EX-99.3 4 exhibit99-3.htm EXHIBIT 99.3 First Majestic Silver Corp.: Exhibit 99.3 - Filed by newsfilecorp.com


 







     
 
     
 


MANAGEMENT’S DISCUSSION AND ANALYSIS

FOR THE YEAR AND QUARTER ENDED DECEMBER 31, 2021



                 
 
925 West Georgia Street, Suite 1800, Vancouver, B.C., Canada V6C 3L2
Phone: 604.688.3033 | Fax: 604.639.8873| Toll Free: 1.866.529.2807 | Email: info@firstmajestic.com
www.firstmajestic.com




           
TABLE OF CONTENTS
                 
   
   
     
   
   
   
   
   
OVERVIEW OF OPERATING RESULTS  
 
 
 
 
 
 
 
 
 
 
 
     
OVERVIEW OF FINANCIAL PERFORMANCE  
 
 
 
     
OTHER DISCLOSURES  
 
 
 
 
 
 
     
 
 
 


                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 2
              



MANAGEMENT’S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION

This Management’s Discussion and Analysis of Results of Operations and Financial Condition (“MD&A”) should be read in conjunction with the audited consolidated financial statements of First Majestic Silver Corp. (“First Majestic” or “the Company”) as at and for the year ended December 31, 2021 which are prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board ("IFRS"). All dollar amounts are expressed in United States (“US”) dollars and tabular amounts are expressed in thousands of US dollars, unless otherwise indicated. Certain amounts shown in this MD&A may not add exactly to total amounts due to rounding differences.

This MD&A contains “forward-looking statements” that are subject to risk factors set out in a cautionary note contained at the end of this MD&A. All information contained in this MD&A is current and has been approved by the Board of Directors of the Company as of March 9, 2022 unless otherwise stated.

           
COMPANY OVERVIEW

First Majestic is a multinational mining company headquartered in Vancouver, Canada, focused on primary silver and gold production in North America, pursuing the exploration and development of its existing mineral properties and acquiring new assets. The Company owns one producing mine in the USA, the Jerritt Canyon Gold Mine, three producing mines in Mexico: the San Dimas Silver/Gold Mine, the Santa Elena Silver/Gold Mine, the La Encantada Silver Mine, four mines currently in care and maintenance in Mexico: the San Martin Silver Mine, the Del Toro Silver Mine, the La Parrilla Silver Mine and the La Guitarra Silver/Gold Mine.

First Majestic is publicly listed on the New York Stock Exchange under the symbol “AG”, on the Toronto Stock Exchange under the symbol “FR” and on the Frankfurt Stock Exchange under the symbol “FMV”.



                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 3
              



           
2021 ANNUAL HIGHLIGHTS
                                                     
Key Performance Metrics   2021   2020   2019   Change
'21 vs '20
Operational                
Ore Processed / Tonnes Milled   3,339,394      2,213,954      2,831,999      51  %
Silver Ounces Produced   12,842,945      11,598,380      13,241,118      11  %
Silver Equivalent Ounces Produced   26,855,783      20,379,010      25,554,288      32  %
Cash Costs per Silver Equivalent Ounce (1)
  $13.23      $9.00      $8.74      47  %
All-in Sustaining Cost per Silver Equivalent Ounce (1)
  $18.84      $14.03      $12.62      34  %
Total Production Cost per Tonne (1)
  $102.77      $79.59      $75.05      29  %
Average Realized Silver Price per Ounce (1)
  $25.16      $21.15      $16.40      19  %
                 
Financial (in $millions)                
Revenues   $584.1      $363.9      $363.9      61  %
Mine Operating Earnings   $101.4      $105.1      $66.2      (3  %)
                 
Earnings (Loss) before Income Taxes   $25.3      $29.7      ($39.0)     (15  %)
Net (Loss) Earnings   ($4.9)     $23.1      ($40.5)     (121  %)
Operating Cash Flows before Working Capital and Taxes   $176.8      $107.3      $108.9      65  %
Cash and Cash Equivalents   $237.9      $238.6      $169.0      %
Working Capital (1)
  $224.4      $254.4      $171.1      (12  %)
Free Cash Flow (1)
  ($16.9)     $30.7      $91.0      (155  %)
                 
                 
                 
Shareholders                
(Loss) Earnings per Share ("EPS") - Basic   ($0.02)     $0.11      ($0.20)     (119  %)
Adjusted EPS (1) 
  $0.02      $0.18      $0.04      (86  %)
                 

NM - Not meaningful

(1)The Company reports non-GAAP measures which include cash costs per ounce produced, all-in sustaining cost per ounce, total production cost per tonne, average realized silver price per ounce sold, working capital, adjusted EPS and free cash flow. These measures are widely used in the mining industry as a benchmark for performance, but do not have a standardized meaning and the methods used by the Company to calculate such measures may differ from methods used by other companies with similar descriptions. See “Non-GAAP Measures” on pages 45 to 53 for a reconciliation of non-GAAP to GAAP measures.


      



                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 4
              


Operational Highlights
                                           
Annual Production Summary San Dimas Santa Elena La Encantada Jerritt Canyon         Consolidated
Ore Processed / Tonnes Milled 822,791    879,060    1,004,144    633,400            3,339,394   
Silver Ounces Produced 7,646,898    1,954,492    3,241,555    —            12,842,945   
Gold Ounces Produced 81,237    42,088    460    68,567            192,353   
Silver Equivalent Ounces Produced 13,525,049    5,041,937    3,274,798    5,013,999            26,855,783   
Cash Costs per Silver Equivalent Ounce(1)
$9.01    $15.40    $13.49    $22.21            $13.23   
All-in Sustaining Cost per Silver Equivalent Ounce(1)
$12.70    $19.20    $16.66    $28.01            $18.84   
Cash Cost per Gold Equivalent Ounce(1)
N/A N/A N/A $1,624            N/A
All-in Sustaining Costs per Gold Equivalent Ounce(1)
N/A N/A N/A $2,048            N/A
Total Production Cost per Tonne(1)
$142.00    $85.15    $42.25    $172.20            $102.77   
(1)See "Non-GAAP measures"

Annual silver production of 12,842,945 ounces, which slightly missed the lower end of the Company’s revised guidance range of producing between 13.0 to 13.8 million ounces of silver.
 
Annual gold production of 192,353 ounces, was within the higher end of the Company’s revised guidance range of producing between 181,000 to 194,000 ounces. This strong performance was primarily attributed to the processing of Ermitaño ore at the Santa Elena plant and strong gold grades at San Dimas in the fourth quarter.
Successfully completed the acquisition of the Jerritt Canyon Gold Mine in Nevada, USA adding a fourth operating mine to the Company’s portfolio.

Successfully began underground ore production from the Ermitaño mine near the Santa Elena mill in the fourth quarter of 2021, after five years since its initial discovery. This was completed ahead of schedule following batch processing of Ermitaño ore which started in November. This important new mine is expected to significantly increase production and reduce costs at Santa Elena as it ramps up throughout 2022.
Successfully converted Santa Elena from diesel power to more environmentally friendly and lower cost liquid natural gas (“LNG”) with the construction of the new 12.4 megawatt ("MW") LNG facility.
Sold a record 349,278 ounces of retail silver bullion products, or approximately 3% of the Company’s silver production, on First Majestic’s online bullion store at an average silver price of $31.21 per ounce for total proceeds of $10.9 million.

Cash cost per silver equivalent ("AgEq") ounce in the year was $13.23, compared to $9.00 in the previous year. The increase in cash cost per AgEq ounce was primarily due to the addition of Jerritt Canyon which was producing at a higher cash costs since the acquisition. The Company has identified various projects to be implemented over the next 12 months at Jerritt Canyon to improve production and reduce costs at the mine and processing plant. Additionally, there was an increase in energy costs at San Dimas due to lower energy contribution from the hydroelectric power plant as well as an increase in costs at Santa Elena primarily due to higher ore development and mining contractor costs to prepare ore faces in the mine.

All-in sustaining cost ("AISC") per AgEq ounce in the year was $18.84, compared to $14.03 in the previous year. The increase in AISC per AgEq ounce was primarily attributed to higher cash costs, combined with an increase in sustaining capital costs related to the Tailings Storage Facility 2 ("TSF2") lift project which was completed on time and under-budget at Jerritt Canyon Gold Mine. The increase in AISC was partially offset by increased production at San Dimas, Santa Elena and Jerritt Canyon during the year.

Financial Highlights

Robust cash position and liquidity: The Company ended the year with cash and cash equivalents of $237.9 million compared to $238.6 million at the end of the previous year, while working capital decreased to $224.4 million compared to $254.4 million. Cash and cash equivalent excludes the re-allocation of $48.0 million in VAT refunds which have been recorded within non-current restricted cash.

Revenue: The Company generated record annual revenues of $584.1 million in 2021, 61% higher than the previous year primarily due to the addition of the Jerritt Canyon Gold Mine during the second quarter, a 32% increase in payable
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 5
              


silver equivalent ounces sold and a 19% increase in the average realized silver price per ounce which averaged $25.16 per ounce compared to $21.15 per ounce in 2020.

Mine operating earnings: During the year, the Company recognized mine operating earnings of $101.4 million compared to $105.1 million in 2020. The decrease in mine operating earnings was primarily driven by higher costs at Jerritt Canyon to prepare the mine for higher throughputs and improved plant performance along with increased costs at Santa Elena due to Ermitaño ramping up production during the year which was partially offset by an increase in revenue.

Net earnings: The Company recognized a net loss of $4.9 million (EPS of $(0.02)) in 2021 compared to net earnings of $23.1 million (EPS of $0.11) in 2020. The decrease in net earnings was primarily attributable to an increase in income tax expense during the year as well as an accounting loss recognized on the settlement of the Company's 2018 senior convertible notes of $4.6 million. The new convertible notes provided extended financing terms and allowed the Company to raise $230 million in cash which was used to repurchase the notes issued in 2018 for $171.8 million, with the remaining net proceeds to be used for general corporate purposes and strategic opportunities.

Adjusted earnings: Adjusted earnings (see “Non-GAAP Measures”), normalized for non-cash or unusual items such as COVID-19 standby costs, write-down of mineral inventory, loss on early settlement of senior convertible notes, share-based payments and deferred income taxes for the year ended December 31, 2021 was $6.0 million ($0.02 per share), compared to adjusted earnings of $37.4 million ($0.18 per share) in 2020.

Cash flow from operations: During the year, cash flow from operations before changes in working capital and income taxes was $176.8 million compared to $107.3 million in 2020.





                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 6
              



           
ACQUISITION OF JERRITT CANYON CANADA LTD.

On April 30, 2021, the Company completed the acquisition of 100% of the issued and outstanding shares of Jerritt Canyon Canada Ltd. from Sprott Mining Inc. ("Sprott Mining") in exchange for 26,719,727 common shares of First Majestic (the "Consideration Shares") and five million common share purchase warrants (the "Consideration Warrants"), each exercisable for one common share of the Company at a price of $20 per share for a period of three years from the date of acquisition on April 30, 2021 (the “Acquisition Date”). Concurrent with closing of the acquisition, Sprott Mining also completed a private placement consisting of $30.0 million at a price of $17.59 per share for a total of 1,705,514 common shares of the Company (the "Private Placement Shares") (together, the "Acquisition Agreement").

Pursuant to closing of the Acquisition Agreement, the Company deposited into escrow an aggregate of $60.0 million (the "Escrowed Funds"), including $30.0 million from First Majestic and $30.0 million proceeds from the Private Placement Shares, representing the estimated tax ("Triggered Tax") due by Jerritt Canyon Canada as a result of a reorganization completed prior to the acquisition of the Jerritt Canyon Gold Mine. Pursuant to the Acquisition Agreement, the Purchase Price is increased to the extent the Triggered Tax is less than $60 million (“Triggered Tax Adjustment”) and decreased to the extent the working capital (the “Working Capital Adjustment”) of Jerritt Canyon is less than zero. The amount of such tax liability was $45.2 million and has been paid from the Escrowed Funds. As of April 30, 2021, Jerritt Canyon had a preliminary negative working capital of $2.8 million. As at December 31, 2021, the Working Capital Adjustment and Triggered Tax Adjustment had not been finally determined and $12.6 million remains in escrow pending such determination.   

Jerritt Canyon owns and operates the Jerritt Canyon Gold Mine located in Elko County, Nevada. Jerritt Canyon was discovered in 1972 and has been in production since 1981 having produced over 9.5 million ounces of gold over its 40-year production history. The mine currently operates as an underground mine and has one of three permitted gold processing plants in Nevada that uses roasting in its treatment of ore. This processing plant has a capacity of 4,000 tonnes per day (“tpd”) and is currently operating at an average rate of approximately 2,200 tpd. The property consists of a large, under explored land package consisting of 30,821 hectares (119 square miles). The acquisition was completed in order to support the Company's growth strategy by adding another cornerstone asset within a world class mining jurisdiction to the Company's portfolio.

Management has concluded that Jerritt Canyon constitutes a business and, therefore, the acquisition is accounted for in accordance with IFRS 3 - Business Combinations. Given the delivery of the consideration and the fulfillment of the covenants as per the Acquisition Agreement, the transaction was deemed to be completed with First Majestic identified as the acquirer. Based on the April 30, 2021 opening share price of common shares, the total consideration of the Jerritt Canyon acquisition is $478.9 million. The Company began consolidating the operating results, cash flows and net assets of Jerritt Canyon from April 30, 2021 onwards.  
 
The determination of the fair value of assets acquired and liabilities assumed was previously reported based on preliminary estimates at the Acquisition Date. The Company is completing a full and detailed valuation of the fair value of the net assets of Jerritt Canyon acquired using income, market, and cost valuation methods with the assistance of an independent third party. As of the date of these consolidated financial statements, the allocation of purchase price with respect to the fair value increment of assets acquired and liabilities assumed have been updated to reflect new information obtained which existed at the Acquisition Date.

The fair value of assets acquired, and liabilities assumed are subject to change for up to one year from the Acquisition Date. The Company is finalizing its full and detailed assessment of the fair value of the net assets of Jerritt Canyon acquired. As stated above, the Triggered Tax Adjustment and the Working Capital Adjustment, as well as any consequential impact on the deferred tax liabilities, have yet to be finally determined. If new information arises which would impact management's assessment of the fair value at the Acquisition Date, any adjustments to the allocation of the purchase consideration will be recognized retrospectively and comparative information will be revised. Consequently, the final allocation of the purchase price consideration may result in material adjustments to the amounts shown in these audited consolidated financial statements.




                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 7
              


Consideration and Purchase Price Allocation
Total consideration for the acquisition was valued at $478.9 million on the acquisition date. The following table summarizes the consideration paid as part of the purchase price:

                 
Total Consideration    
     
26,719,727 Consideration Shares issued to Sprott Mining with an accounting fair value of $15.59 per share(1)
  $416,561   
1,705,514 Private Placement Shares issued to Sprott Mining with an accounting fair value of $15.59 per share(1)
  26,589   
5,000,000 Consideration Warrants issued to Sprott Mining with an accounting fair value of $4.63 per warrant(2)
  23,150   
Estimated Triggered Tax Adjustment   12,570   
     
Total consideration   $478,870   

(1)Fair values of Consideration Shares and Private Placement Shares were estimated at $15.59 per share based on the opening price of First Majestic’s common share on the New York Stock Exchange on April 30, 2021, as compared to their deemed price of $17.59 according to the Acquisition Agreement.
(2)The Consideration Warrants have an exercise price of $20 per share for a three-year term expiring on April 30, 2024. The fair value of Consideration Warrants were estimated using the Black-Scholes method at the Jerritt Canyon Acquisition Date, using the following assumptions:
                   
       
  Stock price (as of opening on April 30, 2021)   $15.59   
  Exercise price of Consideration Warrants   $20.00   
  Term (years)    
  Volatility   55%
  Annual rate of quarterly dividends   0%
  Discount rate - bond equivalent yield   0.5%
  Total fair value of warrants   $23,150   




























                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 8
              


The following table summarizes the preliminary and revised purchase price allocated to the identifiable assets and liabilities based on their estimated fair values on the acquisition date:

                                         
Allocation of Purchase Price            
    Preliminary as reported June 30, 2021   Adjustments   Revised as reported December 31,
2021
Cash and cash equivalents   $1,025      $—      $1,025   
Inventories   19,304      —      19,304   
Trade and other receivables   135      (63)     72   
Other financial assets   3,581      —      3,581   
Prepaid expenses   1,662      62      1,724   
Restricted cash(1)
  96,985      —      96,985   
Mining interest   409,930      22,729      432,659   
Property, plant and equipment   224,034      (48,307)     175,727   
Deposit on non-current assets   128      —      128   
Trade and other payables   (27,159)     3,974      (23,185)  
Lease liabilities(3)
  (2,194)     —      (2,194)  
Income taxes payable   (47,185)     1,866      (45,319)  
Contingent environmental provision(2)
  (17,900)     17,900      —   
Decommissioning liabilities(2)
  (87,705)     16,570      (71,135)  
Deferred tax liabilities   (98,186)     (12,316)     (110,502)  
Net assets acquired   $476,455      $2,415      $478,870   
(1) Restricted cash includes $30.0 million proceeds from the issuance of Private Placement Shares which were deposited into the Escrowed Funds and $67.0 million in non-current environmental reclamation bonds.
(2) Decommissioning liabilities include funds required to establish a trust agreement with the Nevada Division of Environmental Protection (“NDEP”) to cover post-closure water treatment costs at Jerritt Canyon, which were previously reported as a contingent environmental provision.
3) Lease liabilities are defined per Note 21.
 


The Company used discounted cash flow models to determine the fair value of the depletable mining interest. The expected future cash flows are based on estimates of future gold prices, estimated quantities of ore reserves and mineral resources, expected future production costs and capital expenditures based on the life of mine plans at the acquisition date. The discounted future cash flow models used a 5.1% discount rate based on the Company’s assessment of country risk, project risk, and other potential risks specific to the acquired mining interest.

The significant assumptions used in the determination of the fair value of the mining interests were as follows:
                 
     
Short-term and long-term gold price   $1,750
     
Discount rate   5.1%
Mine life (years)   11
Average gold grade over life of mine   6.0 g/t
Average gold recovery rate   86%

The Company used a market approach to determine the fair value of exploration potential by comparing the costs of other precedent market transactions within the industry on a dollar per square kilometres basis. Those amounts were used to determine the range of area-based resources multiples implied within the value of transactions by other market participants. Management made a significant assumption in the determination of the fair value of exploration potential by using an implied multiple of $298,524 per square kilometre for a total of $92.0 million. The Company accounted for exploration potential through inclusion within non-depletable mineral interest.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 9
              


Financial and operating results of Jerritt Canyon are included in the Company’s consolidated financial statements effective April 30, 2021. During the year ended December 31, 2021, the acquisition of Jerritt Canyon contributed $123.8 million of revenues and $32.1 million of net loss to the Company’s financial results since April 30, 2021.

Had the business combination been effected at January 1, 2021, pro forma revenues and net loss of the Company for the year ended December 31, 2021 would have been $636.4 million and $26.5 million, respectively. Total transaction costs of $2.0 million related to the acquisition were expensed during the year.
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 10
              



           
2021 FOURTH QUARTER HIGHLIGHTS
                                                               
Key Performance Metrics   2021-Q4   2021-Q3 Change
Q4 vs Q3
  2020-Q4 Change
Q4 vs Q4
         
Operational                          
Ore Processed / Tonnes Milled   955,810      943,126    %   625,332    53  %          
Silver Ounces Produced   3,358,809      3,302,086    %   3,452,959    (3  %)          
Silver Equivalent Ounces Produced   8,561,023      7,319,441    17  %   5,477,492    56  %          
Cash Costs per Silver Equivalent Ounce (1)
  $12.32      $14.09    (13  %)   $10.21    21  %          
All-in Sustaining Cost per Silver Equivalent Ounce (1)
  $17.26      $19.93    (13  %)   $16.12    %          
Total Production Cost per Tonne (1)
  $105.37      $106.52    (1  %)   $85.68    23  %          
Average Realized Silver Price per Ounce (1)
  $24.18      $23.10    %   $24.88    (3  %)          
                           
Financial (in $millions)                          
Revenues   $204.9      $124.6    64  %   $117.1    75  %          
Mine Operating Earnings   $40.4      $3.5    NM   $43.7    (8  %)          
                           
                           
Net (Loss) Earnings   ($4.0)     ($18.4)   (78  %)   $34.5    (112  %)          
Operating Cash Flows before Movements in Working Capital and Taxes 
  $71.8      $22.6    NM   $48.2    49  %          
Cash and Cash Equivalents   $237.9      $192.8    23  %   $238.6    %          
Working Capital (1)
  $224.4      $262.5    (15  %)   $254.4    (12  %)          
Free cash flow (1)
  $66.4      ($24.7)   NM   $25.7    158  %          
                           
                           
                           
Shareholders                          
(Loss) Earnings per Share ("EPS") - Basic   ($0.02)     ($0.07)   (71  %)   $0.16    (110  %)          
Adjusted EPS (1) 
  $0.02      ($0.07)   NM   $0.11    (85  %)          
                           
                           
NM - Not meaningful

(1)The Company reports non-GAAP measures which include cash costs per silver equivalent ounce produced, all-in sustaining cost per silver equivalent ounce produced, total production cost per tonne, average realized silver price per ounce sold, working capital, adjusted EPS and free cash flow. These measures are widely used in the mining industry as a benchmark for performance, but do not have a standardized meaning and the methods used by the Company to calculate such measures may differ from methods used by other companies with similar descriptions. See “Non-GAAP Measures” on pages 45 to 53 for a reconciliation of non-GAAP to GAAP measures.

                                           
Fourth Quarter Production Summary San Dimas Santa Elena La Encantada Jerritt Canyon         Consolidated
Ore Processed / Tonnes Milled 206,738    224,459    268,239    256,374            955,810   
Silver Ounces Produced 2,174,353    426,870    757,586    —            3,358,809   
Gold Ounces Produced 23,795    19,810    146    23,660            67,411   
Silver Equivalent Ounces Produced 4,015,346    1,955,550    768,796    1,821,331            8,561,023   
Cash Costs per Silver Equivalent Ounce $7.98    $11.56    $14.51    $21.71            $12.32   
All-in Sustaining Cost per Silver Equivalent Ounce $11.29    $14.02    $19.41    $26.95            $17.26   
Cash Cost per Gold Equivalent Ounce N/A N/A N/A $1,674            N/A
All-In Sustaining Costs per Gold Equivalent Ounce N/A N/A N/A $2,077            N/A
Total Production Cost per Tonne $146.30    $93.78    $39.70    $151.23            $105.37   









                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 11
              


Operational Highlights

Total production: During the quarter, total production was 8.6 million silver equivalent ounces, representing a 17% increase over the prior quarter. Silver production reached 3.4 million ounces, representing a 2% increase over the prior quarter. Gold production reached 67,411 ounces of gold, representing a 24% increase from the prior quarter and the Company's highest quarterly gold production primarily due to the addition of Jerritt Canyon and higher gold grades from San Dimas and Santa Elena.
Cash cost per silver equivalent ounce for the quarter was $12.32 per ounce, compared to $14.09 per ounce in the previous quarter. The decrease in cash cost per AgEq ounce was primarily due to an increase in production from San Dimas and Santa Elena.
All-in sustaining cost per silver equivalent ounce in the fourth quarter was $17.26 per ounce compared to $19.93 per ounce in the previous quarter. The decrease in AISC per AgEq ounce was primarily attributed to an increase in production at San Dimas and Santa Elena, as well as lower sustaining capital expenditures in the fourth quarter as expenditures related to the Tailings Storage Facility 2 ("TSF2") lift project at Jerritt Canyon have now been completed on time and under budget.
Processing of Ermitaño ore: In November, the Company began batch processing of Ermitaño’s ore at the Santa Elena processing plant and in December started commercial production, ahead of schedule, which resulted in a new quarterly production record at Santa Elena. A total of 2.0 million silver equivalent ounces were produced in the quarter consisting of 426,870 ounces of silver and 19,810 ounces of gold. This represents a significant 84% increase from the prior quarter and the highest quarterly production since acquiring the mine in 2015.
San Dimas Production: San Dimas produced a record 4.0 million silver equivalent ounces, consisting of 2.2 million ounces of silver and 23,795 ounces of gold, representing a 17% increase in total production from the prior quarter and the highest quarterly production since acquiring the mine in 2018.

21 active drill rigs: The Company completed a total of 55,621 metres in exploration drilling across the Company's mines during the quarter. At the end of the quarter, a total of 21 exploration drill rigs were active consisting of seven rigs at San Dimas, nine rigs at Jerritt Canyon, three rigs at Santa Elena and two rigs at La Encantada.

Financial Highlights

In the fourth quarter, the Company generated revenues of $204.9 million compared to $117.1 million in the fourth quarter of 2020. The increase in revenues was primarily attributed to the addition of Jerritt Canyon, the processing of the Ermitaño ore and the sale of 1.4 million silver ounces of inventory previously withheld in the prior quarter. The average realized silver price of silver averaged $24.18 per ounce during the quarter, a 3% decrease compared to $24.88 in the fourth quarter of 2020.
The Company realized mine operating earnings of $40.4 million compared to mine operating earnings of $43.7 million in the fourth quarter of 2020. The decrease in mine operating earnings was primarily attributed to an increase in cost of sales and depreciation and depletion attributed to the addition of Jerritt Canyon, partially offset by an increase in silver ounces sold.
Net loss for the quarter was $4.0 million (EPS of ($0.02)) compared to net earnings of $34.5 million (EPS of $0.16) in the fourth quarter of 2020. The decrease in net earnings was primarily attributable to an income tax expense of $23.9 million compared to a recovery of $7.1 million in the fourth quarter of 2020.
Adjusted net earnings (a non-GAAP measure) for the quarter, normalized for non-cash or unusual items such as loss on early settlement of senior convertible notes, share-based payments, unrealized gain on foreign currency derivatives and deferred income taxes for the quarter ended December 31, 2021, was $4.1 million (Adjusted EPS of $0.02) compared to adjusted net earnings of $24.2 million (Adjusted EPS of $0.11) in the fourth quarter of 2020.
Operating cash flow before movements in working capital and taxes in the quarter was an inflow of $71.8 million compared to a cash inflow of $48.2 million in the fourth quarter of 2020.
As of December 31, 2021, the Company had cash and cash equivalents of $237.9 million and working capital of $224.4 million.
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 12
              



           
2022 PRODUCTION OUTLOOK AND COST GUIDANCE UPDATE

This section provides management’s revised production outlook and cost guidance for 2022. These are forward-looking estimates and are subject to the cautionary note regarding the risks associated with relying on forward-looking statements at the end of this MD&A. Actual results may vary based on production throughputs, grades, recoveries and changes in economic circumstances.

The Company expects 2022 total production from its four operating mines to range between 32.2 to 35.8 million silver equivalent ounces consisting of 12.2 to 13.5 million ounces of silver and 258,000 to 288,000 ounces of gold. Based on the midpoint of the guidance range the Company expects silver equivalent ounces to increase 27% when compared to 2021. Silver production is expected to remain consistent with 2021 rates whereas gold production is expected to increase by 42% year-over-year. The increase in gold production is primarily due to the ramp up of production at Ermitaño which is known to contain higher amounts of gold and a full year of production from Jerritt Canyon.

A mine-by-mine breakdown of the 2022 production guidance is included in the table below. The Company reports cost guidance to reflect cash costs and AISC on a per silver equivalent payable ounces. For 2022, the Company is using a 78:1 silver to gold ratio compared to a 72:1 silver to gold ratio in its revised 2021 guidance. Metal price and foreign currency assumptions for calculating equivalents are silver: $22.50/oz, gold: $1,750/oz, MXN:USD 20:1.

GUIDANCE FOR FULL YEAR 2022
                                   
 
Silver Oz (M)
Gold Oz (k)
Silver Eqv Oz (M)
Cash Cost
AISC
 
Silver:
     
($ per AgEq oz)
($ per AgEq oz)
San Dimas, Mexico
7.4 – 8.2
81 – 91
13.7 – 15.2
8.59 – 9.13
11.75 – 12.65
Santa Elena, Mexico
1.9 – 2.1
61 – 68
6.6 – 7.4
13.06 – 13.68
15.58 – 16.66
La Encantada, Mexico
2.9 – 3.2
2.9 – 3.2
14.82 – 15.74
17.89 – 19.15
Mexico Consolidated:
12.2 – 13.5
142 – 159
23.2 – 25.8
10.65 – 11.31
15.18 – 16.35
           
Gold:
     
($ per AuEq oz)
($ per AuEq oz)
Jerritt Canyon, USA
116 – 129
9.0 – 10.0
1,259 – 1,334
1,503 – 1,607
Total Production
     
($ per AgEq oz)
($ per AgEq oz)
Consolidated*
12.2 – 13.5
258 – 288
32.2 – 35.8
12.20 – 12.94
16.79 – 18.06
*Certain amounts shown may not add exactly to the total amount due to rounding differences.
*Cash Costs and AISC are non-GAAP measures. Consolidated AISC includes general and administrative cost estimates and non-cash costs of $1.49 to $1.66 per payable silver ounce. The Company calculates AISC in the manner set out in the table below.

The Company is projecting its 2022 AISC to be within a range of $16.79 to $18.06 on a per consolidated payable silver equivalent ounce basis. Excluding non-cash items, the Company anticipates its 2022 AISC to be within a range of $16.34 to $17.56 per payable silver equivalent ounce. An itemized AISC cost table is provided below:

           
  FY 2022
All-In Sustaining Cost Calculation
($ per AgEq oz)
Total Cash Costs per Payable Silver Ounce
12.20 – 12.94
General and Administrative Costs
1.04 – 1.16
Sustaining Development Costs
1.29 – 1.44
Sustaining Property, Plant and Equipment Costs
0.86 – 0.96
Sustaining Exploration Costs
0.13 – 0.15
Profit Sharing
0.49 – 0.54
Share-based Payments (non-cash)
0.34 – 0.38
Lease Payments
0.33 – 0.37
Accretion and Reclamation Costs (non-cash)
0.11 – 0.13
All-In Sustaining Costs (Ag Eq Oz)
16.79 – 18.06
All-In Sustaining Costs: (Ag Eq Oz excluding non-cash items)
16.34 – 17.56
   
1.AISC is a non-GAAP measure and is calculated based on the Company’s consolidated operating performance. Other mining companies may calculate AISC differently as a result of differences in underlying accounting principles, the definition of “sustaining costs” and the distinction between sustaining and expansionary capital costs.
2.Total cash cost per payable silver equivalent ounce includes estimated royalties and 0.5% Mexico mining environmental fee of $0.15 to $0.17 per payable silver equivalent ounce.
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 13
              


INVESTING FOR FUTURE GROWTH
In 2022, the Company plans to invest a total of $207.8 million on capital expenditures consisting of $86.3 million for sustaining investments and $121.5 million for expansionary projects. This represents a 5.4% decrease compared to the 2021 capital expenditures and is aligned with the Company’s future growth strategy of investments in fine grinding technology, processing plant modernizations (including the dual-circuit project installation and expansion of the LNG generation plant at Santa Elena), increased exploration investment, higher mine development rates, and to increase underground ore extraction and plant processing rates at Jerritt Canyon and Santa Elena.  

                       
2022 Capital Budget ($millions) Sustaining Expansionary Total
Underground Development $46.2 $41.8 $88.8
Exploration 9.2 36.0 45.2
Property, Plant and Equipment 27.4 24.5 51.9
Corporate Projects 3.4 19.3 22.7
Total* $86.2 $121.6 $207.8
*Certain amounts shown may not add exactly to the total amount due to rounding differences.

The 2022 annual budget includes total capital investments of $88.8 million to be spent on underground development; $51.9 million towards property, plant and equipment; $45.2 million in exploration; and $22.7 million towards corporate innovation projects. Management may revise the guidance and budget during the year to reflect actual and anticipated changes in metal prices or to the business.

The Company plans to increase underground development in 2022 to approximately 53,700 metres compared to 50,559 metres completed in 2021. The 2022 development program consists of approximately 29,100 metres at San Dimas; 4,950 metres at Jerritt Canyon; 14,900 metres at Santa Elena (including Ermitaño) and 4,750 metres at La Encantada. This year-over-year increase is primarily due to the Company’s plan to increase underground ore production in the mines. At San Dimas, the Company is planning to bring the Perez and San Jose Veins, located in the Sinaloa Graben block, into production in the second half of 2022. At Santa Elena, underground development will focus on the Ermitaño mine to continue the ramp up process to achieve approximately 1,000 tonnes per day of underground ore extraction throughout all of 2022 and further increasing to 2,000 tonnes per day in 2023. At Jerritt Canyon, higher development rates are planned to prepare the SSX/Smith mines for increased ore extraction over the next two years. In addition, the Company is planning to begin underground production in the West Generator mine at the end of 2022. At La Encantada, the Company is continuing to develop towards the Ojuelas orebody to prepare for initial production in the second half of 2022.

The Company is planning to significantly increase exploration drilling in 2022 by 41% to approximately 320,200 metres compared to 227,845 metres which were completed in 2021. The 2022 drilling program will consist of:
At San Dimas, approximately 98,000 metres of exploration drilling are planned with infill, step-out and exploratory holes focused on near-mine and brownfield targets including major ore controlling structures in the West, Central, Sinaloa and Tayoltita blocks.
At Jerritt Canyon, approximately 135,100 metres are planned and consisting of a mixture of surface and underground infill, step-out and exploratory holes to support the life of mine and test the presence of a new ore body target at Waterpipe II, Wheeler Fault Zone, and Northeast Starvation Canyon. In addition, eight near-mine targets located adjacent to historic underground and open pit mines will be drilled from surface. Underground drilling will be conducted at the Saval 2 mine located north of the main SSX/Smith mine operations and in the West Generator underground mine which is scheduled to be re-opened by the end of 2022.
At Santa Elena, approximately 68,100 metres are planned with infill and near-mine drilling to continue testing the Santa Elena Main, Alejandra de Bajo, America, Fenix and Ermitaño veins. Brownfield drilling will focus on several targets around the mine areas (both Santa Elena and Ermitaño) and greenfield exploration will continue to test key projects around this very large property.
Finally, at La Encantada the Company has planned approximately 19,000 metres consisting of near-mine drilling to continue adding resources on several existing areas and brownfield drilling to test several high potential targets. The Company recently completed a land access agreement with the Tenochtitlan Ejido which has opened a significant amount of new land that is planned to be explored for the first time in 2022.


                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 14
              



           
OVERVIEW OF OPERATING RESULTS

Selected Production Results for the Past Eight Quarters 
                                                                                             
    2021   2020                  
PRODUCTION HIGHLIGHTS   Q4 Q3
Q2(3)
Q1   Q4 Q3
Q2(1)
Q1                            
Ore processed/tonnes milled                                                
San Dimas   206,738    214,205    202,382    199,466      208,648    189,918    114,390    200,109                               
Santa Elena   224,459    234,862    234,381    185,358      168,276    204,577    89,590    177,834                               
La Encantada   268,239    263,645    242,839    229,421      248,408    261,425    129,579    221,200                               
Jerritt Canyon   256,374    230,415    146,611    —      —    —    —    —                               
                                                 
                                                 
                                                 
                                                 
Consolidated   955,810    943,126    826,213    614,245      625,332    655,920    333,559    599,142                               
                                                 
Silver equivalent ounces produced                                                
San Dimas   4,015,346    3,422,032    3,176,725    2,910,946      3,477,061    3,125,662    2,395,633    3,672,169                               
Santa Elena   1,955,550    1,061,657    1,140,398    884,332      901,630    1,091,026    595,651    1,593,400                               
La Encantada   768,796    913,481    847,502    745,018      1,098,800    984,397    514,092    929,487                               
Jerritt Canyon   1,821,331    1,922,270    1,270,398    —      —    —    —    —                               
                                                 
                                                 
                                                 
                                                 
Consolidated   8,561,023    7,319,441    6,435,023    4,540,296      5,477,492    5,201,085    3,505,376    6,195,057                               
                                                 
Silver ounces produced                                                
San Dimas   2,174,353    1,888,371    1,868,031    1,716,143      1,941,286    1,678,075    1,102,931    1,677,376                               
Santa Elena   426,870    508,641    565,453    453,528      418,153    502,375    222,100    550,133                               
La Encantada   757,586    905,074    840,541    738,354      1,093,521    978,416    509,544    924,472                               
                                                 
                                                 
                                                 
                                                 
                                                 
Consolidated   3,358,809    3,302,086    3,274,026    2,908,024      3,452,959    3,158,866    1,834,575    3,151,980                               
                                                 
Gold ounces produced                                                
San Dimas   23,795    20,767    19,227    17,448      19,980    18,268    12,042    21,308                               
Santa Elena   19,810    7,498    8,453    6,327      6,294    7,428    3,677    10,842                               
Jerritt Canyon   23,660    26,145    18,762    —      —    —    —    —                               
Consolidated   67,265    54,410    46,442    23,775      26,274    25,696    15,719    32,150                               
                                                 
Cash cost per Ounce(2)
                                               
San Dimas (per AgEq Ounce)   $ 7.98    $ 8.29    $ 10.17    $ 10.00      $ 8.49    $ 7.74    $ 6.43    $ 7.15                               
Santa Elena (per AgEq Ounce)   $ 11.56    $ 17.09    $ 16.70    $ 20.18      $ 16.50    $ 13.81    $ 11.44    $ 9.25                               
La Encantada (per AgEq Ounce)   $ 14.51    $ 12.25    $ 13.66    $ 13.77      $ 10.42    $ 10.16    $ 9.55    $ 10.80                               
Jerritt Canyon (per AuEq Ounce)   $ 1,674    $ 1,735    $ 1,407    $ —      $ —    $ —    $ —    $ —                               
                                                 
                                                 
                                                 
                                                 
Consolidated (per AgEq Ounce)   $ 12.32    $ 14.09    $ 13.89    $ 12.61      $ 10.21    $ 9.48    $ 7.76    $ 8.25                               
                                                 
All-in sustaining cost per Ounce(2)
                                               
San Dimas (per AgEq Ounce)   $ 11.29    $ 11.58    $ 14.22    $ 14.31      $ 12.32    $ 10.74    $ 10.70    $ 9.86                               
Santa Elena (per AgEq Ounce)   $ 14.02    $ 21.10    $ 21.31    $ 25.66      $ 21.76    $ 16.36    $ 15.02    $ 10.60                               
La Encantada (per AgEq Ounce)   $ 19.41    $ 15.28    $ 15.97    $ 16.30      $ 12.39    $ 12.12    $ 11.76    $ 13.33                               
Jerritt Canyon (per AuEq Ounce)   $ 2,077    $ 2,286    $ 1,679    $ —      $ —    $ —    $ —    $ —                               
                                                 
                                                 
                                                 
                                                 
Consolidated (per AgEq Ounce)   $ 17.26    $ 19.93    $ 19.42    $ 19.35      $ 16.12    $ 14.01    $ 13.95    $ 12.23                               
                                                 
Production cost per tonne                                                
San Dimas   $ 146.30    $ 128.67    $ 153.43    $ 140.29      $ 135.13    $ 120.60    $ 129.67    $ 126.33                               
Santa Elena   $ 93.78    $ 75.76    $ 79.17    $ 94.15      $ 86.32    $ 71.44    $ 74.50    $ 81.04                               
La Encantada   $ 39.70    $ 41.08    $ 45.71    $ 42.99      $ 43.72    $ 36.04    $ 36.80    $ 43.82                               
Jerritt Canyon   $ 151.23    $ 192.17    $ 177.30    $ —      $ —    $ —    $ —    $ —                               
                                                 
                                                 
                                                 
                                                 
Consolidated   $ 105.37    $ 106.52    $ 104.94    $ 90.03      $ 85.68    $ 71.56    $ 78.78    $ 82.41                               
1) In response to the COVID-19 pandemic, the Mexican Ministry of Health issued a decree requiring non-essential businesses, including mining, to temporarily suspend activities until May 23, 2020. As a result, production and costs were adversely affected during the quarter.
2) Effective January 1, 2021, the Company is reporting its cash costs and all-in sustaining costs on a per silver equivalent ("AgEq") ounce basis. Cash cost and AISC per AgEq Ounce for previous comparative periods were updated based on the new metric. See "Non-GAAP" section.
3) Jerritt Canyon production was from April 30, 2021 to June 30, 2021, or 62 days.
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 15
              



Operating Results – Consolidated Operations
                                                                                   
CONSOLIDATED   2021-Q4 2021-Q3 2021-Q2 2021-Q1   2021-YTD   2020-YTD    Change
Q4 vs Q3
   Change
'21 vs '20
                           
Ore processed/tonnes milled   955,810 943,126 826,213 614,245   3,339,394   2,213,954   %   51  %
Average silver grade (g/t)   125 122 137 166   135   184   %   (27  %)
Average gold grade (g/t)   2.42 2.00 1.80 1.26   1.94   1.46   21  %   33  %
                           
                           
Silver recovery (%)   88  % 90  % 90  % 89  %   89  %   88  %   (2  %)   %
Gold recovery (%)   91  % 90  % 91  % 96  %   91  %   96%   %   (5  %)
                           
                           
                           
Production                          
Silver ounces produced   3,358,809 3,302,086 3,274,026 2,908,024   12,842,945   11,598,380   %   11  %
                           
Gold ounces produced   67,411 54,525 46,544 23,873   192,353   100,081   24  %   92  %
                           
                           
Silver equivalent ounces produced   8,561,023 7,319,441 6,435,023 4,540,296   26,855,783   20,379,010   17  %   32  %
                           
Cost                          
Cash Cost per AgEq Ounce   $12.32 $14.09 $13.89 $12.61   $13.23   $9.00   (13  %)   47  %
All-In sustaining costs per AgEq ounce   $17.26 $19.93 $19.42 $19.35   $18.85   $14.03   (13  %)   34  %
Total production cost per tonne   $105.37 $106.52 $104.94 $90.03   $102.77   $79.59   (1  %)   29  %
                           
Underground development (m)   11,535 11,827 13,490 13,706   50,558   38,504   (2  %)   31  %
Diamond drilling (m)   55,621 79,066 53,608 39,550   227,845   156,244   (30  %)   46  %

The Impact of COVID-19 on Business and Operations
COVID-19 sanitary protocols were established in 2020 at all Company facilities and operations. These protocols include continuous monitoring and testing of workers, use of effective PPE, and other sanitary control measures. These measures have proven effective at managing the pandemic impacts on the Company’s operations and remain in full effect. Worker availability has improved over the past several months, however, it continues to be a challenge but is currently being mitigated by increasing the use of temporary workers and contractors to replace vulnerable workers.

The Company also continues supporting local communities by sponsoring health professionals, medical and testing equipment, personal protective equipment, medicine and health supplements.

Production
During the year, the Company produced 26.9 million silver equivalent ounces, consisting of 12.8 million ounces of silver and 192,353 ounces of gold, representing an increase of 11% and 92% respectively, compared to the prior year. The increase in production was primarily due to the reduced effect of the temporary COVID-19 suspensions and units operating with limited workforce levels in the previous year, as well as the addition of Jerritt Canyon and commencing production at Ermitaño.

Total production in the fourth quarter was 8.6 million silver equivalent ounces, consisting of 3.4 million ounces of silver and 67,411 ounces of gold, representing an increase of 2% and 24%, respectively, compared to the previous quarter.

Total ore processed amounted to 3,339,394 tonnes during the year and 955,810 tonnes during the quarter, representing a 51% and 1% increase compared to the prior year and quarter, respectively. The increase in tonnes processed was primarily due to Jerritt Canyon processing higher volumes of lower grade surface material partially offset by slightly lower throughput rates at San Dimas and Santa Elena.

Consolidated silver grades in the quarter averaged 125 g/t compared to 122 g/t in the previous quarter and consolidated gold grades averaged 2.42 g/t compared to 2.00 g/t in the prior quarter. The increase in consolidated silver and gold grades were primarily due to processing higher grade ore within the Jessica vein at San Dimas and the introduction of Ermitaño’s ore into the Santa Elena plant in November.


                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 16
              


Consolidated silver and gold recoveries averaged 88% and 91%, respectively, during the quarter which are consistent compared to the previous quarter. The Company continues to work towards optimizing the metallurgical recoveries of Ermitaño’s ore which achieved 61% for silver and 91% for gold during the fourth quarter. The Santa Elena processing plant will be modified to facilitate finer grinding and improve metallurgical recoveries and operating costs with the commissioning of a new tailing filter-press, an additional leaching tank and a fourth counter current decantation ("CCD") thickener in the fourth quarter of 2022.

Cash Cost and All-In Sustaining Cost per Ounce
Cash cost per AgEq ounce for the year was $13.23 per ounce, compared to $9.00 per ounce in the previous year. The increase in cash cost per AgEq ounce was primarily due to the addition of Jerritt Canyon which was producing at a higher cash costs since the acquisition. The Company has identified various projects to be implemented over the next 12 months at Jerritt Canyon to improve production and reduce costs at the mine and processing plant. Additionally, there was an increase in energy costs at San Dimas due to lower energy contribution from the hydroelectric power plant as well as an increase in costs at Santa Elena primarily due to higher ore development and mining contractor costs to prepare ore faces in the mine.

Cash cost per AgEq ounce for the quarter was $12.32 per ounce, compared to $14.09 per ounce in the previous quarter. The decrease in cash cost per AgEq ounce was primarily due to an increase in production from San Dimas and Santa Elena.

All-in Sustaining Cost per AgEq ounce in the year was $18.85 per ounce compared to $14.03 per ounce in the previous year. The increase in AISC per AgEq ounce was primarily attributed to higher cash costs, combined with an increase in sustaining capital costs related to the TSF2 lift project at Jerritt Canyon Gold. The increase in AISC was partially offset by increased production at San Dimas, Santa Elena and Jerritt Canyon Gold during the year.

All-in Sustaining Cost per AgEq ounce in the fourth quarter was $17.26 per ounce compared to $19.93 per ounce in the previous quarter. The decrease in AISC per AgEq ounce was primarily attributed to lower sustaining capital expenditures in the fourth quarter as expenditures related to the TSF2 lift project at Jerritt Canyon have now been completed as well as an increase in production at San Dimas and Santa Elena.

Development and Exploration
During the year, the Company completed 50,558 metres of underground development and 227,845 metres of diamond drilling, compared to 38,504 metres and 156,244 metres, respectively, in the previous year.

The Company completed a total of 55,621 metres in exploration drilling across the Company's mines during the fourth quarter. At the end of the quarter, a total of 21 exploration drill rigs were active consisting of seven rigs at San Dimas, nine rigs at Jerritt Canyon, three rigs at Santa Elena and two rigs at La Encantada.






















                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 17
              



San Dimas Silver/Gold Mine, Durango, México

The San Dimas Silver/Gold Mine is located approximately 130 km northwest of Durango, Durango State, Mexico and consists of 71,868 hectares of mining claims located in the states of Durango and Sinaloa, Mexico. San Dimas is one of the country’s most prominent silver and gold mines and the largest producing underground mine in the state of Durango with over 250 years of operating history. The San Dimas operating plan involves processing ore from several underground mining areas with a 2,500 tpd capacity milling operation which produces silver/gold doré bars. The mine is accessible via a 40-minute flight from the Durango International Airport to the private airstrip in the town of Tayoltita, or by improved roadway. The Company owns 100% of the San Dimas mine.
                                                                                 
San Dimas 2021-Q4 2021-Q3 2021-Q2 2021-Q1       2021-YTD   2020-YTD    Change
Q4 vs Q3
   Change
'21 vs '20
                             
Total ore processed/tonnes milled 206,738 214,205 202,382 199,466       822,791   713,064   (3  %)   15  %
Average silver grade (g/t) 347 289 301 285       305   297   20  %   %
Average gold grade (g/t) 3.71 3.14 3.07 2.83       3.19   3.24   18  %   (2  %)
Silver recovery (%) 94  % 95  % 95  % 94  %       95  %   94  %   (1  %)   %
Gold recovery (%) 96  % 96  % 96  % 96  %       96  %   96  %   %   %
                             
Production                            
Silver ounces produced 2,174,353 1,888,371 1,868,031 1,716,143       7,646,898   6,399,667   15  %   19  %
Gold ounces produced 23,795 20,767 19,227 17,448       81,237   71,598   15  %   13  %
Silver equivalent ounces produced 4,015,346 3,422,032 3,176,725 2,910,946       13,525,049   12,670,526   17  %   %
                             
Cost                            
Cash cost per AgEq Ounce $7.98 $8.29 $10.17 $10.00       $9.01   $7.53   (4  %)   20  %
All-In sustaining costs per AgEq Ounce $11.29 $11.58 $14.22 $14.31       $12.70   $10.91   (3  %)   16  %
Total production cost per tonne $146.30 $128.67 $153.43 $140.29       $142.00   $127.91   14  %   11  %
                             
Underground development (m) 5,104 5,237 6,637 8,242       25,220   26,154   (3  %)   (4  %)
Diamond drilling (m) 17,279 32,086 26,382 24,078       99,825   87,659   (46  %)   14  %

2021 vs. 2020

In 2021, San Dimas produced 7,646,898 ounces of silver and 81,237 ounces of gold for a total production of 13,525,049 silver equivalent ounces, a 7% increase compared to 12,670,526 silver equivalent ounces in 2020. The mill processed a total of 822,791 tonnes, a 15% increase compared to 713,064 tonnes processed in the previous year.

During 2021, silver and gold grades averaged 305 g/t and 3.19 g/t, respectively, compared to 297 g/t and 3.24 g/t in the previous year. Silver recoveries averaged 95% compared to 94% in 2020, while gold recoveries averaged 96%, which was consistent with 2020.

During the year, cash cost per AgEq ounce averaged $9.01 compared to $7.53 per ounce in 2020. AISC averaged $12.70 per ounce in 2021 compared to $10.91 per ounce in 2020. The increase was primarily attributable to higher energy costs incurred in the first half of the year as the mine had to rely on electricity from the public grid and diesel power generation as a result of lower rainfall and lower energy contribution from the Las Truchas hydroelectric power plant during the dry season.

The San Dimas mine is subject to a gold and silver streaming agreement with Wheaton Precious Metals Corp. ("Wheaton" or "WPM") which entitles Wheaton to receive 25% of the gold equivalent production (based on a fixed exchange ratio of 70 silver ounces to 1 gold ounce) at San Dimas in exchange for ongoing payments equal to the lesser of $600 (subject to a 1% annual inflation adjustment commencing in May 2019) and the prevailing market price, for each gold ounce delivered. Should the average gold to silver ratio over a six-month period exceed 90:1 or fall below 50:1, the fixed exchange ratio would be increased to 90:1 or decreased to 50:1, respectively. The fixed gold to silver exchange ratio as at December 31,
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 18
              


2021 was 70:1. During the year ended December 31, 2021, the Company delivered 48,015 ounces (2020 - 38,604 ounces) of gold to WPM at $617 (2020 - $610) per ounce.

During the year, a total of 25,220 metres of underground development and 99,825 metres of diamond drilling were completed compared to 26,154 metres and 87,659 metres, respectively, in the prior year.

2021Q4 vs. 2021Q3

During the fourth quarter, San Dimas produced 2,174,353 ounces of silver and 23,795 ounces of gold representing an increase of 15% in each metal, compared to the prior quarter. Total production during the fourth quarter amounted to 4,015,346 silver equivalent ounces compared to 3,422,032 silver equivalent ounces in the prior quarter, representing the highest quarterly production since the Company acquired the mine in 2018.

The mill processed a total of 206,738 tonnes of ore with average silver and gold grades of 347 g/t and 3.71 g/t, respectively, compared to 214,205 tonnes milled with average silver and gold grades of 289 g/t and 3.14 g/t, respectively, in the previous quarter. Silver and gold grades increased in the fourth quarter as a major high-grade area within the Jessica vein of the Central Block was brought into production at the end of the third quarter.  

Silver and gold recoveries averaged 94% and 96%, respectively, during the quarter which was consistent with the prior quarter.

The Central Block and Sinaloa Graben areas contributed approximately 62% and 35%, respectively, of the total production during the quarter. In addition, the Tayoltita, El Cristo and West Block areas contributed approximately 3% of total production in the quarter.

In the fourth quarter, cash cost per AgEq ounce was $7.98 per ounce compared to $8.29 per ounce in the prior quarter. The decrease in cash costs during the quarter was primarily due to a 17% increase in silver equivalent ounces produced.

AISC per AgEq ounce for the quarter was $11.29 per ounce compared to $11.58 per ounce in the prior quarter, primarily due to a decrease in cash costs per ounce.

A total of 5,104 metres of underground development was completed in the fourth quarter, compared to 5,237 metres in the prior quarter. During the fourth quarter, seven underground drills completed 17,279 metres compared to 32,086 metres in the prior quarter.
























                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 19
              



Santa Elena Silver/Gold Mine, Sonora, México

The Santa Elena Silver/Gold Mine is located approximately 150 kilometres northeast of the city of Hermosillo, Sonora, Mexico. The operating plan for Santa Elena involves the processing of ore in a 3,000 tpd cyanidation circuit from a combination of underground reserves and spent ore from the previous heap leach pad. The Company owns 100% of the Santa Elena mine including mining concessions totaling over 102,244 hectares, inclusive of the Ermitaño concessions and ore deposit.
                                                                                   
SANTA ELENA 2021-Q4 2021-Q3 2021-Q2 2021-Q1       2021-YTD   2020-YTD   Change
Q4 vs Q3
   Change
'21 vs '20
 
                               
Total ore processed/tonnes milled 224,459 234,862 234,381 185,358       879,060   640,276   (4  %)   37  %  
                               
                               
                               
                               
                               
                               
                               
                               
Santa Elena - heap leach and underground                              
Tonnes milled 120,717 234,861 234,381 185,358       775,317   640,276   (49  %)   21  %  
Average silver grade (g/t) 88 74 81 82       80   88   19  %   (9  %)  
Average gold grade (g/t) 1.37 1.04 1.17 1.11       1.15   1.43   32  %   (20  %)  
Ermitaño mine
                             
Tonnes milled 103,742 —    —    —          103,742   —      100  %   100  %  
Average silver grade (g/t) 54 —    —    —          54   —      100  %   100  %  
Average gold grade (g/t) 4.83 —    —    —          4.83   —      100  %   100  %  
                               
Silver recovery (%) 82  % 91  % 93  % 93  %       90  %   93  %   (10  %)   (3  %)  
Gold recovery (%) 92  % 96  % 96  % 96  %       94  %   96  %   (4  %)   (2  %)  
                               
Production                              
Silver ounces produced 426,870 508,641 565,453 453,528       1,954,492   1,692,761   (16  %)   15  %  
Gold ounces produced 19,810 7,498 8,453 6,327       42,088   28,242   164  %   49  %  
Silver equivalent ounces produced 1,955,550 1,061,657 1,140,398 884,332       5,041,937   4,181,708   84  %   21  %  
                               
Cost                              
Cash cost per AgEq Ounce $11.56 $17.09 $16.70 $20.18       $15.40   $12.32   (32  %)   25  %  
All-In sustaining costs per AgEq Ounce $14.02 $21.10 $21.31 $25.66       $19.20   $15.14   (34  %)   27  %  
Total production cost per tonne $93.78 $75.76 $79.17 $94.15       $85.15   $78.44   24  %   %  
                               
Underground development (m) 4,430 4,195 4,994 4,500       18,119   7,851   %   131  %  
Diamond drilling (m) 13,847 19,609 17,915 12,607       63,977   39,451   (29  %)   62  %  

2021 vs. 2020

In 2021, Santa Elena produced 1,954,492 ounces of silver and 42,088 ounces of gold for a total production of 5,041,937 silver equivalent ounces, a 21% increase compared to 4,181,708 silver equivalent ounces in 2020. The mill processed a total of 879,060 tonnes compared to 640,276 tonnes in the previous year, representing a 37% increase compared to 2020. Overall production in 2021 in the Santa Elena mine increased following multiple improvements in mining methods at the Main, Alejandra Bajo and America veins. Mining and milling rates improved as progress was made in improving underground infrastructure, development and haulage rates over the prior year, plus the addition of Ermitaño ore feed in the fourth quarter.

A 12.4 MW LNG facility was successfully completed and commissioned at Santa Elena during the year, supplying all the power requirements to the operation by the end of the year. This modern "green energy" plant will significantly yield energy cost savings and reduce the carbon emissions of the operations.

Silver and gold grades from Santa Elena ore averaged 80 g/t and 1.15 g/t, respectively, compared to 88 g/t and 1.43 g/t in the previous year as lower grade ore was extracted from the Main Santa Elena vein. Silver recoveries decreased from 93% in 2020 to 90% in 2021 while gold recoveries decreased from 96% to 94% in the current year. The decrease in recoveries is a
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 20
              


result of the lower ore grades from Santa Elena and the first quarter of production at Ermitaño. The Company will continue to optimize batch processing and metallurgical recoveries of Ermitaño's ore during 2022 and plans to upgrade the processing plant with the Dual Circuit Project. The Dual Circuit Project includes the addition of one leaching tank, one CCD tank and a new high-capacity tailing press filter to better handle fine grinding of Ermitaño and Santa Elena ores.

During the year, cash cost per AgEq silver equivalent ounce averaged $15.40 compared to $12.32 per ounce in 2020, representing an increase of 25% while AISC averaged $19.20 per silver equivalent ounce compared to $15.14 per ounce in the previous year, an increase of 27%. The increase was primarily attributed to higher ore development and mining contractor costs incurred during the year to prepare additional ore faces in the Santa Elena mine. Additionally, costs for specialized consulting services were also incurred during the year to establish a more effective Management Operating System ("MOS") at the mine. The increase in AISC is primarily attributed to increased waste mine development costs.

The Santa Elena mine is subject to a gold streaming agreement with Sandstorm Gold Ltd. (“Sandstorm”), which requires the mine to sell 20% of its gold production from the leach pad and a designated area of its underground operations over the life of mine to Sandstorm. The selling price to Sandstorm is currently the lesser of $450 per ounce (subject to a 1% annual inflation increase every April) and the prevailing market price. During the year ended December 31, 2021, the Company delivered 5,327 ounces of gold (2020 - 5,697 ounces) to Sandstorm at an average price of $467 per ounce (2020 - $463 per ounce).

Orogen Royalties Inc., formerly Evrim Resource Corp., retains a 2% net smelter return ("NSR") royalty from the sale of mineral products extracted from the Ermitaño mining concessions. In addition, there is an underlying NSR royalty where Osisko Gold Royalties Ltd. retains a 2% NSR from the sale of mineral products extracted from the Ermitaño mining concessions.

During the year, a total of 18,119 metres of underground development (2020 - 7,851 metres) and 63,977 metres of diamond drilling (2020 - 39,451 metres) were completed, including 6,301 metres of underground development at the Ermitaño project near Santa Elena.

2021Q4 vs. 2021Q3

After five years since its initial discovery, the Company successfully began underground ore production from the Ermitaño mine near Santa Elena in the fourth quarter of 2021. This important new mine is expected to significantly increase production and reduce costs at Santa Elena as it ramps up throughout 2022.

During the fourth quarter, Santa Elena produced a new quarterly record of 1,955,550 silver equivalent ounces consisting of 426,870 ounces of silver and 19,810 ounces of gold representing a decrease of 16% in silver and an increase of 164% in gold production, when compared to the prior quarter. This represents a significant 84% increase from the prior quarter and the highest quarterly production since the Company acquired the mine in 2015. Production was significantly higher than prior quarter due to the introduction of Ermitaño’s higher grade ore into the processing plant in November, approximately two months ahead of schedule. During the year ended December 31, 2021, the Company had accrued $1.0 million (2020 - $nil) in NSR from the production of Ermitaño in November and December of 2021 to be paid in the first quarter of 2022.

The mill processed a total of 224,459 tonnes during the quarter, consisting of 120,717 tonnes of ore from Santa Elena (including the existing heap leach pad) and 103,742 tonnes of ore from Ermitaño compared to total production of 234,862 tonnes in the prior quarter.

Silver and gold grades from Santa Elena averaged 88 g/t and 1.37 g/t, respectively and increase of 19% and 32%, respectively compared to the previous quarter, while silver and gold grades from Ermitaño averaged 54 g/t and 4.83 g/t, respectively.

Silver and gold recoveries in the fourth quarter averaged 82% and 92%, respectively compared to 91% and 96% respectively in the prior quarter. The Company continues to optimize the batch processing and metallurgical recoveries of Ermitaño and Santa Elena ore. The Company is in the process of modifying the Santa Elena processing plant with the commissioning of a new filter-press, an additional leaching tank and a fourth CCD thickener expected to be completed by the fourth quarter of 2022 in order to facilitate finer grinding, improve metallurgical recoveries and reduce operating costs.  

Cash cost per AgEq ounce in the fourth quarter was $11.56 per ounce compared to $17.09 per ounce in the previous quarter. The decrease in cash cost was primarily attributed to a 84% increase in production due to the increase in silver and
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 21
              


gold grades compared to the previous quarter. AISC per AgEq ounce for the quarter was $14.02 per ounce compared to $21.10 per ounce in the prior quarter, primarily driven by the decrease in cash costs per ounce combined with the increase in AgEq production during the quarter.

In the fourth quarter, Santa Elena completed a total of 4,430 metres of underground development, compared to 4,195 metres in the previous quarter. A total of three drill rigs, consisting of two surface rigs and one underground rig, were active at the end of the quarter, completing 13,847 metres compared to 19,609 metres in the prior quarter.
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 22
              



La Encantada Silver Mine, Coahuila, México

The La Encantada Silver Mine is an underground mine located in the northern México State of Coahuila, 708 kilometres northeast of Torreon. La Encantada has 4,076 hectares of mineral concessions and surface land ownership of 1,343 hectares. La Encantada also has a 4,000 tpd cyanidation plant, a camp with 120 houses as well as administrative offices, laboratory, general store, hospital, airstrip and all the necessary infrastructure required for such an operation. The mine is accessible via a two-hour flight from the Durango International Airport to the mine’s private airstrip, or via an improved road from the closest city, Muzquiz, Coahuila State, which is 225 kilometres away. The Company owns 100% of the La Encantada Silver Mine.
                                                                                 
LA ENCANTADA 2021-Q4 2021-Q3 2021-Q2 2021-Q1       2021-YTD   2020-YTD   Change
Q4 vs Q3
  Change
'21 vs '20
                             
Ore processed/tonnes milled 268,239 263,645 242,839 229,421       1,004,144   860,613   %   17  %
Average silver grade (g/t) 117 134 138 131       130   162   (13  %)   (20  %)
Silver recovery (%) 75  % 80  % 78  % 77  %       77  %   78  %   (6  %)   (1  %)
                             
Production                            
Silver ounces produced 757,586 905,074 840,541 738,354       3,241,555   3,505,953   (16  %)   (8  %)
Gold ounces produced 146 114 102 98       460   241   28  %   91  %
Silver equivalent ounces produced 768,796 913,481 847,502 745,019       3,274,798   3,526,776   (16  %)   (7  %)
                             
Cost                            
Cash cost per AgEq Ounce $14.51 $12.25 $13.66 $13.77       $13.49   $10.32   18  %   31  %
All-In sustaining costs per AgEq Ounce $19.41 $15.28 $15.97 $16.30       $16.66   $12.47   27  %   34  %
Total production cost per tonne $39.70 $41.08 $45.71 $42.99       $42.25   $40.37   (3  %)   %
                             
Underground development (m) 790 722 827 965       3,304   3,674   %   (10  %)
Diamond drilling (m) 2,406 5,196 4,905 2,866       15,373   18,611   (54%)     (17%)  

2021 vs. 2020

In 2021, La Encantada produced 3,241,555 ounces of silver and 460 ounces of gold for a total of 3,274,798 silver equivalent ounces, a decrease of 7% compared to 3,526,776 silver equivalent ounces in 2020. The decrease was primarily due to a 20% decrease in silver head grade and a 1% decrease in silver recovery, partially offset by a 17% increase in tonnes milled. This reduction was driven by lower ore grades mined from the northern draw-points of the La Prieta, Milagros and La Fe ore bodies.

Silver recoveries averaged 77% during the year, compared to 78% in 2020. Silver grades during the year averaged 130 g/t, a decrease of 20% compared to 162 g/t in 2020. In the fourth quarter, the Company began to establish new draw-points within the 660 area ore body in order to increase silver grades in the upcoming quarters.

During the year, cash cost per AgEq ounce averaged $13.49 compared to $10.32 per ounce in 2020, and AISC averaged $16.66 per ounce in 2021 compared to $12.47 per ounce in 2020. The increase was primarily attributed to lower production, a stronger Mexican Peso against the U.S. Dollar compared to the previous year along with an increase in energy costs as diesel generators had to be rented due to delay in the liquid gas deliveries at the beginning of the year. Furthermore, the Company has invested in a mill modernization project that was advanced during the year; this included a new refinery scrubber and the installation of two thickener mechanisms.

During the year, the Company entered into a surface access agreement with the Tenochtitlan Ejido to gain access to the land owned by the Ejido's, covering part of the Company's 4,076 hectares of mineral concessions at La Encantada. This new agreement allows the Company, for the first time since owning the mine, to initiate surface exploration programs on this large land package.

A total of 3,304 metres of underground development and 15,373 metres of diamond drilling were completed in 2021 compared to 3,674 metres of underground development and 18,611 metres of diamond drilling in the prior year.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 23
              



2021Q4 vs. 2021Q3

During the quarter, La Encantada produced 757,586 silver ounces compared to 905,074 in previous quarter, representing a 16% decrease in production compared to the previous quarter primarily due to a 13% decrease in silver grade.

The mill processed a total of 268,239 tonnes with an average silver grade and recovery during the quarter of 117 g/t and 75%, respectively, compared to 263,645 tonnes, 134 g/t and 80%, respectively, in the previous quarter. The decrease in grade and recoveries were the result of low-grade material being sourced from previously mined areas. During the quarter, the Company began to establish new draw-points within the 660 area ore body in an effort to increase silver grades in the upcoming quarters.

Cash cost per AgEq ounce for the quarter was $14.51 compared to $12.25 in the previous quarter. The increase in cash cost per AgEq ounce was primarily due to the 16% decrease in silver equivalent ounces produced.

AISC per AgEq ounce for the quarter was $19.41 per ounce, an increase of 27% compared to $15.28 per ounce in the previous quarter primarily due to the increase in cash cost per AgEq ounce combined with an increase in the workers participation cost.

A total of two underground drill rigs were active on the property at the end of the quarter. A total of 790 metres of underground development were completed in the fourth quarter compared to 722 metres in the prior quarter. One underground and one surface drill completed 2,406 metres of drilling compared to 5,196 metres in the previous quarter.

During the fourth quarter, the Company completed 77 metres of an underground ramp in order to access the Ojuelas orebody which is known to contain higher silver grades. The Company is planning to prepare the area for initial ore extraction in the second half of 2022.

































                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 24
              



Jerritt Canyon Gold Mine, Nevada, United States
The Jerritt Canyon Gold Mine is an underground mine located in Northern Nevada, United States. Jerritt Canyon was discovered in 1972 and has been in production since 1981 having produced over 9.5 million ounces of gold over its 40-year production history. The mine was purchased by the Company on April 30, 2021 and currently operates as an underground mine and has one of three permitted gold processing plants in Nevada that uses roasting in its treatment of ore. This processing plant has a capacity of 4,000 tonnes per day (“tpd”). The property consists of a large, under explored land package consisting of 30,821 hectares (119 square miles). Jerritt Canyon is 100% owned by the Company.
                                                               
Jerritt Canyon 2021-Q4 2021-Q3 2021-Q2           2021-YTD       Change
Q4 vs Q3
   
                               
Ore processed/tonnes milled 256,374 230,415 146,611           633,400       11  %    
Average gold grade (g/t) 3.41 4.19 4.03           3.84       (18  %)    
Gold recovery (%) 84  % 84  % 84  %           84  %       %    
                               
Production                              
                               
Gold ounces produced 23,660 26,145 18,762           68,567       (10  %)    
                               
Silver equivalent ounces produced 1,821,331 1,922,270 1,270,398           5,013,999       (5  %)    
                               
Cost                              
Cash cost per AuEq Ounce $1,674 $1,734 $1,407           $1,624       (3  %)    
All-In sustaining costs per AuEq Ounce $2,077 $2,285 $1,679           $2,048       (9  %)    
Total production cost per tonne $151.23 $192.17 $177.30           $172.20       (21  %)    
                               
Underground development (m) 1,211 1,673 1,031           3,915       (28  %)    
Diamond drilling (m) 22,089 22,175 4,406           48,670       %    

Since being acquired on April 30, 2021, the Jerritt Canyon mine has produced 68,567 ounces of gold or 5,013,999 silver equivalent ounces. The mill processed a total of 633,400 tonnes with an average gold grade of 3.84 g/t and a recovery of 84%.

Permitting, preparation and construction activities for the TSF2 12-ft lift project was completed during the year, which included installation of a new liner. The $10.4 million lift which was under budget which will provide over two years of additional deposition storage for tailings material at the site. A life-of-mine tailing deposition optimization study was started during the year and will be completed in early 2022.

During the year, cash cost per AuEq ounce averaged $1,624 per ounce and AISC averaged $2,048 per ounce. The main cost drivers in 2021 were the semi-annual maintenance overhaul of the dual roasters which was completed on October 4th and included a planned 14-day major maintenance shutdown, combined with the TSF2 12-ft lift project. As a result, the AISC is expected to normalize in 2022.

Since the acquisition announcement in January 2021, First Majestic has been developing a long-term mine and exploration plan for the future of the operation. The Company has identified numerous projects that have been implemented or will be implemented over the next 12 to 24 months to improve environmental compliance and production, and reduce costs at the mine and processing plant, including:

1.Rebuild a Leadership Team and add technical expertise to the operation (Completed)
2.Complete the remodeling of all resources inclusive of all available drilling data and mapping (Completed)
3.Execute a roaster expansion capacity study for future growth (Completed)
4.Optimize the water treatment plant for mine dewatering prioritization (Completed)
5.Complete the lift upgrade and develop a long-term TSF2 plan (Completed)
6.Establish a Special Environmental Trust to manage the Reclamation and Closure of four waste rock stockpiles (Completed)
7.Complete a site-wide Environmental Audit (Completed)
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 25
              


8.Connect the two underground Smith and SSX producing mines with an underground development drift which will be used for future ore haulage and exploration activities (Completed December 2021)
9.Obtain permits for potential pushbacks of past-producing open pits for future mill feed (Ongoing)
10.Test over 25 high-priority exploration targets, both near-mine and greenfield (Ongoing)
11.Evaluate and complete ore purchase opportunities with third parties to fill roaster excess capacity (Ongoing)
12.Optimize the underground mining plan and execution of mining with the mine contractor (Ongoing)
13.Evaluate and competitively bid all major procurement contracts for services and consumables (Ongoing)
14.Develop a mercury remediation plan for improved capture of off-gas from the roasters and refinery (Ongoing)

It should be noted that many of the anticipated benefits from these modifications are not yet reflected in the forecasted operating results and are expected to take several quarters to materialize.

2021Q4 vs. 2021Q3

During the fourth quarter, Jerritt Canyon produced 23,660 ounces of gold, representing a 10% decrease compared to the prior quarter. The decrease was primarily due to harsh winter weather in December which significantly reduced production for a period of two weeks, causing a reduction in throughput. In order to mitigate future harsh winter conditions, Jerritt Canyon:
implemented a new blending strategy to improve material handling of frozen and wet ore;
installed heat trace and insulation on critical lines and valves;
connected the two mines which will help with accessibility and ore movement in extreme winter events; and
are optimizing the dryer operation to better handle major swings in moisture content to improve reliability and performance.

The mill processed a total of 256,374 tonnes with an average gold grade and recovery of 3.41 g/t and 84%, respectively, compared to 230,415 tonnes with an average grade and recovery of 4.19 g/t and 84%, respectively in the prior quarter. Increased ore development rates and processing of lower ore grade from surface material continued during the quarter which resulted in higher average tonnage with lower average ore grades processed in the plant.

The SSX and Smith mines contributed approximately 33% and 50%, respectively, of the total production during the quarter. In addition, numerous lower grade surface stockpiles contributed approximately 17% of total production during the quarter. During the quarter, the tailings lift at TSF2 and the underground connection drift between the SSX and Smith mines were both completed on-time and under budget. The new connection is expected to reduce transportation bottlenecks and improve movement efficiencies of personnel and equipment. In addition, the connection drift is expected to support future exploration activities.

Cash cost per AuEq ounce for the quarter was $1,674 compared to $1,734 in the prior quarter primarily due to a 14-day planned major maintenance of the dual roasters at the end of the previous quarter. AISC per AuEq ounce for the quarter was $2,077 per ounce, compared to $2,285 in the prior quarter primarily due lower exploration and sustaining costs as well as the completion of the TSF2 tailings lift project in the current quarter.

A total of nine drill rigs, consisting of four surface rigs and five underground rigs, were active at the end of the quarter. A total of 22,089 diamond drilling metres and 1,211 metres of underground development were drilled during the quarter.

In early November, the Company executed an agreement with the NDEP relating to funds required to establish a trust agreement to cover post-closure water treatment cost at Jerritt Canyon. The estimated costs are $17.6 million and would be required to be funded by October 31, 2022. The Company is investigating alternative closure methods, including passive remediation and alternative water treatment methods, that may reduce this funding requirement.









                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 26
              



La Parrilla Silver Mine, Durango, México

The La Parrilla Silver Mine, located approximately 65 kilometres southeast of the city of Durango in Durango State, México, is a complex of underground operations consisting of the Rosarios, La Blanca and San Marcos mines which are inter-connected through underground workings, and the Vacas and Quebradillas mines which are connected via above-ground gravel roads. The total mining concessions consist of 69,478 hectares. The Company owns 60 hectares, and leases an additional 107 hectares of surface rights, for a total of 167 hectares of surface rights. La Parrilla includes a 2,000 tpd sequential processing plant consisting of a 1,000 tpd cyanidation circuit and a 1,000 tpd flotation circuit, an ISO 9001 certified central laboratory, metallurgical pilot plant, buildings, offices and associated infrastructure. The Company owns 100% of the La Parrilla Silver Mine.

Operations at the La Parrilla mine have been placed on care and maintenance since September 2019. The Company completed discussions with the La Parrilla Ejido to continue the long-term land use agreement at La Parrilla during the fourth quarter.


Del Toro Silver Mine, Zacatecas, México

The Del Toro Silver Mine is located 60 kilometres to the southeast of the Company’s La Parrilla mine and consists of 3,815 hectares of mining concessions and 219 hectares of surface rights. The Del Toro operation represents the consolidation of three historical silver mines, the Perseverancia, San Juan and Dolores mines, which are approximately one and three kilometres apart, respectively. Del Toro includes a 2,000 tpd flotation circuit and a 2,000 tpd cyanidation circuit. First Majestic owns 100% of the Del Toro Silver Mine.

Operations at the Del Toro mine has been placed on care and maintenance since January 2020.


San Martin Silver Mine, Jalisco, México

The San Martin Silver Mine is an underground mine located near the town of San Martin de Bolaños in the Bolaños river valley, in the northern portion of the State of Jalisco, México. San Martin has 33 contiguous mining concessions in the San Martin de Bolaños mining district covering mineral rights for 12,795 hectares, plus an application of a new mining concession covering 24,723 hectares to be granted. In addition, the mine owns 160 hectares of surface land where the processing plant, camp, office facilities, maintenance shops, and tailings dams are located, and an additional 640 hectares of surface rights. The 1,300 tpd mill and processing plant consists of crushing, grinding and conventional cyanidation by agitation in tanks and a Merrill-Crowe doré production system. The mine can be accessed via small plane, 150 kilometres from Durango, or 250 kilometres by paved road north of Guadalajara, Jalisco. The San Martin Silver Mine is 100% owned by the Company.

In July 2019, the Company temporarily suspended all mining and processing activities at the San Martin operation due to marginal economics and growing insecurity in the area. The Company continues to work with government authorities to secure the area and continued to maintain the mine and plant facilities, including advancing a buttressing project on the TSF2 tailings impoundment. The re-opening date is contingent on economics and security conditions in the region and cannot be determined at this time.


La Guitarra Silver Mine, México State, México

The La Guitarra Silver Mine is located in the Temascaltepec Mining District in the State of México, México, approximately 130 kilometres southwest from México City. The La Guitarra mine covers 39,714 hectares of mining claims and has a 500 tpd flotation processing plant, buildings and related infrastructure. The Company owns 100% of the La Guitarra Silver Mine.

The La Guitarra milling and mining operations were placed under care and maintenance effective August 3, 2018.








                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 27
              



Springpole Silver Stream, Ontario, Canada

In July 2020, the Company completed an agreement with First Mining Gold Corp. (“First Mining”) to purchase 50% of the life of mine payable silver produced from the Springpole Gold Project ("Springpole Silver Stream"), a development stage mining project located in Ontario, Canada. First Majestic agreed to pay First Mining consideration of $22.5 million in cash and shares, in three milestone payments, for the right to purchase silver at a price of 33% of the silver spot price per ounce, to a maximum of $7.50 per ounce (subject to annual inflation escalation of 2%, commencing at the start of the third anniversary of production). Commencing with its production of silver, First Mining must deliver 50% of the payable silver which it receives from the offtaker within five business days of the end of each quarter.
Transaction consideration paid and payable by First Majestic is summarized as follows:
The first payment of $10.0 million, consisting of $2.5 million in cash and $7.5 million in First Majestic shares (805,698 common shares), was paid to First Mining on July 2, 2020;
The second payment, consisting of $3.75 million in cash and $3.75 million in First Majestic shares (287,300 common shares), was paid on January 21, 2021 upon the completion and public announcement by First Mining of the results of a Pre-Feasibility Study for Springpole; and
The third payment, consisting of $2.5 million in cash and $2.5 million in First Majestic shares (based on 20 days volume weighted average price), will be paid upon receipt by First Mining of a Federal or Provincial Environmental Assessment approval for Springpole, which has not yet been received.

In connection with the agreement, First Mining also granted First Majestic 30 million common share purchase warrants, each of which will entitle the Company to purchase one common share of First Mining at CAD$0.40 over a period of five years. The fair value of the warrants was measured at $5.7 million using the Black-Scholes option pricing model.

First Mining shall have the right to repurchase 50% of the silver stream for $22.5 million at any time prior to the commencement of production at Springpole leaving the Company with a reduced silver stream of 25% of life of mine payable silver production.

Springpole is one of Canada’s largest, undeveloped gold projects with permitting underway. In January 2021, First Mining announced positive results of its Pre-Feasibility Study (“PFS”) which supports a 30,000 tonnes-per-day open pit mining operation over an 11 year mine life. First Mining announced resources of 24.3 million ounces of silver in the Indicated category and 1.4 million ounces of silver in the Inferred category, plus 4.6 million ounces of gold in the Indicated category and 0.3 million ounces of gold in the Inferred category.

The Springpole Project also includes large land holdings of 41,913 hectares which are fully encompassed under the silver streaming agreement.

As at December 31, 2021, the Company has paid $17.5 million in consideration to First Mining as part of the agreement, of which $5.7 million was allocated to other financial assets and $11.8 million was allocated to the Springpole Silver Stream recognized within exploration and evaluation assets.

First Mining is a related party with one independent board member who is also a director and/or officer of First Majestic.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 28
              



           
OVERVIEW OF FINANCIAL PERFORMANCE

For the quarters ended December 31, 2021 and 2020 (in thousands of dollars, except for per share amounts):
                                               
    Fourth Quarter   Fourth Quarter      
    2021   2020   Variance %  
               
Revenues   $204,876      $117,075      75  % (1)
Mine operating costs              
Cost of sales   121,236      58,008      109  % (2)
               
Depletion, depreciation and amortization   43,278      15,399      181  % (3)
    164,514      73,407      124  %  
               
Mine operating earnings   40,362      43,668      (8  %)  
               
General and administrative expenses   6,988      7,205      (3  %)  
Share-based payments   2,859      2,227      28  %  
Mine holding costs   2,485      7,017      (65  %) (4)
               
               
Acquisition costs   23      —      100  %  
Foreign exchange loss   (262)     (2,424)     89  %  
Operating earnings   28,269      29,643      5  %  
Unrealized gain on foreign currency derivatives   —      3,880   (100  %) (5)
Investment and other income (loss)   736      (2,333)     132  % (6)
Finance costs   (9,077)     (3,717)     (144  %) (7)
Earnings before income taxes   19,928      27,473      (27  %)  
Current income tax expense   23,743      4,115      NM  
Deferred income tax expense (recovery)   156      (11,187)     NM  
Income tax expense (recovery)   23,899      (7,072)     NM (8)
Net (loss) earnings for the period   ($3,971)     $34,545      NM (9)
               
(Loss) earnings per share (basic)   ($0.02)     $0.16      NM (9)
(Loss) earnings per share (diluted)   ($0.02)     $0.15      NM (9)

NM - Not meaningful

1.Revenues in the quarter increased $87.8 million compared to the same quarter of the previous year primarily attributed to:
a 76% increase in payable silver equivalent ounces sold compared to the same quarter of the previous year which contributed to an increase in revenues of $91.6 million primarily due to the the addition of the Jerritt Canyon Gold Mine and the sale of 1.4 million silver ounces of inventory previously withheld in the prior quarter;
Partially offset by:
a 3% decrease in realized silver price per ounce sold, which averaged $24.18 during the quarter compared to $24.88 in the fourth quarter of 2020, resulting in a $3.5 million decrease in revenues.    

2.Cost of sales in the quarter increased $63.2 million compared to the same quarter of the previous year primarily due to:
the addition of the Jerritt Canyon mine which incurred $40.7 million in cost of sales during the fourth quarter; and
a $11.5 million increase in change in inventory expense primarily due to sale of 1.4 million silver ounces of inventory withheld in the prior quarter, which was sold in the fourth quarter of 2021.



                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 29
              


3.Depletion, depreciation and amortization in the quarter increased $27.9 million compared to the same quarter of the previous year, primarily as a result of:
the addition of the Jerritt Canyon Gold Mine which incurred $18.4 million during the fourth quarter;
the increase of depletable assets from the Mexican operations which incurred $4.2 million; and
the sale of the 1.4 million in silver ounces withheld from the prior quarter which incurred $4.9 million during the quarter.
4.Mine holding costs decreased by $4.5 million compared to the same quarter of 2020, primarily due to a decrease in labour costs at Del Toro, San Martin and La Parrilla following restructuring that took place in 2020.

5.Fair value adjustment on foreign currency derivatives of $3.9 million in the fourth quarter of the prior year related to mark-to-market adjustments on the Company's foreign currency derivatives, which were fully settled as at December 31, 2020. The Company utilized these foreign currency options and swaps to hedge cash flows relating to mining operations, exploration and evaluation activities and corporate expenses in Mexican Pesos.

6.Investment and other income for the quarter increased by $3.1 million compared to the fourth quarter of the prior year, primarily due to an unrealized gain of $0.8 million on the companies marketable securities, compared to an unrealized loss of 2.4 million during the same quarter of the previous year.
7.Finance costs for the quarter increased by $5.4 million compared to the fourth quarter of the prior year, primarily due to an accounting loss of $4.6 million on the settlement of the Company's 2018 senior convertible notes during the quarter.

8.During the quarter, the Company recorded an income tax expense of $23.9 million compared to a recovery of $7.1 million in the fourth quarter of 2020. The increase in income tax expense was primarily due to increase in the non-deductible expenses, the changes in valuation allowance, the foreign exchange impact on the Company's Mexican Peso denominated future income tax liability balances and the benefit associated with the impact of divestitures and restructuring recognized in 2020.

9.As a result of the foregoing, net loss for the quarter was $4.0 million (EPS of ($0.02)) compared to net earnings of $34.5 million (EPS of $0.16) in the same quarter of the prior year.


























                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 30
              



For the years to date ended December 31, 2021, 2020 and 2019 (in thousands of dollars, except for per share amounts):
                                                           
    Annual   Annual   Annual   Variance %  
    2021   2020   2019   '21 vs '20  
                   
Revenues   $584,117      $363,876      $363,944      61  % (1)
Mine operating costs                  
Cost of sales   366,085      194,305      232,146      88  % (2)
Cost of sales - standby costs   —      10,112      —      (100  %) (3)
Depletion, depreciation and amortization   116,613      54,405      65,584      114  % (4)
    482,698      258,822      297,730      86  %  
                   
Mine operating earnings   101,419      105,054      66,214      (3  %)  
                   
General and administrative   27,063      24,855      26,800      %  
Share-based payments   12,290      8,255      8,325      49  % (5)
Impairment of non-current assets   —      —      58,739      %  
Acquisition costs   1,973      —      —      100  % (6)
Mine holding costs   12,056      21,583      7,579      (44  %) (7)
Loss on divestiture of exploration projects   —      3,685      —      (100  %) (8)
Foreign exchange (gain) loss   (1,165)     6,319      (3,243)     (118  %)  
Operating earnings (loss)   49,202      40,357      (31,986)     22  %  
Fair value adjustment on foreign currency derivatives   —      (982)     —      (100  %) (9)
Investment and other (loss) income   (2,948)     5,127      8,109      (157  %) (10)
Finance costs   (21,004)     (14,773)     (15,147)     (42  %) (11)
Earnings (loss) before income taxes   25,250      29,729      (39,024)     NM  
Current income tax expense   49,283      9,966      16,423      NM  
Deferred income tax (recovery)   (19,110)     (3,324)     (14,973)     NM  
Income tax expense   30,173      6,642      1,450      NM (12)
Net (loss) earnings for the year   ($4,923)     $23,087      ($40,474)     NM (13)
                   
(Loss) earnings per share (basic and diluted)   ($0.02)     $0.11      ($0.20)     NM (13)
                   
                   
                   
                   
                   

NM - Not meaningful
 
1.Revenues in the year ended December 31, 2021 increased $220.2 million or 61% compared to the previous year, primarily attributed to:
$126.1 million increase due to a 32% increase in payable silver equivalent ounces sold compared to the prior year mainly attributed to the addition of Jerritt Canyon, achieving production at Ermitaño during the fourth quarter of 2021 and the increase in production from the Mexican operations due to the reduced effect of the temporary COVID-19 suspension and units operating with limited workforce levels in the previous year; and
$94.4 million increase due to a 19% increase in realized silver price per ounce sold, which averaged $25.16 compared to $21.15 in the prior year.

2.Cost of sales in the year increased $171.8 million or 88% compared to 2020 as a result of the following factors:
the addition of the Jerritt Canyon Gold Mine on April 30, 2021, which contributed $117.3 million to cost of sales since its acquisition by First Majestic;
a stronger Mexican Peso against the U.S. Dollar, which averaged 7% higher compared to the same period of 2020; and
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 31
              


an increase in throughput from the Mexican operations compared to 2020 primarily attributed to an increase in operational days due to lower impact from the COVID-19 suspension.

3.Standby costs in 2020 were primarily related to direct costs incurred at the San Dimas ($3.5 million), Santa Elena ($2.0 million) and La Encantada ($1.7 million) mines during the temporary COVID-19 suspensions, as well as $2.0 million incurred during a 13-day union work stoppage at San Dimas during the second quarter of 2020.

4.Depletion, depreciation and amortization in the year increased $62.2 million or 114% compared to the previous year primarily as a result of the addition of the Jerritt Canyon mine, which contributed $43.5 million during the year, and a $17.6 million increase from Mexican operations due to an increase in throughput, higher mining interest and property plant and equipment balances.

5.Share based payments in the year increased $4.0 primarily attributed to an increase in the fair value of the options granted, restricted and performance share units granted during the year as well as the introduction of the deferred shares units compensation for the independent directors.

6.Acquisition costs of $2.0 million relates to due diligence costs and closing fees incurred in connection with the acquisition of the Jerritt Canyon Canada Ltd. which closed on April 30, 2021.

7.Mine holding costs for the year decreased $9.5 million compared to the previous year primarily due to a decrease in labour costs at Del Toro, San Martin and La Parrilla following restructuring that took place in early 2020.

8.Loss on divestiture of exploration projects of $3.7 million in 2020 related to $10.2 million loss on the sale of the Plomosas project to GR Silver Mining Ltd. in March 2020, partially offset by $6.5 million gain on the arrangement to option the La Joya project to Silver Dollar Resources Inc. in September 2020.

9.Fair value adjustment on foreign currency derivatives of $1.0 million loss during 2020 related to mark-to-market adjustments on the Company's foreign currency derivatives, which have been fully settled as at December 31, 2021. The Company utilized these foreign currency options and swaps to hedge cash flows relating to mining operations, exploration and evaluation activities and corporate expenses in Mexican Pesos.

10.Investment and other income in the year decreased $8.1 million compared to the previous year primarily due to a $2.5 million loss on the write-down of property and equipment in relation to the sale of certain AG mill equipment to Condor Gold PLC and a $2.1 million unrealized loss on investments in marketable securities.
11.Finance costs in the year increased by $6.2 million compared to the previous year primarily due to an accounting loss of $4.6 million on the settlement of the Company's 2018 senior convertible notes.

12.During the year ended December 31, 2021, the Company recorded an income tax expense of $30.2 million, compared to $6.6 million in 2020. The increase in income tax expense was primarily due to:
the increase in non-deductible expenses of $15.3 million at operating mines;
additional non-deductible expenses consisting of $14.1 million related to expenditures incurred at care and maintenance mines in Mexico, as well as head office losses arising from the cost of settlement of 2018 senior convertible notes and other expenses;
the one-time benefit associated with the impact of divestitures and restructuring recognized in 2020 in the amount of $16.7 million;
Partially offset by:
the foreign exchange impact on the Company's Mexican Peso denominated future income tax liability balances of $17.0 million.

13.As a result of the foregoing, net loss for the year ended December 31, 2021 was $4.9 million (EPS of ($0.02)), compared to net income of $23.1 million (EPS of $0.11) in the prior year.


                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 32
              



           
SUMMARY OF QUARTERLY RESULTS

The following table presents selected financial information for each of the most recent eight quarters:
                                                                                         
    2021   2020        
Selected Financial Information   Q4 Q3 Q2 Q1   Q4 Q3 Q2 Q1                    
Revenue   $204,876    $124,646    $154,073    $100,522      $117,075    $125,881    $34,855    $86,065                       
Cost of sales   $121,236    $92,006    $95,782    $57,061      $58,008    $60,275    $26,187    $49,835                       
Cost of sales - standby costs   $—    $—    $—    $—      $—    $—    $9,166    $946                       
Depletion, depreciation and amortization   $43,278    $29,122    $28,868    $15,345      $15,399    $17,573    $7,264    $14,169                       
Mine operating earnings (loss)   $40,362    $3,518    $29,423    $28,116      $43,668    $48,033    ($7,762)   $21,115                       
Net (loss) earnings after tax   ($3,971)   ($18,406)   $15,599    $1,855      $34,545    $30,946    ($9,968)   ($32,436)                      
(Loss) earnings per share - basic   ($0.02)   ($0.07)   $0.06    $0.01      $0.16    $0.14    ($0.05)   ($0.15)                      
(Loss) earnings per share - diluted   ($0.02)   ($0.07)   $0.06    $0.01      $0.15    $0.14    ($0.05)   ($0.15)                      

During the fourth quarter of 2021, mine operating earnings were $40.4 million compared to earnings of $3.5 million in the previous quarter. Net loss for the quarter was $4.0 million compared to a loss of $18.4 million in the prior quarter, as the Company sold 1.4 million ounces of silver withheld in inventory in the prior quarter.


           
LIQUIDITY, CAPITAL RESOURCES AND CONTRACTUAL OBLIGATIONS

Liquidity

As at December 31, 2021, the Company had cash and cash equivalents of $237.9 million, comprised primarily of cash held with reputable financial institutions and is invested in cash accounts and in highly liquid short-term investments with maturities of three months or less. With the exception of $6.4 million held in-trust for tax audits in Mexico, the Company's cash and cash equivalents are not exposed to liquidity risk and there are no restrictions on the ability of the Company to use these funds to meet its obligations.

Working capital as at December 31, 2021 was $224.4 million compared to $254.4 million at December 31, 2020. Total available liquidity at December 31, 2021 was $274.4 million, including $50.0 million of undrawn revolving credit facility.

The following table summarizes the Company's cash flow activity during the year:
                               
      Year Ended December 31,
          2021   2020
Cash flow              
Cash generated by operating activities         $68,723      $79,713   
Cash used in investing activities         (180,753)     (127,115)  
Cash generated by financing activities         111,817      116,574   
 (Decrease) increase in cash and cash equivalents         ($213)     $69,172   
Effect of exchange rate on cash and cash equivalents held in foreign currencies         (439)     397   
Cash and cash equivalents, beginning of the year         238,578      169,009   
Cash and cash equivalents, end of year         $237,926      $238,578   
               

The Company’s cash flows from operating, investing and financing activities during the year ended December 31, 2021 are summarized as follows:
Cash used in operating activities of $68.7 million, primarily due to:
$176.8 million in cash flows from operating activities before movements in working capital and taxes;
net of:
$76.5 million in income taxes paid during the period; and
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 33
              


$31.5 million in net change in non-cash working capital items during the period, including $9.0 million increase in inventories and $48.0 million increase in restricted cash (PEM frozen bank account), partially offset by an increase of $16,580.0 million in trade and other payables and $9.8 million decrease in VAT receivables.

Cash used in investing activities of $180.8 million, primarily related to:
$132.4 million spent on mine development and exploration activities;
$56.6 million spent on purchase of property, plant and equipment;
$12.6 million reclassification of restricted cash for the acquisition of Jerritt Canyon (escrow funds);
$7.8 million spent on deposits on non-current assets;
$3.5 million spent on the purchase of marketable securities;
net of:
$30.0 million of restricted cash acquired through the acquisition of Jerritt Canyon; and
$2.6 million of net proceeds from the disposal of marketable securities.
Cash provided by financing activities of $111.8 million, primarily consists of the following:
$222.8 million of net proceeds from the issuance of the 2021 senior convertible debentures;
$66.7 million of net proceeds from the issuance of shares through the ATM;
$30.0 million of net proceeds from the drawdown on the Scotiabank revolving credit facility;
$21.8 million of net proceeds from the exercise of stock options;
net of:
$171.8 million net repayment of the 2018 senior convertible debentures;
$40.0 million repayment of debt facility;
$9.3 million on repayment of lease obligations;
$4.3 million payment of financing costs; and
$3.9 million payment on dividends paid.

During the year ended December 31, 2021 the Company received $48.0 million (966 million MXN) related to value added tax filings. In connection with the PEM tax ruling, the tax authority has frozen a PEM bank account with funds of $48.0 million as a guarantee against certain disputed tax assessments which are currently held within the Company's restricted cash accounts. This balance consists of VAT refunds that the Company has received which were previously withheld by the tax authority. The Company does not agree with SAT's position and is challenging the freezing of the bank account through the relevant legal channels. Additionally, as part of the acquisition of Jerritt Canyon, the Company was required to hold certain funds in escrow to settle the payment for Triggered Tax provisions along with any adjustments to working capital. As at December 31, 2021, $12.6 million remained in escrow.










                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 34
              


Reconciliation on Use of Proceeds from ATM Programs
At-the-Market Distributions ("ATM") Programs
During the year ended December 31, 2021, the Company sold 4,225,000 common shares under the ATM programs at an average price of $16.24 for gross proceeds of $68.6 million, or net proceeds of $66.7 million after costs. The primary business objectives that the Company expects to use the net proceeds is was for general working capital purposes, expansion of existing operations, and for general corporate purposes. This includes completing corporate acquisitions, financing future growth opportunities and to repay existing or future indebtedness. The use of proceeds from the amount raised in the current year is reconciled as follows:

           
Gross Proceeds: $68,630
   
Use of Proceeds:  
Mine development 35,191   
Mine exploration 18,822   
General working capital 12,662   
Offering expenses 1,955   
  $68,630

Capital Resources

The Company’s objective when managing capital is to maintain financial flexibility to continue as a going concern while optimizing growth and maximizing returns of investments from shareholders.

The Company monitors its capital structure and based on changes in operations and economic conditions, may adjust the structure by repurchasing shares, issuing new shares, issuing new debt or retiring existing debt. The Company prepares an annual budget and quarterly forecasts to facilitate the management of its capital requirements. The annual budget is approved by the Company’s Board of Directors.

The Company is not subject to any externally imposed capital requirements with the exception of complying with banking covenants defined in its debt facilities. As at December 31, 2021 and December 31, 2020, the Company was fully in compliance with these covenants.

Contractual Obligations and Commitments

As at December 31, 2021, the Company’s contractual obligations and commitments are summarized as follows:
                                                                       
  Contractual
Cash Flows
  Less than
1 year
  2 to 3
years
  4 to 5
years
  After 5 years            
Trade and other payables $120,666      $120,666      $—      $—      $—               
Debt facilities 234,666      1,216      1,725      231,725      —               
Lease liabilities 44,561      11,252      21,312      10,752      1,245               
Other liabilities 5,797      —      —      —      5,797               
Purchase obligations and commitments 19,176      19,176      —      —      —               
  $424,866      $152,310      $23,037      $242,477      $7,042               

At December 31, 2021, the Company had working capital of $224.4 million (2020 – $254.4 million) and total available liquidity of $274.4 million (2020 – $319.4 million), including $50.0 million of undrawn revolving credit facility.

The Company believes it has sufficient cash on hand, combined with cash flows from operations, to meet operating requirements as they arise for at least the next 12 months.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 35
              



           
MANAGEMENT OF RISKS AND UNCERTAINTIES

The Company thoroughly examines the various financial instruments and risks to which it is exposed and assesses the impact and likelihood of those risks. These risks may include credit risk, liquidity risk, currency risk, commodity price risk, and interest rate risk. Where material, these risks are reviewed and monitored by the Board of Directors.

Credit Risk

Credit risk is the risk of financial loss if a customer or counterparty fails to meet its contractual obligations. The Company’s credit risk relates primarily to chartered banks, trade receivables in the ordinary course of business, value added taxes receivable and other receivables.

As at December 31, 2021, VAT receivable was $47.1 million (December 31, 2020 - $56.9 million), of which $22.2 million (December 31, 2020 $16.5 million) relates to Minera La Encantada S.A. de C.V. ("MLE") and $22.0 million (December 31, 2020 - $37.9 million) relates to PEM. The SAT commenced processing VAT refund requests by PEM in June 2021 and the Company expects the amounts to be refunded within the next twelve months.

The Company sells and receives payment upon delivery of its silver doré and by-products primarily through three international customers. All of the Company's customers have good ratings and payments of receivables are scheduled, routine and fully received within 60 days of submission; therefore, the balance of trade receivables owed to the Company
in the ordinary course of business is not significant.

The carrying amount of financial assets recorded in the consolidated financial statements represents the Company’s maximum exposure to credit risk. With the exception to the above, the Company believes it is not exposed to significant credit risk.
Liquidity Risk

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they arise. The Company manages liquidity risk by monitoring actual and projected cash flows and matching the maturity profile of financial assets and liabilities. Cash flow forecasting is performed regularly to ensure that there is sufficient capital in order to meet short-term business requirements, after taking into account cash flows from operations and our holdings of cash and cash equivalents.

Currency Risk

The Company is exposed to foreign exchange risk primarily relating to financial instruments that are denominated in Canadian dollars or Mexican pesos, which would impact the Company’s net earnings or loss. To manage foreign exchange risk, the Company may occasionally enter into short-term foreign currency derivatives, such as forwards and options, to hedge its cash flows.

The sensitivity of the Company’s net earnings or loss and comprehensive income or loss due to changes in the exchange rates of the Canadian Dollar and the Mexican Peso against the U.S. Dollar is included in the table below:
                                                                                               
  December 31, 2021
  Cash and cash equivalents   Restricted cash   Value added taxes receivable   Other financial assets   Trade and other payables   Trade and other receivable   Net assets (liabilities) exposure   Effect of +/- 10% change in currency
Canadian dollar $52,978      $12,574      $—      $7,644      ($3,547)     $90      $69,739      $6,974   
Mexican peso 36,575      48,010      42,979      —      (47,023)     —      80,541      8,054   
  $89,553      $60,584      $42,979      $7,644      ($50,570)     $90      $150,280      $15,028   


Commodity Price Risk

The Company is exposed to commodity price risk on silver and gold, which have a direct and immediate impact on the value of its related financial instruments and net earnings. The Company’s revenues are directly dependent on commodity prices that have shown volatility and are beyond the Company’s control. The Company does not use derivative instruments to hedge its commodity price risk to silver or gold.
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 36
              



The following table summarizes the Company’s exposure to commodity price risk and their impact on net earnings:
                                           
      December 31, 2021
 
 Effect of +/- 10% change in metal prices
  Silver   Gold           Total
                   
Metals in doré inventory $2,217      $571              $2,788   
  $2,217      $571              $2,788   

Political and Country Risk
First Majestic currently conducts foreign operations in México and the United States, and as such the Company’s operations are exposed to various levels of political and economic risks by factors outside of the Company’s control. These potential factors include, but are not limited to: royalty and tax increases or claims by governmental bodies, expropriation or nationalization, foreign exchange controls, high rates of inflation, extreme fluctuations in foreign currency exchange rates, import and export tariffs and regulations, lawlessness, cancellation or renegotiation of contracts and environmental and permitting regulations. The Company currently has no political risk insurance coverage against these risks.

The Company is unable to determine the impact of these risks on its future financial position or results of operations. Changes, if any, in mining or investment policies or shifts in political attitude in foreign countries may substantively affect the Company’s exploration, development and production activities.

Uncertainty in the Calculation of Mineral Reserves, Resources and Silver Recovery
There is a degree of uncertainty attributable to the calculation of Mineral Reserves and Mineral Resources (as defined in NI 43-101). Until Mineral Reserves or Mineral Resources are actually mined, extracted and processed, the quantity of minerals and their grades must be considered estimates only. In addition, the quantity of Mineral Reserves and Mineral Resources may vary depending on, among other things, applicable metal prices. Any material change in the quantity of Mineral Reserves, Mineral Resources, grade or mining widths may affect the economic viability of some or all of the Company’s mineral properties and may have a material adverse effect on the Company's operational results and financial condition. Mineral Reserves on the Company’s properties have been calculated on the basis of economic factors at the time of calculation; variations in such factors may have an impact on the amount of the Company’s Mineral Reserves. In addition, there can be no assurance that silver recoveries or other metal recoveries in small scale laboratory tests will be duplicated in larger scale tests under on-site conditions or during production, or that the existing known and experienced recoveries will continue.

Public Health Crises
Global financial conditions and the global economy in general have experienced, at various times in the past and potentially in the future, extreme volatility in response to economic shocks or other events, such as the ongoing situation concerning COVID‐19. Many industries, including the mining industry, are impacted by volatile market conditions in response to the widespread outbreak of epidemics, pandemics, or other health crises. Such public health crises and the responses of governments and private actors can result in disruptions and volatility in economies, financial markets, and global supply chains as well as declining trade and market sentiment and reduced mobility of people, all of which could impact commodity prices, interest rates, credit ratings, credit risk and inflation.

The Company's business could be materially adversely affected by the effects of the COVID‐19 pandemic. As of the date of this MD&A, the global spread of COVID‐19 continues to result in, among other things, restrictions in many jurisdictions on travel and gatherings of individuals, quarantines, temporary business closures and a general reduction in consumer activity. Due to the potential for new variants of COVID-19, future disruptions to business internationally and related financial impact on the Company and the economy in general cannot be estimated with any degree of certainty at this time. In addition, the long-term impact of the pandemic on global economies and financial markets remains uncertain and could result in a protracted economic downturn that could have an adverse effect on the demand for precious metals and the Company's future prospects.

In particular, the continued spread of COVID‐19 globally and emergence of new variants could materially and adversely impact the Company's business, including without limitation, employee health, workforce availability and productivity, limitations on travel, supply chain disruptions, increased insurance premiums, increased costs and reduced efficiencies, the availability of industry experts and personnel, restrictions on the Company's exploration and drilling programs and/or the
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 37
              


timing to process drill and other metallurgical testing and the slowdown or temporary suspension of operations at some or all of the Company's properties, resulting in reduced production volumes. Although the Company has the capacity to continue certain administrative functions remotely, many other functions, including mining operations, cannot be conducted remotely.

During 2021, the Company continued to implement preventative control measures to protect the safety and health of our employees, contractors, and communities in which we operate, including social distancing, remote working, cancellation of any non-essential visits to the mines, comprehensive sanitation measures for the workplace and company transportation, and pre-screening for virus symptoms. The Company’s Polymerase Chain Reaction (PCR) laboratory in Durango, Mexico, supported these initiatives.

The Company continues to monitor the various government health measures in the jurisdictions where we operate and there are no COVID-19-related restrictions on mine operations at this time.

There is no guarantee that the Company will not experience significant disruptions to or additional closures of some or all of its active mining operations due to COVID-19 restrictions in the future. Any such disruptions or closures could have a material adverse effect on the Company’s production, revenue, net income and business. In addition, parties with whom the Company does business or on whom the Company is reliant, including suppliers and refineries may also be adversely impacted by the COVID-19 crisis which may in turn cause further disruption to the Company’s business, including delays or halts in availability or delivery of consumables and delays or halts in refining of ore from the Company’s mines. Any long-term closures or suspensions may also result in the loss of personnel or the workforce in general as employees seek employment elsewhere.

The impact of COVID‐19 and government responses thereto may also continue to have a material impact on financial markets and could constrain the Company's ability to obtain equity or debt financing in the future, which may have a material and adverse effect on its business, financial condition, and results of operations.

Environmental and Health and Safety Risks

The Company’s activities are subject to extensive laws and regulations governing environmental protection and employee health and safety. Environmental laws and regulations are complex and have tended to become more stringent over time. The Company is required to obtain governmental permits and in some instances air, water quality, and mine reclamation rules and permits. The Company has complied with environmental taxes applied to the use of certain fossil fuels according to the Kyoto Protocol. Although the Company makes provisions for reclamation costs, it cannot be assured that these provisions will be adequate to discharge its future obligations for these costs. Failure to comply with applicable environmental and health and safety laws may result in injunctions, damages, suspension or revocation of permits and imposition of penalties. While the health and safety of our people and responsible environmental stewardship are our top priorities, there can be no assurance that First Majestic has been or will be at all times in complete compliance with such laws, regulations and permits, or that the costs of complying with current and future environmental and health and safety laws and permits will not materially and adversely affect the Company’s business, results of operations or financial condition.

On August 26, 2021, the NDEP issued 10 Notices of Alleged Violation (collectively the “NOAV”) that alleged the Company doing business as Jerritt Canyon Gold, LLC had violated various air permit conditions and regulations applicable to operations at the Jerritt Canyon in Elko County, Nevada. The NOAV are related to compliance with emission monitoring, testing, recordkeeping requirements, and emission and throughput limits.

The Company filed a Notice of Appeal on September 3, 2021, challenging the NOAV before the Nevada State Environmental Commission (“NSEC”). The Company raised various defenses to the NOAV, including that the Company is not liable for the violations because it was never the owner/operator of Jerritt Canyon during the period the alleged violations began (on April 30, 2021, the Company acquired Jerritt Canyon Canada Ltd, which, through subsidiaries, owns and operates Jerritt Canyon). There is currently no hearing scheduled or any scheduling order in the matter, and the parties have yet to engage in discovery. At this time the estimated amount cannot be reliably determined.

On March 8, 2022, NDEP issued an additional four Notices of Alleged Violations to Jerritt Canyon Gold, LLC for alleged exceedances and violations of an Air Quality Operating permit and Mercury Operating Permit to Construct. The new NOAVs relate to alleged exceedances of a mercury emission limitations, exceedances of operating parameters, installation of equipment, and recordkeeping requirements. The Company is evaluating the claims contained in the NOAVs and JCG has until March 18, 2022 to respond to the NOAV by filing a challenge with the NSEC."
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 38
              


Claims and Legal Proceedings Risks

The Company is subject to various claims and legal proceedings covering a wide range of matters that arise in the ordinary course of business activities. Many factors, both known and unknown, could cause actual results, performance or achievements to be materially different from the results, performance or achievements that are or may be expressed or implied by such forward-looking statements or information and the Company has made assumptions and estimates based on or related to many of these factors. Such factors include, without limitation: availability of time on court calendars in Canada and elsewhere; the recognition of Canadian judgments under Mexican law; the possibility of settlement discussions; the risk of appeal of judgment; and the insufficiency of the defendant’s assets to satisfy the judgment amount. Each of these matters is subject to various uncertainties and it is possible that some of these matters may be resolved unfavourably to the Company. First Majestic carries liability insurance coverage and establishes provisions for matters that are probable and can be reasonably estimated. In addition, the Company may be involved in disputes with other parties in the future which may result in a significant impact on our financial condition, cash flow and results of operations.

Although the Company has taken steps to verify ownership and legal title to mineral properties in which it has an interest, according to the usual industry standards for the stage of mining, development and exploration of such properties, these procedures do not guarantee the Company’s title. Such properties may be subject to prior agreements or transfers, and title may be affected by undetected defects. However, management is not aware of any such agreements, transfers or defects.

Primero Tax Rulings
When Primero, the previous owner of San Dimas acquired the San Dimas Mine in August 2010, it assumed the obligations under a Silver Purchase Agreement (“Old Stream Agreement”) that required its subsidiary PEM to sell to WPMI all the silver produced from the San Dimas mine, up to 6 million ounces and 50% of silver produced thereafter, at the lower of: (i) the spot market price and (ii) $4.014 per ounce plus an annual increase of 1%.

In order to reflect the commercial terms and the effects of the Old Stream Agreement, for Mexican income tax purposes, PEM recognized the revenue on these silver sales based on its actual realized revenue (“PEM Realized Price”) instead of at spot market prices.

To obtain assurance that the SAT would accept the PEM Realized Price as the price to use to calculate Mexican income taxes, Primero applied for and received on October 4, 2012, an Advance Pricing Agreement (“APA”) from the SAT for taxation years 2010 to 2014. The APA confirmed that the PEM Realized Price could be used as Primero’s basis for calculating taxes owed by PEM for the silver sold under the Old Stream Agreement. The purpose of the APA was to have SAT provide tax certainty and as a result Primero and PEM made significant investments in Mexico based on that certainty.

In February 2016, PEM received a legal claim from the SAT seeking to nullify the APA. The legal claim did not identify any alternative basis for paying taxes.

In 2019, the SAT issued reassessments for the 2010 to 2012 tax years in the total amount of $239.0 million (4,919 million MXN) inclusive of interest, inflation, and penalties. In 2021, the SAT also issued a reassessment against PEM for the 2013 tax year in the total amount of $132.3 million (2,723 million MXN) (collectively, the "Reassessments"). The Company believes that the Reassessments were issued in violation of the terms of the APA. The key items in the Reassessments include determining revenue on the sale based on the silver spot market price, denial of the deductibility of interest expense and service fees, SAT technical error related to double counting of taxes, and interest and penalties.

The Company continues to defend the APA in the Mexican legal proceedings, and initiated proceedings under relevant tax treaties between the competent tax authorities of Mexico, Canada, Luxembourg and Barbados, all of which were subsequently dismissed on a unilateral basis by the SAT ("Dismissals") in May 2020. The Company believes that the Dismissals breach international obligations regarding double taxation treaties, and also that the APA remains valid and legally binding. The Company will continue disputing the Reassessments, exhausting its domestic and international remedies.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 39
              


While the Company continues to vigorously defend the validity of the APA and its transfer pricing position, it is also engaging in various proceedings against the SAT seeking to resolve matters and bring tax certainty through a negotiated solution. Despite these extensive efforts and ongoing legal challenges to the Reassessments and the Dismissals, in April 2020 and February 2021, SAT issued notifications to PEM to attempt to secure amounts it claims are owed pursuant to its reassessments issued. These notifications impose certain restrictions on PEM including its ability to dispose of its concessions and real properties, and to restrict access to funds within its bank account, the latter as disclosed in Note 18(b)3 of the audited financial statements.

The Company has challenged SAT’s Reassessments and Dismissals through all domestic means available to it, including annulment suits before the Mexican Federal Tax Court on Administrative Matters ("Federal Court"), which remain unresolved, and a complaint before Mexico’s Federal Taxpayer Defense Attorney's Office (known as “PRODECON”). The Company believes that the actions of the SAT are neither fair nor equitable, are discriminatory against the Company as a foreign investor, amount to a denial of justice under international law, and furthermore violate various provisions of the Federal Constitution of the United Mexican States, Mexican domestic law, and Mexican court precedents.

On May 13, 2020, the Company provided to the Government of Mexico notice of its intention to initiate an international arbitration proceeding (“Notice of Intent”) pursuant to the North American Free Trade Agreement (“NAFTA”). The Notice of Intent commenced a 90-day period for the Government of Mexico to enter into good faith and amicable negotiations with the Company to resolve the dispute. On August 11, 2020, the 90-day period expired without any resolution of the dispute.

In September 2020, the Company was served with a decision of the Federal Court seeking to nullify the APA granted to PEM. The Federal Court’s decision directs SAT to re-examine the evidence and basis for the issuance of the APA with retroactive effect, for the following key reasons:
(i) SAT’s errors in analyzing PEM’s request for the APA and the evidence provided in support of the request; and
(ii) SAT’s failure to request from PEM certain additional information before issuing the APA.

The Company’s legal advisors having reviewed the written reasons have advised that the Federal Court’s decision is flawed both due to SAT's procedural irregularities and failure to address the relevant evidence and legal authorities. In addition, they consider that the laws applied to PEM in the decision are unconstitutional. As a result, the Company filed an appeal of the decision to the Mexican Circuit Courts on November 30, 2020. Since two writs of certiorari were filed before the Mexican Supreme Court of Justice, on April 15, 2021, the Plenary of the Supreme Court i) admitted one of those writs, ii) requested the Circuit Court to send the amparo file and iii) assigned such writ to the Second Chamber of the Supreme Court for issuing the corresponding decision. The other writ of certiorari has not been admitted by the Plenary of the Supreme Court. Therefore, the Company is currently waiting for the Supreme Court to issue a resolution towards such writs of certiorari.

The Company intends to continue to challenge the actions of the SAT in Mexican courts. However, due to the ongoing COVID-19 crisis, the Mexican courts continues to be available only on a restricted basis for further hearings on these matters.

On March 2, 2021, the Company announced that it submitted a Request for Arbitration to the International Centre for Settlement of Investment Disputes ("ICSID"), on its own behalf and on behalf of PEM, based on Chapter 11 of NAFTA. On March 31, 2021, the Notice of Registration of the Request for Arbitration was issued by the ICSID Secretariat. Once the NAFTA Arbitration Panel (the “Tribunal”) was fully constituted by the appointment of all three panel members on August 20, 2021, the NAFTA Arbitration Proceedings (the “NAFTA Proceedings”) were deemed to have commenced. The first session of the NAFTA Proceedings was held by videoconference on September 24, 2021 to decide upon the procedural rules which will govern the NAFTA Proceedings. The Tribunal issued Procedural Order No. 1 on October 21, 2021.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 40
              


If the SAT were to be successful in retroactively nullifying the APA, the SAT may seek to audit and reassess PEM in respect of its sales of silver pursuant to the Old Stream Agreement for 2010 through 2014. Such an outcome would likely have a material adverse effect on the Company’s results of operations, financial condition and cash flows. Should the Company ultimately be required to pay tax on its silver revenues based on spot market prices without any mitigating adjustments, the incremental income tax for the years 2010-2019 would be approximately $228.5 million (4,703 million MXN), before taking into consideration interest or penalties.

Based on the Company’s consultation with third party advisors, the Company believes PEM filed its tax returns in compliance with applicable Mexican law and, therefore, at this time no liability has been recognized in the financial statements.

To the extent it is ultimately determined that the appropriate price of silver sales under the Old Stream Agreement is significantly different from the PEM Realized Price and while PEM would have rights of appeal in connection with any reassessments, it is likely to have a materially adverse effect on the Company’s business, financial position and results of operations.

La Encantada Tax Re-assessments
In December 2019, as part of the ongoing annual audits of the tax returns of Minera La Encantada S.A. de C.V., the SAT issued tax assessments for fiscal 2012 and 2013 in the amount of $7.6 million (155.4 million MXN) and $6.2 million (126.6 million MXN), respectively.  The key items relate to forward silver purchase agreement and denial of the deductibility of mine development costs and service fees.  The Company continues to defend the validity of the forward silver purchase agreement and will vigorously dispute the assessments that have been issued.  The Company, based on advice from legal and financial advisors believes MLE’s tax filings were appropriate and its tax filing position is correct, therefore no liability has been recognized in the financial statements. 
         
First Silver litigation

In April 2013, the Company received a positive judgment on the First Silver litigation from the Supreme Court of British Columbia (the “Court”), which awarded the sum of $93.8 million in favour of First Majestic against Hector Davila Santos (the “Defendant”). The Company received a sum of $14.1 million in June 2013 as partial payment of the judgment, leaving an unpaid amount of approximately $64.3 million (CAD$81.5 million). As part of the ruling, the Court granted orders restricting any transfer or encumbrance of the Bolaños Mine by the Defendant and limiting mining at the Bolaños Mine. The orders also require that the Defendant to preserve net cash flow from the Bolaños Mine in a holding account and periodically provide to the Company certain information regarding the Bolaños Mine. However, there can be no guarantee that the remainder of the judgment amount will be collected and it is likely that it will be necessary to take additional action in Mexico and/or elsewhere to recover the balance. Therefore, as at December 31, 2021, the Company has not accrued any of the remaining $64.3 million (CAD$81.5 million) unrecovered judgment in favour of the Company.       


           
OTHER FINANCIAL INFORMATION

Share Repurchase Program

The Company has an ongoing share repurchase program to repurchase up to 5% of the Company’s issued and outstanding shares. The normal course issuer bids will be carried through the facilities of the Toronto Stock Exchange and alternative Canadian marketplaces.

During the year ended December 31, 2020, the Company repurchased and cancelled 275,000 common shares for a total consideration of $1.7 million, through a normal course issuer bid in the open market as approved by the Toronto Stock Exchange. No shares were repurchased during the year ended December 31, 2021.

Off-Balance Sheet Arrangements

At December 31, 2021, the Company had no material off-balance sheet arrangements such as contingent interest in assets transferred to an entity, derivative instruments obligations or any obligations that generate financing, liquidity, market or credit risk to the Company, other than contingent liabilities and vendor liability and interest, as disclosed in this MD&A and the consolidated financial statements and the related notes.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 41
              


Related Party Disclosures

Amounts paid to related parties were incurred in the normal course of business and measured at the exchange amount, which is the amount agreed upon by the transacting parties and on terms and conditions similar to non-related parties.

In July 2020, the Company completed the agreement with First Mining Gold Corp., to purchase 50% of the payable silver produced from the Springpole Gold Project for total consideration of $22.5 million in cash and shares, over three payments, for the silver stream which covers the life of the Springpole project. First Mining is a related party with one independent board member who is a director and/or officer of First Majestic.

With the exception of the agreement with First Mining Gold Corp., there were no transactions with related parties outside of the ordinary course of business during the year ended December 31, 2021.

Outstanding Share Data

As at March 9, 2022, the Company has 260,181,673 common shares issued and outstanding.



           
SUBSEQUENT EVENTS

The following significant events occurred subsequent to December 31, 2021:

Declaration of Quarterly Dividend
On March 9, 2022, the Company's board of directors approved its quarterly common share dividend of $0.0079 per share, payable on and after April 4, 2022, to common shareholders of record at the close of business on March 21, 2022. These dividends were declared subsequent to the quarter end and have not been recognized as distributions to owners during the year ended December 31, 2021.


           
ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES

Critical Accounting Judgments and Estimates

The preparation of consolidated financial statements in conformity with IFRS as issued by IASB requires management to make judgments, estimates and assumptions about future events that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Although these estimates are based on management’s best knowledge of the amount, events or actions, actual results may differ from these estimates.

Determination of a Business

Determination of whether a set of assets acquired and liabilities assumed constitute a business may require the Company to make certain judgments, taking into account all facts and circumstances. A business consists of inputs, including non-current assets and processes, including operational processes, that when applied to those inputs have the ability to create outputs that provide a return to the Company and its shareholders. In 2021, the Company concluded that Jerritt Canyon met the definition of a business and, accordingly, the acquisition was accounted for as a business combination.

Consideration for the acquisition of Jerritt Canyon

Acquisitions of businesses are accounted for using the acquisition method. The consideration of each business combination is measured, at the date of the exchange, as the aggregate of the fair value of assets given, liabilities incurred or assumed and equity instruments issued by the Company to the former owners of the acquiree in exchange for control of the acquiree. Management made judgments and estimates in calculating the value of the shares and warrants transferred, including but not limited to share price, volatility, rate of quarterly dividends and the discount rate.




                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 42
              


Determining what is part of the business combination in the acquisition of Jerritt Canyon

The Company needs to assess if other arrangement(s) or transaction(s) shall be recognized as part of applying the acquisition method. To determine if the arrangement(s) or transaction(s), is(are) part of the business combination, the Company considers the following factors:

(i) The reasons for the arrangement(s) or transaction(s);
(ii) Who initiated the arrangement(s) or transaction(s); and
(iii) The timing of the arrangement(s) or transaction(s).

Management applied judgment based on the above criteria to determine if private placement shares included as part of the acquisition of Jerritt Canyon were a part of the business combination.

Fair Value Estimates

In business combinations, it generally requires time to obtain the information necessary to identify and measure the following as of the acquisition date:

(i) The identifiable assets acquired and liabilities assumed;
(ii) The consideration transferred in exchange for an interest in the acquiree;
(iii) The resulting goodwill.

If the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, the Company reports in its consolidated financial statements provisional amounts for the items for which the accounting is incomplete. These provisional amounts are adjusted during the measurement period, or additional assets or liabilities are recognized, to reflect new information obtained about facts and circumstances that existed as of the acquisition date and, if known, would have affected the measurement of the amounts recognized as of that date. The measurement period ends as soon as the Company receives the information it was seeking about facts and circumstances that existed as of the acquisition date or learns that more information is not obtainable and shall not exceed one year from the acquisition date.

The fair value of assets acquired and liabilities assumed requires that management make judgments and estimates taking into account information available at the time of the acquisition about future events including, but not restricted to, estimates of mineral reserves and resources, exploration potential, future metal prices, future operating costs and capital expenditures and discount rates.

During the allowable measurement period, the Company will retrospectively adjust the provisional amounts recognized at the acquisition date to reflect new information obtained about facts and circumstances that existed as of the acquisition date and, if known, would have affected the measurement of the amounts recognized as of that date. The Company may also recognize additional assets or liabilities if new information is obtained about facts and circumstances that existed as of the acquisition date and, if known, would have resulted in the recognition of those assets and liabilities as of that date. The measurement period ends as soon as the Company receives the information it was seeking about facts and circumstances that existed as of the acquisition date or learns that more information is not obtainable and shall not exceed one year from the acquisition date.

The fair value of assets acquired and liabilities assumed are subject to change for up to one year from the Acquisition Date. If new information arises which would impact management's assessment of the fair value at the Acquisition Date, any adjustments to the allocation of the purchase consideration will be recognized retrospectively and comparative information will be revised. Consequently, the final allocation of the purchase price may result in different adjustments than those shown in these audited consolidated financial statements.

Determination and classification of current and non-current restricted cash

The Company determines if the funds on hand and held at banks meets the definition of cash or cash equivalents. When there is a restriction on those funds, the Company assesses the nature of the restriction and if it is applicable, excludes the related amounts from the cash and cash equivalents balance. The Company then assesses the classification of the restricted cash between current and non-current based on the following factors:
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 43
              


an asset is cash or a cash equivalent unless the asset is restricted from being exchanged or used to settle a liability for at least twelve months after the period; and
it expects to realize the asset within twelve months after the reporting period.

The evaluation was performed based on the available information at the end of the reporting period; if there are changes in the circumstances the Company will reassess the classification.

New and amended IFRS standards that are effective for the current year

In the current year, the Company has applied the below amendments to IFRS Standards and Interpretations issued by the International Accounting Standards Board ("IASB") that were effective for annual periods that begin on or after January 1, 2021. Their adoption has not had any material impact on the disclosures or on the amounts reported in these financial statements.

Interest Rate Benchmark Reform - Phase 2(Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16)

The amendments in Interest Rate Benchmark Reform — Phase 2 (Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16) introduce a practical expedient for modifications required by the reform, clarify that hedge accounting is not discontinued solely because of the IBOR reform, and introduce disclosures that allow users to understand the nature and extent of risks arising from the IBOR reform to which the entity is exposed to and how the entity manages those risks as well as the entity’s progress in transitioning from IBORs to alternative benchmark rates, and how the entity is managing this transition.

Future Changes in Accounting Policies Not Yet Effective as at December 31, 2021

Property, Plant and Equipment — Proceeds before Intended Use (Amendments to IAS 16)

The amendments prohibit deducting from the cost of an item of property, plant and equipment any proceeds from selling items produced while bringing that asset to the location and condition necessary for it to be capable of operating in the manner intended by management. Instead, an entity recognises the proceeds from selling such items, and the cost of producing those items, in profit or loss.

The amendments are applied on or after the first annual reporting period beginning on or after January 1, 2022, with early application permitted. The amendments are applied retrospectively, but only to items of property, plant and equipment that are brought to the location and condition necessary for them to be capable of operating in the manner intended by management on or after the beginning of the earliest period presented in the financial statements in which the Company first applies the amendments. The Company will recognise the cumulative effect of initially applying the amendments as an adjustment to the opening balance of retained earnings at the beginning of that earliest period presented. This amendment will impact the Company’s accounting for proceeds from mineral sales prior to reaching commercial production levels intended by management.

Classification of Liabilities as Current or Non-Current (Amendments to IAS 1)
The amendments aim to promote consistency in applying the requirements by helping companies determine whether, in the statement of financial position, debt and other liabilities with an uncertain settlement date should be classified as current (due or potentially due to be settled within one year) or non-current.

The amendments are applied on or after the first annual reporting period beginning on or after January 1, 2023, with early application permitted. This amendment is not expected to have a material impact on the Company’s financial statements.

Amendments to IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2 Making Materiality Judgments—Disclosure of Accounting Policies

The amendments change the requirements in IAS 1 with regard to disclosure of accounting policies. The amendments replace all instances of the term ‘significant accounting policies’ with ‘material accounting policy information’. Accounting policy information is material if, when considered together with other information included in an entity’s financial statements, it can reasonably be expected to influence decisions that the primary users of general purpose financial statements make on the basis of those financial statements.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 44
              


The supporting paragraphs in IAS 1 are also amended to clarify that accounting policy information that relates to immaterial transactions, other events or conditions is immaterial and need not be disclosed. Accounting policy information may be material because of the nature of the related transactions, other events or conditions, even if the amounts are immaterial. However, not all accounting policy information relating to material transactions, other events or conditions is itself material. The Board has also developed guidance and examples to explain and demonstrate the application of the ‘four-step materiality process’ described in IFRS Practice Statement 2.

The amendments to IAS 1 are effective for annual periods beginning on or after 1 January 2023, with earlier application permitted and are applied prospectively. The amendments to IFRS Practice Statement 2 do not contain an effective date or transition requirements.

Amendments to IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors—Definition of Accounting Estimates

The amendments replace the definition of a change in accounting estimates with a definition of accounting estimates. Under the new definition, accounting estimates are “monetary amounts in financial statements that are subject to measurement uncertainty”.

The definition of a change in accounting estimates was deleted. However, the Board retained the concept of changes in accounting estimates in the Standard with the following clarifications:

• A change in accounting estimate that results from new information or new developments is not the correction of
an error

• The effects of a change in an input or a measurement technique used to develop an accounting estimate are
changes in accounting estimates if they do not result from the correction of prior period errors

The amendments are effective for annual periods beginning on or after January 1, 2023 to changes in accounting policies and changes in accounting estimates that occur on or after the beginning of that period, with earlier application permitted.
Deferred Tax Related to Assets and Liabilities Arising from a Single Transaction (Amendments to IAS 12)
In May 2021, the International Accounting Standards Board issued targeted amendments to IAS 12, Income Taxes. The amendments are effective for annual periods beginning on or after January 1, 2023, although earlier application is permitted. With a view to reducing diversity in reporting, the amendments will clarify that companies are required to recognize deferred taxes on transactions where both assets and liabilities are recognized, such as with leases and decommissioning liabilities. This amendment is not expected to have a material impact on the Company's financial statements.


           
NON-GAAP MEASURES

The Company has included certain non-GAAP measures including “Cash costs per silver equivalents ounce”, "All-in sustaining cost per silver equivalent ounce", “Production cost per tonne”, “Average realized silver equivalent price”, “Adjusted earnings per share”, “Free cash flow” and "Working capital” to supplement its consolidated financial statements, which are presented in accordance with IFRS. The terms IFRS and generally accepted accounting principles (“GAAP”) are used interchangeably throughout this MD&A.

The Company believes that these measures, together with measures determined in accordance with IFRS, provide investors with an improved ability to evaluate the underlying performance of the Company. Non-GAAP measures do not have any standardized meaning prescribed under IFRS, and therefore they may not be comparable to similar measures employed by other companies. The data 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.

Effective January 1, 2021, the Company transitioned its cost reporting from Cost per Silver Ounce to Cost per Silver Equivalent ("AqEq") Ounce basis. Management believes the change to using silver equivalent ounce will provide management and investors with an improved ability to evaluate operating performance of the Company, as it eliminates volatility in Cash Cost and AISC per ounce due to market volatility in silver and gold prices as well as timing of by-product credit sales. Prior period comparatives of Cash Cost and AISC per ounce have been updated to be consistent with the new AgEq ounce metric.
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 45
              


Cash Cost per AgEq Ounce, All-In Sustaining Cost per AgEq Ounce and Production Cost per Tonne

Cash costs per AgEq ounce and total production cost per tonne are non-GAAP performance measures used by the Company to manage and evaluate operating performance at each of the Company’s operating mining units, in conjunction with the related GAAP amounts. These metrics are widely reported in the mining industry as benchmarks for performance but do not have a standardized meaning and are disclosed in addition to IFRS measures. Management and investors use these metrics for comparing the costs against peers in the industry and for assessing the performance of each mine within the portfolio.

Management calculates the cash costs per ounce and production costs per tonne by:
starting with the production costs (GAAP) from the income statement;
adding back duties and royalties, smelting and refining costs as well as transportation and selling costs, which form a part of the cost of sales on the financial statements and provide a better representation of total costs incurred;
cash costs are divided by the payable silver equivalent ounces produced; and
production costs are divided by the total tonnes milled.

AISC is a non-GAAP performance measure and was calculated based on guidance provided by the World Gold Council (“WGC”). WGC is not a regulatory industry organization and does not have the authority to develop accounting standards for disclosure requirements. Other mining companies may calculate AISC differently as a result of differences in underlying accounting principles and policies applied, as well as differences in definitions of sustaining versus expansionary capital expenditures. AISC is a more comprehensive measure than cash cost per ounce and is useful for investors and management to assess the Company’s operating performance by providing greater visibility, comparability and representation of the total costs associated with producing silver from its current operations, in conjunction with related GAAP amounts. AISC helps investors to assess costs against peers in the industry and help management assess the performance of each mine within the portfolio in a standardized manner.

The Company defines sustaining capital expenditures as, “costs incurred to sustain and maintain existing assets at current productive capacity and constant planned levels of productive output without resulting in an increase in the life of assets, future earnings, or improvements in recovery or grade. Sustaining capital includes costs required to improve/enhance assets to minimum standards for reliability, environmental or safety requirements. Sustaining capital expenditures excludes all expenditures at the Company’s new projects and certain expenditures at current operations which are deemed expansionary in nature.”

Expansionary capital expenditure is defined as, "costs incurred to extend existing assets beyond their current productive capacity and beyond their planned levels of productive output, resulting in an increase in the life of the assets, increasing their future earnings potential, or improving their recoveries or grades which would serve to increase the value of the assets over their useful lives". Development and exploration work which moves inferred resources to measured or indicated resources and adds to the Net Present Value of the assets is considered expansionary in nature. Expansionary capital also includes costs required to improve/enhance assets beyond their minimum standard for reliability, environmental or safety requirements.

Consolidated AISC includes total production costs (GAAP measure) incurred at the Company’s mining operations, which forms the basis of the Company’s total cash costs. Additionally, the Company includes sustaining capital expenditures, corporate general and administrative expense, share-based payments, operating lease payments and reclamation cost accretion. AISC by mine does not include certain corporate and non-cash items such as general and administrative expense and share-based payments. The Company believes this measure represents the total sustainable costs of producing silver from current operations, and provides additional information of the Company’s operational performance and ability to generate cash flows. As the measure seeks to reflect the full cost of silver production from current operations, new project and expansionary capital at current operations are not included. Certain other cash expenditures, including tax payments, dividends and financing costs are also not included.



The following tables provide detailed reconciliations of these measures to cost of sales, as reported in notes to our consolidated financial statements.
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 46
              


                                           
(expressed in thousands of U.S. Dollars,
except ounce and per ounce amounts)
Three Months Ended December 31, 2021
San Dimas Santa Elena La Encantada Jerritt Canyon         Consolidated
Mining cost $11,232    $10,052    $3,514    $20,480            $45,277   
Milling cost 7,162    7,174    4,290    13,296            31,921   
Indirect cost 11,852    3,824    2,845    4,996            23,517   
Total production cost (A) $30,246    $21,050    $10,649    $38,771            $100,716   
Add: transportation and other selling cost 449    160    103    14            780   
Add: smelting and refining cost 755    165    239    20            1,179   
Add: environmental duty and royalties cost 591    1,203    116    793            2,703   
Total cash cost (B) $32,041    $22,578    $11,107    $39,598            $105,378   
                   
                   
                   
                   
                   
                   
Workers’ participation 4,010    54    1,538    —            5,602   
General and administrative expenses —    —    —    —            6,591   
Share-based payments —    —    —    —            2,859   
Accretion of decommissioning liabilities 175    76    128    319            951   
Sustaining capital expenditures 8,989    3,514    1,272    8,887            23,387   
Operating lease payments 95    1,167    816    347            2,996   
All-In Sustaining Costs (C) $45,310    $27,389    $14,861    $49,151            $147,764   
                   
Payable silver equivalent ounces produced (D) 4,013,338    1,953,539    765,430    1,823,950            8,556,257   
Payable gold equivalent ounces produced (E) N/A N/A N/A 23,660            N/A
Tonnes milled (F) 206,738    224,459    268,239    256,374            955,810   
                   
Cash cost per AgEq ounce (B/D) $7.98    $11.56    $14.51    $21.71            $12.32   
                   
AISC per AgEq ounce (C/D) $11.29    $14.02    $19.41    $26.95            $17.26   
Cash cost per AuEq ounce (B/D) N/A N/A N/A $1,674            N/A
AISC per AuEq ounce (C/E) N/A N/A N/A $2,077            N/A
Production cost per tonne (A/F) $146.30    $93.78    $39.70    $151.23            $105.37   
                   
                   
                   
                   
                   
                   
                   
                   



                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 47
              


                                     
(expressed in thousands of U.S. Dollars,
except ounce and per ounce amounts)
  Three Months Ended December 31, 2020
San Dimas Santa Elena La Encantada         Consolidated
Mining cost $12,669    $4,461    $3,106            $20,236   
Milling cost 6,028    6,308    4,573            16,909   
Indirect cost 9,497    3,757    3,183            16,437   
Total production cost (A) $28,194    $14,526    $10,862            $53,582   
Add: transportation and other selling cost 433    134    160            784   
Add: smelting and refining cost 471    107    241            819   
Add: environmental duty and royalties cost 425    97    141            665   
                 
                 
                 
                 
                 
                 
Total cash cost (B) $29,523    $14,864    $11,404            $55,850   
Workers’ participation 3,103    55    87            3,245   
General and administrative expenses —    —    —            6,727   
Share-based payments —    —    —            2,227   
Accretion of decommissioning liabilities 149    78    125            623   
Sustaining capital expenditures 9,999    3,636    1,298            17,507   
Operating lease payments 58    963    646            2,024   
All-In Sustaining Costs (C) $42,832    $19,596    $13,560            $88,203   
                 
Payable silver equivalent ounces produced (D) 3,475,323    900,729    1,094,267            5,470,319   
Tonnes milled (E) 208,648    168,276    248,408            625,332   
                 
Cash cost per AgEq ounce (B/D) $8.49    $16.50    $10.42            $10.21   
                 
AISC per AgEq ounce (C/D) $12.32    $21.76    $12.39            $16.12   
Production cost per tonne (A/E) $135.13    $86.32    $43.72            $85.68   
                 
                 
                 
                 
                 
                 
                 
                 



                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 48
              


                                           
(expressed in thousands of U.S. Dollars,
except ounce and per ounce amounts)
Year Ended December 31, 2021
San Dimas Santa Elena La Encantada Jerritt Canyon         Consolidated
Mining cost $47,270    $32,024    $13,206    $58,689            $151,188   
Milling cost 28,258    28,254    17,978    35,551            110,040   
Indirect cost 41,311    14,576    11,256    14,830            81,973   
Total production cost (A) $116,840    $74,853    $42,440    $109,069            $343,202   
Add: transportation and other selling cost 1,433    618    427    47            2,738   
Add: smelting and refining cost 1,819    523    718    47            3,107   
Add: environmental duty and royalties cost 1,683    1,559    406    2,188            5,836   
Total cash cost (B) $121,775    $77,553    $43,991    $111,351            $354,883   
                   
                   
                   
                   
                   
                   
Workers’ participation 13,374    269    2,296    —            15,939   
General and administrative expenses —    —    —    —            25,393   
Share-based payments —    —    —    —            12,290   
Accretion of decommissioning liabilities 716    313    521    642            3,228   
Sustaining capital expenditures 35,542    15,636    4,616    27,565            85,664   
Operating lease payments 312    2,943    2,894    862            8,708   
All-In Sustaining Costs (C) $171,719    $96,714    $54,318    $140,420            $506,105   
                   
Payable silver equivalent ounces produced (D) 13,518,292    5,036,842    3,260,834    5,013,388            26,829,356   
Payable gold equivalent ounces produced (E) N/A N/A N/A 68,567            N/A
Tonnes milled (F) 822,791    879,059    1,004,144    633,400            3,339,394   
                   
                   
Cash cost per AgEq ounce (B/D) $9.01    $15.40    $13.49    $22.21            $13.23   
AISC per AgEq ounce (C/D) $12.70    $19.20    $16.66    $28.01            $18.85   
Cash cost per AuEq ounce (B/D) N/A N/A N/A $1,624            N/A
AISC per AuEq ounce (C/E) N/A N/A N/A $2,048            N/A
Production cost per tonne (A/E) $142.00    $85.15    $42.25    $172.20            $102.77   
                   
                   
                   
                   
                   
                   
                   
                   








                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 49
              


                                     
(expressed in thousands of U.S. Dollars, except ounce and per ounce amounts) Twelve Months Ended December 31, 2020
San Dimas Santa Elena La Encantada         Consolidated
Mining cost $40,662    $15,952    $9,597            $66,211   
Milling cost 19,318    23,187    15,335            57,840   
Indirect cost 31,232    11,088    9,813            52,133   
Total production cost (A) $91,212    $50,227    $34,746            $176,185   
Add: transportation and other selling cost 1,224    397    425            2,288   
Add: smelting and refining cost 1,604    434    749            2,800   
Add: environmental duty and royalties cost 1,278    395    337            2,010   
Total cash cost (B) $95,318    $51,453    $36,257            $183,283   
                 
                 
                 
                 
                 
                 
Workers’ participation 13,663    206    377            14,245   
General and administrative expenses —    —    —            22,977   
Share-based payments —    —    —            8,255   
Accretion of decommissioning liabilities 565    295    477            2,362   
Sustaining capital expenditures 28,361    10,033    4,112            49,003   
Operating lease payments 291    1,252    2,573            5,349   
All-In Sustaining Costs (C) $138,198    $63,239    $43,796            $285,474   
                 
Payable silver equivalent ounces produced (D) 12,664,191    4,177,527    3,512,126            20,353,844   
Tonnes milled (E) 713,064    640,276    860,613            2,213,954   
                 
                 
Cash cost per AgEq ounce (B/D) $7.53    $12.32    $10.32            $9.00   
AISC per AgEq ounce (C/D) $10.91    $15.14    $12.47            $14.03   
Production cost per tonne (A/E) $127.92    $78.44    $40.37            $79.59   
                 
                 
                 
                 
                 
                 
                 
                 
































                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 50
              



Average Realized Silver Price per Ounce

Revenues are presented as the net sum of invoiced revenues related to delivered shipments of silver or gold doré bars, including associated metal by-products of gold, lead and zinc after having deducted refining and smelting charges, and after elimination of intercompany shipments of silver, silver being minted into coins, ingots and bullion products.

The average realized silver price is a non-GAAP performance measure that allows management and investors to assess the Company's ability to sell ounces produced, in conjunction with related GAAP amounts. Management calculates this measure by taking total revenue reported under GAAP and adding back smelting and refining charges to arrive at the gross reportable revenue for the period. Gross revenues are divided into payable silver equivalent ounces sold to calculate the average realized price per ounce of silver equivalents sold. The streaming and royalty agreements in place between the Company and Sandstorm as well as Wheaton, impacts the total revenues reported on the financial statements given the reduced prices provided to these vendors in line with the terms of the agreements. Therefore, management adjusts revenue to exclude smelting and refining charges as well as revenues earned through agreements with these vendors. This provides management with a better picture regarding its ability to convert ounces produced to ounces sold and provides the investor with a clear picture of the price that the Company can currently sell the inventory for, excluding pre-arranged agreements.
                                               
  Three Months Ended December 31,   Year Ended December 31,
  2021   2020   2021   2020
Revenues as reported $204,876      $117,076      $584,117      $363,876   
Add back: smelting and refining charges 1,179      819      3,108      2,800   
Gross revenues 206,055      117,895      587,225      366,676   
Less: Sandstorm gold revenues (461)     (579)     (2,489)     (2,636)  
Less: Wheaton gold revenues (9,385)     (7,057)     (29,612)     (23,541)  
               
Gross revenues, excluding Sandstorm, Wheaton (A) $196,208      $110,259      $555,124      $340,499   
               
Payable silver equivalent ounces sold 9,378,637      5,319,935      25,954,222      19,614,393   
Less: Payable silver equivalent ounces sold to
          Sandstorm
(74,554)     (81,319)     (382,659)     (499,931)  
Less: Payable silver equivalent ounces sold to
          Wheaton
(1,189,362)     (807,046)     (3,511,128)     (3,016,658)  
Payable silver equivalent ounces sold, excluding
Sandstorm and Wheaton (B)
8,114,720      4,431,570      22,060,436      16,097,804   
               
Average realized silver price per ounce (A/B) $24.18      $24.88      $25.16      $21.15   
Average market price per ounce of silver per COMEX $23.35      $24.44      $25.15      $21.72   
               
               
               
               
                                               
               
       
               
               
               
               
Free Cash Flow

Free cash flow is a non-GAAP liquidity measure which is determined based on operating cash flows less sustaining capital expenditures. Management uses free cash flow as a critical measure in the evaluation of liquidity in conjunction with related GAAP amounts. It also uses the measure when considering available cash, including for decision-making purposes related to dividends and discretionary investments. Further, it helps management, the Board of Directors and investors evaluate a Company's ability to generate liquidity from operating activities.

                                               
  Three Months Ended December 31,   Year Ended
December 31,
  2021   2020   2021   2020
Operating cash flows $89,812      $43,210      $68,723      $79,713   
Less: Sustaining capital expenditures 23,387      17,507      85,664      49,003   
Free cash flow $66,425      $25,703      ($16,941)     $30,710   



                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 51
              


Adjusted Earnings per Share (“Adjusted EPS”)

The Company uses the financial measure “Adjusted EPS” which is a non-GAAP measure, to supplement earnings per share (GAAP) information in its consolidated financial statements . The Company believes that, in addition to conventional measures prepared in accordance with IFRS, the Company and certain investors and analysts use this information to evaluate the Company’s performance.

Management uses adjusted earnings per share as a critical measure operating performance in conjunction with the related GAAP amounts. The only items considered in the adjusted earnings-per-share calculation are those that management believes (1) may affect trends in underlying performance from year to year and (2) are not considered normal recurring cash operating expense.

Adjusted earnings per share is used for forecasting, operational and strategic decision making, evaluating current Company and management performance, and calculating financial covenants. Management believes that excluding certain non-cash and non-recurring items from the calculation increases comparability of the metric from period to period, which makes it useful for management, the audit committee and investors, to evaluate the underlying core operations. The presentation of Adjusted EPS is not meant to be a substitute for EPS presented in accordance with IFRS, but rather should be evaluated in conjunction with such IFRS measure.

To calculate adjusted earnings per share, management adjusts from net earnings (GAAP), the per-share impact, net of the tax effects of adjustments, of the following:
share based payments;
realized and unrealized gains and losses from investment in derivatives and marketable securities; and
other infrequent or unusual losses and gains.

The following table provides a detailed reconciliation of net earnings (losses) as reported in the Company’s consolidated financial statements to adjusted net earnings and Adjusted EPS:
                                               
  Three Months Ended December 31,   Year Ended
December 31,
  2021   2020   2021   2020
Net (loss) earnings as reported ($3,971)     $34,545      ($4,923)     $23,087   
Adjustments for non-cash or unusual items:              
 Deferred income tax (recovery) expense 156      (11,187)     (19,110)     (3,324)  
    Share-based payments 2,859      2,227      12,290      8,255   
    Loss (gain) from investment in derivatives and
    marketable securities
(776)     2,445      1,522      (1,973)  
    Write-down on assets held-for-sale —      —      2,081      —   
    Write-down (recovery) of mineral inventory 1,164      —      7,479      (443)  
    Acquisition costs 23      —      1,973      —   
    Unrealized (gain) loss on foreign currency derivatives —      (3,880)     —      982   
Loss on early settlement of senior convertible notes 4,642      —      4,642      —   
 Standby costs related to COVID-19 Suspension —      —      —      7,162   
    (Gain) loss on divestiture of exploration projects —      —      —      3,685   
               
Adjusted net earnings $4,097      $24,150      $5,954      $37,431   
Weighted average number of shares on issue - basic 256,805,023      221,463,289      244,749,772      213,879,622   
Adjusted EPS $0.02      $0.11      $0.02      $0.18   

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 52
              


Working Capital and Available Liquidity

Working capital is determined based on current assets and current liabilities as reported in the Company’s consolidated financial statements. The Company uses working capital as a measure of the Company’s short-term financial health and operating efficiency. Available liquidity includes the Company's working capital and undrawn revolving credit facility.
                       
  December 31, 2021   December 31, 2020
Current Assets $397,207      $356,046   
Less: Current Liabilities (172,822)     (101,626)  
Working Capital $224,385      $254,420   
Available Undrawn Revolving Credit Facility 50,000      65,000   
Available Liquidity $274,385      $319,420   


           
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Disclosure Controls and Procedures

The Company’s management, with the participation of its President and Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), has evaluated the effectiveness of the Company’s disclosure controls and procedures. Based upon the results of that evaluation, the Company’s CEO and CFO have concluded that, as of December 31, 2021, the Company’s disclosure controls and procedures were effective to provide reasonable assurance that the information required to be disclosed by the Company in reports it files is recorded, processed, summarized and reported, within the appropriate time periods and is accumulated and communicated to management, including the CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

Internal Control over Financial Reporting

The Company’s management, with the participation of its CEO and interim CFO, is responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined in the rules of the United States Securities and Exchange Commission and the Canadian Securities Administrators. The Company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS as issued by the IASB. The Company’s internal control over financial reporting includes policies and procedures that:

maintain records that accurately and fairly reflect, in reasonable detail, the transactions and dispositions of assets of the Company;
•     provide reasonable assurance that transactions are recorded as necessary for preparation of financial statements in accordance with IFRS as issued by IASB;
provide reasonable assurance that the Company’s receipts and expenditures are made only in accordance with authorizations of management and the Company’s Directors; and
•     provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company’s assets that could have a material effect on the Company’s consolidated financial statements.

The Company’s internal control over financial reporting may not prevent or detect all misstatements because of inherent limitations. Additionally, projections of any evaluation of effectiveness for future periods are subject to the risk that controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with the Company’s policies and procedures.

Management excluded from its assessment the internal controls, policies and procedures of Jerritt Canyon, which the Company acquired control on April 30, 2021. Jerritt Canyon’s total assets, net assets, total revenues and net profit/loss on a combined basis constitute approximately 34%, 35%, 21% and 653%, respectively, of these Consolidated Annual Financial statement amounts as of December 31, 2021. This limitation of scope is in accordance with section 3.3(1)(b) of NI 52-109, which allows for an issuer to limit the design of DC&P or ICFR to exclude a business that the issuer acquired not more than 365 days before the end of the financial period to which the CEO’s and CFO’s certification of annual filings relates. With the
                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 53
              


exception of the internal controls of Jerritt Canyon, there have been no significant changes in our internal controls during the quarter ended December 31, 2021 that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

The Company's management evaluated the effectiveness of our internal controls over financial reporting based upon the criteria set forth in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on management's evaluation, our CEO and interim CFO concluded that our internal controls over financial reporting were effective as of December 31, 2021.

The Company's independent registered public accounting firm, Deloitte LLP, have audited these Consolidated Annual Financial Statements and have issued an attestation report dated March 9, 2022 on the Company's internal control over financial reporting based on the criteria set forth in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of Treadway Commission.

During the year ended December 31, 2021, the Company implemented social distancing protocols to have majority of its corporate office and site administrative staff to work remotely from home. This change has required certain processes and controls that were previously done or documented manually to be completed and retained in electronic form. Despite the changes required by the current environment, there have been no significant changes in our internal controls during the year ended December 31, 2021 that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

Limitations of Controls and Procedures

The Company’s management, including the President and Chief Executive Officer and Chief Financial Officer, believes that any disclosure controls and procedures or internal control over financial reporting, no matter how well conceived and operated, may not prevent or detect all misstatements because of inherent limitations. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, they cannot provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been prevented or detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by unauthorized override of the control. The design of any control system also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Accordingly, because of the inherent limitations in a cost effective control system, misstatements due to error or fraud may occur and not be detected.


           
CAUTIONARY STATEMENTS

Cautionary Note regarding Forward-Looking Statements

Certain information contained herein this MD&A constitutes forward-looking statements under applicable securities laws (collectively, “forward-looking statements”). These statements relate to future events or the Company’s future performance, business prospects or opportunities. Forward-looking statements include, but are not limited to: commercial mining operations; anticipated mineral recoveries; projected quantities of future mineral production; statements with respect to the Company’s business strategy; future planning processes; anticipated development, expansion, exploration activities and production rates; the estimated cost and timing of plant improvements at the Company’s operating mines and development of the Company’s development projects; the timing of completion of exploration programs and drilling programs; the repayment of the Debentures; statements with respect to the Company’s future financial position including operating efficiencies, cash flow, capital budgets, costs and expenditures; the preparation of technical reports and completion of preliminary economic assessments; the repurchase of the Company’s shares; viability of the Company’s projects; potential metal recovery rates; the conversion of the Company’s securities. All statements other than statements of historical fact may be forward-looking statements. Any statements that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as “seek”, “anticipate”, “plan”, “continue”, “estimate”, “expect”, “may”, “will”, “project”, “predict”, “forecast”, “potential”, “targeting”, “intend”, “could”, “might”, “should”, “believe” and similar expressions) are not statements of historical fact and may be “forward-looking statements”.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 54
              


Forward-looking statements are based on the opinions and estimates of management at the dates the statements are made, and are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially from those projected in the forward-looking statements. These factors include, without limitation: the inherent risks involved in the mining, exploration and development of mineral properties, the uncertainties involved in interpreting drilling results and other geological data, fluctuating metal prices, the possibility of project delays or cost overruns or unanticipated excessive operating costs and expenses, uncertainties related to the necessity of financing, the availability of and costs of financing needed in the future, and other factors described in the Company’s Annual Information Form under the heading “Risk Factors”.

The Company believes that the expectations reflected in any such forward-looking statements are reasonable, but no assurance can be given that these expectations will prove to be correct and such forward-looking statements included herein this MD&A should not be unduly relied upon. These statements speak only as of the date of this MD&A. The Company does not intend, and does not assume any obligation, to update these forward-looking statements, except as required by applicable laws. Actual results may differ materially from those expressed or implied by such forward-looking statements.

Cautionary Note regarding Reserves and Resources

National Instrument 43-101 (“NI 43-101”), issued by the Canadian Securities Administrators, lays out the standards of disclosure for mineral projects. This includes a requirement that a certified Qualified Person (“QP”) (as defined under the NI 43-101) supervises the preparation of the mineral reserves and mineral resources. Ramon Mendoza, P. Eng., Vice President of Technical Services is a certified QP for the Company and has reviewed this MD&A for QP technical disclosures. All NI 43-101 technical reports can be found on the Company’s website at www.firstmajestic.com or on SEDAR at www.sedar.com.

Cautionary Note to United States Investors Concerning Estimates of Mineral Reserves and Resources

This Management’s Discussion and Analysis has been prepared in accordance with the requirements of the securities laws in effect in Canada, which differ in certain material respects from the disclosure requirements of United States securities laws. The terms “mineral reserve”, “proven mineral reserve” and “probable mineral reserve” are Canadian mining terms as defined in accordance with Canadian NI 43-101 Standards of Disclosure for Mineral Projects and the Canadian Institute of Mining, Metallurgy and Petroleum (the “CIM”) - CIM Definition Standards on Mineral Resources and Mineral Reserves, adopted by the CIM Council, as amended. These definitions differ from the definitions in the disclosure requirements promulgated by the Securities and Exchange Commission (the “Commission”) and contained in Industry Guide 7 (“Industry Guide 7”). Under Industry Guide 7 standards, a “final” or “bankable” feasibility study is required to report mineral reserves, the three-year historical average price is used in any mineral reserve or cash flow analysis to designate mineral reserves and the primary environmental analysis or report must be filed with the appropriate governmental authority.

In addition, the terms “mineral resource”, “measured mineral resource”, “indicated mineral resource” and “inferred mineral resource” are defined in and required to be disclosed by NI 43-101. However, these terms are not defined terms under Industry Guide 7 and are not permitted to be used in reports and registration statements of United States companies filed with the Commission. Investors are cautioned not to assume that any part or all of the mineral deposits in these categories will ever be converted into mineral reserves. “Inferred mineral resources” have a great amount of uncertainty as to their existence, and great uncertainty as to their economic and legal feasibility. It cannot be assumed that all or any part of an inferred mineral resource will ever be upgraded to a higher category. Under Canadian rules, estimates of inferred mineral resources may not form the basis of feasibility or pre-feasibility studies, except in rare cases. Investors are cautioned not to assume that all or any part of an inferred mineral resource exists or is economically or legally mineable. Disclosure of “contained ounces” in a mineral resource is permitted disclosure under Canadian regulations. In contrast, the Commission only permits U.S. companies to report mineralization that does not constitute “mineral reserves” by Commission standards as in place tonnage and grade without reference to unit measures.

Accordingly, information contained in this Management’s Discussion and Analysis may not be comparable to similar information made public by U.S. companies subject to the reporting and disclosure requirements under the United States federal securities laws and the rules and regulations of the Commission thereunder.




                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 55
              


Additional Information

Additional information on the Company, including the Company’s Annual Information Form and the Company’s audited consolidated financial statements for the year ended December 31, 2021, is available on SEDAR at www.sedar.com and on the Company’s website at www.firstmajestic.com.

                 
 
First Majestic Silver Corp. 2021 Annual Report
Page 56