MINE STATISTICS
ON A QUARTERLY BASIS
ITY | KARMA | HOUNDÉ | MANA | BOUNGOU | SABODALA- | WAHGNION | |||||||||||||||||||||||
MASSAWA | |||||||||||||||||||||||||||||
(on a 100% basis) | Q3-21 | Q2-21 | Q3-20 | Q3-21 | Q2-21 | Q3-20 | Q3-21 | Q2-21 | Q3-20 | Q3-21 | Q2-21 | Q3-20 | Q3-21 | Q2-21 | Q3-20 | Q3-21 | Q2-21 | Q3-21 | Q2-21 | ||||||||||
Physicals | |||||||||||||||||||||||||||||
Total tonnes mined - OP1 | |||||||||||||||||||||||||||||
000t | 5,576 | 5,934 | 6,322 | 4,972 | 6,212 | 4,392 | 11,966 | 11,717 | 9,933 | 5,114 | 7,187 | 6,416 | 7,126 | 8,346 | 294 | 11,515 | 10,798 | 6,154 | 7,615 | ||||||||||
Total ore tonnes - OP | 000t | 1,690 | 1,877 | 2,352 | 1,393 | 1,253 | 1,011 | 596 | 1,399 | 1,231 | 592 | 549 | 465 | 539 | 350 | 124 | 1,717 | 2,111 | 917 | 1,187 | |||||||||
OP strip ratio1 (total) | W:t ore | 2.30 | 2.16 | 1.69 | 2.57 | 3.96 | 3.35 | 19.07 | 7.38 | 7.07 | 7.64 | 12.09 | 12.80 | 12.22 | 22.82 | 1.38 | 5.71 | 4.11 | 5.71 | 5.42 | |||||||||
Total ore tonnes - UG | 000t | - | - | - | - | - | - | - | - | - | 199 | 214 | 197 | - | - | - | - | - | - | - | |||||||||
Total tonnes milled | 000t | 1,544 | 1,307 | 1,267 | 1,192 | 1,108 | 1,010 | 670 | 593 | 336 | 308 | 1,067 | 1,016 | ||||||||||||||||
1,530 | 1,264 | 1,142 | 667 | 349 | 1,079 | 809 | |||||||||||||||||||||||
Average gold grade milled | g/t | 1.50 | 1.96 | 1.34 | 0.70 | 0.91 | 0.76 | 2.11 | 2.47 | 2.06 | 2.50 | 2.49 | 3.43 | 3.76 | 3.84 | 3.15 | 3.32 | 3.20 | 1.40 | 1.31 | |||||||||
Recovery rate | % | 83% | 81% | 81% | 64% | 68% | 72% | 92% | 92% | 92% | 91% | 92% | 95% | 95% | 93% | 94% | 90% | 89% | 93% | 95% | |||||||||
Gold ounces produced | oz | 61,494 | 79,487 | 44,470 | 20,567 | 25,057 | 22,389 | 70,209 | 79,632 | 62,038 | 49,101 | 49,167 | 59,678 | 40,844 | 38,802 | 30,226 | 105,913 | 95,856 | 34,145 | 40,991 | |||||||||
Gold sold | oz | 63,403 | 83,377 | 47,478 | 20,693 | 25,615 | 23,324 | 75,381 | 76,827 | 62,273 | 48,762 | 49,769 | 67,806 | 41,286 | 37,974 | 35,411 | 107,547 | 99,467 | 35,360 | 47,732 | |||||||||
Unit Cost Analysis | |||||||||||||||||||||||||||||
Mining costs - OP | $/t mined | 3.92 | 3.87 | 3.81 | 2.28 | 2.20 | 2.15 | 2.16 | 2.27 | 2.74 | 4.55 | 3.41 | 3.67 | 2.25 | 2.44 | 4.93 | 2.31 | 2.93 | 3.06 | 2.81 |
Mining costs - UG | $/t mined | - | - | - | - | - | - | - | - | - | 70.20 | 72.40 | 47.10 | - | - | - | - | - | - | - |
Processing and maintenance | $/t milled | 13.40 | 14.90 | 11.27 | 6.98 | 6.29 | 7.43 | 13.97 | 14.31 | 13.11 | 18.10 | 17.53 | 21.54 | 30.80 | 32.35 | 35.14 | 11.48 | 11.61 | 12.19 | 9.67 |
Site G&A | $/t milled | 4.08 | 3.73 | 3.23 | 2.26 | 2.31 | 2.11 | 5.19 | 5.84 | 6.59 | 5.30 | 6.01 | 6.61 | 12.68 | 10.53 | 15.26 | 7.40 | 6.04 | 6.81 | 5.39 |
Cash Cost Details | ||||||||||||||||||||
Mining costs - OP1 | $000s | 21,867 | 22,984 | 24,111 | 11,325 | 13,682 | 9,448 | 25,848 | 26,613 | 27,230 | 23,277 | 24,472 | 23,568 | 16,015 | 20,377 | 1,449 | 26,641 | 31,649 | 18,823 | 21,412 |
Mining costs - UG | $000s | - | - | - | - | - | - | - | - | - | 16,904 | 21,431 | 14,743 | - | - | - | - | - | - | - |
Processing and maintenance | $000s | 20,506 | 22,998 | 14,724 | 8,826 | 7,965 | 8,860 | 15,949 | 15,849 | 13,239 | 12,075 | 11,745 | 12,773 | 10,747 | 10,870 | 10,824 | 12,388 | 12,389 | 9,865 | 9,824 |
Site G&A | $000s | 6,250 | 5,764 | 4,228 | 2,860 | 2,926 | 2,518 | 5,927 | 6,465 | 6,656 | 3,534 | 4,024 | 3,922 | 4,426 | 3,537 | 4,701 | 7,987 | 6,441 | 5,515 | 5,474 |
Capitalized waste | $000s | (2,707) | (5,082) | (3,538) | 0 | 0 | (1,681) | (16,484) | (6,459) | (10,406) | (11,649) | (19,596) | (12,855) | (5,224) | (10,979) | - | (4,306) | (1,590) | (3,561) | (1,727) |
Inventory adj. and other | $000s | 409 | 5,092 | (10,194) | (121) | (1,288) | 932 | 7,918 | (912) | 633 | (1,821) | (1,601) | 6,088 | (715) | (850) | 5,032 | (338) | (4,335) | (49) | 3,304 |
Royalties | $000s | 6,171 | 8,311 | 5,239 | 3,136 | 3,853 | 3,410 | 8,390 | 6,803 | 9,516 | 5,745 | 4,867 | 7,754 | 4,365 | 4,147 | 4,106 | 10,541 | 9,913 | 4,162 | 6,015 |
Total cash costs for ounces sold | $000s | 52,496 | 60,067 | 34,570 | 26,026 | 27,138 | 23,487 | 47,548 | 48,359 | 46,868 | 48,065 | 45,343 | 55,993 | 29,613 | 27,103 | 26,112 | 52,913 | 54,467 | 34,755 | 44,302 |
Sustaining capital | $000s | 5,526 | 7,102 | 2,249 | 17 | 258 | 1,535 | 21,858 | 8,602 | 6,999 | 2,130 | 5,215 | 4,781 | 3,403 | 8,955 | 505 | 17,519 | 8,923 | 4,052 | 2,454 |
Total cash cost | $/oz | 828 | 720 | 728 | 1,258 | 1,059 | 1,007 | 631 | 629 | 753 | 986 | 911 | 826 | 717 | 714 | 737 | 492 | 548 | 983 | 928 |
Mine-level AISC | $/oz | 915 | 806 | 775 | 1,259 | 1,070 | 1,073 | 921 | 741 | 865 | 1,029 | 1,016 | 896 | 800 | 950 | 752 | 655 | 637 | 1,097 | 980 |
1) Includes waste capitalized.
1
ON A YEAR TO DATE (NINE MONTH) BASIS
ITY | KARMA | HOUNDÉ | MANA | BOUNGOU | SABODALA- | WAHGNION | |||||||||||
MASSAWA | |||||||||||||||||
(on a 100% basis) | YTD-21 | YTD-20 | YTD-21 | YTD-20 | YTD-21 | YTD-20 | YTD-21 | YTD-20 | YTD-21 | YTD-20 | YTD-212 | YTD-212 | |||||
Physicals | |||||||||||||||||
Total tonnes mined - OP1 | 000t | 18,326 | 16,923 | 16,330 | 14,146 | 37,620 | 32,754 | 20,834 | 6,416 | 22,144 | 294 | 28,144 | 18,220 | ||||
Total ore tonnes - OP | 000t | 5,672 | 5,911 | 3,889 | 3,528 | 3,620 | 3,204 | 1,496 | 465 | 1,136 | 124 | 4,884 | 2,753 | ||||
Open pit strip ratio1 (total) | W:t ore | 2.23 | 1.86 | 3.20 | 3.01 | 9.39 | 9.22 | 12.93 | 12.80 | 18.50 | 1.38 | 4.76 | 5.62 | ||||
Total ore tonnes - UG | 000t | - | - | - | - | - | - | 658 | 197 | - | - | - | - | ||||
Total tonnes milled | 000t | 4,624 | 3,897 | 3,911 | 3,544 | 3,396 | 3,111 | 1,942 | 593 | 1,000 | 308 | 2,696 | 2,363 | ||||
Average gold grade milled | g/t | 1.74 | 1.52 | 0.77 | 0.86 | 2.15 | 1.91 | 2.62 | 3.43 | 4.34 | 3.15 | 3.11 | 1.35 | ||||
Recovery rate | % | 81% | 81% | 66% | 79% | 92% | 92% | 91% | 95% | 95% | 94% | 90% | 94% | ||||
Gold ounces produced | oz | 211,863 | 152,265 | 67,197 | 70,284 | 215,895 | 175,342 | 150,667 | 59,678 | 139,393 | 30,226 | 240,717 | 99,795 | ||||
Gold sold | oz | 221,263 | 157,138 | 68,704 | 71,454 | 219,239 | 176,375 | 159,085 | 67,806 | 137,119 | 35,411 | 258,563 | 112,738 | ||||
Unit Cost Analysis | |||||||||||||||||
Mining costs - Open pit | $/t mined | 3.83 | 3.15 | 2.18 | 2.31 | 2.04 | 2.36 | 3.47 | 3.67 | 47.05 | 4.93 | 2.67 | 2.75 | ||||
Mining costs - UG | $/t mined | - | - | - | - | - | - | 68.50 | 47.10 | - | - | - | - | ||||
Processing and maintenance | $/t milled | 13.50 | 11.73 | 6.35 | 6.72 | 13.68 | 13.29 | 18.58 | 21.54 | 32.67 | 35.14 | 11.69 | 10.47 | ||||
Site G&A | $/t milled | 3.63 | 3.09 | 2.08 | 2.25 | 5.24 | 4.76 | 5.45 | 6.61 | 11.81 | 15.26 | 6.53 | 6.02 | ||||
Cash Cost Details | |||||||||||||||||
Mining costs - Open pit1 | $000s | 70,116 | 53,271 | 35,592 | 32,613 | 76,834 | 77,393 | 72,243 | 23,568 | 53,431 | 1,449 | 75,279 | 50,179 | ||||
Mining costs -Underground | $000s | - | - | - | - | - | - | 59,243 | 14,743 | - | - | - | - | ||||
Processing and maintenance | $000s | 62,404 | 45,698 | 24,834 | 23,821 | 46,470 | 41,357 | 36,082 | 12,773 | 32,678 | 10,824 | 31,520 | 24,748 | ||||
Site G&A | $000s | 16,767 | 12,045 | 8,153 | 7,988 | 17,791 | 14,797 | 10,587 | 3,922 | 11,811 | 4,701 | 17,591 | 14,221 | ||||
Capitalized waste | $000s | (11,287) | (9,758) | - | (4,007) | (25,958) | (32,034) | (51,889) | (12,855) | (23,715) | - | (7,859) | (5,574) | ||||
Inventory adjustments and other | $000s | 6,165 | (6,993) | 463 | (6,283) | 6,072 | 14,246 | 3,295 | 6,088 | 3,637 | 5,032 | (5,469) | 3,867 | ||||
Royalties | $000s | 21,670 | 14,455 | 10,294 | 9,489 | 26,205 | 24,646 | 18,782 | 7,754 | 14,706 | 4,106 | 25,395 | 13,731 | ||||
Total cash costs for ounces sold | $000s | 165,835 | 108,718 | 79,336 | 63,621 | 147,414 | 140,405 | 148,343 | 55,993 | 92,548 | 26,112 | 136,457 | 101,172 | ||||
Sustaining capital | $000s | 17,866 | 5,625 | 499 | 4,202 | 35,162 | 29,890 | 10,150 | 4,781 | 16,468 | 505 | 35,965 | 7,501 | ||||
Total cash cost | $/oz | 749 | 692 | 1,155 | 890 | 672 | 796 | 932 | 826 | 675 | 737 | 528 | 897 | ||||
Mine-level AISC | $/oz | 830 | 728 | 1,162 | 949 | 833 | 966 | 996 | 896 | 795 | 752 | 667 | 964 | ||||
1) Includes waste capitalized. 2)For the post acquisition period commencing February 10, 2021.
2
QUALIFIED PERSONS
Clinton Bennett, Endeavour's VP Metallurgy and Process Improvement - a Fellow of the Australasian Institute of Mining and Metallurgy, is a "Qualified Person" as defined by National Instrument 43-101 - Standards of Disclosure for Mineral Projects ("NI 43-101") and has reviewed and approved the technical information in this document.
NON-GAAP MEASURES
Some of the indicators used by Endeavour in this press release represent non-IFRS financial measures, including "all-in margin", "all-in sustaining cost", "net debt", "EBITDA", "adjusted EBITDA", "net debt to adjusted EBITDA ratio", "cash flow from continuing operations", "total cash cost per ounce", "sustaining and non-sustaining capital", "net earnings", "adjusted net earnings", "operating cash flow per share", and "return on capital employed". These measures are presented as they can provide useful information to assist investors with their evaluation of the pro forma performance. Since the non-IFRS performance measures listed herein do not have any standardized definition prescribed by IFRS, they may not be comparable to similar measures presented by other companies. Accordingly, they are 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. Please refer to the non-GAAP measures section of the Company's most recently filed management discussion and Analysis for a reconciliation of the non-IFRS financial measures used in this press release.
3
Attachments
- Original document
- Permalink
Disclaimer
Endeavour Mining plc published this content on 11 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 11 November 2021 07:16:11 UTC.