43-101, and has reviewed and approved the technical information related to mining operations in this news release.
Contact Information
Martino De Ciccio VP - Strategy & Investor Relations +33 (0)1 70 38 36 95 mdeciccio@endeavourmining.com |
DFH Public Affairs in Toronto John Vincic, Senior Advisor (416) 206-0118 x.224 jvincic@dfhpublicaffairs.com Brunswick Group LLP in London Carole Cable, Partner +44 7974 982 458 ccable@brunswickgroup.com |
About Endeavour Mining Corporation
Endeavour Mining is a TSX-listed intermediate gold producer, focused on developing a portfolio of high quality mines in the prolific West-African region, where it has established a solid operational and construction track record.
Endeavour is ideally positioned as the major pure West-African multi-operation gold mining company, operating 5 mines in Côte d'Ivoire (Agbaou and Ity), Burkina Faso (Karma), Mali (Tabakoto), and Ghana (Nzema). In 2016, it expects to produce between 575koz and 610koz at an AISC of US$870 to US$920/oz. Endeavour is currently building its Houndé project in Burkina Faso, which is expected to commence production in Q4-2017 and to become its flagship low-cost mine with an average annual production of 190koz at an AISC of US$709/oz over an initial 10-year mine life based on reserves. The development of the Houndé project is expected to lift Endeavour's group production +900kozpa and decrease its average AISC to circa $800/oz by 2018, while exploration aims to extend all mine lives to +10 years.
Corporate Office: 5 Young St, Kensington, London W8 5EH, UK
This news release contains "forward-looking statements" including but not limited to, statements with respect to Endeavour's plans and operating performance, the estimation of mineral reserves and resources, the timing and amount of estimated future production, costs of future production, future capital expenditures, and the success of exploration activities. Generally, these forward-looking statements can be identified by the use of forward-looking terminology such as "expects", "expected", "budgeted", "forecasts", and "anticipates". Forward-looking statements, while based on management's best estimates and assumptions, are subject to risks and uncertainties that may cause actual results to be materially different from those expressed or implied by such forward-looking statements, including but not limited to: risks related to the successful integration of acquisitions; risks related to international operations; risks related to general economic conditions and credit availability, actual results of current exploration activities, unanticipated reclamation expenses; changes in project parameters as plans continue to be refined; fluctuations in prices of metals including gold; fluctuations in foreign currency exchange rates, increases in market prices of mining consumables, possible variations in ore reserves, grade or recovery rates; failure of plant, equipment or processes to operate as anticipated; accidents, labour disputes, title disputes, claims and limitations on insurance coverage and other risks of the mining industry; delays in the completion of development or construction activities, changes in national and local government regulation of mining operations, tax rules and regulations, and political and economic developments in countries in which Endeavour operates. Although Endeavour has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking statements, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on forward-looking statements. Please refer to Endeavour's most recent Annual Information Form filed under its profile at www.sedar.com for further information respecting the risks affecting Endeavour and its business. AISC, all-in sustaining costs at the mine level, cash costs, operating EBITDA, all-in sustaining margin, free cash flow, net free cash flow, free cash flow per share, net debt, and adjusted earnings are non-GAAP financial performance measures with no standard meaning under IFRS, further discussed in the section Non-GAAP Measures in the most recently filed Management Discussion and Analysis for the quarter ended March 31, 2016.
Appendix 1: Production and Cost Details by Mine
On a quarterly basis
(on a 100% basis) | Agbaou | Nzema | Tabakoto | Ity | |||||||||||||
Unit | Q3-2016 | Q2-2016 | Q3-2015 | Q3-2016 | Q2-2016 | Q3-2015 | Q3-2016 | Q2-2016 | Q3 2015 | Q3-2016 | Q2 2016 | ||||||
Physicals | |||||||||||||||||
Total tonnes mined - OP1 | 000t | 6,877 | 5,918 | 5,037 | 2,848 | 1,852 | 1,323 | 1,569 | 1,704 | 2,129 | 948 | 1,584 | |||||
Total ore tonnes - OP | 000t | 651 | 654 | 706 | 222 | 213 | 231 | 160 | 148 | 123 | 200 | 383 | |||||
Open pit strip ratio1 | W:t ore | 9.6 | 8.0 | 6.1 | 11.8 | 7.7 | 4.7 | 8.8 | 10.5 | 16.3 | 3.7 | 3.1 | |||||
Total tonnes mined - UG | 000t | - | - | - | - | - | - | 302 | 315 | 377 | - | - | |||||
Total ore tonnes - UG | 000t | - | - | - | - | - | - | 238 | 221 | 255 | - | - | |||||
Total tonnes milled | 000t | 709 | 743 | 746 | 424 | 450 | 450 | 381 | 399 | 408 | 271 | 304 | |||||
Average gold grade milled | g/t | 2.2 | 2.2 | 2.0 | 2.4 | 1.6 | 2.2 | 3.1 | 3.3 | 3.0 | 1.9 | 2.1 | |||||
Recovery rate | % | 96% | 97% | 96% | 82% | 86% | 85% | 95% | 95% | 93% | 91% | 101% | |||||
Gold ounces produced | oz | 49,384 | 46,295 | 43,802 | 24,279 | 19,800 | 27,405 | 37,019 | 39,372 | 36,373 | 15,334 | 20,729 | |||||
Gold sold | oz | 51,308 | 47,638 | 43,304 | 23,526 | 19,827 | 28,072 | 37,324 | 39,156 | 37,298 | 15,349 | 20,981 | |||||
Unit cost analysis | |||||||||||||||||
Mining costs - Open pit | $/t mined | 2.3 | 1.9 | 2.6 | 4.2 | 5.4 | 5.3 | 3.8 | 3.8 | 3.5 | 4.1 | 2.8 | |||||
Mining costs - Underground | $/t mined | - | - | - | - | - | - | 52.6 | 50.0 | 49.7 | - | - | |||||
Processing and maintenance | $/t milled | 7.1 | 7.1 | 6.0 | 14.2 | 12.3 | 14.0 | 22.6 | 21.2 | 24.4 | 13.2 | 15.9 | |||||
Site G&A | $/t milled | 4.8 | 4.6 | 4.5 | 6.2 | 6.3 | 6.1 | 12.3 | 11.3 | 15.7 | 13.1 | 7.1 | |||||
Cash cost details | |||||||||||||||||
Mining costs - Open pit1 | $000s | 15,550 | 11,008 | 13,189 | 11,857 | 9,992 | 6,996 | 5,892 | 6,527 | 7,541 | 3,878 | 4,450 | |||||
Mining costs -Underground | $000s | - | - | - | - | - | - | 15,880 | 15,740 | 18,727 | - | - | |||||
Processing and maintenance | $000s | 5,043 | 5,312 | 4,504 | 6,032 | 5,541 | 6,309 | 8,600 | 8,470 | 9,957 | 3,588 | 4,841 | |||||
Site G&A | $000s | 3,382 | 3,396 | 3,385 | 2,620 | 2,837 | 2,748 | 4,680 | 4,519 | 7,815 | 3,538 | 2,154 | |||||
Purchased ore at Nzema | $000s | - | - | - | 7,817 | 5574 | 8,490 | - | - | - | - | - | |||||
Inventory adjustments and other2 | $000s | (1,826) | 1,038 | 1,217 | (3,911) | (670) | - | (1,666) | (2,815) | (16,336) | (4,003) | 1,187 | |||||
Cash costs for ounces sold | $000s | 22,149 | 20,754 | 22,295 | 24,415 | 23,274 | 24,543 | 33,386 | 32,441 | 27,704 | 7,001 | 12,632 | |||||
Royalties | $000s | 2,761 | 2,037 | 1,748 | 1,651 | 1,322 | 1,768 | 2,962 | 2,951 | 2,493 | 832 | 919 | |||||
Sustaining capital | $000s | 3,324 | 2,206 | 1,187 | 670 | 506 | 2,083 | 3,610 | 6,134 | 8,302 | 3,276 | 2,709 | |||||
Cash cost per ounce sold | $/oz | 432 | 436 | 515 | 1,038 | 1,174 | 874 | 894 | 829 | 743 | 456 | 602 | |||||
Mine-level AISC per ounce sold | $/oz | 550 | 525 | 583 | 1,136 | 1,266 | 1,011 | 1,071 | 1,061 | 1,032 | 724 | 775 |
1) Includes waste capitalized 2) Includes waste capitalized adjustment
For the 9 months period ended 2016 and 2015
(on a 100% basis) | Agbaou | Nzema | Tabakoto | Ity3 | ||||||||
Unit | 9-months 2016 | 9-months 2015 | 9-months 2016 | 9-months 2015 | 9-months 2016 | 9-months 2015 | 9-months 2016 | |||||
Physicals | ||||||||||||
Total tonnes mined - OP1 | 000t | 18,864 | 15,331 | 6,410 | 6,707 | 5,505 | 6,909 | 4,630 | ||||
Total ore tonnes - OP | 000t | 2,123 | 2,065 | 712 | 1,031 | 454 | 383 | 870 | ||||
Open pit strip ratio1 | W:t ore | 7.9 | 6.4 | 8.0 | 5.5 | 11.1 | 17.0 | 4.3 | ||||
Total tonnes mined - UG | 000t | - | - | - | - | 977 | 1,227 | - | ||||
Total ore tonnes - UG | 000t | - | - | - | - | 691 | 794 | - | ||||
Total tonnes milled | 000t | 2,106 | 1,917 | 1,333 | 1,337 | 1,186 | 1,195 | 878 | ||||
Average gold grade milled | g/t | 2.2 | 2.2 | 1.8 | 2.3 | 3.2 | 3.1 | 2.2 | ||||
Recovery rate | % | 97% | 97% | 85% | 87% | 94% | 93% | 94% | ||||
Gold ounces produced | oz | 138,444 | 129,633 | 63,836 | 87,226 | 114,933 | 109,521 | 58,387 | ||||
Gold sold | oz | 139,380 | 128,921 | 63,462 | 87,878 | 114,750 | 110,227 | 58,294 | ||||
Unit cost analysis | ||||||||||||
Mining costs - Open pit | $/t mined | 2.2 | 2.6 | 4.8 | 4.6 | 3.5 | 2.7 | 3.0 | ||||
Mining costs - Underground | $/t mined | - | - | - | - | 48.5 | 40.3 | - | ||||
Processing and maintenance | $/t milled | 6.7 | 6.8 | 12.9 | 14.8 | 21.4 | 22.9 | 15.2 | ||||
Site G&A | $/t milled | 4.7 | 6.2 | 6.6 | 6.7 | 12.3 | 15.7 | 10.2 | ||||
Cash cost details | ||||||||||||
Mining costs - Open pit1 | $000s | 40,883 | 40,098 | 30,958 | 30,702 | 19,107 | 18,327 | 13,998 | ||||
Mining costs -Underground | $000s | - | - | - | - | 47,356 | 49,407 | - | ||||
Processing and maintenance | $000s | 14,143 | 12,998 | 17,151 | 19,790 | 25,377 | 27,344 | 13,382 | ||||
Site G&A | $000s | 9,813 | 11,866 | 8,746 | 8,992 | 14,568 | 20,159 | 8,955 | ||||
Purchased ore at Nzema | $000s | - | - | 17,162 | 26,250 | - | - | - | ||||
Inventory adjustments and other2 | $000s | (4,873) | (4,877) | (4,284) | (9,640) | (9,672) | (24,492) | (3,317) | ||||
Cash costs for ounces sold | $000s | 59,966 | 60,085 | 69,733 | 76,094 | 96,736 | 90,745 | 33,018 | ||||
Royalties | $000s | 6,531 | 5,431 | 4,198 | 5,890 | 8,613 | 7,731 | 2,683 | ||||
Sustaining capital | $000s | 7,973 | 10,801 | 1,212 | 9,942 | 17,112 | 17,024 | 7,270 | ||||
Cash cost per ounce sold | $/oz | 430 | 466 | 1,099 | 866 | 843 | 823 | 566 | ||||
Mine-level AISC per ounce sold | $/oz | 534 | 592 | 1,184 | 1,046 | 1,067 | 1,048 | 737 |
1) Includes waste capitalized 2) Includes waste capitalized adjustment 3) Ity's production and AISC is excluded for the pre-November 28, 2015 acquisition period.
[1]Based on Free Cash Flow before WC, taxes and financing costs, Houndé capex and Karma, as revised upward in the Q2-2016 financials, based on H1-2016 realized gold price of $1,225/oz and $1,250/oz for H2-2016, using mid-point production and AISC guidance.
View News Release in PDF Format http://hugin.info/171882/R/2052838/768359.pdf
View Q3 Presentation in PDF Format http://hugin.info/171882/R/2052838/768370.pdf