Sherritt Reports Third Quarter 2024 Results; Strong Operational Performance at Metals with Significant Improvements to Net Direct Cash Costs; Increased Available Liquidity in Canada
NOT FOR DISTRIBUTION TO
Leon Binedell, President and CEO of
Mr. Binedell continued, “Despite this quarter’s lower nickel and cobalt prices, our available liquidity in
THIRD QUARTER 2024 SELECTED DEVELOPMENTS
- Sherritt’s share(1) of finished nickel and cobalt production at the Moa Joint Venture (“Moa JV”) was 4,333 tonnes and 454 tonnes, respectively.
-
Sherritt’s share of finished nickel and cobalt sales was 3,538 tonnes and 421 tonnes, respectively. Sales volumes were below production, consistent with Q3 2023, primarily due to the third quarter typically being a seasonally softer quarter for sales due to summer shutdowns of steel mills and some customers deferring sales to the fourth quarter. In addition, the Canadian rail lock-out, which although resolved quickly, temporarily disrupted logistics deferring some sales which otherwise would have occurred during the quarter.
Sherritt expects stronger demand from customers in the fourth quarter. -
Net direct cash cost (“NDCC”)(2) was
US$5.16 /lb benefiting from a 19% year-over-year improvement in mining, processing and refining costs per pound of nickel sold (“MPR/lb”), the largest component of NDCC(2). -
Electricity production was 230 GWh which was the highest quarterly electricity production in nine years and reflects Sherritt’s multiyear efforts to maximize value and increase dividends in
Canada from its Power division by bringing new gas wells into production, improving equipment availability and increasing utilization rates. -
Electricity unit operating cost(2) was
$44.95 /MWh reflecting timing of planned maintenance which was completed during the quarter, partly offset by higher sales volume. - 2024 guidance for Metals and Power production volumes, NDCC(1), electricity unit operating costs(1) and spending on capital(1) remain unchanged.
-
Sherritt continues to realize savings in line with its estimated$15.0 million in annual savings from the workforce reductions announced in the first half of 2024. During the quarter,Sherritt made further reductions to streamline its organizational structure which are expected to result in approximately$2.2 million of additional annualized savings. -
Net earnings from continuing operations were
$1.8 million , or nil per share. -
Adjusted net loss from continuing operations(2) was
$11.5 million or$(0.03) per share, which primarily excludes a non-cash$11.5 million revaluation gain on the net receivable pursuant to the Cobalt Swap(3) on updates to valuation assumptions. -
Adjusted EBITDA(2) was
$10.5 million . -
Available liquidity in
Canada as atSeptember 30, 2024 was$71.4 million supported by$35.9 million of proceeds from operating activities for Fort Site which included strong receipts on fertilizer sales and presales,$3.4 million on settlement of in-the-money nickel put options and$0.9 million of dividends from Energas. These receipts were partly offset primarily by$10.8 million used in Power to support planned maintenance activities and$5.4 million in payments on contractually obligated rehabilitation and closure costs related to legacy Oil and Gas assets inSpain . -
Phase two of the Moa JV expansion is continuing to advance with commissioning and ramp up expected in the first half of 2025. The Moa JV finalized and began utilizing its
US$12.0 million of foreign currency financing from a Cuban bank to support international payments related to construction of the Sixth Leach Train, the primary component of phase two of the expansion project. - Advanced engineering and process flowsheet development to enhance and derisk the flowsheet on the mixed hydroxide precipitate (“MHP”) processing project (“MHP Project”) which already yielded positive results for metal recoveries and impurity removals and continued external engagement with governments, potential customers and funding partners.
(1) |
References to “Sherritt’s share” is consistent with the Corporation’s definition of reportable segments for financial statement purposes. Sherritt’s share of “Metals” includes the Corporation’s 50% interest in the Moa JV, its 100% interest in the utility and fertilizer operations in |
(2) |
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(3) |
For additional information on the Cobalt Swap, see Note 12 – Advances, loans receivable and other financial assets of the consolidated financial statements for the year ended |
DEVELOPMENTS SUBSEQUENT TO THE QUARTER
Subsequent to the quarter end:
-
Received an additional
$1.6 million in cash on settlement of nickel put options. -
Paid
$9.4 million in interest on its Second Lien Notes. -
On
October 18, 2024 ,Cuba experienced a nationwide power outage and following which the Moa nickel mine began operating at a reduced capacity of 50% to 60% with power sourced from the mine site’s own power generating capabilities. The Moa nickel mine and all Energas facilities returned to full operating capacity onOctober 27, 2024 with Energas playing an instrumental role in assisting to restore power to the Cuban national grid. Despite the power outage and adverse weather from a tropical storm that occurred shortly after, there was not a material impact to mixed sulphides production. Moreover, the Corporation’s refinery inAlberta strategically built-up feed inventory earlier in the year, ensuring reliable feed throughput for finished nickel production. As a result,Sherritt maintains its 2024 production and unit operating cost guidance ranges.
Q3 2024 FINANCIAL HIGHLIGHTS
|
For the three months ended |
|
|
For the nine months ended |
|
|||||
$ millions, except per share amount |
2024
|
2023
|
Change |
2024
|
2023
|
Change |
||||
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
32.9 |
$ |
36.4 |
(10%) |
$ |
113.1 |
$ |
188.5 |
(40%) |
Combined revenue(1) |
|
126.4 |
|
128.0 |
(1%) |
|
417.3 |
|
512.4 |
(19%) |
(Loss) earnings from operations and joint venture |
|
(2.3) |
|
(23.8) |
90% |
|
(26.6) |
|
- |
- |
Net earnings (loss) from continuing operations |
|
1.8 |
|
(24.8) |
107% |
|
(50.6) |
|
(10.9) |
(364%) |
Net earnings (loss) for the period |
|
2.1 |
|
(24.8) |
108% |
|
(49.9) |
|
(11.2) |
(346%) |
Adjusted EBITDA(1) |
|
10.5 |
|
(2.2) |
577% |
|
17.0 |
|
53.2 |
(68%) |
Adjusted loss from continuing operations(1) |
|
(11.5) |
|
(12.1) |
5% |
|
(46.1) |
|
(0.8) |
nm(2) |
Net earnings (loss) from continuing operations ($ per share) |
|
0.00 |
|
(0.06) |
100% |
|
(0.13) |
|
(0.03) |
(333%) |
Adjusted net (loss) earnings from continuing operations ($ per share)(1) |
|
(0.03) |
|
(0.03) |
- |
|
(0.12) |
|
- |
- |
|
|
|
|
|
|
|
|
|
|
|
Cash provided (used) by continuing operations for operating activities |
|
20.4 |
|
4.4 |
364% |
|
(4.4) |
|
46.3 |
(110%) |
Combined free cash flow(1) |
|
10.2 |
|
(11.7) |
187% |
|
(1.0) |
|
23.2 |
(104%) |
Average exchange rate (CAD/US$) |
|
1.366 |
|
1.341 |
2% |
|
1.362 |
|
1.346 |
1% |
(1) |
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(2) |
Not meaningful (“nm”). |
|
|
|
|
|
|
|
|
|
||
$ millions, as at |
|
|
|
2024
|
2023
|
Change |
||||
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
41.0 |
$ |
21.5 |
91% |
|
|
|
|
|
|
|
106.0 |
|
96.3 |
10% |
Other |
|
|
|
|
|
|
1.6 |
|
1.3 |
23% |
|
|
|
|
|
|
|
148.6 |
|
119.1 |
25% |
|
|
|
|
|
|
|
|
|
|
|
Loans and borrowings |
|
|
|
|
|
371.1 |
|
355.6 |
4% |
|
|
|
|
|
|
|
|
|
|
|
|
The Corporation's share of cash and cash equivalents in the Moa Joint Venture, not included in the above balances: |
|
$ |
2.3 |
$ |
5.9 |
(60%) |
(1) |
As at |
Cash and cash equivalents as at
As at
For 2024,
In Sherritt’s second quarter results, the Corporation indicated approximately
With the third quarter average reference prices of both nickel and cobalt being below the first half 2024 average reference prices, management is focusing efforts to maximize cash flows from sales of available inventories and maximize the amount to be received in the fourth quarter under the Cobalt Swap up to the
Given its strong operating performance during 2024, Energas generated sufficient liquidity to distribute to
During Q3 2024, the Moa JV finalized and began utilizing its
As at
Subsequent to the quarter end,
(1) |
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(2) |
|
REVIEW OF OPERATIONS
Metals
|
For the three months ended |
|
For the nine months ended |
|
||||||
$ millions ( |
2024
|
2023
|
Change |
2024
|
2023
|
Change |
||||
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL HIGHLIGHTS(1) |
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
112.6 |
$ |
115.7 |
(3%) |
$ |
378.3 |
$ |
477.8 |
(21%) |
Cost of sales |
|
110.1 |
|
128.1 |
(14%) |
|
385.7 |
|
454.8 |
(15%) |
Earnings (loss )from operations |
|
0.8 |
|
(14.9) |
105% |
|
(17.5) |
|
19.9 |
(188%) |
Adjusted EBITDA(2) |
|
14.9 |
|
(0.8) |
nm(5) |
|
25.4 |
|
62.3 |
(59%) |
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW(1) |
|
|
|
|
|
|
|
|
|
|
Cash provided by continuing operations for operating activities(2) |
$ |
34.8 |
$ |
10.7 |
225% |
$ |
87.2 |
$ |
112.5 |
(22%) |
Free cash flow(2) |
|
24.2 |
|
(3.0) |
907% |
|
59.4 |
|
73.1 |
(19%) |
|
|
|
|
|
|
|
|
|
|
|
PRODUCTION VOLUMES (tonnes) |
|
|
|
|
|
|
|
|
|
|
Mixed Sulphides |
|
4,148 |
|
4,037 |
3% |
|
12,295 |
|
11,570 |
6% |
Finished Nickel |
|
4,333 |
|
3,841 |
13% |
|
11,313 |
|
10,592 |
7% |
Finished Cobalt |
|
454 |
|
410 |
11% |
|
1,138 |
|
1,108 |
3% |
Fertilizer |
|
65,205 |
|
48,400 |
35% |
|
182,624 |
|
158,615 |
15% |
|
|
|
|
|
|
|
|
|
|
|
NICKEL RECOVERY (3) (%) |
|
85% |
|
88% |
(3%) |
|
87% |
|
87% |
- |
|
|
|
|
|
|
|
|
|
|
|
SALES VOLUMES (tonnes) |
|
|
|
|
|
|
|
|
|
|
Finished Nickel |
|
3,538 |
|
2,845 |
24% |
|
11,352 |
|
9,377 |
21% |
Finished Cobalt |
|
421 |
|
526 |
(20%) |
|
1,173 |
|
2,321 |
(49%) |
Fertilizer |
|
31,245 |
|
21,389 |
46% |
|
115,836 |
|
114,652 |
1% |
|
|
|
|
|
|
|
|
|
|
|
AVERAGE-REFERENCE PRICE (4) (US$ per pound) |
|
|
|
|
|
|
|
|
|
|
Nickel |
$ |
7.37 |
$ |
9.23 |
(20%) |
$ |
7.74 |
$ |
10.34 |
(25%) |
Cobalt |
|
12.25 |
|
16.58 |
(26%) |
|
13.16 |
|
16.50 |
(20%) |
|
|
|
|
|
|
|
|
|
|
|
AVERAGE-REALIZED PRICE (2) (CAD) |
|
|
|
|
|
|
|
|
|
|
Nickel ($ per pound) |
$ |
10.11 |
$ |
12.54 |
(19%) |
$ |
10.41 |
$ |
14.29 |
(27%) |
Cobalt ($ per pound) |
|
12.42 |
|
17.64 |
(30%) |
|
13.70 |
|
17.51 |
(22%) |
Fertilizer ($ per tonne) |
|
434.58 |
|
389.43 |
12% |
|
503.33 |
|
612.73 |
(18%) |
|
|
|
|
|
|
|
|
|
|
|
UNIT OPERATING COST (2)(US$) |
|
|
|
|
|
|
|
|
|
|
Nickel - net direct cash cost (US$ per pound) |
$ |
5.16 |
$ |
7.24 |
(29%) |
$ |
6.10 |
$ |
6.97 |
(12%) |
|
|
|
|
|
|
|
|
|
|
|
SPENDING ON CAPITAL (2)(CAD) |
|
|
|
|
|
|
|
|
|
|
Sustaining |
$ |
7.5 |
$ |
12.8 |
(41%) |
$ |
22.3 |
$ |
32.3 |
(31%) |
Growth |
|
3.7 |
|
2.9 |
28% |
|
6.1 |
|
9.1 |
(33%) |
|
$ |
11.2 |
$ |
15.7 |
(29%) |
$ |
28.4 |
$ |
41.4 |
(31%) |
(1) |
The Financial Highlights, and cash flow amounts for Metals combine the operations of the Moa JV, Fort Site and Metals Marketing. Breakdowns of revenue, Adjusted EBITDA, and the components of free cash flow (cash provided (used) by continuing operations for operating activities and Property, plant and equipment expenditures) for each of these operations are included in the Combined Revenue, Adjusted EBITDA and Free cash flow reconciliations, respectively, in the Non-GAAP and other financial measures section of this press release. |
(2) |
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(3) |
The nickel recovery rate measures the amount of finished nickel that is produced compared to the original nickel content of the ore that was mined. |
(4) |
Reference sources: Nickel – |
(5) |
Not meaningful (“nm”). |
Revenue
Metals revenue in Q3 2024 was
Nickel revenue in Q3 2024 was
Cobalt revenue in Q3 2024 was
Fertilizer revenue in Q3 2024 was
Cobalt Swap sales
To date in 2024, as expected,
While the timing of receipts and sales of cobalt under the Cobalt Swap results in variances in cobalt sales volumes, revenue and cost of sales for
For 2024,
In Sherritt’s second quarter results, the Corporation indicated approximately
With third quarter average reference prices of both nickel and cobalt being below the first half 2024 average reference prices, management is focusing efforts to maximize cash flows from sales of available inventories and maximize the amount received in the fourth quarter under the Cobalt Swap up to the
Production
Mixed sulphides production at the Moa JV for Q3 2024 was 4,148 tonnes 3% higher, compared to Q3 2023. Lower maintenance and improved feed to the processing plant following the completion of the new Slurry Preparation Plant (“SPP”) in the first quarter of 2024 contributed to higher production.
Sherritt’s share of finished nickel and cobalt production for Q3 2024 was 4,333 tonnes and 454 tonnes, 13% and 11% higher, respectively, compared to Q3 2023 primarily due to higher mixed sulphides feed availability.
Fertilizer production for Q3 2024 was 65,205 tonnes, 35% higher compared to Q3 2023 in line with higher metals production, implementation of operational improvements during the year, and due to the unplanned ammonia plant maintenance that limited production in 2023.
NDCC (1)
NDCC(1) per pound of nickel sold for Q3 2024 was
Fertilizer net by-product credits were significantly higher in Q3 2024 compared to Q3 2023 as a result of higher sales volumes and average-realized prices(1) and lower maintenance costs.
NDCC(1) for the nine months ended
Spending on capital(1)
Sustaining spending on capitalfor Q3 2024 was
Growth spending on capitalfor Q3 2024 was
(1) |
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(2) |
Cobalt by-product credits include Sherritt’s share of cobalt revenue per pound of nickel sold only. |
Expansion program and strategic developments
Moa JV expansion program update
Phase two of the Moa JV’s expansion program, the Processing Plant, is continuing to advance. During the third quarter of 2024 piping installation continued and brick lining of vessels started.
During the quarter, the Moa JV finalized and began utilizing its
Phase two commissioning and ramp up remains scheduled for 2025 with
Strategic developments
During the quarter,
A continuous solvent extraction (“SX”) pilot commenced in October and this phase of engineering and process development work is expected to be completed by year end.
Power
|
For the three months ended |
|
For the nine months ended |
|
||||||
$ millions (33 ⅓% basis), except as otherwise noted |
2024
|
2023
|
Change |
2024
|
2023
|
Change |
||||
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL HIGHLIGHTS |
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
12.9 |
$ |
11.9 |
8% |
$ |
36.7 |
$ |
33.1 |
11% |
Cost of sales |
|
10.9 |
|
5.7 |
91% |
|
24.2 |
|
15.6 |
55% |
Earnings from operations |
|
0.4 |
|
5.6 |
(93%) |
|
8.7 |
|
14.8 |
(41%) |
Adjusted EBITDA(1) |
|
1.1 |
|
6.2 |
(82%) |
|
10.5 |
|
16.6 |
(37%) |
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW |
|
|
|
|
|
|
|
|
|
|
Cash (used) provided by continuing operations for operating activities(1) |
$ |
(8.6) |
$ |
2.8 |
(407%) |
$ |
(6.7) |
$ |
9.5 |
(171%) |
Free cash flow(1) |
|
(8.9) |
|
2.2 |
(505%) |
|
(11.1) |
|
7.6 |
(246%) |
|
|
|
|
|
|
|
|
|
|
|
PRODUCTION AND SALES |
|
|
|
|
|
|
|
|
|
|
Electricity (GWh(2)) |
|
230 |
|
190 |
21% |
|
645 |
|
520 |
24% |
|
|
|
|
|
|
|
|
|
|
|
AVERAGE-REALIZED PRICE (1) |
|
|
|
|
|
|
|
|
|
|
Electricity ($/MWh(2)) |
$ |
51.85 |
$ |
56.30 |
(8%) |
$ |
51.70 |
$ |
57.23 |
(10%) |
|
|
|
|
|
|
|
|
|
|
|
UNIT OPERATING COSTS (1) |
|
|
|
|
|
|
|
|
|
|
Electricity ($/MWh) |
|
44.95 |
|
27.06 |
66% |
|
35.26 |
|
27.07 |
30% |
|
|
|
|
|
|
|
|
|
|
|
SPENDING ON CAPITAL (1) |
|
|
|
|
|
|
||||
Sustaining |
$ |
(1.5) |
$ |
0.6 |
(350%) |
$ |
2.6 |
$ |
1.9 |
37% |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(2) |
Gigawatt hours (“GWh”), Megawatt hours (“MWh”). |
Revenue for Q3 2024 was
Unit operating costs(1) for Q3 2024 were
As a key partner in supporting the Cuban government's plans to increase power production,
Power recognized a recovery in spending on capital(1) of
Given its strong operating performance during 2024, Energas generated sufficient liquidity to distribute to
(1) |
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
OUTLOOK
2024 guidance for production volumes, unit operating costs and spending on capital remains unchanged.
CONFERENCE CALL AND WEBCAST
North American callers, please dial: |
1 (800) 717-1738 Passcode: 71533 |
|||
International callers, please dial: |
1 (289) 514-5100 Passcode: 71533 |
|||
Live webcast: |
Please dial in 15 minutes before the start of the call to secure a line. Alternatively, listeners can access the conference call and presentation via the webcast available on Sherritt’s website.
An archive of the webcast and replay of the conference call will also be available on the website.
FINANCIAL STATEMENTS AND MANAGEMENT’S DISCUSSION AND ANALYSIS (“MD&A”)
Sherritt’s condensed consolidated financial statements and MD&A for the three and nine months ended
NON-GAAP AND OTHER FINANCIAL MEASURES
Management uses the following non-GAAP and other financial measures in this press release and other documents: combined revenue, adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”), average-realized price, unit operating cost/net direct cash cost (NDCC), adjusted net earnings/loss from continuing operations, adjusted net earnings/loss from continuing operations per share, spending on capital, combined cash provided (used) by continuing operations for operating activities and combined free cash flow.
Management uses these measures to monitor the financial performance of the Corporation and its operating divisions and believes these measures enable investors and analysts to compare the Corporation’s financial performance with its competitors and/or evaluate the results of its underlying business. These measures are intended to provide additional information, not to replace International Financial Reporting Standards (“IFRS”) measures, and do not have a standard definition under IFRS and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. As these measures do not have a standardized meaning, they may not be comparable to similar measures provided by other companies.
The non-GAAP and other financial measures are reconciled to their most directly comparable IFRS measures in the Appendix below.
ABOUT
FORWARD-LOOKING STATEMENTS
This press release contains certain forward-looking statements. Forward-looking statements can generally be identified by the use of statements that include such words as “believe”, “expect”, “anticipate”, “intend”, “plan”, “forecast”, “likely”, “may”, “will”, “could”, “should”, “suspect”, “outlook”, “potential”, “projected”, “continue” or other similar words or phrases. Specifically, forward-looking statements in this document include, but are not limited to, statements regarding strategies, plans and estimated production amounts resulting from expansion of mining operations at the Moa Joint Venture; growing and increasing nickel and cobalt production; the Moa Joint Venture expansion program update as it relates to the Processing Plant; statements set out in the “Outlook” section of this press release; certain expectations regarding production volumes and increases, inventory levels, operating costs, capital spending and intensity; sales volumes; revenue, costs and earnings; the availability of additional gas supplies to be used for power generation; the amount and timing of dividend distributions from the Moa JV, including in the form of finished cobalt or cash under the Cobalt Swap, including management’s efforts to maximize dividend distribution; the amount and timing of dividend distributions from Energas; growing shareholder value; expected annualized employee and other Corporate office-related cost savings; sufficiency of working capital management and capital project funding; strengthening the Corporation’s capital structure and amounts of certain other commitments.
Forward-looking statements are not based on historical facts, but rather on current expectations, assumptions and projections about future events, including commodity and product prices and demand; the level of liquidity and access to funding; share price volatility; nickel, cobalt and fertilizer production results and realized prices; current and future demand products produced by
The Corporation cautions readers of this press release not to place undue reliance on any forward-looking statement as a number of factors could cause actual future results, conditions, actions or events to differ materially from the targets, expectations, estimates or intentions expressed in the forward-looking statements. These risks, uncertainties and other factors include, but are not limited to, commodity risks related to the production and sale of nickel cobalt and fertilizers; security market fluctuations and price volatility; level of liquidity of
The Corporation, together with its Moa Joint Venture, is pursuing a range of growth and expansion opportunities, including without limitation, process technology solutions, development projects, commercial implementation opportunities, life of mine extension opportunities and the conversion of mineral resources to reserves. In addition to the risks noted above, factors that could, alone or in combination, prevent the Corporation from successfully achieving these opportunities may include, without limitation: identifying suitable commercialization and other partners; successfully advancing discussions and successfully concluding applicable agreements with external parties and/or partners; successfully attracting required financing; successfully developing and proving technology required for the potential opportunity; successfully overcoming technical and technological challenges; successful environmental assessment and stakeholder engagement; successfully obtaining intellectual property protection; successfully completing test work and engineering studies, prefeasibility and feasibility studies, piloting, scaling from small scale to large scale production, procurement, construction, commissioning, ramp-up to commercial scale production and completion; and securing regulatory and government approvals. There can be no assurance that any opportunity will be successful, commercially viable, completed on time or on budget, or will generate any meaningful revenues, savings or earnings, as the case may be, for the Corporation. In addition, the Corporation will incur costs in pursuing any particular opportunity, which may be significant.
Readers are cautioned that the foregoing list of factors is not exhaustive and should be considered in conjunction with the risk factors described in the Corporation’s other documents filed with the Canadian securities authorities, including without limitation the “Managing Risk” section of the Management’s Discussion and Analysis for the three and nine months ended
The Corporation may, from time to time, make oral forward-looking statements. The Corporation advises that the above paragraph and the risk factors described in this press release and in the Corporation’s other documents filed with the Canadian securities authorities should be read for a description of certain factors that could cause the actual results of the Corporation to differ materially from those in the oral forward-looking statements. The forward-looking information and statements contained in this press release are made as of the date hereof and the Corporation undertakes no obligation to update publicly or revise any oral or written forward-looking information or statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws. The forward-looking information and statements contained herein are expressly qualified in their entirety by this cautionary statement.
APPENDIX – NON-GAAP AND OTHER FINANCIAL MEASURES
Management uses the measures below to monitor the financial performance of the Corporation and its operating divisions and believes these measures enable investors and analysts to compare the Corporation’s financial performance with its competitors and/or evaluate the results of its underlying business. These measures are intended to provide additional information, not to replace IFRS measures, and do not have a standard definition under IFRS and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. As these measures do not have a standardized meaning, they may not be comparable to similar measures provided by other companies.
The non-GAAP and other financial measures are reconciled to the most directly comparable IFRS measure as presented in the consolidated financial statements for the three and nine months ended
Combined revenue
The Corporation uses combined revenue as a measure to help management assess the Corporation’s financial performance across its core operations. Combined revenue includes the Corporation’s consolidated revenue, less Oil and Gas revenue, and includes the revenue of the Moa JV within the Metals reportable segment on a 50% basis. Revenue of the Moa JV is included in share of earnings of Moa Joint Venture, net of tax, as a result of the equity method of accounting and excluded from the Corporation’s consolidated revenue.
Revenue at Oil and Gas is excluded from Combined revenue as the segment is not currently exploring for or producing oil and gas and its revenue relate to ancillary drilling services, provided to a customer and CUPET, which is not reflective of the Corporation’s core operating activities or revenue generation potential. The exclusion of revenue at Oil and Gas from Combined revenue represented a change in the composition of Combined revenue during the three months ended
Management uses this measure to reflect the Corporation’s economic interest in its operations prior to the application of equity accounting to help allocate financial resources and provide investors with information that it believes is useful in understanding the scope of Sherritt’s business, based on its economic interest, irrespective of the accounting treatment.
The table below reconciles combined revenue to revenue per the financial statements:
|
For the three months ended |
|
For the nine months ended |
|
||||||
$ millions |
2024
|
2023
|
Change |
2024
|
2023
|
Change |
||||
|
|
|
|
|
|
|
|
|
|
|
Revenue by reportable segment |
|
|
|
|
|
|
|
|
|
|
Metals(1) |
$ |
112.6 |
$ |
115.7 |
(3%) |
$ |
378.3 |
$ |
477.8 |
(21%) |
Power |
|
12.9 |
|
11.9 |
8% |
|
36.7 |
|
33.1 |
11% |
Corporate and Other |
|
0.9 |
|
0.4 |
125% |
|
2.3 |
|
1.5 |
53% |
Combined revenue |
$ |
126.4 |
$ |
128.0 |
(1%) |
$ |
417.3 |
$ |
512.4 |
(19%) |
Adjustment for Moa Joint Venture |
|
(96.9) |
|
(96.0) |
|
|
(318.9) |
|
(334.5) |
|
Adjustment for Oil and Gas |
|
3.4 |
|
4.4 |
|
|
14.7 |
|
10.6 |
|
Financial statement revenue |
$ |
32.9 |
$ |
36.4 |
(10%) |
$ |
113.1 |
$ |
188.5 |
(40%) |
(1) |
Revenue of Metals for the three months ended |
Adjusted EBITDA
The Corporation defines Adjusted EBITDA as (loss) earnings from operations and joint venture, which excludes net finance expense, income tax expense and loss from discontinued operations, net of tax, as reported in the financial statements for the period, adjusted for: depletion, depreciation and amortization; impairment losses on non-current non-financial assets and investments; and gains or losses on disposal of property, plant and equipment of the Corporation and the Moa JV. The exclusion of impairment losses eliminates the non-cash impact of the losses.
Earnings/loss from operations at Oil and Gas (net of depletion, depreciation and amortization, if applicable) is deducted from/added back to Adjusted EBITDA as the segment is not currently exploring for or producing oil and gas and its financial results relate to ancillary drilling services, provided to a customer and CUPET, and environmental rehabilitation costs for legacy assets, which are not reflective of the Corporation’s core operating activities or cash generation potential. The adjustment for earnings/loss from operations at Oil and Gas (net of depletion, depreciation and amortization, if applicable) represented a change in the composition of Adjusted EBITDA during the three months ended
Management uses Adjusted EBITDA internally to evaluate the cash generation potential of Sherritt’s operating divisions on a combined and segment basis as an indicator of ability to fund working capital needs, meet covenant obligations, service debt and fund capital expenditures, as well as provide a level of comparability to similar entities. Management believes that Adjusted EBITDA provides useful information to investors in evaluating the Corporation’s operating results in the same manner as management and the Board of Directors.
The tables below reconcile (loss) earnings from operations and joint venture per the financial statements to Adjusted EBITDA:
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
|
2024 |
||
|
Metals(1) |
Power |
Oil and
|
Corporate
|
Adjustment
|
Total |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from operations and joint venture |
|
|
|
|
|
|
|
|
|
|
||
per financial statements |
$ |
0.8 |
$ |
0.4 |
$ |
1.1 |
$ |
(5.7) |
$ |
1.1 |
$ |
(2.3) |
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization |
|
2.4 |
|
0.7 |
|
- |
|
0.2 |
|
- |
|
3.3 |
Oil and Gas earnings from operations, net of |
|
|
|
|
|
|
|
|
|
|
|
|
depletion, depreciation and amortization |
|
- |
|
- |
|
(1.1) |
|
- |
|
- |
|
(1.1) |
Adjustments for share of earnings of Moa Joint Venture: |
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization |
|
11.7 |
|
- |
|
- |
|
- |
|
- |
|
11.7 |
Impairment of property, plant and equipment |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Net finance expense |
|
- |
|
- |
|
- |
|
- |
|
1.4 |
|
1.4 |
Income tax expense |
|
- |
|
- |
|
- |
|
- |
|
(2.5) |
|
(2.5) |
Adjusted EBITDA |
$ |
14.9 |
$ |
1.1 |
$ |
- |
$ |
(5.5) |
$ |
- |
$ |
10.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
2023 (Restated) |
|||
|
Metals(1) |
Power |
Oil and
|
Corporate
|
Adjustment
|
Total |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings from operations and joint venture |
|
|
|
|
|
|
|
|
|
|
||
per financial statements |
$ |
(14.9) |
$ |
5.6 |
$ |
(7.0) |
$ |
(7.9) |
$ |
0.4 |
$ |
(23.8) |
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization |
|
2.2 |
|
0.6 |
|
0.1 |
|
0.3 |
|
- |
|
3.2 |
Oil and Gas earnings from operations, net of |
|
|
|
|
|
|
|
|
|
|
|
|
depletion, depreciation and amortization |
|
- |
|
- |
|
6.9 |
|
- |
|
- |
|
6.9 |
Adjustments for share of earnings of Moa Joint Venture: |
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization |
|
10.4 |
|
- |
|
- |
|
- |
|
- |
|
10.4 |
Impairment of property, plant and equipment |
|
1.5 |
|
- |
|
- |
|
- |
|
- |
|
1.5 |
Net finance income |
|
- |
|
- |
|
- |
|
- |
|
(2.8) |
|
(2.8) |
Income tax expense |
|
- |
|
- |
|
- |
|
- |
|
2.4 |
|
2.4 |
Adjusted EBITDA |
$ |
(0.8) |
$ |
6.2 |
$ |
- |
$ |
(7.6) |
$ |
- |
$ |
(2.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the nine months ended |
|
|
|
|
|
|
|
2024 |
||||||
|
|
Metals(2) |
Power |
Oil and
|
Corporate
|
Adjustment
|
Total |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings from operations and joint venture |
|
|
|
|
|
|
|
|
|
|
||||
per financial statements |
|
|
$ |
(17.5) |
$ |
8.7 |
$ |
0.5 |
$ |
(19.6) |
$ |
1.3 |
$ |
(26.6) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization |
|
|
|
7.7 |
|
1.8 |
|
0.1 |
|
0.7 |
|
- |
|
10.3 |
Oil and Gas loss from operations, net of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
depletion, depreciation and amortization |
|
|
|
- |
|
- |
|
(0.6) |
|
- |
|
- |
|
(0.6) |
Adjustments for share of earnings of Moa Joint Venture: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization |
|
|
|
34.7 |
|
- |
|
- |
|
- |
|
- |
|
34.7 |
Impairment of property, plant and equipment |
|
|
|
0.5 |
|
- |
|
- |
|
- |
|
- |
|
0.5 |
Net finance income |
|
|
|
- |
|
- |
|
- |
|
- |
|
0.3 |
|
0.3 |
Income tax expense |
|
|
|
- |
|
- |
|
- |
|
- |
|
(1.6) |
|
(1.6) |
Adjusted EBITDA |
|
|
$ |
25.4 |
$ |
10.5 |
$ |
- |
$ |
(18.9) |
$ |
- |
$ |
17.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
2023 (Restated) |
|
|
|
Metals(2) |
Power |
Oil and
|
Corporate
|
Adjustment
|
Total |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from operations and joint venture |
|
|
|
|
|
|
|
|
|
|
||||
per financial statements |
|
|
$ |
19.9 |
$ |
14.8 |
$ |
(6.9) |
$ |
(26.5) |
$ |
(1.3) |
$ |
- |
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization |
|
|
|
7.8 |
|
1.8 |
|
0.2 |
|
0.8 |
|
- |
|
10.6 |
Oil and Gas earnings from operations, net of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
depletion, depreciation and amortization |
|
|
|
- |
|
- |
|
6.7 |
|
- |
|
- |
|
6.7 |
Adjustments for share of earnings of Moa Joint Venture: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization |
|
|
|
33.1 |
|
- |
|
- |
|
- |
|
- |
|
33.1 |
Impairment of property, plant and equipment |
|
|
|
1.5 |
|
- |
|
- |
|
- |
|
- |
|
1.5 |
Net finance income |
|
|
|
- |
|
- |
|
- |
|
- |
|
(2.4) |
|
(2.4) |
Income tax expense |
|
|
|
- |
|
- |
|
- |
|
- |
|
3.7 |
|
3.7 |
Adjusted EBITDA |
|
|
$ |
62.3 |
$ |
16.6 |
$ |
- |
$ |
(25.7) |
$ |
- |
$ |
53.2 |
(1) |
Adjusted EBITDA of Metals for the three months ended |
(2) |
Adjusted EBITDA of Metals for the nine months ended |
Average-realized price
Average-realized price is generally calculated by dividing revenue by sales volume for the given product in a given segment. The average-realized price for power excludes by-product and other revenue, as this revenue is not earned directly for power generation. Transactions by a Moa JV marketing company, included in other revenue, are excluded.
Management uses this measure, and believes investors use this measure, to compare the relationship between the revenue per unit and direct costs on a per unit basis in each reporting period for nickel, cobalt, fertilizer and power and provide comparability with other similar external operations.
Average-realized price for fertilizer is the weighted-average realized price of ammonia and various ammonium sulphate products.
Average-realized price for nickel and cobalt are expressed in Canadian dollars per pound sold, while fertilizer is expressed in Canadian dollars per tonne sold and electricity is expressed in Canadian dollars per megawatt hour sold.
The tables below reconcile revenue per the financial statements to average-realized price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, except average-realized price and sales volume, for the three months ended |
|
2024 |
||||||||||||
|
Metals |
|
|
|
|
|
|
|
|
|||||
|
Nickel |
Cobalt |
Fertilizer |
Power |
|
Other(1) |
Adjustment
|
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue per financial statements |
$ |
78.8 |
$ |
11.5 |
$ |
13.6 |
$ |
12.9 |
$ |
13.0 |
$ |
(96.9) |
$ |
32.9 |
Adjustments to revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product and other revenue |
|
- |
|
- |
|
- |
|
(1.0) |
|
|
|
|
|
|
Revenue for purposes of average-realized price calculation |
|
78.8 |
|
11.5 |
|
13.6 |
|
11.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volume for the period |
|
7.8 |
|
0.9 |
|
31.2 |
|
230 |
|
|
|
|
|
|
Volume units |
Millions of |
Millions of |
Thousands |
Gigawatt |
|
|
|
|
|
|||||
|
pounds |
|
pounds |
of tonnes |
|
hours |
|
|
|
|
|
|
||
Average-realized price(2)(3)(4) |
$ |
10.11 |
$ |
12.42 |
$ |
434.58 |
$ |
51.85 |
|
|
|
|
|
|
$ millions, except average-realized price and sales volume, for the three months ended |
|
2023 |
||||||||||||
|
Metals |
|
|
|
|
|
|
|
|
|||||
|
Nickel |
Cobalt |
Fertilizer |
Power |
|
Other(1) |
Adjustment
|
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue per financial statements |
$ |
78.6 |
$ |
20.4 |
$ |
8.3 |
$ |
11.9 |
$ |
13.2 |
$ |
(96.0) |
$ |
36.4 |
Adjustments to revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product and other revenue |
|
- |
|
- |
|
- |
|
(1.2) |
|
|
|
|
|
|
Revenue for purposes of average-realized price calculation |
|
78.6 |
|
20.4 |
|
8.3 |
|
10.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volume for the period |
|
6.3 |
|
1.2 |
|
21.4 |
|
190 |
|
|
|
|
|
|
Volume units |
Millions of |
Millions of |
Thousands |
Gigawatt |
|
|
|
|
|
|
||||
|
pounds |
|
pounds |
of tonnes |
|
hours |
|
|
|
|
|
|
||
Average-realized price(2)(3)(4) |
$ |
12.54 |
$ |
17.64 |
$ |
389.43 |
$ |
56.30 |
|
|
|
|
|
|
$ millions, except average-realized price and sales volume, for the nine months ended |
|
2024 |
||||||||||||
|
Metals |
|
|
|
|
|
|
|
|
|||||
|
Nickel |
Cobalt |
Fertilizer |
Power |
|
Other(1) |
Adjustment
|
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue per financial statements |
$ |
260.6 |
$ |
35.4 |
$ |
58.3 |
$ |
36.7 |
$ |
41.0 |
$ |
(318.9) |
$ |
113.1 |
Adjustments to revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product and other revenue |
|
- |
|
- |
|
- |
|
(3.4) |
|
|
|
|
|
|
Revenue for purposes of average-realized price calculation |
|
260.6 |
|
35.4 |
|
58.3 |
|
33.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volume for the period |
|
25.0 |
|
2.6 |
|
115.8 |
|
645 |
|
|
|
|
|
|
Volume units |
Millions of |
Millions of |
Thousands |
Gigawatt |
|
|
|
|
|
|||||
pounds |
pounds |
of tonnes |
hours |
|
|
|
|
|
|
|||||
Average-realized price(2)(3)(4) |
$ |
10.41 |
$ |
13.70 |
$ |
503.33 |
$ |
51.70 |
|
|
|
|
|
|
$ millions, except average-realized price and sales volume, for the nine months ended |
|
2023 |
||||||||||||
|
Metals |
|
|
|
|
|
|
|
|
|||||
|
Nickel |
Cobalt |
Fertilizer |
|
Power |
|
Other(1) |
Adjustment
|
|
Total |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue per financial statements |
$ |
295.5 |
$ |
89.6 |
$ |
70.2 |
$ |
33.1 |
$ |
34.6 |
$ |
(334.5) |
$ |
188.5 |
Adjustments to revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By-product and other revenue |
|
- |
|
- |
|
- |
|
(3.3) |
|
|
|
|
|
|
Revenue for purposes of average-realized price calculation |
|
295.5 |
|
89.6 |
|
70.2 |
|
29.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volume for the period |
|
20.7 |
|
5.2 |
|
114.7 |
|
520 |
|
|
|
|
|
|
Volume units |
Millions of |
Millions of |
Thousands |
Gigawatt |
|
|
|
|
||||||
|
pounds |
|
pounds |
of tonnes |
|
hours |
|
|
|
|
|
|
||
Average-realized price(2)(3)(4) |
$ |
14.29 |
$ |
17.51 |
$ |
612.73 |
$ |
57.23 |
|
|
|
|
|
|
(1) |
Other revenue includes revenue from the Oil and Gas and Corporate and Other reportable segments. |
(2) |
Average-realized price may not calculate exactly based on amounts presented due to foreign exchange and rounding. |
(3) |
Power, average-realized price per MWh. |
(4) |
Fertilizer, average-realized price per tonne. |
Unit operating cost/Net direct cash cost
With the exception of Metals, which uses NDCC, unit operating cost is generally calculated by dividing cost of sales as reported in the financial statements, less depreciation, depletion and amortization in cost of sales, the impact of impairment losses, gains and losses on disposal of property, plant, and equipment and exploration and evaluation assets and certain other non-production related costs, by the number of units sold.
Metals’ NDCC is calculated by dividing cost of sales, as reported in the financial statements, adjusted for the following: depreciation, depletion, amortization and impairment losses in cost of sales; cobalt by-product, fertilizer and other revenue; cobalt gain/loss; and other costs primarily related to the impact of opening and closing inventory values, by the number of finished nickel pounds sold in the period.
Unit operating costs for nickel and electricity are key measures that management and investors uses to monitor performance. NDCC of nickel is a widely-used performance measure for nickel producers. Management uses unit operating costs/NDCC to assess how well the Corporation’s producing mine and power facilities are performing and to assess overall production efficiency and effectiveness internally across periods and compared to its competitors.
Unit operating cost (NDCC) for nickel is expressed in
The tables below reconcile cost of sales per the financial statements to unit operating cost/NDCC:
|
|
|
|
|
|
|
|
|
|
|
$ millions, except unit cost and sales volume, for the three months ended |
|
2024 |
||||||||
|
Metals |
|
Power |
|
Other(1) |
|
Adjustment
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales per financial statements |
$ |
110.1 |
$ |
10.9 |
$ |
2.8 |
$ |
(98.4) |
$ |
25.4 |
Less: |
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization in cost of sales |
|
(14.1) |
|
(0.6) |
|
|
|
|
|
|
|
|
96.0 |
|
10.3 |
|
|
|
|
|
|
Adjustments to cost of sales: |
|
|
|
|
|
|
|
|
|
|
Cobalt by-product, fertilizer and other revenue |
|
(33.8) |
|
- |
|
|
|
|
|
|
Impact of opening/closing inventory and other(2) |
|
(6.3) |
|
- |
|
|
|
|
|
|
Cost of sales for purposes of unit cost calculation |
|
55.9 |
|
10.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volume for the period |
|
7.8 |
|
230 |
|
|
|
|
|
|
Volume units |
Millions of |
Gigawatt |
|
|
|
|
||||
|
pounds |
|
hours |
|
|
|
|
|
|
|
Unit operating cost(3)(4) |
$ |
7.17 |
$ |
44.95 |
|
|
|
|
|
|
Unit operating cost (US$ per pound) (NDCC)(5) |
$ |
5.16 |
|
|
|
|
|
|
|
|
$ millions, except unit cost and sales volume, for the three months ended |
|
2023 |
||||||||
|
Metals |
|
Power |
|
Other(1) |
|
Adjustment
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales per financial statements |
$ |
128.1 |
$ |
5.7 |
$ |
15.1 |
$ |
(98.9) |
$ |
50.0 |
Less: |
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization in cost of sales |
|
(12.5) |
|
(0.6) |
|
|
|
|
|
|
|
|
115.6 |
|
5.1 |
|
|
|
|
|
|
Adjustments to cost of sales: |
|
|
|
|
|
|
|
|
|
|
Cobalt by-product, fertilizer and other revenue |
|
(37.1) |
|
- |
|
|
|
|
|
|
Cobalt gain |
|
(0.3) |
|
- |
|
|
|
|
|
|
Impact of opening/closing inventory and other(2) |
|
(18.2) |
|
- |
|
|
|
|
|
|
Cost of sales for purposes of unit cost calculation |
|
60.0 |
|
5.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volume for the period |
|
6.3 |
|
190 |
|
|
|
|
|
|
Volume units |
Millions of |
Gigawatt |
|
|
|
|
||||
|
pounds |
|
hours |
|
|
|
|
|
|
|
Unit operating cost(3)(4) |
$ |
9.56 |
$ |
27.06 |
|
|
|
|
|
|
Unit operating cost (US$ per pound) (NDCC)(5) |
$ |
7.24 |
|
|
|
|
|
|
|
|
$ millions, except unit cost and sales volume, for the nine months ended |
|
2024 |
||||||||
|
Metals |
|
Power |
|
Other(1) |
|
Adjustment
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales per financial statements |
$ |
385.7 |
$ |
24.2 |
$ |
15.7 |
$ |
(330.9) |
$ |
94.7 |
Less: |
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization in cost of sales |
|
(42.4) |
|
(1.5) |
|
|
|
|
|
|
|
|
343.3 |
|
22.7 |
|
|
|
|
|
|
Adjustments to cost of sales: |
|
|
|
|
|
|
|
|
|
|
Cobalt by-product, fertilizer and other revenue |
|
(117.7) |
|
- |
|
|
|
|
|
|
Impact of opening/closing inventory and other(2) |
|
(17.8) |
|
- |
|
|
|
|
|
|
Cost of sales for purposes of unit cost calculation |
|
207.8 |
|
22.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volume for the period |
|
25.0 |
|
645 |
|
|
|
|
|
|
Volume units |
Millions of |
Gigawatt |
|
|
|
|
||||
|
pounds |
|
hours |
|
|
|
|
|
|
|
Unit operating cost(3)(4) |
$ |
8.30 |
$ |
35.26 |
|
|
|
|
|
|
Unit operating cost (US$ per pound) (NDCC)(5) |
$ |
6.10 |
|
|
|
|
|
|
|
|
$ millions, except unit cost and sales volume, for the nine months ended |
|
2023 |
||||||||
|
|
Metals |
|
Power |
|
Other(1) |
|
Adjustment
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Cost of sales per financial statements |
$ |
454.8 |
$ |
15.6 |
$ |
29.2 |
$ |
(294.2) |
$ |
205.4 |
Less: |
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization in cost of sales |
|
(40.7) |
|
(1.5) |
|
|
|
|
|
|
|
|
414.1 |
|
14.1 |
|
|
|
|
|
|
Adjustments to cost of sales: |
|
|
|
|
|
|
|
|
|
|
Cobalt by-product, fertilizer and other revenue |
|
(182.3) |
|
- |
|
|
|
|
|
|
Cobalt gain |
|
(2.7) |
|
- |
|
|
|
|
|
|
Impact of opening/closing inventory and other(2) |
|
(35.3) |
|
- |
|
|
|
|
|
|
Cost of sales for purposes of unit cost calculation |
|
193.8 |
|
14.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volume for the period |
|
20.7 |
|
520 |
|
|
|
|
|
|
Volume units |
Millions of |
Gigawatt |
|
|
|
|
||||
|
pounds |
|
hours |
|
|
|
|
|
|
|
Unit operating cost(3)(4) |
$ |
9.37 |
$ |
27.07 |
|
|
|
|
|
|
Unit operating cost (US$ per pound) (NDCC)(5) |
$ |
6.97 |
|
|
|
|
|
|
|
|
(1) |
Other is composed of the cost of sales of the Oil and Gas and Corporate and Other reportable segments. |
(2) |
Other is primarily composed of royalties and other contributions, sales discounts, effect of average exchange rate changes and other non-cash items. |
(3) |
Unit operating cost/NDCC may not calculate exactly based on amounts presented due to foreign exchange and rounding. |
(4) |
Power, unit operating cost price per MWh. |
(5) |
Unit operating costs in US$ are converted at the average exchange rate for the period. |
Adjusted net earnings/loss from continuing operations and adjusted net earnings/loss from continuing operations per share
The Corporation defines adjusted net earnings/loss from continuing operations as net earnings/loss from continuing operations less items not reflective of the Corporation’s current or future operational performance. These adjusting items include, but are not limited to, inventory write-downs/obsolescence, impairment of assets, gains and losses on the acquisition or disposal of assets, unrealized foreign exchange gains and losses, gains and losses on financial assets and liabilities and other one-time adjustments that have not occurred in the past two years and are not expected to recur in the next two years. While some adjustments are recurring (such as unrealized foreign exchange (gain) loss and revaluations of allowances for expected credit losses (ACL)), management believes that they do not reflect the Corporation’s current or future operational performance.
Net earnings/loss from continuing operations at Oil and Gas is deducted from/added back to adjusted earnings/loss from continuing operations as the segment is not currently exploring for or producing oil and gas and its financial results relate to ancillary drilling services, provided to a customer and CUPET, and environmental rehabilitation costs for legacy assets, which are not reflective of the Corporation’s core operating activities or future operational performance. The adjustment for net earnings/loss from continuing operations at Oil and Gas represented a change in the composition of adjusted net earnings/loss from continuing operations during the three months ended
Adjusted net earnings/loss from continuing operations per share is defined consistent with the definition above and divided by the Corporation’s weighted-average number of common shares outstanding.
Management uses these measures internally and believes that they provide investors with performance measures with which to assess the Corporation’s current or future operational performance by adjusting for items or transactions that are not reflective of its current or future operational performance.
The tables below reconcile net earnings (loss) from continuing operations and net earnings (loss) from continuing operations per share, both per the financial statements, to adjusted net loss from continuing operations and adjusted net loss from continuing operations per share, respectively:
|
|
|
|
2024 |
|
|
|
2023 |
For the three months ended |
$ millions |
$/share |
$ millions |
$/share |
||||
|
|
|
|
|
|
|
|
|
Net earnings (loss) from continuing operations |
$ |
1.8 |
$ |
0.00 |
$ |
(24.8) |
$ |
(0.06) |
|
|
|
|
|
|
|
|
|
Adjusting items: |
|
|
|
|
|
|
|
|
|
|
0.3 |
|
- |
|
(0.9) |
|
- |
Corporate and Other - Gain on repurchase of notes |
|
(1.1) |
|
- |
|
- |
|
- |
Corporate and Other - Unrealized loss on nickel put options |
|
2.6 |
|
0.01 |
|
- |
|
- |
Corporate and Other - Realized gain on nickel put options |
|
(3.4) |
|
(0.01) |
|
- |
|
- |
Metals - Moa JV - Impairment of property, plant and equipment |
|
- |
|
- |
|
1.5 |
|
- |
Metals - Moa JV - Inventory write-down/obsolescence |
|
- |
|
- |
|
1.6 |
|
- |
Metals - Fort Site - Inventory write-down |
|
- |
|
- |
|
7.3 |
|
0.02 |
Metals - Metals Marketing - Cobalt gain |
|
- |
|
- |
|
0.3 |
|
- |
Power - Gain on revaluation of GNC receivable |
|
(15.5) |
|
(0.04) |
|
(5.0) |
|
(0.01) |
Power - Loss on revaluation of Energas payable |
|
4.0 |
|
0.01 |
|
0.5 |
|
- |
Oil and Gas - Net (earnings) loss from continuing operations, net of |
|
|
|
|
|
|
|
|
unrealized foreign exchange gain/loss |
|
(1.1) |
|
- |
|
7.0 |
|
0.02 |
Total adjustments, before tax |
$ |
(14.2) |
$ |
(0.03) |
$ |
12.3 |
$ |
0.03 |
Tax adjustments |
|
0.9 |
|
- |
|
0.4 |
|
- |
Adjusted net loss from continuing operations |
$ |
(11.5) |
$ |
(0.03) |
$ |
(12.1) |
$ |
(0.03) |
|
|
|
|
2024 |
|
|
|
2023 |
For the nine months ended |
$ millions |
$/share |
$ millions |
$/share |
||||
|
|
|
|
|
|
|
|
|
Net loss from continuing operations |
$ |
(50.6) |
$ |
(0.13) |
$ |
(10.9) |
$ |
(0.03) |
|
|
|
|
|
|
|
|
|
Adjusting items: |
|
|
|
|
|
|
|
|
|
|
0.3 |
|
- |
|
0.2 |
|
- |
|
|
3.5 |
|
0.01 |
|
- |
|
- |
Corporate and Other - Unrealized gain on nickel put options |
|
(0.8) |
|
- |
|
- |
|
- |
Corporate and Other - Realized gain on nickel put options |
|
(3.4) |
|
(0.01) |
|
- |
|
- |
Corporate and Other - Gain on repurchase of notes |
|
(1.8) |
|
- |
|
(3.5) |
|
(0.01) |
Metals - Moa JV - Impairment of property, plant and equipment |
|
0.5 |
|
- |
|
1.5 |
|
- |
Metals - Moa JV - Inventory write-down/obsolescence |
|
2.5 |
|
- |
|
3.0 |
|
0.01 |
Metals - Fort Site - Inventory write-down |
|
0.9 |
|
- |
|
8.1 |
|
0.02 |
Metals - Metals Marketing - Inventory write-down |
|
- |
|
- |
|
1.1 |
|
- |
Metals - Metals Marketing - Cobalt gain |
|
- |
|
- |
|
2.7 |
|
0.01 |
Power - Loss (gain) on revaluation of GNC receivable |
|
2.9 |
|
0.01 |
|
(18.2) |
|
(0.04) |
Power - Loss on revaluation of Energas payable |
|
- |
|
- |
|
8.9 |
|
0.02 |
Oil and Gas - Net (earnings) loss from continuing operations, net of |
|
|
|
|
|
|
|
|
unrealized foreign exchange gain/loss |
|
(0.7) |
|
- |
|
5.9 |
|
0.02 |
Total adjustments, before tax |
$ |
3.9 |
$ |
0.01 |
$ |
9.7 |
$ |
0.03 |
Tax adjustments |
|
0.6 |
|
- |
|
0.4 |
|
- |
Adjusted net (loss) earnings from continuing operations |
$ |
(46.1) |
$ |
(0.12) |
$ |
(0.8) |
$ |
0.00 |
Spending on capital
The Corporation defines spending on capital for each segment as property, plant and equipment and intangible asset expenditures on a cash basis adjusted to the accrual basis in order to account for assets that are available for use by the Corporation and the Moa Joint Venture prior to payment and includes adjustments to accruals. The Metals segment’s spending on capital includes the Fort Site’s expenditures, plus the Corporation’s 50% share of the Moa Joint Venture’s expenditures, which is accounted for using the equity method for accounting purposes.
Combined spending on capital is the aggregate of each segment’s spending on capital or the Corporation’s consolidated property, plant and equipment and intangible asset expenditures and the property, plant and equipment and intangible asset expenditures of the Moa Joint Venture on a 50% basis, all adjusted to the accrual basis.
Combined spending on capital is used by management, and management believes this information is used by investors, to analyze the Corporation and the Moa Joint Venture’s investments in non-current assets that are held for use in the production of nickel, cobalt, fertilizers, oil and gas and power generation.
The tables below reconcile property, plant and equipment and intangible asset expenditures per the financial statements to combined spending on capital, expressed in Canadian dollars:
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the three months ended |
|
2024 |
||||||||||
|
Metals |
|
Power |
|
Other(1) |
|
Combined
|
|
Adjustment
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures(2) |
$ |
10.6 |
$ |
0.3 |
$ |
- |
$ |
10.9 |
$ |
(9.8) |
$ |
1.1 |
Intangible asset expenditures(2) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
10.6 |
|
0.3 |
|
- |
|
10.9 |
$ |
(9.8) |
$ |
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Accrual adjustment |
|
0.6 |
|
(1.8) |
|
(0.1) |
|
(1.3) |
|
|
|
|
Spending on capital |
$ |
11.2 |
$ |
(1.5) |
$ |
(0.1) |
$ |
9.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the three months ended |
|
2023 |
||||||||||
|
Metals |
|
Power |
|
Other(1) |
|
Combined
|
|
Adjustment
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures(2) |
$ |
13.7 |
$ |
0.6 |
$ |
0.2 |
$ |
14.5 |
$ |
(7.6) |
$ |
6.9 |
Intangible asset expenditures(2) |
|
- |
|
- |
|
0.1 |
|
0.1 |
|
- |
|
0.1 |
|
|
13.7 |
|
0.6 |
|
0.3 |
|
14.6 |
$ |
(7.6) |
$ |
7.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Accrual adjustment |
|
2.0 |
|
- |
|
- |
|
2.0 |
|
|
|
|
Spending on capital |
$ |
15.7 |
$ |
0.6 |
$ |
0.3 |
$ |
16.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the nine months ended |
|
2024 |
||||||||||
|
Metals |
|
Power |
|
Other(1) |
|
Combined
|
|
Adjustment
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures(2) |
$ |
27.8 |
$ |
4.4 |
$ |
- |
$ |
32.2 |
$ |
(25.8) |
$ |
6.4 |
Intangible asset expenditures(2) |
|
- |
|
- |
|
0.2 |
|
0.2 |
|
- |
|
0.2 |
|
|
27.8 |
|
4.4 |
|
0.2 |
|
32.4 |
$ |
(25.8) |
$ |
6.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Accrual adjustment |
|
0.6 |
|
(1.8) |
|
(0.2) |
|
(1.4) |
|
|
|
|
Spending on capital |
$ |
28.4 |
$ |
2.6 |
$ |
- |
$ |
31.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the nine months ended |
|
2023 |
||||||||||
|
Metals |
|
Power |
|
Other(1) |
|
Combined
|
|
Adjustment
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures(2) |
$ |
39.4 |
$ |
1.9 |
$ |
0.2 |
$ |
41.5 |
$ |
(26.9) |
$ |
14.6 |
Intangible asset expenditures(2) |
|
- |
|
- |
|
1.2 |
|
1.2 |
|
- |
|
1.2 |
|
|
39.4 |
|
1.9 |
|
1.4 |
|
42.7 |
$ |
(26.9) |
$ |
15.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Accrual adjustment |
|
2.0 |
|
- |
|
(0.7) |
|
1.3 |
|
|
|
|
Spending on capital |
$ |
41.4 |
$ |
1.9 |
$ |
0.7 |
$ |
44.0 |
|
|
|
|
(1) |
Includes property, plant and equipment and intangible asset expenditures of the Oil and Gas and Corporate and Other reportable segments. |
(2) |
Total property, plant and equipment expenditures and total intangible asset expenditures as presented in the Corporation’s condensed consolidated statements of cash flow. |
Combined cash provided (used) by continuing operations for operating activities and combined free cash flow
The Corporation defines cash provided (used) by continuing operations for operating activities by segment as cash provided (used) by continuing operations for operating activities for each segment calculated in accordance with IFRS and adjusted to remove the impact of cash provided (used) by wholly-owned subsidiaries. Combined cash provided (used) by continuing operations for operating activities is the aggregate of each segment’s cash provided (used) by continuing operations for operating activities including the Corporation’s 50% share of the Moa JV’s cash provided (used) by continuing operations for operating activities, which is accounted for using the equity method of accounting and excluded from consolidated cash provided (used) by continuing operations for operating activities.
The Corporation defines free cash flow for each segment as cash provided (used) by continuing operations for operating activities by segment, less cash expenditures on property, plant and equipment and intangible assets, including exploration and evaluation assets. Combined free cash flow is the aggregate of each segment’s free cash flow or the Corporation’s consolidated cash provided (used) by continuing operations for operating activities, less consolidated cash expenditures on property, plant and equipment and intangible assets, including exploration and evaluation assets, less distributions received from Moa JV, plus cash provided (used) by continuing operations for operating activities for the Corporation’s 50% share of the Moa JV, less cash expenditures on property, plant and equipment and intangible assets for the Corporation’s 50% share of the Moa JV.
The Corporate and Other segment’s cash used by continuing operations for operating activities is adjusted to exclude distributions received from Moa JV. Distributions from the Moa JV excluded from Corporate and Other are included in the Adjustment for Moa Joint Venture to arrive at total cash provided (used) by continuing operations for operating activities per the financial statements.
The Metals segment’s free cash flow includes the Fort Site and Metals Marketing’s free cash flow, plus the Corporation’s 50% share of the Moa JV’s free cash flow, which is accounted for using the equity method for accounting purposes.
Combined cash provided (used) by continuing operations for operating activities and combined free cash flow are used by management, and management believes this information is used by investors, to analyze cash flows generated from operations and assess its operations’ ability to provide cash or its use of cash, and in the case of combined free cash flow, after funding cash capital requirements, to service current and future working capital needs and service debt.
The tables below reconcile combined cash provided (used) by continuing operations for operating activities to cash provided (used) by continuing operations per the financial statements to combined free cash flow:
$ millions, for the three months ended |
2024 |
|||||||||||||||
|
|
|
Metals(1)(2) |
Power |
Oil and
|
Corporate
|
Combined
|
Adjustment
|
Total
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided (used) by continuing operations for operating activities |
|
|
$ |
34.8 |
$ |
(8.6) |
$ |
(1.9) |
$ |
(3.2) |
$ |
21.1 |
$ |
(0.7) |
$ |
20.4 |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures |
|
|
|
(10.6) |
|
(0.3) |
|
- |
|
- |
|
(10.9) |
|
9.8 |
|
(1.1) |
Intangible expenditures |
|
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Free cash flow |
|
|
$ |
24.2 |
$ |
(8.9) |
$ |
(1.9) |
$ |
(3.2) |
$ |
10.2 |
$ |
9.1 |
$ |
19.3 |
$ millions, for the three months ended |
2023 (Restated) |
|||||||||||||||
|
|
Metals(1)(2) |
Power |
Oil and
|
Corporate
|
Combined
|
Adjustment
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided (used) by continuing operations for operating activities |
|
|
$ |
10.7 |
$ |
2.8 |
$ |
2.6 |
$ |
(13.2) |
$ |
2.9 |
$ |
1.5 |
$ |
4.4 |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures |
|
|
|
(13.7) |
|
(0.6) |
|
(0.2) |
|
- |
|
(14.5) |
|
7.6 |
|
(6.9) |
Intangible expenditures |
|
|
|
- |
|
- |
|
(0.1) |
|
- |
|
(0.1) |
|
- |
|
(0.1) |
Free cash flow |
|
|
$ |
(3.0) |
$ |
2.2 |
$ |
2.3 |
$ |
(13.2) |
$ |
(11.7) |
$ |
9.1 |
$ |
(2.6) |
$ millions, for the nine months ended |
2024 |
|||||||||||||||
|
|
Metals(3)(4) |
Power |
Oil and
|
Corporate
|
Combined
|
Adjustment
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided (used) by continuing operations for operating activities |
|
|
$ |
87.2 |
$ |
(6.7) |
$ |
(20.7) |
$ |
(28.4) |
$ |
31.4 |
$ |
(35.8) |
$ |
(4.4) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures |
|
|
|
(27.8) |
|
(4.4) |
|
- |
|
- |
|
(32.2) |
|
25.8 |
|
(6.4) |
Intangible expenditures |
|
|
|
- |
|
- |
|
(0.2) |
|
- |
|
(0.2) |
|
- |
|
(0.2) |
Free cash flow |
|
|
$ |
59.4 |
$ |
(11.1) |
$ |
(20.9) |
$ |
(28.4) |
$ |
(1.0) |
$ |
(10.0) |
$ |
(11.0) |
$ millions, for the nine months ended |
2023 (Restated) |
|||||||||||||||
|
|
Metals(3)(4) |
Power |
Oil and
|
Corporate
|
Combined
|
Adjustment
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided (used) by continuing operations for operating activities |
|
|
$ |
112.5 |
$ |
9.5 |
$ |
3.8 |
$ |
(59.9) |
$ |
65.9 |
$ |
(19.6) |
$ |
46.3 |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures |
|
|
|
(39.4) |
|
(1.9) |
|
(0.2) |
|
- |
|
(41.5) |
|
26.9 |
|
(14.6) |
Intangible expenditures |
|
|
|
- |
|
- |
|
(1.2) |
|
- |
|
(1.2) |
|
- |
|
(1.2) |
Free cash flow |
|
|
$ |
73.1 |
$ |
7.6 |
$ |
2.4 |
$ |
(59.9) |
$ |
23.2 |
$ |
7.3 |
$ |
30.5 |
(1) |
Cash provided by continuing operations for operating activities for the Moa JV, Fort Site and Metals Marketing was |
(2) |
Property, plant and equipment expenditures and intangible expenditures for the Moa JV, Fort Site and Metals Marketing was |
(3) |
Cash provided by continuing operations for operating activities for the Moa JV, Fort Site and Metals Marketing was |
(4) |
Property, plant and equipment expenditures and intangible expenditures for the Moa JV, Fort Site and Metals Marketing was |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241029102650/en/
For further investor information contact:
Director, Investor Relations and Corporate Affairs
Telephone: (416) 935-2451
Toll-free: 1 (800) 704-6698
E-mail: investor@sherritt.com
Bay Adelaide Centre,
www.sherritt.com
Source: