FIRST MAJESTIC SILVER CORP. | |||||
By: | |||||
/s/ Connie Lillico | |||||
Connie Lillico | |||||
Corporate Secretary | |||||
August 16, 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 |
Keith Neumeyer | Raymond Polman, CPA, CA | |||||||
President & CEO | Chief Financial Officer | |||||||
August 16, 2021 | August 16, 2021 |
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | ||||||||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | ||||||||
General | ||||||||
Statements of Earnings (Loss) | ||||||||
Statements of Financial Position | ||||||||
Other items | ||||||||
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF EARNINGS (LOSS) | |||||
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 and 2020 | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (In thousands of US dollars, except share and per share amounts) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||
Note | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||
Revenues | $154,073 | $34,855 | $254,595 | $120,920 | |||||||||||||||||||||||||
Mine operating costs | |||||||||||||||||||||||||||||
Cost of sales | 95,782 | 26,187 | 152,843 | 76,022 | |||||||||||||||||||||||||
Cost of sales - standby costs | — | 9,166 | — | 10,112 | |||||||||||||||||||||||||
Depletion, depreciation and amortization | 28,868 | 7,264 | 44,213 | 21,433 | |||||||||||||||||||||||||
124,650 | 42,617 | 197,056 | 107,567 | ||||||||||||||||||||||||||
Mine operating earnings (loss) | 29,423 | (7,762) | 57,539 | 13,353 | |||||||||||||||||||||||||
General and administrative expenses | 6,901 | 5,846 | 13,862 | 12,130 | |||||||||||||||||||||||||
Share-based payments | 2,768 | 1,947 | 6,362 | 4,325 | |||||||||||||||||||||||||
Mine holding costs | 2,359 | 5,603 | 6,227 | 10,382 | |||||||||||||||||||||||||
Loss on divestiture of exploration projects | — | — | — | 10,106 | |||||||||||||||||||||||||
Acquisition costs | 1,823 | — | 1,823 | — | |||||||||||||||||||||||||
Foreign exchange (gain) loss | (782) | 6,229 | (2,579) | 3,403 | |||||||||||||||||||||||||
Operating earnings (loss) | 16,354 | (27,387) | 31,844 | (26,993) | |||||||||||||||||||||||||
Investment and other income | 4,329 | 5,259 | 1,179 | 4,719 | |||||||||||||||||||||||||
Finance costs | (4,127) | (3,550) | (7,900) | (7,406) | |||||||||||||||||||||||||
Unrealized gain (loss) on foreign currency derivatives | — | 10,251 | — | (12,403) | |||||||||||||||||||||||||
Earnings (loss) before income taxes | 16,556 | (15,427) | 25,123 | (42,083) | |||||||||||||||||||||||||
Income taxes | |||||||||||||||||||||||||||||
Current income tax expense | 10,325 | 795 | 18,862 | 2,009 | |||||||||||||||||||||||||
Deferred income tax recovery | (9,368) | (6,254) | (11,193) | (1,688) | |||||||||||||||||||||||||
957 | (5,459) | 7,669 | 321 | ||||||||||||||||||||||||||
Net earnings (loss) for the period | $15,599 | ($9,968) | $17,454 | ($42,404) | |||||||||||||||||||||||||
Earnings (loss) per common share | |||||||||||||||||||||||||||||
Basic | $0.06 | ($0.05) | $0.08 | ($0.20) | |||||||||||||||||||||||||
Diluted | $0.06 | ($0.05) | $0.07 | ($0.20) | |||||||||||||||||||||||||
Weighted average shares outstanding | |||||||||||||||||||||||||||||
Basic | 242,781,479 | 209,645,317 | 232,718,998 | 209,520,684 | |||||||||||||||||||||||||
Diluted | 245,837,994 | 209,645,317 | 235,856,369 | 209,520,684 |
Keith Neumeyer, Director | Douglas Penrose, Director |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 1 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | |||||
FOR THE THREE AND SIX MONTHS ENDED JUNE 3O, 2021 and 2020 | |||||
Condensed interim Consolidated Financial Statements - Unaudited | (In thousands of US dollars) |
Note | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Net earnings (loss) for the period | $15,599 | ($9,968) | $17,454 | ($42,404) | ||||||||||||||||||||||
Other comprehensive (loss) income | ||||||||||||||||||||||||||
Items that will not be subsequently reclassified to net earnings (loss): | ||||||||||||||||||||||||||
Unrealized (loss) gain on fair value of investments in marketable securities, net of tax | (410) | 5,785 | (5,136) | 6,078 | ||||||||||||||||||||||
Realized (loss) gain on investments in marketable securities, net of tax | (605) | 197 | (1,256) | 197 | ||||||||||||||||||||||
Remeasurement of retirement benefit plan | — | — | — | (455) | ||||||||||||||||||||||
Other comprehensive (loss) income | (1,015) | 5,982 | (6,392) | 5,820 | ||||||||||||||||||||||
Total comprehensive income (loss) | $14,584 | ($3,986) | $11,062 | ($36,584) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 2 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 and 2020 | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (In thousands of US dollars) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
Note | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
Operating Activities | ||||||||||||||||||||||||||
Net earnings (loss) for the period | $15,599 | ($9,968) | $17,454 | ($42,404) | ||||||||||||||||||||||
Adjustments for: | ||||||||||||||||||||||||||
Depletion, depreciation and amortization | 29,275 | 7,733 | 45,080 | 22,358 | ||||||||||||||||||||||
Share-based payments | 2,768 | 1,947 | 6,362 | 4,325 | ||||||||||||||||||||||
Income tax expense (recovery) | 957 | (5,459) | 7,669 | 321 | ||||||||||||||||||||||
Finance costs | 4,127 | 3,550 | 7,900 | 7,406 | ||||||||||||||||||||||
Acquisition costs | 4 | 1,823 | — | 1,823 | — | |||||||||||||||||||||
Loss on assets held-for-sale | — | — | 2,081 | — | ||||||||||||||||||||||
Gain from marketable securities and silver futures derivatives | (4,100) | (5,079) | (2,811) | (4,000) | ||||||||||||||||||||||
Loss on divestiture of exploration projects | — | — | — | 10,176 | ||||||||||||||||||||||
Fair value adjustment on foreign currency derivatives | — | (10,251) | — | 12,403 | ||||||||||||||||||||||
Unrealized foreign exchange loss (gain) | 743 | 1,113 | (3,237) | (3,686) | ||||||||||||||||||||||
Operating cash flows before working capital and taxes | 51,192 | (16,414) | 82,321 | 6,899 | ||||||||||||||||||||||
Net change in non-cash working capital items | (21,012) | (10,619) | (34,778) | (21,382) | ||||||||||||||||||||||
Income taxes paid | (46,712) | (3,515) | (56,644) | (4,017) | ||||||||||||||||||||||
Cash used in operating activities | (16,532) | (30,548) | (9,101) | (18,500) | ||||||||||||||||||||||
Investing Activities | ||||||||||||||||||||||||||
Restricted cash acquired on the acquisition of Jerritt Canyon | 30,000 | — | 30,000 | — | ||||||||||||||||||||||
Expenditures on mining interests | (34,013) | (9,460) | (67,429) | (29,232) | ||||||||||||||||||||||
Acquisition of property, plant and equipment | (7,153) | (7,074) | (17,959) | (19,090) | ||||||||||||||||||||||
Deposits paid for acquisition of non-current assets | (1,999) | (4,112) | (4,291) | (5,630) | ||||||||||||||||||||||
Jerritt Canyon acquisition costs, net of cash acquired | (798) | — | (798) | — | ||||||||||||||||||||||
Other | 653 | 1,699 | 903 | 1,699 | ||||||||||||||||||||||
Cash used in investing activities | (13,310) | (18,947) | (59,574) | (52,253) | ||||||||||||||||||||||
Financing Activities | ||||||||||||||||||||||||||
Proceeds from prospectus offering, net of share issue costs | 49,068 | — | 49,068 | 13,792 | ||||||||||||||||||||||
Proceeds from exercise of stock options | 8,901 | 1,005 | 13,264 | 2,846 | ||||||||||||||||||||||
Repayment of lease liabilities | (2,198) | (1,638) | (3,526) | (3,417) | ||||||||||||||||||||||
Finance costs paid | (673) | (284) | (2,432) | (2,240) | ||||||||||||||||||||||
Repayment of debt facilities | — | — | — | (10,000) | ||||||||||||||||||||||
Dividends declared and paid | (1,132) | — | (1,132) | — | ||||||||||||||||||||||
Shares repurchased and cancelled | — | — | — | (1,694) | ||||||||||||||||||||||
Cash provided by (used in) financing activities | 53,966 | (917) | 55,242 | (713) | ||||||||||||||||||||||
Effect of exchange rate on cash and cash equivalents held in foreign currencies | 1,301 | 455 | 1,964 | (2,313) | ||||||||||||||||||||||
Increase (decrease) in cash and cash equivalents | 24,124 | (50,412) | (13,433) | (71,466) | ||||||||||||||||||||||
Cash and cash equivalents, beginning of the period | 201,684 | 145,187 | 238,578 | 169,009 | ||||||||||||||||||||||
Cash and cash equivalents, end of period | $227,109 | $95,230 | $227,109 | $95,230 | ||||||||||||||||||||||
Cash | $227,109 | $90,760 | $227,109 | $90,760 | ||||||||||||||||||||||
Short-term investments | — | 4,470 | — | 4,470 | ||||||||||||||||||||||
Cash and cash equivalents, end of period | $227,109 | $95,230 | $227,109 | $95,230 | ||||||||||||||||||||||
Supplemental cash flow information |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 3 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | |||||
AS AT JUNE 30, 2021 AND DECEMBER 31, 2020 | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (In thousands of US dollars) |
Note | June 30, 2021 | December 31, 2020 | ||||||||||||||||||
Assets | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents | $227,109 | $238,578 | ||||||||||||||||||
Trade and other receivables | 8,989 | 4,271 | ||||||||||||||||||
Value added taxes receivable | 76,443 | 41,641 | ||||||||||||||||||
Inventories | 52,223 | 32,512 | ||||||||||||||||||
Other financial assets | 37,818 | 36,319 | ||||||||||||||||||
Prepaid expenses and other | 6,200 | 2,725 | ||||||||||||||||||
Assets held-for-sale | 460 | — | ||||||||||||||||||
Total current assets | 409,242 | 356,046 | ||||||||||||||||||
Non-current assets | ||||||||||||||||||||
Mining interests | 967,196 | 509,730 | ||||||||||||||||||
Property, plant and equipment | 481,520 | 258,220 | ||||||||||||||||||
Right-of-use assets | 28,763 | 14,330 | ||||||||||||||||||
Deposits on non-current assets | 10,804 | 14,246 | ||||||||||||||||||
Restricted cash | 66,992 | — | ||||||||||||||||||
Non-current value added taxes receivable | 595 | 15,301 | ||||||||||||||||||
Deferred tax assets | 67,218 | 69,644 | ||||||||||||||||||
Total assets | $2,032,330 | $1,237,517 | ||||||||||||||||||
Liabilities and Equity | ||||||||||||||||||||
Current liabilities | ||||||||||||||||||||
Trade and other payables | $105,814 | $76,002 | ||||||||||||||||||
Unearned revenue | 8,544 | 2,717 | ||||||||||||||||||
Current portion of debt facilities | 1,100 | 10,975 | ||||||||||||||||||
Current portion of lease liabilities | 9,826 | 5,358 | ||||||||||||||||||
Income taxes payable | 7,683 | 6,574 | ||||||||||||||||||
Total current liabilities | 132,967 | 101,626 | ||||||||||||||||||
Non-current liabilities | ||||||||||||||||||||
Debt facilities | 154,665 | 141,733 | ||||||||||||||||||
Lease liabilities | 27,014 | 15,217 | ||||||||||||||||||
Decommissioning liabilities | 158,584 | 51,471 | ||||||||||||||||||
Other liabilities | 6,011 | 5,406 | ||||||||||||||||||
Non-current income taxes payable | 23,359 | 23,099 | ||||||||||||||||||
Deferred tax liabilities | 130,094 | 48,729 | ||||||||||||||||||
Total liabilities | $632,694 | $387,281 | ||||||||||||||||||
Equity | ||||||||||||||||||||
Share capital | 1,602,144 | 1,087,139 | ||||||||||||||||||
Equity reserves | 120,070 | 101,997 | ||||||||||||||||||
Accumulated deficit | (322,578) | (338,900) | ||||||||||||||||||
Total equity | $1,399,636 | $850,236 | ||||||||||||||||||
Total liabilities and equity | $2,032,330 | $1,237,517 | ||||||||||||||||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 4 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | |||||
FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020 | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (In thousands of US dollars, except share and per share amounts) |
Share Capital | Equity Reserves | Accumulated deficit | ||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Share-based payments(a) | Other comprehensive income(loss)(b) | Equity component of convertible debenture(c) | Total equity reserves | Total equity | ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | 208,112,072 | $933,182 | $74,060 | ($2,532) | $19,164 | $90,692 | ($361,553) | $662,321 | ||||||||||||||||||||||||||||||||||||
Net loss for the period | — | — | — | — | — | — | (42,404) | (42,404) | ||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | 5,820 | — | 5,820 | — | 5,820 | ||||||||||||||||||||||||||||||||||||
Total comprehensive loss | — | — | — | 5,820 | — | 5,820 | (42,404) | (36,584) | ||||||||||||||||||||||||||||||||||||
Share-based payments | — | — | 4,325 | — | — | 4,325 | — | 4,325 | ||||||||||||||||||||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||||||||||||||||||||||
1,304,338 | 13,792 | — | — | — | — | — | 13,792 | |||||||||||||||||||||||||||||||||||||
490,159 | 3,952 | (1,106) | — | — | (1,106) | — | 2,846 | |||||||||||||||||||||||||||||||||||||
Settlement of restricted share units | 117,000 | 916 | (916) | — | — | (916) | — | — | ||||||||||||||||||||||||||||||||||||
(275,000) | (1,260) | — | — | — | — | (434) | (1,694) | |||||||||||||||||||||||||||||||||||||
Balance at June 30, 2020 | 209,748,569 | $950,582 | $76,363 | $3,288 | $19,164 | $98,815 | ($404,391) | $645,006 | ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 | 221,965,011 | $1,087,139 | $75,420 | $7,413 | $19,164 | $101,997 | ($338,900) | $850,236 | ||||||||||||||||||||||||||||||||||||
Net earnings for the period | — | — | — | — | — | — | 17,454 | 17,454 | ||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | (6,392) | — | (6,392) | — | (6,392) | ||||||||||||||||||||||||||||||||||||
Total comprehensive income | — | — | — | (6,392) | — | (6,392) | 17,454 | 11,062 | ||||||||||||||||||||||||||||||||||||
Share-based payments | — | — | 7,113 | — | — | 7,113 | — | 7,113 | ||||||||||||||||||||||||||||||||||||
Shares issued for: | ||||||||||||||||||||||||||||||||||||||||||||
Acquisition of Jerritt Canyon (Note 4) | 26,719,727 | 416,561 | 23,150 | — | — | 23,150 | — | 439,711 | ||||||||||||||||||||||||||||||||||||
Sprott Private Placement (Note 4) | 1,705,514 | 26,589 | — | — | — | — | — | 26,589 | ||||||||||||||||||||||||||||||||||||
3,000,000 | 49,068 | — | — | — | — | — | 49,068 | |||||||||||||||||||||||||||||||||||||
1,507,564 | 18,606 | (5,342) | — | — | (5,342) | — | 13,264 | |||||||||||||||||||||||||||||||||||||
287,300 | 3,750 | — | — | — | — | — | 3,750 | |||||||||||||||||||||||||||||||||||||
Settlement of restricted share units | 32,850 | 431 | (456) | — | — | (456) | — | (25) | ||||||||||||||||||||||||||||||||||||
Dividend declared and paid (Note 22(g)) | — | — | — | — | — | — | (1,132) | (1,132) | ||||||||||||||||||||||||||||||||||||
Balance at June 30, 2021 | 255,217,966 | $1,602,144 | $99,885 | $1,021 | $19,164 | $120,070 | ($322,578) | $1,399,636 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 5 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 6 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 7 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 8 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
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 | 12,913 | |||||||
Estimated Working Capital Adjustment | (2,758) | |||||||
Total consideration | $476,455 | |||||||
Allocation of Purchase Price | ||||||||
Cash and cash equivalents | $1,025 | |||||||
Inventories | 19,304 | |||||||
Trade and other receivables(3) | 135 | |||||||
Other financial assets | 3,581 | |||||||
Prepaid expenses | 1,662 | |||||||
Restricted cash(4) | 96,985 | |||||||
Mining interest | 409,930 | |||||||
Property, plant and equipment | 224,034 | |||||||
Deposit on non-current assets | 128 | |||||||
Trade and other payables | (27,159) | |||||||
Lease liabilities | (2,194) | |||||||
Income taxes payable | (47,185) | |||||||
Contingent environmental provision(5) | (17,900) | |||||||
Decommissioning liabilities | (87,705) | |||||||
Deferred tax liabilities | (98,186) | |||||||
Net assets acquired | $476,455 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 9 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Three Months Ended June 30, 2021 and 2020 | Revenue | Cost of sales | Depletion, depreciation, and amortization | Mine operating earnings (loss) | Capital expenditures | ||||||||||||||||||||||||||||||
Mexico | |||||||||||||||||||||||||||||||||||
San Dimas | 2021 | $70,692 | $34,330 | $11,536 | $24,826 | $15,502 | |||||||||||||||||||||||||||||
2020 | 25,949 | 24,373 | 5,150 | (3,574) | 5,238 | ||||||||||||||||||||||||||||||
Santa Elena | 2021 | 28,260 | 19,021 | 4,397 | 4,842 | 17,216 | |||||||||||||||||||||||||||||
2020 | 5,137 | 6,231 | 1,089 | (2,183) | 4,046 | ||||||||||||||||||||||||||||||
La Encantada | 2021 | 23,119 | 11,777 | 2,062 | 9,280 | 2,825 | |||||||||||||||||||||||||||||
2020 | 3,864 | 4,148 | 622 | (906) | 1,294 | ||||||||||||||||||||||||||||||
Non-producing Properties | 2021 | — | (17) | 112 | (95) | 236 | |||||||||||||||||||||||||||||
2020 | — | — | 147 | (147) | — | ||||||||||||||||||||||||||||||
United States | |||||||||||||||||||||||||||||||||||
Jerritt Canyon | 2021 | 34,856 | 31,713 | 10,299 | (7,156) | 8,114 | |||||||||||||||||||||||||||||
2020 | — | — | — | — | — | ||||||||||||||||||||||||||||||
Others(1) | 2021 | 2,521 | 1,587 | 462 | 472 | 14,374 | |||||||||||||||||||||||||||||
2020 | 621 | 981 | 256 | (616) | 5,464 | ||||||||||||||||||||||||||||||
Intercompany elimination(2) | 2021 | (5,375) | (2,629) | — | (2,746) | — | |||||||||||||||||||||||||||||
2020 | (716) | (380) | — | (336) | — | ||||||||||||||||||||||||||||||
Consolidated | 2021 | $154,073 | $95,782 | $28,868 | $29,423 | $58,267 | |||||||||||||||||||||||||||||
2020 | $34,855 | $35,353 | $7,264 | ($7,762) | $16,042 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 10 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Six Months Ended June 30, 2021 and 2020 | Revenue | Cost of sales | Depletion, depreciation, and amortization | Mine operating earnings (loss) | Capital expenditures | ||||||||||||||||||||||||||||||
Mexico | |||||||||||||||||||||||||||||||||||
San Dimas | 2021 | $132,481 | $65,653 | $21,340 | $45,488 | $29,984 | |||||||||||||||||||||||||||||
2020 | 74,014 | 50,440 | 13,931 | 9,643 | 18,040 | ||||||||||||||||||||||||||||||
Santa Elena | 2021 | 50,443 | 36,906 | 7,509 | 6,028 | 31,550 | |||||||||||||||||||||||||||||
2020 | 27,726 | 20,159 | 3,880 | 3,687 | 11,448 | ||||||||||||||||||||||||||||||
La Encantada | 2021 | 42,821 | 21,820 | 3,895 | 17,106 | 5,554 | |||||||||||||||||||||||||||||
2020 | 19,158 | 13,466 | 2,762 | 2,930 | 4,085 | ||||||||||||||||||||||||||||||
Non-producing Properties | 2021 | — | — | 235 | (235) | 1,152 | |||||||||||||||||||||||||||||
2020 | 183 | 1,361 | 338 | (1,516) | 2,095 | ||||||||||||||||||||||||||||||
United States | |||||||||||||||||||||||||||||||||||
Jerritt Canyon | 2021 | 34,856 | 31,713 | 10,299 | (7,156) | 8,114 | |||||||||||||||||||||||||||||
2020 | — | — | — | — | — | ||||||||||||||||||||||||||||||
Others(1) | 2021 | 7,314 | 3,307 | 935 | 3,072 | 26,957 | |||||||||||||||||||||||||||||
2020 | 906 | 1,302 | 522 | (918) | 10,430 | ||||||||||||||||||||||||||||||
Intercompany elimination | 2021 | (13,320) | (6,556) | — | (6,764) | — | |||||||||||||||||||||||||||||
2020 | (1,067) | (594) | — | (473) | — | ||||||||||||||||||||||||||||||
Consolidated | 2021 | $254,595 | $152,843 | $44,213 | $57,539 | $103,327 | |||||||||||||||||||||||||||||
2020 | $120,920 | $86,134 | $21,433 | $13,353 | $46,098 |
At June 30, 2021 and December 31, 2020 | Mining Interests | Property, plant and equipment | Total mining assets | Total assets | Total liabilities | ||||||||||||||||||||||||||||||||||||
Producing | Exploration | ||||||||||||||||||||||||||||||||||||||||
Mexico | |||||||||||||||||||||||||||||||||||||||||
San Dimas | 2021 | $211,357 | $23,774 | $107,514 | $342,645 | $478,058 | $103,316 | ||||||||||||||||||||||||||||||||||
2020 | 204,592 | 17,179 | 112,105 | 333,876 | 439,145 | 105,462 | |||||||||||||||||||||||||||||||||||
Santa Elena | 2021 | 70,678 | 39,047 | 53,468 | 163,193 | 213,822 | 53,563 | ||||||||||||||||||||||||||||||||||
2020 | 52,892 | 33,951 | 49,245 | 136,088 | 166,525 | 33,467 | |||||||||||||||||||||||||||||||||||
La Encantada | 2021 | 26,805 | 3,162 | 18,342 | 48,309 | 107,963 | 29,655 | ||||||||||||||||||||||||||||||||||
2020 | 25,865 | 2,955 | 16,555 | 45,375 | 99,185 | 29,354 | |||||||||||||||||||||||||||||||||||
Non-producing Properties | 2021 | 108,837 | 38,118 | 28,052 | 175,008 | 219,711 | 33,598 | ||||||||||||||||||||||||||||||||||
2020 | 108,837 | 37,004 | 29,888 | 175,730 | 219,109 | 40,274 | |||||||||||||||||||||||||||||||||||
United States | |||||||||||||||||||||||||||||||||||||||||
Jerritt Canyon | 2021 | 274,992 | 136,015 | 220,748 | 631,755 | 724,792 | 232,418 | ||||||||||||||||||||||||||||||||||
2020 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||
Others | 2021 | — | 34,410 | 53,396 | 87,806 | 287,983 | 180,144 | ||||||||||||||||||||||||||||||||||
2020 | — | 26,455 | 50,427 | 76,882 | 313,553 | 178,724 | |||||||||||||||||||||||||||||||||||
Consolidated | 2021 | $692,669 | $274,527 | $481,520 | $1,448,716 | $2,032,330 | $632,694 | ||||||||||||||||||||||||||||||||||
2020 | $392,185 | $117,545 | $258,220 | $767,950 | $1,237,517 | $387,281 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 11 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||
Gross revenue from payable metals: | |||||||||||||||||||||||||||||||||||
Silver | $85,911 | 55 | % | $20,332 | 58 | % | $158,763 | 62 | % | $72,346 | 59 | % | |||||||||||||||||||||||
Gold | 68,949 | 45 | % | 14,826 | 42 | % | 97,287 | 38 | % | 49,528 | 41 | % | |||||||||||||||||||||||
Lead | — | — | % | 2 | — | % | — | — | % | 76 | — | % | |||||||||||||||||||||||
Gross revenue | 154,860 | 100 | % | 35,160 | 100 | % | 256,050 | 100 | % | 121,950 | 100 | % | |||||||||||||||||||||||
Less: smelting and refining costs | (787) | (305) | (1,455) | (1,030) | |||||||||||||||||||||||||||||||
Revenues | $154,073 | $34,855 | $254,595 | $120,920 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2020 Second Quarter Report | Page 12 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Consumables and materials | $17,264 | $5,669 | $28,040 | $15,589 | |||||||||||||||||||
Labour costs | 51,204 | 15,016 | 84,051 | 42,339 | |||||||||||||||||||
Energy | 12,624 | 3,403 | 21,256 | 11,181 | |||||||||||||||||||
Other costs | 5,611 | 2,190 | 8,651 | 6,551 | |||||||||||||||||||
Production costs | $86,703 | $26,278 | $141,998 | $75,660 | |||||||||||||||||||
Transportation and other selling costs | 727 | 320 | 1,389 | 842 | |||||||||||||||||||
Workers participation costs | 2,696 | 6,726 | 6,363 | 8,724 | |||||||||||||||||||
Environmental duties and royalties | 1,068 | 252 | 1,641 | 648 | |||||||||||||||||||
Inventory changes | 4,301 | (7,389) | 1,165 | (9,852) | |||||||||||||||||||
Other | 287 | — | 287 | — | |||||||||||||||||||
Cost of Sales | $95,782 | $26,187 | $152,843 | $76,022 | |||||||||||||||||||
Cost of Sales - Standby Costs | $— | $9,166 | $— | $10,112 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Corporate administration | $1,947 | $1,246 | $3,431 | $2,523 | |||||||||||||||||||
Salaries and benefits | 3,164 | 2,463 | 6,260 | 5,628 | |||||||||||||||||||
Audit, legal and professional fees | 1,012 | 1,323 | 2,668 | 2,370 | |||||||||||||||||||
Filing and listing fees | 156 | 138 | 244 | 293 | |||||||||||||||||||
Directors fees and expenses | 215 | 207 | 392 | 391 | |||||||||||||||||||
Depreciation | 407 | 469 | 867 | 925 | |||||||||||||||||||
$6,901 | $5,846 | $13,862 | $12,130 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Del Toro | $794 | $2,688 | $1,763 | $4,870 | ||||||||||||||||||||||
La Parrilla | 717 | 1,648 | 1,750 | 3,367 | ||||||||||||||||||||||
San Martin | 321 | 892 | 1,340 | 892 | ||||||||||||||||||||||
La Guitarra | 527 | 376 | 1,375 | 1,254 | ||||||||||||||||||||||
$2,359 | $5,603 | $6,227 | $10,382 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 13 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
$3,567 | $3,289 | $2,278 | $1,921 | |||||||||||||||||||||||
Loss on write-down of assets held-for-sale(1)(2) | — | — | (2,081) | — | ||||||||||||||||||||||
Gain from investment in silver futures derivatives | 593 | 1,789 | 593 | 2,079 | ||||||||||||||||||||||
Interest income and other | 169 | 181 | 389 | 719 | ||||||||||||||||||||||
$4,329 | $5,259 | $1,179 | $4,719 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Debt facilities(1) (Note 20) | $2,541 | $2,622 | $5,211 | $5,262 | ||||||||||||||||||||||
Lease liabilities (Note 21) | 500 | 364 | 871 | 767 | ||||||||||||||||||||||
Accretion of decommissioning liabilities | 927 | 546 | 1,567 | 1,169 | ||||||||||||||||||||||
Silver sales and other | 159 | 18 | 251 | 208 | ||||||||||||||||||||||
$4,127 | $3,550 | $7,900 | $7,406 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Net earnings (loss) for the period | $15,599 | ($9,968) | $17,454 | ($42,404) | ||||||||||||||||||||||
Weighted average number of shares on issue - basic | 242,781,479 | 209,645,317 | 232,718,998 | 209,520,684 | ||||||||||||||||||||||
Impact of effect on dilutive securities: | ||||||||||||||||||||||||||
Stock options | 2,316,272 | — | 2,397,128 | — | ||||||||||||||||||||||
Restricted, performance and deferred share units | 740,243 | — | 740,243 | — | ||||||||||||||||||||||
Weighted average number of shares on issue - diluted(1) | 245,837,994 | 209,645,317 | 235,856,369 | 209,520,684 | ||||||||||||||||||||||
Earnings per share - basic | $0.06 | ($0.05) | $0.08 | ($0.20) | ||||||||||||||||||||||
Earnings (loss) per share - basic and diluted | $0.06 | ($0.05) | $0.07 | ($0.20) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 14 |
NOTES TO AUDITED CONSOLIDATED FINANCIAL STATEMENTS | |||||
(Tabular amounts are expressed in thousands of US dollars) |
June 30, 2021 | December 31, 2020 | ||||||||||
Finished goods - doré | $2,505 | $2,812 | |||||||||
Work-in-process | 8,232 | 2,780 | |||||||||
Stockpile | 5,115 | 1,336 | |||||||||
Silver coins and bullion | 6,730 | 956 | |||||||||
Materials and supplies | 29,641 | 24,628 | |||||||||
$52,223 | $32,512 |
June 30, 2021 | December 31, 2020 | ||||||||||
FVTPL marketable securities (a) | $15,765 | $13,876 | |||||||||
FVTOCI marketable securities (b) | 22,053 | 22,443 | |||||||||
Total other financial assets | $37,818 | $36,319 |
June 30, 2021 | December 31, 2020 | ||||||||||
Depletable properties | $692,669 | $392,185 | |||||||||
Non-depletable properties (exploration and evaluation costs) | 274,527 | 117,545 | |||||||||
$967,196 | $509,730 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 15 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Depletable properties | San Dimas | Santa Elena | La Encantada | Jerritt Canyon | Non-producing Properties(1) | Total | |||||||||||||||||||||||||||||
Cost | |||||||||||||||||||||||||||||||||||
At December 31, 2019 | $220,658 | $61,654 | $111,590 | $— | $494,132 | $888,034 | |||||||||||||||||||||||||||||
Additions | 21,263 | 6,218 | 4,201 | — | — | 31,682 | |||||||||||||||||||||||||||||
Change in decommissioning liabilities | 4,527 | 1,191 | 2,049 | — | 3,059 | 10,826 | |||||||||||||||||||||||||||||
Transfer from exploration properties | 3,645 | 4,229 | 472 | — | — | 8,346 | |||||||||||||||||||||||||||||
At December 31, 2020 | $250,093 | $73,292 | $118,312 | $— | $497,191 | $938,888 | |||||||||||||||||||||||||||||
Additions | 19,462 | 9,559 | 1,693 | 3,696 | — | 34,410 | |||||||||||||||||||||||||||||
Acquisition of Jerritt Canyon (Note 4) | — | — | — | 275,870 | — | 275,870 | |||||||||||||||||||||||||||||
Transfer from exploration properties | — | 11,402 | 1,293 | — | — | 12,695 | |||||||||||||||||||||||||||||
At June 30, 2021 | $269,555 | $94,253 | $121,297 | $279,566 | $497,191 | $1,261,863 | |||||||||||||||||||||||||||||
Accumulated depletion, amortization and impairment | |||||||||||||||||||||||||||||||||||
At December 31, 2019 | ($27,225) | ($16,608) | ($88,499) | $— | ($388,354) | ($520,686) | |||||||||||||||||||||||||||||
Depletion and amortization | (18,277) | (3,792) | (3,948) | — | — | (26,017) | |||||||||||||||||||||||||||||
At December 31, 2020 | ($45,502) | ($20,400) | ($92,447) | $— | ($388,354) | ($546,703) | |||||||||||||||||||||||||||||
Depletion and amortization | (12,697) | (3,175) | (2,045) | (4,574) | — | (22,491) | |||||||||||||||||||||||||||||
At June 30, 2021 | ($58,199) | ($23,575) | ($94,492) | ($4,574) | ($388,354) | ($569,194) | |||||||||||||||||||||||||||||
Carrying values | |||||||||||||||||||||||||||||||||||
At December 31, 2020 | $204,592 | $52,892 | $25,865 | $— | $108,837 | $392,185 | |||||||||||||||||||||||||||||
At June 30, 2021 | $211,357 | $70,678 | $26,805 | $274,992 | $108,837 | $692,669 |
Non-depletable properties | San Dimas(a) | Santa Elena(b) | La Encantada | Jerritt Canyon(c) | Non-producing Properties(1) | Exploration Projects(2) | Springpole Stream(d) | Total | |||||||||||||||||||||||||||||||||||||||
At December 31, 2019 | $8,699 | $18,592 | $1,104 | $— | $32,938 | $34,710 | $— | $96,043 | |||||||||||||||||||||||||||||||||||||||
Exploration and evaluation expenditures | 12,125 | 19,588 | 2,323 | — | 4,066 | 1,142 | 4,356 | 43,601 | |||||||||||||||||||||||||||||||||||||||
Change in decommissioning liabilities (Note 20) | — | — | — | — | — | 59 | — | 59 | |||||||||||||||||||||||||||||||||||||||
Sale of exploration project | — | — | — | — | — | (13,812) | — | (13,812) | |||||||||||||||||||||||||||||||||||||||
Transfer to producing properties | (3,645) | (4,229) | (472) | — | — | — | — | (8,346) | |||||||||||||||||||||||||||||||||||||||
At December 31, 2020 | $17,179 | $33,951 | $2,955 | $— | $37,004 | $22,099 | $4,356 | $117,545 | |||||||||||||||||||||||||||||||||||||||
Exploration and evaluation expenditures | 6,595 | 16,498 | 1,500 | 1,955 | 1,114 | 455 | 7,500 | 35,617 | |||||||||||||||||||||||||||||||||||||||
Acquisition of Jerritt Canyon (Note 4) | — | — | — | 134,060 | — | — | — | 134,060 | |||||||||||||||||||||||||||||||||||||||
Transfer to producing properties | — | (11,402) | (1,293) | — | — | — | — | (12,695) | |||||||||||||||||||||||||||||||||||||||
At June 30, 2021 | $23,774 | $39,047 | $3,162 | $136,015 | $38,118 | $22,554 | $11,856 | $274,527 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 16 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 17 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Land and Buildings(1) | Machinery and Equipment | Assets under Construction(2) | Other | Total | |||||||||||||||||||||||||
Cost | |||||||||||||||||||||||||||||
At December 31, 2019 | $198,412 | $456,655 | $27,645 | $24,438 | $707,150 | ||||||||||||||||||||||||
Additions | — | 2,096 | 47,266 | 391 | 49,753 | ||||||||||||||||||||||||
Transfers and disposals | 917 | 9,873 | (19,242) | 3,822 | (4,630) | ||||||||||||||||||||||||
At December 31, 2020 | $199,329 | $468,624 | $55,669 | $28,651 | $752,273 | ||||||||||||||||||||||||
Additions | 34 | 1,257 | 31,882 | 127 | 33,300 | ||||||||||||||||||||||||
Acquisition of Jerritt Canyon (Note 4) | 32,992 | 185,469 | 5,516 | 57 | 224,034 | ||||||||||||||||||||||||
Transfers and disposals | 4,339 | 4,226 | (22,588) | 2,661 | (11,362) | ||||||||||||||||||||||||
At June 30, 2021 | $236,694 | $659,576 | $70,479 | $31,496 | $998,245 | ||||||||||||||||||||||||
Accumulated depreciation, amortization and impairment | |||||||||||||||||||||||||||||
At December 31, 2019 | ($129,040) | ($326,300) | $— | ($15,171) | ($470,511) | ||||||||||||||||||||||||
Depreciation and amortization | (4,188) | (19,833) | — | (2,555) | (26,576) | ||||||||||||||||||||||||
Transfers and disposals | 72 | 2,754 | — | 208 | 3,034 | ||||||||||||||||||||||||
At December 31, 2020 | ($133,156) | ($343,379) | $— | ($17,518) | ($494,053) | ||||||||||||||||||||||||
Depreciation and amortization | (4,610) | (14,705) | — | (1,425) | (20,740) | ||||||||||||||||||||||||
Transfers and disposals | — | 125 | — | 24 | 149 | ||||||||||||||||||||||||
Loss on disposal of equipment | — | — | — | (2,081) | (2,081) | ||||||||||||||||||||||||
At June 30, 2021 | ($137,766) | ($357,959) | $— | ($21,000) | ($516,725) | ||||||||||||||||||||||||
Carrying values | |||||||||||||||||||||||||||||
At December 31, 2020 | $66,173 | $125,245 | $55,669 | $11,133 | $258,220 | ||||||||||||||||||||||||
At June 30, 2021 | $98,928 | $301,617 | $70,479 | $10,496 | $481,520 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 18 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
San Dimas | Jerritt Canyon | Santa Elena | La Encantada | Non-producing Properties(1) | Other | Total | |||||||||||||||||||||||||||||||||||
Cost | |||||||||||||||||||||||||||||||||||||||||
At December 31, 2019 | $136,303 | $— | $90,762 | $137,302 | $297,240 | $45,543 | $707,150 | ||||||||||||||||||||||||||||||||||
Additions | 10,384 | — | 7,933 | 4,209 | 272 | 26,955 | 49,753 | ||||||||||||||||||||||||||||||||||
Transfers and disposals | 41 | — | (1,364) | 1,999 | (3,751) | (1,555) | (4,630) | ||||||||||||||||||||||||||||||||||
At December 31, 2020 | $146,728 | $— | $97,331 | $143,510 | $293,761 | $70,943 | $752,273 | ||||||||||||||||||||||||||||||||||
Additions(2) | 3,927 | 2,463 | 5,493 | 2,361 | 54 | 19,002 | 33,300 | ||||||||||||||||||||||||||||||||||
Acquisition of Jerritt Canyon (Note 4) | — | 224,034 | — | — | — | — | 224,034 | ||||||||||||||||||||||||||||||||||
Transfers and disposals | 1,664 | — | 4,826 | 1,025 | (5,922) | (12,955) | (11,362) | ||||||||||||||||||||||||||||||||||
At June 30, 2021 | $152,319 | $226,497 | $107,650 | $146,896 | $287,893 | $76,990 | $998,245 | ||||||||||||||||||||||||||||||||||
Accumulated depreciation, amortization and impairment | |||||||||||||||||||||||||||||||||||||||||
At December 31, 2019 | ($19,747) | $— | ($42,975) | ($122,566) | ($266,190) | ($19,033) | ($470,511) | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | (15,032) | — | (6,451) | (2,646) | (592) | (1,855) | (26,576) | ||||||||||||||||||||||||||||||||||
Transfers and disposals | 156 | — | 1,340 | (1,743) | 2,909 | 372 | 3,034 | ||||||||||||||||||||||||||||||||||
At December 31, 2020 | ($34,623) | $— | ($48,086) | ($126,955) | ($263,873) | ($20,516) | ($494,053) | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | (9,091) | (5,749) | (3,433) | (1,179) | (134) | (1,154) | (20,740) | ||||||||||||||||||||||||||||||||||
Transfers and disposals | (1,091) | — | (2,663) | (420) | 4,166 | 157 | 149 | ||||||||||||||||||||||||||||||||||
Write-down on assets held-for-sale | — | — | — | — | — | (2,081) | (2,081) | ||||||||||||||||||||||||||||||||||
At June 30, 2021 | ($44,805) | ($5,749) | ($54,182) | ($128,554) | ($259,841) | ($23,594) | ($516,725) | ||||||||||||||||||||||||||||||||||
Carrying values | |||||||||||||||||||||||||||||||||||||||||
At December 31, 2020 | $112,105 | $— | $49,245 | $16,555 | $29,888 | $50,427 | $258,220 | ||||||||||||||||||||||||||||||||||
At June 30, 2021 | $107,514 | $220,748 | $53,468 | $18,342 | $28,052 | $53,396 | $481,520 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 19 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Land and Buildings | Machinery and Equipment | Other | Total | ||||||||||||||||||||
At December 31, 2019 | $4,207 | $7,812 | $15 | $12,034 | |||||||||||||||||||
Additions | 1,939 | 554 | — | 2,494 | |||||||||||||||||||
Remeasurements | 2,789 | (10) | — | 2,779 | |||||||||||||||||||
Depreciation and amortization | (848) | (2,106) | (7) | (2,961) | |||||||||||||||||||
Impairment | — | (16) | — | (16) | |||||||||||||||||||
At December 31, 2020 | $8,087 | $6,234 | $8 | $14,330 | |||||||||||||||||||
Additions | 53 | 16,497 | — | 16,550 | |||||||||||||||||||
Remeasurements | 367 | (115) | — | 252 | |||||||||||||||||||
Depreciation and amortization | (655) | (1,594) | (3) | (2,252) | |||||||||||||||||||
Disposals | (117) | — | — | (116) | |||||||||||||||||||
At June 30, 2021 | $7,736 | $21,022 | $5 | $28,763 |
June 30, 2021 | December 31, 2020 | ||||||||||
Nevada Division of Environmental Protection bond(1) | $39,727 | $— | |||||||||
Chartis Commutation Account(2) | 27,265 | — | |||||||||
$66,992 | $— |
June 30, 2021 | December 31, 2020 | ||||||||||
Trade payables | $34,069 | $31,262 | |||||||||
Trade related accruals | 32,125 | 18,635 | |||||||||
Payroll and related benefits | 19,236 | 21,427 | |||||||||
Estimated Triggered Tax Adjustment and Working Capital Adjustment payable (Note 4) | 10,155 | — | |||||||||
NSR royalty liabilities (Note 15(c)) | 4,426 | — | |||||||||
Environmental duty | 1,293 | 2,156 | |||||||||
Other accrued liabilities | 4,510 | 2,522 | |||||||||
$105,814 | $76,002 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 20 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Convertible Debentures (a) | Revolving Credit Facility (b) | Total | ||||||||||||||||||
Balance at December 31, 2019 | $136,607 | $19,211 | $155,818 | |||||||||||||||||
Finance costs | ||||||||||||||||||||
Interest expense | 2,984 | 763 | 3,747 | |||||||||||||||||
Accretion | 6,168 | 678 | 6,846 | |||||||||||||||||
Proceeds from drawdown of Revolving Credit Facility | — | 10,000 | 10,000 | |||||||||||||||||
Repayments of principal | — | (19,969) | (19,969) | |||||||||||||||||
Payments of finance costs | (2,934) | (800) | (3,734) | |||||||||||||||||
Balance at December 31, 2020 | $142,825 | $9,883 | $152,708 | |||||||||||||||||
Finance costs | ||||||||||||||||||||
Interest expense | 1,474 | 305 | 1,779 | |||||||||||||||||
Accretion | 3,204 | 228 | 3,432 | |||||||||||||||||
Transaction costs | — | (313) | (313) | |||||||||||||||||
Payments of finance costs | (1,466) | (374) | (1,840) | |||||||||||||||||
Balance at June 30, 2021 | $146,037 | $9,729 | $155,766 | |||||||||||||||||
Statements of Financial Position Presentation | ||||||||||||||||||||
Current portion of debt facilities | $1,092 | $9,883 | $10,975 | |||||||||||||||||
Non-current portion of debt facilities | 141,733 | — | 141,733 | |||||||||||||||||
Balance at December 31, 2020 | $142,825 | $9,883 | $152,708 | |||||||||||||||||
Current portion of debt facilities | $1,100 | $— | $1,100 | |||||||||||||||||
Non-current portion of debt facilities | 144,936 | 9,729 | 154,665 | |||||||||||||||||
Balance at June 30, 2021 | $146,037 | $9,729 | $155,766 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 21 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 22 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Finance Leases | Operating Leases(1) | Equipment Financing(2) | Total | ||||||||||||||||||||
Balance at December 31, 2019 | $50 | $18,951 | $2,935 | $21,936 | |||||||||||||||||||
Additions | — | 2,494 | — | 2,494 | |||||||||||||||||||
Remeasurements | — | 2,779 | — | 2,779 | |||||||||||||||||||
Finance costs | — | 1,396 | 83 | 1,479 | |||||||||||||||||||
Repayments of principal | (50) | (5,353) | (2,303) | (7,706) | |||||||||||||||||||
Payments of finance costs | — | — | (126) | (126) | |||||||||||||||||||
Foreign exchange gain | — | (281) | — | (281) | |||||||||||||||||||
Balance at December 31, 2020 | $— | $19,986 | $589 | $20,575 | |||||||||||||||||||
Acquisition of Jerritt Canyon (Note 4) | 2,194 | — | — | 2,194 | |||||||||||||||||||
Additions | — | 16,550 | — | 16,550 | |||||||||||||||||||
Remeasurements | — | 252 | — | 252 | |||||||||||||||||||
Disposals | — | (126) | — | (126) | |||||||||||||||||||
Finance costs | 21 | 846 | 4 | 871 | |||||||||||||||||||
Repayments of principal | (314) | (2,869) | (343) | (3,526) | |||||||||||||||||||
Payments of finance costs | (21) | — | (7) | (28) | |||||||||||||||||||
Foreign exchange loss | — | 78 | — | 78 | |||||||||||||||||||
Balance at June 30, 2021 | $1,880 | $34,717 | $243 | $36,840 | |||||||||||||||||||
Statements of Financial Position Presentation | |||||||||||||||||||||||
Current portion of lease liabilities | $— | $4,820 | $538 | $5,358 | |||||||||||||||||||
Non-current portion of lease liabilities | — | 15,166 | 51 | 15,217 | |||||||||||||||||||
Balance at December 31, 2020 | $— | $19,986 | $589 | $20,575 | |||||||||||||||||||
Current portion of lease liabilities | $1,058 | $8,525 | $243 | $9,826 | |||||||||||||||||||
Non-current portion of lease liabilities | 822 | 26,192 | — | 27,014 | |||||||||||||||||||
Balance at June 30, 2021 | $1,880 | $34,717 | $243 | $36,840 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 23 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | ||||||||||||||||||||||
Number of Shares | Net Proceeds | Number of Shares | Net Proceeds | ||||||||||||||||||||
ATM program(1) | 3,000,000 | $49,068 | 1,304,338 | $13,792 | |||||||||||||||||||
Options Outstanding | Options Exercisable | ||||||||||||||||||||||||||||||||||
Exercise prices (CAD$) | Number of Options | Weighted Average Exercise Price (CAD $/Share) | Weighted Average Remaining Life (Years) | Number of Options | Weighted Average Exercise Price (CAD $/Share) | Weighted Average Remaining Life (Years) | |||||||||||||||||||||||||||||
4.80 - 10.00 | 2,333,909 | 8.62 | 7.36 | 1,452,940 | 8.62 | 7.05 | |||||||||||||||||||||||||||||
10.01 - 15.00 | 2,312,743 | 12.62 | 5.55 | 1,079,871 | 11.35 | 1.63 | |||||||||||||||||||||||||||||
15.01 - 20.00 | 1,075,946 | 16.33 | 8.57 | 155,174 | 15.93 | 8.10 | |||||||||||||||||||||||||||||
20.01 - 126.01 | 770,273 | 21.86 | 9.14 | 64,273 | 25.85 | 0.67 | |||||||||||||||||||||||||||||
6,492,871 | 12.89 | 7.13 | 2,752,258 | 10.51 | 4.83 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 24 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Six Months Ended | Year Ended | ||||||||||||||||||||||
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
Number of Options | Weighted Average Exercise Price (CAD $/Share) | Number of Options | Weighted Average Exercise Price (CAD $/Share) | ||||||||||||||||||||
Balance, beginning of the year | 7,074,092 | 12.07 | 7,583,439 | 10.70 | |||||||||||||||||||
Granted | 1,116,000 | 19.85 | 2,621,924 | 13.46 | |||||||||||||||||||
Exercised | (1,507,564) | 10.88 | (2,473,926) | 7.50 | |||||||||||||||||||
Cancelled or expired | (189,657) | 39.14 | (657,345) | 18.96 | |||||||||||||||||||
Balance, end of the period | 6,492,871 | 12.89 | 7,074,092 | 12.07 |
Six Months Ended | Year Ended | |||||||||||||||||||
Assumption | Based on | June 30, 2021 | December 31, 2020 | |||||||||||||||||
Risk-free interest rate (%) | Yield curves on Canadian government zero- coupon bonds with a remaining term equal to the stock options’ expected life | 0.98 | 1.03 | |||||||||||||||||
Expected life (years) | Average of the expected vesting term and expiry term of the option | 5.88 | 5.83 | |||||||||||||||||
Expected volatility (%) | Historical and implied volatility of the precious metals mining sector | 49.00 | 49.00 | |||||||||||||||||
Expected dividend yield (%) | Annualized dividend rate as of the date of grant | — | — |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 25 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Six Months Ended June 30, 2021 | Year Ended December 31, 2020 | ||||||||||||||||
Number of shares | Weighted Average Fair Value (CAD$) | Number of shares | Weighted Average Fair Value (CAD$) | ||||||||||||||
Outstanding, beginning of the year | 184,483 | 15.66 | 128,944 | 10.36 | |||||||||||||
Granted | 300,167 | 17.26 | 211,192 | 15.72 | |||||||||||||
Settled | (28,662) | 15.93 | (127,000) | 10.32 | |||||||||||||
Forfeited | (15,211) | 16.53 | (28,653) | 15.93 | |||||||||||||
Outstanding, end of the period | 440,777 | 16.70 | 184,483 | 15.66 |
Six Months Ended June 30, 2021 | Year Ended December 31, 2020 | ||||||||||||||||
Number of shares | Weighted Average Fair Value (CAD$) | Number of shares | Weighted Average Fair Value (CAD$) | ||||||||||||||
Outstanding, beginning of the year | 109,035 | 15.61 | — | — | |||||||||||||
Granted | 180,201 | 17.2 | 122,575 | 15.65 | |||||||||||||
Forfeited | (12,784) | (16.58) | (13,540) | 15.93 | |||||||||||||
Outstanding, end of the period | 276,452 | 18.13 | 109,035 | 15.61 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 26 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Six Months Ended June 30, 2021 | ||||||||
Number of shares | Weighted Average Fair Value (CAD$) | |||||||
Outstanding, beginning of the year | — | — | ||||||
Granted | 28,869 | 17.97 | ||||||
Settled | (5,855) | (17.08) | ||||||
Outstanding, end of the period | 23,014 | 26.89 |
Declaration Date | Record Date | Dividend per Common Share | ||||||||||||
May 6, 2021 | May 17, 2021 | $0.0045 | ||||||||||||
August 16, 2021(1) | August 26, 2021 | $0.0060 | ||||||||||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 27 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Financial Instruments Measured at Fair Value | Valuation Method | |||||||
Trade receivables (related to concentrate sales) | Receivables that are subject to provisional pricing and final price adjustment at the end of the quotational period are estimated based on observable forward price of metal per London Metal Exchange (Level 2) | |||||||
Marketable securities - common shares | Marketable securities and silver future derivatives are valued based on quoted market prices for identical assets in an active market (Level 1) as at the date of statements of financial position. Marketable securities - stock warrants are valued using the Black Scholes model based on the observable market inputs. | |||||||
Marketable securities - stock warrants | ||||||||
Silver futures derivatives | ||||||||
Financial Instruments Measured at Amortized Cost | Valuation Method | |||||||
Cash and cash equivalents | Approximated carrying value due to their short-term nature | |||||||
Restricted cash | ||||||||
Trade and other receivables | ||||||||
Trade and other payables | ||||||||
Debt facilities | Approximated carrying value as discount rate on these | |||||||
instruments approximate the Company's credit risk. |
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||
Fair value measurement | Fair value measurement | ||||||||||||||||||||||||||||||||||
Carrying value | Level 1 | Level 2 | Carrying value | Level 1 | Level 2 | ||||||||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||||||||
Marketable securities (Note 14) | $ | 37,818 | $ | 31,767 | $ | 6,051 | $ | 36,319 | $ | 30,996 | $ | 5,323 | |||||||||||||||||||||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 28 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
June 30, 2021 | December 31, 2020 | ||||||||||
Equity | $1,399,636 | $850,236 | |||||||||
Debt facilities | 155,765 | 152,708 | |||||||||
Lease liabilities | 36,840 | 20,575 | |||||||||
Less: cash and cash equivalents | (227,109) | (238,578) | |||||||||
$1,365,132 | $784,941 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 29 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
Carrying Amount | Contractual Cash Flows | Less than 1 year | 2 to 3 years | 4 to 5 years | After 5 years | |||||||||||||||||||||||||||||||||
Trade and other payables | $105,814 | $105,814 | $105,814 | $— | $— | $— | ||||||||||||||||||||||||||||||||
Debt facilities | 155,765 | 173,020 | 3,394 | 169,626 | — | — | ||||||||||||||||||||||||||||||||
Lease liabilities | 36,840 | 41,900 | 9,423 | 18,061 | 12,704 | 1,712 | ||||||||||||||||||||||||||||||||
Other liabilities | 6,011 | 6,011 | — | — | — | 6,011 | ||||||||||||||||||||||||||||||||
$304,430 | $326,745 | $118,631 | $187,687 | $12,704 | $7,723 |
June 30, 2021 | |||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | Trade and other receivables | Value added taxes receivable | Other financial assets | Trade and other payables | Net assets (liabilities) exposure | Effect of +/- 10% change in currency | |||||||||||||||||||||||||||||||||||
Canadian dollar | $66,589 | $— | $— | $14,369 | ($2,409) | $78,549 | $7,855 | ||||||||||||||||||||||||||||||||||
Mexican peso | 37,844 | — | 72,958 | — | (43,132) | 67,670 | 6,767 | ||||||||||||||||||||||||||||||||||
$104,433 | $— | $72,958 | $14,369 | ($45,541) | $146,219 | $14,622 |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 30 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
June 30, 2021 | |||||||||||||||||
Effect of +/- 10% change in metal prices | |||||||||||||||||
Silver | Gold | Total | |||||||||||||||
Metals in doré inventory | $221 | $357 | $578 | ||||||||||||||
$221 | $357 | $578 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Net change in non-cash working capital items: | ||||||||||||||||||||||||||
(Increase) decrease in trade and other receivables | ($5,074) | $2,038 | ($4,583) | $2,789 | ||||||||||||||||||||||
(Increase) decrease in value added taxes receivable | (11,746) | (2,833) | (20,096) | (2,014) | ||||||||||||||||||||||
Decrease (increase) in inventories | 2,741 | (9,379) | (415) | (11,079) | ||||||||||||||||||||||
Decrease (increase) in prepaid expenses and other | 288 | 1,820 | (1,813) | (2,216) | ||||||||||||||||||||||
Decrease in income taxes payable | (8,326) | (357) | (8,034) | (839) | ||||||||||||||||||||||
Increase (decrease) in trade and other payables | 1,105 | (1,908) | 163 | (8,023) | ||||||||||||||||||||||
($21,012) | ($10,619) | ($34,778) | ($21,382) | |||||||||||||||||||||||
Non-cash investing and financing activities: | ||||||||||||||||||||||||||
Acquisition of Jerritt Canyon (Note 4) | $466,300 | $— | $466,300 | $— | ||||||||||||||||||||||
Transfer of share-based payments reserve upon settlement of RSUs | $326 | $— | $456 | $916 | ||||||||||||||||||||||
Transfer of share-based payments reserve upon exercise of options | $3,559 | $— | $5,342 | $1,106 | ||||||||||||||||||||||
Acquisition of mining interests | $— | $— | ($3,750) | $— | ||||||||||||||||||||||
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 31 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 32 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 33 |
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | |||||
Condensed Interim Consolidated Financial Statements - Unaudited | (Tabular amounts are expressed in thousands of US dollars) |
The accompanying notes are an integral part of the condensed interim consolidated financial statements | |||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 34 |
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 Second Quarter Report | Page 2 |
COMPANY OVERVIEW |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 3 |
2021 SECOND QUARTER HIGHLIGHTS |
Key Performance Metrics | 2021-Q2 | 2021-Q1 | Change Q2 vs Q1 | 2020-Q2 | Change Q2 vs Q2 | 2021-YTD | 2020-YTD | Change | |||||||||||||||||||||||||||||||||
Operational | |||||||||||||||||||||||||||||||||||||||||
Ore Processed / Tonnes Milled | 826,213 | 614,245 | 35 | % | 333,559 | 148 | % | 1,440,457 | 932,701 | 54 | % | ||||||||||||||||||||||||||||||
Silver Ounces Produced | 3,274,026 | 2,908,024 | 13 | % | 1,834,575 | 78 | % | 6,182,050 | 4,986,555 | 24 | % | ||||||||||||||||||||||||||||||
Silver Equivalent Ounces Produced | 6,435,023 | 4,540,296 | 42 | % | 3,505,376 | 84 | % | 10,975,319 | 9,700,433 | 13 | % | ||||||||||||||||||||||||||||||
Cash Costs per Silver Equivalent Ounce (1) | $13.89 | $12.61 | 10 | % | $7.76 | 79 | % | $13.36 | $8.07 | 66 | % | ||||||||||||||||||||||||||||||
All-in Sustaining Cost per Silver Equivalent Ounce (1) | $19.42 | $19.35 | 0 | % | $13.95 | 39 | % | $19.39 | $12.85 | 51 | % | ||||||||||||||||||||||||||||||
Total Production Cost per Tonne (1) | $104.94 | $90.03 | 17 | % | $78.78 | 33 | % | $98.58 | $81.12 | 22 | % | ||||||||||||||||||||||||||||||
Average Realized Silver Price per Ounce (1) | $27.32 | $27.13 | 1 | % | $17.33 | 58 | % | $27.25 | $17.35 | 57 | % | ||||||||||||||||||||||||||||||
Financial (in $millions) | |||||||||||||||||||||||||||||||||||||||||
Revenues | $154.1 | $100.5 | 53 | % | $34.9 | NM | $254.6 | $120.9 | 111 | % | |||||||||||||||||||||||||||||||
Mine Operating Earnings (Loss) | $29.4 | $28.1 | 5 | % | ($7.8) | NM | $57.5 | $13.4 | NM | ||||||||||||||||||||||||||||||||
Net Earnings (Loss) | $15.6 | $1.9 | NM | ($10.0) | NM | $17.5 | ($42.4) | 141 | % | ||||||||||||||||||||||||||||||||
Operating Cash Flows before Movements in Working Capital and Taxes | $51.2 | $31.1 | 64 | % | ($16.4) | NM | $82.3 | $6.9 | NM | ||||||||||||||||||||||||||||||||
Cash and Cash Equivalents | $227.1 | $201.7 | 13 | % | $95.2 | 139 | % | $227.1 | $95.2 | 138 | % | ||||||||||||||||||||||||||||||
Working Capital (1) | $276.3 | $232.8 | 19 | % | $114.2 | 142 | % | $276.3 | $114.2 | 142 | % | ||||||||||||||||||||||||||||||
Shareholders | |||||||||||||||||||||||||||||||||||||||||
Earnings (Loss) per Share ("EPS") - Basic | $0.06 | $0.01 | NM | ($0.05) | NM | $0.08 | ($0.20) | 137 | % | ||||||||||||||||||||||||||||||||
Adjusted EPS (1) | $0.05 | $0.03 | 74 | % | ($0.10) | (153 | %) | $0.08 | ($0.06) | NM | |||||||||||||||||||||||||||||||
Cash Flow per Share (1) | $0.21 | $0.14 | 51 | % | ($0.08) | NM | $0.35 | $0.03 | NM |
Second Quarter Production Summary | San Dimas | Santa Elena | La Encantada | Jerritt Canyon(1) | Consolidated | ||||||||||||
Ore Processed / Tonnes Milled | 202,382 | 234,381 | 242,839 | 146,611 | 826,213 | ||||||||||||
Silver Ounces Produced | 1,868,031 | 565,453 | 840,541 | — | 3,274,026 | ||||||||||||
Gold Ounces Produced | 19,227 | 8,453 | 102 | 18,762 | 46,544 | ||||||||||||
Silver Equivalent Ounces Produced | 3,176,725 | 1,140,398 | 847,502 | 1,270,398 | 6,435,023 | ||||||||||||
Cash Costs per Silver Equivalent Ounce | $10.17 | $16.70 | $13.66 | N/A | $13.89 | ||||||||||||
All-in Sustaining Cost per Silver Equivalent Ounce | $14.22 | $21.31 | $15.97 | N/A | $19.42 | ||||||||||||
Cash cost per AuEq Ounce | N/A | N/A | N/A | $1,407 | N/A | ||||||||||||
All-In sustaining costs per AuEq Ounce | N/A | N/A | N/A | $1,679 | N/A | ||||||||||||
Total Production Cost per Tonne | $153.43 | $79.17 | $45.71 | $177.30 | $104.94 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 4 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 5 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 6 |
ACQUISITION OF JERRITT CANYON CANADA LTD. |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 7 |
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 | 12,913 | |||||||
Estimated Working Capital Adjustment | (2,758) | |||||||
Total consideration | $476,455 | |||||||
Allocation of Purchase Price | ||||||||
Cash and cash equivalents | $1,025 | |||||||
Inventories | 19,304 | |||||||
Trade and other receivables(3) | 135 | |||||||
Other financial assets | 3,581 | |||||||
Prepaid expenses | 1,662 | |||||||
Restricted cash(4) | 96,985 | |||||||
Mining interest | 409,930 | |||||||
Property, plant and equipment | 224,034 | |||||||
Trade and other payables | (27,159) | |||||||
Lease liabilities | (2,194) | |||||||
Income taxes payable | (47,185) | |||||||
Contingent environmental provision(5) | (17,900) | |||||||
Decommissioning liabilities | (87,705) | |||||||
Deferred tax liabilities | (98,186) | |||||||
Net assets acquired | $476,455 | |||||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 8 |
2021 SECOND HALF PRODUCTION OUTLOOK AND COST GUIDANCE UPDATE |
Silver Oz (M) | Gold Oz (K) | Silver Eqv Oz (M) | Cash Costs per AgEq Oz ($) | AISC per AgEq Oz ($)* | |||||||||||||
Silver: | ($ per AgEq oz) | ($ per AgEq oz) | |||||||||||||||
San Dimas, Mexico | 4.0 – 4.5 | 43 – 48 | 7.1 – 7.9 | 7.39 – 7.84 | 10.43 – 11.21 | ||||||||||||
Santa Elena, Mexico | 1.2 – 1.4 | 14 – 16 | 2.3 – 2.5 | 14.07 – 14.91 | 17.72 – 18.97 | ||||||||||||
La Encantada, Mexico | 1.5 – 1.7 | – | 1.5 – 1.7 | 13.29 – 14.08 | 15.57 – 16.60 | ||||||||||||
Mexico Consolidated: | 6.7 – 7.6 | 57 – 64 | 10.9 – 12.1 | 9.81 – 11.29 | 14.86 – 16.86 | ||||||||||||
Gold: | ($ per AuEq oz) | ($ per AuEq oz) | |||||||||||||||
Jerritt Canyon, USA | – | 54 – 60 | 3.9 – 4.3 | 1,365 – 1,447 | 1,816 – 1,949 | ||||||||||||
Total Production | ($ per AgEq oz) | ($ per AgEq oz) | |||||||||||||||
Consolidated | 6.7 – 7.6 | 111 - 124 | 14.8 - 16.4 | 12.20 – 13.60 | 17.57 – 19.53 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 9 |
Silver Oz (M) | Gold Oz (k) | Silver Eqv Oz (M) | Cash Cost | AISC | |||||||||||||
Silver: | ($ per AgEq oz) | ($ per AgEq oz) | |||||||||||||||
San Dimas, Mexico | 7.6 – 8.1 | 80 – 85 | 13.2 – 14.0 | 8.51 – 8.82 | 12.04 – 12.56 | ||||||||||||
Santa Elena, Mexico | 2.3 – 2.4 | 29 – 31 | 4.3 – 4.6 | 15.74 – 16.29 | 19.97 – 20.77 | ||||||||||||
La Encantada, Mexico | 3.1 – 3.3 | – | 3.1 – 3.3 | 13.39 – 13.78 | 15.73 – 16.25 | ||||||||||||
Mexico Consolidated: | 13.0 – 13.8 | 109 – 115 | 20.6 – 21.9 | 10.75 – 11.12 | 15.77 – 16.43 | ||||||||||||
Gold: | ($ per AuEq oz) | ($ per AuEq oz) | |||||||||||||||
Jerritt Canyon, USA | – | 72 – 79 | 5.1 – 5.6 | 1,381 – 1,443 | 1,785 – 1,881 | ||||||||||||
Total Production | ($ per AgEq oz) | ($ per AgEq oz) | |||||||||||||||
Consolidated | 13.0 – 13.8 | 181 – 194 | 25.7 – 27.5 | 12.52 – 12.96 | 17.86 – 18.63 |
Revised 2021 Capital Budget ($millions) | Sustaining | Expansionary | Total | ||||||||
Underground Development | $47.1 | $45.1 | $92.2 | ||||||||
Exploration | 0.5 | 34.6 | 35.1 | ||||||||
Property, Plant and Equipment | 33.7 | 19.2 | 52.9 | ||||||||
Corporate Projects | 3.0 | 22.2 | 25.2 | ||||||||
Total | $84.2 | $121.1 | $205.3 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 10 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 11 |
OVERVIEW OF OPERATING RESULTS |
2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||||
PRODUCTION HIGHLIGHTS | Q2(4) | Q1 | Q4 | Q3 | Q2(2) | Q1 | Q4 | Q3 | |||||||||||||||||||||||||||
Ore processed/tonnes milled | |||||||||||||||||||||||||||||||||||
San Dimas | 202,382 | 199,466 | 208,648 | 189,918 | 114,390 | 200,109 | 182,265 | 173,679 | |||||||||||||||||||||||||||
Santa Elena | 234,381 | 185,358 | 168,276 | 204,577 | 89,590 | 177,834 | 196,640 | 229,094 | |||||||||||||||||||||||||||
La Encantada | 242,839 | 229,421 | 248,408 | 261,425 | 129,579 | 221,200 | 221,049 | 191,926 | |||||||||||||||||||||||||||
Jerritt Canyon | 146,611 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Non-producing properties(1) | — | — | — | — | — | — | 26,528 | 61,268 | |||||||||||||||||||||||||||
Consolidated | 826,213 | 614,245 | 625,332 | 655,920 | 333,559 | 599,142 | 626,482 | 655,967 | |||||||||||||||||||||||||||
Silver equivalent ounces produced | |||||||||||||||||||||||||||||||||||
San Dimas | 3,176,725 | 2,910,946 | 3,477,061 | 3,125,662 | 2,395,633 | 3,672,169 | 3,516,117 | 3,502,102 | |||||||||||||||||||||||||||
Santa Elena | 1,140,398 | 884,332 | 901,630 | 1,091,026 | 595,651 | 1,593,400 | 1,592,397 | 1,859,170 | |||||||||||||||||||||||||||
La Encantada | 847,502 | 745,018 | 1,098,800 | 984,397 | 514,092 | 929,487 | 991,856 | 891,205 | |||||||||||||||||||||||||||
Jerritt Canyon | 1,270,398 | — | — | — | — | — | 0 | — | — | ||||||||||||||||||||||||||
Non-producing properties(1) | — | — | — | — | — | — | 133,042 | 384,240 | |||||||||||||||||||||||||||
Consolidated | 6,435,023 | 4,540,296 | 5,477,492 | 5,201,085 | 3,505,376 | 6,195,057 | 6,233,412 | 6,636,716 | |||||||||||||||||||||||||||
Silver ounces produced | |||||||||||||||||||||||||||||||||||
San Dimas | 1,868,031 | 1,716,143 | 1,941,286 | 1,678,075 | 1,102,931 | 1,677,376 | 1,658,721 | 1,639,481 | |||||||||||||||||||||||||||
Santa Elena | 565,453 | 453,528 | 418,153 | 502,375 | 222,100 | 550,133 | 619,321 | 632,216 | |||||||||||||||||||||||||||
La Encantada | 840,541 | 738,354 | 1,093,521 | 978,416 | 509,544 | 924,472 | 987,630 | 885,627 | |||||||||||||||||||||||||||
Non-producing properties(1) | — | — | — | — | — | — | 82,752 | 210,417 | |||||||||||||||||||||||||||
Consolidated | 3,274,026 | 2,908,024 | 3,452,959 | 3,158,866 | 1,834,575 | 3,151,980 | 3,348,424 | 3,367,740 | |||||||||||||||||||||||||||
Gold ounces produced | |||||||||||||||||||||||||||||||||||
San Dimas | 19,227 | 17,448 | 19,980 | 18,268 | 12,042 | 21,308 | 21,713 | 21,534 | |||||||||||||||||||||||||||
Santa Elena | 8,453 | 6,327 | 6,294 | 7,428 | 3,677 | 10,842 | 11,391 | 14,154 | |||||||||||||||||||||||||||
Jerritt Canyon | 18,762 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Consolidated | 46,442 | 23,775 | 26,274 | 25,696 | 15,719 | 32,150 | 33,104 | 35,688 | |||||||||||||||||||||||||||
Cash cost per Ounce(3) | |||||||||||||||||||||||||||||||||||
San Dimas (per AgEq Ounce) | $ | 10.17 | $ | 10.00 | $ | 8.49 | $ | 7.74 | $ | 6.43 | $ | 7.15 | $ | 6.86 | $ | 6.87 | |||||||||||||||||||
Santa Elena (per AgEq Ounce) | $ | 16.70 | $ | 20.18 | $ | 16.50 | $ | 13.81 | $ | 11.44 | $ | 9.25 | $ | 8.73 | $ | 7.26 | |||||||||||||||||||
La Encantada (per AgEq Ounce) | $ | 13.66 | $ | 13.77 | $ | 10.42 | $ | 10.16 | $ | 9.55 | $ | 10.80 | $ | 10.15 | $ | 10.72 | |||||||||||||||||||
Jerritt Canyon (per AuEq Ounce) | $ | 1,407 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||
Consolidated (per AgEq Ounce) | $ | 13.89 | $ | 12.61 | $ | 10.21 | $ | 9.48 | $ | 7.76 | $ | 8.25 | $ | 8.23 | $ | 8.16 | |||||||||||||||||||
All-in sustaining cost per Ounce(3) | |||||||||||||||||||||||||||||||||||
San Dimas (per AgEq Ounce) | $ | 14.22 | $ | 14.31 | $ | 12.32 | $ | 10.74 | $ | 10.70 | $ | 9.86 | $ | 10.01 | $ | 9.22 | |||||||||||||||||||
Santa Elena (per AgEq Ounce) | $ | 21.31 | $ | 25.66 | $ | 21.76 | $ | 16.36 | $ | 15.02 | $ | 10.60 | $ | 10.70 | $ | 7.96 | |||||||||||||||||||
La Encantada (per AgEq Ounce) | $ | 15.97 | $ | 16.30 | $ | 12.39 | $ | 12.12 | $ | 11.76 | $ | 13.33 | $ | 12.69 | $ | 12.65 | |||||||||||||||||||
Jerritt Canyon (per AuEq Ounce) | $ | 1,679 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||
Consolidated (per AgEq Ounce) | $ | 19.42 | $ | 19.35 | $ | 16.12 | $ | 14.01 | $ | 13.95 | $ | 12.23 | $ | 12.81 | $ | 11.68 | |||||||||||||||||||
Production cost per tonne | |||||||||||||||||||||||||||||||||||
San Dimas | $ | 153.43 | $ | 140.29 | $ | 135.13 | $ | 120.60 | $ | 129.67 | $ | 126.33 | $ | 127.19 | $ | 135.71 | |||||||||||||||||||
Santa Elena | $ | 79.17 | $ | 94.15 | $ | 86.32 | $ | 71.44 | $ | 74.50 | $ | 81.04 | $ | 68.77 | $ | 57.78 | |||||||||||||||||||
La Encantada | $ | 45.71 | $ | 42.99 | $ | 43.72 | $ | 36.04 | $ | 36.80 | $ | 43.82 | $ | 43.92 | $ | 47.86 | |||||||||||||||||||
Jerritt Canyon | $ | 177.30 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||
Consolidated | $ | 104.94 | $ | 90.03 | $ | 85.68 | $ | 71.56 | $ | 78.78 | $ | 82.41 | $ | 78.62 | $ | 78.87 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 12 |
CONSOLIDATED | 2021-Q2 | 2021-Q1 | 2021-YTD | 2020-YTD | Change Q2 vs Q1 | Change '21 vs '20 | |||||||||||||||||||||||||||||
Ore processed/tonnes milled | 826,213 | 614,245 | 1,440,457 | 932,701 | 35 | % | 54 | % | |||||||||||||||||||||||||||
Average silver grade (g/t) | 137 | 166 | 150 | 188 | (17 | %) | (20 | %) | |||||||||||||||||||||||||||
Average gold grade (g/t) | 1.80 | 1.26 | 1.57 | 1.66 | 43 | % | (5 | %) | |||||||||||||||||||||||||||
Silver recovery (%) | 90 | % | 89 | % | 89 | % | 89 | % | 1 | % | 0 | % | |||||||||||||||||||||||
Gold recovery (%) | 91 | % | 96 | % | 93 | % | 96% | (5 | %) | (3 | %) | ||||||||||||||||||||||||
Production | |||||||||||||||||||||||||||||||||||
Silver ounces produced | 3,274,026 | 2,908,024 | 6,182,050 | 4,986,555 | 13 | % | 24 | % | |||||||||||||||||||||||||||
Gold ounces produced | 46,544 | 23,873 | 70,418 | 47,967 | 95 | % | 47 | % | |||||||||||||||||||||||||||
Silver equivalent ounces produced | 6,435,023 | 4,540,296 | 10,975,319 | 9,700,433 | 42 | % | 13 | % | |||||||||||||||||||||||||||
Cost | |||||||||||||||||||||||||||||||||||
Cash cost per AgEq Ounce | $13.89 | $12.61 | $13.36 | $8.07 | 10 | % | 66 | % | |||||||||||||||||||||||||||
All-In sustaining costs per AgEq Ounce | $19.42 | $19.35 | $19.39 | $12.85 | 0 | % | 51 | % | |||||||||||||||||||||||||||
Total production cost per tonne | $104.94 | $90.03 | $98.58 | $81.12 | 17 | % | 22 | % | |||||||||||||||||||||||||||
Underground development (m) | 13,490 | 13,707 | 27,198 | 15,555 | (2 | %) | 75 | % | |||||||||||||||||||||||||||
Diamond drilling (m) | 53,608 | 39,552 | 93,159 | 50,709 | 36 | % | 84 | % |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 13 |
San Dimas | 2021-Q2 | 2021-Q1 | 20201YTD | 2020-YTD | Change Q2 vs Q1 | Change '21 vs '20 | ||||||||||||||||||||||||||
Total ore processed/tonnes milled | 202,382 | 199,466 | 401,848 | 314,499 | 1 | % | 28 | % | ||||||||||||||||||||||||
Average silver grade (g/t) | 301 | 285 | 293 | 294 | 6 | % | 0 | % | ||||||||||||||||||||||||
Average gold grade (g/t) | 3.07 | 2.83 | 2.95 | 3.42 | 8 | % | (14 | %) | ||||||||||||||||||||||||
Silver recovery (%) | 95 | % | 94 | % | 95 | % | 94 | % | 1 | % | 1 | % | ||||||||||||||||||||
Gold recovery (%) | 96 | % | 96 | % | 96 | % | 97 | % | 0 | % | (1 | %) | ||||||||||||||||||||
Production | ||||||||||||||||||||||||||||||||
Silver ounces produced | 1,868,031 | 1,716,143 | 3,584,174 | 2,780,306 | 9 | % | 29 | % | ||||||||||||||||||||||||
Gold ounces produced | 19,227 | 17,448 | 36,676 | 33,350 | 10 | % | 10 | % | ||||||||||||||||||||||||
Silver equivalent ounces produced | 3,176,725 | 2,910,946 | 6,087,671 | 6,067,802 | 9 | % | 0 | % | ||||||||||||||||||||||||
Cost | ||||||||||||||||||||||||||||||||
Cash cost per AgEq Ounce | $10.17 | $10.00 | $10.09 | $6.86 | 2 | % | 47 | % | ||||||||||||||||||||||||
All-In sustaining costs per AgEq Ounce | $14.22 | $14.31 | $14.26 | $10.19 | (1 | %) | 40 | % | ||||||||||||||||||||||||
Total production cost per tonne | $153.43 | $140.29 | $146.90 | $127.54 | 9 | % | 15 | % | ||||||||||||||||||||||||
Underground development (m) | 6,637 | 8,242 | 14,879 | 10,588 | (19 | %) | 41 | % | ||||||||||||||||||||||||
Diamond drilling (m) | 26,382 | 24,078 | 50,460 | 31,119 | 10 | % | 62 | % |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 14 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 15 |
SANTA ELENA | 2021-Q2 | 2021-Q1 | 2021-YTD | 2020-YTD | Change Q2 vs Q1 | Change '21 vs '20 | ||||||||||||||||||||||||||
Total ore processed/tonnes milled | 234,381 | 185,358 | 419,738 | 267,423 | 26 | % | 57 | % | ||||||||||||||||||||||||
Underground tonnes | ||||||||||||||||||||||||||||||||
Tonnes milled | 166,969 | 122,401 | 289,370 | 183,752 | 36 | % | 57 | % | ||||||||||||||||||||||||
Average silver grade (g/t) | 100 | 106 | 103 | 123 | (6 | %) | (16 | %) | ||||||||||||||||||||||||
Average gold grade (g/t) | 1.39 | 1.37 | 1.38 | 2.23 | 1 | % | (38 | %) | ||||||||||||||||||||||||
Heap leach tonnes | ||||||||||||||||||||||||||||||||
Tonnes milled | 67,412 | 62,957 | 130,368 | 83,672 | 7 | % | 56 | % | ||||||||||||||||||||||||
Average silver grade (g/t) | 33 | 35 | 34 | 34 | (6 | %) | 0 | % | ||||||||||||||||||||||||
Average gold grade (g/t) | 0.62 | 0.61 | 0.61 | 0.69 | 2 | % | (12 | %) | ||||||||||||||||||||||||
Silver recovery (%) | 93 | % | 93 | % | 93 | % | 93 | % | 0 | % | 0 | % | ||||||||||||||||||||
Gold recovery (%) | 96 | % | 96 | % | 96 | % | 96 | % | 0 | % | 0 | % | ||||||||||||||||||||
Production | ||||||||||||||||||||||||||||||||
Silver ounces produced | 565,453 | 453,528 | 1,018,981 | 772,233 | 25 | % | 32 | % | ||||||||||||||||||||||||
Gold ounces produced | 8,453 | 6,327 | 14,780 | 14,520 | 34 | % | 2 | % | ||||||||||||||||||||||||
Silver equivalent ounces produced | 1,140,398 | 884,332 | 2,024,730 | 2,189,052 | 29 | % | (8 | %) | ||||||||||||||||||||||||
Cost | ||||||||||||||||||||||||||||||||
Cash cost per AgEq Ounce | $16.70 | $20.18 | $18.22 | $9.85 | (17 | %) | 85 | % | ||||||||||||||||||||||||
All-In sustaining costs per AgEq Ounce | $21.31 | $25.66 | $23.21 | $11.80 | (17 | %) | 97 | % | ||||||||||||||||||||||||
Total production cost per tonne | $79.17 | $94.15 | $85.78 | $78.85 | (16 | %) | 9 | % | ||||||||||||||||||||||||
Underground development (m) | 4,994 | 4,500 | 9,495 | 2,545 | 11 | % | 273 | % | ||||||||||||||||||||||||
Diamond drilling (m) | 17,915 | 12,607 | 30,522 | 10,276 | 42 | % | 197 | % |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 16 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 17 |
LA ENCANTADA | 2021-Q2 | 2021-Q1 | 2021-YTD | 2020-YTD | Change Q2 vs Q1 | Change '21 vs '20 | ||||||||||||||||||||||||||
Ore processed/tonnes milled | 242,839 | 229,421 | 472,260 | 350,780 | 6 | % | 35 | % | ||||||||||||||||||||||||
Average silver grade (g/t) | 138 | 131 | 134 | 163 | 6 | % | (18 | %) | ||||||||||||||||||||||||
Silver recovery (%) | 78 | % | 77 | % | 77 | % | 78 | % | 2 | % | (1 | %) | ||||||||||||||||||||
Production | ||||||||||||||||||||||||||||||||
Silver ounces produced | 840,541 | 738,354 | 1,578,895 | 1,434,016 | 14 | % | 10 | % | ||||||||||||||||||||||||
Gold ounces produced | 102 | 97 | 200 | 97 | 5 | % | 106 | % | ||||||||||||||||||||||||
Silver equivalent ounces produced | 847,502 | 745,018 | 1,592,520 | 1,443,579 | 14 | % | 10 | % | ||||||||||||||||||||||||
Cost | ||||||||||||||||||||||||||||||||
Cash cost per AgEq Ounce | $13.66 | $13.77 | $13.71 | $10.36 | (1 | %) | 32 | % | ||||||||||||||||||||||||
All-In sustaining costs per AgEq Ounce | $15.97 | $16.30 | $16.12 | $12.77 | (2 | %) | 26 | % | ||||||||||||||||||||||||
Total production cost per tonne | $45.71 | $42.99 | $44.38 | $41.23 | 6 | % | 8 | % | ||||||||||||||||||||||||
Underground development (m) | 827 | 965 | 1,792 | 1,596 | (14 | %) | 12 | % | ||||||||||||||||||||||||
Diamond drilling (m) | 4,905 | 2,867 | 7,772 | 4,982 | 71% | 56% |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 18 |
Jerritt Canyon | 2021-Q2 | ||||
Ore processed/tonnes milled | 146,611 | ||||
Average gold grade (g/t) | 4.03 | ||||
Gold recovery (%) | 84 | % | |||
Production | |||||
Gold ounces produced(1) | 18,762 | ||||
Gold equivalent ounces produced | 18,762 | ||||
Silver equivalent ounces produced | 1,270,398 | ||||
Cost | |||||
Cash cost per AuEq Ounce | $1,407 | ||||
All-In sustaining costs per AuEq Ounce | $1,679 | ||||
Total production cost per tonne | $177.30 | ||||
Underground development (m) | 1,032 | ||||
Diamond drilling (m) | 4,406 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 19 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 20 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 21 |
OVERVIEW OF FINANCIAL PERFORMANCE |
Second Quarter | Second Quarter | ||||||||||||||||||||||
2021 | 2020 | Variance % | |||||||||||||||||||||
Revenues | $154,073 | $34,855 | NM | (1) | |||||||||||||||||||
Mine operating costs | |||||||||||||||||||||||
Cost of sales | 95,782 | 26,187 | NM | (2) | |||||||||||||||||||
Cost of sales - standby costs | — | 9,166 | (100 | %) | (3) | ||||||||||||||||||
Depletion, depreciation and amortization | 28,868 | 7,264 | NM | (4) | |||||||||||||||||||
124,650 | 42,617 | 192 | % | ||||||||||||||||||||
Mine operating earnings (loss) | 29,423 | (7,762) | NM | ||||||||||||||||||||
General and administrative expenses | 6,901 | 5,846 | 18 | % | (5) | ||||||||||||||||||
Share-based payments | 2,768 | 1,947 | 42 | % | |||||||||||||||||||
Mine holding costs | 2,359 | 5,603 | (58 | %) | (6) | ||||||||||||||||||
Acquisition costs | 1,823 | — | 100 | % | (7) | ||||||||||||||||||
Foreign exchange (gain) loss | (782) | 6,229 | (113 | %) | |||||||||||||||||||
Operating earnings (loss) | 16,354 | (27,387) | NM | ||||||||||||||||||||
Fair value adjustment on foreign currency derivatives | — | 10,251 | (100 | %) | (8) | ||||||||||||||||||
Investment and other income | 4,329 | 5,259 | 18 | % | |||||||||||||||||||
Finance costs | (4,127) | (3,550) | (16 | %) | |||||||||||||||||||
Earnings (loss) before income taxes | 16,556 | (15,427) | NM | ||||||||||||||||||||
Current income tax expense | 10,325 | 795 | NM | ||||||||||||||||||||
Deferred income tax recovery | (9,368) | (6,254) | (50 | %) | |||||||||||||||||||
Income tax expense (recovery) | 957 | (5,459) | (118 | %) | (9) | ||||||||||||||||||
Net earnings (loss) for the period | $15,599 | ($9,968) | NM | (10) | |||||||||||||||||||
Earnings (loss) per share (basic) | $0.06 | ($0.05) | NM | (10) | |||||||||||||||||||
Earnings (loss) per share (diluted) | $0.06 | ($0.05) | NM | (10) |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 22 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 23 |
Year to date | Year to date | Variance % | |||||||||||||||||||||
2021 | 2020 | '21 vs '20 | |||||||||||||||||||||
Revenues | $254,595 | $120,920 | 111 | % | (1) | ||||||||||||||||||
Mine operating costs | |||||||||||||||||||||||
Cost of sales | 152,843 | 76,022 | 101 | % | (2) | ||||||||||||||||||
Cost of sales - standby costs | — | 10,112 | (100) | % | (3) | ||||||||||||||||||
Depletion, depreciation and amortization | 44,213 | 21,433 | 106 | % | (4) | ||||||||||||||||||
197,056 | 107,567 | 83 | % | ||||||||||||||||||||
Mine operating earnings | 57,539 | 13,353 | NM | ||||||||||||||||||||
General and administrative | 13,862 | 12,130 | 14 | % | |||||||||||||||||||
Share-based payments | 6,362 | 4,325 | 47 | % | |||||||||||||||||||
Acquisition costs | 1,823 | — | 100 | % | (5) | ||||||||||||||||||
Mine holding costs | 6,227 | 10,382 | (40 | %) | (6) | ||||||||||||||||||
Loss on divestiture of exploration projects | — | 10,106 | (100) | % | (7) | ||||||||||||||||||
Foreign exchange (gain) loss | (2,579) | 3,403 | (176) | % | |||||||||||||||||||
Operating earnings (loss) | 31,844 | (26,993) | NM | ||||||||||||||||||||
Fair value adjustment on foreign currency derivatives | — | (12,403) | (100) | % | (8) | ||||||||||||||||||
Investment and other income | 1,179 | 4,719 | (75) | % | (9) | ||||||||||||||||||
Finance costs | (7,900) | (7,406) | (7) | % | |||||||||||||||||||
Earnings (loss) before income taxes | 25,123 | (42,083) | NM | ||||||||||||||||||||
Current income tax expense | 18,862 | 2,009 | NM | ||||||||||||||||||||
Deferred income tax recovery | (11,193) | (1,688) | NM | ||||||||||||||||||||
Income tax expense | 7,669 | 321 | NM | (10) | |||||||||||||||||||
Net earnings (loss) for the period | $17,454 | ($42,404) | NM | (11) | |||||||||||||||||||
Earnings (loss) per share (basic and diluted) | $0.08 | ($0.20) | NM | (11) | |||||||||||||||||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 24 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 25 |
SUMMARY OF QUARTERLY RESULTS |
2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||||
Selected Financial Information | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | |||||||||||||||||||||||||||
Revenue | $154,073 | $100,522 | $117,075 | $125,881 | $34,855 | $86,065 | $96,476 | $96,989 | |||||||||||||||||||||||||||
Cost of sales | $95,782 | $57,061 | $58,008 | $60,275 | $26,187 | $49,835 | $55,033 | $54,994 | |||||||||||||||||||||||||||
Cost of sales - standby costs | $— | $— | $— | $— | $9,166 | $946 | $— | $— | |||||||||||||||||||||||||||
Depletion, depreciation and amortization | $28,868 | $15,345 | $15,399 | $17,573 | $7,264 | $14,169 | $17,502 | $14,181 | |||||||||||||||||||||||||||
Mine operating earnings (loss) | $29,423 | $28,116 | $43,668 | $48,033 | ($7,762) | $21,115 | $23,941 | $27,814 | |||||||||||||||||||||||||||
Net earnings (loss) after tax | $15,599 | $1,855 | $34,545 | $30,946 | ($9,968) | ($32,436) | ($39,946) | $8,559 | |||||||||||||||||||||||||||
Earnings (loss) per share - basic | $0.06 | $0.01 | $0.16 | $0.14 | ($0.05) | ($0.15) | ($0.19) | $0.04 | |||||||||||||||||||||||||||
Earnings (loss) per share - diluted | $0.06 | $0.01 | $0.15 | $0.14 | ($0.05) | ($0.15) | ($0.19) | $0.04 |
LIQUIDITY, CAPITAL RESOURCES AND CONTRACTUAL OBLIGATIONS |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Cash flow | |||||||||||||||||||||||
Cash used in operating activities | ($16,532) | ($30,548) | ($9,101) | ($18,500) | |||||||||||||||||||
Cash used in investing activities | (13,310) | (18,947) | (59,574) | (52,253) | |||||||||||||||||||
Cash generated by (used in) financing activities | 53,966 | (917) | 55,242 | (713) | |||||||||||||||||||
Increase (decrease) in cash and cash equivalents | $24,124 | ($50,412) | ($13,433) | ($71,466) | |||||||||||||||||||
Effect of exchange rate on cash and cash equivalents held in foreign currencies | 1,301 | 455 | 1,964 | (2,313) | |||||||||||||||||||
Cash and cash equivalents, beginning of the period | 201,684 | 145,187 | 238,578 | 169,009 | |||||||||||||||||||
Cash and cash equivalents, end of period | $227,109 | $95,230 | $227,109 | $95,230 | |||||||||||||||||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 26 |
Contractual Cash Flows | Less than 1 year | 2 to 3 years | 4 to 5 years | After 5 years | |||||||||||||||||||||||||
Trade and other payables | $105,814 | $105,814 | $— | $— | $— | ||||||||||||||||||||||||
Debt facilities | 173,020 | 3,394 | 169,626 | — | — | ||||||||||||||||||||||||
Lease liabilities | 41,900 | 9,423 | 18,061 | 12,704 | 1,712 | ||||||||||||||||||||||||
Other liabilities | 6,011 | — | — | — | 6,011 | ||||||||||||||||||||||||
Purchase obligations and commitments | 50,217 | 45,217 | 5,000 | — | — | ||||||||||||||||||||||||
$376,962 | $163,848 | $192,687 | $12,704 | $7,723 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 27 |
MANAGEMENT OF RISKS AND UNCERTAINTIES |
June 30, 2021 | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents | Value added taxes receivable | Other financial assets | Trade and other payables | Net assets (liabilities) exposure | Effect of +/- 10% change in currency | ||||||||||||||||||||||||||||||
Canadian dollar | $66,589 | $— | $14,369 | ($2,409) | $78,549 | $7,855 | |||||||||||||||||||||||||||||
Mexican peso | 37,844 | 72,958 | — | (43,132) | 67,670 | 6,767 | |||||||||||||||||||||||||||||
$104,433 | $72,958 | $14,369 | ($45,541) | $146,219 | $14,622 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 28 |
June 30, 2021 | |||||||||||||||||
Effect of +/- 10% change in metal prices | |||||||||||||||||
Silver | Gold | Total | |||||||||||||||
Metals in doré inventory | $221 | $357 | $578 | ||||||||||||||
$221 | $357 | $578 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 29 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 30 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 31 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 32 |
OTHER FINANCIAL INFORMATION |
SUBSEQUENT EVENTS |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 33 |
ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 34 |
NON-GAAP MEASURES |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 35 |
(expressed in thousands of U.S. Dollars, except ounce and per ounce amounts) | Three Months Ended June 30, 2021 | ||||||||||||||||
San Dimas | Santa Elena | La Encantada | Jerritt Canyon | Consolidated | |||||||||||||
Mining cost | $12,715 | $8,253 | $3,341 | $14,818 | $39,127 | ||||||||||||
Milling cost | 8,266 | 6,868 | 4,925 | 8,127 | 28,185 | ||||||||||||
Indirect cost | 10,070 | 3,436 | 2,835 | 3,050 | 19,391 | ||||||||||||
Total production cost (A) | $31,051 | $18,558 | $11,101 | $25,994 | $86,704 | ||||||||||||
Add: transportation and other selling cost | 363 | 174 | 125 | 13 | 727 | ||||||||||||
Add: smelting and refining cost | 447 | 145 | 184 | 11 | 787 | ||||||||||||
Add: environmental duty and royalties cost | 427 | 144 | 118 | 382 | 1,068 | ||||||||||||
Total cash cost (B) | $32,288 | $19,021 | $11,528 | $26,400 | $89,286 | ||||||||||||
Workers’ participation | 2,549 | 52 | 112 | — | 2,696 | ||||||||||||
General and administrative expenses | — | — | — | — | 6,494 | ||||||||||||
Share-based payments | — | — | — | — | 2,768 | ||||||||||||
Accretion of decommissioning liabilities | 183 | 81 | 133 | 266 | 928 | ||||||||||||
Sustaining capital expenditures | 10,069 | 4,487 | 1,010 | 4,628 | 20,684 | ||||||||||||
Operating lease payments | 57 | 633 | 690 | 215 | 1,972 | ||||||||||||
All-In Sustaining Costs (C) | $45,146 | $24,274 | $13,473 | $31,509 | $124,828 | ||||||||||||
Payable silver equivalent ounces produced (D) | 3,175,136 | 1,139,258 | 843,931 | 1,269,128 | 6,427,453 | ||||||||||||
Payable gold equivalent ounces produced (E) | N/A | N/A | N/A | 18,762 | N/A | ||||||||||||
Tonnes milled (F) | 202,382 | 234,381 | 242,839 | 146,611 | 826,213 | ||||||||||||
Cash cost per AgEq ounce (B/D) | $10.17 | $16.70 | $13.66 | $20.80 | $13.89 | ||||||||||||
AISC per AgEq ounce (C/D) | $14.22 | $21.31 | $15.97 | $24.83 | $19.42 | ||||||||||||
Cash cost per AuEq ounce (B/D) | N/A | N/A | N/A | $1,407 | N/A | ||||||||||||
AISC per AuEq ounce (C/E) | N/A | N/A | N/A | $1,679 | N/A | ||||||||||||
Production cost per tonne (A/F) | $153.43 | $79.17 | $45.71 | $177.30 | $104.94 | ||||||||||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 36 |
(expressed in thousands of U.S. Dollars, except ounce and per ounce amounts) | Three Months Ended June 30, 2020 | |||||||||||||
San Dimas | Santa Elena | La Encantada | Consolidated | |||||||||||
Mining cost | $6,476 | $2,218 | $1,197 | $9,891 | ||||||||||
Milling cost | 3,565 | 3,045 | 2,273 | 8,882 | ||||||||||
Indirect cost | 4,793 | 1,412 | 1,299 | 7,504 | ||||||||||
Total production cost (A) | $14,834 | $6,675 | $4,770 | $26,278 | ||||||||||
Add: transportation and other selling cost | 147 | 58 | 52 | 320 | ||||||||||
Add: smelting and refining cost | 232 | 27 | 45 | 305 | ||||||||||
Add: environmental duty and royalties cost | 180 | 47 | 24 | 251 | ||||||||||
Total cash cost (B) | $15,393 | $6,806 | $4,891 | $27,154 | ||||||||||
Workers’ participation | 6,732 | 45 | 136 | 6,726 | ||||||||||
General and administrative expenses | — | — | — | 5,377 | ||||||||||
Share-based payments | — | — | — | 1,947 | ||||||||||
Accretion of decommissioning liabilities | 131 | 68 | 110 | 546 | ||||||||||
Sustaining capital expenditures | 3,315 | 1,973 | 241 | 6,102 | ||||||||||
Operating lease payments | 46 | 46 | 641 | 995 | ||||||||||
All-In Sustaining Costs (C) | $25,617 | $8,938 | $6,019 | $48,847 | ||||||||||
Payable silver equivalent ounces produced (D) | 2,394,435 | 595,056 | 511,917 | 3,501,408 | ||||||||||
Tonnes milled (E) | 114,390 | 89,590 | 129,579 | 333,559 | ||||||||||
Cash cost per AgEq ounce (B/D) | $6.43 | $11.44 | $9.55 | $7.76 | ||||||||||
AISC per AgEq ounce (C/D) | $10.70 | $15.02 | $11.76 | $13.95 | ||||||||||
Production cost per tonne (A/E) | $129.67 | $74.50 | $36.80 | $78.78 | ||||||||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 37 |
(expressed in thousands of U.S. Dollars, except ounce and per ounce amounts) | Six Months Ended June 30, 2021 | ||||||||||||||||
San Dimas | Santa Elena | La Encantada | Jerritt Canyon | Consolidated | |||||||||||||
Mining cost | $24,292 | $14,549 | $6,522 | $14,818 | $60,181 | ||||||||||||
Milling cost | 14,909 | 14,113 | 8,861 | 8,127 | 46,011 | ||||||||||||
Indirect cost | 19,831 | 7,347 | 5,578 | 3,050 | 35,807 | ||||||||||||
Total production cost (A) | $59,033 | $36,009 | $20,962 | $25,994 | $141,998 | ||||||||||||
Add: transportation and other selling cost | 710 | 322 | 236 | 13 | 1,389 | ||||||||||||
Add: smelting and refining cost | 841 | 264 | 339 | 11 | 1,455 | ||||||||||||
Add: environmental duty and royalties cost | 796 | 256 | 210 | 382 | 1,641 | ||||||||||||
Total cash cost (B) | $61,380 | $36,851 | $21,747 | $26,400 | $146,483 | ||||||||||||
Workers’ participation | 6,018 | 107 | 238 | — | 6,363 | ||||||||||||
General and administrative expenses | — | — | — | — | 12,995 | ||||||||||||
Share-based payments | — | — | — | — | 6,362 | ||||||||||||
Accretion of decommissioning liabilities | 360 | 158 | 262 | 266 | 1,567 | ||||||||||||
Sustaining capital expenditures | 18,905 | 9,144 | 1,983 | 4,628 | 35,780 | ||||||||||||
Operating lease payments | 125 | 683 | 1,334 | 215 | 3,103 | ||||||||||||
All-In Sustaining Costs (C) | $86,788 | $46,943 | $25,564 | $31,509 | $212,653 | ||||||||||||
Payable silver equivalent ounces produced (D) | 6,084,627 | 2,022,706 | 1,585,796 | 1,269,128 | 10,962,256 | ||||||||||||
Payable gold equivalent ounces produced (E) | N/A | N/A | N/A | 18,762 | N/A | ||||||||||||
Tonnes milled (F) | 401,848 | 419,738 | 472,260 | 146,611 | 1,440,457 | ||||||||||||
Cash cost per AgEq ounce (B/D) | $10.09 | $18.22 | $13.71 | $20.80 | $13.36 | ||||||||||||
AISC per AgEq ounce (C/D) | $14.26 | $23.21 | $16.12 | $24.83 | $19.39 | ||||||||||||
Cash cost per AuEq ounce (B/D) | N/A | N/A | N/A | $1,407 | N/A | ||||||||||||
AISC per AuEq ounce (C/E) | N/A | N/A | N/A | $1,679 | N/A | ||||||||||||
Production cost per tonne (A/E) | $146.90 | $85.78 | $44.38 | $177.30 | $98.58 | ||||||||||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 38 |
(expressed in thousands of U.S. Dollars, except ounce and per ounce amounts) | Six Months Ended June 30, 2020 | |||||||||||||
San Dimas | Santa Elena | La Encantada | Consolidated | |||||||||||
Mining cost | $39,230 | $17,922 | $8,374 | $77,633 | ||||||||||
Milling cost | 20,568 | 25,473 | 18,139 | 74,796 | ||||||||||
Indirect cost | 31,420 | 9,330 | 9,141 | 60,118 | ||||||||||
Total production cost (A) | $40,113 | $21,085 | $14,462 | $75,660 | ||||||||||
Add: transportation and other selling cost | 443 | 130 | 141 | 842 | ||||||||||
Add: smelting and refining cost | 627 | 161 | 229 | 1,030 | ||||||||||
Add: environmental duty and royalties cost | 437 | 156 | 57 | 648 | ||||||||||
Total cash cost (B) | $41,620 | $21,532 | $14,889 | $78,180 | ||||||||||
Workers’ participation | 8,414 | 100 | 210 | 8,724 | ||||||||||
General and administrative expenses | — | — | — | 11,205 | ||||||||||
Share-based payments | — | — | — | 4,325 | ||||||||||
Accretion of decommissioning liabilities | 280 | 146 | 236 | 1,169 | ||||||||||
Sustaining capital expenditures | 11,315 | 3,937 | 1,739 | 18,761 | ||||||||||
Operating lease payments | 173 | 97 | 1,283 | 2,138 | ||||||||||
All-In Sustaining Costs (C) | $61,802 | $25,812 | $18,357 | $124,502 | ||||||||||
Payable silver equivalent ounces produced (D) | 6,064,768 | 2,186,863 | 1,437,556 | 9,689,187 | ||||||||||
Tonnes milled (E) | 314,499 | 267,423 | 350,780 | 932,701 | ||||||||||
Cash cost per AgEq ounce (B/D) | $6.86 | $9.85 | $10.36 | $8.07 | ||||||||||
AISC per AgEq ounce (C/D) | $10.19 | $11.80 | $12.77 | $12.85 | ||||||||||
Production cost per tonne (A/E) | $127.54 | $78.85 | $41.23 | $81.12 | ||||||||||
First Majestic Silver Corp. 2021 Second Quarter Report | Page 39 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Revenues as reported | $154,073 | $34,856 | $254,595 | $120,920 | |||||||||||||||||||
Add back: smelting and refining charges | 787 | 305 | 1,455 | 1,030 | |||||||||||||||||||
Gross revenues | 154,860 | 35,161 | 256,050 | 121,950 | |||||||||||||||||||
Less: Sandstorm gold revenues | (781) | (256) | (1,338) | (1,255) | |||||||||||||||||||
Less: Wheaton gold revenues | (6,925) | (3,673) | (13,213) | (10,555) | |||||||||||||||||||
Gross revenues, excluding Sandstorm, Wheaton (A) | $147,154 | $31,233 | $241,499 | $110,140 | |||||||||||||||||||
Payable silver equivalent ounces sold | 6,264,513 | 2,408,654 | 10,514,029 | 7,965,591 | |||||||||||||||||||
Less: Payable silver equivalent ounces sold to Sandstorm | (113,432) | (64,132) | (195,682) | (280,525) | |||||||||||||||||||
Less: Payable silver equivalent ounces sold to Wheaton | (765,751) | (542,706) | (1,455,881) | (1,337,756) | |||||||||||||||||||
Payable silver equivalent ounces sold, excluding Sandstorm and Wheaton (B) | 5,385,330 | 1,801,816 | 8,862,466 | 6,347,310 | |||||||||||||||||||
Average realized silver price per ounce (A/B) | $27.32 | $17.33 | $27.25 | $17.35 | |||||||||||||||||||
Average market price per ounce of silver per COMEX | $26.69 | $16.89 | $26.47 | $16.38 | |||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Operating Cash Flows before Working Capital and Taxes | $51,192 | ($16,414) | $82,321 | $6,899 | |||||||||||||||||||
Weighted average number of shares on issue - basic | 242,781,479 | 209,645,317 | 232,718,998 | 209,520,684 | |||||||||||||||||||
Cash Flow per Share | $0.21 | ($0.08) | $0.35 | $0.03 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 40 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net earnings (loss) as reported | $15,599 | ($9,968) | $17,454 | ($42,404) | |||||||||||||||||||
Adjustments for non-cash or unusual items: | |||||||||||||||||||||||
Deferred income tax (recovery) expense | (9,368) | (6,254) | (11,193) | (1,688) | |||||||||||||||||||
Share-based payments | 2,768 | 1,947 | 6,362 | 4,325 | |||||||||||||||||||
Loss from investment in derivatives and marketable securities | (4,160) | (3,289) | (2,871) | (1,921) | |||||||||||||||||||
Write-down on assets held-for-sale | — | — | 2,081 | — | |||||||||||||||||||
Write-down (recovery) of mineral inventory | 6,034 | — | 6,034 | (443) | |||||||||||||||||||
Acquisition costs | 1,823 | — | 1,823 | — | |||||||||||||||||||
Unrealized (gain) loss on foreign currency derivatives | — | (10,251) | — | 12,403 | |||||||||||||||||||
Standby costs related to COVID-19 Suspension | — | 7,162 | — | 7,162 | |||||||||||||||||||
Loss on divestiture of exploration projects | — | — | — | 10,106 | |||||||||||||||||||
Adjusted net earnings (loss) | $12,696 | ($20,653) | $19,690 | ($12,460) | |||||||||||||||||||
Weighted average number of shares on issue - basic | 242,781,479 | 209,645,317 | 232,718,998 | 209,520,684 | |||||||||||||||||||
Adjusted EPS | $0.05 | ($0.10) | $0.08 | ($0.06) |
June 30, 2021 | December 31, 2020 | ||||||||||
Current Assets | $409,242 | $356,046 | |||||||||
Less: Current Liabilities | (132,967) | (101,626) | |||||||||
Working Capital | $276,275 | $254,420 | |||||||||
Available Undrawn Revolving Credit Facility | 40,000 | 65,000 | |||||||||
Available Liquidity | $316,275 | $319,420 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 41 |
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 42 |
CAUTIONARY STATEMENTS |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 43 |
First Majestic Silver Corp. 2021 Second Quarter Report | Page 44 |
Date: | August 16, 2021 | |||||||
“Keith Neumeyer” | ||||||||
Keith Neumeyer | ||||||||
Chief Executive Officer |
Date: | August 16, 2021 | |||||||
“Raymond Polman” | ||||||||
Raymond Polman | ||||||||
Chief Financial Officer |
New York - AG | August 16, 2021 | ||||
Toronto – FR | |||||
Frankfurt – FMV | |||||
Key Performance Metrics | 2021-Q2 | 2021-Q1 | Change Q2 vs Q1 | 2020-Q2 | Change Q2 vs Q2 | ||||||||||||||||||||||||
Operational | |||||||||||||||||||||||||||||
Ore Processed / Tonnes Milled | 826,213 | 614,245 | 35 | % | 333,559 | 148 | % | ||||||||||||||||||||||
Silver Ounces Produced | 3,274,026 | 2,908,024 | 13 | % | 1,834,575 | 78 | % | ||||||||||||||||||||||
Silver Equivalent Ounces Produced | 6,435,023 | 4,540,296 | 42 | % | 3,505,376 | 84 | % | ||||||||||||||||||||||
Cash Costs per Silver Equivalent Ounce (1) | $13.89 | $12.61 | 10 | % | $7.76 | 79 | % | ||||||||||||||||||||||
All-in Sustaining Cost per Silver Equivalent Ounce (1) | $19.42 | $19.35 | 0 | % | $13.95 | 39 | % | ||||||||||||||||||||||
Total Production Cost per Tonne (1) | $104.94 | $90.03 | 17 | % | $78.78 | 33 | % | ||||||||||||||||||||||
Average Realized Silver Price per Ounce (1) | $27.32 | $27.13 | 1 | % | $17.33 | 58 | % | ||||||||||||||||||||||
Financial (in $millions) | |||||||||||||||||||||||||||||
Revenues | $154.1 | $100.5 | 53 | % | $34.9 | NM | |||||||||||||||||||||||
Mine Operating Earnings (Loss) | $29.4 | $28.1 | 5 | % | ($7.8) | NM | |||||||||||||||||||||||
Net Earnings (Loss) | $15.6 | $1.9 | NM | ($10.0) | NM | ||||||||||||||||||||||||
Operating Cash Flows before Movements in Working Capital and Taxes | $51.2 | $31.1 | 65 | % | ($16.4) | NM | |||||||||||||||||||||||
Cash and Cash Equivalents | $227.1 | $201.7 | 13 | % | $95.2 | 139 | % | ||||||||||||||||||||||
Working Capital (1) | $276.3 | $232.8 | 19 | % | $114.2 | 142 | % | ||||||||||||||||||||||
Shareholders | |||||||||||||||||||||||||||||
Earnings (Loss) per Share ("EPS") - Basic | $0.06 | $0.01 | NM | ($0.05) | NM | ||||||||||||||||||||||||
Adjusted EPS (1) | $0.05 | $0.03 | 74 | % | ($0.10) | 153 | % | ||||||||||||||||||||||
Cash Flow per Share (1) | $0.21 | $0.14 | 51 | % | ($0.08) | NM |
Second Quarter Production Summary | San Dimas | Santa Elena | La Encantada | Jerritt Canyon | Consolidated | ||||||||||||
Ore Processed / Tonnes Milled | 202,382 | 234,381 | 242,839 | 146,611 | 826,213 | ||||||||||||
Silver Ounces Produced | 1,868,031 | 565,453 | 840,541 | — | 3,274,026 | ||||||||||||
Gold Ounces Produced | 19,227 | 8,453 | 102 | 18,762 | 46,544 | ||||||||||||
Silver Equivalent Ounces Produced | 3,176,725 | 1,140,398 | 847,502 | 1,270,398 | 6,435,023 | ||||||||||||
Cash Costs per Silver Equivalent Ounce | $10.17 | $16.70 | $13.66 | N/A | $13.89 | ||||||||||||
All-in Sustaining Cost per Silver Equivalent Ounce | $14.22 | $21.31 | $15.97 | N/A | $19.42 | ||||||||||||
Cash cost per AuEq Ounce | N/A | N/A | N/A | $1,407 | N/A | ||||||||||||
All-In sustaining costs per AuEq Ounce | N/A | N/A | N/A | $1,679 | N/A | ||||||||||||
Total Production Cost per Tonne | $153.43 | $79.17 | $45.71 | $177.30 | $104.94 |
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end
X-], EL<#H#2(4LT8<_%"XMV+:46(00
MPR%95"EZ^$#ALH)FNP=5W*TL*8<,%*XM$$7+B+40(PYD/*E[$)6PL[UG%"XI
M@!I_@)#4^H!U@!I3"#&DX,:2@D2T:[64$$?9*J9CT47A H2HB8 X-], EL<#H#2(4LT8<_%"XMV+:46(00
MPR%95"EZ^$#ALH)FNP=5W*TL*8<,%*XM$$7+B+40(PYD/*E[$)6PL[UG%"XI
M@!I_@)#4^H!U@!I3"#&DX,:2@D2T:[64$$?9*J9CT47A H2HB8 X-], EL<#H#2(4LT8<_%"XMV+:46(00
MPR%95"EZ^$#ALH)FNP=5W*TL*8<,%*XM$$7+B+40(PYD/*E[$)6PL[UG%"XI
M@!I_@)#4^H!U@!I3"#&DX,:2@D2T:[64$$?9*J9CT47A H2HB8E[-' 5FH] #!,0>*:0TQ\P*M4.UZQ-E/;6%?E6&QD5 #M^**;D010
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M*3$"72)P"6A\ QUV1,
E[-' 5FH] #!,0>*:0TQ\P*M4.UZQ-E/;6%?E6&QD5 #M^**;D010
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M*3$"72)P"6A\ QUV1,
E[-' 5FH] #!,0>*:0TQ\P*M4.UZQ-E/;6%?E6&QD5 #M^**;D010
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M*3$"72)P"6A\ QUV1,