Equinox Gold Reports Second Quarter 2024 Financial and Operating Results
All financial figures are in US dollars, unless otherwise indicated.
Vancouver, British Columbia--(Newsfile Corp. - August 7, 2024) - Equinox Gold Corp. (TSX: EQX) (NYSE American: EQX) ("Equinox Gold" or the "Company") is pleased to announce its second quarter 2024 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 six months ended June 30, 2024 will be available for download on the Company's profile on SEDAR+ at www.sedarplus.ca, on EDGAR at www.sec.gov/edgar and on the Company's website at www.equinoxgold.com. The Company will host a conference call and webcast on August 8, 2024 commencing at 7:30 am Pacific Time to discuss second quarter results and activities underway at the Company. Further details are provided at the end of this news release.
Greg Smith, President and CEO of Equinox Gold, commented: "The highlight of the second quarter was achieving first gold pour at our new Greenstone Mine in Ontario. We also acquired our partner's 40% interest in the mine and now hold 100% of this world-class asset. We remain on schedule to achieve commercial production at Greenstone during the third quarter.
"At our Mesquite mine, slower-than-planned recoveries affected Q2 production and at our Aurizona mine, a geotechnical event caused a temporary suspension of production for May and June. Post quarter end, we have transitioned to residual leaching at our small Phase 1 Castle Mountain mine while we advance engineering and permitting for the 200,000-ounce-per-year Phase 2 expansion. Our adjusted guidance reflects lower production from these assets in 2024, offset by higher production and lower costs from our increased ownership in Greenstone. We continue to expect substantially higher gold production and significantly lower costs in the second half of 2024."
HIGHLIGHTS FOR THE THREE MONTHS ENDED JUNE 30, 2024
Operational
Produced 122,221 ounces of gold Sold 115,423 ounces of gold at an average realized gold price of $2,328 per oz Total cash costs of $1,747 per oz and AISC of $2,041 per oz(1)
One fatality during the Quarter, as discussed in the Fazenda section of the MD&A No lost-time injuries; total recordable injury frequency rate(2) of 1.82 per million hours worked for the 12-month rolling period (1.80 for the Quarter)
Significant environmental incident frequency rate(2) of 0.29 per million hours worked for the 12month rolling period (0.00 for the Quarter)
Temporarily suspended mining in the Piaba open pit at Aurizona following a geotechnical event as the result of persistent heavy rains; accelerated mining in the new Tatajuba open pit to mitigate the impact to production
Earnings
Income from mine operations of $26.6 million Net income of $283.8 million or $0.72 per share (basic)
Adjusted net loss of $5.8 million or $0.01 per share(1) (basic)
Financial
Cash flow provided by operations before changes in non-cash working capital of $45.1 million (cash flow used in operations of $33.0 million after changes in non-cash working capital) Adjusted EBITDA of $51.3 million(1)
Sustaining expenditures(1) of $31.0 million and non-sustaining expenditures of $82.6 million Cash and cash equivalents (unrestricted) of $167.5 million at June 30, 2024 Net debt(1) of $1,308.9 million at June 30, 2024
_____________________________
(1) Cash costs per oz sold, AISC per oz sold, sustaining capital, sustaining expenditures, adjusted net income, adjusted EBITDA, adjusted EPS, and net debt are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.
(2) Total recordable injury frequency rate ("TRIFR") and significant environmental incident frequency rate ("SEIFR") are both reported per million hours worked. TRIFR is the total number of injuries excluding those requiring simple first aid treatment.
Corporate
On April 23, 2024, the Company announced its acquisition of the remaining 40% interest in Greenstone from Orion At the date of announcement, consideration totaled $995 million and consisted of:
42.0 million common shares of Equinox Gold valued at $250 million;
$705 million in cash payable on closing; and $40 million in cash payable by December 31, 2024.
The Company closed the transaction on May 13, 2024, giving Equinox Gold 100% ownership of Greenstone. At the date of transaction close, consideration as measured for the purposes of financial reporting totaled $961 million(1)
Equinox Gold funded the cash consideration with net proceeds from a new $500 million three-year term loan (the "Term Loan") and a bought deal equity financing of common shares of Equinox Gold at a price of $5.30 per common share (the "Offering"). The Offering, including an over-allotment option, closed on April 26, 2024 and Equinox Gold issued 56,419,000 common shares for aggregate gross proceeds of $299 million In connection with the Term Loan, entered into gold collar contracts with an average put strike price of $2,177 per oz and an average call strike price of $2,988 per oz, for 279,996 ounces per month beginning July 2024 through to June 2026 Extended maturity of 2019 and 2020 convertible notes:
Maturity date of the $139.7 million principal 5.00% convertible notes due April 12, 2024 extended by six months to October 12, 2024 Maturity date of the $139.3 million principal 4.75% convertible notes due March 10, 2025 extended by six months to September 10, 2025 and conversion price amended from $7.80 to $6.50 Published the Company's annual Environmental, Social & Governance ("ESG") Report Announced the "Ride to Greenstone" fundraiser, a 3,634 km cycling relay commencing August 5, 2024 from Vancouver, BC to Geraldton, ON to raise money for the Geraldton District Hospital, with nearly C$1.2 million raised at the date of this news release
Development
Commenced processing ore at Greenstone:
Ore introduced into the grinding circuit on April 6, 2024 Achieved first gold pour on schedule on May 22, 2024, with 16,247 oz of gold produced in Q2 2024 Advanced ramp-up, with commercial production expected by the end of Q3 2024
RECENT DEVELOPMENTS
In August 2024, the Company will suspend mining at Castle Mountain for the duration of the Phase 2 permitting process; residual leaching and gold production is expected to continue through the remainder of the year Production and cost guidance updated to reflect the consolidation of the Company's ownership of Greenstone, the suspension of mining at Castle Mountain until Phase 2 permitting is complete, slower-than-expected recoveries at Mesquite and the geotechnical event at Aurizona Production estimated at 655,000 to 750,000 oz of gold with cash costs of $1,305 to $1,405 per oz and AISC of $1,635 to $1,735 per oz sold(2)
Sustaining expenditures(2) estimated at $210 million, non-sustaining expenditures estimated at $255 million
________________________
(1) Refer to note 3 of the Company's condensed consolidated interim financial statements for the three and six months ended June 30, 2024 for further details.
(2) Cash costs per oz sold, AISC per oz sold, and sustaining expenditures are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.
CONSOLIDATED OPERATIONAL AND FINANCIAL HIGHLIGHTS
Three months ended Six months ended
| June 30, March 31, | June 30, | June 30, | June 30, | |||
|---|---|---|---|---|---|---|
| Operating data | Unit | 2024 | 2024 | 2023 | 2024 | 2023 |
| Gold produced | oz | 122,221 | 111,725 | 137,661 | 233,946 | 260,408 |
| Gold sold | oz | 115,423 | 116,504 | 138,094 | 231,927 | 261,389 |
| Average realized gold price | $/oz | 2,328 | 2,066 | 1,962 | 2,197 | 1,931 |
| Cash costs per oz sold(1)(2) | $/oz | 1,747 | 1,567 | 1,361 | 1,653 | 1,354 |
| AISC per oz sold(1)(2) | $/oz | 2,041 | 1,950 | 1,502 | 1,993 | 1,576 |
Financial data
| Revenue | M$ | 269.4 | 241.3 | 271.6 | 510.8 | 505.7 |
| Income from mine operations | M$ | 26.6 | 11.4 | 30.7 | 38.0 | 45.2 |
| Net income (loss) | M$ | 283.8 | (42.8) | 5.4 | 241.0 | 22.8 |
| Net income (loss) per share (basic) | $/share | 0.72 | (0.13) | 0.02 | 0.67 | 0.07 |
| Adjusted EBITDA(1) | M$ | 51.3 | 52.2 | 70.9 | 103.5 | 127.9 |
| Adjusted net loss(1) | M$ | (5.8) | (14.4) | (6.3) | (20.2) | (9.3) |
| Adjusted EPS(1) | $/share | (0.01) | (0.04) | (0.02) | (0.06) | (0.03) |
Balance sheet and cash flow data
Cash and cash equivalents (unrestricted) M$ 167.5 125.3 174.4 167.5 174.4 Net debt(1) M$ 1,308.9 803.9 660.6 1,308.9 660.6 Operating cash flow before changes in non-cash working capital M$ 45.1 47.7 81.2 92.9 276.6
(1) Cash costs per oz sold, AISC per oz sold, adjusted EBITDA, adjusted net loss, 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 six months ended June 30, 2024 excludes Greenstone's results as the mine has not yet achieved commercial production. Consolidated AISC per oz sold excludes corporate general and administration expenses.
(3) Numbers in tables throughout this news release may not sum due to rounding.
Gold ounces sold in Q2 2024 were 16% lower compared to Q2 2023 primarily due to 78% lower production at Aurizona, offset partially by production at Greenstone. At Aurizona, the lower production was due to the suspension of mining in the Piaba pit in April 2024 due to geotechnical issues. Milling and gold production continued from the existing ore stockpile until the end of April 2024. During Q2 2024, the plant was idle for eight weeks while mining transitioned to the Tatajuba pit. In May 2024, mining commenced at the Tatajuba open pit and ore production for plant feed started in June 2024. The plant was restarted in July 2024. At Greenstone, ore was introduced into the system on April 6, 2024, the first gold pour was achieved on schedule on May 22, 2024 and the mine continued to ramp up through the Quarter.
Gold ounces sold for the six months ended June 30, 2024 were 11% lower compared to the same period in 2023 primarily due to lower production at Aurizona and Los Filos, offset partially by production at Greenstone. The lower production at Aurizona is for the reasons mentioned above. At Los Filos, the lower production was expected and is attributable to mining sequencing, with more waste stripping during Q1 2024 as compared to Q1 2023, as well as the crusher being offline for most of Q1 2024 due to planned repositioning of a portion of the conveyor.
Revenue was lower in Q2 2024 compared to Q2 2023 primarily due to a decrease in gold ounces sold, partially offset by a 19% increase in realized gold prices. The Company realized $2,328 per ounce sold in Q2 2024 generating $269.4 million in revenue, compared to $1,962 per ounce sold in Q2 2023, generating $271.6 million in revenue.
Revenue was higher for the six months ended June 30, 2024 compared to the same period in 2023 due to a 14% increase in realized gold prices, offset partially by a decrease in gold ounces sold. The Company realized $2,197 per ounce sold for the six months ended June 30, 2024 generating $510.8 million in revenue, compared to $1,931 per ounce sold in the same period of 2023, generating $505.7 million in revenue.
Cash costs per oz sold and AISC per oz sold were 28% and 36% higher in Q2 2024 compared to Q2 2023, respectively, and were 22% and 27% higher for the six months ended June 30, 2024 compared to the same period in 2023, respectively. These results were primarily driven by lower production at Aurizona and higher costs at Santa Luz. While input costs were generally lower in 2024 than in 2023, several assets have experienced temporary operating issues that have impacted the cost per ounce metrics. Aurizona had geotechnical issues that limited mining operations during the Quarter and Santa Luz worked through recovery issues in H1 2024 that impacted processing and production. Additionally, capital spend at Santa Luz was higher in the three and six months ended June 30, 2024 compared to the same periods in 2023, driven by a tailings storage facility ("TSF") raise.
Sustaining and non-sustaining expenditures totaled $31.0 million and $82.6 million, respectively, for the three months ended June 30, 2024. Sustaining and non-sustaining expenditures are broken down by mine site in the MD&A.
2024 GUIDANCE
The Company has updated its 2024 production and cost guidance to reflect the consolidation of its ownership of Greenstone, the suspension of mining at Castle Mountain Phase 1 until Phase 2 permitting is complete, slower-than-expected recoveries at Mesquite, and the geotechnical event at Aurizona.
Sustaining expenditures Non-sustaining Production (oz) Cash Costs ($/oz)(1)(2) AISC ($/oz)(1)(2) (M$)(1)(3) expenditures (M$)(1)(4)
Canada
Greenstone(5) 175,000 - 205,000 $690 - $790 $840 - $940 $32 $159
USA
$1,410 - $1,510 Mesquite 55,000 - 65,000 $1,345 - $1,445 $5 $60 Castle Mountain 15,000 $1,718 $1,942 $3 $4
Mexico
Los Filos 155,000 - 175,000 $1,785 - $1,885 $2,090 - $2,190 $50 $—
Brazil
$2,175 - $2,275 Aurizona 70,000 - 80,000 $1,450 - $1,550 $58 $11
| Fazenda | 65,000 - 70,000 | $1,195 - $1,295 | $1,560 - $1,660 | $25 | $3 |
| Santa Luz | 70,000 - 80,000 | $1,495 - $1,595 | $1,900 - $2,000 | $21 | $4 |
| RDM | 50,000 - 60,000 | $1,260 - $1,360 | $16 | $14 |
$1,800 - $1,900
Total(6) 655,000 - 750,000 $1,305 - $1,405 $1,635 - $1,735 $210 $255
(1) Cash costs per oz sold, AISC per oz sold, sustaining capital and non-sustaining capital are non-IFRS measures. See Non-IFRS Measures and Cautionary Notes.
(2) Exchange rates used to forecast 2024 cash cost and AISC per oz include a rate of BRL 5:00 to USD 1 and MXN 17.50 to USD 1.
(3) Sustaining expenditures include asset retirement obligation accretion and amortization, exploration expense and capital expenditures.
(4) Non-sustaining expenditures include exploration expense and capital expenditures.
(5) 2024 Guidance at Greenstone reflects the Company's 100% ownership of the project. Greenstone gold production guidance for 2024 includes all ounces expected to be produced during the pre-commercial production and commercial production periods. 2024 cash cost per ounce and AISC per ounce guidance figures are the expected costs of gold production after commercial production is achieved.
(6) Group total is the sum or average of the individual mine-level amounts. Numbers may not sum due to rounding.
In May 2024, the Company fully consolidated ownership of Greenstone with the acquisition of the remaining 40% ownership interest from its former joint venture partner. The Company’s previous production guidance for Greenstone reflected its former 60% joint venture ownership interest. To reflect the Company’s now 100% ownership of the mine, 2024 Greenstone production and sustaining and nonsustaining expenditure guidance has been increased. There is no change to 2024 cash cost and AISC guidance for Greenstone.
On February 16, 2024, the Company stated as part of its 2024 guidance that, due to an extension into fiscal 2026 of the permitting process for the 200,000 ounce per year Phase 2 expansion plan, it was reviewing the Castle Mountain Phase 1 operation. Given the increasing costs associated with contract mining, crushing and agglomeration, and increasing complexity and variability in mining low-grade historical backfill, the Company will suspend mining at Castle Mountain for the duration of the Phase 2 permitting process. Residual leaching and gold production is expected to continue through the remainder of 2024. The primary focus at Castle Mountain will be on advancing permitting and engineering for construction of Phase 2. Accordingly, Castle Mountain will be reported as a development project going forward.
Mesquite production guidance for 2024 was 75,000 to 85,000 ounces of gold. However, while recoverable ounces stacked in 2024 is exceeding plan, the mine is realizing slower-than-expected recoveries from the heap leach pad and guidance has been adjusted to 55,000 to 65,000 ounces of gold. Cost guidance for 2024 is unchanged with cash costs of $1,345 to $1,445 per oz and AISC of $1,410 to $1,510 per oz. Budgeted sustaining expenditures of $5 million primarily relate to processing equipment. Non-sustaining expenditures, relating primarily to capitalized waste stripping of the Ginger pit, are expected to be $60 million. The decrease compared to original guidance is due to positive ore reconciliations in the Ginger pit, resulting in less capitalized waste stripping.
In late March 2024, due to persistent heavy rains at Aurizona, there was a displacement of material in two locations in the south wall of the Piaba pit and mining of that pit was suspended. The plant processed stockpiled ore through April and mining of the Tatajuba deposit, which was originally planned to start in Q4 2024, commenced in May. The plant was idle for May and June and restarted in July. Most of the ore feed for the remainder of 2024 will come from Tatajuba.
As a result of the impact of the geotechnical event, production guidance for 2024 has been reduced from 110,000 to 120,000 ounces of gold to 70,000 to 80,000 ounces of gold with cash costs of $1,450 to $1,550 per oz and AISC of $2,175 to $2,275 per oz. Updated projections of sustaining expenditures at Aurizona are $58 million in 2024, primarily relating to capitalized waste stripping. Updated projections of non-sustaining expenditures at Aurizona of $11 million in 2024 primarily relate to infrastructure and engineering for planned underground development.
AISC cost guidance for Santa Luz has been increased to $1,900 to $2,000 per oz, reflecting higher anticipated sustaining expenditures of $21 million in 2024, primarily relating to capitalized waste stripping and additional plant equipment upgrades.
RDM sustaining expenditures decreased compared to original guidance due to lower anticipated sustaining expenditures related to the new rental fleet.
Guidance for the other mines remains as originally disclosed on February 16, 2024. After the updates, consolidated production for 2024 is forecast at 655,000 to 750,000 oz of gold (compared to the original forecast of 660,000 to 750,000 oz of gold).
As disclosed on February 16, 2024, cost and production guidance for Los Filos is subject to the successful execution of new social and land access agreements with local community stakeholders and landowners. The Los Filos team is in a dialogue process with the three communities where the mine is located, with the goal of reaching new land access agreements with each of them in a collaborative and transparent way. These new agreements are necessary to help ensure the long-term economic and investment viability of the mine, including the addition of a new CIL processing plant. If the Company is unable to satisfactorily complete these agreements, the Company will re-evaluate the current operation and may elect to cease operations. Accordingly, Los Filos production and cost guidance for 2024 remains subject to change.
The Company may revise guidance during the year to reflect changes to expected results.
SELECTED FINANCIAL RESULTS FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023
Three months ended Six months ended
| June 30, | June 30, | June 30, | June 30, | |
|---|---|---|---|---|
| $ amounts in millions, except per share amounts | 2024 | 2023 | 2024 | 2023 |
| Revenue | $ 269.4 | $ 271.6 | $ 510.8 | $ 505.7 |
Cost of sales
| Operating expense | (198.6) | (192.7) | (382.4) | (364.9) |
| Depreciation and depletion | (44.2) | (48.2) | (90.4) | (95.6) |
| Income from mine operations | 26.6 | 30.7 | 38.0 | 45.2 |
| Care and maintenance expense | — | (0.3) | — | (1.4) |
| Exploration and evaluation expense | (2.7) | (4.0) | (5.1) | (5.8) |
| General and administration expense | (12.7) | (12.3) | (26.8) | (22.2) |
| Income (loss) from operations | 11.3 | 14.1 | 6.1 | 15.7 |
| Finance expense | (20.7) | (14.3) | (38.1) | (27.0) |
| Finance income | 2.4 | 3.3 | 4.3 | 6.3 |
| Share of net income (loss) in associate | 0.3 | (1.1) | 0.7 | (17.1) |
| Other income (expense) | 454.0 | 2.6 | 440.1 | 34.4 |
| Net income (loss) before taxes | 447.3 | 4.5 | 413.1 | 12.3 |
| Income tax recovery (expense) | (163.5) | 0.8 | (172.1) | 10.4 |
| Net income (loss) | $ 283.8 | $ 5.4 | $ 241.0 | $ 22.8 |
Net income (loss) per share attributable to Equinox Gold shareholders Basic $ 0.72 $ 0.02 $ 0.67 $ 0.07 Diluted $ 0.61 $ 0.02 $ 0.57 $ 0.07
Additional information regarding the Company's financial and operating results is available in the Company's Q2 2024 Financial Statements and accompanying MD&A for the three and six months ended June 30, 2024, which will be available for download on the Company's website at www.equinoxgold.com, on SEDAR+ at www.sedarplus.ca and on EDGAR at www.sec.gov/edgar.
CONFERENCE CALL AND WEBCAST
The Company will host a conference call and webcast on Thursday, August 8, 2024, commencing at 7:30 am PT (10:30 am ET) to discuss second quarter results.
Conference Call
Toll-free in U.S. and Canada: 1-844-763-8274 International callers: +1 647-484-8814
Webcast
www.equinoxgold.com/financials
ABOUT EQUINOX GOLD
Equinox Gold is a growth-focused Canadian mining company with eight producing gold mines and a path to achieve more than one million ounces of annual gold production from a pipeline of 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 [email protected].
EQUINOX GOLD CONTACTS
Greg Smith, President & Chief Executive Officer Rhylin Bailie, Vice President, Investor Relations Tel: +1 604-558-0560 Email: [email protected]
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 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 are calculated as mine site operating costs and are net of silver revenue. Cash costs are divided by ounces sold to arrive at cash costs per oz sold. In calculating cash costs, the Company deducts silver revenue 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 measure is not necessarily indicative of cash flow from operations under IFRS or operating costs presented under IFRS.
AISC per oz Sold
The Company uses AISC per oz of gold sold to measure performance. 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. AISC includes cash costs (described above) and also includes sustaining capital expenditures (described in following section), sustaining lease payments, reclamation cost accretion and amortization and exploration and evaluation costs. This measure seeks to reflect the full cost of gold production from current operations, therefore, expansionary capital and nonsustaining expenditures are excluded.
Prior to Q2 2023, the Company's calculation of cash costs included the principal portion of sustaining lease payments. Commencing in Q2 2023, to improve the comparability of the Company's financial performance measures with its peers and align to the standards outlined by the World Gold Council, the Company has excluded sustaining lease payments from its calculation of cash costs and has included them as a component of AISC. The calculations of cash costs and AISC for comparative periods have been adjusted to conform with the current methodology and are different from the measures previously reported.
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:
Three months ended Six months ended
| $'s in millions, except ounce and per oz | June 30, | March 31, | June 30, | June 30, | June 30, |
|---|---|---|---|---|---|
| figures | 2024 | 2024 | 2023 | 2024 | 2023 |
| Operating expenses | $ 198.6 $ | 183.8 $ | 192.7 $ | 382.4 $ | 364.9 |
| (0.7) | (0.6) | (0.7) | (1.3) | ||
| Fair value adjustment on acquired inventories | (6.6) | (0.6) | (4.1) | (7.2) | (10.0) |
| Greenstone operating expense(1) | (7.8) | — | — | (7.8) | — |
| Total cash costs | $ 183.5 $ | 182.6 $ | 187.9 $ | 366.1 $ | 353.8 |
| Sustaining capital | 26.0 | 39.0 | 12.7 | 65.0 | 45.2 |
Silver revenue (1.0)
2.1 2.6 4.5 4.7 Sustaining lease payments 8.3
| 2.6 | 2.8 | 2.2 | 5.5 | |||
| Sustaining exploration expense | 0.2 | 0.2 | — | 0.4 | — | |
| Greenstone reclamation expense(1) | (0.1) | — | — | (0.1) | — | |
| Total AISC | $ 214.5 $ | 227.2 $ | 207.4 $ | 441.7 $ | 411.8 | |
| Gold oz sold | 115,423 $ | 116,504 $ | 138,094 $ | 231,927 $ | 261,389 |
Reclamation expense 4.5
(10,358) — — (10,358)
Greenstone gold oz sold(1) — 105,065 $ 116,504 $ 138,094 $ 221,569 $ Adjusted gold oz sold 261,389 $ 1,747 $ 1,567 $ 1,653 $ Cash costs per gold oz sold 1,361 $ 1,354 AISC per oz sold $ 2,041 $ 1,950 $ 1,502 $ 1,993 $ 1,576
(1) Consolidated cash cost per oz sold and AISC per oz sold for the three and six months ended June 30, 2024 excludes Greenstone results as the mine has not yet achieved commercial production.
Sustaining Capital and Sustaining Expenditures
Sustaining 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 can include, but are not limited to, capitalized stripping costs at open pit mines, underground mine development, mining and milling equipment, and TSF raises. Sustaining expenditures includes sustaining capital, sustaining lease payments, reclamation expense and sustaining exploration expense.
The following table provides a reconciliation of sustaining expenditures to the Company's total expenditures for continuing operations:
Three months ended Six months ended June 30, March 31, June 30, June 30, June 30, $'s in millions 2024 2024 2023 2024 2023 Capital additions to mineral properties, plant
| and equipment(1) | $ | 131.4 $ | 285.9 | ||
| 139.1 $ | 134.4 $ | 273.5 $ | |||
| Less: Non-sustaining capital at operating sites | (4.2) | (8.8) | |||
| (4.8) | (10.0) | (14.7) |
Less: Non-sustaining capital at development
| projects | (92.7) | (64.1) | (103.3) | (156.8) | (194.5) |
| Less: Capital expenditures - corporate | (0.1) | (0.1) | |||
| — | — | — | |||
| Less: Other non-cash additions(2) | (15.6) | (21.4) | (11.2) | (37.0) | (37.3) |
| Sustaining capital | $ 26.0 $ | $ 39.0 $ | $ 12.7 $ | 65.0 $ | 45.2 |
| Add: sustaining lease payments | 2.1 | 2.6 | 4.5 | 4.7 | 8.3 |
| Add: reclamation expense | 2.2 | 4.5 | |||
| 2.6 | 2.8 | 5.5 | |||
| Add: sustaining exploration expense | 0.2 | 0.2 | — | 0.4 | — |
| Sustaining expenditures | $ 31.0 $ | 44.6 $ | 19.5 $ | 75.6 $ | 58.0 |
(1) Per mineral properties, plant and equipment note in the Company's financial statements. Capital additions exclude 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. In calculating total mine-site free cash flow, the Company excludes the impact of fair value adjustments on acquired inventories as these adjustments do not impact cash flow from operating mine sites. 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.
In Q4 2023, the Company revised the calculation to include changes in non-cash working capital and present mine-site free cash flow after changes in non-cash working capital. The Company believes it is useful to provide mine-site free cash flow before and after changes in non-cash working capital as working capital can fluctuate significantly between periods due to numerous factors.
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 Six months ended June 30, March 31, June 30, June 30, June 30, $'s in millions 2024 2024 2023 2024 2023 Operating cash flow before non-cash changes in working capital $ 45.1 $ 47.7 $ 81.2 $ 92.9 $ 276.6 Less: Fair value adjustments on acquired inventories 2.2 0.6 4.1 2.8 10.0 Less: Operating cash flow (generated) used
| by non-mine site activity(1) | (7.6) | (146.0) | |||
| 12.0 | 7.3 | 19.4 | |||
| Cash flow from operating mine sites | $ | 77.7 $ | 140.6 | ||
| 59.4 $ | 55.7 $ | 115.1 $ |
Mineral property, plant and equipment additions $ 139.1 134.4 131.4 $ 273.5 285.9 Less: Capital expenditures relating to development projects and corporate and other
| non-cash additions | (114.5) | (231.9) | |||
| (108.3) | (85.5) | (193.8) | |||
| Capital expenditure from operating mine sites | 16.9 | 54.0 | |||
| 30.8 | 49.0 | 79.7 |
Lease payments related to non-sustaining
| capital items | 5.9 | 7.5 | 4.3 | 13.4 | 9.1 |
| Non-sustaining exploration expense | 4.0 | 5.8 | |||
| 1.0 | 2.3 | 3.2 |
Total mine-site free cash flow before changes in non-cash working capital $ 21.7 $ (3.0) $ 52.4 $ 18.8 $ 71.7 (Increase) decrease in non-cash working (78.2) (29.8) (108.0)
capital (61.3) (113.3) Total mine site free cash flow after changes in non-cash working capital $ (56.5) $ (32.8) $ (8.9) $ (89.2) $ (41.6)
(1) Includes taxes paid and proceeds from gold prepayments 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 and other stakeholders use AISC contribution margin, AISC contribution margin per gold ounce sold, EBITDA 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 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.
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 Six months ended
| June 30, | March 31, | June 30, | June 30, | June 30, | |
|---|---|---|---|---|---|
| $'s in millions | 2024 | 2024 | 2023 | 2024 | 2023 |
| Revenue | $ 269.4 $ | 241.3 $ | 271.6 $ | 510.8 $ | 505.7 |
| Less: silver revenue | (0.7) | (0.6) | (0.7) | (1.3) | (1.0) |
| Less: AISC | (441.7) | (411.8) | |||
| (214.5) | (227.2) | (207.4) | |||
| Less: Greenstone revenue(1) | (24.0) $ | — | |||
| $ (24.0) $ | — $ | — $ | |||
| AISC contribution margin | 43.8 $ | 92.9 | |||
| $ 30.3 $ | 13.6 $ | 63.5 $ | |||
| Gold oz sold | 231,927 | 261,389 | |||
| 115,423 | 116,504 | 138,094 | |||
| Less: Greenstone gold oz sold(1) | (10,358) | — | — | (10,358) | — |
| Adjusted gold oz sold | 105,065 $ | 116,504 $ | 138,094 | 221,569 $ | 261,389 |
| AISC contribution margin per oz sold | $ 288 $ | 116 $ | 460 $ | 198 $ | 355 |
(1) Greenstone results have been excluded from the calculation of AISC contribution margin for the three and six months ended June 30, 2024 as the mine has not yet achieved commercial production.
EBITDA and Adjusted EBITDA
Three months ended Six months ended
| June 30, | March 31, | June 30, | June 30, | June 30, | |
|---|---|---|---|---|---|
| $'s in millions | 2024 | 2024 | 2023 | 2024 | 2023 |
| Net income (loss) | $ 283.8 | (42.8) | 5.4 $ | 241.0 | 22.8 |
| Income tax expense (recovery) | 163.5 | 8.5 | (0.8) | 172.1 | (10.4) |
| Depreciation and depletion | 44.4 | 46.4 | 48.4 | 90.8 | 95.9 |
| Finance expense | 20.7 | 17.4 | 14.3 | 38.1 | 27.0 |
| Finance income | (2.4) | (2.0) | (3.3) | (4.3) | (6.3) |
| EBITDA | $ 509.9 $ | 27.7 $ | 64.0 $ | 537.6 $ | 129.0 |
| Non-cash share-based compensation expense | 2.8 | 2.4 | 1.8 | 5.2 | 3.4 |
| Unrealized (gain) loss on gold contracts | (0.2) | 10.6 | (7.9) | 10.4 | (2.5) |
| Unrealized (gain) loss on foreign exchange contracts | 19.3 | 18.4 | (13.8) | 37.6 | (26.8) |
| Unrealized (gain) loss on power purchase agreement | (2.5) | (1.9) | 7.2 | (4.5) | 7.2 |
| Unrealized foreign exchange (gain) loss | (7.3) | (5.7) | 3.6 | (13.0) | 6.0 |
| Share of net (income) loss of investment in associate | (0.3) | (0.4) | 1.1 | (0.7) | 17.1 |
| Gain on remeasurement of previously held interest in Greenstone | (470.4) | — | — | (470.4) | — |
| Transaction costs | 0.8 | — | — | 0.8 | — |
| Other (income) expense | (0.8) | 1.2 | 14.9 | 0.3 | (5.3) |
| Adjusted EBITDA | $ 51.3 $ | 52.2 $ | 70.9 $ | 103.5 $ | 127.9 |
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.
The following table provides the calculation of adjusted net income and adjusted EPS, as adjusted and calculated by the Company:
Three months ended Six months ended June 30, March 31, June 30, June 30, June 30, $'s and shares in millions 2024 2024 2023 2024 2023 Net income (loss) attributable to Equinox Gold shareholders $ 283.8 $ (42.8) $ 5.4 $ 241.0 $ 22.8 Add (deduct):
2.8 2.4 1.8 5.2 Non-cash share-based compensation expense 3.4 Unrealized (gain) loss on gold contracts (0.2) 10.6 (7.9) 10.4 (2.5) Unrealized (gain) loss on foreign exchange 19.3 18.4 (13.8) 37.6 contracts (26.8) Unrealized (gain) loss on power purchase agreement (2.5) (1.9) 7.2 (4.5) 7.2 Unrealized foreign exchange (gain) loss (7.3) (5.7) 3.6 (13.0) 6.0 Gain on remeasurement of previously held (470.4) — — (470.4)
interest in Greenstone — Share of net (income) loss of investment in associate (0.3) (0.4) 1.1 (0.7) 17.1 0.8 — — 0.8 Transaction costs — Other (income) expense (0.8) 1.2 14.9 0.3 (5.3) Income tax impact related to above 146.6 1.2 (1.1) 147.8 adjustments (1.2) Unrealized foreign exchange (gain) loss
| recognized in deferred tax expense | 22.5 | 2.7 | (17.5) | 25.1 | (29.8) |
| Adjusted net income (loss) | $ (5.8) $ | (14.4) $ | (6.3) $ | (20.2) $ | (9.3) |
| Basic weighted average shares outstanding | 392.5 | 324.0 | 312.8 | 358.2 | 312.2 |
471.5 324.0 316.4 435.7 Diluted weighted average shares outstanding 315.7 $ (0.01) $ (0.04) $ (0.02) $ (0.06) $ Adjusted income (loss) per share - basic (0.03) $ (0.01) $ (0.04) $ (0.02) $ (0.06) $ Adjusted income (loss) per share - diluted (0.03)
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 loans and borrowings, net of the cash and cash equivalent balance as at the balance sheet date. A reconciliation of net debt is provided below.
| June 30, | March 31, | December 31, | |
|---|---|---|---|
| $'s in millions | 2024 | 2024 | 2023 |
| Current portion of loans and borrowings | $ 138.0 $ | 275.6 $ | 138.6 |
1,338.4 653.5 Non-current portion of loans and borrowings 786.4 1,476.4 929.1 Total debt 925.0 Less: Cash and cash equivalents (unrestricted) (167.5) (125.3) (192.0) Net debt $ 1,308.9 $ 803.8 $ 733.0
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.
Cautionary Notes & 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 or financial outlook information. Actual results of operations and the ensuing financial results may vary materially from the amounts set out in any future-oriented financial information or financial outlook 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, growth potential and future financial or operating performance,