all financial figures are in US dollars,
unless otherwise indicated
VANCOUVER, BC,
Nov. 2, 2022
/PRNewswire/ - Equinox Gold Corp. (TSX: EQX), (NYSE American: EQX)
("Equinox Gold" or the "Company") is pleased to announce its third
quarter 2022 summary financial and operating results. The Company's
unaudited condensed consolidated interim financial statements and
related management's discussion and analysis ("MD&A") for the
three and nine months ended September 30,
2022 will be available for download on SEDAR, on EDGAR and
on the Company's website. The Company will host a conference call
and webcast on November 3, 2022
commencing at 7:30 am Vancouver time to discuss the Company's third
quarter results and activities underway at the Company's projects.
Further details are provided at the end of this news release.
Greg Smith, President and CEO of
Equinox Gold, commented: "As expected, gold production in the third
quarter increased meaningfully from production in the second and
first quarters. Costs, however, were higher than expected as the
result of persistent global inflationary pressures coupled with
lower than planned production. We are reviewing mine plans across
the portfolio with a focus on improving productivity while managing
costs. Based on production to date, we expect full-year production
to be approximately 540,000 ounces of gold and costs to exceed the
upper end of guidance by approximately five percent.
"We continue to advance our long-term growth strategy. Our new
Santa Luz mine in Brazil achieved
commercial production effective October 1st, and
our Greenstone project in Ontario
was more than 57% complete at the end of October. The Greenstone
team continues to perform admirably, keeping the project on budget
in an inflationary environment and on schedule to pour first gold
in H1 2024."
HIGHLIGHTS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2022
Operational
- Produced 143,615 oz of gold during the Quarter; sold 143,032 oz
of gold at an average realized gold price of $1,711 per oz
- Total cash costs of $1,400 per oz
and AISC of $1,749 per
oz(1)(2)
- There were no lost-time injuries during the Quarter; the
Company's total recordable injury frequency rate is 2.57 per
million hours worked on a rolling 12-month basis
- Four-day suspension of operations at Los Filos as the result of
a community blockade
Earnings
- Earnings from mine operations of $7.4
million
- Net loss of $30.1 million or
$(0.10) per share
- Adjusted net loss(1) of $27.6
million or $(0.09) per share,
after adjusting for certain non-cash expense
items(3)
Financial
- Cash flow from operations before changes in non-cash working
capital of $14.5 million
($54.2 million cash flow used in
operations after changes in non-cash working capital)
- Adjusted EBITDA(1)(3) of $25.7 million
- Expenditures of $41.1 million in
sustaining capital and $131.5 million
in non-sustaining capital(1)
- Cash and cash equivalents (unrestricted) of $141.9 million at September 30, 2022
- Net debt(1) of $583.8
million at September 30,
2022
- On October 21, 2022, the Company
drew down an additional $100 million
on its revolving credit facility
Construction, development and exploration
- Continued commissioning at Santa Luz; achieved commercial
production effective October 1,
2022
- Advanced Greenstone construction
-
- More than 1.8 million work hours complete with no lost-time
injuries as at the end of October
2022
- On schedule to pour gold in the first half of 2024, 57%
complete as at October 21, 2022
- On budget, with 67% ($766
million) of total capital costs contracted and 41%
($501 million) of total construction
budget spent at September 30, 2022
(100% basis)
- Independent quantitative risk assessment confirmed the project
remains within the schedule and budget as announced on October 27, 2021, based on detailed engineering
and construction progress
Corporate
- Increased the Company's liquidity by amending its credit
facilities
-
- Increased the revolving credit facility ("Revolving Facility")
from $400 million to $700 million
-
- $73.3 million of outstanding
principal balance under the term loan rolled into Revolving
Facility, eliminating the need for principal payments through
mid-2026
- $99.8 million of Revolving
Facility drawn in July 2022 and
$100.0 million drawn in October 2022; $127.2
million of Revolving Facility undrawn as of the date of this
news release
- Added a $100 million uncommitted
accordion feature
- Extended the maturity from March 8,
2024 to July 28, 2026 with the
ability to request a one-year extension
- Decreased borrowing costs by reducing Revolving Facility
interest rate by an average of 25 to 50 basis points
- On September 1, 2022,
Greg Smith, President of Equinox
Gold, succeeded Christian Milau as
Chief Executive Officer and a Director of Equinox Gold
RECENT DEVELOPMENTS
- On October 19, 2022, the Company
released an updated feasibility study for a potential expansion at
Los Filos that contemplates continued development of the Bermejal
underground deposit and construction of a 10,000 tonnes per day
carbon-in-leach processing plant to operate concurrently with
existing heap leach facilities. The technical report is available
for download on the Company's website and under the Company's
profile on SEDAR and on EDGAR
- On October 24, 2022, the Company
filed a preliminary base shelf prospectus with the securities
commissions in each of the provinces and territories of
Canada to provide the Company with
future financial flexibility, but has not entered into any
agreements or arrangements to authorize or offer any securities.
Once final or effective, the base shelf prospectus, together with a
corresponding registration statement to be filed with the United
States Securities and Exchange Commission, will allow the Company
to make offerings, including through "at-the-market" transactions,
of up to $500,000,000 of common
shares, debt securities, subscription receipts, share purchase
contracts, units, warrants, or any combination thereof, from time
to time over a 25-month period in both the United States and Canada. A copy of the preliminary base shelf
prospectus can be found under the Company's profile on SEDAR
- Based on production to date at Los Filos and Aurizona, both of
which experienced operational challenges that are expected to
affect Q4 2022 production, and the ongoing inflationary
macro-economic environment, the Company expects gold production to
be approximately 540,000 ounces for the year with costs to exceed
the upper end of AISC guidance of $1,530 per oz by approximately 5%
_____________________________
|
(1)
|
Cash costs per oz sold,
AISC per oz sold, adjusted net income, adjusted EBITDA, adjusted
EPS, sustaining capital, non-sustaining capital and net debt are
non-IFRS measures. See Non-IFRS
Measures and Cautionary Notes.
|
(2)
|
Consolidated cash cost
per oz sold and AISC per oz sold for the three and nine months
ended September 30, 2022 exclude Santa Luz results as the mine was
in pre-commercial production up until the achievement of commercial
production at the end of Q3 2022.
|
(3)
|
Primary adjustments for
the three months ended September 30, 2022 were a $13.4 million loss
on change in fair value of share purchase warrants and a $10.6
million unrealized gain on gold contracts.
|
CONSOLIDATED OPERATIONAL AND FINANCIAL HIGHLIGHTS
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
Operating
data
|
Unit
|
September
30,
2022
|
June 30,
2022
|
September
30,
2021
|
|
September
30,
2022
|
September
30,
2021
|
Gold
produced
|
oz
|
143,615
|
120,813
|
139,758
|
|
381,880
|
391,678
|
Gold sold
|
oz
|
143,032
|
120,395
|
137,144
|
|
382,751
|
390,412
|
Average realized gold
price
|
$/oz
|
1,711
|
1,856
|
1,780
|
|
1,804
|
1,790
|
Cash costs per oz
sold(1)(2)
|
$/oz
|
1,400
|
1,482
|
1,109
|
|
1,373
|
1,113
|
AISC per oz
sold(1)(2)(3)
|
$/oz
|
1,749
|
1,657
|
1,327
|
|
1,663
|
1,396
|
|
|
|
|
|
|
|
|
Financial
data
|
|
|
|
|
|
|
|
Revenue
|
M$
|
245.1
|
224.6
|
245.1
|
|
692.9
|
701.1
|
Earnings from mine
operations
|
M$
|
7.4
|
17.0
|
45.7
|
|
52.9
|
131.2
|
Net (loss)
income
|
M$
|
(30.1)
|
(78.7)
|
(8.1)
|
|
(128.6)
|
445.9
|
(Loss) earnings per
share
|
$/share
|
(0.10)
|
(0.26)
|
(0.03)
|
|
(0.42)
|
1.59
|
Adjusted
EBITDA(1)
|
M$
|
25.7
|
24.1
|
62.9
|
|
94.1
|
177.2
|
Adjusted net (loss)
income(1)
|
M$
|
(27.6)
|
(47.9)
|
3.9
|
|
(98.5)
|
(0.1)
|
Adjusted
EPS(1)
|
$/share
|
(0.09)
|
(0.16)
|
0.01
|
|
(0.32)
|
0.00
|
|
|
|
|
|
|
|
|
Balance sheet and
cash flow data
|
|
|
|
|
|
|
Cash and cash
equivalents
|
M$
|
141.9
|
159.7
|
300.3
|
|
141.9
|
300.3
|
(unrestricted)
|
Net
debt(1)
|
M$
|
583.8
|
472.2
|
244.8
|
|
583.8
|
244.8
|
Operating cash flow
before changes
|
M$
|
14.5
|
16.4
|
48.3
|
|
64.3
|
141.9
|
in
non-cash working capital
|
(1)
|
Cash costs per oz sold,
AISC per oz sold, adjusted EBITDA, adjusted net (loss) income,
adjusted EPS and net debt are non-IFRS measures.
See Non-IFRS Measures and Cautionary
Notes.
|
(2)
|
Consolidated cash cost
per oz sold and AISC per oz sold for the three and nine months
ended September 30, 2022 exclude Santa Luz results as the mine was
in pre-commercial production up until the achievement of commercial
production at the end of Q3 2022.
|
(3)
|
AISC per oz sold
excludes corporate general and administration expenses.
|
(4)
|
Numbers in tables
throughout this news release may not sum due to
rounding.
|
The Company sold 4% more gold ounces in Q3 2022 compared to Q3
2021. The increase was mainly driven by increased production at
Mesquite and the contribution of pre-commercial production ounces
at Santa Luz, offset by decreased production at Los Filos,
Aurizona, and RDM, and by no gold sales at Mercedes as the
operation was sold on April 21, 2022.
Higher gold production at Mesquite was mainly due to accessing the
majority of ore from the Brownie open pit late in Q2 2022, allowing
for full leaching during Q3 2022. Lower gold production at Los
Filos was mainly due to 33% lower gold grades, primarily due to
lower-grade mined from the Guadalupe open pit and slow development
into higher-grade areas in the Bermejal underground. Lower gold
production at Aurizona was due in part to processing stockpile ore
with lower grades as high rainfall continued into July 2022 and impeded access to higher-grade ore
from the Piaba open pit. Lower than expected equipment availability
also impacted the remainder of Q3 2022. Aurizona's mining
contractor has supplemented its fleet in October 2022 to remedy this. Lower gold
production at RDM is due to the decision to process low-grade
stockpile material while the open pit is being dewatered.
The Company sold 2% fewer gold ounces for the nine months ended
September 30, 2022 compared to the
comparative period of 2021. The decrease was mainly due to lower
production at Aurizona, which experienced a longer rainy season in
2022, and lower production at RDM, which was impacted by a
temporary suspension of mining and plant operations in mid-May due
to a delay in receiving permits for the scheduled TSF raise, and a
transition in Q3 2022 to processing low-grade stockpile material
rather than mining in-situ ore. The decrease was partially offset
by increased production at Mesquite, driven by earlier delivery of
ounces to the leach pad as compared to 2021 due to mine sequencing,
and the contribution of pre-commercial production ounces at Santa
Luz.
In Q3 2022, earnings from mine operations were $7.4 million (Q3 2021 - $45.7 million) and for the nine months ended
September 30, 2022 were $52.9 million (nine months ended September 30, 2021 - $131.2 million). Earnings from mine operations
were lower in Q3 2022 compared to Q3 2021 due to lower realized
gold price per ounce, higher operating costs, supply constraints,
and inflationary pressures, particularly from increased prices of
oil and other consumables.
Earnings from mine operations were lower for the nine months
ended September 30, 2022 compared to
the comparative period of 2021 primarily due to lower earnings from
mine operations at Aurizona and Los Filos. Aurizona's earnings from
mine operations decreased by $45.4
million primarily due to selling 26% fewer ounces of gold.
Los Filos' earnings from mine operations decreased by $40.9 million primarily due to an increase in
open pit and underground mining costs, reflecting more activity to
produce a similar amount of gold as Los Filos moved 14 million more
tonnes of waste to process 1,005 more recoverable ounces.
The Company incurred a net loss in Q3 2022 of $30.1 million (Q3 2021 - net loss of
$8.1 million) and a net loss for the
nine months ended September 30, 2022
of $128.6 million (nine months ended
September 30, 2021 - net income of
$445.9 million). The net losses were
impacted by lower earnings from mine operations and losses of
$13.4 million and $72.8 million on the change in fair value of
share purchase warrants for the three and nine months ended
September 30, 2022, respectively,
compared to gains of $1.0 million and
$58.3 million during the comparative
periods in 2021. Results for the nine months ended September 30, 2021 were also impacted by a
$186.1 million gain on
reclassification of investment in Solaris Resources Inc.
("Solaris"), a $81.4 million gain on
bargain purchase price of Premier, a $50.3
million gain on the sale of a partial interest in Solaris
and a $45.4 million gain on the sale
of the Pilar mine.
In Q3 2022, adjusted EBITDA was $25.7
million (Q3 2021 - $62.9
million) and for the nine months ended September 30, 2022 was $94.1 million (nine months ended September 30, 2021 - $177.2 million). In Q3 2022, adjusted net loss
was $27.6 million (Q3 2021 - adjusted
net income of $3.9 million) and for
the nine months ended September 30,
2022 was a net loss of $98.5
million (nine months ended September
30, 2021 - adjusted net loss of $0.1
million). Adjusted EBITDA and adjusted net loss were
impacted by lower earnings from mine operations compared to the
comparative periods in 2021.
Sustaining capital expenditures totaled $41.1 and $96.1
million for the three and nine months ended September 30, 2022, respectively. Non-sustaining
capital expenditures totaled $131.5
million and $356.4 million for
the three and nine months ended September
30, 2022, respectively. Sustaining capital and
non-sustaining capital expenditures are broken down by mine site in
the MD&A.
SELECTED FINANCIAL RESULTS FOR THE THREE AND NINE MONTHS
ENDED SEPT 30, 2022 AND 2021
|
|
|
|
$ amounts in
millions, except per share amounts
|
Three months
ended
|
|
Nine months
ended
|
September
30,
2022
|
September
30,
2021
|
|
September
30,
2022
|
September
30,
2021(1)
|
Revenue
|
$
245.1
|
$
245.1
|
|
$
692.9
|
$
701.1
|
Cost of
sales
|
|
|
|
|
|
Operating
expense
|
(188.8)
|
(152.7)
|
|
(511.8)
|
(439.3)
|
Depreciation and
depletion
|
(48.9)
|
(46.8)
|
|
(128.2)
|
(130.5)
|
Earnings from mine
operations
|
7.4
|
45.7
|
|
52.9
|
131.3
|
Care and maintenance
expense
|
(2.9)
|
(6.0)
|
|
(8.1)
|
(15.2)
|
Exploration
expense
|
(6.2)
|
(5.6)
|
|
(13.9)
|
(13.3)
|
General and
administration expense
|
(10.9)
|
(12.4)
|
|
(33.8)
|
(35.3)
|
Income from
operations
|
(12.6)
|
21.6
|
|
(2.9)
|
67.5
|
Finance
expense
|
(10.3)
|
(10.7)
|
|
(27.9)
|
(31.2)
|
Finance
income
|
1.3
|
1.1
|
|
3.0
|
1.7
|
Share of net income
(loss) in associate
|
4.9
|
(5.3)
|
|
(2.6)
|
(7.6)
|
Other (expense)
income
|
(11.3)
|
(18.0)
|
|
(62.9)
|
416.5
|
Net (loss) income
before taxes
|
(28.0)
|
(11.3)
|
|
(93.3)
|
446.9
|
Income tax (expense)
recovery
|
(2.1)
|
3.2
|
|
(35.3)
|
(0.9)
|
Net (loss)
income
|
$
(30.1)
|
$
(8.1)
|
|
$
(128.6)
|
$
446.0
|
Net (loss) income per
share attributable to Equinox Gold
|
|
|
|
|
|
shareholders
|
Basic
|
$
(0.10)
|
$
(0.03)
|
|
$
(0.42)
|
$
1.59
|
Diluted
|
$
(0.10)
|
$
(0.03)
|
|
$
(0.42)
|
$
1.38
|
(1)
|
Financial results for
the nine months ended September 30, 2021 include the results of
operations for the mines acquired through the Premier Acquisition
for the period of April 7 to September 30, 2021.
|
Additional information regarding the Company's financial results
and activities underway at the Company is available in the
Company's Q3 2022 Financial Statements and accompanying MD&A
for the three and nine months ended September 30, 2022, which will be available for
download on the Company's website at www.equinoxgold.com, on SEDAR
at www.sedar.com and on EDGAR at www.sec.gov/edgar.
CONFERENCE CALL AND WEBCAST
Equinox Gold will host a conference call and webcast on
Thursday, November 3, 2022 commencing
at 7:30 am Vancouver time to discuss the Company's third
quarter results and activities underway at the Company. All
participants will have the opportunity to ask questions of Equinox
Gold's CEO and executive team. The webcast will be archived on
Equinox Gold's website until May 3,
2023.
Conference call
Toll-free in U.S. and Canada: 1-800-319-4610
International callers: +1 604-638-5340
Webcast
www.equinoxgold.com
ABOUT EQUINOX GOLD
Equinox Gold is a growth-focused Canadian mining company with
seven operating gold mines, construction underway at a new project,
and a clear path to achieve more than one million ounces of annual
gold production from a pipeline of development and expansion
projects. Equinox Gold's common shares are listed on the TSX and
the NYSE American under the trading symbol EQX. Further information
about Equinox Gold's portfolio of assets and long-term growth
strategy is available at www.equinoxgold.com or by email at
ir@equinoxgold.com.
EQUINOX GOLD CONTACTS
Greg Smith, President & Chief
Executive Officer
Rhylin Bailie, Vice President,
Investor Relations
Tel: +1 604-558-0560
Email: ir@equinoxgold.com
CAUTIONARY NOTES
Non-IFRS Measures
This news release refers to cash costs, cash costs per oz sold,
AISC, AISC per oz sold, AISC contribution margin, adjusted net
income, adjusted EPS, mine-site free cash flow, adjusted EBITDA,
net debt, and sustaining and non-sustaining capital expenditures
that are measures with no standardized meaning under IFRS, i.e.
they are non-IFRS measures, and may not be comparable to similar
measures presented by other companies. Their measurement and
presentation is consistently prepared and is intended to provide
additional information and should not be considered in isolation or
as a substitute for measures of performance prepared in accordance
with IFRS. Numbers presented in the tables below may not sum due to
rounding.
Cash costs and cash costs per oz sold
Cash costs is a common financial performance measure in the gold
mining industry; however, it has no standard meaning under IFRS.
The Company reports total cash costs on a per oz sold basis. The
Company believes that, in addition to conventional measures
prepared in accordance with IFRS, certain investors use this
information to evaluate the Company's performance and ability to
generate operating income and cash flow from mining operations.
Cash costs include mine site operating costs plus lease principal
payments, but are exclusive of depreciation and depletion,
reclamation, capital and exploration costs and net of by-product
sales and then divided by ounces sold to arrive at cash costs per
oz sold. The measure is not necessarily indicative of cash flow
from operations under IFRS or operating costs presented under
IFRS.
AISC per oz sold
The Company is reporting AISC per oz of gold sold. The
methodology for calculating AISC was developed internally and is
calculated below. Current IFRS measures used in the gold industry,
such as operating expenses, do not capture all of the expenditures
incurred to discover, develop and sustain gold production. The
Company believes the AISC measure provides further transparency
into costs associated with producing gold and will assist analysts,
investors and other stakeholders of the Company in assessing its
operating performance, its ability to generate free cash flow from
current operations and its overall value. In calculating AISC, the
Company includes silver by-product credits as it considers the cost
to produce the gold is reduced as a result of the by-product sales
incidental to the gold production process, thereby allowing
management and other stakeholders to assess the net costs of gold
production.
The following table provides a reconciliation of cash costs per
oz of gold sold and AISC per oz of gold sold to the most directly
comparable IFRS measure on an aggregate basis.
|
|
|
|
$'s in millions,
except ounce and per oz
figures
|
Three months
ended
|
|
Nine months
ended
|
September
30,
2022
|
June 30,
2022
|
September
30,
2021
|
|
September
30,
2022
|
September
30,
2021
|
Gold ounces
sold
|
143,032
|
120,395
|
137,144
|
|
382,751
|
390,412
|
Santa Luz gold ounces
sold(1)
|
(17,756)
|
(4,978)
|
—
|
|
(22,945)
|
—
|
Adjusted gold ounces
sold
|
125,276
|
115,417
|
137,144
|
|
359,806
|
390,412
|
Operating
expenses
|
$
188.8
|
$
170.7
|
$
152.7
|
|
$
511.8
|
$
439.3
|
Lease
payments
|
1.4
|
0.5
|
2.4
|
|
4.3
|
5.6
|
Silver by-product
credits
|
(0.6)
|
(1.1)
|
0.1
|
|
(2.5)
|
(1.5)
|
Fair value adjustment
on acquired inventories
|
8.1
|
7.6
|
(1.4)
|
|
9.7
|
(7.2)
|
Santa Luz operating
expenses(1)
|
(22.3)
|
(6.6)
|
—
|
|
(29.3)
|
—
|
Total cash
costs
|
$
175.4
|
$
171.1
|
$
152.1
|
|
$
494.0
|
$
434.5
|
Cash costs per oz
sold
|
$
1,400
|
$
1,482
|
$
1,109
|
|
$
1,373
|
$
1,113
|
Total cash
costs
|
$
175.4
|
$
171.1
|
$
152.1
|
|
$
494.0
|
$
434.5
|
Sustaining
capital
|
41.1
|
18.0
|
26.9
|
|
96.1
|
102.3
|
Reclamation
expenses
|
2.7
|
2.3
|
2.4
|
|
7.4
|
7.5
|
Sustaining exploration
expenses
|
—
|
0.1
|
0.6
|
|
1.1
|
0.6
|
Santa Luz reclamation
expense (1)
|
(0.1)
|
(0.2)
|
—
|
|
(0.2)
|
—
|
Total AISC
|
219.1
|
191.2
|
182.0
|
|
598.4
|
545.0
|
AISC per oz
sold
|
$
1,749
|
$
1,657
|
$
1,327
|
|
$
1,663
|
$
1,396
|
(1)
|
Consolidated cash cost
per oz sold and AISC per oz sold for the three and nine months
ended September 30, 2022 excludes Santa Luz results as the mine was
in pre-commercial production up until the achievement of commercial
production at the end of Q3 2022.
|
Sustaining and non-sustaining capital reconciliation
Sustaining capital expenditures are defined as those
expenditures which do not increase annual gold ounce production at
a mine site and excludes all expenditures at the Company's projects
and certain expenditures at the Company's operating sites which are
deemed expansionary. Sustaining capital expenditures can include,
but are not limited to, capitalized stripping costs at open pit
mines, underground mine development, mining and milling equipment
and TSF raises.
The following table provides a reconciliation of sustaining
capital expenditures to the Company's total capital expenditures
for continuing operations.
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
$'s in
millions
|
September
30,
2022
|
June
30,
2022
|
September
30,
2021
|
|
September
30,
2022
|
September
30,
2021
|
Capital additions to
mineral properties, plant
and equipment(1)
|
$
182.6
|
$
167.4
|
$
99.7
|
|
$
479.0
|
$
319.9
|
Less: Non-sustaining
capital at operating sites
|
(12.4)
|
(27.7)
|
(25.6)
|
|
(70.4)
|
(77.9)
|
Less: Non-sustaining
capital at development
projects
|
(119.2)
|
(106.4)
|
(38.9)
|
|
(286.0)
|
(75.2)
|
Less: Capital
expenditures - corporate
|
—
|
(10.1)
|
(0.2)
|
|
(10.2)
|
(0.9)
|
Less: Other non-cash
additions(2)
|
(9.9)
|
(5.2)
|
(8.0)
|
|
(16.3)
|
(63.6)
|
Sustaining capital
expenditures
|
$
41.1
|
$
18.0
|
$
26.9
|
|
$
96.1
|
$
102.2
|
(1)
|
Per note 5 of the
condensed consolidated interim financial statements. Capital
additions are exclusive of non-cash changes to reclamation assets
arising from changes in discount rate and inflation rate
assumptions in the reclamation provision.
|
(2)
|
Non-cash additions
include right-of-use assets associated with leases recognized in
the period, capitalized depreciation for deferred stripping
activities, and capitalized non-cash share-based
compensation.
|
Total mine-site free cash flow
Mine-site free cash flow is a non-IFRS financial performance
measure. The Company believes this measure is a useful indicator of
its ability to operate without reliance on additional borrowing or
usage of existing cash. Mine-site free cash flow is intended to
provide additional information only and does not have any
standardized meaning under IFRS and may not be comparable to
similar measures of performance presented by other mining
companies. Mine-site free cash flow should not be considered in
isolation or as a substitute for measures of performance prepared
in accordance with IFRS.
The following table provides a reconciliation of mine-site free
cash flow to the most directly comparable IFRS measure on an
aggregate basis:
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
$'s in
millions
|
September
30,
2022
|
June 30,
2022
|
September
30,
2021
|
|
September
30,
2022
|
September
30,
2021
|
Operating cash flow
before non-cash changes
|
$
14.5
|
$
16.4
|
$
48.3
|
|
$
64.3
|
$
141.9
|
in working
capital
|
Add: Operating cash
flow used by non-mine
|
$
25.4
|
$
24.4
|
$
36.9
|
|
$
88.6
|
103.7
|
site
activity(1)
|
Cash flow from
operating mine sites
|
$
39.9
|
$
40.8
|
$
85.2
|
|
$
152.9
|
$
245.6
|
|
|
|
|
|
|
|
Mineral property, plant
and equipment
|
$
182.6
|
$
167.4
|
$
99.7
|
|
$
479.0
|
319.9
|
additions
|
Less: Capital
expenditures relating to
|
$
(129.1)
|
$
(121.7)
|
$
(47.2)
|
|
$
(312.5)
|
(139.7)
|
development projects and corporate and
|
other
non-cash additions
|
Capital expenditure
from operating mine sites
|
$
53.5
|
$
45.7
|
$
52.5
|
|
$
166.5
|
180.2
|
Lease payments related
to non-sustaining
|
$
5.8
|
$
3.7
|
$
4.1
|
|
$
12.9
|
10.2
|
capital
items
|
Non-sustaining
exploration expenses
|
$
5.9
|
$
4.4
|
$
2.1
|
|
$
12.5
|
6.9
|
Total mine site free
cash flow
|
$
(25.3)
|
$
(13.0)
|
$
26.5
|
|
$
(39.0)
|
$
48.3
|
(1)
|
Includes taxes paid
that are not factored into mine site free cash flow and are
included in operating cash flow before non-cash changes in working
capital in the statement of cash flows.
|
AISC contribution margin, EBITDA and adjusted EBITDA
The Company believes that, in addition to conventional measures
prepared in accordance with IFRS, certain investors use AISC
contribution margin, AISC contribution margin per gold ounce sold
and adjusted EBITDA to evaluate the Company's performance and
ability to generate cash flows and service debt. AISC contribution
margin is defined as revenue less AISC. EBITDA is defined as
earnings before interest, tax, depreciation and amortization.
Adjusted EBITDA is defined as earnings before interest, tax,
depreciation, and amortization, adjusted to exclude specific items
that are significant but not reflective of the underlying operating
performance of the Company, such as the impact of fair value
changes of warrants, foreign exchange contracts and gold contracts;
unrealized foreign exchange gains and losses, transaction costs,
and share-based compensation expense. It is also adjusted to
exclude items whose timing or amount cannot be reasonably estimated
in advance or that are not considered representative of core
operating performance, such as impairments and gains and losses on
disposals of assets.
Prior to Q4 2021, adjusted EBITDA was calculated excluding
transaction costs as an adjusting item. Commencing in Q4 2021, the
Company has adjusted for transaction costs as this item is not
considered representative of core operating performance. The
calculation of adjusted EBITDA for September
30, 2021 has been adjusted to conform with the current
methodology and is different from the measure previously
reported.
The following tables provide the calculation of AISC
contribution margin, EBITDA and adjusted EBITDA, as calculated by
the Company:
AISC Contribution Margin
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
$'s in
millions
|
September
30,
2022
|
June 30,
2022
|
September
30,
2021
|
|
September
30,
2022
|
September
30,
2021
|
Revenue
|
$
245.1
|
$
224.6
|
$
245.1
|
|
$
692.9
|
$
701.1
|
Less: AISC
|
(219.1)
|
(191.2)
|
(182.0)
|
|
(598.4)
|
(545.0)
|
Less: Santa Luz
revenue(1)
|
$
(30.4)
|
$
(9.1)
|
$
—
|
|
$
(40.0)
|
$
—
|
AISC contribution
margin
|
$
(4.4)
|
$
24.3
|
$
63.1
|
|
$
54.6
|
$
156.0
|
Gold ounces
sold
|
143,032
|
120,395
|
137,144
|
|
382,751
|
390,412
|
Less: Santa Luz gold
ounces sold(1)
|
(17,756)
|
(4,978)
|
—
|
|
(22,945)
|
—
|
Adjusted gold ounces
sold
|
125,276
|
115,417
|
137,144
|
|
359,806
|
390,412
|
AISC contribution
margin per oz sold
|
$
(35)
|
$
210
|
$
460
|
|
$
152
|
$
400
|
(1)
|
AISC contribution
margin for three and nine months ended September 30, 2022 excludes
Santa Luz results as the mine was in pre-commercial production up
until the achievement of commercial production at the end of Q3
2022.
|
EBITDA and Adjusted EBITDA
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
$'s in
millions
|
September
30,
2022
|
June 30,
2022
|
September
30,
2021
|
|
September
30,
2022
|
September
30,
2021
|
Net (loss) income
before tax
|
$
(28.0)
|
$
(49.2)
|
$
(11.3)
|
|
$
(93.4)
|
446.9
|
Depreciation and
depletion
|
49.1
|
37.3
|
48.1
|
|
129.0
|
133.8
|
Finance
expense
|
10.3
|
8.2
|
10.7
|
|
27.9
|
31.2
|
Finance
income
|
(1.3)
|
(0.9)
|
(1.1)
|
|
(3.0)
|
(1.7)
|
EBITDA
|
$
30.2
|
$
(4.7)
|
$
46.4
|
|
$
60.6
|
$
610.1
|
Non-cash share-based
compensation
|
0.5
|
1.3
|
1.6
|
|
2.9
|
5.2
|
expense
|
Loss (gain) on change
in fair value of warrants
|
13.4
|
39.6
|
(1.0)
|
|
72.8
|
(58.3)
|
Unrealized gain on gold
contracts
|
(10.6)
|
(17.3)
|
(11.0)
|
|
(33.3)
|
(53.7)
|
Unrealized loss (gain)
on foreign exchange
|
2.8
|
6.2
|
8.9
|
|
(9.1)
|
1.3
|
contracts
|
Unrealized foreign
exchange (gain) loss
|
(1.0)
|
(7.9)
|
3.8
|
|
1.6
|
6.6
|
Non-recurring charges
recognized in operating
|
—
|
—
|
1.7
|
|
—
|
1.7
|
expense(1)
|
Transaction
costs
|
—
|
—
|
—
|
|
—
|
1.9
|
Share of net (income)
loss on investment in
|
(4.9)
|
5.9
|
5.3
|
|
2.6
|
7.6
|
associate
|
Other (income)
expense(2)
|
(4.6)
|
0.9
|
7.3
|
|
(4.0)
|
(345.2)
|
Adjusted
EBITDA
|
$
25.7
|
$
24.1
|
$
62.9
|
|
$
94.1
|
$
177.2
|
(1)
|
Non-recurring charges
recognized in operating expenses for the three and nine months
ended September 30, 2021 relate to an impairment charge on
replacement parts at Mesquite.
|
(2)
|
Other expense for the
nine months ended September 30, 2022 includes an $8.5 million gain
related to the sale of a portfolio of royalty interests and other
assets to Sandbox and $7.0 million loss related to the sale of
Mercedes. Other expense for the three months ended September 30,
2021 includes a $7.0 million change in the fair value on streaming
arrangements and gold prepay contracts. Other income for the nine
months ended September 30, 2021 includes a $186.1 million gain on
reclassification of investment in Solaris, $81.4 million gain on
bargain purchase of Premier, $50.3 million gain on sale of partial
interest in Solaris, and $45.4 million gain on the sale of the
Pilar mine.
|
Adjusted net income and adjusted EPS
Adjusted net income and adjusted EPS are used by management and
investors to measure the underlying operating performance of the
Company. Adjusted net income is defined as net income adjusted to
exclude specific items that are significant but not reflective of
the underlying operating performance of the Company, such as the
impact of fair value changes in the value of warrants, foreign
exchange contracts and gold contracts, unrealized foreign exchange
gains and losses, and non-cash share-based compensation expense. It
is also adjusted to exclude items whose timing or amount cannot be
reasonably estimated in advance or that are not considered
representative of core operating performance, such as impairments
and gains and losses on disposals of assets. Adjusted net income
per share amounts are calculated using the weighted average number
of shares outstanding on a basic and diluted basis as determined by
IFRS.
Prior to Q4 2021, adjusted net income was calculated excluding
transaction costs as an adjusting item. Commencing in Q4 2021, the
Company has adjusted for transaction costs as this item is not
considered representative of core operating performance. The
calculation of adjusted net income for September 30, 2021 has been adjusted to conform
with the current methodology and is different from the measure
previously reported.
The following table provides the calculation of adjusted net
income and adjusted EPS, as adjusted and calculated by the
Company:
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
$'s in
millions
|
September
30,
2022
|
June 30,
2022
|
September
30,
2021
|
|
September
30,
2022
|
September
30,
2021
|
Basic weighted average
shares outstanding
|
304,979,851
|
303,684,956
|
300,513,742
|
|
304,979,851
|
300,513,742
|
Diluted weighted
average shares outstanding
|
304,979,851
|
303,684,956
|
300,513,742
|
|
304,979,851
|
300,513,742
|
Net (loss) income
attributable to Equinox Gold
|
$
(30.1)
|
$
(78.7)
|
$
(8.1)
|
|
$
(128.6)
|
$
445.9
|
shareholders
|
Add
(deduct):
|
|
|
|
|
|
|
Non-cash share-based
compensation
|
0.5
|
1.3
|
1.6
|
|
2.9
|
5.2
|
expense
(recovery)
|
Loss (gain) on change
in fair value of warrants
|
13.4
|
39.6
|
(1.0)
|
|
72.8
|
(58.3)
|
Unrealized gain on gold
contracts
|
(10.6)
|
(17.3)
|
(11.0)
|
|
(33.3)
|
(53.7)
|
Unrealized loss (gain)
on foreign exchange
|
2.8
|
6.2
|
8.9
|
|
(9.1)
|
1.3
|
contracts
|
Unrealized foreign
exchange (gain) loss
|
(1.0)
|
(7.9)
|
3.8
|
|
1.6
|
6.6
|
Non-recurring charges
recognized in operating
|
—
|
—
|
1.7
|
|
—
|
1.7
|
expense
(1)
|
Transaction
costs
|
—
|
—
|
—
|
|
—
|
1.9
|
Share of net (income)
loss on investment in
|
(4.9)
|
5.9
|
5.3
|
|
2.6
|
7.6
|
associate
|
Other (income)
expense(2)
|
(4.6)
|
0.9
|
7.3
|
|
(4.0)
|
(345.2)
|
Income tax impact
related to above
|
2.3
|
(0.4)
|
—
|
|
0.2
|
—
|
adjustments
|
Unrealized foreign
exchange loss (gain)
|
4.6
|
2.4
|
(4.5)
|
|
(3.6)
|
(13.1)
|
recognized
in deferred tax expense
|
Adjusted net (loss)
income
|
$
(27.6)
|
$
(47.9)
|
$
3.9
|
|
$
(98.5)
|
$
(0.1)
|
Adjusted (loss) income
per share - basic
|
$(0.09)
|
$(0.16)
|
$0.01
|
|
$(0.32)
|
$0.00
|
($/share)
|
Adjusted (loss) income
per share - diluted
|
$(0.09)
|
$(0.16)
|
$0.01
|
|
$(0.32)
|
$0.00
|
($/share)
|
(1)
|
Non-recurring charges
recognized in operating expenses relates to an impairment charge on
replacement parts at Mesquite.
|
(2)
|
Other expense for the
nine months ended September 30, 2022 includes an $8.5 million gain
related to the sale of a portfolio of royalty interests and other
assets to Sandbox and $7.0 million loss related to the sale of
Mercedes. Other expense for the three months ended September 30,
2021 includes a $7.0 million change in the fair value on streaming
arrangements and gold prepay contracts. Other income for the nine
months ended September 30, 2021 includes a $186.1 million gain on
reclassification of investment in Solaris, $81.4 million gain on
bargain purchase of Premier, $50.3 million gain on sale of partial
interest in Solaris, and $45.4 million gain on the sale of the
Pilar mine.
|
Net debt
The Company believes that in addition to conventional measures
prepared in accordance with IFRS, the Company and certain investors
and analysts use net debt to evaluate the Company's performance.
Net debt does not have any standardized meaning prescribed under
IFRS, and therefore it may not be comparable to similar measures
employed by other companies. This measure is intended to provide
additional information and should not be considered in isolation or
as a substitute for measures of performances prepared in accordance
with IFRS. Net debt is calculated as the sum of the current and
non-current portions of long-term debt, net of the cash and cash
equivalent balance as at the balance sheet date. A reconciliation
of net debt is provided below.
|
|
|
|
|
September
30,
2022
|
December 31,
2021
|
September
30,
2021
|
Current portion of
loans and borrowings
|
$
—
|
$
26.7
|
$
26.7
|
Non-current portion of
loans and borrowings
|
725.8
|
514.0
|
518.4
|
Total debt
|
725.8
|
540.7
|
545.1
|
Less: Cash and cash
equivalents (unrestricted)
|
(141.9)
|
(305.5)
|
(300.3)
|
Net debt
|
$
583.8
|
$
235.2
|
$
244.8
|
Technical Information
Doug Reddy, MSc, P.Geo., Chief
Operating Officer, is a Qualified Person under National Instrument
43-101 for Equinox Gold and has reviewed and approved the technical
information in this document.
Forward-looking Statements
This news release contains certain forward-looking information
and forward-looking statements within the meaning of applicable
securities legislation and may include future-oriented financial
information. Forward-looking statements and forward-looking
information in this news release relate to, among other things: the
strategic vision for the Company and expectations regarding
exploration potential, production capabilities and future financial
or operational performance; the Company's production and cost
guidance; the Company's ability to successfully advance its growth
and development projects, including the expansion of the Bermejal
underground and construction of the CIL Plant at Los Filos, the
expansions at Castle Mountain and Aurizona, and the construction of
Greenstone; the future filing and effectiveness of a final base
shelf prospectus or corresponding registration statement, and
potential future offerings of Securities thereunder; the
expectations for the Company's investments in Sandbox Royalties,
Solaris, i-80 Gold, Pilar Gold and
Bear Creek; and conversion of Mineral Resources to Mineral
Reserves. Forward-looking statements or information generally
identified by the use of the words "believe", "will", "advance",
"achieve", "strategy", "increase", "plan", "potential", "intend",
"on schedule", "on budget", "expect", "estimate", and similar
expressions and phrases or statements that certain actions, events
or results "may", "could", or "should", or the negative connotation
of such terms, are intended to identify forward-looking statements
and information. Although the Company believes that the
expectations reflected in such forward-looking statements and
information are reasonable, undue reliance should not be placed on
forward-looking statements since the Company can give no assurance
that such expectations will prove to be correct. The Company has
based these forward-looking statements and information on the
Company's current expectations and projections about future events
and these assumptions include: Equinox Gold's ability to achieve
the exploration, production, cost and development expectations for
its respective operations and projects; prices for gold remaining
as estimated; currency exchange rates remaining as estimated;
availability of funds for the Company's projects and future cash
requirements; prices for energy inputs, labour, materials, supplies
and services; construction of Greenstone being completed and
performed in accordance with current expectations; expansion
projects at Los Filos, Castle Mountain and Aurizona being completed
and performed in accordance with current expectations; tonnage of
ore to be mined and processed; ore grades and recoveries; capital,
decommissioning and reclamation estimates; Mineral Reserve and
Mineral Resource estimates and the assumptions on which they are
based; no labour-related disruptions and no unplanned delays or
interruptions in scheduled construction, development and
production, including by blockade or industrial action; the
Company's working history with the workers, unions and communities
at Los Filos; all necessary permits, licenses and regulatory
approvals are received in a timely manner; the Company's ability to
comply with environmental, health and safety laws and other
regulatory requirements; the strategic visions for Sandbox
Royalties, i-80 Gold, Solaris, Pilar
Gold and Bear Creek and their respective abilities to
successfully advance their businesses; the ability of Pilar Gold and Bear Creek to meet their
respective payment commitments to the Company; and the ability of
Equinox Gold to work productively with its joint venture partner
and Indigenous partners at Greenstone. While the Company considers
these assumptions to be reasonable based on information currently
available, they may prove to be incorrect. Accordingly, readers are
cautioned not to put undue reliance on the forward-looking
statements or information contained in this news release.
The Company cautions 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 and 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 gold prices; fluctuations in prices for
energy inputs, labour, materials, supplies and services;
fluctuations in currency markets; 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); 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; the Company's ability to
obtain all necessary permits, licenses and regulatory approvals in
a timely manner or at all; changes in laws, regulations and
government practices, including environmental and export and import
laws and regulations; legal restrictions relating to mining
including those imposed in connection with COVID-19; risks relating
to expropriation; increased competition in the mining industry; a
successful relationship between the Company and its joint venture
partner; the failure by Pilar Gold
or Bear Creek to meet their respective commitments to the Company;
and those factors identified in the section titled "Risks Related
to the Business" in the Company's Annual Information Form dated
March 24, 2022 for the year ended
December 31, 2021, the section titled
"Risks and Uncertainties" in the Company's MD&A dated
March 23, 2022 for the year ended
December 31, 2021, and in the
Company's MD&A dated November 2,
2022 for the three and nine months ended September 30, 2022, all of which are available on
SEDAR at www.sedar.com and on EDGAR at www.sec.gov/edgar.
Forward-looking statements and information are designed to help
readers understand management's views as of that time with respect
to future events and speak only as of the date they are made.
Except as required by applicable law, the Company assumes no
obligation to update or to publicly announce the results of any
change to any forward-looking statement or information contained or
incorporated by reference to reflect actual results, future events
or developments, changes in assumptions or changes in other factors
affecting the forward-looking statements and information. If the
Company updates any one or more forward-looking statements, no
inference should be drawn that the Company will make additional
updates with respect to those or other forward-looking statements.
All forward-looking statements and information contained in this
news release are expressly qualified in their entirety by this
cautionary statement.
View original
content:https://www.prnewswire.com/news-releases/equinox-gold-reports-third-quarter-2022-financial-and-operating-results-301666991.html
SOURCE Equinox Gold Corp.