UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of May 7,
2015
Commission File Number 001-34984
FIRST
MAJESTIC SILVER CORP.
(Translation of registrant's name into English)
925 West Georgia Street,
Suite 1805, Vancouver BC V6C 3L2
(Address of principal executive offices)
Indicate by check mark whether
the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Indicate by check mark if the
registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the
registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
SUBMITTED HEREWITH
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
FIRST MAJESTIC SILVER CORP. |
|
|
|
By: |
|
|
|
/s/ Connie Lillico |
|
Connie Lillico |
|
Corporate Secretary |
|
|
|
May 7, 2015 |
|
Exhibit 99.1
CONDENSED INTERIM CONSOLIDATED FINANCIAL
STATEMENTS
FOR THE THREE MONTHS ENDED MARCH 31,
2015 AND 2014
(UNAUDITED)
925 West Georgia Street, Suite 1805, 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
MANAGEMENT’S RESPONSIBILITY FOR
FINANCIAL REPORTING
The condensed interim consolidated financial
statements of First Majestic Silver Corp. (the “Company”) are the responsibility of the Company’s management.
The condensed interim consolidated financial statements are prepared in accordance with International Accounting Standard 34, “Interim
Financial Reporting”, as issued by the International Accounting Standards Board and reflect management’s best estimates
and judgment based on information currently available.
Management has developed and maintains
a system of internal controls to ensure that the Company’s assets are safeguarded, transactions are authorized and properly
recorded, and financial information is reliable.
The Board of Directors is responsible for
ensuring management fulfills its responsibilities. The Audit Committee reviews the results of the condensed interim consolidated
financial statements prior to their submission to the Board of Directors for approval.
The condensed interim consolidated financial
statements have not been audited.
|
|
Keith Neumeyer |
Raymond Polman, CA |
President & CEO |
Chief Financial Officer |
May 6, 2015 |
May 6, 2015 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF (LOSS) EARNINGS |
FOR
THE THREE MONTHS ENDED MARCH 31, 2015 and 2014 |
Condensed Interim Consolidated Financial Statements - Unaudited |
(In thousands of US dollars, except share and per share amounts) |
The Condensed Interim Consolidated Statements
of (Loss) Earnings provide a summary of the Company’s financial performance and net earnings or loss over the reporting periods.
| |
| |
Three Months Ended March 31, | |
| |
Note | |
2015 | | |
2014 | |
| |
| |
| | |
| |
Revenues | |
5 | |
$ | 54,569 | | |
$ | 65,296 | |
| |
| |
| | | |
| | |
Cost of sales (excludes depletion, depreciation and amortization) | |
6 | |
| 32,336 | | |
| 35,270 | |
Gross margin | |
| |
| 22,233 | | |
| 30,026 | |
| |
| |
| | | |
| | |
Depletion, depreciation and amortization | |
| |
| 17,237 | | |
| 13,405 | |
Mine operating earnings | |
| |
| 4,996 | | |
| 16,621 | |
| |
| |
| | | |
| | |
General and administrative expenses | |
7 | |
| 4,339 | | |
| 4,975 | |
Share-based payments | |
| |
| 1,609 | | |
| 2,648 | |
Accretion of decommissioning liabilities | |
| |
| 197 | | |
| 202 | |
Foreign exchange (gain) loss | |
| |
| (1,512 | ) | |
| 54 | |
| |
| |
| | | |
| | |
Operating earnings | |
| |
| 363 | | |
| 8,742 | |
| |
| |
| | | |
| | |
Investment and other income | |
8 | |
| 1,792 | | |
| 2,897 | |
Finance costs | |
9 | |
| (1,423 | ) | |
| (1,243 | ) |
| |
| |
| | | |
| | |
Earnings before income taxes | |
| |
| 732 | | |
| 10,396 | |
| |
| |
| | | |
| | |
Income taxes | |
| |
| | | |
| | |
Current income tax expense | |
| |
| 143 | | |
| 3,971 | |
Deferred income tax expense | |
| |
| 1,694 | | |
| 445 | |
| |
| |
| | | |
| | |
| |
| |
| 1,837 | | |
| 4,416 | |
| |
| |
| | | |
| | |
Net (loss) earnings
for the period | |
| |
$ | (1,105 | ) | |
$ | 5,980 | |
| |
| |
| | | |
| | |
(Loss) earnings per common share | |
| |
| | | |
| | |
Basic | |
10 | |
$ | (0.01 | ) | |
$ | 0.05 | |
Diluted | |
10 | |
$ | (0.01 | ) | |
$ | 0.05 | |
| |
| |
| | | |
| | |
Weighted average shares outstanding | |
| |
| | | |
| | |
Basic | |
10 | |
| 117,594,640 | | |
| 117,227,432 | |
Diluted | |
10 | |
| 117,594,640 | | |
| 117,468,800 | |
Approved by the Board of Directors
|
|
|
Keith Neumeyer, Director |
|
Douglas Penrose, Director |
The accompanying notes are an integral part of the condensed
interim consolidated financial statements.
First Majestic Silver Corp. 2015 First Quarter Report | Page 1 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE
(LOSS) INCOME
FOR THE THREE MONTHS ENDED MARCH 31, 2015 and 2014
Condensed Interim Consolidated Financial Statements - Unaudited |
(In thousands of US dollars) |
The Condensed Interim Consolidated Statements
of Comprehensive (Loss) Income provide a summary of total comprehensive earnings or loss and summarizes items recorded in other
comprehensive income that may or may not be subsequently reclassified to profit or loss depending on future events.
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
| |
| | |
| |
Net (loss) earnings for
the period | |
$ | (1,105 | ) | |
$ | 5,980 | |
| |
| | | |
| | |
Other comprehensive income | |
| | | |
| | |
Items that may be subsequently reclassified to profit or loss: | |
| | | |
| | |
Unrealized gain on fair value of available for sale investments | |
| - | | |
| 18 | |
| |
| | | |
| | |
Other comprehensive income | |
| - | | |
| 18 | |
| |
| | | |
| | |
Total comprehensive
(loss) income for the period | |
$ | (1,105 | ) | |
$ | 5,998 | |
The accompanying notes are an integral part of the condensed
interim consolidated financial statements.
First Majestic Silver Corp. 2015 First Quarter Report | Page 2 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2015 and 2014
Condensed Interim Consolidated Financial Statements - Unaudited |
(In thousands of US dollars) |
The Condensed Interim Consolidated Statements
of Cash Flows provide a summary of movements in cash and cash equivalents during the reporting periods by classifying them as operating,
investing or financing activities.
| |
| |
Three Months Ended March 31, | |
| |
Note | |
2015 | | |
2014 | |
| |
| |
| | |
| |
Operating Activities | |
| |
| | | |
| | |
Net (loss) earnings for the period | |
| |
$ | (1,105 | ) | |
$ | 5,980 | |
Adjustments for: | |
| |
| | | |
| | |
Depletion, depreciation and amortization | |
| |
| 17,419 | | |
| 13,574 | |
Share-based payments | |
| |
| 1,609 | | |
| 2,648 | |
Income tax expense | |
| |
| 1,837 | | |
| 4,416 | |
Finance costs | |
9 | |
| 1,423 | | |
| 1,243 | |
Other | |
22 | |
| (3,869 | ) | |
| (2,508 | ) |
Operating cash flows before movements
in working capital and taxes | |
| |
| 17,314 | | |
| 25,353 | |
Net change in non-cash working capital items | |
22 | |
| (8,333 | ) | |
| (3,832 | ) |
Income taxes paid | |
| |
| (2,631 | ) | |
| (2,226 | ) |
Cash generated
by operating activities | |
| |
| 6,350 | | |
| 19,295 | |
| |
| |
| | | |
| | |
Investing Activities | |
| |
| | | |
| | |
Expenditures on mining interests | |
| |
| (11,366 | ) | |
| (21,337 | ) |
Acquisition of property, plant and equipment | |
| |
| (786 | ) | |
| (4,330 | ) |
Deposits paid for the acquisition of non-current assets | |
| |
| (1,259 | ) | |
| (79 | ) |
Proceeds from settlement of silver futures | |
| |
| - | | |
| 942 | |
Cash used in investing
activities | |
| |
| (13,411 | ) | |
| (24,804 | ) |
| |
| |
| | | |
| | |
Financing Activities | |
| |
| | | |
| | |
Repayment of prepayment facilities | |
| |
| (5,689 | ) | |
| (2,875 | ) |
Repayment of lease obligations | |
| |
| (3,541 | ) | |
| (4,268 | ) |
Finance costs paid | |
| |
| (1,132 | ) | |
| (735 | ) |
Proceeds from exercise of stock options | |
| |
| - | | |
| 563 | |
Cash used in financing
activities | |
| |
| (10,362 | ) | |
| (7,315 | ) |
| |
| |
| | | |
| | |
Effect of exchange rate on cash and cash equivalents held in foreign currencies | |
| |
| (538 | ) | |
| (393 | ) |
Decrease in cash and cash equivalents | |
| |
| (17,423 | ) | |
| (12,824 | ) |
Cash and cash equivalents, beginning of period | |
| |
| 40,345 | | |
| 54,765 | |
Cash and cash
equivalents, end of period | |
| |
$ | 22,384 | | |
$ | 41,548 | |
| |
| |
| | | |
| | |
Cash | |
| |
$ | 22,384 | | |
$ | 38,544 | |
Short-term investments | |
| |
| - | | |
| 3,004 | |
Cash and cash
equivalents, end of period | |
| |
$ | 22,384 | | |
$ | 41,548 | |
| |
| |
| | | |
| | |
Supplemental cash flow information | |
22 | |
| | | |
| | |
The accompanying notes are an integral part of the condensed
interim consolidated financial statements.
First Majestic Silver Corp. 2015 First Quarter Report | Page 3 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL
POSITION
AS AT MARCH 31, 2015 AND DECEMBER 31, 2014
Condensed Interim Consolidated Financial Statements - Unaudited |
(In thousands of US dollars) |
The Condensed Interim Consolidated Statements
of Financial Position provides a summary of assets, liabilities and equity, as well as their current versus non-current nature,
as at the reporting date.
| |
Note | |
March 31, 2015 | | |
December 31, 2014 | |
Assets | |
| |
| | | |
| | |
| |
| |
| | | |
| | |
Current assets | |
| |
| | | |
| | |
Cash and cash equivalents | |
| |
$ | 22,384 | | |
$ | 40,345 | |
Trade and other receivables | |
11 | |
| 15,526 | | |
| 13,561 | |
Income taxes receivable | |
| |
| 1,327 | | |
| - | |
Inventories | |
12 | |
| 16,690 | | |
| 17,649 | |
Other financial assets | |
13 | |
| 3,855 | | |
| 2,460 | |
Prepaid expenses and other | |
| |
| 2,084 | | |
| 1,337 | |
Total current assets | |
| |
| 61,866 | | |
| 75,352 | |
| |
| |
| | | |
| | |
Non-current assets | |
| |
| | | |
| | |
Mining interests | |
14 | |
| 426,199 | | |
| 422,663 | |
Property, plant and equipment | |
15 | |
| 261,623 | | |
| 267,038 | |
Deposits on non-current assets | |
| |
| 4,130 | | |
| 2,917 | |
Other investments | |
16 | |
| 3,299 | | |
| 3,372 | |
| |
| |
| | | |
| | |
Total assets | |
| |
$ | 757,117 | | |
$ | 771,342 | |
| |
| |
| | | |
| | |
Liabilities and Equity | |
| |
| | | |
| | |
| |
| |
| | | |
| | |
Current liabilities | |
| |
| | | |
| | |
Trade and other payables | |
17 | |
$ | 35,613 | | |
$ | 40,360 | |
Current portion of prepayment facilities | |
18 | |
| 27,962 | | |
| 26,329 | |
Current portion of lease obligations | |
19 | |
| 10,889 | | |
| 11,428 | |
Income taxes payable | |
| |
| - | | |
| 105 | |
Total current liabilities | |
| |
| 74,464 | | |
| 78,222 | |
| |
| |
| | | |
| | |
Non-current liabilities | |
| |
| | | |
| | |
Prepayment facilities | |
18 | |
| 21,397 | | |
| 29,647 | |
Lease obligations | |
19 | |
| 13,410 | | |
| 15,455 | |
Decommissioning liabilities | |
| |
| 15,250 | | |
| 15,484 | |
Other liabilities | |
| |
| 1,740 | | |
| 1,740 | |
Deferred tax liabilities | |
| |
| 109,819 | | |
| 110,261 | |
Total liabilities | |
| |
| 236,080 | | |
| 250,809 | |
| |
| |
| | | |
| | |
Equity | |
| |
| | | |
| | |
Share capital | |
| |
| 430,588 | | |
| 430,588 | |
Equity reserves | |
| |
| 54,949 | | |
| 53,340 | |
Retained earnings | |
| |
| 35,500 | | |
| 36,605 | |
Total equity | |
| |
| 521,037 | | |
| 520,533 | |
| |
| |
| | | |
| | |
Total liabilities
and equity | |
| |
$ | 757,117 | | |
$ | 771,342 | |
Commitments (Note 14, Note 21(c); Contingencies (Note 23); Subsequent
events (Note 24))
The accompanying notes are an integral part of the condensed
interim consolidated financial statements.
First Majestic Silver Corp. 2015 First Quarter Report | Page 4 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN
EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2015 and 2014
Condensed Interim Consolidated Financial Statements - Unaudited |
(In thousands of US dollars, except share and per share amounts) |
The Condensed Interim Consolidated Statements
of Changes in Equity summarizes movements in equity, including common shares, share capital, equity reserves and retained earnings.
| |
Share Capital | | |
Equity Reserves | | |
| | |
| |
| |
Shares | | |
Amount | | |
Share-based
payments(a) | | |
Available for
sale
revaluation(b) | | |
Foreign
currency
translation | | |
Total equity
reserves | | |
Retained
earnings | | |
Total equity | |
Balance at December 31, 2013 | |
| 117,024,840 | | |
$ | 425,707 | | |
$ | 47,069 | | |
$ | (218 | ) | |
$ | (308 | ) | |
$ | 46,543 | | |
$ | 98,495 | | |
$ | 570,745 | |
Net earnings | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 5,980 | | |
| 5,980 | |
Other comprehensive income | |
| - | | |
| - | | |
| - | | |
| 18 | | |
| - | | |
| 18 | | |
| - | | |
| 18 | |
Total comprehensive income | |
| - | | |
| - | | |
| - | | |
| 18 | | |
| - | | |
| 18 | | |
| 5,980 | | |
| 5,998 | |
Share-based payments | |
| - | | |
| - | | |
| 2,648 | | |
| - | | |
| - | | |
| 2,648 | | |
| - | | |
| 2,648 | |
Shares issued for: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Exercise of options | |
| 50,000 | | |
| 563 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 563 | |
Acquisition of mining interests (Note 14(c)) | |
| 293,784 | | |
| 2,820 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,820 | |
Transfer of equity reserve upon exercise of options | |
| - | | |
| 274 | | |
| (274 | ) | |
| - | | |
| - | | |
| (274 | ) | |
| - | | |
| - | |
Balance at March 31, 2014 | |
| 117,368,624 | | |
$ | 429,364 | | |
$ | 49,443 | | |
$ | (200 | ) | |
$ | (308 | ) | |
$ | 48,935 | | |
$ | 104,475 | | |
$ | 582,774 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at December 31, 2014 | |
| 117,594,640 | | |
$ | 430,588 | | |
$ | 53,648 | | |
$ | - | | |
$ | (308 | ) | |
$ | 53,340 | | |
$ | 36,605 | | |
$ | 520,533 | |
Net loss and total comprehensive loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,105 | ) | |
| (1,105 | ) |
Share-based payments | |
| - | | |
| - | | |
| 1,609 | | |
| - | | |
| - | | |
| 1,609 | | |
| - | | |
| 1,609 | |
Balance at March 31, 2015 | |
| 117,594,640 | | |
$ | 430,588 | | |
$ | 55,257 | | |
$ | - | | |
$ | (308 | ) | |
$ | 54,949 | | |
$ | 35,500 | | |
$ | 521,037 | |
| (a) | Share-based
payments reserve records the cumulative amount recognized under IFRS 2 in respect of
options granted and shares purchase warrants issued but not exercised to acquire shares
of the Company. |
| (b) | The available
for sale revaluation reserve principally records the fair value gains or losses related
to available-for-sale financial instruments, net of amount reclassed as impairment. |
The accompanying notes are an integral part of the condensed
interim consolidated financial statements.
First Majestic Silver Corp. 2015 First 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) |
First Majestic Silver Corp. (the “Company”
or “First Majestic”) is in the business of silver production, development, exploration, and acquisition of mineral
properties with a focus on silver production in Mexico. The Company presently owns and operates five producing silver mines: the
La Encantada Silver Mine, La Parrilla Silver Mine, Del Toro Silver Mine, San Martin Silver Mine and the La Guitarra Silver Mine.
First Majestic is incorporated in Canada
with limited liability under the legislation of the Province of British Columbia and is publicly listed on the New York Stock Exchange
under the symbol “AG”, on the Toronto Stock Exchange under the symbol “FR”, on the Mexican Stock Exchange
under the symbol “AG” and on the Frankfurt Stock Exchange under the symbol “FMV”. The Company’s head
office and principal address is located at 925 West Georgia Street, Suite 1805, Vancouver, British Columbia, Canada, V6C 3L2.
These condensed interim consolidated financial
statements have been prepared in accordance with International Accounting Standard (“IAS”) 34, “Interim Financial
Reporting”, and International Financial Reporting Standards as issued by the International Accounting Standards Board
(“IFRS”).
These condensed interim consolidated financial
statements were prepared using accounting policies consistent with those in the audited consolidated financial statements as at
and for the year ended December 31, 2014, except as otherwise noted in Note 3, “Accounting Policies, Judgments and Estimates”
below. These condensed interim consolidated financial statements should be read in conjunction with the Company’s audited
consolidated financial statements as at and for the year ended December 31, 2014, as some disclosures from the annual consolidated
financial statements have been condensed or omitted.
These condensed interim consolidated financial
statements have been prepared on an historical cost basis except for certain items that are measured at fair value including derivative
financial instruments (Note 21(a)), marketable securities (Note 13) and the prepayment facilities (Note 18). All dollar amounts
presented are in United States dollars unless otherwise specified.
These condensed interim consolidated financial
statements incorporate the financial statements of the Company and its controlled subsidiaries. Control exists when the Company
has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from
its activities. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. Intercompany
balances, transactions, income and expenses are eliminated on consolidation.
| 3. | ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES |
These condensed interim consolidated financial
statements were prepared using accounting policies consistent with those in the audited consolidated financial statements as at
and for the year ended December 31, 2014, except as otherwise noted below.
Future Changes in Accounting Policies
Not Yet Effective as at March 31, 2015
Revenue Recognition
In May 2014, the IASB issued IFRS 15 –
Revenue from Contracts with Customers ("IFRS 15") which supersedes IAS 11 – Construction Contracts,
IAS 18 – Revenue, IFRIC 13 – Customer Loyalty Programmes, IFRIC 15 – Agreements for the Construction
of Real Estate, IFRIC 18 – Transfers of Assets from Customers, and SIC 31 – Revenue – Barter Transactions
Involving Advertising Services. IFRS 15 establishes a single five-step model framework for determining the nature, amount,
timing and uncertainty of revenue and cash flows arising from a contract with a customer. The standard is currently mandatory for
annual periods beginning on or after January 1, 2017, with early adoption permitted. At its meeting on April 28, 2015, the
IASB tentatively proposed to defer the effective date of IFRS 15 by one year. The Company is currently evaluating the impact of
the adoption of this standard on its consolidated financial statements.
First Majestic Silver Corp. 2015 First Quarter Report | Page 6 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 3. | ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES (continued) |
Future Changes in Accounting Policies
Not Yet Effective as at March 31, 2015 (continued)
Financial instruments
In July 2014, the IASB issued the final
version of IFRS 9 – Financial Instruments ("IFRS 9") to replace IAS 39 – Financial Instruments:
Recognition and Measurement. IFRS 9 provides a revised model for recognition and measurement of financial instruments and a
single, forward-looking “expected loss” impairment model. IFRS 9 also includes a substantially reformed approach to
hedge accounting. The standard is effective for annual periods beginning on or after January 1, 2018, with early adoption permitted.
The Company is currently evaluating the impact of the adoption of this standard on its consolidated financial statements.
Significant Accounting Estimates and
Judgments
The preparation of condensed interim consolidated
financial statements in conformity with IAS 34 requires management to make judgments, estimates and assumptions about future events
that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of
revenue and expenses during the reporting period. Although these estimates are based on management’s best knowledge of the
amounts, events or actions, actual results may differ from these estimates.
Information about assumptions and estimation
uncertainties that have a significant risk of resulting in material adjustments include: impairment of property, plant and equipment
and mining interests; depreciation and amortization rates for property, plant and equipment and depletion rates for mining interests;
estimated reclamation and closure costs; mineral reserve and resource estimates; inventory valuation; income taxes; valuation of
prepayment facilities; and valuation of share-based payments.
Critical judgments exercised in applying
accounting policies that have the most significant effect on the amounts recognized in the condensed interim consolidated financial
statements include: functional currency; business combinations; economic recoverability and probability of future economic benefits
of exploration, evaluation and development costs; and commencement of commercial production.
The Company has seven reporting segments,
including five operating segments located in Mexico, one retail market segment in Canada and one silver trading segment in Europe.
Others consists primarily of the Company’s other development and exploration properties (Note 14) not considered segments,
other investments (Note 16), prepayment facilities (Note 18), corporate and intercompany eliminations.
All of the Company’s operations are
within the mining industry and its major products are silver doré, silver-lead and silver-zinc concentrates. Transfer prices
between reporting segments are set on an arms-length basis in a manner similar to transactions with third parties. Coins and bullion
cost of sales are based on transfer prices.
A reporting segment is defined as a component
of the Company that:
| · | engages in business activities from which
it may earn revenues and incur expenses; |
| · | whose operating results are reviewed regularly
by the entity’s chief operating decision maker; and |
| · | for which discrete financial information
is available. |
Management evaluates segment
performance based on mine operating earnings as other expenses are not allocated to the segments.
First Majestic Silver Corp. 2015 First Quarter Report | Page 7 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 4. | SEGMENTED INFORMATION (continued) |
| |
Three Months Ended March 31, 2015 | | |
At March 31, 2015 | |
| |
Revenue | | |
Cost of sales(1) | | |
Depletion,
depreciation and
amortization | | |
Mine operating earnings (loss) | | |
Capital expenditures | | |
Total assets | | |
Total liabilities | |
Mexico | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
La Encantada | |
$ | 9,880 | | |
$ | 7,953 | | |
$ | 5,620 | | |
$ | (3,693 | ) | |
$ | 3,756 | | |
$ | 138,577 | | |
$ | 51,536 | |
La Parrilla | |
| 12,379 | | |
| 8,222 | | |
| 4,526 | | |
| (369 | ) | |
| 4,323 | | |
| 197,328 | | |
| 29,746 | |
Del Toro | |
| 18,069 | | |
| 8,367 | | |
| 3,141 | | |
| 6,561 | | |
| 3,295 | | |
| 192,905 | | |
| 33,590 | |
San Martin | |
| 11,431 | | |
| 5,157 | | |
| 2,189 | | |
| 4,085 | | |
| 2,177 | | |
| 88,203 | | |
| 25,902 | |
La Guitarra | |
| 3,406 | | |
| 2,509 | | |
| 1,658 | | |
| (761 | ) | |
| 1,633 | | |
| 78,814 | | |
| 8,994 | |
Canada | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Coins and Bullion Sales | |
| 91 | | |
| 123 | | |
| - | | |
| (32 | ) | |
| - | | |
| 243 | | |
| - | |
Europe | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Silver Sales | |
| 23,273 | | |
| 23,265 | | |
| - | | |
| 8 | | |
| - | | |
| 7,673 | | |
| 455 | |
Others | |
| (23,960 | ) | |
| (23,260 | ) | |
| 103 | | |
| (803 | ) | |
| 575 | | |
| 53,374 | | |
| 85,857 | |
Consolidated | |
$ | 54,569 | | |
$ | 32,336 | | |
$ | 17,237 | | |
$ | 4,996 | | |
$ | 15,759 | | |
$ | 757,117 | | |
$ | 236,080 | |
| |
Three Months Ended March 31, 2014 | | |
At December 31, 2014 | |
| |
Revenue | | |
Cost of sales(1) | | |
Depletion,
depreciation and
amortization | | |
Mine operating earnings (loss) | | |
Capital expenditures | | |
Total assets | | |
Total liabilities | |
Mexico | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
La Encantada | |
$ | 21,980 | | |
$ | 9,740 | | |
$ | 2,875 | | |
$ | 9,365 | | |
$ | 5,815 | | |
$ | 141,145 | | |
$ | 63,730 | |
La Parrilla | |
| 19,837 | | |
| 8,323 | | |
| 4,626 | | |
| 6,888 | | |
| 6,026 | | |
| 198,295 | | |
| 28,172 | |
Del Toro | |
| 14,096 | | |
| 10,017 | | |
| 2,466 | | |
| 1,613 | | |
| 7,854 | | |
| 205,863 | | |
| 35,297 | |
San Martin | |
| 6,846 | | |
| 4,580 | | |
| 1,440 | | |
| 826 | | |
| 7,127 | | |
| 94,188 | | |
| 31,516 | |
La Guitarra | |
| 4,534 | | |
| 2,477 | | |
| 1,694 | | |
| 363 | | |
| 7,270 | | |
| 108,641 | | |
| 31,845 | |
Canada | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Coins and Bullion Sales | |
| 376 | | |
| 403 | | |
| - | | |
| (27 | ) | |
| 1 | | |
| 259 | | |
| 15 | |
Europe | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Silver Sales | |
| 29,696 | | |
| 31,984 | | |
| - | | |
| (2,288 | ) | |
| - | | |
| 6,283 | | |
| 935 | |
Others | |
| (32,069 | ) | |
| (32,254 | ) | |
| 304 | | |
| (119 | ) | |
| 895 | | |
| 16,668 | | |
| 59,299 | |
Consolidated | |
$ | 65,296 | | |
$ | 35,270 | | |
$ | 13,405 | | |
$ | 16,621 | | |
$ | 34,988 | | |
$ | 771,342 | | |
$ | 250,809 | |
(1) Cost of sales excludes depletion,
depreciation and amortization
During the three months ended March 31,
2015, the Company had four (2014 – seven) major customers that account for 100% of its doré and concentrate sales
revenue. The Company had three customers that accounted for 53%, 21%, and 20% of total revenue in the three months ended March
31, 2015, and four customers that accounted for 45%, 24%, 16%, and 14% of total revenue in the three months ended March 31, 2014.
Revenues from sale of metal, including
by-products, are recorded net of smelting and refining costs. Metals in doré sold are priced on delivery. Final weights
and assays are adjusted on final settlement typically one month after delivery. Metals in concentrate sold are provisionally priced
on delivery and settled based on market price at a predetermined future date, typically one to four months after delivery.
First Majestic Silver Corp. 2015 First Quarter Report | Page 8 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
Revenues for the period are summarized
as follows:
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Gross revenue from payable metals: | |
| | | |
| | |
Silver | |
$ | 44,925 | | |
$ | 57,396 | |
Gold | |
| 3,192 | | |
| 4,258 | |
Lead | |
| 9,732 | | |
| 7,334 | |
Zinc | |
| 4,962 | | |
| 2,083 | |
Other | |
| - | | |
| 28 | |
Gross revenue | |
$ | 62,811 | | |
$ | 71,099 | |
Less: smelting and refining costs | |
| (8,242 | ) | |
| (5,803 | ) |
Revenues | |
$ | 54,569 | | |
$ | 65,296 | |
Silver as % of gross revenue | |
| 72 | % | |
| 81 | % |
Cost of sales excludes depletion, depreciation
and amortization and are costs that are directly related to production and generation of revenues at the operating segments. Significant
components of cost of sales are comprised of the following:
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Production costs | |
$ | 29,624 | | |
$ | 33,921 | |
Inventory changes | |
| 711 | | |
| (1,723 | ) |
Cost of goods sold | |
$ | 30,335 | | |
$ | 32,198 | |
Transportation and other selling costs | |
| 1,476 | | |
| 1,647 | |
Workers participation costs | |
| 4 | | |
| 779 | |
Environmental duties and royalties | |
| 330 | | |
| 437 | |
Other costs | |
| 191 | | |
| 209 | |
Cost of sales | |
$ | 32,336 | | |
$ | 35,270 | |
| 7. | GENERAL AND ADMINISTRATIVE EXPENSES |
General and administrative expenses are
incurred to support the administration of the business that are not directly related to production. Significant components of general
and administrative expenses are comprised of the following:
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Corporate administration | |
$ | 963 | | |
$ | 1,422 | |
Salaries and benefits | |
| 2,102 | | |
| 2,255 | |
Audit, legal and professional fees | |
| 776 | | |
| 831 | |
Filing and listing fees | |
| 129 | | |
| 115 | |
Directors fees and expenses | |
| 187 | | |
| 183 | |
Depreciation | |
| 182 | | |
| 169 | |
| |
$ | 4,339 | | |
$ | 4,975 | |
First Majestic Silver Corp. 2015 First Quarter Report | Page 9 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 8. | INVESTMENT AND OTHER INCOME |
The Company’s investment and other income are comprised
of the following:
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Gain from fair value adjustment of prepayment facilities (Note 18) | |
$ | 468 | | |
$ | 1,425 | |
Gain from investment in derivatives (Note 13(b)) | |
| 1,267 | | |
| 1,102 | |
Gain from investment in marketable securities (Note 13(a)) | |
| 128 | | |
| 108 | |
Dilution gain on investment in associates | |
| 64 | | |
| - | |
Equity loss on investment in associates | |
| (137 | ) | |
| - | |
Interest income and other | |
| 2 | | |
| 125 | |
Gain from value-added tax settlement | |
| - | | |
| 137 | |
| |
$ | 1,792 | | |
$ | 2,897 | |
Finance costs are primarily related to
interest and accretion expense on the Company’s prepayment facilities and finance leases. The Company’s finance costs
in the period are summarized as follows:
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Prepayment facilities | |
$ | 913 | | |
$ | 732 | |
Finance leases | |
| 415 | | |
| 437 | |
Silver sales and other | |
| 95 | | |
| 74 | |
| |
$ | 1,423 | | |
$ | 1,243 | |
Basic net income per share is the net income
available to common shareholders divided by the weighted average number of common shares outstanding during the period. Diluted
net income per share adjusts basic net income per share for the effects of dilutive potential common shares.
The calculations of basic and diluted earnings
per share for the three months ended March 31, 2015 and 2014 are based on the following:
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Net (loss) earnings for the period | |
$ | (1,105 | ) | |
$ | 5,980 | |
| |
| | | |
| | |
Weighted average number of shares on issue - basic | |
| 117,594,640 | | |
| 117,227,432 | |
Adjustment for stock options | |
| - | | |
| 241,368 | |
Weighted average number of shares on issue - diluted(1) | |
| 117,594,640 | | |
| 117,468,800 | |
| |
| | | |
| | |
(Loss) earnings per share - basic | |
$ | (0.01 | ) | |
$ | 0.05 | |
(Loss) earnings per share - diluted | |
$ | (0.01 | ) | |
$ | 0.05 | |
| (1) | Diluted
weighted average number of shares excludes 8,254,013 (2014 – 6,514,458) options
that were anti-dilutive for the three months ended March 31, 2015. |
First Majestic Silver Corp. 2015 First Quarter Report | Page 10 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 11. | TRADE AND OTHER RECEIVABLES |
Trade and other receivables of the Company
are comprised of:
| |
March 31, 2015 | | |
December 31, 2014 | |
Trade receivables | |
$ | 7,813 | | |
$ | 5,399 | |
Value added taxes and other taxes receivable | |
| 6,220 | | |
| 7,263 | |
Other | |
| 1,493 | | |
| 899 | |
| |
$ | 15,526 | | |
$ | 13,561 | |
During the quarter ended March 31, 2015,
the Company advanced $0.5 million to First Mining Finance Corp. (“First Mining”), a related party. As at March
31, 2015, other receivables include a total amount of $1.1 million (2014 - $0.5 million) receivable from First Mining, which
is repayable on demand and bears an interest rate of 9% per annum.
Inventories consist primarily materials
and supplies and products of the Company’s operations, in varying stages of the production process, and are presented at
the lower of cost and net realizable value. Inventories of the Company are comprised of:
| |
March 31, 2015 | | |
December 31, 2014 | |
Finished product - doré and concentrates | |
$ | 542 | | |
$ | 990 | |
Work-in-process | |
| 738 | | |
| 949 | |
Stockpile | |
| 434 | | |
| 487 | |
Silver coins and bullion | |
| 214 | | |
| 218 | |
Materials and supplies | |
| 14,762 | | |
| 15,005 | |
| |
$ | 16,690 | | |
$ | 17,649 | |
The amount of inventories recognized as
an expense during the period is equivalent to the total of cost of sales plus depletion, depreciation and amortization for the
period. As at March 31, 2015, mineral inventories, which consists of stockpile, work-in-progress and finished goods, include a
$0.7 million write-down which was recognized in cost of sales during the period. No write-downs were recognized in the three months
ended March 31, 2014.
| 13. | OTHER FINANCIAL ASSETS |
Other financial assets are comprised of
the following:
| |
March 31, 2015 | | |
December 31, 2014 | |
Marketable securities - fair value through profit or loss (a) | |
$ | 2,588 | | |
$ | 2,460 | |
Derivatives (b) | |
| 1,267 | | |
| - | |
| |
$ | 3,855 | | |
$ | 2,460 | |
| (a) | Marketable Securities – Fair Value through Profit or Loss |
As at March 31, 2015, the Company
held 400,000 units of Sprott Physical Silver Trust (PSLV) with fair value of $2.6 million (December 31, 2014 - $2.5 million),
which were acquired at a cost of $5.3 million. These trust units are classified as fair value through profit or loss (“FVTPL”)
marketable securities, with changes in fair value recorded through profit or loss. During the three months ended March 31, 2015,
the Company recognized an unrealized gain of $0.1 million (March 31, 2014 – gain of $0.1 million) related to its FVTPL marketable
securities.
First Majestic Silver Corp. 2015 First Quarter Report | Page 11 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 13. | OTHER FINANCIAL ASSETS (continued) |
At March 31, 2015, the Company
carried forward silver contracts for approximately 1,044,000 ounces of silver at an average forward sale price of $17.79 per ounce,
which are rolled forward indefinitely until settlement by physical delivery of the Company’s doré sales. Based on
the COMEX closing silver price of $16.58 per ounce, these forward contracts are recorded at their fair value of $1.3 million
(December 31, 2014 - $nil).
Mining interests primarily consist of acquisition,
exploration, development and field support costs directly related to the Company’s operations and projects. Upon commencement
of commercial production, mining interests for producing properties are depleted on a units-of-production basis over the estimated
economic life of the mine. In applying the units of production method, depletion is determined using quantity of material extracted
from the mine in the period as a portion of total quantity of material, based on reserves and resources, considered to be highly
probable to be economically extracted over the life of mine plan. If no published reserves and resources are available, the Company
may rely on internal estimates of economically recoverable mineralized material, prepared on a basis consistent with that used
for determining reserves and resources, for purpose of determining depletion.
The Company’s mining interests are comprised of the following:
| |
March 31, 2015 | | |
December 31, 2014 | |
Producing properties | |
$ | 333,226 | | |
$ | 276,399 | |
Exploration properties (non-depletable) | |
| 92,973 | | |
| 146,264 | |
| |
$ | 426,199 | | |
$ | 422,663 | |
Producing properties are allocated as follows:
Producing properties | |
La Encantada | | |
La Parrilla | | |
Del Toro | | |
San Martin | | |
La Guitarra | | |
Total | |
Cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2013 | |
$ | 59,185 | | |
$ | 110,655 | | |
$ | 31,167 | | |
$ | 58,228 | | |
$ | 58,774 | | |
$ | 318,009 | |
Additions | |
| 12,602 | | |
| 13,901 | | |
| 17,659 | | |
| 7,770 | | |
| 7,367 | | |
| 59,299 | |
Change in decommissioning liabilities | |
| 1,292 | | |
| 1,003 | | |
| 398 | | |
| 1,083 | | |
| 118 | | |
| 3,894 | |
Transfer (to) from exploration properties | |
| (588 | ) | |
| - | | |
| 12,689 | | |
| 246 | | |
| - | | |
| 12,347 | |
At December 31, 2014 | |
$ | 72,491 | | |
$ | 125,559 | | |
$ | 61,913 | | |
$ | 67,327 | | |
$ | 66,259 | | |
$ | 393,549 | |
Additions | |
| 2,118 | | |
| 3,117 | | |
| 2,808 | | |
| 1,444 | | |
| 1,358 | | |
| 10,845 | |
Transfer from exploration properties | |
| 4,177 | | |
| 7,656 | | |
| 17,606 | | |
| 7,588 | | |
| 17,397 | | |
| 54,424 | |
At March 31, 2015 | |
$ | 78,786 | | |
$ | 136,332 | | |
$ | 82,327 | | |
$ | 76,359 | | |
$ | 85,014 | | |
$ | 458,818 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Accumulated depletion and impairment | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2013 | |
$ | (10,285 | ) | |
$ | (15,227 | ) | |
$ | (1,224 | ) | |
$ | (17,704 | ) | |
$ | (5,892 | ) | |
$ | (50,332 | ) |
Depletion and amortization | |
| (4,264 | ) | |
| (9,589 | ) | |
| (5,036 | ) | |
| (2,772 | ) | |
| (4,172 | ) | |
| (25,833 | ) |
Impairment | |
| - | | |
| - | | |
| (6,142 | ) | |
| (10,211 | ) | |
| (24,632 | ) | |
| (40,985 | ) |
At December 31, 2014 | |
$ | (14,549 | ) | |
$ | (24,816 | ) | |
$ | (12,402 | ) | |
$ | (30,687 | ) | |
$ | (34,696 | ) | |
$ | (117,150 | ) |
Depletion and amortization | |
| (2,871 | ) | |
| (1,874 | ) | |
| (1,604 | ) | |
| (717 | ) | |
| (1,376 | ) | |
| (8,442 | ) |
At March 31, 2015 | |
$ | (17,420 | ) | |
$ | (26,690 | ) | |
$ | (14,006 | ) | |
$ | (31,404 | ) | |
$ | (36,072 | ) | |
$ | (125,592 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Carrying values | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2014 | |
$ | 57,942 | | |
$ | 100,743 | | |
$ | 49,511 | | |
$ | 36,640 | | |
$ | 31,563 | | |
$ | 276,399 | |
At March 31, 2015 | |
$ | 61,366 | | |
$ | 109,642 | | |
$ | 68,321 | | |
$ | 44,955 | | |
$ | 48,942 | | |
$ | 333,226 | |
First Majestic Silver Corp. 2015 First Quarter Report | Page 12 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 14. | MINING INTERESTS (continued) |
Exploration properties are allocated as
follows:
Exploration properties | |
La Encantada | | |
La Parrilla | | |
Del Toro | | |
San Martin | | |
La Guitarra | | |
Other | | |
Total | |
Cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2013 | |
$ | 4,793 | | |
$ | 12,325 | | |
$ | 50,146 | | |
$ | 18,660 | | |
$ | 55,559 | | |
$ | 39,280 | | |
$ | 180,763 | |
Additions | |
| 2,964 | | |
| 2,936 | | |
| 2,242 | | |
| 1,002 | | |
| 6,467 | | |
| 1,791 | | |
| 17,402 | |
Change in decommissioning liabilities | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 54 | | |
| 54 | |
Impairment | |
| - | | |
| - | | |
| (4,389 | ) | |
| (4,241 | ) | |
| (27,232 | ) | |
| - | | |
| (35,862 | ) |
Disposition (d) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (3,746 | ) | |
| (3,746 | ) |
Transfer from (to) producing properties | |
| 588 | | |
| - | | |
| (12,689 | ) | |
| (246 | ) | |
| - | | |
| - | | |
| (12,347 | ) |
At December 31, 2014 | |
$ | 8,345 | | |
$ | 15,261 | | |
$ | 35,310 | | |
$ | 15,175 | | |
$ | 34,794 | | |
$ | 37,379 | | |
$ | 146,264 | |
Exploration and evaluation expenditures | |
| 133 | | |
| 262 | | |
| 193 | | |
| 36 | | |
| 264 | | |
| 245 | | |
| 1,133 | |
Transfer to producing properties | |
| (4,177 | ) | |
| (7,656 | ) | |
| (17,606 | ) | |
| (7,588 | ) | |
| (17,397 | ) | |
| - | | |
| (54,424 | ) |
At March 31, 2015 | |
$ | 4,301 | | |
$ | 7,867 | | |
$ | 17,897 | | |
$ | 7,623 | | |
$ | 17,661 | | |
$ | 37,624 | | |
$ | 92,973 | |
| (a) | La Parrilla Silver Mine, Durango State |
The La Parrilla Silver Mine
has a net smelter royalty (“NSR”) agreement of 1.5% of sales revenue associated with the Quebradillas Mine, a mine
within the La Parrilla mining complex, with a maximum cumulative payable of $2.5 million. During the three months ended March 31,
2015, the Company paid royalties of $0.1 million (2014 - $0.1 million). As at March 31, 2015, total royalties paid to date for
the Quebradillas NSR is $2.3 million (December 31, 2014 - $2.2 million).
| (b) | Del Toro Silver Mine, Zacatecas State |
In 2013, the Company entered
into several option agreements to acquire six mineral properties adjacent to the Del Toro Silver Mine, consisting of 492 hectares
of mineral rights. If fully exercised, total option payments will amount to $3.3 million, of which $1.7 million have been
paid, $1.2 million is due in 2015, $0.2 million is due in 2016 and $0.2 million is due in 2017.
| (c) | La Guitarra Silver Mine, State of Mexico |
In 2014, the Company entered
into two agreements to acquire 757 hectares of adjacent mineral rights at the La Guitarra Silver Mine. The total purchase price
amount to $5.4 million, of which $5.2 million is settled in common shares of First Majestic and $0.2 million in cash.
As at March 31, 2015, the Company has paid the $0.2 million and issued $3.2 million in common shares. The remaining balance
of $2.0 million in common shares will be issued in four equal annual payments based on the Company’s volume weighted
average market price at the time of the payments.
On July 1, 2014, First Majestic
divested its subsidiary, Minera Terra Plata, S.A. de C.V., and its group of exploration properties, which had a carrying value
of $3.7 million, to Sundance Minerals Ltd. (“Sundance”) (see Note 16).
First Majestic Silver Corp. 2015 First Quarter Report | Page 13 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 15. | PROPERTY, PLANT AND EQUIPMENT |
The majority of the Company’s property,
plant and equipment are used in the Company’s five operating mine segments. Property, plant and equipment are depreciated
using either the straight-line or units-of-production method over the shorter of the estimated useful life of the asset or the
expected life of mine. Where an item of property, plant and equipment comprises of major components with different useful lives,
the components are accounted for as separate items of property, plant and equipment. Assets under construction are recorded at
cost and re-allocated to machinery and equipment when they become available for use.
Property, plant and equipment are comprised
of the following:
| |
Land and Buildings(1) | | |
Machinery and Equipment(2) | | |
Assets under Construction | | |
Other | | |
Total | |
Cost | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2013 | |
$ | 83,767 | | |
$ | 215,296 | | |
$ | 52,212 | | |
$ | 9,965 | | |
$ | 361,240 | |
Additions | |
| 13,190 | | |
| 17,129 | | |
| 4,452 | | |
| 2,043 | | |
| 36,814 | |
Transfers and disposals(3) | |
| 23,678 | | |
| 5,892 | | |
| (35,458 | ) | |
| (372 | ) | |
| (6,260 | ) |
At December 31, 2014 | |
$ | 120,635 | | |
$ | 238,317 | | |
$ | 21,206 | | |
$ | 11,636 | | |
$ | 391,794 | |
Additions | |
| 5 | | |
| 879 | | |
| 2,806 | | |
| 91 | | |
| 3,781 | |
Transfers and disposals | |
| 524 | | |
| 1,842 | | |
| (2,853 | ) | |
| 213 | | |
| (274 | ) |
At March 31, 2015 | |
$ | 121,164 | | |
$ | 241,038 | | |
$ | 21,159 | | |
$ | 11,940 | | |
$ | 395,301 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Accumulated depreciation, amortization and impairment | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2013 | |
$ | (13,918 | ) | |
$ | (50,879 | ) | |
$ | - | | |
$ | (5,117 | ) | |
$ | (69,914 | ) |
Depreciation and amortization | |
| (5,878 | ) | |
| (28,188 | ) | |
| - | | |
| (1,748 | ) | |
| (35,814 | ) |
Transfers and disposals | |
| 37 | | |
| 5,587 | | |
| - | | |
| 451 | | |
| 6,075 | |
Impairment | |
| (9,815 | ) | |
| (15,152 | ) | |
| - | | |
| (136 | ) | |
| (25,103 | ) |
At December 31, 2014 | |
$ | (29,574 | ) | |
$ | (88,632 | ) | |
$ | - | | |
$ | (6,550 | ) | |
$ | (124,756 | ) |
Depreciation and amortization | |
| (1,127 | ) | |
| (7,533 | ) | |
| - | | |
| (361 | ) | |
| (9,021 | ) |
Transfers and disposals | |
| - | | |
| 98 | | |
| - | | |
| 1 | | |
| 99 | |
At March 31, 2015 | |
$ | (30,701 | ) | |
$ | (96,067 | ) | |
$ | - | | |
$ | (6,910 | ) | |
$ | (133,678 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Carrying values | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2014 | |
$ | 91,061 | | |
$ | 149,685 | | |
$ | 21,206 | | |
$ | 5,086 | | |
$ | 267,038 | |
At March 31, 2015 | |
$ | 90,463 | | |
$ | 144,971 | | |
$ | 21,159 | | |
$ | 5,030 | | |
$ | 261,623 | |
| (1) | Included
in land and buildings is $6.7 million (December 31, 2014 - $6.7 million) of land properties
which are not subject to depreciation. |
| (2) | Included
in property, plant and equipment is $42.4 million (December 31, 2014 - $47.4 million)
of equipment under finance lease (Note 19). |
| (3) | On January
1, 2014, the commissioning of the 1,000 tpd cyanidation plant at the Del Toro mine was
completed as operating levels intended by management have been reached. Accordingly,
costs associated with the plant were transferred from assets under construction to buildings,
machinery and equipment, with depreciation commencing effective January 1, 2014. |
First Majestic Silver Corp. 2015 First Quarter Report | Page 14 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 15. | PROPERTY, PLANT AND EQUIPMENT (continued) |
Mining assets, including land and buildings,
machinery and equipment, assets under construction and other assets above are allocated as follow:
| |
La Encantada | | |
La Parrilla | | |
Del Toro | | |
San Martin | | |
La Guitarra | | |
Other | | |
Total | |
Cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2013 | |
$ | 90,087 | | |
$ | 92,013 | | |
$ | 101,876 | | |
$ | 41,131 | | |
$ | 17,973 | | |
$ | 18,160 | | |
$ | 361,240 | |
Additions | |
| 12,069 | | |
| 5,019 | | |
| 10,167 | | |
| 5,787 | | |
| 1,977 | | |
| 1,795 | | |
| 36,814 | |
Transfers and disposals | |
| (1,797 | ) | |
| (4,160 | ) | |
| 1,286 | | |
| (2,433 | ) | |
| 782 | | |
| 62 | | |
| (6,260 | ) |
At December 31, 2014 | |
$ | 100,359 | | |
$ | 92,872 | | |
$ | 113,329 | | |
$ | 44,485 | | |
$ | 20,732 | | |
$ | 20,017 | | |
$ | 391,794 | |
Additions | |
| 1,505 | | |
| 944 | | |
| 294 | | |
| 697 | | |
| 11 | | |
| 330 | | |
| 3,781 | |
Transfers and disposals | |
| 742 | | |
| (57 | ) | |
| (559 | ) | |
| (242 | ) | |
| (185 | ) | |
| 27 | | |
| (274 | ) |
At March 31, 2015 | |
$ | 102,606 | | |
$ | 93,759 | | |
$ | 113,064 | | |
$ | 44,940 | | |
$ | 20,558 | | |
$ | 20,374 | | |
$ | 395,301 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Accumulated depreciation and amortization and impairment | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2013 | |
$ | (27,842 | ) | |
$ | (23,571 | ) | |
$ | (3,858 | ) | |
$ | (9,549 | ) | |
$ | (2,372 | ) | |
$ | (2,722 | ) | |
$ | (69,914 | ) |
Depreciation and amortization | |
| (10,119 | ) | |
| (8,107 | ) | |
| (8,947 | ) | |
| (4,722 | ) | |
| (2,512 | ) | |
| (1,407 | ) | |
| (35,814 | ) |
Transfers and disposals | |
| 1,022 | | |
| 3,136 | | |
| (860 | ) | |
| 3,173 | | |
| (380 | ) | |
| (16 | ) | |
| 6,075 | |
Impairment | |
| - | | |
| - | | |
| (11,019 | ) | |
| (7,292 | ) | |
| (6,792 | ) | |
| - | | |
| (25,103 | ) |
At December 31, 2014 | |
$ | (36,939 | ) | |
$ | (28,542 | ) | |
$ | (24,684 | ) | |
$ | (18,390 | ) | |
$ | (12,056 | ) | |
$ | (4,145 | ) | |
$ | (124,756 | ) |
Depreciation and amortization | |
| (2,749 | ) | |
| (2,652 | ) | |
| (1,537 | ) | |
| (1,472 | ) | |
| (282 | ) | |
| (329 | ) | |
| (9,021 | ) |
Transfers and disposals | |
| (163 | ) | |
| 12 | | |
| 150 | | |
| 58 | | |
| 57 | | |
| (15 | ) | |
| 99 | |
At March 31, 2015 | |
$ | (39,851 | ) | |
$ | (31,182 | ) | |
$ | (26,071 | ) | |
$ | (19,804 | ) | |
$ | (12,281 | ) | |
$ | (4,489 | ) | |
$ | (133,678 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Carrying values | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
At December 31, 2014 | |
$ | 63,420 | | |
$ | 64,330 | | |
$ | 88,645 | | |
$ | 26,095 | | |
$ | 8,676 | | |
$ | 15,872 | | |
$ | 267,038 | |
At March 31, 2015 | |
$ | 62,755 | | |
$ | 62,577 | | |
$ | 86,993 | | |
$ | 25,136 | | |
$ | 8,277 | | |
$ | 15,885 | | |
$ | 261,623 | |
As at December 31, 2014, the Company held
a 31.7% interest in Sundance, a privately held exploration company. During the three months ended March 31, 2015, as part of a
plan of arrangement, Sundance closed a private placement of CAD$5.0 million in March 2015 and completed the reverse takeover (“RTO”)
of Albion Petroleum Ltd. Concurrent with the RTO, subscription receipts of CAD$2.7 million were converted into shares of Sundance.
Following the RTO, Sundance changed its name to First Mining Finance Corp. and is listed on the TSX Venture Exchange under the
symbol “FF”.
As a result of the aforementioned transactions,
First Majestic’s holding in Sundance was converted on a 1:1 basis into common shares of First Mining, equivalent to 19.7%
of the issued and outstanding shares of First Mining at March 31, 2015. During the three months ended March 31, 2015, the Company
recognized a gain of $0.1 million in relation to dilution of its investment in First Mining from 31.7% to 19.7%.
Due to certain common directors and a common
officer, the Company’s investment in First Mining is accounted for as an investment in associate. During the three months
ended March 31, 2015, the Company’s share of First Mining’s net loss was $0.1 million (2014 - $nil).
As at March 31, 2015, the Company’s
investment in First Mining has a carrying value of $3.3 million and a market value of $4.6 million based on Level 1 fair value
measurement.
First Majestic Silver Corp. 2015 First Quarter Report | Page 15 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 17. | TRADE AND OTHER PAYABLES |
The Company’s trade and other payables
are primarily comprised of amounts outstanding for purchases relating to mining operations, exploration and evaluation activities
and corporate office expenses. The normal credit period for these purchases is between 30 to 90 days.
Trade and other payables are comprised
of the following items:
| |
March 31, 2015 | | |
December 31, 2014 | |
Trade payables | |
$ | 20,877 | | |
$ | 25,948 | |
Accrued liabilities | |
| 14,736 | | |
| 14,412 | |
| |
$ | 35,613 | | |
$ | 40,360 | |
The Company occasionally enters into prepayment
facilities to fund its cash requirements. Under the prepayment facility agreements, the Company receives advance payment by forward
selling a pre-determined amounts of its lead and zinc concentrate production.
The prepayment facilities are classified
as FVTPL financial liabilities and are recorded at fair market value, based on the forward market price of lead and zinc and discounted
at effective interest rates between 6.0% to 6.7%. Fair value adjustment gains or losses are recorded as other income.
To mitigate potential exposure to future
price increases in lead and zinc, the Company has entered into an agreement with the same lender to purchase call options on lead
and zinc futures equivalent to a portion of its production to be delivered under the terms of the prepayment facility agreements.
The call options are classified as FVTPL financial assets and recorded at fair market value based on quoted market prices, presented
on the statements of financial position on an offsetting basis with the prepayment facilities.
The Company’s prepayment facilities
are comprised of:
Metal | |
Agreement
Date | |
Advance
Amount | | |
Interest
Rate | | |
Maturity
Date | |
Contract
Quantity (MT) | | |
Remaining
Quantity (MT) | | |
March
31,
2015 | | |
December
31,
2014 | |
Lead | |
Dec 2012 | |
$ | 24,684 | | |
| 4.34% | | |
Jun 2016 | |
| 12,158 | | |
| 6,259 | | |
$ | 10,918 | | |
$ | 13,189 | |
Lead | |
Apr 2014 | |
$ | 30,000 | | |
| 4.05% | | |
Sept 2017 | |
| 15,911 | | |
| 15,160 | | |
| 24,912 | | |
| 26,356 | |
Zinc | |
Dec 2012 | |
$ | 25,316 | | |
| 4.34% | | |
Jun 2016 | |
| 13,176 | | |
| 6,852 | | |
| 13,529 | | |
| 16,431 | |
| |
| |
| | | |
| | | |
| |
| | | |
| | | |
$ | 49,359 | | |
$ | 55,976 | |
Remaining repayments |
| | | |
| | | |
| | |
|
|
Less than one year |
| | | |
|
|
$ | 30,616 | | |
$ | 29,389 | |
One to three years | |
| | | |
| | | |
|
|
| 29,307 | | |
| 37,230 | |
Gross value of remaining repayments | |
| | | |
|
|
|
|
|
|
| 59,923 | | |
| 66,619 | |
Cumulative mark-to-market adjustment of remaining repayments, including call options |
|
| (6,667 | ) | |
| (5,834 | ) |
Adjusted value of remaining repayments | |
|
|
|
|
|
|
|
|
|
|
| 53,256 | | |
| 60,785 | |
Less: future finance charges | |
| | | |
|
|
|
|
|
|
| (3,897 | ) | |
| (4,809 | ) |
| |
| |
| | | |
| | | |
| |
| | | |
| | | |
$ | 49,359 | | |
$ | 55,976 | |
Statements of Financial Position Presentation | |
| | | |
| | |
|
|
|
|
|
|
|
|
|
|
Current portion of prepayment facilities |
|
|
|
|
|
|
|
|
| | |
$ | 27,962 | | |
$ | 26,329 | |
Prepayment facilities | |
| | | |
| | | |
|
|
| 21,397 | | |
| 29,647 | |
| |
| |
| | | |
| | | |
| |
| | | |
| | | |
$ | 49,359 | | |
$ | 55,976 | |
First Majestic Silver Corp. 2015 First Quarter Report | Page 16 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 18. | PREPAYMENT FACILITIES (continued) |
During the three months ended March 31,
2015, the Company has realized a gain of $0.7 million (2014 - $0.2 million) on the forward sales contracts and an unrealized gain
of $0.5 million (2014 - $1.4 million) on fair value adjustments of the prepayment facilities and associated call options.
The Company has finance leases for various
mine and plant equipment. These leases have terms of 36 to 60 months with interest rates ranging from 4.8% to 8.0%. Assets under
finance leases are pledged as security against lease obligations.
The following is a schedule of future minimum
lease payments due under the Company’s finance lease contracts:
| |
March 31, 2015 | | |
December 31, 2014 | |
Less than one year | |
$ | 12,225 | | |
$ | 12,883 | |
More than one year but not more than five years | |
| 14,268 | | |
| 16,547 | |
Gross payments | |
| 26,493 | | |
| 29,430 | |
Less: future finance charges | |
| (2,194 | ) | |
| (2,547 | ) |
Present value
of minimum lease payments | |
$ | 24,299 | | |
$ | 26,883 | |
Statement of Financial Position Presentation | |
| | | |
| | |
Current portion of lease obligations | |
$ | 10,889 | | |
$ | 11,428 | |
Lease obligations | |
| 13,410 | | |
| 15,455 | |
Present value
of minimum lease payments | |
$ | 24,299 | | |
$ | 26,883 | |
| (a) | Authorized and issued capital |
The Company has unlimited authorized
common shares with no par value. The movement in the Company’s issued and outstanding capital during the period is summarized
in the Condensed Interim Consolidated Statements of Changes in Equity.
Under the terms of the Company’s
Stock Option Plan, the maximum number of shares reserved for issuance under the Plan is 10% of the issued shares on a rolling basis.
Options may be exercisable over periods of up to five years as determined by the Board of Directors of the Company and the exercise
price shall not be less than the closing price of the shares on the day preceding the award date, subject to regulatory approval.
All stock options granted prior to May 19, 2011 are subject to vesting with 25% vesting upon issuance and 25% vesting each six
months thereafter. All stock options granted thereafter are subject to vesting with 25% vesting on first anniversary from the date
of grant, and 25% vesting each six months thereafter.
First Majestic Silver Corp. 2015 First Quarter Report | Page 17 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 20. | SHARE CAPITAL (continued) |
| (b) | Stock options (continued) |
The following table summarizes
information about stock options outstanding as at March 31, 2015:
| |
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$/Share) | | |
Weighted Average Remaining Life (Years) | |
5.01 - 10.00 | |
| 2,398,555 | | |
| 6.21 | | |
| 4.77 | | |
| - | | |
| - | | |
| - | |
10.01 - 15.00 | |
| 2,908,342 | | |
| 11.00 | | |
| 3.38 | | |
| 935,205 | | |
| 11.61 | | |
| 2.34 | |
15.01 - 20.00 | |
| 1,355,900 | | |
| 16.71 | | |
| 1.71 | | |
| 1,355,900 | | |
| 16.71 | | |
| 1.71 | |
20.01 - 22.45 | |
| 1,691,216 | | |
| 21.60 | | |
| 2.72 | | |
| 1,268,413 | | |
| 21.60 | | |
| 2.72 | |
| |
| 8,354,013 | | |
| 12.70 | | |
| 3.36 | | |
| 3,559,518 | | |
| 17.11 | | |
| 2.24 | |
The movements in stock options
issued during the three months ended March 31, 2015 and the year ended December 31, 2014 are summarized as follows:
| |
Three Months Ended March 31, 2015 | | |
Year Ended December 31, 2014 | |
| |
Number of Options | | |
Weighted Average Exercise Price (CAD$/Share) | | |
Number of Options | | |
Weighted Average Exercise Price (CAD$/Share) | |
Balance, beginning of the period | |
| 6,084,458 | | |
| 15.24 | | |
| 5,208,520 | | |
| 16.85 | |
Granted | |
| 2,367,055 | | |
| 6.22 | | |
| 2,549,142 | | |
| 10.57 | |
Exercised | |
| - | | |
| - | | |
| (372,500 | ) | |
| 4.29 | |
Cancelled or expired | |
| (97,500 | ) | |
| 14.00 | | |
| (1,300,704 | ) | |
| 15.67 | |
Balance, end of the period | |
| 8,354,013 | | |
| 12.70 | | |
| 6,084,458 | | |
| 15.24 | |
During the three months ended March 31,
2015, the aggregate fair value of stock options granted was CAD$3.8 million (December 31, 2014 – CAD$8.4 million), or
a weighted average fair value of CAD$2.03 per stock option granted (December 31, 2014 – CAD$3.30).
The following weighted average assumptions
were used in estimating the fair value of stock options granted using the Black-Scholes Option Pricing Model:
Assumption | |
Based on | |
Three Months Ended March 31, 2015 | | |
Year Ended December 31, 2014 | |
Risk-free interest rate (%) | |
Yield curves on Canadian government zero-coupon bonds with a remaining term equal to the stock options’ expected life | |
| 1.13 | | |
| 1.44 | |
Expected life (years) | |
Average of the expected vesting term and expiry term of the option | |
| 3.38 | | |
| 3.38 | |
Expected volatility (%) | |
Historical and implied volatility of the precious metals mining sector | |
| 44.00 | | |
| 41.20 | |
Expected dividend yield (%) | |
Annualized dividend rate as of the date of grant | |
| 0.00 | | |
| 0.00 | |
The weighted average closing
share price at date of exercise for the year ended December 31, 2014 was CAD$8.85. No options were exercised in the three months
ended March 31, 2015.
First Majestic Silver Corp. 2015 First Quarter Report | Page 18 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 20. | SHARE CAPITAL (continued) |
| (c) | Share repurchase program |
The Company has an ongoing share
repurchase program to repurchase up to 5,879,732 of its common shares, which represents approximately 5% of the Company’s
issued and outstanding shares. The normal course issuer bids will be carried through the facilities of the Toronto Stock Exchange.
No shares were repurchased during the three months ended March 31, 2015 and 2014.
| 21. | FINANCIAL INSTRUMENTS AND RELATED RISK MANAGEMENT |
The Company’s financial
instruments and related risk management objectives, policies, exposures and sensitivity related to financial risks are summarized
below.
| (a) | Fair value and categories of financial instruments |
Financial instruments included
in the condensed interim consolidated statements of financial position are measured either at fair value or amortized cost. Estimated
fair values for financial instruments are designed to approximate amounts for which the instruments could be exchanged in an arm’s-length
transaction between knowledgeable and willing parties.
The Company uses various valuation
techniques in determining the fair value of financial assets and liabilities based on the extent to which the fair value is observable.
The following fair value hierarchy is used to categorize and disclose the Company’s financial assets and liabilities held
at fair value for which a valuation technique is used:
Level 1: |
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities. |
|
|
Level 2: |
All inputs which have a significant effect on the fair value are observable, either directly or indirectly, for substantially the full contractual term. |
|
|
Level 3: |
Inputs which have a significant effect on the fair value are not based on observable market data. |
The table
below summarizes the valuation methods used to determine the fair value of each financial instrument:
Financial Instruments Measured at Fair Value |
|
Valuation Method |
Cash equivalents (short-term investments) |
|
Assumed to approximate carrying value |
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
Silver futures and silver forwards derivatives |
|
Based on quoted market prices for identical assets in an active market (Level 1) as at the date of statements of financial position |
Prepayment facilities |
|
Based on observable forward price curve of lead and zinc per London Metal Exchange (Level 2). Related call options are valued based on unadjusted quoted prices for identical assets in an active market (Level 1) as at the date of statements of financial position |
|
|
|
Financial Instruments Measured at Amortized Costs |
|
Valuation Method |
Cash and cash equivalents
Trade and other receivables
Trade and other payables |
|
Approximated carrying value due to their short-term nature |
Finance leases |
|
Assumed to approximate carrying value |
First Majestic Silver Corp. 2015 First Quarter Report | Page 19 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 21. | FINANCIAL INSTRUMENTS AND RELATED RISK MANAGEMENT (continued) |
| (a) | Fair value and categories of financial instruments (continued) |
The following table presents
the Company’s fair value hierarchy for financial assets and financial liabilities that are measured at fair value:
| |
March 31, 2015 | | |
December 31, 2014 | |
| |
| | |
Fair value measurement | | |
| | |
Fair value measurement | |
| |
Carrying value | | |
Level 1 | | |
Level 2 | | |
Carrying value | | |
Level 1 | | |
Level 2 | |
Financial assets | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Trade receivables | |
$ | 7,061 | | |
$ | - | | |
$ | 7,061 | | |
$ | 4,741 | | |
$ | - | | |
$ | 4,741 | |
Marketable securities | |
| 2,588 | | |
| 2,588 | | |
| - | | |
| 2,460 | | |
| 2,460 | | |
| - | |
Derivatives | |
| 1,267 | | |
| 1,267 | | |
| - | | |
| - | | |
| - | | |
| - | |
Financial liabilities | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Prepayment facilities | |
$ | 49,359 | | |
$ | (778 | ) | |
$ | 50,137 | | |
$ | 55,976 | | |
$ | (1,132 | ) | |
$ | 57,108 | |
There were no transfers between
levels 1, 2 and 3 during the three months ended March 31, 2015 and year ended December 31, 2014.
| (b) | Capital risk management |
The Company’s objectives
when managing capital are to maintain financial flexibility to continue as a going concern while optimizing growth and maximizing
returns of investments from shareholders. The Company’s overall strategy with respect to capital risk management remains
unchanged from the year ended December 31, 2014.
The Company monitors its capital
structure and, based on changes in operations and economic conditions, may adjust the structure by repurchasing shares, issuing
new shares, issuing new debt or retiring existing debt. The Company prepares annual budget and quarterly forecasts to facilitate
the management of its capital requirements. The annual budget is approved by the Company’s Board of Directors.
The capital of the Company consists
of equity (comprising of issued capital, equity reserves and retained earnings), prepayment facilities, lease obligations, net
of cash and cash equivalents as follows:
| |
March 31, 2015 | | |
December 31, 2014 | |
Equity | |
$ | 521,037 | | |
$ | 520,533 | |
Prepayment facilities | |
| 49,359 | | |
| 55,976 | |
Lease obligations | |
| 24,299 | | |
| 26,883 | |
Less: cash and cash equivalents | |
| (22,384 | ) | |
| (40,345 | ) |
| |
$ | 572,311 | | |
$ | 563,047 | |
The Company’s investment
policy is to invest its cash in highly liquid short-term investments with maturities of 90 days or less, selected with regards
to the expected timing of expenditures from continuing operations. The Company expects that its available capital resources will
be sufficient to carry out its development plans and operations for at least the next 12 months.
The Company is not subject to
any externally imposed capital requirements with the exception of complying with covenants under the prepayment facility agreements.
As at March 31, 2015 and December 31, 2014, the Company was in compliance with these covenants.
First Majestic Silver Corp. 2015 First Quarter Report | Page 20 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 21. | FINANCIAL INSTRUMENTS AND RELATED RISK MANAGEMENT (continued) |
| (c) | Financial risk management |
There are no significant changes
in financial risk management compared to the Company’s consolidated financial statements for the year ended December 31,
2014, except for the following:
Liquidity Risk
Liquidity risk is the risk that
the Company will not be able to meet its financial obligations as they arise. The Company has in place a planning and budgeting
process to help determine the funds required to support the Company’s normal operating requirements and contractual obligations.
The Company believes it has sufficient cash on hand, combined with cash flows from operations, to meet operating requirements as
they arise for at least the next 12 months.
The following table summarizes
the maturities of the Company’s financial liabilities and commitments based on the undiscounted contractual cash flows:
| |
Carrying Amount as at | | |
Contractual | | |
Less than | | |
1 to 3 | | |
4 to 5 | | |
After 5 | |
| |
March 31, 2015 | | |
Cash Flows | | |
1 year | | |
years | | |
years | | |
years | |
Trade and other payables | |
$ | 35,613 | | |
$ | 35,613 | | |
$ | 35,613 | | |
$ | - | | |
$ | - | | |
$ | - | |
Prepayment facilities | |
| 49,359 | | |
| 59,923 | | |
| 30,616 | | |
| 29,307 | | |
| - | | |
| - | |
Finance lease obligations | |
| 24,299 | | |
| 26,493 | | |
| 12,225 | | |
| 13,652 | | |
| 616 | | |
| - | |
Decommissioning liabilities | |
| 15,250 | | |
| 16,816 | | |
| - | | |
| - | | |
| - | | |
| 16,816 | |
| |
$ | 124,521 | | |
$ | 138,845 | | |
$ | 78,454 | | |
$ | 42,959 | | |
$ | 616 | | |
$ | 16,816 | |
Currency Risk
The Company is exposed to foreign
exchange risk primarily relating to financial instruments that are denominated in Canadian dollars or Mexican pesos, which would
impact the Company’s net earnings and other comprehensive income. To manage foreign exchange risk, the Company may occasionally
enter into short-term foreign currency derivatives. The foreign currency derivatives are not designated as hedging instruments
for accounting purposes.
The sensitivity of the Company’s
net earnings and comprehensive income due to changes in the exchange rate between the Canadian dollar and the Mexican peso against
the U.S. dollar is included in the table below:
| |
March
31, 2015 | | |
| | |
December
31, 2014 | |
| |
Cash
and cash equivalents | | |
Trade
and other
receivables | | |
Trade
and other payables | | |
Net
assets (liabilities)
exposure | | |
Effect
of +/- 10% change
in currency | | |
Net
assets (liabilities)
exposure | | |
Effect
of +/- 10% change
in
currency | |
Canadian dollar | |
$ | 4,335 | | |
$ | 1,209 | | |
$ | (598 | ) | |
$ | 4,946 | | |
$ | 495 | | |
$ | 6,791 | | |
$ | 679 | |
Mexican peso | |
| 673 | | |
| 6,351 | | |
| (19,656 | ) | |
| (12,632 | ) | |
| (1,263 | ) | |
| (12,430 | ) | |
| (1,243 | ) |
| |
$ | 5,008 | | |
$ | 7,560 | | |
$ | (20,254 | ) | |
$ | (7,686 | ) | |
$ | (769 | ) | |
$ | (5,639 | ) | |
$ | (564 | ) |
Commodity Price Risk
The Company is exposed to commodity
price risk on silver, gold, lead and zinc, which have a direct and immediate impact on the value of its related financial instruments
and net earnings. The Company’s revenues are directly dependent on commodity prices that have shown volatility and are beyond
the Company’s control. The Company does not use derivative instruments to hedge its commodity price risk to silver but has
various short-term forward silver contracts to sell its doré production (see Note 13(b)) and forward sales agreements to
sell a portion of its lead and zinc production at a fixed price (see Note 18). The Company purchased call options on lead and zinc
futures to mitigate potential exposure against the forward sales agreements for lead and zinc forward sales agreements.
First Majestic Silver Corp. 2015 First Quarter Report | Page 21 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 21. | FINANCIAL INSTRUMENTS AND RELATED RISK MANAGEMENT (continued) |
| (c) | Financial risk management (continued) |
The following table summarizes
the Company’s exposure to commodity price risk and their impact on net earnings:
| |
March 31, 2015 | |
| |
Silver | | |
Gold | | |
Lead | | |
Zinc | | |
Effect of +/- 10% change in metal prices | |
Metals subject to provisional price adjustments | |
$ | 724 | | |
$ | 36 | | |
$ | 586 | | |
$ | 340 | | |
$ | 1,686 | |
Metals in doré and concentrates inventory | |
| 60 | | |
| 8 | | |
| 3 | | |
| 4 | | |
| 75 | |
Metals in forward silver contracts (Note 13(b)) | |
| 1,733 | | |
| - | | |
| - | | |
| - | | |
| 1,733 | |
Prepayment facilities (Note 18) | |
| - | | |
| - | | |
| (3,873 | ) | |
| (1,422 | ) | |
| (5,295 | ) |
| |
$ | 2,517 | | |
$ | 44 | | |
$ | (3,284 | ) | |
$ | (1,078 | ) | |
$ | (1,801 | ) |
| |
December 31, 2014 | |
| |
Silver | | |
Gold | | |
Lead | | |
Zinc | | |
Effect of +/- 10% change in metal prices | |
Metals subject to provisional price adjustments | |
$ | 969 | | |
$ | 48 | | |
$ | 938 | | |
$ | 109 | | |
$ | 2,064 | |
Metals in doré and concentrates inventory | |
| 86 | | |
| 13 | | |
| 6 | | |
| - | | |
| 105 | |
Prepayment facilities | |
| - | | |
| - | | |
| (4,204 | ) | |
| (1,670 | ) | |
| (5,874 | ) |
| |
$ | 1,055 | | |
$ | 61 | | |
$ | (3,260 | ) | |
$ | (1,561 | ) | |
$ | (3,705 | ) |
| 22. | SUPPLEMENTAL CASH FLOW INFORMATION |
| |
| | |
Three Months Ended March 31, | |
| |
Note | | |
2015 | | |
2014 | |
Adjustments to reconcile net earnings to operating cash flows before movements in working capital: | |
| | | |
| | | |
| | |
Accretion of decommissioning liabilities | |
| | | |
$ | 197 | | |
$ | 202 | |
Gain from silver futures and marketable securities | |
| 13 | | |
| (1,395 | ) | |
| (1,210 | ) |
Gain on fair value adjustment on prepayment facilities | |
| 18 | | |
| (1,218 | ) | |
| (1,578 | ) |
Dilution gain on investment in associates | |
| 16 | | |
| (64 | ) | |
| - | |
Equity loss on investment in associates | |
| 16 | | |
| 137 | | |
| - | |
Unrealized foreign exchange (gain) loss and other | |
| | | |
| (1,526 | ) | |
| 78 | |
| |
| | | |
$ | (3,869 | ) | |
$ | (2,508 | ) |
Net change in non-cash working capital items: | |
| | | |
| | | |
| | |
Increase in trade and other receivables | |
| | | |
$ | (1,965 | ) | |
$ | (2,473 | ) |
Decrease (increase) in inventories | |
| | | |
| 958 | | |
| (2,652 | ) |
(Increase) decrease in prepaid expenses and other | |
| | | |
| (747 | ) | |
| 149 | |
Increase (decrease) in income taxes payable | |
| | | |
| 587 | | |
| (523 | ) |
(Decrease) increase in trade and other payables | |
| | | |
| (7,166 | ) | |
| 1,667 | |
| |
| | | |
$ | (8,333 | ) | |
$ | (3,832 | ) |
First Majestic Silver Corp. 2015 First Quarter Report | Page 22 |
NOTES TO CONDENSED INTERIM
CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 22. | SUPPLEMENTAL CASH FLOW INFORMATION (continued) |
| |
| | |
Three Months Ended March 31, | |
| |
Note | | |
2015 | | |
2014 | |
Non-cash investing and financing activities: | |
| | | |
| | | |
| | |
Assets acquired by finance lease | |
| | | |
$ | (957 | ) | |
$ | - | |
Acquisition of mining interests | |
| 14(c) | | |
| - | | |
| (2,820 | ) |
Transfer of share-based payments reserve upon exercise of options | |
| | | |
| - | | |
| 274 | |
| |
| | | |
$ | (957 | ) | |
$ | (2,546 | ) |
| 23. | CONTINGENCIES AND OTHER MATTERS |
Due to the size, complexity and nature
of the Company’s operations, various legal and tax matters arise in the ordinary course of business. The Company accrues
for such items when a liability is probable and the amount can be reasonably estimated. In the opinion of management, these matters
will not have a material effect on the consolidated financial statements of the Company.
Mexican Federal Labour Law
In 2012, the Mexican government introduced
changes to the federal labour law which made certain amendments to the law relating to the use of service companies and subcontractors
and the obligations with respect to workers’ participation benefits. These amendments may have an effect on the distribution
of profits to workers and result in additional financial obligations to the Company. The Company continues to be in compliance
with the federal labour law and believes that these amendments will not result in any new material obligations. Based on this assessment,
the Company has not accrued any provisions as at March 31, 2015. The Company will continue to monitor developments in Mexico and
to assess the potential impact of these amendments.
First Silver Litigation
In April 2013, the Company received a positive
judgment on the First Silver litigation from the Supreme Court of British Columbia (the “Court”), which awarded the
sum of $93.8 million in favour of First Majestic against Hector Davila Santos (the “Defendant”). The Company received
a sum of $14.1 million in June 2013 as partial payment of the judgment, leaving an unpaid amount of approximately $64.3 million
(CAD$81.5 million). As part of the ruling, the Court granted orders restricting any transfer or encumbrance of the Bolaños
Mine by the defendant and limiting mining at the Bolaños Mine. The orders also require that the defendant to preserve net
cash flow from the Bolaños Mine in a holding account and periodically provide to the Company certain information regarding
the Bolaños Mine. However, there can be no guarantee that the remainder of the judgment amount will be collected and it
is likely that it will be necessary to take additional action in Mexico and/or elsewhere to recover the balance. Therefore, as
at March 31, 2015, the Company has not accrued any of the remaining $64.3 million (CAD$81.5 million) unpaid judgment in favour
of the Company.
The following significant events occurred
subsequent to March 31, 2015:
| a) | the Company completed a CAD$30.0 million bought deal private placement by issuing 4,620,000 common
shares at a price of $6.50 per share; |
| b) | 112,500 options were granted with a weighted average exercise price of CAD$6.90 and expire in five
years from the grant date; and |
| c) | 20,000 options were cancelled. |
Pursuant to the above subsequent events,
the Company has 122,214,640 common shares outstanding as at the date on which these consolidated financial statements were approved
and authorized for issue by the Board of Directors (see Note 25).
First Majestic Silver Corp. 2015 First Quarter Report | Page 23 |
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Interim Consolidated Financial Statements - Unaudited |
(Tabular amounts are expressed in thousands of US dollars) |
| 25. | APPROVAL OF FINANCIAL STATEMENTS |
The condensed interim consolidated financial
statements of First Majestic Silver Corp. for the three months ended March 31, 2015 were approved and authorized for issue
by the Board of Directors on May 6, 2015.
First Majestic Silver Corp. 2015 First Quarter Report | Page 24 |
Exhibit 99.2
MANAGEMENT’S DISCUSSION AND ANALYSIS
FOR THE QUARTER ENDED MARCH 31, 2015
925 West Georgia Street, Suite 1805, 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
MANAGEMENT’S DISCUSSION AND ANALYSIS OF RESULTS OF
OPERATIONS AND FINANCIAL CONDITION
This Management’s Discussion and
Analysis of Results of Operations and Financial Condition (“MD&A”) should be read in conjunction with the unaudited
condensed interim consolidated financial statements of First Majestic Silver Corp. (“First Majestic” or “the
Company”) for the three months ended March 31, 2015 and the audited consolidated financial statements for the year ended
December 31, 2014, which are prepared in accordance with International Financial Reporting Standards as issued by the International
Accounting Standards Board (“IFRS”). All dollar amounts are expressed in United States (“US”) dollars
and tabular amounts are expressed in thousands of US dollars, unless otherwise indicated. This MD&A contains “forward-looking
statements” that are subject to risk factors set out in a cautionary note contained at the end of this MD&A. All
information contained in this MD&A is current and has been approved by the Board of Directors of the Company as of May 6, 2015
unless otherwise stated.
BUSINESS OVERVIEW
First Majestic is a mining company focused
on silver production in México, pursuing the development of its existing mineral property assets and acquiring new assets.
The Company presently owns and operates five producing silver mines: the La Encantada Silver Mine, La Parrilla Silver Mine, Del
Toro Silver Mine, San Martin Silver Mine and the La Guitarra Silver Mine.
First Majestic is publicly listed on the
New York Stock Exchange under the symbol “AG”, on the Toronto Stock Exchange under the symbol “FR”, on
the Mexican Stock Exchange under the symbol “AG” and on the Frankfurt Stock Exchange under the symbol “FMV”.
2015 FIRST QUARTER PERFORMANCE
| |
First Quarter | | |
First Quarter | | |
| | |
Fourth Quarter | | |
| |
Key Performance Metrics | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
Change | |
Operational | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore Processed / Tonnes Milled | |
| 631,609 | | |
| 637,663 | | |
| (1 | %) | |
| 683,528 | | |
| (8 | %) |
Silver Ounces Produced | |
| 2,776,855 | | |
| 2,895,497 | | |
| (4 | %) | |
| 3,074,567 | | |
| (10 | %) |
Silver Equivalent Ounces Produced | |
| 3,905,270 | | |
| 3,631,672 | | |
| 8 | % | |
| 4,247,527 | | |
| (8 | %) |
Cash Costs per Ounce(1) | |
$ | 8.22 | | |
$ | 9.88 | | |
| (17 | %) | |
$ | 8.51 | | |
| (3 | %) |
All-in Sustaining Cost per Ounce(1) | |
$ | 13.88 | | |
$ | 18.71 | | |
| (26 | %) | |
$ | 14.43 | | |
| (4 | %) |
Total Production Cost per Tonne(1) | |
$ | 46.90 | | |
$ | 53.20 | | |
| (12 | %) | |
$ | 47.15 | | |
| (1 | %) |
Average Realized Silver Price per Ounce ($/eq. oz.)(1) | |
$ | 17.05 | | |
$ | 20.90 | | |
| (18 | %) | |
$ | 16.30 | | |
| 5 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Financial (in $millions) | |
| | | |
| | | |
| | | |
| | | |
| | |
Revenues | |
$ | 54.6 | | |
$ | 65.3 | | |
| (16 | %) | |
$ | 72.5 | | |
| (25 | %) |
Mine Operating Earnings(2) | |
$ | 5.0 | | |
$ | 16.6 | | |
| (70 | %) | |
$ | 5.8 | | |
| (14 | %) |
Net (Loss) Earnings | |
$ | (1.1 | ) | |
$ | 6.0 | | |
| (118 | %) | |
$ | (64.6 | ) | |
| 98 | % |
Operating Cash Flows before Working Capital and Taxes(2) | |
$ | 17.3 | | |
$ | 25.4 | | |
| (32 | %) | |
$ | 21.1 | | |
| (18 | %) |
Cash and Cash Equivalents | |
$ | 22.4 | | |
$ | 41.5 | | |
| (46 | %) | |
$ | 40.3 | | |
| (45 | %) |
Working Capital(1) | |
$ | (12.6 | ) | |
$ | 18.7 | | |
| (167 | %) | |
$ | (2.9 | ) | |
| (339 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Shareholders | |
| | | |
| | | |
| | | |
| | | |
| | |
(Loss) Earnings per Share ("EPS") - Basic | |
$ | (0.01 | ) | |
$ | 0.05 | | |
| (118 | %) | |
$ | (0.55 | ) | |
| 98 | % |
Adjusted EPS(1) | |
$ | (0.00 | ) | |
$ | 0.06 | | |
| (105 | %) | |
$ | 0.04 | | |
| (108 | %) |
Cash Flow per Share(1) | |
$ | 0.15 | | |
$ | 0.22 | | |
| (32 | %) | |
$ | 0.18 | | |
| (18 | %) |
| (1) | The
Company reports non-GAAP measures which include cash costs per ounce, all-in sustaining
cost per ounce, total production cost per tonne, average realized silver price per ounce,
working capital, adjusted EPS and cash flow per share. These measures are widely used
in the mining industry as a benchmark for performance, but do not have a standardized
meaning and may differ from methods used by other companies with similar descriptions.
See “Non-GAAP Measures” on pages 26 to 29 for a reconciliation of non-GAAP
to GAAP measures. |
| (2) | The Company
reports additional GAAP measures which include mine operating earnings and operating
cash flows before working capital and taxes. These additional financial measures are
intended to provide additional information and do not have a standardized meaning prescribed
by IFRS. See descriptions in “Additional GAAP Measures” on page 29. |
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 1 |
2015 FIRST QUARTER HIGHLIGHTS
First Quarter Production Summary | |
La Encantada | | |
La Parrilla | | |
Del Toro | | |
San Martin | | |
La Guitarra | | |
Consolidated | |
Ore Processed / Tonnes Milled | |
| 167,270 | | |
| 172,647 | | |
| 157,934 | | |
| 88,362 | | |
| 45,396 | | |
| 631,609 | |
Silver Ounces Produced | |
| 544,735 | | |
| 622,237 | | |
| 841,026 | | |
| 571,937 | | |
| 196,920 | | |
| 2,776,855 | |
Silver Equivalent Ounces Produced | |
| 548,124 | | |
| 1,080,445 | | |
| 1,327,628 | | |
| 682,071 | | |
| 267,002 | | |
| 3,905,270 | |
Cash Costs per Ounce | |
$ | 14.27 | | |
$ | 7.75 | | |
$ | 5.09 | | |
$ | 6.29 | | |
$ | 11.28 | | |
$ | 8.22 | |
All-in Sustaining Cost per Ounce | |
$ | 17.85 | | |
$ | 12.58 | | |
$ | 7.25 | | |
$ | 8.69 | | |
$ | 17.71 | | |
$ | 13.88 | |
Total Production Cost per Tonne | |
$ | 43.96 | | |
$ | 42.64 | | |
$ | 47.87 | | |
$ | 58.06 | | |
$ | 48.88 | | |
$ | 46.90 | |
Operational
| · | Total production in the quarter amounted
to 3,905,270 ounces of silver equivalent ounces, a decrease of 8% compared to the fourth quarter of 2014. The decrease in production
was primarily attributed to a decrease of 244,481 ounces at La Encantada due to disruptions at the processing plant related to
expansion construction activities, and a decrease of 65,387 ounces at La Guitarra due to lower grade stopes being processed during
the quarter. Head grades at these mines are expected to improve in the second half of the year as the Company plans to increase
investment in underground development. |
| · | A total of 2,776,855 silver ounces were
produced in the quarter, a decrease of 10% compared to the fourth quarter of 2014. The decrease was primarily attributed to decrease
in silver production at La Encantada due to the reduced tonnage and lower silver grades. |
| · | Cash costs per ounce decreased 3% from
$8.51 in the fourth quarter of 2014 to $8.22 in the current quarter. The Del Toro mine continued to see further cash cost reductions
of 28% or $1.94 per ounce to $5.09 per ounce compared to the fourth quarter of 2014. San Martin reduced its cash costs by 14% compared
to the previous quarter. However, cash costs for La Encantada increased by 24% to $14.27 per ounce in the first quarter and La
Guitarra increased by 19% to $11.28 per ounce in the first quarter due to lower silver grades and construction related disruptions
in the crushing and grinding areas at the La Encantada plant. |
| · | All-in sustaining costs per ounce (“AISC”)
improved 4% from $14.43 per ounce in the fourth quarter of 2014 to $13.88 in the current quarter with Del Toro and San Martin reducing
its AISC by 29% and 9%, respectively, offset by La Parrilla which saw its AISC increase by 13% as a result of a 12% decrease in
payable silver ounces produced. |
Financial
| · | Generated revenues of $54.6 million in
the quarter, a decrease of 16% or $10.7 million compared to the first quarter of 2014 primarily due to an 18% decrease in silver
prices, partially offset by an 8% increase in silver equivalent ounces sold. |
| · | The Company recognized mine operating
earnings of $5.0 million compared to $16.6 million in the first quarter of 2014. The decrease in mine operating earnings was
attributed to a decline in silver prices and higher depletion, depreciation and amortization expense in the first quarter, despite
a 17% reduction in cash costs per ounce. |
| · | Generated net loss of $1.1 million (EPS
of ($0.01)) compared to net earnings of $6.0 million (EPS of $0.05) in the first quarter of 2014. After excluding non-cash and
non-recurring items including the write-down of mineral inventories, share-based payments, gains from marketable securities and
derivatives, gains from prepayment facilities and deferred income tax expense (see “Adjusted EPS” on page 28), the
adjusted net loss was $0.3 million (Adjusted EPS of $(0.00)). |
| · | Cash flows from operations before movements
in working capital and income taxes in the quarter decreased to $17.3 million ($0.15 per share) compared to $25.4 million
($0.22 per share) in the first quarter of 2014, primarily due to a decrease in gross margins, which were impacted by lower silver
prices. |
Corporate Development and Other
| · | On April 22, 2015, the Company completed
a CAD$30.0 million bought deal private placement, issuing 4,620,000 common shares at a price of $6.50 per share. The Company intends
to use the net proceeds of the private placement for general working capital purposes and to ramp up the development of the La
Guitarra Silver Mine in order to bring the Nazareno area online by year end and to advance the permitting and planning process
to develop Mina de Agua and El Rincon areas at La Guitarra. In addition, the Company intends to use a portion of the proceeds for
the preparation of a Preliminary Economic Assessment for the Plomosas Silver Project. |
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 2 |
REVIEW OF OPERATING RESULTS
Selected Production Results on a Mine-by-Mine Basis for the
Past Eight Quarters
| |
2015 | | |
2014 | | |
2013 | |
Production Highlights | |
Q1 | | |
Q4 | | |
Q3 | | |
Q2 | | |
Q1 | | |
Q4 | | |
Q3 | | |
Q2 | |
Ore processed/tonnes milled | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
La Encantada | |
| 167,270 | | |
| 186,411 | | |
| 169,659 | | |
| 183,177 | | |
| 181,924 | | |
| 252,467 | | |
| 248,578 | | |
| 269,517 | |
La Parrilla | |
| 172,647 | | |
| 175,830 | | |
| 178,252 | | |
| 171,617 | | |
| 186,216 | | |
| 200,541 | | |
| 189,664 | | |
| 193,470 | |
Del Toro | |
| 157,934 | | |
| 175,552 | | |
| 134,474 | | |
| 174,645 | | |
| 144,822 | | |
| 122,838 | | |
| 77,439 | | |
| 74,193 | |
San Martin | |
| 88,362 | | |
| 96,651 | | |
| 92,498 | | |
| 96,278 | | |
| 78,524 | | |
| 78,805 | | |
| 78,284 | | |
| 85,483 | |
La Guitarra | |
| 45,396 | | |
| 49,084 | | |
| 46,313 | | |
| 45,307 | | |
| 46,177 | | |
| 46,966 | | |
| 47,380 | | |
| 45,735 | |
Consolidated | |
| 631,609 | | |
| 683,528 | | |
| 621,196 | | |
| 671,024 | | |
| 637,663 | | |
| 701,617 | | |
| 641,345 | | |
| 668,398 | |
Silver equivalent ounces produced | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
La Encantada | |
| 548,124 | | |
| 792,605 | | |
| 813,701 | | |
| 1,079,122 | | |
| 1,046,224 | | |
| 962,505 | | |
| 931,027 | | |
| 1,132,399 | |
La Parrilla | |
| 1,080,445 | | |
| 1,159,177 | | |
| 1,168,240 | | |
| 1,142,432 | | |
| 1,203,337 | | |
| 1,151,728 | | |
| 1,208,635 | | |
| 952,819 | |
Del Toro | |
| 1,327,628 | | |
| 1,264,751 | | |
| 712,860 | | |
| 899,710 | | |
| 801,460 | | |
| 693,561 | | |
| 567,723 | | |
| 499,357 | |
San Martin | |
| 682,071 | | |
| 698,605 | | |
| 584,822 | | |
| 510,697 | | |
| 324,137 | | |
| 313,834 | | |
| 377,816 | | |
| 402,798 | |
La Guitarra | |
| 267,002 | | |
| 332,389 | | |
| 243,913 | | |
| 223,262 | | |
| 256,514 | | |
| 299,533 | | |
| 285,256 | | |
| 280,744 | |
Consolidated | |
| 3,905,270 | | |
| 4,247,527 | | |
| 3,523,536 | | |
| 3,855,223 | | |
| 3,631,672 | | |
| 3,421,161 | | |
| 3,370,457 | | |
| 3,268,117 | |
Silver ounces produced | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
La Encantada | |
| 544,735 | | |
| 788,369 | | |
| 806,055 | | |
| 1,073,636 | | |
| 1,043,573 | | |
| 959,312 | | |
| 900,077 | | |
| 1,104,973 | |
La Parrilla | |
| 622,237 | | |
| 646,283 | | |
| 705,928 | | |
| 716,045 | | |
| 808,196 | | |
| 813,090 | | |
| 866,710 | | |
| 710,979 | |
Del Toro | |
| 841,026 | | |
| 817,754 | | |
| 495,714 | | |
| 730,580 | | |
| 646,669 | | |
| 550,026 | | |
| 416,716 | | |
| 369,772 | |
San Martin | |
| 571,937 | | |
| 592,698 | | |
| 509,046 | | |
| 449,045 | | |
| 282,829 | | |
| 280,490 | | |
| 339,099 | | |
| 371,301 | |
La Guitarra | |
| 196,920 | | |
| 229,463 | | |
| 163,696 | | |
| 128,912 | | |
| 114,230 | | |
| 143,680 | | |
| 166,635 | | |
| 210,941 | |
Consolidated | |
| 2,776,855 | | |
| 3,074,567 | | |
| 2,680,439 | | |
| 3,098,218 | | |
| 2,895,497 | | |
| 2,746,598 | | |
| 2,689,237 | | |
| 2,767,966 | |
Cash cost per ounce | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
La Encantada | |
$ | 14.27 | | |
$ | 11.50 | | |
$ | 11.39 | | |
$ | 8.67 | | |
$ | 8.67 | | |
$ | 10.61 | | |
$ | 10.70 | | |
$ | 8.85 | |
La Parrilla | |
$ | 7.75 | | |
$ | 7.42 | | |
$ | 5.87 | | |
$ | 5.76 | | |
$ | 6.21 | | |
$ | 6.45 | | |
$ | 6.54 | | |
$ | 9.20 | |
Del Toro | |
$ | 5.09 | | |
$ | 7.03 | | |
$ | 15.94 | | |
$ | 14.70 | | |
$ | 16.50 | | |
$ | 12.16 | | |
$ | 9.29 | | |
$ | 8.20 | |
San Martin | |
$ | 6.29 | | |
$ | 7.32 | | |
$ | 9.60 | | |
$ | 10.02 | | |
$ | 12.94 | | |
$ | 13.96 | | |
$ | 10.34 | | |
$ | 10.91 | |
La Guitarra | |
$ | 11.28 | | |
$ | 9.45 | | |
$ | 10.91 | | |
$ | 9.48 | | |
$ | 2.14 | | |
$ | 4.08 | | |
$ | 5.63 | | |
$ | 13.21 | |
Consolidated | |
$ | 8.22 | | |
$ | 8.51 | | |
$ | 10.41 | | |
$ | 9.63 | | |
$ | 9.88 | | |
$ | 9.66 | | |
$ | 8.84 | | |
$ | 9.43 | |
All-in sustaining cost per ounce | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
La Encantada | |
$ | 17.85 | | |
$ | 17.76 | | |
$ | 17.32 | | |
$ | 14.25 | | |
$ | 13.70 | | |
| n/a | | |
| n/a | | |
| n/a | |
La Parrilla | |
$ | 12.58 | | |
$ | 11.09 | | |
$ | 11.77 | | |
$ | 11.42 | | |
$ | 11.99 | | |
| n/a | | |
| n/a | | |
| n/a | |
Del Toro | |
$ | 7.25 | | |
$ | 10.16 | | |
$ | 25.39 | | |
$ | 20.44 | | |
$ | 22.74 | | |
| n/a | | |
| n/a | | |
| n/a | |
San Martin | |
$ | 8.69 | | |
$ | 9.54 | | |
$ | 14.11 | | |
$ | 15.89 | | |
$ | 20.43 | | |
| n/a | | |
| n/a | | |
| n/a | |
La Guitarra | |
$ | 17.71 | | |
$ | 17.21 | | |
$ | 27.74 | | |
$ | 23.39 | | |
$ | 17.27 | | |
| n/a | | |
| n/a | | |
| n/a | |
Consolidated | |
$ | 13.88 | | |
$ | 14.43 | | |
$ | 19.89 | | |
$ | 18.18 | | |
$ | 18.71 | | |
| n/a | | |
| n/a | | |
| n/a | |
Production cost per tonne | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
La Encantada | |
$ | 43.96 | | |
$ | 45.29 | | |
$ | 50.82 | | |
$ | 46.47 | | |
$ | 45.77 | | |
$ | 37.49 | | |
$ | 37.50 | | |
$ | 34.70 | |
La Parrilla | |
$ | 42.64 | | |
$ | 42.68 | | |
$ | 44.48 | | |
$ | 45.58 | | |
$ | 41.38 | | |
$ | 35.80 | | |
$ | 40.82 | | |
$ | 37.79 | |
Del Toro | |
$ | 47.87 | | |
$ | 46.83 | | |
$ | 66.95 | | |
$ | 62.70 | | |
$ | 77.09 | | |
$ | 57.56 | | |
$ | 55.35 | | |
$ | 40.38 | |
San Martin | |
$ | 58.06 | | |
$ | 59.34 | | |
$ | 64.57 | | |
$ | 55.38 | | |
$ | 56.21 | | |
$ | 54.07 | | |
$ | 53.13 | | |
$ | 52.62 | |
La Guitarra | |
$ | 48.88 | | |
$ | 47.30 | | |
$ | 48.01 | | |
$ | 47.44 | | |
$ | 50.07 | | |
$ | 52.87 | | |
$ | 50.25 | | |
$ | 49.90 | |
Consolidated | |
$ | 46.90 | | |
$ | 47.15 | | |
$ | 54.34 | | |
$ | 51.81 | | |
$ | 53.20 | | |
$ | 42.69 | | |
$ | 43.49 | | |
$ | 39.57 | |
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 3 |
Operating Results – Consolidated Operations
| |
First Quarter | | |
First Quarter | | |
| | |
Fourth Quarter | | |
| |
Key Performance Metrics | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
Change | |
Production | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore processed/tonnes milled | |
| 631,609 | | |
| 637,663 | | |
| (1 | %) | |
| 683,528 | | |
| (8 | %) |
Average silver grade (g/t) | |
| 186 | | |
| 214 | | |
| (13 | %) | |
| 201 | | |
| (8 | %) |
Recovery (%) | |
| 74 | % | |
| 66 | % | |
| 12 | % | |
| 70 | % | |
| 6 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total silver ounces produced | |
| 2,776,855 | | |
| 2,895,497 | | |
| (4 | %) | |
| 3,074,567 | | |
| (10 | %) |
Total payable silver ounces produced | |
| 2,650,629 | | |
| 2,842,241 | | |
| (7 | %) | |
| 3,011,854 | | |
| (12 | %) |
Gold ounces produced | |
| 2,970 | | |
| 3,375 | | |
| (12 | %) | |
| 3,326 | | |
| (11 | %) |
Pounds of lead produced | |
| 11,286,880 | | |
| 8,593,807 | | |
| 31 | % | |
| 11,764,160 | | |
| (4 | %) |
Pounds of zinc produced | |
| 6,349,692 | | |
| 2,689,274 | | |
| 136 | % | |
| 4,580,260 | | |
| 39 | % |
Tonnes of iron ore produced | |
| - | | |
| 188 | | |
| (100 | %) | |
| - | | |
| 0 | % |
Total production - ounces silver equivalent | |
| 3,905,270 | | |
| 3,631,672 | | |
| 8 | % | |
| 4,247,527 | | |
| (8 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Underground development (m) | |
| 9,828 | | |
| 12,215 | | |
| (20 | %) | |
| 11,772 | | |
| (17 | %) |
Diamond drilling (m) | |
| 5,425 | | |
| 7,190 | | |
| (25 | %) | |
| 5,990 | | |
| (9 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Costs | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per ounce | |
$ | 4.22 | | |
$ | 4.07 | | |
| 4 | % | |
$ | 3.70 | | |
| 14 | % |
Milling cost per ounce | |
| 4.82 | | |
| 6.07 | | |
| (21 | %) | |
| 4.84 | | |
| (0 | %) |
Indirect cost per ounce | |
| 2.14 | | |
| 1.79 | | |
| 20 | % | |
| 2.14 | | |
| (0 | %) |
Total production cost per ounce | |
$ | 11.18 | | |
$ | 11.93 | | |
| (6 | %) | |
$ | 10.68 | | |
| 5 | % |
Transport and other selling costs per ounce | |
| 0.56 | | |
| 0.58 | | |
| (4 | %) | |
| 0.61 | | |
| (9 | %) |
Smelting and refining costs per ounce | |
| 3.11 | | |
| 2.04 | | |
| 52 | % | |
| 2.71 | | |
| 15 | % |
Environmental duty and royalties per ounce | |
| 0.12 | | |
| 0.15 | | |
| (17 | %) | |
| 0.12 | | |
| 4 | % |
Cash cost per ounce before by-product credits | |
$ | 14.97 | | |
$ | 14.70 | | |
| 2 | % | |
$ | 14.12 | | |
| 6 | % |
Deduct: By-product credits | |
| (6.75 | ) | |
| (4.82 | ) | |
| 40 | % | |
| (5.61 | ) | |
| 20 | % |
Cash cost per
ounce | |
$ | 8.22 | | |
$ | 9.88 | | |
| (17 | %) | |
$ | 8.51 | | |
| (3 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Workers’ Participation | |
| 0.00 | | |
| 0.28 | | |
| (99 | %) | |
| 0.07 | | |
| (98 | %) |
General and administrative expenses | |
| 1.57 | | |
| 1.75 | | |
| (10 | %) | |
| 1.33 | | |
| 18 | % |
Share-based payments | |
| 0.61 | | |
| 0.93 | | |
| (35 | %) | |
| 0.25 | | |
| 146 | % |
Accretion of decommissioning liabilities | |
| 0.07 | | |
| 0.07 | | |
| 5 | % | |
| 0.06 | | |
| 17 | % |
Sustaining capital expenditures | |
| 3.41 | | |
| 5.80 | | |
| (41 | %) | |
| 4.21 | | |
| (19 | %) |
All-In Sustaining
Costs | |
$ | 13.88 | | |
$ | 18.71 | | |
| (26 | %) | |
$ | 14.43 | | |
| (4 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per tonne | |
$ | 17.69 | | |
$ | 18.16 | | |
| (3 | %) | |
$ | 16.30 | | |
| 9 | % |
Milling cost per tonne | |
| 20.23 | | |
| 27.05 | | |
| (25 | %) | |
| 21.42 | | |
| (6 | %) |
Indirect cost per tonne | |
| 8.98 | | |
| 7.99 | | |
| 12 | % | |
| 9.44 | | |
| (5 | %) |
Total production
cost per tonne | |
$ | 46.90 | | |
$ | 53.20 | | |
| (12 | %) | |
$ | 47.15 | | |
| (1 | %) |
Production
Total production for the quarter was 3,905,270
silver equivalent ounces and consisted of 2,776,855 ounces of silver, 2,970 ounces of gold, 11,286,880 pounds of lead and 6,349,692
pounds of zinc. The decrease in production compared to the previous quarter was primarily attributed to a decrease of 244,481 ounces
at La Encantada due to disruptions at the processing plant related to expansion construction activities, and a decrease of 65,387
ounces at La Guitarra due to lower grade stopes being processed during the quarter. At La Encantada, a 29% decrease in average
silver grade and 10% lower tonnage milled had a significant impact on production in the quarter due to lower grade stopes where
ore was mined and impact on throughput due to the installation of a new tertiary crusher in January.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 4 |
Cash Cost per Ounce
Cash cost per ounce (after by-product credits)
for the quarter was $8.22 per payable ounce of silver, a decrease of 3% compared to $8.51 in the fourth quarter of 2014. The decrease
is primarily attributed to continual improvements at Del Toro, which had a cash cost of $5.09 per ounce in the first quarter compared
to $7.03 per ounce in the fourth quarter of 2014, along with the favourable foreign exchange effect, as the average Mexican Peso
weakened against the U.S. Dollar by 8% during the quarter compared to the fourth quarter of 2014.
Compared to the first quarter of 2014,
cash cost per ounce decreased by $1.66 per ounce or 17%. The decrease in cash cost per ounce was primarily attributed to economies
of scale from higher production at the Del Toro and San Martin mines, as well as the weaker Mexican Peso. At Del Toro, cash costs
decreased by $11.41 per ounce or 69% compared to the same quarter of the prior year due to higher tonnage milled, improvements
in recoveries and cost savings contributed by the newly constructed 115 kilovolt power line supplying 100% of the required power
to the mine, mill and buildings. At San Martin, cash costs decreased by $6.65 per ounce or 51% compared to the first quarter of
2014, which was attributed to 102% more silver ounces produced due to increases in average silver grades, tonnage, and recoveries.
All-In Sustaining Cost per Ounce
All-in sustaining cost (“AISC”)
for the quarter was $13.88 per ounce, a 4% reduction compared to $14.43 per ounce in the fourth quarter of 2014 and a 26% reduction
compared to $18.71 per ounce in the first quarter of 2014. AISC improved significantly in the past two quarters as a result of
economies of scale attributed to production improvements from Del Toro and San Martin. In addition, the Company has started to
see cost savings materializing from the new power line at Del Toro and ongoing re-negotiation with suppliers and contractors, staff
reductions and the effect of the weaker Mexican Peso.
Head Grades and Recoveries
The overall average head grade for the
quarter was 186 grams per tonne (“g/t”), an 8% decrease compared to 201 g/t in the fourth quarter of 2014 and 13% compared
to 214 g/t in the first quarter of 2014. Compared to the previous quarter, the decrease in average silver head grade was mostly
attributed to the 29% decrease in average head grade at La Encantada, which was impacted by mining lower grade stopes. Compared
to the first quarter of 2014, the decrease in head grade was attributed to a 44% decrease in La Encantada and 18% decrease in La
Parrilla, whereas La Guitarra experienced a 69% boost as the Company completed the transition from working in the old La Guitarra
zone to the newly developed Coloso zone and San Martin had a 59% increase in average silver grade due to high grades from the new
Rosario mine vein.
Combined recoveries of silver for all mines
in the quarter were 74% compared to 70% in the fourth quarter of 2014 and 66% in the first quarter of 2014 due to plant optimization.
Development and Exploration
In mine development, a total of 9,828 metres
of underground development was completed during the quarter, compared to 11,772 metres developed in the fourth quarter of 2014,
and 12,215 metres completed in the first quarter of 2014. The decrease in mine development is the result of budgetary constraints
implemented due to the low silver price environment.
In exploration, there are currently 12
active drill rigs at the Company’s five operating mines, four rigs at Del Toro, three each at La Encantada and La Parrilla,
and two at La Guitarra. During the quarter, a total of 5,425 metres were drilled consisting of underground definition, in-fill
drilling and expansionary surface drilling primarily at Del Toro. This represents a decrease compared to 5,990 metres drilled in
the fourth quarter of 2014 and 7,190 metres drilled in the first quarter of 2014.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 5 |
La Encantada Silver Mine, Coahuila, México
The La Encantada Silver Mine is an underground
mine located in the northern México State of Coahuila, 708 kilometres northeast of Torreon. The mine is comprised of 4,076
hectares of mining rights and surface land ownership of 1,343 hectares. La Encantada consists of a 4,000 tpd cyanidation plant,
a village with 180 houses as well as administrative offices, laboratory, general store, hospital, schools, church, airstrip and
the infrastructure required for such an operation. The mine is accessible via a 1.5 hour flight from Torreon, Coahuila to the mine’s
private airstrip or via mostly paved road from the closest town, Muzquiz, which is 225 kilometres away. The Company owns 100% of
the La Encantada Silver Mine.
| |
First Quarter | | |
First Quarter | | |
| | |
Fourth Quarter | | |
| |
LA ENCANTADA | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
Change | |
PRODUCTION | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore processed/tonnes milled | |
| 167,270 | | |
| 181,924 | | |
| (8 | %) | |
| 186,411 | | |
| (10 | %) |
Average silver grade (g/t) | |
| 176 | | |
| 312 | | |
| (44 | %) | |
| 248 | | |
| (29 | %) |
Recovery (%) | |
| 58 | % | |
| 57 | % | |
| 1 | % | |
| 53 | % | |
| 9 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total silver ounces produced | |
| 544,735 | | |
| 1,043,573 | | |
| (48 | %) | |
| 788,369 | | |
| (31 | %) |
Total payable silver ounces produced | |
| 542,556 | | |
| 1,039,398 | | |
| (48 | %) | |
| 785,215 | | |
| (31 | %) |
Gold ounces produced | |
| 47 | | |
| 20 | | |
| 135 | % | |
| 59 | | |
| (20 | %) |
Tonnes of iron ore produced | |
| - | | |
| 188 | | |
| (100 | %) | |
| - | | |
| 0 | % |
Total production - ounces silver equivalent | |
| 548,124 | | |
| 1,046,224 | | |
| (48 | %) | |
| 792,605 | | |
| (31 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Underground development (m) | |
| 2,989 | | |
| 2,842 | | |
| 5 | % | |
| 4,344 | | |
| (31 | %) |
Diamond drilling (m) | |
| 828 | | |
| 5,923 | | |
| (86 | %) | |
| 3,367 | | |
| (75 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
COST | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per ounce | |
$ | 3.82 | | |
$ | 2.56 | | |
| 49 | % | |
$ | 3.38 | | |
| 13 | % |
Milling cost per ounce | |
| 6.76 | | |
| 4.20 | | |
| 61 | % | |
| 5.43 | | |
| 24 | % |
Indirect cost per ounce | |
| 2.98 | | |
| 1.25 | | |
| 138 | % | |
| 1.90 | | |
| 57 | % |
Total production cost per ounce | |
$ | 13.56 | | |
$ | 8.01 | | |
| 69 | % | |
$ | 10.71 | | |
| 27 | % |
Transport and other selling costs per ounce | |
| 0.22 | | |
| 0.22 | | |
| 0 | % | |
| 0.26 | | |
| (15 | %) |
Smelting and refining costs per ounce | |
| 0.45 | | |
| 0.36 | | |
| 25 | % | |
| 0.42 | | |
| 7 | % |
Environmental duty and royalties per ounce | |
| 0.09 | | |
| 0.11 | | |
| (18 | %) | |
| 0.11 | | |
| (18 | %) |
Cash cost per ounce before by-product credits | |
$ | 14.32 | | |
$ | 8.70 | | |
| 65 | % | |
$ | 11.50 | | |
| 25 | % |
Deduct: By-product credits | |
| (0.05 | ) | |
| (0.03 | ) | |
| 85 | % | |
| 0.00 | | |
| 100 | % |
Cash cost per
ounce | |
$ | 14.27 | | |
$ | 8.67 | | |
| 65 | % | |
$ | 11.50 | | |
| 24 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Workers’ Participation | |
| (0.01 | ) | |
| 0.75 | | |
| (101 | %) | |
| (0.41 | ) | |
| (98 | %) |
Accretion of decommissioning liabilities | |
| 0.10 | | |
| 0.05 | | |
| 108 | % | |
| 0.07 | | |
| 39 | % |
Sustaining capital expenditures | |
| 3.48 | | |
| 4.23 | | |
| (18 | %) | |
| 6.59 | | |
| (47 | %) |
All-In Sustaining
Costs | |
$ | 17.85 | | |
$ | 13.70 | | |
| 30 | % | |
$ | 17.76 | | |
| 0 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per tonne | |
$ | 12.38 | | |
$ | 14.63 | | |
| (15 | %) | |
$ | 14.22 | | |
| (13 | %) |
Milling cost per tonne | |
| 21.93 | | |
| 24.00 | | |
| (9 | %) | |
| 23.06 | | |
| (5 | %) |
Indirect cost per tonne | |
| 9.65 | | |
| 7.14 | | |
| 35 | % | |
| 8.01 | | |
| 21 | % |
Total production
cost per tonne | |
$ | 43.96 | | |
$ | 45.77 | | |
| (4 | %) | |
$ | 45.29 | | |
| (3 | %) |
A total of 548,124 equivalent ounces of
silver were produced by the La Encantada processing plant during the first quarter. Production in the current quarter decreased
by 31% compared to the fourth quarter of 2014 primarily due to a 29% decrease in silver grade, a 10% decrease in processed ore,
offset by a 9% increase in average recoveries. The reduction in grade was a result of mining lower grade stopes during the quarter.
The Company is planning on accelerating the underground development into the recently discovered Ojuelas ore body and is advancing
the block caving system in order to have additional production areas ready for the ramp up to 3,000 tpd in July 2015. The decrease
in tonnage processed is due to disruptions at the plant associated with the expansion construction, specifically related to the
installation of a new tertiary crusher.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 6 |
Despite total production cost per tonne
improvements at La Encantada, cash cost per ounce increased 24% compared to the fourth quarter of 2014 as it was affected by 29%
decrease in silver grade, which resulted in a 31% decrease in production. Cash cost per ounce is expected to improve with economies
of scale in the second half of the year as the 3,000 tpd expansion is completed and ore expected to be mined from higher grade
areas. Total production cost per tonne for the quarter was $43.96, an improvement of 3% compared to the fourth quarter of 2014.
Tonnage milled in the quarter was 167,270
tonnes, a decrease of 10% compared to the fourth quarter of 2014 and 8% compared to the first quarter of 2014. Tonnage was impacted
due to the effect of down time in the crusher area for the installation of the new crusher which is part of the expansion project.
Average head grade decreased from 248 g/t in the fourth quarter of 2014 to 176 g/t in the current quarter due to the lower grades
in the current stopes in production and the old stopes in which ore was being extracted. However, recoveries have improved to 58%
in the current quarter due to management of metallurgical content of the ore extracted from these stopes.
The foundations for the new 12’ x
24’ ball mill and fine ore bin were completed early in the quarter. In addition, the installation and integration of the
new tertiary crusher area began in January. The plant expansion to 3,000 tpd is now 60% complete and the expected ramp up to 3,000
tpd remains on track for July.
A total of 2,989 metres were developed
underground in the quarter compared to 4,344 metres in the fourth quarter of 2014. The Company continues to explore the ore shoots
from the Azul y Oro vein and Bonanza Breccias.
During the first quarter, the Company operated
three underground drill rigs at La Encantada and completed 11 drill holes for a total of 828 metres of exploration and diamond
drilling compared to 3,367 metres in the fourth quarter of 2014. As a result of the exploration program, the Ojuelas area has been
identified as a high priority for Resource development in La Encantada and more drilling has been planned in this area; for this
reason the release of an updated NI 43-101 Technical Report is expected in late 2015 which is expected to include this newly discovered
area.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 7 |
La Parrilla Silver Mine, Durango, México
The La Parrilla Silver Mine, located approximately
65 kilometres southeast of the city of Durango, Durango State, México, is a complex of producing underground operations
consisting of the Rosarios / La Rosa and La Blanca mines which are inter-connected through underground workings, and the San Marcos,
Vacas and Quebradillas mines which are connected via above-ground gravel roads. The total mining concessions consist of 69,460 hectares
and the Company owns 45 hectares and leases an additional 69 hectares of surface rights, for a total of 114 hectares of surface
rights. La Parrilla includes a 2,000 tpd dual-circuit processing plant consisting of a 1,000 tpd cyanidation circuit and a 1,000
tpd flotation circuit, central laboratory, buildings, offices and associated infrastructure. The Company owns 100% of the La Parrilla
Silver Mine.
| |
First Quarter | | |
First Quarter | | |
| | |
Fourth Quarter | | |
| |
LA PARRILLA | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
Change | |
PRODUCTION | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore processed/tonnes milled | |
| 172,647 | | |
| 186,216 | | |
| (7 | %) | |
| 175,830 | | |
| (2 | %) |
Average silver grade (g/t) | |
| 142 | | |
| 174 | | |
| (18 | %) | |
| 142 | | |
| (0 | %) |
Recovery (%) | |
| 79 | % | |
| 78 | % | |
| 2 | % | |
| 80 | % | |
| (2 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total silver ounces produced | |
| 622,237 | | |
| 808,196 | | |
| (23 | %) | |
| 646,283 | | |
| (4 | %) |
Total payable silver ounces produced | |
| 554,762 | | |
| 782,239 | | |
| (29 | %) | |
| 627,541 | | |
| (12 | %) |
Gold ounces produced | |
| 269 | | |
| 264 | | |
| 2 | % | |
| 244 | | |
| 10 | % |
Pounds of lead produced | |
| 1,629,240 | | |
| 5,874,716 | | |
| (72 | %) | |
| 3,855,052 | | |
| (58 | %) |
Pounds of zinc produced | |
| 6,349,692 | | |
| 2,319,225 | | |
| 174 | % | |
| 4,580,260 | | |
| 39 | % |
Total production - ounces silver equivalent | |
| 1,080,445 | | |
| 1,203,337 | | |
| (10 | %) | |
| 1,159,177 | | |
| (7 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Underground development (m) | |
| 2,077 | | |
| 2,255 | | |
| (8 | %) | |
| 2,378 | | |
| (13 | %) |
Diamond drilling (m) | |
| 1,437 | | |
| 448 | | |
| 221 | % | |
| 685 | | |
| 110 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
COST | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per ounce | |
$ | 5.89 | | |
$ | 3.60 | | |
| 64 | % | |
$ | 4.40 | | |
| 34 | % |
Milling cost per ounce | |
| 5.15 | | |
| 4.57 | | |
| 13 | % | |
| 5.13 | | |
| 0 | % |
Indirect cost per ounce | |
| 2.23 | | |
| 1.68 | | |
| 33 | % | |
| 2.43 | | |
| (8 | %) |
Total production cost per ounce | |
$ | 13.27 | | |
$ | 9.85 | | |
| 35 | % | |
$ | 11.96 | | |
| 11 | % |
Transport and other selling costs per ounce | |
| 1.10 | | |
| 1.02 | | |
| 8 | % | |
| 1.10 | | |
| 0 | % |
Smelting and refining costs per ounce | |
| 5.78 | | |
| 3.93 | | |
| 47 | % | |
| 5.09 | | |
| 13 | % |
Environmental duty and royalties per ounce | |
| 0.20 | | |
| 0.24 | | |
| (15 | %) | |
| 0.16 | | |
| 27 | % |
Cash cost per ounce before by-product credits | |
$ | 20.35 | | |
$ | 15.04 | | |
| 35 | % | |
$ | 18.31 | | |
| 11 | % |
Deduct: By-product credits | |
| (12.60 | ) | |
| (8.83 | ) | |
| 43 | % | |
| (10.89 | ) | |
| 16 | % |
Cash cost per
ounce | |
$ | 7.75 | | |
$ | 6.21 | | |
| 25 | % | |
$ | 7.42 | | |
| 5 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Accretion of decommissioning liabilities | |
| 0.07 | | |
| 0.04 | | |
| 62 | % | |
| 0.05 | | |
| 38 | % |
Sustaining capital expenditures | |
| 4.76 | | |
| 5.74 | | |
| (17 | %) | |
| 3.62 | | |
| 31 | % |
All-In Sustaining
Costs | |
$ | 12.58 | | |
$ | 11.99 | | |
| 5 | % | |
$ | 11.09 | | |
| 13 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per tonne | |
$ | 18.93 | | |
$ | 15.12 | | |
| 25 | % | |
$ | 15.69 | | |
| 21 | % |
Milling cost per tonne | |
| 16.55 | | |
| 19.20 | | |
| (14 | %) | |
| 18.32 | | |
| (10 | %) |
Indirect cost per tonne | |
| 7.16 | | |
| 7.06 | | |
| 1 | % | |
| 8.67 | | |
| (17 | %) |
Total production
cost per tonne | |
$ | 42.64 | | |
$ | 41.38 | | |
| 3 | % | |
$ | 42.68 | | |
| (0 | %) |
Total production from the La Parrilla mine
was 1,080,445 equivalent ounces of silver during the quarter, a decrease of 7% compared to 1,159,177 equivalent ounces of silver
in the fourth quarter of 2014. The decrease was primarily attributed to a 58% decrease in lead production, which was partially
offset by a 39% increase in zinc produced compared to the fourth quarter of 2014. The Company is currently mining in the Vacas
zone, which has lower lead grade and higher zinc ore grade.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 8 |
During the quarter, a total of 172,647
tonnes were processed, consistent with 175,830 tonnes processed in the previous quarter. During the first quarter of 2015, the
flotation circuit processed 86,965 tonnes having an average silver grade of 165 g/t and recovery of 88% while the cyanidation
circuit processed 85,682 tonnes having an average silver grade of 118 g/t and a 66% recovery. Overall, silver head grade of 142
g/t and recoveries of 79% during the quarter were comparable to those in the fourth quarter of 2014.
During the quarter, total production cost
was $42.64 per tonne, consistent with the previous quarter. Cash cost in the quarter was $7.75 per ounce, a marginal increase of
4% compared to $7.42 per ounce in the previous quarter due to the 4% decrease in silver production.
During the quarter, an additional 235 metres
of development and construction of the underground rail haulage level (Level 11) were completed and is now 2,249 metres in
length. Due to the reduction in development costs relating to budget cuts, the 5,000 metre project completion timeline has been
extended until the end of 2016. This new haulage and underground electric rail system will consist of a 5,000 metre tunnel and
a shaft of 260 vertical metres will eventually replace most of the current less efficient above-ground system of trucking ore to
the mill. Once completed, this investment is eventually expected to improve ore logistics, ultimately reducing overall operating
costs and thereby delivering operational efficiencies.
A total of 2,077 metres of underground
development were completed in the quarter, compared to 2,378 metres in the fourth quarter of 2014. A total of 1,437 metres of diamond
drilling were completed in the quarter compared to 685 metres of diamond drilling in the fourth quarter of 2014. Three underground
drill rigs were active and a total of nine holes were drilled during the quarter. The focus of the 2015 exploration program is
on the Rosarios, Quebradillas and Vacas mines.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 9 |
Del Toro Silver Mine, Zacatecas, México
The Del Toro Silver Mine is located 60
kilometres to the southeast of the Company’s La Parrilla Silver Mine and consists of 557 contiguous hectares of mining claims
and 209 hectares of surface rights. The Del Toro operation represents the consolidation of three historical silver mines, the Perseverancia,
San Juan and Dolores mines, which are approximately one and three kilometres apart, respectively. Del Toro includes 4,000 tpd dual-circuit
processing plant consisting of a 2,000 tpd flotation circuit, which was deemed commercial on April 1, 2013, and a 2,000 tpd
cyanidation circuit, which was deemed commercial on January 1, 2014. The cyanidation circuit is currently in care and maintenance
pending exploration results. First Majestic owns 100% of the Del Toro Silver Mine.
| |
First Quarter | | |
First Quarter | | |
| | |
Fourth Quarter | | |
| |
DEL TORO | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
Change | |
PRODUCTION | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore processed/tonnes milled | |
| 157,934 | | |
| 144,822 | | |
| 9 | % | |
| 175,552 | | |
| (10 | %) |
Average silver grade (g/t) | |
| 212 | | |
| 210 | | |
| 1 | % | |
| 194 | | |
| 9 | % |
Recovery (%) | |
| 78 | % | |
| 66 | % | |
| 18 | % | |
| 75 | % | |
| 4 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total silver ounces produced | |
| 841,026 | | |
| 646,669 | | |
| 30 | % | |
| 817,754 | | |
| 3 | % |
Total payable silver ounces produced | |
| 796,577 | | |
| 627,532 | | |
| 27 | % | |
| 785,044 | | |
| 1 | % |
Gold ounces produced | |
| 182 | | |
| 194 | | |
| (6 | %) | |
| 158 | | |
| 15 | % |
Pounds of lead produced | |
| 9,657,640 | | |
| 2,719,091 | | |
| 255 | % | |
| 7,909,108 | | |
| 22 | % |
Pounds of zinc produced | |
| - | | |
| 370,049 | | |
| (100 | %) | |
| - | | |
| 0 | % |
Total production - ounces silver equivalent | |
| 1,327,628 | | |
| 801,460 | | |
| 66 | % | |
| 1,264,751 | | |
| 5 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Underground development (m) | |
| 1,686 | | |
| 2,322 | | |
| (27 | %) | |
| 2,095 | | |
| (20 | %) |
Diamond drilling (m) | |
| 2,285 | | |
| 297 | | |
| 669 | % | |
| 559 | | |
| 309 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
COST | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per ounce | |
$ | 3.82 | | |
$ | 5.94 | | |
| (36 | %) | |
$ | 3.84 | | |
| (0 | %) |
Milling cost per ounce | |
| 4.10 | | |
| 10.15 | | |
| (60 | %) | |
| 4.69 | | |
| (13 | %) |
Indirect cost per ounce | |
| 1.57 | | |
| 1.70 | | |
| (8 | %) | |
| 1.95 | | |
| (20 | %) |
Total production cost per ounce | |
$ | 9.49 | | |
$ | 17.79 | | |
| (47 | %) | |
$ | 10.48 | | |
| (9 | %) |
Transport and other selling costs per ounce | |
| 0.69 | | |
| 0.68 | | |
| 1 | % | |
| 0.84 | | |
| (18 | %) |
Smelting and refining costs per ounce | |
| 4.79 | | |
| 2.49 | | |
| 92 | % | |
| 4.13 | | |
| 16 | % |
Environmental duty and royalties per ounce | |
| 0.11 | | |
| 0.12 | | |
| (12 | %) | |
| 0.09 | | |
| 17 | % |
Cash cost per ounce before by-product credits | |
$ | 15.07 | | |
$ | 21.08 | | |
| (29 | %) | |
$ | 15.54 | | |
| (3 | %) |
Deduct: By-product credits | |
| (9.99 | ) | |
| (4.58 | ) | |
| 118 | % | |
| (8.51 | ) | |
| 17 | % |
Cash cost per
ounce | |
$ | 5.09 | | |
$ | 16.50 | | |
| (69 | %) | |
$ | 7.03 | | |
| (28 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Accretion of decommissioning liabilities | |
| 0.05 | | |
| 0.08 | | |
| (38 | %) | |
| 0.06 | | |
| (13 | %) |
Sustaining capital expenditures | |
| 2.11 | | |
| 6.16 | | |
| (66 | %) | |
| 3.07 | | |
| (31 | %) |
All-In Sustaining
Costs | |
$ | 7.25 | | |
$ | 22.74 | | |
| (68 | %) | |
$ | 10.16 | | |
| (29 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per tonne | |
$ | 19.27 | | |
$ | 25.74 | | |
| (25 | %) | |
$ | 17.15 | | |
| 12 | % |
Milling cost per tonne | |
| 20.69 | | |
| 43.98 | | |
| (53 | %) | |
| 20.99 | | |
| (1 | %) |
Indirect cost per tonne | |
| 7.91 | | |
| 7.37 | | |
| 7 | % | |
| 8.70 | | |
| (9 | %) |
Total production
cost per tonne | |
$ | 47.87 | | |
$ | 77.09 | | |
| (38 | %) | |
$ | 46.83 | | |
| 2 | % |
The Del Toro mine operated at an average
of 1,755 tpd during the quarter and the plant processed 157,934 tonnes of ore with an average silver grade of 212 g/t. Tonnage
processed was negatively affected by higher than usual maintenance at the mill relating to installation of new crusher screens.
Metallurgical recoveries continued to improve to 78% in the quarter, compared to 75% in the previous quarter and 66% in the same
quarter of the prior year.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 10 |
Total production of 1,327,628 ounces of
silver equivalent represents a 5% improvement compared to the previous quarter and a significant increase of 66% when compared
to the same quarter of the prior year. The Lupita vein is currently providing most of the high grade sulphide ore being fed to
the mill and this material has resulted in improvements in grades and metallurgical recoveries.
Del Toro has shown significant improvements
over the last two quarters, as the mine realized consistent and efficient energy fully sourced from the newly constructed 115 kilovolt
power line for the power requirements of the mine, mill and auxiliary buildings. This has resulted in lower costs, higher production
and improved economics with the decommissioning of portable diesel power generation units. In addition, the use of new reagents
and implementation of the new regrinding circuit continued to improve recoveries.
Lead production reached a new quarterly
record of 9,657,640 pounds, a 22% increase compared to the previous quarter. During the quarter, lead grades and recoveries averaged
4.2% and 66%, respectively, compared to 3.4% and 61% in the previous quarter due to higher quality sulphide ore production from
Perseverancia.
Cash cost per ounce for the quarter was
$5.09, a decrease of 28% compared to $7.03 in the previous quarter and a decrease of 69% compared to $16.50 in the same quarter
of the prior year. The decrease in cash cost was primarily attributed to additional by-product credits from record lead production
and efficiencies in processing costs and the foreign exchange effects of the weaker Mexican Peso. Production cost per tonne in
the current quarter was $47.87, comparable to the previous quarter but decreased significantly by 38% when compared to the same
quarter of the prior year.
Total underground development at Del Toro
in the current quarter was 1,686 metres compared to 2,095 metres in the fourth quarter of 2014 and 2,322 metres in the same
quarter of the prior year. The decrease in development metres was due to the budget restraints while the development on the eleventh
level on Lupita vein was suspended until drilling in the area is completed.
At quarter end, three underground and one
surface drill rigs were active at Del Toro and a total of eight holes were diamond drilled for a total of 2,285 metres compared
to 559 metres in the fourth quarter of 2014 and 297 metres in the first quarter of 2014. A substantial portion of the drilling
at Del Toro was focused on expansionary surface drilling to explore the recently mapped northwest trending veins in the Santa Teresa
area.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 11 |
San Martin Silver Mine, Jalisco, México
The San Martin Silver Mine is an underground
mine located near the town of San Martin de Bolaños in the Bolaños River valley, in the northern portion of the State
of Jalisco, México. The mine comprises of 33 contiguous mining concessions in the San Martin de Bolaños mining district
that cover mineral rights for 37,518 hectares, including the application to acquire two new mining concessions covering 29,676
hectares which are in the process of registration. In addition, the mine owns 160 hectares of surface land where the processing
plant, camp, office facilities, maintenance shops, and tailings dams are located, and an additional 1,296 hectares of surface rights.
The newly expanded 1,300 tpd mill and processing plant consists of crushing, grinding and conventional cyanidation by agitation
in tanks and a Merrill-Crowe doré production system. The mine can be accessed via small plane, 150 kilometres by air or
250 kilometres by paved road north of Guadalajara City. The San Martin mine is 100% owned by the Company.
| |
First Quarter | | |
First Quarter | | |
| | |
Fourth Quarter | | |
| |
SAN MARTIN | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
Change | |
PRODUCTION | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore processed/tonnes milled | |
| 88,362 | | |
| 78,524 | | |
| 13 | % | |
| 96,651 | | |
| (9 | %) |
Average silver grade (g/t) | |
| 258 | | |
| 162 | | |
| 59 | % | |
| 249 | | |
| 4 | % |
Recovery (%) | |
| 78 | % | |
| 69 | % | |
| 13 | % | |
| 77 | % | |
| 2 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total silver ounces produced | |
| 571,937 | | |
| 282,829 | | |
| 102 | % | |
| 592,698 | | |
| (4 | %) |
Total payable silver ounces produced | |
| 570,221 | | |
| 281,698 | | |
| 102 | % | |
| 590,327 | | |
| (3 | %) |
Gold ounces produced | |
| 1,511 | | |
| 653 | | |
| 131 | % | |
| 1,451 | | |
| 4 | % |
Total production - ounces silver equivalent | |
| 682,071 | | |
| 324,137 | | |
| 110 | % | |
| 698,605 | | |
| (2 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Underground development (m) | |
| 2,010 | | |
| 3,219 | | |
| (38 | %) | |
| 1,414 | | |
| 42 | % |
Diamond drilling (m) | |
| 266 | | |
| 276 | | |
| (4 | %) | |
| 943 | | |
| (72 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
COST | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per ounce | |
$ | 3.39 | | |
$ | 4.96 | | |
| (32 | %) | |
$ | 3.13 | | |
| 8 | % |
Milling cost per ounce | |
| 4.12 | | |
| 7.89 | | |
| (48 | %) | |
| 4.59 | | |
| (10 | %) |
Indirect cost per ounce | |
| 1.49 | | |
| 2.82 | | |
| (47 | %) | |
| 1.99 | | |
| (25 | %) |
Total production cost per ounce | |
$ | 9.00 | | |
$ | 15.67 | | |
| (43 | %) | |
$ | 9.71 | | |
| (7 | %) |
Transport and other selling costs per ounce | |
| 0.13 | | |
| 0.26 | | |
| (49 | %) | |
| 0.15 | | |
| (11 | %) |
Smelting and refining costs per ounce | |
| 0.27 | | |
| 0.33 | | |
| (18 | %) | |
| 0.31 | | |
| (13 | %) |
Environmental duty and royalties per ounce | |
| 0.10 | | |
| 0.13 | | |
| (20 | %) | |
| 0.12 | | |
| (13 | %) |
Cash cost per ounce before by-product credits | |
$ | 9.50 | | |
$ | 16.39 | | |
| (42 | %) | |
$ | 10.29 | | |
| (8 | %) |
Deduct: By-product credits | |
| (3.21 | ) | |
| (3.45 | ) | |
| (7 | %) | |
| (2.97 | ) | |
| 8 | % |
Cash cost per
ounce | |
$ | 6.29 | | |
$ | 12.94 | | |
| (51 | %) | |
$ | 7.32 | | |
| (14 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Workers’ Participation | |
| (0.01 | ) | |
| 0.00 | | |
| 0 | % | |
| 0.60 | | |
| (102 | %) |
Accretion of decommissioning liabilities | |
| 0.07 | | |
| 0.12 | | |
| (41 | %) | |
| 0.05 | | |
| 28 | % |
Sustaining capital expenditures | |
| 2.34 | | |
| 7.38 | | |
| (68 | %) | |
| 1.57 | | |
| 49 | % |
All-In Sustaining
Costs | |
$ | 8.69 | | |
$ | 20.44 | | |
| (57 | %) | |
$ | 9.54 | | |
| (9 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per tonne | |
$ | 21.86 | | |
$ | 17.79 | | |
| 23 | % | |
$ | 19.13 | | |
| 14 | % |
Milling cost per tonne | |
| 26.59 | | |
| 28.30 | | |
| (6 | %) | |
| 28.05 | | |
| (5 | %) |
Indirect cost per tonne | |
| 9.61 | | |
| 10.12 | | |
| (5 | %) | |
| 12.16 | | |
| (21 | %) |
Total production
cost per tonne | |
$ | 58.06 | | |
$ | 56.21 | | |
| 3 | % | |
$ | 59.34 | | |
| (2 | %) |
San Martin had another excellent quarter
with 682,071 silver equivalent ounces of production during the quarter, consistent with the quarterly production record of 698,605
ounces in the previous quarter, and a 110% increase from the 324,137 ounces produced in the same quarter of the prior year.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 12 |
During the quarter, the San Martin mine
processed a total of 88,362 tonnes, an average of 982 tpd compared to 1,051 tpd in the fourth quarter of 2014. The decrease in
production rate was due to shut downs caused by unseasonal heavy rains in the month of March, and the repair of the transmission
system of the 9’ x 9’ ball mill. The average head grade was 258 g/t, an increase of 4% compared to the previous quarter.
The increase in the ore grade compared to the prior quarters is due to higher grades from the development of new veins from the
Rosario mine.
Silver recovery in the quarter was 78%,
comparable to 77% in the previous quarter, and an increase compared to 69% in the same quarter of the prior year. The increase
in recovery was attributed to improvements made in leaching and thickener tanks, and in the precipitation processes.
During the quarter, total production cost
was $58.06 per tonne, consistent with cost in the fourth quarter of 2014. Cash cost per ounce was $6.29, a decrease of 14% compared
to $7.32 per ounce in the fourth quarter of 2014 as a result of lower milling and indirect costs, as well as 8% increase in by-product
credits. Total production cost per tonne at the San Martin mine are marginally higher than the other mines due to extra efforts
and costs to ensure workers’ safety with ground stabilization such as rock-bolting, screening and shot-creting.
A total of 2,010 metres of underground
development was completed in the quarter compared to 1,414 metres of development in the fourth quarter of 2014.
During the quarter, a total of 266 metres
of diamond drilling were completed compared with 943 metres drilled in the fourth quarter of 2014. During the quarter, one
drill rig was active and drilled 4 holes underground and one hole from surface during the first quarter within the Rosario mine.
Drilling was focused on deeper ore shoots of the Rosario vein for continuation of mineralization.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 13 |
La Guitarra Silver Mine, México State, México
The La Guitarra Silver Mine is located
in the Temascaltepec Mining District in the State of México, near Toluca, México, approximately 130 kilometres southwest
from México City. The La Guitarra mine covers 39,714 hectares of mining claims and consists of a recently expanded 500 tpd
flotation mill with a new ball mill, new flotation cells, buildings and related infrastructure. The Company owns 100% of the La
Guitarra mine.
| |
First Quarter | | |
First Quarter | | |
| | |
Fourth Quarter | | |
| |
LA GUITARRA | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
Change | |
PRODUCTION | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore processed/tonnes milled | |
| 45,396 | | |
| 46,177 | | |
| (2 | %) | |
| 49,084 | | |
| (8 | %) |
Average silver grade (g/t) | |
| 160 | | |
| 94 | | |
| 69 | % | |
| 168 | | |
| (5 | %) |
Recovery (%) | |
| 84 | % | |
| 82 | % | |
| 4 | % | |
| 87 | % | |
| (3 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total silver ounces produced | |
| 196,920 | | |
| 114,230 | | |
| 72 | % | |
| 229,463 | | |
| (14 | %) |
Total payable silver ounces produced | |
| 186,513 | | |
| 111,374 | | |
| 67 | % | |
| 223,726 | | |
| (17 | %) |
Gold ounces produced | |
| 961 | | |
| 2,244 | | |
| (57 | %) | |
| 1,414 | | |
| (32 | %) |
Total production - ounces silver equivalent | |
| 267,002 | | |
| 256,514 | | |
| 4 | % | |
| 332,389 | | |
| (20 | %) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Underground development (m) | |
| 1,066 | | |
| 1,577 | | |
| (32 | %) | |
| 1,541 | | |
| (31 | %) |
Diamond drilling (m) | |
| 609 | | |
| 246 | | |
| 148 | % | |
| 436 | | |
| 40 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
COST | |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per ounce | |
$ | 4.61 | | |
$ | 8.77 | | |
| (47 | %) | |
$ | 3.93 | | |
| 17 | % |
Milling cost per ounce | |
| 3.41 | | |
| 6.45 | | |
| (47 | %) | |
| 3.13 | | |
| 9 | % |
Indirect cost per ounce | |
| 3.87 | | |
| 5.54 | | |
| (30 | %) | |
| 3.31 | | |
| 17 | % |
Total production cost per ounce | |
$ | 11.90 | | |
$ | 20.76 | | |
| (43 | %) | |
$ | 10.37 | | |
| 15 | % |
Transport and other selling costs per ounce | |
| 0.66 | | |
| 1.07 | | |
| (38 | %) | |
| 0.94 | | |
| (30 | %) |
Smelting and refining costs per ounce | |
| 4.42 | | |
| 6.24 | | |
| (29 | %) | |
| 5.31 | | |
| (17 | %) |
Environmental duty and royalties per ounce | |
| 0.13 | | |
| 0.26 | | |
| (51 | %) | |
| 0.10 | | |
| 28 | % |
Cash cost per ounce before by-product credits | |
$ | 17.10 | | |
$ | 28.33 | | |
| (40 | %) | |
$ | 16.72 | | |
| 2 | % |
Deduct: By-product credits | |
| (5.82 | ) | |
| (26.19 | ) | |
| (78 | %) | |
| (7.27 | ) | |
| (20 | %) |
Cash cost per
ounce | |
$ | 11.28 | | |
$ | 2.14 | | |
| 427 | % | |
$ | 9.45 | | |
| 19 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Workers’ Participation | |
| 0.08 | | |
| 0.00 | | |
| 100 | % | |
| 0.00 | | |
| 100 | % |
Accretion of decommissioning liabilities | |
| 0.11 | | |
| 0.28 | | |
| (59 | %) | |
| 0.17 | | |
| (33 | %) |
Sustaining capital expenditures | |
| 6.24 | | |
| 14.85 | | |
| (58 | %) | |
| 7.59 | | |
| (18 | %) |
All-In Sustaining
Costs | |
$ | 17.71 | | |
$ | 17.27 | | |
| 3 | % | |
$ | 17.21 | | |
| 3 | % |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Mining cost per tonne | |
$ | 18.95 | | |
$ | 21.15 | | |
| (10 | %) | |
$ | 17.92 | | |
| 6 | % |
Milling cost per tonne | |
| 14.02 | | |
| 15.56 | | |
| (10 | %) | |
| 14.28 | | |
| (2 | %) |
Indirect cost per tonne | |
| 15.91 | | |
| 13.36 | | |
| 19 | % | |
| 15.09 | | |
| 5 | % |
Total production
cost per tonne | |
$ | 48.88 | | |
$ | 50.07 | | |
| (2 | %) | |
$ | 47.30 | | |
| 3 | % |
During the quarter, total production at
the La Guitarra mine was 267,002 equivalent ounces of silver, a decrease of 20% compared to the fourth quarter of 2014 and an increase
of 4% compared the first quarter of 2014. This represents a 14% decrease in silver production and a 32% decrease in gold production
compared to the previous quarter. The decrease in total production over the previous quarter was primarily due to an 8% decrease
in throughput and a 22% decrease in gold grades as well as a 3% decrease in recoveries.
A total of 45,396 tonnes of ore were processed
during the quarter consisting of an average silver head grade of 160 g/t with recoveries of 84% compared to 49,084 tonnes
of ore with silver head grades of 168 g/t and recoveries of 87% in the fourth quarter of 2014. Mine production within the Coloso
area delivered 27,700 tonnes or 308 tpd of ore during the quarter or 60% of total throughput. La Guitarra is working towards achieving
100% of its production from the Coloso area combined with the recently announced development plan into the Nazareno area with the
construction of a 760 metre ramp is constructed from the Coloso area. Construction of this ramp is planned to begin in May 2015
with completion planned by the end of the year.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 14 |
Average production cost for the quarter
was $48.88 per tonne, comparable to the previous quarter. Cash cost in the first quarter was $11.28 per ounce, an increase of 19%
or $1.83 per ounce compared to the fourth quarter of 2014. The increase from the prior quarters was primarily attributed to a decrease
in gold by-product credits relative to the production of silver ounces. The decrease in gold production was due to lower gold grade
in the current production area of the Coloso zone, but with higher silver grades.
A total of 1,066 metres of underground
development was completed during the quarter compared to 1,541 metres in the previous quarter. During the quarter, two underground
drill rigs were active at the La Guitarra property and a total of 15 holes were drilled and 609 metres of diamond drilling
were completed compared to 436 metres during the fourth quarter of 2014. The focus was to assist underground mining activities
and further define Reserves and Resources. An updated NI 43-101 Technical Report for La Guitarra was released on March 31,
2015.
In 2014, the Company entered into two agreements
to acquire 757 hectares of adjacent mineral rights at the La Guitarra Silver Mine. The total purchase price amount to $5.4 million,
of which $5.2 million is settled in common shares of First Majestic and $0.2 million in cash. As at March 31, 2015, the Company
has paid the $0.2 million and issued $3.2 million in common shares. The remaining balance of $2.0 million in common shares will
be issued in four equal annual payments based on the Company’s volume weighted average market price at the time of the payments.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 15 |
DEVELOPMENT AND EXPLORATION PROJECTS
Plomosas Silver Project
The Plomosas Silver Project, which was
acquired with the 2012 Silvermex acquisition, consists of 13 mining concessions covering 6,986 hectares, which include the adjacent
Rosario and San Juan historic mines located in the Sinaloa State, México.
The two key areas of interest within the
property’s boundaries are the historic operations of the Rosario and San Juan mines. Extensive facilities and infrastructure
are in place on the property, including a fully functional mining camp facility for 120 persons, a 20 year surface rights agreement
in good standing, a 30 year water use permit, a tailings dam, a 60 kilometre 33 kV power line, an infirmary, offices, shops and
warehouses, and an assay lab. Extensive underground development pre-existing at the Rosario and San Juan mines will allow for easy
access to mineralized zones. This existing development is expected to allow First Majestic to accelerate development with significant
cost savings.
The Plomosas Silver Project is a high priority for the Company. Management intends to use a portion of the proceeds from the April
2015 financing for the preparation of a Preliminary Economic Assessment (“PEA”). The Company is currently utilizing
the mining camp infrastructure to maintain the old structures under care and maintenance. Future plans include drilling and development
in order to prepare a NI 43-101 Technical report with resource estimates and a PEA.
La Luz Silver Project, San Luis Potosi, México
The La Luz Silver Project is located 25
kilometres west of the town of Matehuala in San Luis Potosi State, México, near the village of Real de Catorce. The Company
owns 100% of the La Luz Silver Project and all of the associated mining claims of what was historically known as the Santa Ana
Mine and consists of 36 mining concessions covering 4,977 hectares, with estimated historical production of 230 million ounces
between 1773 and 1990. In July 2013, the Company completed the acquisition of an additional 21 hectares of surface rights
covering 29 adjacent properties for $1.0 million. The total surface rights on different properties at La Luz amount to 26 hectares.
There has been opposition to mining in
the La Luz area from certain indigenous people (Huicholes) and non-government organizations. An injunction was placed by the Company
to defend against the indigenous people’s attempts to a constitutional decree to declare certain areas in San Luis Potosi
as natural protected areas, including areas within which the La Luz mine has been duly granted mining concessions. These constitutional
legal matters are being addressed in the Mexican courts by the Company. Contrary to media reports regarding the La Luz project,
the Company has no plans to do any above ground mining, no plans for open pit mining, and has no plans for the use of cyanide in
any of its processing activities on or around the La Luz project.
To date, the Baseline Study and the Geo-hydrologic
Study have been completed. The Company has submitted three different legal orders to obtain approvals to present its final permit
applications. The Company has obtained one positive resolution and the remaining orders remain in front of the court. There is
currently no estimate of when a final resolution can be expected. The Company is ready to submit the Environmental Impact Statement,
the Risk Study and the Change of Use of Land Studies to government authorities once the courts resolve the outstanding constitutional
matters.
During the first quarter of 2014, the Company
decided to suspend the project of restoring old historic buildings at the Santa Ana Hacienda and the construction of the previously
announced Thematic and Cultural Park and Mining Museum. To date, an amount of $3.8 million has been invested in the project. The
new cultural centre and mining museum was part of a “Sustainable Development Project” which was providing permanent
long term jobs to the local community but which has now been suspended.
Jalisco Group of Properties, Jalisco, México
The Company acquired a group of mining
claims totalling 5,245 hectares located in various mining districts located in Jalisco State, México. During 2008, surface
geology and mapping began with the purpose of defining future drill targets. However, exploration has since been discontinued as
the Company focuses its capital investment on other more mature and higher priority projects.
The Company owns the Jalisco Group of Properties
which consist of 5,240 hectares of mining claims in Jalisco State, Mexico. In April 2011, and subsequently amended in April 2014,
the Company entered into an agreement with Sonora Resources Corp. (the “Optionee”) whereby the Optionee had an option
to acquire up to 90% in the Jalisco Group of Properties. As part of the agreement, the Optionee issued 13 million common shares
to the Company and committed to spend $3 million over the first five years to earn a 50% interest, an additional $2 million
over seven years to earn a 70% interest and to complete a bankable feasibility study within nine years to obtain a 90% interest.
First Majestic would retain a 10% free carried interest and a 2.375% NSR.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 16 |
Divestiture of Minera Terra Plata
On July 1, 2014, First Majestic divested
its 100% owned subsidiary, Minera Terra Plata S.A. de C.V. (“Terra Plata”), to Sundance Minerals Ltd. (“Sundance”),
a privately held exploration company. In exchange, the Company received 14,509,279 common shares of Sundance, equivalent to 34.2%
of its issued and outstanding shares at the time of the transaction, valued at $3.4 million. Terra Plata owns a 100% interest in
the Penasco Quemado, the La Frazada and the Los Lobos projects, properties that First Majestic acquired through its acquisition
of Silvermex Resources Inc. in 2012.
As at July 1, 2014, Terra Plata had a net
book value of $3.6 million, comprised of $3.7 million in mining interest, $0.1 million in other receivables, net of $0.2 million
in deferred income tax liabilities. As a result, the Company recognized a $0.2 million loss on disposal of the subsidiary in the
third quarter of 2014.
In the plan of arrangement, Sundance closed
private placements of CAD$2.7 million in October 2014, and CAD$5.0 million in March 2015, and completed the reverse takeover
of Albion Petroleum Ltd. The resulting entity was renamed First Mining Finance Corp. (“First Mining”) and is listed
on the TSX Venture Exchange (TSX.V: FF). First Majestic’s holding were converted on a 1:1 basis into common shares of First
Mining, equivalent to 19.7% of the issued and outstanding shares at March 31, 2015.
The Company’s investment in First
Mining is accounted for as an Investment in Associate. The reverse takeover transaction did not have a significant impact on the
fair value of the Company’s interest in First Mining, therefore, no fair value adjustment was recorded during the three months
ended March 31, 2015. As at March 31, 2015, the Company’s investment in First Mining has a carrying value of $3.4 million
(December 31, 2014 - $3.4 million).
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 17 |
REVIEW OF FINANCIAL PERFORMANCE
For the quarters ended March 31, 2015 and 2014 (in thousands
of dollars, except for per share amounts):
| |
First Quarter | | |
First Quarter | | |
| | |
|
| |
2015 | | |
2014 | | |
Variance % | | |
|
| |
| | |
| | |
| | |
|
Revenues | |
$ | 54,569 | | |
$ | 65,296 | | |
| (16 | %) | |
(1) |
Cost of sales (excludes depletion, depreciation and amortization) | |
| 32,336 | | |
| 35,270 | | |
| (8 | %) | |
(2) |
Gross margin | |
| 22,233 | | |
| 30,026 | | |
| (26 | %) | |
|
Depletion, depreciation and amortization | |
| 17,237 | | |
| 13,405 | | |
| 29 | % | |
(3) |
Mine operating earnings | |
| 4,996 | | |
| 16,621 | | |
| (70 | %) | |
(4) |
General and administrative expenses | |
| 4,339 | | |
| 4,975 | | |
| (13 | %) | |
(5) |
Share-based payments | |
| 1,609 | | |
| 2,648 | | |
| (39 | %) | |
|
Accretion of decommissioning liabilities | |
| 197 | | |
| 202 | | |
| (2 | %) | |
|
Foreign exchange (gain) loss | |
| (1,512 | ) | |
| 54 | | |
| (2900 | %) | |
|
Operating earnings | |
| 363 | | |
| 8,742 | | |
| (96 | %) | |
|
Investment and other income | |
| 1,792 | | |
| 2,897 | | |
| (38 | %) | |
(6) |
Finance costs | |
| (1,423 | ) | |
| (1,243 | ) | |
| 14 | % | |
|
Loss before income taxes | |
| 732 | | |
| 10,396 | | |
| (93 | %) | |
|
Current income tax expense | |
| 143 | | |
| 3,971 | | |
| (96 | %) | |
|
Deferred income tax expense | |
| 1,694 | | |
| 445 | | |
| 281 | % | |
|
Income tax expense | |
| 1,837 | | |
| 4,416 | | |
| (58 | %) | |
(7) |
Net (loss) earnings
for the period | |
$ | (1,105 | ) | |
$ | 5,980 | | |
| (118 | %) | |
(8) |
(Loss) earnings per share (basic) | |
$ | (0.01 | ) | |
$ | 0.05 | | |
| (118 | %) | |
(8) |
(Loss) earnings per share (diluted) | |
$ | (0.01 | ) | |
$ | 0.05 | | |
| (118 | %) | |
(8) |
| 1. | Revenues in the quarter decreased compared to the same quarter of the previous year due
to the following significant contributors: |
| · | Average realized silver price
in the quarter decreased by 18% or $3.85 per ounce compared to the same quarter of the prior year as a result of commodity market
pressure on silver prices. Average realized silver price in the quarter was $17.05 per ounce compared to $20.90 per ounce in the
first quarter of 2014, but was $0.35 per ounce or 2% better than the COMEX average of $16.70 during the quarter; |
| · | Silver equivalent ounces sold
increased by 282,367 ounces or 8% compared to the first quarter of 2014, primarily attributed to incremental production from Del
Toro and San Martin offset by the decrease in ounces sold in La Encantada. |
| 2. | Cost of sales in the quarter decreased compared to the same quarter of the previous year
as a result of the following factors: |
| · | Cash cost per ounce improved
17% compared to the same quarter of the prior year as a result of economies of scale from expanded operations at Del Toro and San
Martin as well as favourable foreign exchange rate effect as a result a 13% depreciation in the Mexican Pesos against the U.S.
Dollars compared to the first quarter of 2014; partially offset by: |
| · | Silver equivalent ounces sold
increased by 282,367 ounces or 8% compared to the first quarter of 2014, primarily attributed to incremental production from Del
Toro and San Martin offset by the decrease in ounces sold in La Encantada. |
| 3. | The increase in depletion, depreciation and amortization was attributed to a combination
of the following: |
| · | Revisions to life of mines at
the end of 2014 accelerated depletion and depreciation rates applied to mining interests and property, plant and equipment depreciated
under the units-of-production method. Life of mine estimates were reduced at the end of 2014 to reflect lower Reserves and Resources
estimates with higher cut-off grades based on lower metal prices. |
| · | Capital expenditures incurred
on the Del Toro ramp up and San Martin expansions over the past year, which resulted in additional depletion, depreciation and
amortization; partially offset by: |
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 18 |
| · | Impairment charge on non-current assets
recognized in the fourth quarter of 2014, which resulted in a total of $66.0 million decrease in depletable producing and
non-depletable mining interests and depreciable property, plant and equipment. |
| 4. | Mine operating earnings during the quarter decreased $11.6 million or 70% from the first
quarter of 2014 due to 26% decrease in gross margin and 29% increase in depletion, depreciation and amortization. Gross margin
was primarily affected by the combination of an 18% decrease in average silver prices, offset by an 8% increase in silver equivalent
ounces sold and lower cost of sales attributed to a 13% depreciation of the Mexican Pesos against the U.S. dollar. |
| 5. | General and administrative expenses decreased compared to the first quarter of 2014, primarily
due to: |
| · | Corporate administration
decreased by $0.5 million or 32% due to decrease in travel, advertising, promotion and meal expenses in general as part of the
Company’s cost cutting measures. |
| · | Salaries and benefits decreased
by $0.2 million or 7% due to elimination of certain positions due to cost cutting measures since the slide in silver prices. Impact
of the reorganization has been slightly muted due to severance costs. |
| 6. | The Company’s investment and other income is primarily comprised of gain or losses
on the following: |
| · | A total of $0.5 million gain on fair value
adjustment of prepayment facilities, which contains commodity price swaps and call options on a portion of the Company’s
lead and zinc production. The gain on prepayment facilities in the first quarter of 2014 was $1.4 million; |
| · | $1.3 million gain on the Company’s
derivative on silver doré forward contracts for 1,044,000 ounces of silver, which had an average cost of $16.58
per ounce versus the market price of $17.79 per ounce at the end of the quarter. |
| · | $0.1 million gain from investment
in marketable securities, which were adjusted to their quoted market price at the end of each period. |
| 7. | During the quarter, the Company recorded an income tax expense of $1.8 million compared
to an income tax expense of $4.4 million in the quarter ended March 31, 2014. The effective income tax rate in quarter was affected
by taxation effects on foreign currency translation, Mexican mining duties and non-deductible expenses. |
| 8. | As a result of the foregoing, net loss for the quarter ended March 31, 2015 was $1.1 million and EPS of ($0.01). |
SUMMARY OF QUARTERLY RESULTS
The following table presents selected financial information
for each of the most recent eight quarters:
| |
2015 | | |
2014 | | |
2013 | |
Selected Financial Information | |
Q1(1) | | |
Q4(2) | | |
Q3(3) | | |
Q2(4) | | |
Q1(5) | | |
Q4(6) | | |
Q3(7) | | |
Q2(8) | |
Revenue | |
$ | 54,569 | | |
$ | 72,480 | | |
$ | 40,770 | | |
$ | 66,927 | | |
$ | 65,296 | | |
$ | 58,989 | | |
$ | 76,882 | | |
$ | 48,372 | |
Cost of sales | |
$ | 32,336 | | |
$ | 44,873 | | |
$ | 31,973 | | |
$ | 42,727 | | |
$ | 35,270 | | |
$ | 31,437 | | |
$ | 36,060 | | |
$ | 23,891 | |
Depletion, depreciation and amortization | |
$ | 17,237 | | |
$ | 21,774 | | |
$ | 10,588 | | |
$ | 14,699 | | |
$ | 13,405 | | |
$ | 13,298 | | |
$ | 11,645 | | |
$ | 10,198 | |
Mine operating earnings (loss) | |
$ | 4,996 | | |
$ | 5,833 | | |
$ | (1,791 | ) | |
$ | 9,501 | | |
$ | 16,621 | | |
$ | 14,254 | | |
$ | 29,177 | | |
$ | 14,283 | |
Net (loss) earnings after tax | |
$ | (1,105 | ) | |
$ | (64,568 | ) | |
$ | (10,450 | ) | |
$ | 7,590 | | |
$ | 5,980 | | |
$ | (81,229 | ) | |
$ | 16,320 | | |
$ | 160 | |
Earnings (loss) per share (basic) | |
$ | (0.01 | ) | |
$ | (0.55 | ) | |
$ | (0.09 | ) | |
$ | 0.06 | | |
$ | 0.05 | | |
$ | (0.69 | ) | |
$ | 0.14 | | |
$ | 0.00 | |
Earnings (loss) per share (diluted) | |
$ | (0.01 | ) | |
$ | (0.55 | ) | |
$ | (0.09 | ) | |
$ | 0.06 | | |
$ | 0.05 | | |
$ | (0.69 | ) | |
$ | 0.14 | | |
$ | 0.00 | |
| 1. | During the first quarter of 2015, mine operating earnings was $5.0 million compared to $5.8 million
in the quarter ended December 31, 2014. The decrease in mine operating earnings was primarily affected by decrease in silver prices
and silver equivalent ounces sold, as approximately 934,000 ounces of silver sales that were suspended in the third quarter of
2014 were sold in the quarter ended December 31, 2014. Net loss for the quarter was $1.1 million, compared to a loss of $64.6 million
in the previous quarter due to a non-cash impairment charge of $102.0 million, or $66.0 million net of tax, recognized at the end
of the previous quarter. |
| 2. | In the quarter ended December 31, 2014, mine operating earnings was $5.8 million compared to mine
operating loss of $1.8 million in the quarter ended September 30, 2014. The increase in mine operating earnings was attributed
to additional silver equivalent ounces sold as approximately 934,000 ounces of silver sales that were suspended at the end of the
third quarter of 2014 due to declining silver prices. Net loss for the quarter was $64.6 million compared to $10.5 million in the
previous quarter due to a non-cash impairment charge of $102.0 million, or $66.0 million net of tax, related to some of the Company’s
non-current assets during the quarter and related taxation effects. |
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 19 |
| 3. | In the quarter ended September 30, 2014, mine operating loss was $1.8 million compared to mine
operating earnings of $9.5 million in the quarter ended June 30, 2014. The decrease in mine operating earnings was primarily attributed
to the Company’s decision to suspend approximately 934,000 in silver sales near the end of the quarter as a result of significant
decline in silver prices during the quarter. Net earnings also decreased $18.0 million compared to the preceding quarter as a result
of a decrease in mine operating earnings and a one-time litigation gain of $14.1 million recognized in the second quarter of 2014. |
| 4. | In the quarter ended June 30, 2014, mine operating earnings decreased by 43% to $9.5 million compared
to $16.6 million in the quarter ended March 31, 2014. Net earnings increased by 27% to $7.6 million from $6.0 million in the
quarter ended March 31, 2014. Increase in net earnings was primarily attributed to $14.1 million litigation gain, partially
offset by decrease in mine operating earnings due to 6% decrease in average realized silver price and higher depletion, depreciation
and amortization due to increase in production rate. |
| 5. | In the quarter ended March 31, 2014, mine operating earnings improved 17% to $16.6 million compared
to $14.3 million in the quarter ended December 31, 2013. Net earnings increased $87.2 million to $6.0 million compared to
a loss of $81.2 million in the previous quarter. Net earnings in the previous quarter was affected by a $28.8 million non-cash
impairment of non-current assets and $38.8 million non-cash adjustment to deferred income tax expense in relation to the Mexican
Tax Reform. |
| 6. | In the quarter ended December 31, 2013, mine operating earnings decreased $14.9 million or 51%
compared to the quarter ended September 30, 2013, primarily attributed to decrease of 17% or 673,621 ounces of payable equivalent
silver ounces sold. More ounces were sold in the prior quarter due to sale of approximately 650,000 ounces of silver sales that
were suspended and delayed at the end of the second quarter. In addition, depletion, depreciation and amortization was higher due
to 9% increase in tonnes milled during the fourth quarter compared to the prior quarter. Net loss after tax was $81.2 million compared
to net earnings of $16.3 million. The decrease was attributed to $28.8 million impairment on goodwill and mining interests,
$14.9 million decline in mine operating earnings, as well as $38.8 million non-cash adjustment to deferred income tax expense recorded
during the quarter in relation to the Mexican Tax Reform. |
| 7. | In the quarter ended September 30, 2013, mine operating earnings increased $14.9 million or 104%
compared to the quarter ended June 30, 2013, primarily attributed to an increase of 57% or 1,407,022 ounces of payable equivalent
silver ounces sold, which includes approximately 650,000 ounces of silver sales that were suspended and delayed at the end of the
second quarter of 2013 due to declining silver prices. Net earnings after tax was $16.3 million, an increase of $16.2 million compared
to the previous quarter due to increase in mine operating earnings and investment and other income. |
| 8. | In the quarter ended June 30, 2013, mine operating earnings decreased $20.3 million or 59% compared
to the quarter ended March 31, 2013, primarily attributed to a 25% decline in silver prices and management’s decision to
suspend approximately 700,000 ounces of silver sales near quarter end in order to maximize future profits. Net earnings after tax
was $0.2 million, a decrease of $26.4 million compared to the previous quarter due to decrease in mine operating earnings and $5.9
million loss on investment in silver futures and marketable securities, compared to a one-time gain of $9.1 million from termination
fee of the Orko acquisition in the previous quarter. |
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 20 |
LIQUIDITY, CAPITAL RESOURCES AND CONTRACTUAL
OBLIGATIONS
Liquidity
As at March 31, 2015, the Company held
cash and cash equivalents of $22.4 million compared to $40.3 million at December 31, 2014. Cash and cash equivalent is primarily
comprised of cash held with reputable financial institutions and are invested in highly liquid short-term investments with maturities
of three months or less. The funds are not exposed to liquidity risk and there are no restrictions on the ability of the Company
to use these funds to meet its obligations.
Cash and cash equivalents decreased by
$18.0 million during the quarter. The Company’s cash flows from operating, investing and financing activities during the
quarter are summarized as follows:
| · | Cash provided by operating activities
of $6.4 million |
| · | Cash used in investing activities of $13.4
million, primarily related to: |
| o | $11.4 million spent on mining interests, of which $6.8 million were sustaining mine development
and exploration activities |
| o | $2.0 million spent on purchase of property, plant and equipment and deposits for the acquisition
of non-current assets |
| · | Cash used in financing activities of $10.4
million, of which: |
| o | $5.7 million was spent on repayment of by-product prepayment facilities |
| o | $3.5 million was spent on repayment of lease obligations |
| o | $1.1 million was spent on financing costs |
Capital expenditures on mineral properties
have decreased compared to the prior year as the Company suspended some discretionary capital expenditures due to the decline in
silver price over the past year, as well as efforts by the Company to cut costs and re-negotiate its contracts with contractors
and suppliers.
Working capital as at March 31, 2015 is
a deficit of $12.6 million compared to a deficit of $2.9 million at December 31, 2014.
On April 22, 2015, the Company completed
a CAD$30.0 million bought deal private placement by issuing 4,620,000 common shares at a price of CAD$6.50 per share. The Company
intends to use the net proceeds of the offering for general working capital purposes and to improve the underground development
at the La Guitarra Silver Mine in the Coloso area and constructing a 760 metre ramp to the Nazareno area by year end.
Capital Resources
The Company’s objectives when managing
capital are to maintain financial flexibility to continue as a going concern while optimizing growth and maximizing returns of
investments from shareholders. The Company’s overall strategy with respect to capital risk management remains unchanged from
the year ended December 31, 2014.
The Company monitors its capital structure
and, based on changes in operations and economic conditions, may adjust the structure by repurchasing shares, issuing new shares,
issuing new debt or retiring existing debt. The Company prepares an annual budget and quarterly forecasts to facilitate the management
of its capital requirements. The annual budget is approved by the Company’s Board of Directors.
The Company is not subject to any externally
imposed capital requirements with the exception of complying with covenant under the Prepayment Facility agreement. As at March
31, 2015 and December 31, 2014, the Company was in compliance with these covenants.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 21 |
Contractual Obligations and Commitments
As at March 31, 2015, the Company’s
contractual obligations and commitments are summarized as follows:
| |
Contractual | | |
Less than | | |
1 to 3 | | |
4 to 5 | | |
After 5 | |
| |
Cash Flows | | |
1 year | | |
years | | |
years | | |
years | |
Trade and other payables | |
$ | 35,613 | | |
$ | 35,613 | | |
$ | - | | |
$ | - | | |
$ | - | |
Prepayment facilities | |
| 59,923 | | |
| 30,616 | | |
| 29,307 | | |
| - | | |
| - | |
Finance lease obligations | |
| 26,493 | | |
| 12,225 | | |
| 13,652 | | |
| 616 | | |
| - | |
Decommissioning liabilities | |
| 16,816 | | |
| - | | |
| - | | |
| - | | |
| 16,816 | |
Purchase obligations and commitments | |
| 5,222 | | |
| 5,222 | | |
| - | | |
| - | | |
| - | |
| |
$ | 144,067 | | |
$ | 83,676 | | |
$ | 42,959 | | |
$ | 616 | | |
$ | 16,816 | |
Management is of the view that the above
contractual obligations and commitments will be sufficiently funded by current working capital, future operating cash flows, available
debt facilities, and new equity invested in April 2015 as at the date of this MD&A.
MANAGEMENT OF RISKS AND UNCERTAINTIES
The Company thoroughly examines the various
financial instruments and risks to which it is exposed and assesses the impact and likelihood of those risks. These risks may include
credit risk, liquidity risk, currency risk, commodity price risk and interest rate risk. Where material, these risks are reviewed
and monitored by the Board of Directors.
Liquidity Risk
Liquidity risk is the risk that the Company
will not be able to meet its financial obligations as they arise. The Company has in place a planning and budgeting process to
help determine the funds required to support the Company’s normal operating requirements and contractual obligations. The
Company believes it has sufficient cash on hand, combined with cash flows from operations, to meet operating requirements as they
arise for at least the next 12 months.
Based on the Company’s current operating
plan, the Company believes it has sufficient cash on hand, combined with cash flows from operations, to meet its ongoing operating
requirements as they arise for at least the next 12 months. If commodity prices in the metals markets were to decrease significantly,
or the Company was to deviate significantly from its operating plan, the Company may need a further injection of capital to address
its cash flow requirements.
Currency Risk
The Company is exposed to foreign exchange
risk primarily relating to financial instruments that are denominated in Canadian dollars or Mexican Pesos, which would impact
the Company’s net earnings and other comprehensive income. To manage foreign exchange risk, the Company may occasionally
enter into short-term foreign currency derivatives. The foreign currency derivatives are not designated as hedging instruments
for accounting purposes.
The sensitivity of the Company’s
net earnings and comprehensive income due to changes in the exchange rate between the Canadian dollar and the Mexican peso against
the U.S. dollar is included in the table below:
| |
March 31, 2015 | | |
December 31, 2014 | |
| |
Cash and cash equivalents | | |
Trade and other receivables | | |
Trade and other payables | | |
Net assets (liabilities) exposure | | |
Effect of +/- 10% change in currency | | |
Net assets (liabilities) exposure | | |
Effect of +/- 10% change in currency | |
Canadian dollar | |
$ | 4,335 | | |
$ | 1,209 | | |
$ | (598 | ) | |
$ | 4,946 | | |
$ | 495 | | |
$ | 6,791 | | |
$ | 679 | |
Mexican peso | |
| 673 | | |
| 6,351 | | |
| (19,656 | ) | |
| (12,632 | ) | |
| (1,263 | ) | |
| (12,430 | ) | |
| (1,243 | ) |
| |
$ | 5,008 | | |
$ | 7,560 | | |
$ | (20,254 | ) | |
$ | (7,686 | ) | |
$ | (769 | ) | |
$ | (5,639 | ) | |
$ | (564 | ) |
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 22 |
Commodity Price Risk
Commodity price risk is the risk that movements
in the spot price of silver have a direct and immediate impact on the Company’s income or the value of its related financial
instruments. The Company also derives by-product revenue from the sale of gold, lead, zinc and iron ore, which accounts for approximately
28% of the Company’s gross revenue. The Company’s sales are directly dependent on commodity prices that have shown
volatility and are beyond the Company’s control. The Company has short-term forward silver contracts to sell its doré
production (see Note 13(b)) and a forward sales agreement to sell a portion of the Company’s lead and zinc production at
a fixed price. The Company does not use derivative instruments to hedge its commodity price risk to silver. The Company purchased
call options on lead and zinc futures to mitigate potential exposure to future price increases in lead and zinc for its lead and
zinc forward sales agreements.
As at March 31, 2015, a 10% increase or
decrease of metal prices would have the following impact on net earnings:
| |
March 31, 2015 | |
| |
Silver | | |
Gold | | |
Lead | | |
Zinc | | |
Effect of +/- 10% change in metal prices | |
Metals subject to provisional price adjustments | |
$ | 724 | | |
$ | 36 | | |
$ | 586 | | |
$ | 340 | | |
$ | 1,686 | |
Metals in doré and concentrates inventory | |
| 60 | | |
| 8 | | |
| 3 | | |
| 4 | | |
| 75 | |
Metals in forward silver contracts | |
| 1,733 | | |
| - | | |
| - | | |
| - | | |
| 1,733 | |
Prepayment facilities | |
| - | | |
| - | | |
| (3,873 | ) | |
| (1,422 | ) | |
| (5,295 | ) |
| |
$ | 2,517 | | |
$ | 44 | | |
$ | (3,284 | ) | |
$ | (1,078 | ) | |
$ | (1,801 | ) |
| |
December 31, 2014 | |
| |
Silver | | |
Gold | | |
Lead | | |
Zinc | | |
Effect of +/- 10% change in metal prices | |
Metals subject to provisional price adjustments | |
$ | 969 | | |
$ | 48 | | |
$ | 938 | | |
$ | 109 | | |
$ | 2,064 | |
Metals in doré and concentrates inventory | |
| 86 | | |
| 13 | | |
| 6 | | |
| - | | |
| 105 | |
Prepayment facilities | |
| - | | |
| - | | |
| (4,204 | ) | |
| (1,670 | ) | |
| (5,874 | ) |
| |
$ | 1,055 | | |
$ | 61 | | |
$ | (3,260 | ) | |
$ | (1,561 | ) | |
$ | (3,705 | ) |
Political and Country Risk
First Majestic currently conducts foreign
operations primarily in México, and as such the Company’s operations are exposed to various levels of political and
economic risks by factors outside of the Company’s control. These potential factors include, but are not limited to: royalty
and tax increases or claims by governmental bodies, expropriation or nationalization, foreign exchange controls, high rates of
inflation, extreme fluctuations in foreign currency exchange rates, import and export regulations, cancellation or renegotiation
of contracts and environmental and permitting regulations. The Company currently has no political risk insurance coverage against
these risks.
The Company is unable to determine the
impact of these risks on its future financial position or results of operations. Changes, if any, in mining or investment policies
or shifts in political attitude in foreign countries may substantively affect Company’s exploration, development and production
activities.
Environmental and Health and Safety
Risks
The Company’s activities are subject
to extensive laws and regulations governing environmental protection and employee health and safety. Environmental laws and regulations
are complex and have tended to become more stringent over time. The Company is required to obtain governmental permits and in some
instances air, water quality, and mine reclamation rules and permits. The Company has complied with environmental taxes applied
to the use of certain fossil fuels according to the Kyoto Protocol. Although the Company makes provisions for reclamation costs,
it cannot be assured that these provisions will be adequate to discharge its future obligations for these costs. Failure to comply
with applicable environmental and health and safety laws may result in injunctions, damages, suspension or revocation of permits
and imposition of penalties. While the health and safety of our people and responsible environmental stewardship are our top priorities,
there can be no assurance that First Majestic has been or will be at all times in complete compliance with such laws, regulations
and permits, or that the costs of complying with current and future environmental and health and safety laws and permits will not
materially and adversely affect the Company’s business, results of operations or financial condition.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 23 |
Claims and Legal Proceedings Risks
The Company is subject to various claims
and legal proceedings covering a wide range of matters that arise in the ordinary course of business activities. Many factors,
both known and unknown, could cause actual results, performance or achievements to be materially different from the results, performance
or achievements that are or may be expressed or implied by such forward-looking statements or information and the Company has made
assumptions and estimates based on or related to many of these factors. Such factors include, without limitation: availability
of time on court calendars in Canada and elsewhere; the recognition of Canadian judgments under Mexican law; the possibility of
settlement discussions; the risk of appeal of judgment; and the insufficiency of the defendant's assets to satisfy the judgment
amount. Each of these matters is subject to various uncertainties and it is possible that some of these matters may be resolved
unfavourably to the Company. First Majestic carries liability insurance coverage and establishes provisions for matters that are
probable and can be reasonably estimated. In addition, the Company may be involved in disputes with other parties in the future
which may result in a significant impact on our financial condition, cash flow and results of operations.
Although the Company has taken steps to
verify ownership and legal title to mineral properties in which it has an interest, according to the usual industry standards for
the stage of mining, development and exploration of such properties, these procedures do not guarantee the Company’s title.
Such properties may be subject to prior agreements or transfers, and title may be affected by undetected defects. However, management
is not aware of any such agreements, transfers or defects.
Since June 2013, Davila Santos pursued
various applications and appeals to reverse the judgment by the Supreme Court of British Columbia. As judgment against Davila Santos
was not regarded as conclusive until outcome of the appeals were determinable, the sum of $14.1 million received as partial payment
of the judgment was recorded as deferred litigation gain on the Company’s statements of financial position prior to the current
period. On June 5, 2014, the Court of Appeal dismissed the appeal filed by the defendants. As a result, the Company has recognized
the $14.1 million deferred litigation gain as other income in the second quarter.
On June 27, 2014, Davila Santos filed an
application for leave to appeal to the Supreme Court of Canada, which did not succeed. However, there can be no guarantee of collection
on the remainder of the judgment amount and it is likely that it will be necessary to take additional action in México and/or
elsewhere to recover the remaining balance. Therefore, as at March 31, 2015, the Company has not accrued any of the remaining balance
of $64.3 million (CAD$81.5 million) due to the Company.
OTHER FINANCIAL INFORMATION
Share Repurchase Program
The Company has an ongoing share repurchase
program to repurchase up to 5,879,732 of its common shares, which represents approximately 5% of the Company’s issued and
outstanding shares. The normal course issuer bids will be carried through the facilities of the Toronto Stock Exchange and alternative
Canadian marketplaces. No shares were repurchased during the three months ended March 31, 2015 and 2014.
Off-Balance Sheet Arrangements
At March 31, 2015, the Company had no material
off-balance sheet arrangements such as contingent interest in assets transferred to an entity, derivative instruments obligations
or any obligations that generate financing, liquidity, market or credit risk to the Company, other than contingent liabilities
and vendor liability and interest, as disclosed in this MD&A and the consolidated financial statements and the related notes.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 24 |
Related Party Disclosures
Amounts paid to related parties were incurred
in the normal course of business and measured at the exchange amount, which is the amount agreed upon by the transacting parties
and on terms and conditions similar to non-related parties. During the quarter ended March 31, 2015, the Company advanced an additional
$0.5 million to First Mining as a promissory note with an interest rate of 9% per annum, which is repayable on demand. As at March
31, 2015, the total amount of promissory notes receivable, including accrued interest, from First Mining was $1.1 million (December
31, 2014 - $0.5 million). There were no other significant transactions with related parties outside of the ordinary course
of business during the quarter ended March 31, 2014.
SUBSEQUENT EVENTS
The following significant events
occurred subsequent to March 31, 2015:
| a) | the Company completed a CAD$30.0 million bought deal private placement by issuing 4,620,000 common
shares at a price of CAD$6.50 per share; |
| b) | 112,500 options were granted with a weighted average exercise price of CAD$6.90 and expire in five
years from the grant date; and |
| c) | 20,000 options were cancelled. |
Pursuant to the above subsequent events,
the Company has 122,214,640 common shares outstanding as at the date on which this MD&A was approved and authorized for issue
by the Board of Directors.
ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES
Future Changes in Accounting Policies
Not Yet Effective as at March 31, 2015
Revenue Recognition
In May 2014, the IASB issued IFRS 15 –
Revenue from Contracts with Customers ("IFRS 15") which supersedes IAS 11 – Construction Contracts,
IAS 18 – Revenue, IFRIC 13 – Customer Loyalty Programmes, IFRIC 15 – Agreements for the Construction
of Real Estate, IFRIC 18 – Transfers of Assets from Customers, and SIC 31 – Revenue – Barter Transactions
Involving Advertising Services. IFRS 15 establishes a single five-step model framework for determining the nature, amount,
timing and uncertainty of revenue and cash flows arising from a contract with a customer. The standard is effective for annual
periods beginning on or after January 1, 2017, with early adoption permitted. The Company is currently evaluating the impact of
the adoption of this standard on its consolidated financial statements.
Financial instruments
In July 2014, the IASB issued the final
version of IFRS 9 – Financial Instruments ("IFRS 9") to replace IAS 39 – Financial Instruments:
Recognition and Measurement. IFRS 9 provides a revised model for recognition and measurement of financial instruments and a
single, forward-looking “expected loss” impairment model. IFRS 9 also includes a substantially reformed approach to
hedge accounting. The standard is effective for annual periods beginning on or after January 1, 2018, with early adoption permitted.
The Company is currently evaluating the impact of the adoption of this standard on its consolidated financial statements.
Critical Accounting Judgments and Estimates
The preparation of consolidated financial
statements in conformity with IFRS as issued by IASB requires management to make judgments, estimates and assumptions about future
events that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts
of revenue and expenses during the reporting period. Although these estimates are based on management’s best knowledge of
the amount, events or actions, actual results may differ from these estimates. There were no changes in critical accounting judgments
and estimates that were significantly different from those disclosed in the Company’s annual MD&A as at and for the year
ended December 31, 2014.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 25 |
NON-GAAP MEASURES
The Company has included certain non-GAAP
measures including “Cash costs per ounce”, “Production cost per tonne”, “All-in sustaining costs
per ounce”, “Average realized silver price”, “Adjusted Earnings per share”, “Cash flow per
share” and "Working capital” to supplement its condensed interim consolidated financial statements, which are
presented in accordance with IFRS. The terms IFRS and generally accepted accounting principles (“GAAP”) are used interchangeably
throughout this MD&A.
The Company believes that these measures,
together with measures determined in accordance with IFRS, provide investors with an improved ability to evaluate the underlying
performance of the Company. Non-GAAP measures do not have any standardized meaning prescribed under IFRS, and therefore they may
not be comparable to similar measures employed by other companies. The data is intended to provide additional information and should
not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS.
Cash Cost per Ounce, All-In Sustaining
Cost per Ounce and Production Cost per Tonne
Cash costs per ounce and total production
cost per tonne are non-GAAP measures used by the Company to manage and evaluate operating performance at each of the Company’s
operating mining units, and are widely reported in the silver mining industry as benchmarks for performance, but do not have a
standardized meaning and are disclosed in addition to IFRS measures.
All-In Sustaining Cost (“AISC”)
is a non-GAAP measure and was calculated based on guidance provided by the World Gold Council (“WGC”) in June 2013.
WGC is not a regulatory industry organization and does not have the authority to develop accounting standards for disclosure requirements.
Other mining companies may calculate AISC differently as a result of differences in underlying accounting principles and policies
applied, as well as differences in definitions of sustaining versus development capital expenditures.
AISC is a more comprehensive measure than
cash cost per ounce for the Company’s consolidated operating performance by providing greater visibility, comparability and
representation of the total costs associated with producing silver from its current operations.
The Company defines sustaining capital
expenditures as, “costs incurred to sustain and maintain existing assets at current productive capacity and constant planned
levels of productive output without resulting in an increase in the life of assets, future earnings, or improvements in recovery
or grade. Sustaining capital includes costs required to improve/enhance assets to minimum standards for reliability, environmental
or safety requirements. Sustaining capital expenditures excludes all expenditures at the Company’s new projects and certain
expenditures at current operations which are deemed expansionary in nature.”
Consolidated AISC includes total production
cash costs incurred at the Company’s mining operations, which forms the basis of the Company’s total cash costs. Additionally,
the Company includes sustaining capital expenditures, corporate general and administrative expense, exploration and evaluation
costs, share-based payments and reclamation cost accretion. AISC by mine does not include certain corporate and non-cash items
such as general and administrative expense and share-based payments. The Company believes that this measure represents the total
sustainable costs of producing silver from current operations, and provides the Company and other stakeholders of the Company with
additional information of the Company’s operational performance and ability to generate cash flows. As the measure seeks
to reflect the full cost of silver production from current operations, new project capital and expansionary capital at current
operations are not included. Certain other cash expenditures, including tax payments, dividends and financing costs are also not
included.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 26 |
The following tables provide a detailed
reconciliation of these measures to cost of sales, as reported in notes to our consolidated financial statements.
(expressed in thousands of U.S. dollars, | |
Three Months Ended March 31, 2015 | |
except ounce and per ounce amounts) | |
La Encantada | | |
La Parrilla | | |
Del Toro | | |
San Martin | | |
La Guitarra | | |
Consolidated | |
Production cost (A) | |
$ | 7,354 | | |
$ | 7,361 | | |
$ | 7,560 | | |
$ | 5,130 | | |
$ | 2,219 | | |
$ | 29,624 | |
Add: transportation and other selling cost | |
| 119 | | |
| 612 | | |
| 546 | | |
| 76 | | |
| 123 | | |
| 1,476 | |
Add: smelting and refining cost | |
| 245 | | |
| 3,204 | | |
| 3,816 | | |
| 153 | | |
| 824 | | |
| 8,242 | |
Add: environmental duty and royalties cost | |
| 49 | | |
| 113 | | |
| 84 | | |
| 59 | | |
| 24 | | |
| 329 | |
Total cash cost before by-product credits | |
$ | 7,767 | | |
$ | 11,290 | | |
$ | 12,006 | | |
$ | 5,418 | | |
$ | 3,190 | | |
$ | 39,671 | |
Deduct: By-product credits | |
| (26 | ) | |
| (6,989 | ) | |
| (7,954 | ) | |
| (1,831 | ) | |
| (1,086 | ) | |
| (17,886 | ) |
Total cash cost
(B) | |
$ | 7,741 | | |
$ | 4,301 | | |
$ | 4,052 | | |
$ | 3,587 | | |
$ | 2,104 | | |
$ | 21,785 | |
Workers’ Participation | |
| (5 | ) | |
| - | | |
| - | | |
| (6 | ) | |
| 15 | | |
| 4 | |
General and administrative expenses | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 4,157 | |
Share-based payments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,609 | |
Accretion of decommissioning liabilities | |
| 56 | | |
| 40 | | |
| 40 | | |
| 39 | | |
| 21 | | |
| 196 | |
Sustaining capital expenditures | |
| 1,890 | | |
| 2,639 | | |
| 1,681 | | |
| 1,336 | | |
| 1,164 | | |
| 9,030 | |
All-In Sustaining
Costs (C) | |
$ | 9,682 | | |
$ | 6,980 | | |
$ | 5,773 | | |
$ | 4,956 | | |
$ | 3,304 | | |
$ | 36,781 | |
Payable silver ounces produced (D) | |
| 542,556 | | |
| 554,762 | | |
| 796,577 | | |
| 570,221 | | |
| 186,513 | | |
| 2,650,629 | |
Tonnes milled (E) | |
| 167,270 | | |
| 172,647 | | |
| 157,934 | | |
| 88,362 | | |
| 45,396 | | |
| 631,609 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total cash cost per ounce (B/D) | |
$ | 14.27 | | |
$ | 7.75 | | |
$ | 5.09 | | |
$ | 6.29 | | |
$ | 11.28 | | |
$ | 8.22 | |
All-in sustaining cost per ounce (C/D) | |
$ | 17.85 | | |
$ | 12.58 | | |
$ | 7.25 | | |
$ | 8.69 | | |
$ | 17.71 | | |
$ | 13.88 | |
Production cost per tonne (A/E) | |
$ | 43.96 | | |
$ | 42.64 | | |
$ | 47.87 | | |
$ | 58.06 | | |
$ | 48.88 | | |
$ | 46.90 | |
(expressed in thousands of U.S. dollars, | |
Three Months Ended March 31, 2014 | |
except ounce and per ounce amounts) | |
La Encantada | | |
La Parrilla | | |
Del Toro | | |
San Martin | | |
La Guitarra | | |
Consolidated | |
Production cost (A) | |
$ | 8,318 | | |
$ | 7,707 | | |
$ | 11,168 | | |
$ | 4,415 | | |
$ | 2,313 | | |
$ | 33,921 | |
Add: transportation and other selling cost | |
| 226 | | |
| 797 | | |
| 430 | | |
| 75 | | |
| 119 | | |
| 1,647 | |
Add: smelting and refining cost | |
| 379 | | |
| 3,071 | | |
| 1,566 | | |
| 92 | | |
| 695 | | |
| 5,803 | |
Add: environmental duty and royalties cost | |
| 113 | | |
| 186 | | |
| 73 | | |
| 35 | | |
| 29 | | |
| 436 | |
Total cash cost before by-product credits | |
$ | 9,036 | | |
$ | 11,761 | | |
$ | 13,237 | | |
$ | 4,617 | | |
$ | 3,156 | | |
$ | 41,807 | |
Deduct: By-product credits | |
| (31 | ) | |
| (6,908 | ) | |
| (2,875 | ) | |
| (973 | ) | |
| (2,917 | ) | |
| (13,704 | ) |
Total cash cost
(B) | |
$ | 9,005 | | |
$ | 4,853 | | |
$ | 10,362 | | |
$ | 3,644 | | |
$ | 239 | | |
$ | 28,103 | |
Workers’ Participation | |
| 779 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 779 | |
General and administrative expenses | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 4,975 | |
Share-based payments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,648 | |
Accretion of decommissioning liabilities | |
| 56 | | |
| 35 | | |
| 47 | | |
| 33 | | |
| 31 | | |
| 202 | |
Sustaining capital expenditures | |
| 4,398 | | |
| 4,493 | | |
| 3,858 | | |
| 2,078 | | |
| 1,653 | | |
| 16,480 | |
All-In Sustaining
Costs (C) | |
$ | 14,238 | | |
$ | 9,381 | | |
$ | 14,267 | | |
$ | 5,755 | | |
$ | 1,923 | | |
$ | 53,187 | |
Payable silver ounces produced (D) | |
| 1,039,398 | | |
| 782,239 | | |
| 627,532 | | |
| 281,698 | | |
| 111,374 | | |
| 2,842,241 | |
Tonnes milled (E) | |
| 181,924 | | |
| 186,216 | | |
| 144,822 | | |
| 78,524 | | |
| 46,177 | | |
| 637,663 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total cash cost per ounce (B/D) | |
$ | 8.67 | | |
$ | 6.21 | | |
$ | 16.50 | | |
$ | 12.94 | | |
$ | 2.14 | | |
$ | 9.88 | |
All-in sustaining cost per ounce (C/D) | |
$ | 13.70 | | |
$ | 11.99 | | |
$ | 22.74 | | |
$ | 20.43 | | |
$ | 17.27 | | |
$ | 18.71 | |
Production cost per tonne (A/E) | |
$ | 45.77 | | |
$ | 41.38 | | |
$ | 77.09 | | |
$ | 56.21 | | |
$ | 50.07 | | |
$ | 53.20 | |
Average Realized Silver Price per Ounce
Revenues are presented as the net sum of
invoiced revenues related to delivered shipments of silver doré bars and concentrates, including associated metal by-products
of gold, lead, zinc and iron ore after having deducted refining and smelting charges, and after elimination of intercompany shipments
of silver, silver being minted into coins, ingots and bullion products.
The following is an analysis of the gross
revenues prior to refining and smelting charges, and shows deducted smelting and refining charges to arrive at the net reportable
revenue for the period per IFRS. Gross revenues are divided into payable equivalent silver ounces sold to calculate the average
realized price per ounce of silver equivalents sold.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 27 |
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Revenues as reported | |
$ | 54,569 | | |
$ | 65,296 | |
Add back: smelting and refining charges | |
| 8,242 | | |
| 5,803 | |
Gross Revenues | |
| 62,811 | | |
| 71,099 | |
Payable equivalent silver ounces sold | |
| 3,683,882 | | |
| 3,401,515 | |
Average realized price per ounce of silver sold(1) | |
$ | 17.05 | | |
$ | 20.90 | |
Average market price per ounce of silver per COMEX | |
$ | 16.70 | | |
$ | 20.46 | |
| (1) | Average
realized price per ounce of silver sold in each reporting period is affected by mark-to-market
adjustments and final settlements on concentrate shipments in prior periods. Concentrates
sold to third-party smelters are provisionally priced and the price is not settled until
a predetermined future date, typically one to four months after delivery to the customer,
based on the market price at that time. The mark-to-market adjustments do not apply to
doré sales. |
Adjusted Earnings per Share (“Adjusted
EPS”)
The Company uses the financial measure
“Adjusted EPS” to supplement information in its consolidated financial statements. The Company believes that, in addition
to conventional measures prepared in accordance with IFRS, the Company and certain investors and analysts use this information
to evaluate the Company’s performance. The Company excludes non-cash and unusual items from net earnings to provide a measure
which allows the Company and investors to evaluate the operating results of the underlying core operations. The presentation of
Adjusted EPS is not meant to be a substitute for EPS presented in accordance with IFRS, but rather should be evaluated in conjunction
with such IFRS measure.
The following table provides a detailed
reconciliation of net earnings as reported in the Company’s consolidated financial statements to adjusted net earnings and
Adjusted EPS.
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Net earnings as reported | |
$ | (1,105 | ) | |
$ | 5,980 | |
Adjustments for non-cash or unusual items: | |
| | | |
| | |
Deferred income tax expense | |
| 1,694 | | |
| 445 | |
Share-based payments | |
| 1,609 | | |
| 2,648 | |
Gain from fair value adjustment of prepayment facility | |
| (468 | ) | |
| (1,425 | ) |
Gain from investment in silver derivatives and marketable securities | |
| (1,395 | ) | |
| (1,102 | ) |
Recovery of write-down of mineral inventory | |
| (654 | ) | |
| - | |
Adjusted net (loss) earnings | |
$ | (319 | ) | |
$ | 6,546 | |
Weighted average number of shares on issue - basic | |
| 117,594,640 | | |
| 117,227,432 | |
Adjusted EPS | |
$ | (0.00 | ) | |
$ | 0.06 | |
Cash Flow per Share
Cash Flow per Share is determined based
on operating cash flows before movements in working capital and income taxes, as illustrated in the consolidated statements of
cash flow, divided by the weighted average shares outstanding during the period.
| |
Three Months Ended March 31, | |
| |
2015 | | |
2014 | |
Operating Cash Flows before
Working Capital and Taxes | |
$ | 17,314 | | |
$ | 25,353 | |
Weighted average number of shares on issue - basic | |
| 117,594,640 | | |
| 117,227,432 | |
Cash Flow per Share | |
$ | 0.15 | | |
$ | 0.22 | |
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 28 |
Working Capital
Working capital is determined based on
current assets and current liabilities as reported in the Company’s consolidated financial statements. The Company uses working
capital as a measure of the Company’s short-term financial health and operating efficiency.
| |
March 31, | | |
December 31, | |
| |
2015 | | |
2014 | |
Current Assets | |
$ | 61,866 | | |
$ | 75,352 | |
Less: Current Liabilities | |
| (74,464 | ) | |
| (78,222 | ) |
Working Capital | |
$ | (12,598 | ) | |
$ | (2,870 | ) |
ADDITIONAL GAAP MEASURES
The Company uses additional financial measures
which should be evaluated in conjunction with IFRS. It is intended to provide additional information and should not be considered
in isolation or as a substitute for measures prepared in accordance with IFRS. The following additional GAAP measures are used:
Gross Margin
Gross margin represents the difference
between revenues and cost of sales, excluding depletion, depreciation and amortization. Management believes that this presentation
provides useful information to investors to evaluate the Company’s mine operating performance prior to non-cash depletion,
depreciation and amortization in order to assess the Company’s ability to generate operating cash flow.
Mine Operating Earnings
Mine operating earnings represents the
difference between gross margin and depletion, depreciation and amortization. Management believes that mine operating earnings
provides useful information to investors because mine operating earnings excludes expenses not directly associated with commercial
production.
Operating Cash Flows before Working
Capital and Taxes
Operating cash flows before working capital
and taxes represents cash flows generated from operations before changes in working capital and income taxes paid. Management believes
that this measure allows investors to evaluate the Company’s pre-tax cash flows generated from operations adjusted for fluctuations
in non-cash working capital items due to timing issues and the Company’s ability to service its debt.
The terms described above do not have a
standardized meaning prescribed by IFRS, therefore the Company’s definitions may not be comparable to similar measures presented
by other companies.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 29 |
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL
REPORTING
Disclosure Controls and Procedures
The Company’s management, with the
participation of its President and Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the
Company’s disclosure controls and procedures. Based upon the results of that evaluation, the Company’s President and
Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, 2015, the Company’s disclosure controls
and procedures were effective to provide reasonable assurance that the information required to be disclosed by the Company in reports
it files is recorded, processed, summarized and reported, within the appropriate time periods and is accumulated and communicated
to management, including the President and Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely
decisions regarding required disclosure.
Internal Control over Financial Reporting
The Company’s management, with the
participation of its President and Chief Executive Officer and Chief Financial Officer, is responsible for establishing and maintaining
adequate internal control over financial reporting as such term is defined in the rules of the United States Securities and Exchange
Commission and the Canadian Securities Administrators. The Company’s internal control over financial reporting is a process
designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements
for external purposes in accordance with IFRS as issued by the IASB. The Company’s internal control over financial reporting
includes policies and procedures that:
| • | maintaining records that accurately and fairly reflect, in reasonable detail, the transactions
and dispositions of assets of the Company; |
| • | provide reasonable assurance that transactions are recorded as necessary for preparation of financial
statements in accordance with IFRS; |
| • | provide reasonable assurance that the Company’s receipts and expenditures are made only in
accordance with authorizations of management and the Company’s Directors; and |
| • | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition,
use, or disposition of the Company’s assets that could have a material effect on the Company’s consolidated financial
statements. |
The Company’s internal control over
financial reporting may not prevent or detect all misstatements because of inherent limitations. Additionally, projections of any
evaluation of effectiveness for future periods are subject to the risk that controls may become inadequate because of changes in
conditions or deterioration in the degree of compliance with the Company’s policies and procedures.
There has been no change in the Company’s
internal control over financial reporting during the three months ended March 31, 2015 that has materially affected, or is reasonably
likely to materially affect, the Company’s internal control over financial reporting.
Limitations of Controls and Procedures
The Company’s management, including
the President and Chief Executive Officer and Chief Financial Officer, believes that any disclosure controls and procedures or
internal control over financial reporting, no matter how well conceived and operated, may not prevent or detect all misstatements
because of inherent limitations. Further, the design of a control system must reflect the fact that there are resource constraints,
and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems,
they cannot provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been prevented
or detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns
can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons,
by collusion of two or more people, or by unauthorized override of the control. The design of any control system also is based
in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed
in achieving its stated goals under all potential future conditions. Accordingly, because of the inherent limitations in a cost
effective control system, misstatements due to error or fraud may occur and not be detected.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 30 |
CAUTIONARY STATEMENTS
Cautionary Note regarding Forward-Looking
Statements
Certain information contained herein this
MD&A constitutes forward-looking statements. Forward-looking statements are frequently characterized by words such as “plan”,
“expect”, “forecast”, “project”, ”intend”, ”believe”, ”anticipate”,
“outlook” and other similar words, or statements that certain events or conditions “may” or “will”
occur. Forward-looking statements are based on the opinions and estimates of management at the dates the statements are made, and
are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially
from those projected in the forward-looking statements. These factors include, without limitation: the inherent risks involved
in the mining, exploration and development of mineral properties, the uncertainties involved in interpreting drilling results and
other geological data, fluctuating metal prices, the possibility of project delays or cost overruns or unanticipated excessive
operating costs and expenses, uncertainties related to the necessity of financing, the availability of and costs of financing needed
in the future, and other factors described in the Company’s Annual Information Form under the heading “Risk Factors”.
The Company undertakes no obligation to update forward-looking statements if circumstances or management’s estimates or opinions
should change other than as required by securities laws. The reader is cautioned not to place undue reliance on forward-looking
statements.
Cautionary Note regarding Reserves and
Resources
Mineral reserves and mineral resources
are determined in accordance with National Instrument 43-101 (“NI 43-101”), issued by the Canadian Securities Administrators.
This National Instrument lays out the standards of disclosure for mineral projects including rules relating to the determination
of mineral reserves and mineral resources. This includes a requirement that a certified Qualified Person (“QP”) (as
defined under the NI 43-101) supervises the preparation of the mineral reserves and mineral resources. Ramon Mendoza, P. Eng.,
Vice President of Technical Services and Jesus Velador, Ph.D., Regional Exploration Manager are certified QPs for the Company.
Ramon Mendoza has reviewed this MD&A for QP technical disclosures. All NI 43-101 technical reports can be found on the Company’s
website at www.firstmajestic.com or on SEDAR at www.sedar.com.
Cautionary Note to United States Investors
Concerning Estimates of Mineral Reserves and Resources
This Management’s Discussion and
Analysis has been prepared in accordance with the requirements of the securities laws in effect in Canada, which differ in certain
material respects from the disclosure requirements of United States securities laws. The terms “mineral reserve”, “proven
mineral reserve” and “probable mineral reserve” are Canadian mining terms as defined in accordance with Canadian
NI 43-101 Standards of Disclosure for Mineral Projects and the Canadian Institute of Mining, Metallurgy and Petroleum (the “CIM”)
- CIM Definition Standards on Mineral Resources and Mineral Reserves, adopted by the CIM Council, as amended. These definitions
differ from the definitions in the disclosure requirements promulgated by the Securities and Exchange Commission (the “Commission”)
and contained in Industry Guide 7 (“Industry Guide 7”). Under Industry Guide 7 standards, a “final” or
“bankable” feasibility study is required to report mineral reserves, the three-year historical average price is used
in any mineral reserve or cash flow analysis to designate mineral reserves and the primary environmental analysis or report must
be filed with the appropriate governmental authority.
In addition, the terms “mineral resource”,
“measured mineral resource”, “indicated mineral resource” and “inferred mineral resource” are
defined in and required to be disclosed by NI 43-101. However, these terms are not defined terms under Industry Guide 7 and are
not permitted to be used in reports and registration statements of United States companies filed with the Commission. Investors
are cautioned not to assume that any part or all of the mineral deposits in these categories will ever be converted into mineral
reserves. “Inferred mineral resources” have a great amount of uncertainty as to their existence, and great uncertainty
as to their economic and legal feasibility. It cannot be assumed that all or any part of an inferred mineral resource will ever
be upgraded to a higher category. Under Canadian rules, estimates of inferred mineral resources may not form the basis of feasibility
or pre-feasibility studies, except in rare cases. Investors are cautioned not to assume that all or any part of an inferred mineral
resource exists or is economically or legally mineable. Disclosure of “contained ounces” in a mineral resource is permitted
disclosure under Canadian regulations. In contrast, the Commission only permits U.S. companies to report mineralization that does
not constitute “mineral reserves” by Commission standards as in place tonnage and grade without reference to unit measures.
Accordingly, information contained in this
Management’s Discussion and Analysis may not be comparable to similar information made public by U.S. companies subject to
the reporting and disclosure requirements under the United States federal securities laws and the rules and regulations of the
Commission thereunder.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 31 |
Additional Information
Additional information on the Company,
including the Company’s Annual Information Form and the Company’s audited consolidated financial statements for the
year ended December 31, 2014, is available on SEDAR at www.sedar.com and on the Company’s website at www.firstmajestic.com.
First Majestic Silver Corp. 2015 First Quarter MD&A | Page 32 |
Exhibit 99.3
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, Keith Neumeyer, Chief Executive Officer of First Majestic
Silver Corp., certify the following:
| 1. | Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”)
of First Majestic Silver Corp. (the “issuer”) for the interim period ended March 31, 2015. |
| 2. | No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not
contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to
make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the
interim filings. |
| 3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report
together with the other financial information included in the interim filings fairly present in all material respects the financial
condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings. |
| 4. | Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining
disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined
in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer. |
| 5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying
officer(s) and I have, as at the end of the period covered by the interim filings |
| (a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
| (i) | material information relating to the issuer is made known to us by others, particularly during the period in which the interim
filings are being prepared; and |
| (ii) | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted
by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities
legislation; and |
| (b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s
GAAP. |
| 5.1 | Control framework: The control framework the issuer’s other certifying officer(s) and I used to design
the issuer’s ICFR is COSO’s 2013 Internal Control – Integrated Framework. |
| 5.2 | ICFR – material weakness relating to design: The issuer has disclosed in its interim MD&A for each
material weakness relating to design existing at the end of the interim period |
| (a) | a description of the material weakness; |
| (b) | the impact of the material weakness on the issuer’s financial reporting and its ICFR; and |
| (c) | the issuer’s current plans, if any, or any actions already undertaken, for remediating the material weakness. |
| 5.3 | Limitation on scope of design: N/A |
| 6. | Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s
ICFR that occurred during the period beginning on January 1, 2015 and ended on March 31, 2015 that has materially
affected, or is reasonably likely to materially affect, the issuer’s ICFR. |
Date: May 6, 2015
“Keith Neumeyer” |
|
|
|
Keith Neumeyer |
|
Chief Executive Officer |
|
Exhibit 99.4
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, Raymond Polman, Chief Financial Officer of First Majestic
Silver Corp., certify the following:
| 1. | Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”)
of First Majestic Silver Corp. (the “issuer”) for the interim period ended March 31, 2015. |
| 2. | No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not
contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to
make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the
interim filings. |
| 3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report
together with the other financial information included in the interim filings fairly present in all material respects the financial
condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings. |
| 4. | Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining
disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined
in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer. |
| 5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying
officer(s) and I have, as at the end of the period covered by the interim filings |
| (a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
| (i) | material information relating to the issuer is made known to us by others, particularly during the period in which the interim
filings are being prepared; and |
| (ii) | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted
by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities
legislation; and |
| (b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s
GAAP. |
| 5.1 | Control framework: The control framework the issuer’s other certifying officer(s) and I used to design
the issuer’s ICFR is COSO’s 2013 Internal Control – Integrated Framework. |
| 5.2 | ICFR – material weakness relating to design: The issuer has disclosed in its interim MD&A for each
material weakness relating to design existing at the end of the interim period |
| (a) | a description of the material weakness; |
| (b) | the impact of the material weakness on the issuer’s financial reporting and its ICFR; and |
| (c) | the issuer’s current plans, if any, or any actions already undertaken, for remediating the material weakness. |
| 5.3 | Limitation on scope of design: N/A |
| 6. | Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s
ICFR that occurred during the period beginning on January 1, 2015 and ended on March 31, 2015 that has materially
affected, or is reasonably likely to materially affect, the issuer’s ICFR. |
Date: May 6, 2015
“Raymond Polman” |
|
|
|
Raymond Polman |
|
Chief Financial Officer |
|
Exhibit 99.5
Form 51-102F3
Material Change Report
Item 1. | | Name
and Address of Company |
FIRST MAJESTIC SILVER CORP. (the
“Company”)
1805 – 925 West Georgia Street
Vancouver, BC V6C 3L2 CANADA
Telephone: (604) 688-3033
Facsimile: (604) 639-8873
Item 2. | | Date of Material
Change |
May 7, 2015
The press release was disseminated
through the services of Marketwired.
Item 4. | | Summary of Material Change |
The Company announced announce the
unaudited interim consolidated financial results of the Company for the first quarter ended March 31, 2015.
Item 5. Full Description of
Material Change
| 5.1 | Full Description of Material Change |
See Schedule “A” attached
hereto.
| 5.2 | Disclosure for Restructuring Transactions |
Not applicable.
Item 6. | | Reliance
on subsection 7.1(2) or (3) of National Instrument 51-102 |
Not applicable
Item 7. | | Omitted
Information |
Not applicable.
Keith Neumeyer, President & CEO
Telephone: (604) 688-3033 Facsimile:
(604) 639-8873
May 7, 2015
SCHEDULE “A”
FIRST MAJESTIC SILVER CORP.
Suite 1805
– 925 West Georgia Street
Vancouver, B.C., Canada V6C 3L2
Telephone: (604) 688-3033 Fax: (604) 639-8873
Toll Free: 1-866-529-2807
Web site: www.firstmajestic.com; E-mail: info@firstmajestic.com
NEWS RELEASE
New York - AG |
|
Toronto – FR |
May 7, 2015 |
Frankfurt – FMV |
|
Mexico - AG |
|
First Majestic
Reports First Quarter Financial Results
FIRST MAJESTIC SILVER CORP. (AG: NYSE;
FR: TSX) (the "Company" or “First Majestic”) is pleased to announce the unaudited interim consolidated financial
results of the Company for the first quarter ended March 31, 2015. The full version of the financial statements and the management
discussion and analysis can be viewed on the Company's web site at www.firstmajestic.com or on SEDAR at www.sedar.com
and on EDGAR at www.sec.gov. All amounts are in U.S. dollars unless stated otherwise.
FIRST
Quarter 2015 FINANCIAL Highlights
| · | Generated revenues of $54.6 million |
| · | Mine operating earnings amounted to $5.0 million |
| · | Net earnings after taxes amounted to a loss of $1.1 million or earnings
per share of ($0.01) |
| · | Adjusted earnings per share (a non-GAAP measure) of $0.00, after excluding
non-cash and non-recurring items |
| · | Cash flow per share (a non-GAAP measure) of $0.15 |
| · | All-in sustaining cost (“AISC”) was $13.88 per payable
silver ounce |
| · | Total cash cost, net of by-product credits, was $8.22 per payable
silver ounce |
| · | Average realized selling price for silver was $17.05 per ounce compared
to the quarterly COMEX average price of $16.70 |
| · | Cash and cash equivalents of $22.4 million held at the end of the
quarter |
| · | Subsequent to quarter end, the Company completed a CAD$30.0 million
bought deal private placement, issuing 4,620,000 common shares at a price of CAD$6.50 per share |
Keith Neumeyer, CEO and President of First
Majestic, stated: “Our operations delivered solid operational and cost results for the first quarter of 2015. The Del Toro
Silver Mine has grown to become the Company’s new workhorse. Total production at Del Toro exceeded 1.3M silver equivalent
ounces during the quarter, representing an increase of 66% compared to 0.8M in the first quarter of 2014. This significant growth,
along with the lower energy cost due to the new power line, has begun to generate healthy profits for the Company. Our quarterly
consolidated AISC per ounce of $13.88 came in below our annual cost guidance range of $13.96 to $15.48 and we anticipate achieving
further cost improvements in the second half of the year as the plant expansion at La Encantada begins to contribute higher profit
margin ounces."
FIRST
QUARTER 2015 Highlights
| |
Q1 | | |
Q4 | | |
Q/Q | | |
Q3 | | |
Q2 | | |
Q1 | |
HIGHLIGHTS | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
2014 | | |
2014 | |
Operating | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Ore Processed / Tonnes Milled | |
| 631,609 | | |
| 683,528 | | |
| (8 | %) | |
| 621,196 | | |
| 671,024 | | |
| 637,663 | |
Silver Ounces Produced | |
| 2,776,855 | | |
| 3,074,567 | | |
| (10 | %) | |
| 2,680,439 | | |
| 3,098,218 | | |
| 2,895,497 | |
Silver Equivalent Ounces Produced | |
| 3,905,270 | | |
| 4,247,527 | | |
| (8 | %) | |
| 3,523,536 | | |
| 3,855,223 | | |
| 3,631,672 | |
Cash Costs per Ounce(1) | |
$ | 8.22 | | |
$ | 8.51 | | |
| (3 | %) | |
$ | 10.41 | | |
$ | 9.63 | | |
$ | 9.88 | |
All-in Sustaining Cost per Ounce(1) | |
$ | 13.88 | | |
$ | 14.43 | | |
| (4 | %) | |
$ | 19.89 | | |
$ | 18.18 | | |
$ | 18.71 | |
Total Production Cost per Tonne(1) | |
$ | 46.90 | | |
$ | 47.15 | | |
| (1 | %) | |
$ | 54.34 | | |
$ | 51.81 | | |
$ | 53.20 | |
Average Realized Silver Price per Ounce ($/eq. oz.)(1) | |
$ | 17.05 | | |
$ | 16.30 | | |
| 5 | % | |
$ | 19.10 | | |
$ | 19.59 | | |
$ | 20.90 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Financial ($ millions) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Revenues | |
$ | 54.6 | | |
$ | 72.5 | | |
| (25 | %) | |
$ | 40.8 | | |
$ | 66.9 | | |
$ | 65.3 | |
Mine Operating Earnings (2) | |
$ | 5.0 | | |
$ | 5.8 | | |
| (14 | %) | |
$ | (1.8 | ) | |
$ | 9.5 | | |
$ | 16.6 | |
Net Earnings | |
$ | (1.1 | ) | |
$ | (64.6 | ) | |
| 98 | % | |
$ | (10.5 | ) | |
$ | 7.6 | | |
$ | 6.0 | |
Operating Cash Flows before Working Capital and Taxes (2) | |
$ | 17.3 | | |
$ | 21.1 | | |
| (18 | %) | |
$ | 9.0 | | |
$ | 19.0 | | |
$ | 25.4 | |
Cash and Cash Equivalents | |
$ | 22.4 | | |
$ | 40.3 | | |
| (45 | %) | |
$ | 34.7 | | |
$ | 66.7 | | |
$ | 41.5 | |
Working Capital (1) | |
$ | (12.6 | ) | |
$ | (2.9 | ) | |
| (339 | %) | |
$ | 11.4 | | |
$ | 46.1 | | |
$ | 18.7 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Shareholders | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Earnings per Share ("EPS") - Basic | |
$ | (0.01 | ) | |
$ | (0.55 | ) | |
| 98 | % | |
$ | (0.09 | ) | |
$ | 0.06 | | |
$ | 0.05 | |
Adjusted EPS(1) | |
$ | 0.00 | | |
$ | 0.04 | | |
| (108 | %) | |
$ | (0.04 | ) | |
$ | 0.02 | | |
$ | 0.06 | |
Cash Flow per Share(1) | |
$ | 0.15 | | |
$ | 0.18 | | |
| (18 | %) | |
$ | 0.08 | | |
$ | 0.16 | | |
$ | 0.22 | |
| (1) | The Company
reports non-GAAP measures which include cash costs per ounce, all-in sustaining cost
per ounce, total production cost per ounce, total production cost per tonne, average
realized silver price per ounce, working capital, adjusted EPS and cash flow per share.
These measures are widely used in the mining industry as a benchmark for performance,
but do not have a standardized meaning and may differ from methods used by other companies
with similar descriptions. |
| (2) | The Company
reports additional GAAP measures which include mine operating earnings and operating
cash flows before movements in working capital and income taxes. These additional financial
measures are intended to provide additional information and do not have a standardized
meaning prescribed by IFRS. |
FINANCIAL REVIEW
The Company generated revenues of $54.6 million
for the first quarter of 2015, a decrease of 16% compared to the first quarter of 2014 primarily due to an 18% decrease in silver
prices, partially offset by an 8% increase in silver equivalent ounces sold. Compared to the prior quarter, revenues decreased
25% primarily due an 8% decrease in total production as well as the sale of approximately 934,000 ounces of silver that had been
temporary suspended in the third quarter of 2014 and later sold in the fourth quarter of 2014.
Net earnings improved to a minor loss of $1.1
million, or ($0.01) per share, compared to a loss of $64.6 million, or ($0.55) per share in the previous quarter. The loss in the
prior quarter was due to a non-cash impairment charge of $102.0 million, or $66.0 million net of tax, related to some of the Company’s
non-current assets and related taxation effects. After excluding non-cash and non-recurring items, the adjusted first quarter net
loss was $0.3 million, or $0.00 per share.
Mine operating earnings decreased to $5.0 million
compared to $5.8 million in the previous quarter. The decrease in mine operating earnings was primarily affected by lower silver
equivalent ounces sold and a slight increase in smelting/refining charges due to a higher proportion of concentrates produced relative
to doré production.
Cash flows from operations before movements
in working capital and income taxes in the first quarter totaled $17.3 million or $0.15 per share, compared to $21.1 million or
$0.18 per share in the previous quarter. The decrease is due to lower mine operating earnings.
On April 22, 2015, the Company completed a
CAD$30.0 million bought deal private placement, issuing 4,620,000 common shares at a price of $6.50 per share. The Company intends
to use the net proceeds of the private placement for general working capital purposes and to ramp up the development of the La
Guitarra Silver Mine in order to bring the Nazareno area online by year end and to advance the permitting and planning process
for the Mina de Agua and El Rincon areas at La Guitarra. In addition, the Company intends to use a portion of the proceeds to begin
the preparation of a Preliminary Economic Assessment of Plomosas.
OPERATIONAL HIGHLIGHTS
Total production for the quarter was 3,905,270
silver equivalent ounces consisting of 2,776,855 ounces of silver, 2,970 ounces of gold, 11,286,880 pounds of lead and 6,349,692
pounds of zinc. The 8% decrease in production compared to the previous quarter was primarily attributed to a 31% decrease in production
at La Encantada due to mining lower grade stopes and temporary disruptions in milling throughput caused by the construction activity,
including the installation of a new tertiary crusher in January.
Del Toro has shown significant improvements
over the last two quarters, as the mine realized consistent and efficient energy fully sourced from the newly constructed 115 kilovolt
power line for the power requirements of the mine, mill and auxiliary buildings. This has resulted in lower costs, higher production
and improved economics with the decommissioning of portable diesel power generation units. In addition, the use of new reagents
and implementation of the new regrinding circuit has continued to improve metallurgical recoveries.
At La Encantada, the expansion project to 3,000
tpd is now 75% complete and remains on schedule for testing in June followed by ramp up beginning in July. Once at 3,000 tpd, management
anticipates higher profit margins due to the implementation of lower cost bulk mining methods and the expected increase in silver
ounces at La Encantada. At the end of the first quarter, total capital expenditures spent on property, plant and equipment related
to the plant expansion have totaled $5.9 million and a remaining $0.8 million is expected to be spent in the second quarter to
complete the expansion.
COSTS AND CAPITAL EXPENDITURES
Cash cost per ounce (after by-product credits)
for the quarter was $8.22 per payable ounce of silver, a decrease of 17% compared to the first quarter of 2014. Compared to the
previous quarter, the cash cost per ounce decreased 3% to $8.51. The improvement in cash cost is primarily attributed to the on-going
improvements at Del Toro, which had a cash cost of $5.09 per ounce in the first quarter, or a 28% decrease compared to $7.03 per
ounce in the fourth quarter of 2014. In addition, cash costs experienced a favourable foreign exchange effect, as the quarterly
average Mexican Peso weakened against the U.S. Dollar by 8% compared to the fourth quarter of 2014.
As shown in the table below, consolidated AISC
in the first quarter was $13.88 per payable silver ounce, a 4% reduction compared to $14.43 per ounce in the previous quarter and
a 26% reduction compared to $18.71 per ounce in the first quarter of 2014. AISC improved significantly compared to the first quarter
of 2014 as a result of economies of scale attributed to production improvements from Del Toro and San Martin offset by higher cash
costs per ounce at La Encantada due to a 48% decrease in total silver ounces produced. In addition, the Company has started to
experience cost savings from the new power line at Del Toro, ongoing re-negotiation with suppliers and contractors, staff reductions,
and the effect of the weaker Mexican Peso.
The following table contains the mine by mine
AISC from the first quarter of 2015 compared to the previous quarter and the first quarter of 2014.
| |
All-in Sustaining Costs (per Payable Silver Ounce) | | |
| |
Mine | |
Q1 2015 | | |
Q4 2014 | | |
Q/Q change | | |
Q1 2014 | | |
Y/Y change | |
La Encantada | |
$ | 17.85 | | |
$ | 17.76 | | |
| 1 | % | |
$ | 13.70 | | |
| 30 | % |
La Parrilla | |
$ | 12.58 | | |
$ | 11.09 | | |
| 13 | % | |
$ | 11.99 | | |
| 5 | % |
Del Toro | |
$ | 7.25 | | |
$ | 10.16 | | |
| (29 | %) | |
$ | 22.74 | | |
| (68 | %) |
San Martin | |
$ | 8.69 | | |
$ | 9.54 | | |
| (9 | %) | |
$ | 20.43 | | |
| (57 | %) |
La Guitarra | |
$ | 17.71 | | |
$ | 17.21 | | |
| 3 | % | |
$ | 17.27 | | |
| 3 | % |
Total: | |
$ | 13.88 | | |
$ | 14.43 | | |
| (4 | %) | |
$ | 18.71 | | |
| (26 | %) |
Capital expenditures in the first quarter were
$15.8 million, primarily consisting of $3.8 million at La Encantada, $4.3 million at La Parrilla, $3.3 million at Del Toro, $2.2
million at San Martin and $1.6 million at La Guitarra. Compared to the previous quarter, capital expenditures decreased 35% due
to tighter cost controls and the reduction in development and exploration activities. At La Encantada, drilling and development
were significantly reduced pending preparation of the Ojuelas drilling stations but are expected to increase as the year progresses
in order to supply the expanded 3,000 tpd circuit.
ABOUT FIRST MAJESTIC
First Majestic is a mining company focused
on silver production in México and is aggressively pursuing the development of its existing mineral property assets and
the pursuit through acquisition of additional mineral assets which contribute to the Company achieving its corporate growth objectives.
FOR FURTHER INFORMATION contact info@firstmajestic.com,
visit our website at www.firstmajestic.com or call our toll free number 1.866.529.2807.
FIRST MAJESTIC SILVER CORP.
“signed”
Keith Neumeyer, President & CEO
SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION
This news release includes certain "Forward-Looking
Statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian
securities laws. When used in this news release, the words “anticipate”, “believe”, “estimate”,
“expect”, “target”, “plan”, “forecast”, “may”, “schedule”
and similar words or expressions, identify forward-looking statements or information. These forward-looking statements or information
relate to, among other things: the price of silver and other metals; the accuracy of mineral reserve and resource estimates and
estimates of future production and costs of production at our properties; estimated production rates for silver and other payable
metals produced by us, the estimated cost of development of our development projects; the effects of laws, regulations and government
policies on our operations, including, without limitation, the laws in Mexico which currently have significant restrictions related
to mining; obtaining or maintaining necessary permits, licences and approvals from government authorities; and continued access
to necessary infrastructure, including, without limitation, access to power, land, water and roads to carry on activities as planned.
These statements reflect the Company’s
current views with respect to future events and are necessarily based upon a number of assumptions and estimates that, while considered
reasonable by the Company, are inherently subject to significant business, economic, competitive, political and social uncertainties
and contingencies. Many factors, both known and unknown, could cause actual results, performance or achievements to be materially
different from the results, performance or achievements that are or may be expressed or implied by such forward-looking statements
or information and the Company has made assumptions and estimates based on or related to many of these factors. Such factors include,
without limitation: fluctuations in the spot and forward price of silver, gold, base metals or certain other commodities (such
as natural gas, fuel oil and electricity); fluctuations in the currency markets (such as the Canadian dollar and Mexican peso versus
the U.S. dollar); changes in national and local government, legislation, taxation, controls, regulations and political or economic
developments in Canada, Mexico; operating or technical difficulties in connection with mining or development activities; risks
and hazards associated with the business of mineral exploration, development and mining (including environmental hazards, industrial
accidents, unusual or unexpected formations, pressures, cave-ins and flooding); risks relating to the credit worthiness or financial
condition of suppliers, refiners and other parties with whom the Company does business; inability to obtain adequate insurance
to cover risks and hazards; and the presence of laws and regulations that may impose restrictions on mining, including those currently
enacted in Mexico; employee relations; relationships with and claims by local communities and indigenous populations; availability
and increasing costs associated with mining inputs and labour; the speculative nature of mineral exploration and development, including
the risks of obtaining necessary licenses, permits and approvals from government authorities; diminishing quantities or grades
of mineral reserves as properties are mined; the Company’s title to properties; and the factors identified under the caption
“Risk Factors” in the Company’s Annual Information Form, under the caption “Risks Relating to First Majestic's
Business”.
Investors are cautioned against attributing
undue certainty to forward-looking statements or information. Although the Company has attempted to identify important factors
that could cause actual results to differ materially, there may be other factors that cause results not to be anticipated, estimated
or intended. The Company does not intend, and does not assume any obligation, to update these forward-looking statements or information
to reflect changes in assumptions or changes in circumstances or any other events affecting such statements or information, other
than as required by applicable law.
Exhibit 99.6
FIRST MAJESTIC SILVER CORP.
Suite 1805
– 925 West Georgia Street
Vancouver, B.C., Canada V6C 3L2
Telephone: (604) 688-3033 Fax: (604) 639-8873
Toll Free: 1-866-529-2807
Web site: www.firstmajestic.com; E-mail: info@firstmajestic.com
NEWS RELEASE
New York - AG |
|
Toronto – FR |
May 7, 2015 |
Frankfurt – FMV |
|
Mexico - AG |
|
First Majestic
Reports First Quarter Financial Results
FIRST MAJESTIC SILVER CORP. (AG: NYSE;
FR: TSX) (the "Company" or “First Majestic”) is pleased to announce the unaudited interim consolidated financial
results of the Company for the first quarter ended March 31, 2015. The full version of the financial statements and the management
discussion and analysis can be viewed on the Company's web site at www.firstmajestic.com or on SEDAR at www.sedar.com
and on EDGAR at www.sec.gov. All amounts are in U.S. dollars unless stated otherwise.
FIRST
Quarter 2015 FINANCIAL Highlights
| · | Generated revenues of $54.6 million |
| · | Mine operating earnings amounted to $5.0
million |
| · | Net earnings after taxes amounted to a
loss of $1.1 million or earnings per share of ($0.01) |
| · | Adjusted earnings per share (a non-GAAP
measure) of $0.00, after excluding non-cash and non-recurring items |
| · | Cash flow per share (a non-GAAP measure)
of $0.15 |
| · | All-in sustaining cost (“AISC”)
was $13.88 per payable silver ounce |
| · | Total cash cost, net of by-product credits,
was $8.22 per payable silver ounce |
| · | Average realized selling price for silver
was $17.05 per ounce compared to the quarterly COMEX average price of $16.70 |
| · | Cash and cash equivalents of $22.4 million
held at the end of the quarter |
| · | Subsequent to quarter end, the Company
completed a CAD$30.0 million bought deal private placement, issuing 4,620,000 common shares at a price of CAD$6.50 per share |
Keith Neumeyer, CEO and President of First
Majestic, stated: “Our operations delivered solid operational and cost results for the first quarter of 2015. The Del Toro
Silver Mine has grown to become the Company’s new workhorse. Total production at Del Toro exceeded 1.3M silver equivalent
ounces during the quarter, representing an increase of 66% compared to 0.8M in the first quarter of 2014. This significant growth,
along with the lower energy cost due to the new power line, has begun to generate healthy profits for the Company. Our quarterly
consolidated AISC per ounce of $13.88 came in below our annual cost guidance range of $13.96 to $15.48 and we anticipate achieving
further cost improvements in the second half of the year as the plant expansion at La Encantada begins to contribute higher profit
margin ounces."
FIRST
QUARTER 2015 Highlights
| |
Q1 | | |
Q4 | | |
Q/Q | | |
Q3 | | |
Q2 | | |
Q1 | |
HIGHLIGHTS | |
2015 | | |
2014 | | |
Change | | |
2014 | | |
2014 | | |
2014 | |
Operating | |
| | |
| | |
| | |
| | |
| | |
| |
Ore Processed / Tonnes Milled | |
| 631,609 | | |
| 683,528 | | |
| (8 | %) | |
| 621,196 | | |
| 671,024 | | |
| 637,663 | |
Silver Ounces Produced | |
| 2,776,855 | | |
| 3,074,567 | | |
| (10 | %) | |
| 2,680,439 | | |
| 3,098,218 | | |
| 2,895,497 | |
Silver Equivalent Ounces Produced | |
| 3,905,270 | | |
| 4,247,527 | | |
| (8 | %) | |
| 3,523,536 | | |
| 3,855,223 | | |
| 3,631,672 | |
Cash Costs per Ounce(1) | |
$ | 8.22 | | |
$ | 8.51 | | |
| (3 | %) | |
$ | 10.41 | | |
$ | 9.63 | | |
$ | 9.88 | |
All-in Sustaining Cost per Ounce(1) | |
$ | 13.88 | | |
$ | 14.43 | | |
| (4 | %) | |
$ | 19.89 | | |
$ | 18.18 | | |
$ | 18.71 | |
Total Production Cost per Tonne(1) | |
$ | 46.90 | | |
$ | 47.15 | | |
| (1 | %) | |
$ | 54.34 | | |
$ | 51.81 | | |
$ | 53.20 | |
Average Realized Silver Price per Ounce ($/eq. oz.)(1) | |
$ | 17.05 | | |
$ | 16.30 | | |
| 5 | % | |
$ | 19.10 | | |
$ | 19.59 | | |
$ | 20.90 | |
Financial ($ millions) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Revenues | |
$ | 54.6 | | |
$ | 72.5 | | |
| (25 | %) | |
$ | 40.8 | | |
$ | 66.9 | | |
$ | 65.3 | |
Mine Operating Earnings (2) | |
$ | 5.0 | | |
$ | 5.8 | | |
| (14 | %) | |
$ | (1.8 | ) | |
$ | 9.5 | | |
$ | 16.6 | |
Net Earnings | |
$ | (1.1 | ) | |
$ | (64.6 | ) | |
| 98 | % | |
$ | (10.5 | ) | |
$ | 7.6 | | |
$ | 6.0 | |
Operating Cash Flows before Working Capital and Taxes (2) | |
$ | 17.3 | | |
$ | 21.1 | | |
| (18 | %) | |
$ | 9.0 | | |
$ | 19.0 | | |
$ | 25.4 | |
Cash and Cash Equivalents | |
$ | 22.4 | | |
$ | 40.3 | | |
| (45 | %) | |
$ | 34.7 | | |
$ | 66.7 | | |
$ | 41.5 | |
Working Capital (1) | |
$ | (12.6 | ) | |
$ | (2.9 | ) | |
| (339 | %) | |
$ | 11.4 | | |
$ | 46.1 | | |
$ | 18.7 | |
Shareholders | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Earnings per Share ("EPS") - Basic | |
$ | (0.01 | ) | |
$ | (0.55 | ) | |
| 98 | % | |
$ | (0.09 | ) | |
$ | 0.06 | | |
$ | 0.05 | |
Adjusted EPS(1) | |
$ | 0.00 | | |
$ | 0.04 | | |
| (108 | %) | |
$ | (0.04 | ) | |
$ | 0.02 | | |
$ | 0.06 | |
Cash Flow per Share(1) | |
$ | 0.15 | | |
$ | 0.18 | | |
| (18 | %) | |
$ | 0.08 | | |
$ | 0.16 | | |
$ | 0.22 | |
| (1) | The Company
reports non-GAAP measures which include cash costs per ounce, all-in sustaining cost
per ounce, total production cost per ounce, total production cost per tonne, average
realized silver price per ounce, working capital, adjusted EPS and cash flow per share.
These measures are widely used in the mining industry as a benchmark for performance,
but do not have a standardized meaning and may differ from methods used by other companies
with similar descriptions. |
| (2) | The Company
reports additional GAAP measures which include mine operating earnings and operating
cash flows before movements in working capital and income taxes. These additional financial
measures are intended to provide additional information and do not have a standardized
meaning prescribed by IFRS. |
FINANCIAL REVIEW
The Company generated revenues of $54.6 million
for the first quarter of 2015, a decrease of 16% compared to the first quarter of 2014 primarily due to an 18% decrease in silver
prices, partially offset by an 8% increase in silver equivalent ounces sold. Compared to the prior quarter, revenues decreased
25% primarily due an 8% decrease in total production as well as the sale of approximately 934,000 ounces of silver that had been
temporary suspended in the third quarter of 2014 and later sold in the fourth quarter of 2014.
Net earnings improved to a minor loss of $1.1
million, or ($0.01) per share, compared to a loss of $64.6 million, or ($0.55) per share in the previous quarter. The loss in the
prior quarter was due to a non-cash impairment charge of $102.0 million, or $66.0 million net of tax, related to some of the Company’s
non-current assets and related taxation effects. After excluding non-cash and non-recurring items, the adjusted first quarter net
loss was $0.3 million, or $0.00 per share.
Mine operating earnings decreased to $5.0 million
compared to $5.8 million in the previous quarter. The decrease in mine operating earnings was primarily affected by lower silver
equivalent ounces sold and a slight increase in smelting/refining charges due to a higher proportion of concentrates produced relative
to doré production.
Cash flows from operations before movements
in working capital and income taxes in the first quarter totaled $17.3 million or $0.15 per share, compared to $21.1 million or
$0.18 per share in the previous quarter. The decrease is due to lower mine operating earnings.
On April 22, 2015, the Company completed a
CAD$30.0 million bought deal private placement, issuing 4,620,000 common shares at a price of $6.50 per share. The Company intends
to use the net proceeds of the private placement for general working capital purposes and to ramp up the development of the La
Guitarra Silver Mine in order to bring the Nazareno area online by year end and to advance the permitting and planning process
for the Mina de Agua and El Rincon areas at La Guitarra. In addition, the Company intends to use a portion of the proceeds to begin
the preparation of a Preliminary Economic Assessment of Plomosas.
OPERATIONAL HIGHLIGHTS
Total production for the quarter was 3,905,270
silver equivalent ounces consisting of 2,776,855 ounces of silver, 2,970 ounces of gold, 11,286,880 pounds of lead and 6,349,692
pounds of zinc. The 8% decrease in production compared to the previous quarter was primarily attributed to a 31% decrease in production
at La Encantada due to mining lower grade stopes and temporary disruptions in milling throughput caused by the construction activity,
including the installation of a new tertiary crusher in January.
Del Toro has shown significant improvements
over the last two quarters, as the mine realized consistent and efficient energy fully sourced from the newly constructed 115 kilovolt
power line for the power requirements of the mine, mill and auxiliary buildings. This has resulted in lower costs, higher production
and improved economics with the decommissioning of portable diesel power generation units. In addition, the use of new reagents
and implementation of the new regrinding circuit has continued to improve metallurgical recoveries.
At La Encantada, the expansion project to 3,000
tpd is now 75% complete and remains on schedule for testing in June followed by ramp up beginning in July. Once at 3,000 tpd, management
anticipates higher profit margins due to the implementation of lower cost bulk mining methods and the expected increase in silver
ounces at La Encantada. At the end of the first quarter, total capital expenditures spent on property, plant and equipment related
to the plant expansion have totaled $5.9 million and a remaining $0.8 million is expected to be spent in the second quarter to
complete the expansion.
COSTS AND CAPITAL EXPENDITURES
Cash cost per ounce (after by-product credits)
for the quarter was $8.22 per payable ounce of silver, a decrease of 17% compared to the first quarter of 2014. Compared to the
previous quarter, the cash cost per ounce decreased 3% to $8.51. The improvement in cash cost is primarily attributed to the on-going
improvements at Del Toro, which had a cash cost of $5.09 per ounce in the first quarter, or a 28% decrease compared to $7.03 per
ounce in the fourth quarter of 2014. In addition, cash costs experienced a favourable foreign exchange effect, as the quarterly
average Mexican Peso weakened against the U.S. Dollar by 8% compared to the fourth quarter of 2014.
As shown in the table below, consolidated AISC
in the first quarter was $13.88 per payable silver ounce, a 4% reduction compared to $14.43 per ounce in the previous quarter and
a 26% reduction compared to $18.71 per ounce in the first quarter of 2014. AISC improved significantly compared to the first quarter
of 2014 as a result of economies of scale attributed to production improvements from Del Toro and San Martin offset by higher cash
costs per ounce at La Encantada due to a 48% decrease in total silver ounces produced. In addition, the Company has started to
experience cost savings from the new power line at Del Toro, ongoing re-negotiation with suppliers and contractors, staff reductions,
and the effect of the weaker Mexican Peso.
The following table contains the mine by mine
AISC from the first quarter of 2015 compared to the previous quarter and the first quarter of 2014.
| |
All-in Sustaining Costs (per Payable Silver Ounce) | | |
| |
Mine | |
Q1 2015 | | |
Q4 2014 | | |
Q/Q change | | |
Q1 2014 | | |
Y/Y change | |
La Encantada | |
$ | 17.85 | | |
$ | 17.76 | | |
| 1 | % | |
$ | 13.70 | | |
| 30 | % |
La Parrilla | |
$ | 12.58 | | |
$ | 11.09 | | |
| 13 | % | |
$ | 11.99 | | |
| 5 | % |
Del Toro | |
$ | 7.25 | | |
$ | 10.16 | | |
| -29 | % | |
$ | 22.74 | | |
| -68 | % |
San Martin | |
$ | 8.69 | | |
$ | 9.54 | | |
| -9 | % | |
$ | 20.43 | | |
| -57 | % |
La Guitarra | |
$ | 17.71 | | |
$ | 17.21 | | |
| 3 | % | |
$ | 17.27 | | |
| 3 | % |
Total: | |
$ | 13.88 | | |
$ | 14.43 | | |
| -4 | % | |
$ | 18.71 | | |
| -26 | % |
Capital expenditures in the first quarter were
$15.8 million, primarily consisting of $3.8 million at La Encantada, $4.3 million at La Parrilla, $3.3 million at Del Toro, $2.2
million at San Martin and $1.6 million at La Guitarra. Compared to the previous quarter, capital expenditures decreased 35% due
to tighter cost controls and the reduction in development and exploration activities. At La Encantada, drilling and development
were significantly reduced pending preparation of the Ojuelas drilling stations but are expected to increase as the year progresses
in order to supply the expanded 3,000 tpd circuit.
ABOUT FIRST MAJESTIC
First Majestic is a mining company focused
on silver production in México and is aggressively pursuing the development of its existing mineral property assets and
the pursuit through acquisition of additional mineral assets which contribute to the Company achieving its corporate growth objectives.
FOR FURTHER INFORMATION contact info@firstmajestic.com,
visit our website at www.firstmajestic.com or call our toll free number 1.866.529.2807.
FIRST MAJESTIC SILVER CORP.
“signed”
Keith Neumeyer, President & CEO
SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION
This news release includes certain "Forward-Looking
Statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian
securities laws. When used in this news release, the words “anticipate”, “believe”, “estimate”,
“expect”, “target”, “plan”, “forecast”, “may”, “schedule”
and similar words or expressions, identify forward-looking statements or information. These forward-looking statements or information
relate to, among other things: the price of silver and other metals; the accuracy of mineral reserve and resource estimates and
estimates of future production and costs of production at our properties; estimated production rates for silver and other payable
metals produced by us, the estimated cost of development of our development projects; the effects of laws, regulations and government
policies on our operations, including, without limitation, the laws in Mexico which currently have significant restrictions related
to mining; obtaining or maintaining necessary permits, licences and approvals from government authorities; and continued access
to necessary infrastructure, including, without limitation, access to power, land, water and roads to carry on activities as planned.
These statements reflect the Company’s
current views with respect to future events and are necessarily based upon a number of assumptions and estimates that, while considered
reasonable by the Company, are inherently subject to significant business, economic, competitive, political and social uncertainties
and contingencies. Many factors, both known and unknown, could cause actual results, performance or achievements to be materially
different from the results, performance or achievements that are or may be expressed or implied by such forward-looking statements
or information and the Company has made assumptions and estimates based on or related to many of these factors. Such factors include,
without limitation: fluctuations in the spot and forward price of silver, gold, base metals or certain other commodities (such
as natural gas, fuel oil and electricity); fluctuations in the currency markets (such as the Canadian dollar and Mexican peso versus
the U.S. dollar); changes in national and local government, legislation, taxation, controls, regulations and political or economic
developments in Canada, Mexico; operating or technical difficulties in connection with mining or development activities; risks
and hazards associated with the business of mineral exploration, development and mining (including environmental hazards, industrial
accidents, unusual or unexpected formations, pressures, cave-ins and flooding); risks relating to the credit worthiness or financial
condition of suppliers, refiners and other parties with whom the Company does business; inability to obtain adequate insurance
to cover risks and hazards; and the presence of laws and regulations that may impose restrictions on mining, including those currently
enacted in Mexico; employee relations; relationships with and claims by local communities and indigenous populations; availability
and increasing costs associated with mining inputs and labour; the speculative nature of mineral exploration and development, including
the risks of obtaining necessary licenses, permits and approvals from government authorities; diminishing quantities or grades
of mineral reserves as properties are mined; the Company’s title to properties; and the factors identified under the caption
“Risk Factors” in the Company’s Annual Information Form, under the caption “Risks Relating to First Majestic's
Business”.
Investors are cautioned against attributing
undue certainty to forward-looking statements or information. Although the Company has attempted to identify important factors
that could cause actual results to differ materially, there may be other factors that cause results not to be anticipated, estimated
or intended. The Company does not intend, and does not assume any obligation, to update these forward-looking statements or information
to reflect changes in assumptions or changes in circumstances or any other events affecting such statements or information, other
than as required by applicable law.
First Majestic Silver (NYSE:AG)
Historical Stock Chart
From Mar 2024 to Apr 2024
First Majestic Silver (NYSE:AG)
Historical Stock Chart
From Apr 2023 to Apr 2024