- Published: 02 November 2017
- Written by Editor
Endeavour Silver Reports Financial Results for Third Quarter, 2017
Highlights of Third Quarter 2017 (Compared to Third Quarter 2016)
Financial
- Net earnings of $1.0 million(1) ($0.01 per share) compared to net earnings of $5.6 million ($0.04 per share)
- EBITDA(2) decreased 39% to $6.1 million
- Cash flow from operations before working capital changes decreased 31% to $5.7 million
- Mine operating cash flow before taxes(1) decreased 33% to $11.9 million
- Revenue decreased 5% to $39.8 million
- Realized silver price decreased 10% to $17.20 per ounce (oz) sold
- Realized gold price decreased 3% to $1,299 per oz sold
- Cash costs(2) increased 54% to $8.11 per oz silver payable (net of gold credits)
- All-in sustaining costs (AISC)(2) increased 53% to $17.53 per oz silver payable (net of gold credits)
- Working capital decreased 6% to $70.3 million from Q2, 2017
Operations
- Silver production decreased 2% to 1,262,064 oz
- Gold production decreased 5% to 13,648 oz
- Silver equivalent production was 2.2 million oz (at a 70:1 silver: gold ratio)
- Silver oz sold increased 6% to 1,275,922 oz
- Gold oz sold down 3% to 13,759 oz
- Bullion inventory at quarter-end included 196,092 oz silver and 466 oz gold
- Concentrate inventory at quarter-end included 37,043 oz silver and 633 oz gold
Exploration and Development
- Made production decision and commenced development of El Compas mine in Zacatecas
- Acquired additional prospective exploration properties near El Compas in Zacatecas
- Released high grade drill results for Santa Cruz orebody in Guanacevi
- Commenced development of mine ramp to access Milache orebody at Guanacevi by mid-2018
- Released high grade drill results for Terronera and La Luz mineralized zones at Terronera
- Received mine and plant permits for Terronera
- Appointed Vice President, Engineering to oversee technical services and development projects
(1) The Consolidated Interim Financial Statements and Management’s Discussion & Analysis can be viewed on the Company’s website at www.edrsilver.com, on SEDAR at www.sedar.com and EDGAR at www.sec.gov. All amounts are reported in US$
(2) Mine operating cash flow, EBITDA, cash costs and all-in sustaining costs are non-IFRS measures. Please refer to the definitions in the Company’s Management Discussion & Analysis
Endeavour CEO Bradford Cooke commented, “Our Third Quarter earnings, cash flow and revenues were down from Q3, 2016 but improved significantly compared to the Q2, 2017. Given that Guanacevi had to deal with new electrical and pump issues due to a lightning strike in July, now partly resolved, we anticipate continued improvement of our operating and financial performance in the Fourth Quarter 2017.
“Returning Guanaceví to long-term profitability relies in part on developing two new orebodies, Milache and Santa Cruz Sur. Underground ramp access is already underway towards Milache with initial production expected in the second half of 2018. Mine development at Santa Cruz Sur is scheduled to commence this quarter with initial production to coincide with production from Milache.
“Development of the El Compas mine and refurbishment of the La Plata plant are now well underway, with initial production scheduled to commence by the end of the First Quarter, 2018. We also received the mine and plant permits for Terronera and continue to conduct engineering trade-off studies while we await receipt of the dumps and tailings permits.
“We appointed Andrew Sharp as our new VP, Engineering to oversee our technical services and development projects. Over the past three months, he has built a core engineering team including managers of mining, metallurgy, construction, permitting and resource estimation to significantly expand our internal capabilities.
Third Quarter Financial Results
For the third quarter ended September 30, 2017, the Company generated revenue totaling $39.8 million (2016 - $42.1 million). During the quarter, the Company sold 1,275,922 silver oz and 13,759 gold oz at realized prices of $17.20 and $1,299 per oz respectively, compared to sales of 1,200,467 silver oz and 14,228 gold oz at realized prices of $19.16 and $1,340 per oz respectively in Q3, 2016.
After cost of sales of $32.5 million (2016 - $26.9 million), mine operating earnings amounted to $7.3 million (2016 –$15.2 million). Excluding depreciation and depletion of $4.4 million (2016 - $2.8 million), and share-based compensation of $0.1 million (2016- $0.2 million), mine operating cash flow before taxes was $11.9 million (2016 – $17.8 million) in Q3, 2017. Net earnings were $1.0 million (2016 –$5.6 million) after exploration expenses of $3.4 million (2016 – $2.4 million) and corporate general and administrative costs of $1.6 million (2016 – $2.8 million).
Direct production costs per tonne in Q3, 2017 increased 19% compared with Q3, 2016. Reduced production at Guancevi was the key driver behind the higher costs. Cash costs rose 54% on a consolidated basis due to the higher costs per tonne offset by slight improvement in grades and recoveries. All‑in sustaining costs rose as a result of management significantly increasing capital investments for the long-term benefit of Guanaceví and El Cubo after a two‑year period of reduced capital investment to maximize cash flow and ensure the viability of its operations during low silver and gold prices.
Working capital was $70.3 million, down 14% and 6%, respectively from December 31, 2016 and June 30, 2017. The working capital on-hand is determined to be sufficient for the Company to meet its short and medium term goals.
Conference Call
A conference call to discuss the results will be held today, Thursday, November 2nd at 10am PDT (1pm EDT). To participate in the conference call, please dial the following:
Toll-free in Canada and the US: 1-800-319-4610
Local Vancouver: 604-638-5340
Outside of Canada and the US: 1-604-638-5340
No pass-code is necessary to participate in the conference call.
A replay of the conference call will be available by dialing 1-800-319-6413 in Canada and the US (toll-free) or 1-604-638-9010 outside of Canada and the US. The required pass-code is 1722 followed by the # sign. The audio replay and a written transcript will also be made available on the Company’s website at www.edrsilver.com.
About Endeavour Silver – Endeavour Silver is a mid-tier precious metals mining company that owns three high grade, underground, silver-gold mines in Mexico. Since start‑up in 2004, Endeavour has grown its mining operations organically to produce 9.7 million ounces of silver and equivalents in 2016. We find, build and operate quality silver mines in a sustainable way to create real value for all stakeholders. Endeavour Silver’s shares trade on the TSX (EDR) and the NYSE (EXK).
Contact Information - For more information, please contact:
Galina Meleger, Director of Investor Relations
Toll free: (877) 685-9775
Tel: (604) 640-4804
Fax: (604) 685-9744
Email: This email address is being protected from spambots. You need JavaScript enabled to view it.
Website: www.edrsilver.com
Cautionary Note Regarding Forward-Looking Statements
This news release contains “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 securities legislation. Such forward‑looking statements and information herein include but are not limited to statements regarding Endeavour’s anticipated performance in 2017 including changes in mining and operations and the timing and results of various activities. The Company does not intend to, and does not assume any obligation to update such forward-looking statements or information, other than as required by applicable law.
Forward-looking statements or information involve known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of Endeavour and its operations to be materially different from those expressed or implied by such statements. Such factors include, among others, changes in national and local governments, legislation, taxation, controls, regulations and political or economic developments in Canada and Mexico; financial risks due to precious metals prices, operating or technical difficulties in mineral exploration, development and mining activities; risks and hazards of mineral exploration, development and mining; the speculative nature of mineral exploration and development, risks in obtaining necessary licenses and permits, and challenges to the Company’s title to properties; as well as those factors described in the section “risk factors” contained in the Company’s most recent form 40F/Annual Information Form filed with the S.E.C. and Canadian securities regulatory authorities.
Forward-looking statements are based on assumptions management believes to be reasonable, including but not limited to: the continued operation of the Company’s mining operations, no material adverse change in the market price of commodities, mining operations will operate and the mining products will be completed in accordance with management’s expectations and achieve their stated production outcomes, and such other assumptions and factors as set out herein. Although the Company has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking statements or information, there may be other factors that cause results to be materially different from those anticipated, described, estimated, assessed or intended. There can be no assurance that any forward-looking statements or information will prove to be accurate as actual results and future events could differ materially from those anticipated in such statements or information. Accordingly, readers should not place undue reliance on forward-looking statements or information.
ENDEAVOUR SILVER CORP.
COMPARATIVE HIGHLIGHTS
| Three Months Ended September 30 | Q3 2017 Highlights | Nine Months Ended September 30 | ||||||||||
| 2017 | 2016 | % Change | 2017 | 2016 | % Change | |||||||
| Production | ||||||||||||
| 1,262,064 | 1,284,646 | (2%) | Silver ounces produced | 3,482,826 | 4,346,562 | (20%) | ||||||
| 13,648 | 14,364 | (5%) | Gold ounces produced | 38,430 | 45,973 | (16%) | ||||||
| 1,231,975 | 1,258,408 | (2%) | Payable silver ounces produced | 3,402,884 | 4,243,199 | (20%) | ||||||
| 13,337 | 13,939 | (4%) | Payable gold ounces produced | 37,552 | 44,657 | (16%) | ||||||
| 2,217,424 | 2,290,126 | (3%) | Silver equivalent ounces produced(1) | 6,172,926 | 7,564,672 | (18%) | ||||||
| 8.11 | 5.27 | 54% | Cash costs per silver ounce(2) | 8.1 | 6.13 | 32% | ||||||
| 11.74 | 7.28 | 61% | Total production costs per ounce(2) | 11.8 | 8.92 | 32% | ||||||
| 17.53 | 11.47 | 53% | All-in sustaining costs per ounce(2) | 18.71 | 11.01 | 70% | ||||||
| 322,784 | 355,611 | (9%) | Processed tonnes | 929,949 | 1,141,362 | (19%) | ||||||
| 84.81 | 71.18 | 19% | Direct production costs per tonne(2) | 81.6 | 72.89 | 12% | ||||||
| 11.94 | 11.06 | 8% | Silver co-product cash costs(2) | 12.01 | 10.6 | 13% | ||||||
| 902 | 773 | 17% | Gold co-product cash costs(2) | 886 | 808 | 10% | ||||||
| Financial | ||||||||||||
| 39.8 | 42.1 | (5%) | Revenue ($ millions) | 108.9 | 128.1 | (15%) | ||||||
| 1,275,922 | 1,200,466 | 6% | Silver ounces sold | 3,500,337 | 4,205,575 | (17%) | ||||||
| 13,759 | 14,228 | (3%) | Gold ounces sold | 37,343 | 44,847 | (17%) | ||||||
| 17.2 | 19.16 | (10%) | Realized silver price per ounce | 17.4 | 16.8 | 4% | ||||||
| 1,299 | 1,340 | (3%) | Realized gold price per ounce | 1,284 | 1,281 | 0% | ||||||
| 1 | 5.6 | (82%) | Net earnings (loss) ($ millions) | 7 | 9.1 | (23%) | ||||||
| 7.3 | 15.2 | (52%) | Mine operating earnings (loss) ($ millions) | 20.6 | 34.4 | (40%) | ||||||
| 11.9 | 17.8 | (33%) | Mine operating cash flow(2) ($ millions) | 32.7 | 46.5 | (30%) | ||||||
| 5.7 | 8.2 | (31%) | Operating cash flow before working capital changes (2) | 18.9 | 25.1 | (24%) | ||||||
| 6.1 | 10.8 | (44%) | Earnings before ITDA (2) | 18.7 | 29.6 | (37%) | ||||||
| 70.3 | 91.9 | (24%) | Working capital ($ millions) | 70.3 | 91.9 | (24%) | ||||||
| Shareholders | ||||||||||||
| 0.01 | 0.04 | 75% | Earnings (loss) per share – basic | 0.06 | 0.08 | (25%) | ||||||
| 0.04 | 0.07 | (32%) | Operating cash flow before working capital changes per share (2) | 0.15 | 0.22 | (32%) | ||||||
| 127,456,410 | 125,277,591 | 2% | Weighted average shares outstanding | 127,291,688 | 114,426,580 | 11% | ||||||
1) Silver equivalents are calculated using a 70:1 ratio. 2016 Silver equivalents have been restated from 75:1 to 70:1 for comparative purposes
2) Cost metrics, EBITDA, mine operating cash flow, operating cash flow before working capital changes are non-IFRS measures. Please refer to the definitions in the Company’s Management Discussion & Analysis.
ENDEAVOUR SILVER CORP.
CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
(expressed in thousands of U.S. dollars)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| Sept. 30, | Sept. 30 | Sept. 30, | Sept. 30 | ||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||
| Operating activities | |||||||||||||||
| Net earnings (loss) for the period | $ | 996 | $ | 5,586 | $ | 7,015 | $ | 9,114 | |||||||
| Items not affecting cash: | |||||||||||||||
| Share-based compensation | 673 | 775 | 2,241 | 2,636 | |||||||||||
| Depreciation and depletion | 4,540 | 2,834 | 12,055 | 12,267 | |||||||||||
| Deferred income tax expense (recovery) | (535 | ) | (654 | ) | (2,554 | ) | (711 | ) | |||||||
| Unrealized foreign exchange loss (gain) | (150 | ) | 723 | (582 | ) | 589 | |||||||||
| Loss (gain) on available for sale assets | - | - | (72 | ) | 269 | ||||||||||
| Settlement of derivative liability | - | (1,372 | ) | - | - | ||||||||||
| Finance costs | 166 | 345 | 610 | 926 | |||||||||||
| Write off of exploration property | - | - | 233 | - | |||||||||||
| Net changes in non-cash working capital | (1,092 | ) | 8,071 | (8,957 | ) | (1,425 | ) | ||||||||
| Cash from operating activities | 4,598 | 16,308 | 9,989 | 23,665 | |||||||||||
| Investing activites | |||||||||||||||
| Mineral property, plant and equipment expenditures | (10,836 | ) | (5,508 | ) | (31,575 | ) | (12,717 | ) | |||||||
| Proceeds from disposition of available for sale assets | - | - | 72 | 448 | |||||||||||
| Investment in long term deposits | - | - | (6 | ) | 133 | ||||||||||
| Cash used in investing activities | (10,836 | ) | (5,508 | ) | (31,509 | ) | (12,136 | ) | |||||||
| Financing activities | |||||||||||||||
| Repayment of revolving credit facility | (2,500 | ) | (2,500 | ) | (7,500 | ) | (10,500 | ) | |||||||
| Repayment of obligation under finance lease | - | (76 | ) | - | (465 | ) | |||||||||
| Debt issuance costs | - | - | - | (474 | ) | ||||||||||
| Interest paid | (101 | ) | (243 | ) | (405 | ) | (632 | ) | |||||||
| Public equity offerings | - | 14,229 | - | 55,353 | |||||||||||
| Exercise of options | - | 5,263 | 74 | 10,548 | |||||||||||
| Share issuance costs | - | (497 | ) | - | (1,943 | ) | |||||||||
| Share issuance costs | - | - | - | - | |||||||||||
| Cash from (used in) financing activites | (2,601 | ) | 16,176 | (7,831 | ) | 51,887 | |||||||||
| Effect of exchange rate change on cash and cash equivalents | 150 | (584 | ) | 582 | (589 | ) | |||||||||
| Increase (decrease) in cash and cash equivalents | (8,839 | ) | 26,976 | (29,351 | ) | 63,416 | |||||||||
| Cash and cash equivalents, beginning of period | 52,237 | 56,848 | 72,317 | 20,413 | |||||||||||
| Cash and cash equivalents, end of period | $ | 43,548 | $ | 83,240 | $ | 43,548 | $ | 83,240 | |||||||
This statement should be read in conjunction with the condensed consolidated interim financial statements for the period ended September 30, 2017 and the related notes contained therein.
ENDEAVOUR SILVER CORP.
CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE INCOME
(expressed in thousands of US dollars, except for shares and per share amounts)
| Three Months Ended | Nine Months Ended | ||||||||||||||
| Sept. 30, | Sept. 30, | Sept. 30, | Sept. 30, | ||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||
| Revenue | $ | 39,782 | $ | 42,066 | $ | 108,859 | $ | 128,117 | |||||||
| Cost of sales: | |||||||||||||||
| Direct production costs | 27,400 | 24,033 | 74,931 | 80,852 | |||||||||||
| Royalties | 457 | 247 | 1,237 | 732 | |||||||||||
| Share-based compensation | 63 | (208 | ) | 155 | 78 | ||||||||||
| Depreciation and depletion | 4,394 | 2,761 | 11,778 | 12,059 | |||||||||||
| Write down of inventory to net realizable value | 166 | - | 166 | - | |||||||||||
| 32,480 | 26,833 | 88,267 | 93,721 | ||||||||||||
| Mine operating earnings | 7,302 | 15,233 | 20,592 | 34,396 | |||||||||||
| Expenses: | |||||||||||||||
| Exploration | 3,432 | 2,361 | 10,533 | 5,468 | |||||||||||
| General and administrative | 1,605 | 2,827 | 5,991 | 8,010 | |||||||||||
| 5,037 | 5,188 | 16,524 | 13,478 | ||||||||||||
| Operating earnings (loss) | 2,265 | 10,045 | 4,068 | 20,918 | |||||||||||
| Finance costs | 166 | 345 | 610 | 926 | |||||||||||
| Other income (expense): | |||||||||||||||
| Foreign exchange | (561 | ) | (1,650 | ) | 2,454 | (2,983 | ) | ||||||||
| Investment and other | (170 | ) | (426 | ) | 119 | (610 | ) | ||||||||
| (731 | ) | (2,076 | ) | 2,573 | (3,593 | ) | |||||||||
| Earnings (loss) before income taxes | 1,368 | 7,624 | 6,031 | 16,399 | |||||||||||
| Income tax expense (recovery): | |||||||||||||||
| Current income tax expense | 882 | 2,731 | 1,726 | 7,622 | |||||||||||
| Deferred income tax (recovery) | (510 | ) | (693 | ) | (2,710 | ) | (337 | ) | |||||||
| 372 | 2,038 | (984 | ) | 7,285 | |||||||||||
| Net earnings (loss) for the period | 996 | 5,586 | 7,015 | 9,114 | |||||||||||
| Other comprehensive income (loss), net of tax | |||||||||||||||
| Reclassification for realized gain (loss) on available-for-sale financial assets | - | - | (72 | ) | (269 | ) | |||||||||
| Unrealized gain (loss) on available-for-sale financial assets | (35 | ) | 4 | 145 | 58 | ||||||||||
| Comprehensive income (loss) for the period | $ | 961 | $ | 5,590 | $ | 7,088 | $ | 8,903 | |||||||
| Basic earnings (loss) per share based on net earnings | $ | 0.01 | $ | 0.04 | $ | 0.06 | $ | 0.08 | |||||||
| Diluted earnings (loss) per share based on net earnings | $ | 0.01 | $ | 0.04 | $ | 0.05 | $ | 0.08 | |||||||
| Basic weighted average number of shares outstanding | 127,456,410 | 125,277,591 | 127,291,688 | 114,426,580 | |||||||||||
| Diluted weighted average number of shares outstanding | 127,851,198 | 127,414,848 | 127,823,260 | 115,916,906 | |||||||||||
This statement should be read in conjunction with the condensed consolidated interim financial statements for the period ended September 30, 2017 and the related notes contained therein.
ENDEAVOUR SILVER CORP.
CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
(expressed in thousands of US dollars)
| September 30, | December 31, | |||||||
| Notes | 2017 | 2016 | ||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 43,548 | $ | 72,317 | ||||
| Investments | 158 | 85 | ||||||
| Accounts receivable | 35,336 | 25,560 | ||||||
| Inventories | 14,020 | 13,431 | ||||||
| Prepaid expenses | 1,265 | 2,037 | ||||||
| Total current assets | 94,327 | 113,430 | ||||||
| Non-current deposits | 665 | 659 | ||||||
| Deferred income tax asset | 896 | 183 | ||||||
| Mineral properties, plant and equipment | 85,181 | 66,238 | ||||||
| Total assets | $ | 181,069 | $ | 180,510 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued liabilities | $ | 20,822 | $ | 18,229 | ||||
| Income taxes payable | 1,719 | 4,631 | ||||||
| Credit facility | 1,500 | 9,000 | ||||||
| Total current liabilities | 24,041 | 31,860 | ||||||
| Deferred lease inducement | 249 | - | ||||||
| Provision for reclamation and rehabilitation | 7,910 | 7,846 | ||||||
| Deferred income tax liability | 5,704 | 7,545 | ||||||
| Total liabilities | 37,904 | 47,251 | ||||||
| Shareholders' equity | ||||||||
| Common shares, unlimited shares authorized, no par value, issued | ||||||||
| and outstanding 127,456,410 shares (Dec 31, 2016 - 127,080,264 shares) | 450,642 | 449,594 | ||||||
| Contributed surplus | 8,373 | 6,689 | ||||||
| Accumulated comprehensive income (loss) | 117 | 44 | ||||||
| Retained earnings (deficit) | (315,967 | ) | (323,068 | ) | ||||
| Total shareholders' equity | 143,165 | 133,259 | ||||||
| Total liabilities and shareholders' equity | $ | 181,069 | $ | 180,510 | ||||
This statement should be read in conjunction with the condensed consolidated interim financial statements for the period ended September 30, 2017 and the related notes contained therein.
