VANCOUVER, March 27, 2013 /CNW/ - Endeavour Mining Corporation ("Endeavour" or the "Corporation") (TSX:EDV, ASX:EVR, OTCQX:EDVMF) announces strong financial and operational results for 2012 with production of 310,778 ounces of gold, including full 2012 production from the Tabakoto Mine. Endeavour acquired the Tabakoto Mine (and the Houndé and Kofi projects) on October 18, 2012, which requires Endeavour's audited financial results to include only the 75 day operating period from October 18 to December 31, 2012 for Tabakoto. For 2012, Endeavour's all-in sustaining cash cost per ounce produced was $1,077 leading to an all-in sustaining margin of $130 million. The guidance range for 2013 all-in sustaining cash cost per ounce is $1,055 to $1,155 which includes revised cash cost guidance ranges for the Nzema and Tabakoto mines.
(All amounts in US dollars unless otherwise indicated)
2012 Financial and Operating Highlights
Financial Statements and related MD&A will be available on SEDAR, the ASX website, OTC Markets website, and in the Investor Relations section of Endeavour's website www.endeavourmining.com.
In order to access the Corporation's MD&A and financial statements directly, please click the following URL: http://files.newswire.ca/910/EDV_March_27.pdf
Neil Woodyer, CEO, stated
"2012 was another successful year of delivering on operational guidance while also achieving significant growth for our company. Our Nzema and Youga mines produced 200,476 ounces exceeding our guidance range of 180,000 to 192,000 ounces at a cash cost per ounce of $701 compared to a guidance range of $670 to $690.
In October 2012, we acquired our third operating mine - Tabakoto in Mali, and two attractive projects - Houndé in Burkina Faso and Kofi in Mali. In our view, Tabakoto was underperforming due to a lack of working capital, poor management structures, overuse of contractors, and excessive site staffing levels. We closed the Avion corporate office in Toronto in November and redirected Tabakoto mine management to report to Endeavour's COO and senior operations team in Accra. In December, we started a major restructuring initiative which has included a 20% reduction in site staff levels during Q1 2013, the termination of the open pit mining contractor in January 2013, and the implementation of cost budgeting and mine reporting systems which were inadequate under previous management. During the 75 day post-acquisition stub period, Tabakoto produced 19,985 ounces at a cash cost per ounce of $1,250, and with the restructuring now underway, cash costs at Tabakoto have started to improve significantly during January and February 2013.
During 2013 we expect to increase gold production from our three mines to between 310,000 and 345,000 ounces with growth coming from the nearly-complete mill expansion at Tabakoto, while focusing on managing our costs. As a result of slower than expected access to the higher grade ore at Nzema's Adamus pits, we have revised our 2013 cash cost guidance at Nzema to $850 to $900 per ounce. In addition, we are increasing our 2013 cash cost guidance for Tabakoto to $880 to $920 per ounce due to the time lag for implementing and realizing the benefit of the cost savings measures. Overall, our gold production guidance remains unchanged.
Based on mid-guidance production and revised cash costs and assuming a $1,600 gold price, during 2013 we expect to generate approximately $160 million of all-in sustaining margin, after all operating costs, royalties, sustaining capital, corporate and near-mine exploration expenses.
Agbaou construction is on schedule with all major construction contracts and the mining contract awarded in line with the budget. Approximately 65% of the total construction cost has been committed with production on schedule for Q1 2014.
The Houndé project, in Burkina Faso, is in feasibility study and has the potential to add to our production in 2016, and Kofi has exciting exploration potential to round off our future growth profile.
Endeavour is pleased to improve the transparency and understanding of financial performance for our shareholders as well as for our government partners by reporting all-in sustaining cash costs and margins. During 2012, we sold 218,887 ounces of gold and after all operating costs, royalties, sustaining capital, corporate and near-mine exploration expenses we had $130 million remaining for a 36% margin. We then invested $106 million in new mine development and exploration, for free cash flow of $25 million in the year. Endeavour is in a rapid internal growth period with high quality development projects - it's important we focus on managing costs and optimizing our current operations and development projects."
Table 1: 2012 Margin Generation and Investments in New Mine Development and Exploration
US$ Million | In Gold Ounces* | |||||||||||
Net operating margin from Youga, Nzema & Tabakoto** | ||||||||||||
Gold revenue | $365.3 | 218,887 | ||||||||||
Less: Royalties | 19.2 | 11,517 | ||||||||||
Less: Cash Costs for ounces sold | 166.9 | 100,005 | ||||||||||
Mine cash margin | 179.2 | 107,366 | ||||||||||
Less: Corporate G&A (attributable to operations) | 17.1 | 10,274 | ||||||||||
Corporate EBITDA | 162.0 | 97,092 | ||||||||||
Less: Sustaining capital | 15.7 | 9,407 | ||||||||||
Less: Near-mine exploration | 16.1 | 9,647 | ||||||||||
All-in sustaining margin | 130.2 | 78,038 | ||||||||||
Investments in new mine development and exploration | ||||||||||||
Agbaou exploration, FS (done June 2012), construction | 40.4 | |||||||||||
Nzema development | 16.6 | |||||||||||
Tabakoto mill expansion & Segala U/G development | 14.8 | |||||||||||
Houndé, Nzema sulphides, Ouaré projects | 13.9 | |||||||||||
Regional exploration | 13.8 | |||||||||||
Capital costs related to Corporate | 1.0 | |||||||||||
Corporate G&A (attributable to new mines) | 5.0 | |||||||||||
-105.5 | ||||||||||||
Free cash flow after new mine investments*** | $24.7 | |||||||||||
* US dollar amounts converted to gold ounces at $1,669 gold price (2012 realized gold revenue of | ||||||||||||
$365.3 million and 218,887 ozs sold) | ||||||||||||
** Includes Tabakoto for only 75 days (Oct 18 to Dec 31, 2012) | ||||||||||||
*** Before financing activities, tax, interest, and working capital movement | ||||||||||||
Table 2: 2012 All-in sustaining cash cost per ounce, and estimate for 2013
2012 Actual | 2013 Guidance | |||||||||||
Gold Production / Guidance Range (ozs) | 220,462 | 310,000 to 345,000 | ||||||||||
Gold Sold | 218,887 | |||||||||||
$ Million | $/oz | $/oz | $/oz | |||||||||
Royalties | 19.2 | 88 | 85 | 95 | 1 | |||||||
Cash costs for ounces produced | 169.1 | 767 | 840 | 880 | 2 | |||||||
Corporate G&A (attributable to operations) | 17.1 | 78 | 45 | 55 | 3 | |||||||
Sustaining capital | 15.7 | 71 | 45 | 70 | 4 | |||||||
Near-mine exploration | 16.1 | 73 | 40 | 55 | 5 | |||||||
All-in sustaining cash cost per ounce produced | $1,077 | $1,055 | $1,155 | |||||||||
2013 Guidance notes | ||||||||||||
1 Royalty expense estimated as approx 5.5% of $1,600 gold price | ||||||||||||
2 2013 Cash cost guidance range of $840 to $880 per ounce includes revised cash cost | ||||||||||||
guidance for Nzema and Tabakoto | ||||||||||||
3 2013 Corporate G&A expense estimated at $20 million, with approximately $5 million | ||||||||||||
allocated to investments in new mine development | ||||||||||||
4 2013 Sustaining capital budget of $17 million including Nzema ($3.5M), Youga ($4.5M), | ||||||||||||
and Tabakoto ($9.5M) | ||||||||||||
5 Approximately $15 million of the 2013 $20 million exploration budget is "near-mine" | ||||||||||||
2012 Full Year Operational Results and Outlook
Nzema Gold Mine, Ghana
Youga Gold Mine, Burkina Faso
Tabakoto Gold Mine, Mali
Agbaou Gold Mine Construction
2013 Production Guidance and All-in Margin Forecast
Table 3: Forecast 2013 All-in Sustaining Margin and Investments in New Mine and Exploration
US$ Million | In Gold Ounces* | |||||||||||
Net operating margin from Youga, Nzema & Tabakoto** | ||||||||||||
Gold revenue | $524 | 327,500 | ||||||||||
Less: Royalties | 29 | 18,422 | ||||||||||
Less: Cash costs | 282 | 176,031 | ||||||||||
Mine cash margin | 213 | 133,047 | ||||||||||
Less: Corporate G&A (attributable to operations) | 15 | 9,375 | ||||||||||
Corporate EBITDA | 198 | 123,672 | ||||||||||
Less: Sustaining capital | 17 | 10,625 | ||||||||||
Less: Near-mine exploration | 15 | 9,375 | ||||||||||
All-in sustaining margin | 166 | 103,672 | ||||||||||
Investments in new mine development and exploration | ||||||||||||
Agbaou construction | 106 | |||||||||||
Segala/Tabakoto UG ramp and access | 29 | |||||||||||
Adamus pits access | 17 | |||||||||||
Nzema development | 12 | |||||||||||
Houndé feasibility study | 12 | |||||||||||
Tabakoto development | 7 | |||||||||||
Tabakoto mill expansion | 7 | |||||||||||
Regional exploration | 5 | |||||||||||
Corporate G&A (attributable to new mines) | 5 | |||||||||||
-200 | ||||||||||||
Free cash flow after new mine investments*** | -$34 | |||||||||||
* US dollar amounts converted to gold ounces at $1,600 gold price | ||||||||||||
**Net operating margin based on mid-guidance range for production and cash costs | ||||||||||||
*** Before financing activities, tax, interest, and working capital movement | ||||||||||||
2012 Financing Activities and Reconciliation of Cash Position
Table 4: 2012 Financing Activities and Reconciliation of Cash Position
US$ Million | ||||||||
Cash and cash equivalents - Beginning Balance (Dec 31, 2011) | $115.3 | |||||||
Free cash flow after new mine investments (see Table 1) | 24.7 | |||||||
Transaction expenses related to Avion acquisition | -5.8 | |||||||
Repayment of Banque Atlantique Mali loan | -27.9 | |||||||
Net cash invested in Avion ($20m loan, net cash received) | -12.9 | |||||||
-46.6 | ||||||||
Cash settlement of 2013 gold hedge positions | -17.3 | |||||||
Purchase of 27,000 ozs gold bullion | -46.2 | |||||||
Increase in working capital | -8.1 | |||||||
Finance costs (interest and commitment fees) | -5.2 | |||||||
Reclamation deposit | -4.5 | |||||||
Cash taxes paid and Ghana tax reassessment | -5.4 | |||||||
Other net cash flows | -6.8 | |||||||
Proceeds from issuance of shares (stock option exercise) | 6.0 | |||||||
Drawdown of corporate debt facility | 100.0 | |||||||
Cash and cash equivalents - Ending Balance (Dec 31, 2012) | 105.9 | |||||||
Gold bullion (27,000 ozs) | 45.2 | |||||||
Marketable securities | 7.8 | |||||||
Cash, equivalents, bullion and marketable securities (Dec 31, 2012) | $158.9 | |||||||
2012 Adjusted Earnings
Net earnings / (loss) from continuing operations (attributable to Endeavour shareholders) have been adjusted for the impact of the fair value change of certain financial instruments, including the gold hedge liability and Endeavour's warrants that are denominated in Canadian dollars. Other adjustments include once off corporate and acquisition costs associated with the acquisition of Avion, settlement of the Gold Reserve claim, deferred income tax expense, which relates to an increase in losses from a realized hedge loss, adjustments for settlement of 2013 gold hedges at Nzema and Tabakoto, and a one-time Ghanaian tax audit assessment related to years prior to 2012.
Table 5: Adjusted Net Earnings Reconciliation for the year ended December 31, 2012
Year ended | ||||
Dec 31, 2012 | ||||
US$ Million | ||||
Net loss attributable to shareholders of Endeavour | ($15.5) | |||
Change in unrealized loss / (gain) - gold price protection program | (15.6) | |||
Change in fair value of CAD currency share purchase warrants | (9.7) | |||
One-off corporate costs | 3.3 | |||
Acquisition costs | 5.8 | |||
Gold Reserve settlement | 1.5 | |||
Deferred income tax expense 1 | 30.4 | |||
Loss/(Gain) on disposal of mining interests | 0.3 | |||
2013 gold hedge settlements (Nzema & Tabakoto) | 17.3 | |||
One-time Ghanaian tax audit assessment 2 | 4.7 | |||
Loss on marketable securities | 9.6 | |||
Write-down of investment in associate | 3.6 | |||
Adjusted net earnings after tax | $35.8 | |||
Weighted average number of outstanding shares | 282,821,053 | |||
Adjusted net earnings per share (basic, US$ per share) | 0.13 | |||
1 The deferred income tax recovery is a non-cash item and is primarily from an increase in losses arising from a realized hedge loss.
2 One-off expenses of $4.7 million related primarily to withholding taxes from the Ghanaian Tax Authority audit for its taxation years June 2007 to June 2011
Conference Call Details
Management will host a conference call to discuss the 2012 results on March 28, 2013 as detailed below. The call will feature presentations from Neil Woodyer, Chief Executive Officer, Attie Roux, Chief Operating Officer, and Christian Milau, Chief Financial Officer.
Analysts and interested investors are invited to participate using the dial in numbers below.
International: | +1 201-689-8433 | |||
North American toll-free: | +1 877-407-0832 | |||
Australian toll-free: | 0011-800-2246-2666 | |||
The conference call can also be accessed through the following link:
http://www.endeavourmining.com/s/Webcasts.asp
The conference call will be held and webcast by V-Call on Thursday March 28, 2013 at:
7:00 am | in Vancouver | |||
10:00 am | in Toronto and New York | |||
2:00 pm | in London | |||
10:00 pm | in Perth | |||
1:00 am | in Sydney (March 29, 2013) | |||
The call will be archived for later playback on Endeavour's website until March 28, 2014.
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.
Gérard de Hert, EurGeol, Endeavour's VP Exploration is a Qualified Person under NI 43-101 and has reviewed and approved the mineral reserve and resource information contained in this news release.
About Endeavour Mining Corporation
Endeavour is a gold producer delivering growth. Endeavour owns three gold mines producing more than 300,000 ounces per year in Mali, Ghana and Burkina Faso that are generating significant operating cash flows to fund further expansion. Endeavour's gold production is forecast to be over 550,000 ounces per year in 2016, including the Tabakoto mill expansion in 2013, completion of construction of Agbaou Gold Mine in Côte d'Ivoire scheduled for Q1 2014 and a January 2013 PEA that shows potential for 160,000 ozs per year from the Houndé Project in Burkina Faso in 2016.
Endeavour Mining Corporation is listed on the TSX (symbol EDV) and ASX (symbol EVR), and also trades on the OTCQX (symbol EDVMF).
On behalf of Endeavour Mining Corporation
Neil Woodyer
Chief Executive Officer
Cash cost per ounce and All-in sustaining cash cost per ounce are non-GAAP performance measures with no standard meaning under IFRS.
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.
Table 6 Mineral Reserves as of December 31, 2012
Reserves | ||||||||||
Deposit | Proven | Probable | Proven & Probable | |||||||
Tonnes | Grade | Ounces | Tonnes | Grade | Ounces | Tonnes | Grade | Ounces | Gold Price | |
kt | g/t | k Ozs | kt | g/t | k Ozs | kt | g/t | k Ozs | US$ / Oz | |
Nzema1 - Total Attributable - 90% |
10,273 |
1.8 |
604 544 |
2,756 | 2.2 | 193 174 |
13,029 | 1.9 | 797 717 |
US$ 1350 |
Youga2,3 - Total Attributable - 90% |
3,984 |
1.9 |
242 218 |
2,380 | 1.8 |
139 125 |
6,364 | 1.9 | 380 342 |
US$ 1350 |
Agbaou5 - Total Attributable - 85% |
5,407 |
2.3 |
390 332 |
5,668 | 2.8 | 515 438 |
11,075 | 2.5 | 905 769 |
US$1200 |
Finkolo6 - Total Attributable - 40% |
1,037 |
3.3 | 109 44 |
1,381 | 2.9 | 127 51 |
2,418 | 3.0 | 237 95 |
US$900 |
Tabakoto U/G7 - Total Attributable - 80% |
567 |
4.2 |
77 61 |
3,469 | 4.7 | 521 417 |
4,036 | 4.6 | 598 478 |
US$ 1350 |
Tabakoto O/P8- Total Attributable - 80% |
|
|
|
1,050 | 2.9 | 98 79 |
1,050 | 2.9 |
98 79 |
US$ 1350 |
Tabakoto Stockpile8a - Total Attributable - 80% |
143 |
3.4 | 16 12 |
|
|
143 |
3.4 | 16 12 |
US$ 1350 | |
Total Total Attributable |
|
|
1,438 1,211 |
|
|
1,593 1,284 |
|
|
3,031 2,492 |
|
Table 7 Mineral Resources as of December 31, 2012
Resources (including reserves) | |||||||||||||
Project | Measured | Indicated | Measured & Indicated | Inferred | Lower Cutoff |
||||||||
Tonnes | Grade | Ounces | Tonnes | Grade | Ounces | Tonnes | Grade | Ounces | Tonnes | Grade | Ounces | ||
kt | Au g/t | kt | Au g/t | kt | Au g/t | kt | Au g/t | ||||||
Nzema1 - Total Attributable - 90% |
30,277 |
1.4 |
1,330 1,197 |
14,519 |
1.3 |
614 552 |
44,796 |
1.3 |
1,943 1,749 |
10,503 |
1.2 |
421 379 |
0.5 g/t |
Youga2,3 - Total Attributable - 90% |
7,733 |
1.5 |
366 329 |
7,031 |
1.4 |
326 294 |
14,764 |
1.5 |
692 623 |
1,462 |
1.2 |
57 52 |
0.5 g/t |
Ouaré4- Total Attributable - 90% |
1,072 |
1.1 |
39 35 |
5,368 |
1.6 |
268 241 |
6,440 |
1.5 |
308 277 |
571 |
1.5 |
27 25 |
0.5 g/t |
Agbaou5- Total Attributable - 85% |
6,262 | 2.2 |
438 372 |
8,708 |
2.6 |
719 611 |
14,970 |
2.4 |
1,157 983 |
1,473 |
1.5 |
73 62 |
0.5 g/t |
Finkolo6 - Total Attributable - 40% |
3,290 |
2.3 |
242 97 |
6,820 |
2.0 |
445 178 |
10,110 |
2.1 |
687 275 |
6,730 |
1.4 |
301 120 |
0.5 g/t |
Tabakoto U/G7 - Total Attributable - 80% |
743 |
6.0 |
142 114 |
4,317 |
5.6 |
783 627 |
5,060 |
5.7 |
926 741 |
5,619 |
4.7 |
843 674 |
2 g/t |
Tabakoto O/P8- Total Attributable - 80% |
21 |
4.6 |
3 2 |
1,485 |
3.1 |
148 119 |
1,506 |
3.1 |
151 121 |
1,446 |
2.7 |
123 99 |
1 g/t |
Kofi9- Total Attributable - 75% |
|
|
|
6,901 |
2.3 |
500 375 |
6,901 |
2.3 |
500 375 |
12,355 |
1.8 |
702 527 |
0.5 g/t |
Houndé10- Total Attributable - 90% |
|
|
|
21,958 |
2.0 |
1,432 1,289 |
21,958 |
2.0 |
1,432 1,289 |
11,386 |
2.0 |
740 666 |
0.5 g/t |
Total Total Attributable |
|
|
2,560 2,146 |
|
|
5,235 4,286 |
|
|
7,796 6,433 |
|
|
3,287 2,604 |
|
Totals in Tables 6 and 7 may not add due to rounding
Notes to Mineral Reserves and Mineral Resources
1 Nzema Mine "Technical Report and Mineral Resource and Reserve Update for the Nzema Gold Mine, Ghana, West Africa" effective December 31, 2012. Prepared by N. Johnson MAIG (MPR Geological Consultants), Q. de Klerk FAusIMM (CP) (Cube Consulting), W. Yeo MAIG and A. Roux Pr.Sci.Nat. (Endeavour).
2 Youga Mine - Main, East and West Pits "Technical Report and Update of Mineral Resources and Mineral Reserves for the Youga Gold Mine, Burkina Faso, West Africa" effective December 31, 2011 and updated to December 31, 2012 through depletion of Internal Resource and Reserve Estimates prepared internally under supervision of K. Woodman (Endeavour) for resources and A. de Freitas (Endeavour) for reserves.
3 Youga Mine - Zergoré, NTV and A2NE deposits, Internal Resource Estimates prepared by AMEC under supervision of K. Woodman (Endeavour). Internal Reserve Estimates prepared by Kwadwo Opoku Ansah, reviewed by SEMS under supervision of A. de Freitas (Endeavour).
4 Ouaré Deposit - Resource Estimate 2012, project 171880, dated December 31, 2012, Prepared by AMEC under supervision of K. Woodman (Endeavour).
5 "Agbaou Gold Mine, Côte d'Ivoire, NI 43-101 Technical Report" effective May 25, 2012. Prepared by Mark Wanless Pr.Sci.Nat, Hendrik Theart Pr.Sci.Nat, and Mark Sturgeon Pr.Eng (SRK Consulting, South Africa), Neil Senior FSAIMM (SENET, South Africa) and Duncan Grant-Stuart Pr.Eng, Angus Rowland Pr.Sci.Nat (Knight Piésold, South Africa).
6 "Tabakoroni Feasibility Study Report, Tabakoroni Gold Deposit, Mali, West Africa" effective June 10, 2010. Prepared by S. Stein and K. Woodman (Endeavour).
7,8 Tabakoto Mine "Mineral Resource Summary Report" effective December 31, 2012. Internal Resources Estimate prepared by Kevin Harris, under supervision of Richard Allan (Endeavour).
7 Tabakoto Mine "Internal Underground Reserves Estimate, Tabakoto and Segala Underground Reserves" effective December 31, 2012. Prepared by Exupery Lyimo under supervision of Richard Allan (Endeavour).
8 Tabakoto Mine "Internal Open Ppit and Stockpiles Reserve Estimate, Djambaye & Darsalam Open Pit Reserves" effective December 31, 2012. Prepared by Patrick Mkonyi under supervision of Richard Allan (Endeavour).
9 Kofi "Technical Report and Update Resource Estimate on the Kofi Project, Mali, Africa" effective December 21, 2011. Prepared by P&E Mining Consultants Inc, Reports 235.
10 Houndé "Technical Report and Preliminary Economic Assessment of the Houndé Gold Project, Burkina Faso, West Africa" effective December 31, 2012. Prepared by SRK Consulting (Canada) Inc.
PDF available at: http://stream1.newswire.ca/media/2013/03/27/20130327_C8867_DOC_EN_24884.pdf
SOURCE: Endeavour Mining Corporation
Marla Gale
Vice President - Investor Relations
+1 604 609 6117
[email protected]
UK/Europe: Bobby Morse
Buchanan
+44 20 7466 5000
[email protected]
Australia: David Ikin
Professional Public Relations
+61 8 9388 0944
[email protected]
Share this article