ENDEAVOUR REPORTS RECORD Q1 RESULTS
Houndé outperforming expectations · All mines on-track with guidance · Ity CIL construction on-time and on-budget
Q1 FINANCIAL Highlights
Project highlights
View News Release in PDF Format
George Town, May 15, 2018 - Endeavour Mining (TSX:EDV) (OTCQX:EDVMF) is pleased to announce its financial and operating results for the first quarter 2018, with highlights provided in the table below.
Table 1: Key Operational and Financial Highlights
| (in US$ million) | QUARTER ENDED | |||
| Mar. 31, | Dec. 31, | Mar. 31, | Var. Q1-18 | |
| 2018 | 2017 | 2017 | vs. Q1-17 | |
| PRODUCTION AND AISC HIGHLIGHTS (for continuing operations only) | ||||
| Gold Production From Continuing Operations, oz | 185 | 179 | 133 | +39% |
| Realized Gold Price2, $/oz | 1,298 | 1,236 | 1,185 | +9% |
| All-in Sustaining Cost1, $/oz | 774 | 776 | 895 | (14%) |
| All-in Sustaining Margin1,3, $/oz | 524 | 460 | 291 | +80% |
| CASH FLOW HIGHLIGHTS (includes discontinued operations) 1 | ||||
| All-in Sustaining Margin4, $m | 97 | 77 | 39 | +151% |
| All-in Margin5, $m | 68 | 63 | 32 | +111% |
| Operating Cash Flow Before Non-Cash Working Capital, $m | 95 | 95 | 48 | +96% |
| Cash Flow per Share, $/share | 0.88 | 0.89 | 0.52 | +70% |
| PROFITABILITY HIGHLIGHTS (for continuing operations only) | ||||
| Revenues, $m | 240 | 207 | 158 | +52% |
| Adjusted EBITDA1, $m | 98 | 84 | 38 | +161% |
| Adjusted EBITDA Margin1,6, % | 41% | 41% | 24% | +71% |
| Adjusted Net Earnings Attr. to Shareholders1, $m | 28 | 58 | 10 | +172% |
| Adjusted Earnings per Share1, $/share | 0.26 | 0.55 | 0.11 | +137% |
| BALANCE SHEET HIGHLIGHTS1 | ||||
| Net Debt, $m | 336 | 232 | 62 | n.a |
| Net Debt / Adjusted EBITDA (last quarter annualized) ratio7 | 0.86 | 0.69 | 0.41 | n.a |
1This is a non-GAAP measure. Refer to the non-GAAP measure section of the MD&A. 2Realized Gold Price inclusive of Karma stream; 3Realized Gold Price less AISC per ounce; 4Net revenue less All-in Sustaining Cost; 5Net revenue less All-in Sustaining Costs and Non-Sustaining capital; 6Adjusted EBITDA divided by Revenues; 7Based on last quarter annualized Adjusted EBITDA as management believes this is a better proxy of debt repayment capability compared to LTM due to the recent addition of Houndé.
Sébastien de Montessus, President & CEO, stated: "Our strong performance in the first quarter leaves us on track to meet our 2018 guidance as each of our mines contributed in line or above our expectations.
We enjoyed record production levels driven by the successful ramp up at Houndé, which is now fully-derisked and processing mainly harder fresh ore through the plant. This strong performance was also a key contributor to both the improved goup All-in Sustaining Cost, which was well below $800 per ounce for the quarter, and the significant increase in operating cash flow. At Houndé, we are seeing particularly strong cash flow as the asset has already generated over $100 million in All-In Margin since commercial production began in November last year.
We look forward to further inceasing the quality of our portfolio with the Ity CIL project which is progressing on budget and on time for first gold pour in mid-2019. Finally, we are continuing to generate positive results from our exploration program, with efforts during Q1 mainly focused on the Kari discovery made at Houndé last year for which we expect to issue results in the coming weeks, and at Kalana for which we expect to publish an updated resource by mid-year."
PRODUCTION & AISC ON TRACK TO MEET GUIDANCE AT ALL MINES
Table 2: Group Production, koz
| (All amounts in koz, on a 100% basis) | QUARTER ENDED | |||||
| Mar. 31, 2018 | Dec. 31, 2017 | Mar. 31, 2017 | 2018 FULL-YEAR GUIDANCE | |||
| Agbaou | 32 | 43 | 42 | 140 | - | 150 |
| Tabakoto | 32 | 28 | 43 | 115 | - | 130 |
| Ity | 18 | 17 | 16 | 60 | - | 65 |
| Karma | 28 | 21 | 32 | 105 | - | 115 |
| Houndé | 74 | 69 | - | 250 | - | 260 |
| PRODUCTION FROM CONTINUING OPERATIONS | 185 | 179 | 133 | 670 | - | 720 |
| Nzema (divested in December 2017) | - | 25 | 26 | - | ||
| TOTAL PRODUCTION | 185 | 204 | 159 | 670 | - | 720 |
Table 3: Group All-In Sustaining Costs, US$/oz
| (All amounts in US$/oz) | QUARTER ENDED | 2018 FULL-YEAR GUIDANCE | ||||
| Mar. 31, 2018 | Dec. 31, 2017 | Mar. 31, 2017 | ||||
| Agbaou | 752 | 690 | 660 | 860 | - | 900 |
| Tabakoto | 1,208 | 1,411 | 975 | 1,200 | - | 1,250 |
| Ity | 829 | 869 | 879 | 790 | - | 850 |
| Karma | 869 | 918 | 748 | 780 | - | 830 |
| Houndé | 433 | 335 | - | 580 | - | 630 |
| Corporate G&A | 35 | 46 | 45 | 30 | - | 30 |
| Sustaining Exploration | 12 | 4 | 35 | 10 | - | 10 |
| GROUP AISC FOR CONTINUING OPERATIONS | 774 | 776 | 895 | 840 | - | 890 |
| Nzema (divested in December 2017) | - | 855 | 951 | n.a | n.a | |
| GROUP AISC | 774 | 785 | 905 | n.a | n.a | |
HOUNDÉ MINE
Q1-2018 vs Q4-2017 Insights
Table 4: Houndé Performance Indicators
| For The Quarter/Year Ended | Q1-2018 | Q4-2017 |
| Tonnes ore mined, kt | 1,361 | 663 |
| Strip ratio (incl. waste cap) | 6.57 | 13.78 |
| Tonnes milled, kt | 898 | 813 |
| Grade, g/t | 2.59 | 2.75 |
| Recovery rate, % | 95% | 95% |
| PRODUCTION, KOZ | 74 | 69 |
| AISC/OZ | 433 | 335 |
Outlook
Exploration Activities
AGBAOU MINE
Q1-2018 vs Q4-2017 Insights
Table 5: Agbaou Quarterly Performance Indicators
| For The Quarter Ended | Q1-2018 | Q4-2017 | Q1-2017 |
| Tonnes ore mined, kt | 682 | 826 | 624 |
| Strip ratio (incl. waste cap) | 10.66 | 7.74 | 9.19 |
| Tonnes milled, kt | 726 | 760 | 683 |
| Grade, g/t | 1.43 | 1.85 | 2.09 |
| Recovery rate, % | 93% | 93% | 95% |
| PRODUCTION, KOZ | 32 | 43 | 42 |
| AISC/OZ | 752 | 690 | 660 |
Outlook
Exploration Actvities
KARMA MINE
Q1-2018 vs Q4-2017 Insights
Table 6: Karma Quarterly Performance Indicators
| For The Quarter Ended | Q1-2018 | Q4-2017 | Q1-2017 |
| Tonnes ore mined, kt | 1,536 | 1,184 | 1,050 |
| Strip ratio (incl. waste cap) | 1.48 | 2.14 | 3.14 |
| Tonnes stacked, kt | 1,241 | 1,026 | 954 |
| Grade, g/t | 0.88 | 1.06 | 1.07 |
| Recovery rate, % | 74% | 77% | 87% |
| PRODUCTION, KOZ | 28 | 21 | 32 |
| AISC/OZ | 869 | 918 | 748 |
2018 Outlook
Exploration Activities
ITY MINE: HEAP LEACH OPERATION
Q1-2018 vs Q4-2017 Insights
Table 7: Ity Quarterly Performance Indicators
| For The Quarter Ended | Q1-2018 | Q4-2017 | Q1-2017 |
| Tonnes ore mined, kt | 370 | 402 | 329 |
| Strip ratio (incl. waste cap) | 3.25 | 3.18 | 4.44 |
| Tonnes stacked, kt | 357 | 372 | 267 |
| Grade, g/t | 2.17 | 1.86 | 1.90 |
| Recovery rate, % | 73% | 78% | 98% |
| PRODUCTION, KOZ | 18 | 17 | 16 |
| AISC/OZ | 829 | 869 | 879 |
2018 Outlook
Exploration Activities
TABAKOTO MINE
Q1-2018 vs Q4-2017 Insights
Table 8: Tabakoto Quarterly Performance Indicators
| For The Quarter Ended | Q1-2018 | Q4-2017 | Q1-2017 |
| OP tonnes ore mined, kt | 209 | 165 | 217 |
| OP strip ratio (incl. waste cap) | 7.80 | 10.33 | 7.70 |
| UG tonnes ore mined, kt | 151 | 157 | 236 |
| Tonnes milled, kt | 441 | 436 | 405 |
| Grade, g/t | 2.51 | 2.20 | 3.50 |
| Recovery rate, % | 93% | 92% | 94% |
| PRODUCTION, KOZ | 32 | 28 | 43 |
| AISC/OZ | 1,208 | 1,411 | 975 |
2018 Outlook
Exploration Activities
ITY CIL PROJECT CONSTRUCTION: on-time and on-budgeT


KALANA PROJECT UPDATE
EXPLORATION ACTIVITIES
Table 9: Exploration Guidance, $m
| (in $m) | Q1-2018 EXPENDITURES | 2018 BUDGET ALLOCATION | |
| Agbaou | 1.4 | 4 | 8% |
| Tabakoto and greenfield Kofi areas | 1.9 | 7 | 15% |
| Ity and greenfield areas on its 100km trend | 3.0 | 8 | 18% |
| Karma | 0.8 | 2 | 4% |
| Kalana | 5.2 | 6 | 13% |
| Houndé | 3.6 | 9 | 21% |
| Other greenfield properties | 4.0 | 10 | 22% |
| TOTAL EXPLORATION EXPENDITURES* | $20.0m | $40-45m | 100% |
*Includes expensed, sustaining, and non-sustaining exploration expenditures
INCREASED CASH FLOW GENERATION
Table 10: Simplified Cash Flow Statement
| QUARTER ENDED, | |||
| Mar. 31, | Mar. 31, | ||
| (in US$ million) | 2018 | 2017 | |
| GOLD SOLD FROM CONTINUING OPERATIONS, koz | 185 | 133 | |
| Gold Price, $/oz | 1,298 | 1,185 | |
| REVENUE FROM CONTINUING OPERATIONS | 240 | 158 | |
| Total cash costs | (110) | (90) | |
| Royalties | (15) | (8) | |
| Corporate costs | (6) | (6) | |
| Sustaining capex | (10) | (11) | |
| Sustaining exploration | (2) | (5) | |
| ALL-IN SUSTAINING MARGIN FROM CONTINUING OPERATIONS | 97 | 39 | |
| All-In-Sustaining Margin from discontinued operations | - | 8 | |
| ALL-IN SUSTAINING MARGIN FROM ALL OPERATIONS | 97 | 46 | |
| Less: Non-sustaining capital | (14) | (7) | |
| Less: Non-sustaining exploration | (15) | (7) | |
| ALL-IN MARGIN FROM ALL OPERATIONS | 68 | 32 | |
| Working capital | (46) | 5 | |
| Taxes paid | (2) | (1) | |
| Interest paid and financing fees | (8) | - | |
| Cash settlements on hedge programs and gold collar premiums | (1) | (2) | |
| NET FREE CASH FLOW FROM OPERATIONS | 11 | 34 | |
| Growth project capital | (78) | (69) | |
| Greenfield exploration expense | (3) | (2) | |
| M&A activities | - | - | |
| Cash paid on settlement of share appreciation rights, DSUs and PSUs | (3) | - | |
| Net equity proceeds | 1 | 5 | |
| Restructuring costs | - | (2) | |
| Other (foreign exchange gains/losses and other) | (7) | (2) | |
| NET CASH/(NET DEBT) VARIATION | (79) | (36) | |
| Convertible senior bond | 330 | - | |
| Proceeds (repayment) of long-term debt | (280) | (1) | |
| CASH INFLOW (OUTFLOW) FOR THE PERIOD | (29) | (37) | |
Certain line items in the table above are NON-GAAP measures. For more information and notes, please consult the Company's MD&A.
NET CASHFLOW, NET DEBT AND LIQUIDITY SOURCES
Table 11: Cash Flow and Net Debt Position
| THREE MONTHS ENDED | |||
| Mar. 31, | Dec. 31, | Mar. 31, | |
| (in US$ million unless stated otherwise) | 2018 | 2017 | 2017 |
| Net cash from (used in), as per cash flow statement: | |||
| Operating activities | 48 | 83 | 53 |
| Investing activities | (119) | (123) | (94) |
| Financing activities | 42 | 34 | 3 |
| Effect of exchange rate changes on cash | (0) | 3 | 1 |
| DECREASE IN CASH | (29) | (2) | (37) |
| Cash position at beginning of period | 123 | 125 | 124 |
| CASH POSITION AT END OF PERIOD | 94 | 123 | 87 |
| Equipment financing | (79) | (54) | (9) |
| Long-term debt | (331) | 0 | 0 |
| Drawn portion of revolving credit facility | (20) | (300) | (140) |
| NET DEBT POSITION | 336 | 232 | 62 |
| Net Debt / Adjusted EBITDA (last quarter annualized) ratio | 0.86 | 0.69 | 0.41 |
| Net Debt / Adjusted EBITDA (LTM) ratio | 1.24 | 1.05 | 0.27 |
Net Debt and Adjusted EBITDA are NON-GAAP measures. For a discussion regarding the company's use of NON-GAAP Measures, please see "note regarding certain measures of performance" in the MD&A.
OPERATING CASH FLOW PER SHARE
Table 12: Operating Cash Flow Per Share
| (in US$ million unless stated otherwise) | THREE MONTHS ENDED | ||
| Mar. 31, | Dec. 31, | Mar. 31, | |
| 2018 | 2017 | 2017 | |
| CASH GENERATED FROM OPERATING ACTIVITIES | 48 | 83 | 53 |
| Add back changes in non-cash working capital | (46) | (12) | 5 |
| OPERATING CASH FLOWS BEFORE NON-CASH WORKING CAPITAL | 95 | 95 | 48 |
| Divided by weighted average number of O/S shares, in millions | 108 | 107 | 94 |
| OPERATING CASH FLOW PER SHARE | 0.88 | 0.89 | 0.52 |
Operating Cash Flow Per Share is a NON-GAAP measure. For a discussion regarding the company's use of NON-GAAP Measures, please see "note regarding certain measures of performance" in the MD&A.
ADJUSTED NET EARNINGS PER SHARE
Table 13: Net Earnings and Adjusted Net Earnings
| THREE MONTHS ENDED | ||||
| (in US$ million unless stated otherwise) | Mar. 31, | Dec. 31, | Mar. 31, | |
| 2018 | 2017 | 2017 | ||
| TOTAL NET EARNINGS | 28 | (134) | (2) | |
| Less adjustments (see MD&A) | 15 | 185 | 14 | |
| ADJUSTED NET EARNINGS FROM CONTINUING OPERATIONS | 43 | 51 | 12 | |
| Less portion attributable to non-controlling interests | 15 | (8) | 2 | |
| ADJUSTED NET EARNINGS FROM CONTINUING OPERATIONS ATTRIBUTABLE TO SHAREHOLDERS | 28 | 58 | 10 | |
| Divided by weighted average number of O/S shares | 108 | 107 | 94 | |
| ADJUSTED NET EARNINGS FROM CONTINUING OPERATIONS PER SHARE (BASIC) | 0.26 | 0.55 | 0.11 | |
Adjusted Net Earnings is a NON-GAAP measure. For a discussion regarding the company's use of NON-GAAP Measures, please see "Note Regarding Certain Measures of Performance" in the MD&A.
CONFERENCE CALL AND LIVE WEBCAST
Management will host a conference call and live webcast on Tuesday May 15th at 8:30am Toronto time (EST) to discuss the Company's financial results.
The conference call and live webcast are scheduled at:
5:30am in Vancouver
8:30am in Toronto and New York
1:30pm in London
8:30pm in Hong Kong and Perth
The live webcast can be accessed through the following link: Click Here
Analysts and interested investors are also invited to participate and ask questions using the dial-in numbers below:
International: +1 646 828 8156
North American toll-free: 866 548 4713
UK toll-free: 0800 358 6377
Confirmation code: 4624101
The conference call and webcast will be available for playback on Endeavour's website.
Click here to add Webcast reminder to Outlook Calendar
Access the live and On-Demand version of the webcast from mobile devices running iOS and Android:
QUALIFIED PERSONS
Jeremy Langford, Endeavour's Chief Operating Officer - Fellow of the Australasian Institute of Mining and Metallurgy - FAusIMM, is a Qualified Person under NI 43-101, and has reviewed and approved the technical information in this news release.
CONTACT INFORMATION
| Martino De Ciccio VP - Strategy & Investor Relations +44 203 640 8665 mdeciccio@endeavourmining.com | Brunswick Group LLP in London Carole Cable, Partner +44 7974 982 458 ccable@brunswickgroup.com |
ABOUT ENDEAVOUR MINING CORPORATION
Endeavour Mining is a TSX listed intermediate African gold producer with a solid track record of operational excellence, project development and exploration in the highly prospective Birimian greenstone belt in West Africa. Endeavour is focused on offering both near-term and long-term growth opportunities with its project pipeline and its exploration strategy, while generating immediate cash flow from its operations.
Endeavour operates 5 mines across Côte d'Ivoire (Agbaou and Ity), Burkina Faso (Houndé, Karma), and Mali (Tabakoto) which are expected to produce 670-720koz in 2018 at an AISC of $840-890/oz. Endeavour's high-quality development projects (recently commissioned Houndé, Ity CIL and Kalana) have the combined potential to deliver an additional 600koz per year at an AISC well below $700/oz between 2018 and 2020. In addition, its exploration program aims to discover 10-15Moz of gold between 2017 and 2021 which represents more than twice the reserve depletion during the period.
For more information, please visit www.endeavourmining.com.
CAUTIONARY STATEMENT ON FORWARD-LOOKING INFORMATION AND NON-GAAP MEASURES
This news release contains "forward-looking statements" including but not limited to, statements with respect to Endeavour's plans and operating performance, the estimation of mineral reserves and resources, the timing and amount of estimated future production, costs of future production, future capital expenditures, and the success of exploration activities. Generally, these forward-looking statements can be identified by the use of forward-looking terminology such as "expects", "expected", "budgeted", "forecasts", and "anticipates". Forward-looking statements, while based on management's best estimates and assumptions, are subject to risks and uncertainties that may cause actual results to be materially different from those expressed or implied by such forward-looking statements, including but not limited to: risks related to the successful integration of acquisitions; risks related to international operations; risks related to general economic conditions and credit availability, actual results of current exploration activities, unanticipated reclamation expenses; changes in project parameters as plans continue to be refined; fluctuations in prices of metals including gold; fluctuations in foreign currency exchange rates, increases in market prices of mining consumables, possible variations in ore reserves, grade or recovery rates; failure of plant, equipment or processes to operate as anticipated; accidents, labour disputes, title disputes, claims and limitations on insurance coverage and other risks of the mining industry; delays in the completion of development or construction activities, changes in national and local government regulation of mining operations, tax rules and regulations, and political and economic developments in countries in which Endeavour operates. Although Endeavour has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking statements, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on forward-looking statements. Please refer to Endeavour's most recent Annual Information Form filed under its profile at www.sedar.com for further information respecting the risks affecting Endeavour and its business. AISC, all-in sustaining costs at the mine level, cash costs, operating EBITDA, all-in sustaining margin, free cash flow, net free cash flow, free cash flow per share, net debt, and adjusted earnings are non-GAAP financial performance measures with no standard meaning under IFRS, further discussed in the section Non-GAAP Measures in the most recently filed Management Discussion and Analysis.
Corporate Office: 5 Young St, Kensington, London W8 5EH, UK
Attachments