Year ended 31 December 2023 | Year ended 31 December 2022 | ||||||
US$ thousands | US$ thousands | ||||||
| Pre- | Pre- | ||||||
| Silverstream | Silverstream | Silverstream | Silverstream | ||||
| revaluation | revaluation | revaluation | revaluation | ||||
| effect | effect | Total | effect | effect | Total | ||
Revenues | 5 | ||||||
Cost of sales | 6 | ( | ( | ( | ( | ||
Gross profit | |||||||
Administrative expenses | ( | ( | ( | ( | |||
Exploration expenses | 7 | ( | ( | ( | ( | ||
Selling expenses | ( | ( | ( | ( | |||
Other operating income | 9 | ||||||
Other operating expenses | 9 | ( | ( | ( | ( | ||
Profit before netfinance costs and income tax | |||||||
Finance income | 10 | ||||||
Finance costs | 10 | ( | ( | ( | ( | ||
Revaluation effects of Silverstream contract | 14 | ||||||
Foreign exchange gain | |||||||
Profit before income tax | |||||||
Corporate income tax | 11 | ( | ( | ||||
Special mining right | 11 | ( | ( | ( | ( | ||
Income tax | 11 | ( | ( | ||||
Profit for the year | |||||||
| Attributable to: | |||||||
Equity shareholders of the Company | |||||||
Non-controlling interest | |||||||
| Earnings per share: (US$) | |||||||
Basic and diluted earnings per Ordinary Share | 12 | ||||||
| Adjusted earnings per share: (US$) | |||||||
| Adjusted basic and diluted earnings per | |||||||
Ordinary Share | 12 | ||||||
| Year ended 31 December | |||
| 2023 | 2022 | ||
| US$ thousands | US$ thousands | ||
Profit for the year | |||
| Other comprehensive income/(expense) | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Gain on cash flow hedges recycled to income statement | |||
Changes in the fair value of cost of hedges | ( | ||
Total effect of cash flow hedges | |||
Foreign currency translation | ( | ||
Income tax effect on items that may be reclassified subsequently to profit or loss: | 11 | ( | |
Net other comprehensive (loss)/income that may be reclassified subsequently to profit or loss: | ( | ||
| Items that will not be reclassified to profit or loss: | |||
Losses recycled to the value of other assets | ( | ||
Changes in the fair value of cash flow hedges | |||
Total effect of cash flow hedges | |||
Changes in the fair value of equity investments at fair value through other comprehensive income (FVOCI) | ( | ( | |
Remeasurement loss on defined benefit plans | 22 | ( | ( |
Income tax effect on items that will not be reclassified to profit or loss | 11 | ||
Net other comprehensive loss that will not be reclassified to profit or loss | ( | ( | |
Other comprehensive loss, net of tax | ( | ( | |
Total comprehensive income for the year, net of tax | |||
| Attributable to: | |||
Equity shareholders of the Company | |||
Non-controlling interests | |||
| As at 31 December | |||
| 2023 | 2022 | ||
| US$ thousands | US$ thousands | ||
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment (PPE) | 13 | ||
Equity instruments at FVOCI | 30 (b) | ||
Silverstream contract | 14 | ||
Deferred tax asset | 11 | ||
Inventories | 15 | ||
Other receivables | 16 | ||
Other assets | |||
| Current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Prepayments | |||
Income tax recoverable | |||
Derivative financial instruments | 30 | ||
Silverstream contract | 14 | ||
Cash and cash equivalents | 17 | ||
Total assets | |||
| EQUITY AND LIABILITIES | |||
| Capital and reserves attributable to shareholders of the Company | |||
Share capital | 18 | ||
Share premium | 18 | ||
Capital reserve | 18 | ( | ( |
Hedging reserve | 18 | ( | |
Fair value reserve of financial assets at FVOCI | 18 | ||
Foreign currency translation reserve | 18 | ( | ( |
Retained earnings | 18 | ||
Non-controlling interests | |||
Total equity | |||
| Non-current liabilities | |||
Interest-bearing loans | 20 | ||
Notes payable | 30 (a) | ||
Lease liabilities | 25 | ||
Provision for mine closure cost | 21 | ||
Pensions and other post-employment benefit plans | 22 | ||
Deferred tax liability | 11 | ||
| Current liabilities | |||
Trade and other payables | 23 | ||
Interest-bearing loans | 20 | ||
Notes payable | 30 (a) | ||
Income tax payable | |||
Derivative financial instruments | 30 | ||
Lease liabilities | 25 | ||
Provision for mine closure cost | 21 | ||
Employee profit sharing | |||
Total liabilities | |||
Total equity and liabilities |
| Year ended 31 December | |||
| 2023 | 2022 | ||
| US$ thousands | US$ thousands | ||
Net cash from operating activities | 29 | ||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | 3 | ( | ( |
Proceeds from the sale of property, plant and equipment and other assets | |||
Proceeds from Silverstream contract | 14 | ||
Proceeds from the Layback Agreement | 2 (c) | ||
Purchase of equity instruments at FVOCI | ( | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from notes payable | 30 (a) | ||
Payment of notes payable | 30 (a) | ( | ( |
Repayment of interest-bearing loans | 20 | ( | |
Principal element of lease payments | 25 (a) | ( | ( |
| Dividends paid to shareholders of the Company | 19 | ( | ( |
| Capital contribution | |||
| Interest paid | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents during the year | ( | ( | |
Effect of exchange rate on cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | 17 |
| Attributable to the equity holders of the Company | ||||||||||||
| Fair value | ||||||||||||
| reserve of | Foreign | |||||||||||
| Cost of | financial | currency | Non- | |||||||||
| Share | Share | Capital | Hedging | hedging | assets at | translation | Retained | controlling | Total | |||
| capital | premium | reserve | reserve | reserve | FVOCI | reserve | earnings | Total | interests | equity | ||
| US$ thousands | ||||||||||||
| Balance at 1 January | ||||||||||||
2022 | ( | ( | ( | ( | ||||||||
Profit for the year | ||||||||||||
Other comprehensive income, net of tax | ( | ( | ( | ( | ( | |||||||
Total comprehensive income for the year | ( | |||||||||||
| Hedging loss transferred | ||||||||||||
to the carrying value of PPE purchased during the year | ||||||||||||
Capital contribution | ||||||||||||
| Dividends declared | ||||||||||||
and paid | 19 | ( | ( | ( | ||||||||
| Balance at 31December | ||||||||||||
2022 | ( | ( | ( | |||||||||
Profit for the year | ||||||||||||
Other comprehensive income, net of tax | ( | ( | ( | ( | ( | |||||||
Total comprehensive income for the year | ( | ( | ||||||||||
| Hedging loss transferred | ||||||||||||
to the carrying value of PPE purchased during the year | ( | ( | ( | ( | ||||||||
Capital contribution | ||||||||||||
| Dividends declared | ||||||||||||
and paid | 19 | ( | ( | ( | ||||||||
| Balance at 31December | ||||||||||||
2023 | ( | ( |
| Years | |
Buildings | 6 |
Plant and equipment | 10 |
| Mining properties and development costs | 10 |
Other assets | 5 |
| Year ended 31 December 2023 | ||||||||||
| US$ thousands | ||||||||||
| Adjustments | ||||||||||
| Noche | and | |||||||||
Fresnillo | Herradura | Ciénega | Saucito | Buena | San Julián | Juanicipio | Other | eliminations | Total | |
| Revenues: | ||||||||||
| Third party | 422,963 | 708,242 | 162,013 | 590,269 | 84,210 | 385,469 | 351,920 | – | – | 2,705,086 |
Inter-segment | 4,254 | – | – | – | – | – | 90,368 | 52,287 | (146,909) | – |
Segment revenues | 427,217 | 708,242 | 162,013 | 590,269 | 84,210 | 385,469 | 442,288 | 52,287 | (146,909) | 2,705,086 |
| Segment profit | 156,849 | 157,233 | 18,926 | 185,995 | 5,632 | 158,663 | 271,558 | 33,602 | 14,312 | 1,002,770 |
Depreciation and amortisation in cost of sales | (497,303) | |||||||||
| Employee profit sharing | ||||||||||
in cost of sales | (2,229) | |||||||||
Gross profit as per the income statement | 503,238 | |||||||||
| Capital expenditure | 97,809 | 56,923 | 43,841 | 125,052 | 52 | 74,824 | 82,167 | 2,741 | – | 483,409 |
| Year ended 31 December 2022 | ||||||||||
| US$ thousands | ||||||||||
| Adjustments | ||||||||||
| Noche | and | |||||||||
Fresnillo | Herradura | Ciénega | Saucito | Buena | San Julián | Juanicipio | Other | eliminations | Total | |
| Revenues: | ||||||||||
| Third party | 503,759 | 634,438 | 169,504 | 594,250 | 142,733 | 392,084 | – | – | (3,778) | 2,432,990 |
Inter-segment | – | – | – | – | – | – | 215,736 | 148,362 | (364,098) | – |
Segment revenues | 503,759 | 634,438 | 169,504 | 594,250 | 142,733 | 392,084 | 215,736 | 148,362 | (367,876) | 2,432,990 |
| Segment profit | 197,043 | 127,919 | 39,551 | 197,791 | 44,436 | 190,842 | 154,544 | 106,275 | (12,203) | 1,046,198 |
Depreciation and amortisation in cost of sales | (500,569) | |||||||||
| Employee profit sharing | ||||||||||
in cost of sales | (9,609) | |||||||||
Gross profit as per the income statement | 536,020 | |||||||||
| Capital expenditure | 106,579 | 105,322 | 47,019 | 117,989 | 424 | 64,490 | 149,629 | 677 | – | 592,129 |
| Portion of ownership interest held | Profit (loss) allocated | Accumulated | ||||
| by non-controlling interest | to non-controlling interest | non-controlling interest | ||||
31-Dec-23 | 31-Dec-22 | 31-Dec-23 | 31-Dec-22 | 31-Dec-23 | 31-Dec-22 | |
Minera Juanicipio, S.A. de C.V. | 44% | 44% | 35,853 | 31,398 | 195,991 | 160,046 |
Equipos Chaparral, S.A. de C.V. | 44% | 44% | 18,311 | 5,105 | 97,377 | 69,561 |
Other subsidiaries with non-controlling interests not considered to be material | – | – | 227 | (109) | 1,977 | 1,599 |
Minera Juanicipio, S.A. de C.V. | Equipos Chaparral, S.A. de C.V. | |||
31-Dec-23 | 31-Dec-22 | 31-Dec-23 | 31-Dec-22 | |
Revenue | 442,288 | 215,736 | – | – |
Profit before income tax | 102,447 | 100,635 | 45,412 | 5,390 |
Income tax (charge)/credit | (20,962) | (29,277) | (3,797) | 6,212 |
Profit for the year | 81,485 | 71,358 | 41,615 | 11,602 |
Other comprehensive gain/(loss) | 31 | (248) | 8 | 31 |
Total comprehensive income | 81,516 | 71,110 | 41,623 | 11,633 |
Attributable to non-controlling interests | 35,867 | 31,288 | 18,314 | 5,119 |
Dividends paid to non-controlling interests | – | – | – | – |
Minera Juanicipio, S.A. de C.V. | Equipos Chaparral, S.A. de C.V. | |||
31-Dec-23 | 31-Dec-22 | 31-Dec-23 | 31-Dec-22 | |
| Current | ||||
Assets | 120,396 | 77,596 | 34,990 | 13,226 |
Liabilities | (197,260) | (80,984) | (35,708) | (31,299) |
Total current net liabilities | (76,864) | (3,388) | (718) | (18,073) |
| Non-current | ||||
Assets | 776,156 | 630,418 | 222,030 | 202,263 |
Liabilities | (253,858) | (263,290) | – | (26,097) |
Total non-current net assets | 522,298 | 367,128 | 222,030 | 176,166 |
Net assets | 445,434 | 363,740 | 221,312 | 158,093 |
| Attributable to: | ||||
Equity holders of Parent | 249,443 | 203,694 | 123,935 | 88,532 |
Non-controlling interest | 195,991 | 160,046 | 97,377 | 69,561 |
Minera Juanicipio, S.A. de C.V. | Equipos Chaparral, S.A. de C.V. | |||
31-Dec-23 | 31-Dec-22 | 31-Dec-23 | 31-Dec-22 | |
Operating | 133,299 | 127,113 | (33,126) | (28,354) |
Investing | (48,936) | (115,961) | 340 | 261 |
Financing | (57,448) | (24,777) | 509 | 23,663 |
Net increase/(decrease) in cash and cash equivalents | 26,915 | (13,625) | (32,277) | (4,430) |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Revenues from contracts with customers | 2,706,292 | 2,440,063 |
| Revenues from other sources: | ||
Provisional pricing adjustment on products sold | (1,206) | (3,302) |
Hedging loss on sales | – | (3,771) |
2,705,086 | 2,432,990 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Lead concentrates (containing silver, gold, lead and by-products) | 1,320,155 | 1,090,735 |
Doré and slag (containing gold, silver and by-products) | 708,036 | 648,002 |
Zinc concentrates (containing zinc, silver and by-products) | 290,138 | 326,912 |
Precipitates (containing gold and silver) | 301,707 | 238,171 |
Activated carbon (containing gold, silver and by-products) | 84,416 | 129,170 |
Iron concentrates (containing silver, gold, lead and by-products) | 634 | – |
2,705,086 | 2,432,990 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Silver | 1,319,423 | 1,089,189 |
Gold | 1,177,386 | 1,114,168 |
Zinc | 250,782 | 283,453 |
Lead | 121,483 | 106,640 |
Value of metal content in products sold | 2,869,074 | 2,593,450 |
| Refining and treatment charges | (163,988) | (160,460) |
| Total revenues | 2,705,086 | 2,432,990 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ per ounce | US$ per ounce | |
| Gold | 1,957.72 | 1,799.26 |
| Silver | 23.64 | 21.72 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Depreciation and amortisation | 497,303 | 500,569 |
Contractors | 393,997 | 367,003 |
Energy | 256,507 | 231,505 |
Operating materials | 292,450 | 269,720 |
Maintenance and repairs | 299,924 | 252,907 |
Personnel expenses | 210,583 | 175,508 |
| Mine equipment leased | 69,754 | 48,991 |
Mining concession rights and contributions | 23,045 | 22,044 |
Surveillance | 23,983 | 18,741 |
Insurance | 12,056 | 11,069 |
Freight | 9,365 | 11,843 |
IT services | 11,464 | 11,401 |
Other | 23,154 | 34,675 |
Cost of production | 2,123,585 | 1,955,976 |
| Unabsorbed production costs | 25,920 | 2,592 |
Gain on foreign currency hedges | (232) | – |
| Change in work-in-progress and finished goods (ore inventories) | 52,575 | (61,598) |
2,201,848 | 1,896,970 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Contractors | 122,973 | 111,981 |
Mining concession rights and contributions | 28,777 | 25,570 |
Personnel expenses (note 8 (a)) | 13,315 | 10,779 |
Assays | 8,950 | 6,269 |
Administrative services | 2,057 | 2,086 |
Rentals | 570 | 603 |
Other | 5,805 | 8,502 |
182,447 | 165,790 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Operating cash out flows related to exploration activities | 182,359 | 166,068 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Salaries and wages | 109,470 | 87,534 |
Statutory healthcare and housing contributions | 42,393 | 32,856 |
Other benefits | 28,414 | 26,458 |
Bonuses | 34,099 | 19,752 |
Employees’ profit sharing | 2,390 | 9,841 |
Post-employment benefits | 12,799 | 8,792 |
Vacations and vacations bonus | 6,541 | 5,448 |
Legal contributions | 6,104 | 4,202 |
Training | 2,532 | 3,749 |
Other | 5,313 | 3,708 |
250,055 | 202,340 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Cost of sales (note 6) | 215,952 | 175,508 |
Administrative expenses | 20,788 | 16,053 |
Exploration expenses (note 7) | 13,315 | 10,779 |
250,055 | 202,340 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| No. | No. | |
Mining | 3,497 | 3,967 |
Plant | 1,091 | 1,074 |
Exploration | 270 | 265 |
Maintenance | 1,327 | 1,382 |
Administration and other | 1,118 | 1,237 |
Total | 7,303 | 7,925 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Other income: | ||
| Reversal of accruals | 25,793 | – |
Recovery of personnel expenses | 4,156 | – |
Gain on sale of property, plant and equipment and other assets | 882 | – |
Layback Agreement (note 2 (c)) | – | 67,182 |
Rentals | 35 | 767 |
Other | 4,458 | 3,911 |
35,324 | 71,860 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Other expenses: | ||
Write-off of inventories (note 2 (c)) | 21,861 | – |
Cost subject to insurance claims | 8,349 | 4,246 |
| Environmental activities | 3,963 | 2,997 |
| Maintenance | 3,477 | 2,939 |
| Change in mine closure cost provision | 3,226 | – |
| Write-off of PPE assets | 1,920 | 11,315 |
Donations | 1,685 | 8,794 |
Consumption tax expensed | 943 | 2,073 |
Other | 5,745 | 6,391 |
51,169 | 38,755 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Finance income: | ||
Interest on short-term deposits and investments | 47,592 | 20,956 |
Interest on tax receivables | 2,479 | 4,507 |
Other | 552 | 997 |
50,623 | 26,460 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Finance costs: | ||
Interest on interest-bearing loans and notes payables | 60,741 | 51,395 |
Unwinding of discount on provisions (note 21) | 22,578 | 15,243 |
Interest on tax amendment | – | 11,519 |
Interest on lease liabilities (note 25 (a)) | 1,220 | 720 |
Other | 4,307 | 2,744 |
88,846 | 81,621 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Consolidated income statement: | ||
| Corporate income tax | ||
| Current: | ||
Income tax charge | 80,769 | 134,896 |
Amounts under/(over) provided in previous years | 4,235 | (1,710) |
85,004 | 133,186 | |
| Deferred: | ||
Origination and reversal of temporary differences | (292,371) | (206,196) |
Revaluation effects of Silverstream contract | 2,320 | 5,636 |
(290,051) | (200,560) | |
Corporate income tax | (205,047) | (67,374) |
| Special mining right | ||
| Current: | ||
Special mining right charge (note 11 (e)) | 22,708 | 38,230 |
Amounts under provided in previous years | 1,686 | 1,954 |
24,394 | 40,184 | |
| Deferred: | ||
Origination and reversal of temporary differences | 6,371 | (32,530) |
Special mining right | 30,765 | 7,654 |
Income tax expense reported in the income statement | (174,282) | (59,720) |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Consolidated statement of comprehensive income: | ||
Deferred income tax (charge)/credit related to items recognised directly in other comprehensive income: | ||
Gain on cash flow hedges recycled to income statement | – | (1,131) |
Changes in fair value of cash flow hedges | (135) | (184) |
Changes in the fair value of cost of hedges | – | 414 |
Changes in fair value of equity investments at FVOCI | 15,941 | 1,714 |
Remeasurement losses on defined benefit plans | 20 | 114 |
Income tax effect reported in other comprehensive income | 15,826 | 927 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Accounting profit before income tax | 114,018 | 248,571 |
Tax at the Group’s statutory corporate income tax rate 30.0% | 34,205 | 74,571 |
Exchange rate effect on tax value of assets and liabilities 1 | (214,521) | (72,888) |
Inflationary uplift of the tax base of assets and liabilities | (54,763) | (62,666) |
Incentive for Northern Border Zone | 1,760 | (17,491) |
Deferred tax asset not recognised | 11,688 | 7,893 |
Expenses not deductible for tax purposes | 14,277 | 7,045 |
Inflationary uplift of tax losses | (5,361) | (7,843) |
Current income tax underprovided in previous years | 2,137 | 3,107 |
Non-taxable/non-deductible foreign exchange effects | 16,689 | 1,167 |
Inflationary uplift on tax refunds | (744) | (1,352) |
Special mining right deductible for corporate income tax | (9,230) | (2,296) |
Other | (1,184) | 3,379 |
Corporate income tax at the effective tax rate of (179.8%) (2022: (27.1%)) | (205,047) | (67,374) |
Special mining right | 30,765 | 7,654 |
Tax at the effective income tax rate of (152.9%) (2022: (24.0%)) | (174,282) | (59,720) |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Opening net assets/(liability) | 232,568 | (1,445) |
Income statement credit arising on corporate income tax | 290,051 | 200,560 |
Income statement credit arising on special mining right | (6,371) | 32,530 |
Exchange difference | 26 | (4) |
Net charge related to items directly charged to other comprehensive income | 15,826 | 927 |
Closing net asset | 532,100 | 232,568 |
Consolidated balance sheet | Consolidated income statement | |||
| 2023 | 2022 | 2023 | 2022 | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
Related-party receivables | (181,236) | (158,797) | 22,439 | 5,095 |
Other receivables | (6,233) | (3,974) | 2,259 | 727 |
Inventories | 152,378 | 115,383 | (36,995) | (18,213) |
Prepayments | (3,499) | (2,423) | 1,076 | (449) |
Derivative financial instruments including Silverstream contract | (138,171) | (147,887) | (9,852) | (6,125) |
Property, plant and equipment arising from corporate income tax | 366,694 | 142,241 | (224,453) | (192,396) |
Exploration expenses and operating liabilities | 107,711 | 91,265 | (16,446) | 19,724 |
Other payables and provisions | 87,705 | 74,162 | (13,543) | 3,930 |
Losses carried forward | 141,091 | 117,689 | (23,402) | (27,250) |
Post-employment benefits | 2,100 | 1,504 | (576) | (356) |
Deductible profit sharing | 852 | 3,095 | 2,243 | 1,842 |
Special mining right deductible for corporate income tax | 7,445 | 10,738 | 3,293 | 12,954 |
Equity investments at FVOCI | 1,368 | (16,937) | (2,364) | (1,903) |
Other | (17,416) | (11,172) | 6,270 | 1,860 |
Net deferred tax asset related to corporate income tax | 520,789 | 214,887 | ||
Deferred tax credit related to corporate income tax | (290,051) | (200,560) | ||
Related-party receivables arising from special mining right | (44,963) | (39,541) | 5,422 | 1,391 |
Inventories arising from special mining right | 37,124 | 28,685 | (8,439) | (7,353) |
Property, plant and equipment arising from special mining right | (11,689) | 7,887 | 19,576 | (27,185) |
Other | 30,839 | 20,650 | (10,188) | 617 |
Net deferred tax liability related to special mining rights | 11,311 | 17,681 | ||
Deferred tax credit | (283,680) | (233,090) | ||
| Reflected in the statement of financial position as follows: | ||||
Deferred tax assets | 665,302 | 343,688 | ||
Deferred tax liabilities | (133,202) | (111,120) | ||
Net deferred tax asset | 532,100 | 232,568 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Earnings: | ||
Profit attributable to equity holders of the Company | 233,909 | 271,897 |
Adjusted profit attributable to equity holders of the Company | 228,497 | 258,747 |
| 2023 | 2022 | |
| thousands | thousands | |
| Number of shares: | ||
Weighted average number of Ordinary Shares in issue | 736,894 | 736,894 |
| 2023 | 2022 | |
| US$ | US$ | |
| Earnings per share: | ||
Basic and diluted earnings per share | 0.317 | 0.369 |
Adjusted basic and diluted earnings per Ordinary Share | 0.310 | 0.351 |
| Year ended 31 December 2023 | ||||||
| US$ thousands | ||||||
| Mining | ||||||
| properties and | ||||||
| Land and | Plant and | development | Other | Construction | ||
| buildings | equipment | costs | assets 2 | in progress | Total | |
| Cost | ||||||
At 1 January 2023 | 412,984 | 2,828,920 | 3,001,661 | 377,813 | 461,490 | 7,082,868 |
Additions | 903 | 103,835 | 5,428 | 37,839 | 358,579 | 506,584 |
| Disposals | (308) | (26,480) | (2,763) | (12,345) | – | (41,896) |
Transfers and other movements | 22,305 | 226,170 | 236,380 | 49,741 | (534,596) | – |
At 31 December 2023 | 435,884 | 3,132,445 | 3,240,706 | 453,048 | 285,473 | 7,547,556 |
| Accumulated depreciation | ||||||
At 1 January 2023 | (222,166) | (1,810,484) | (1,947,868) | (239,786) | – | (4,220,304) |
| Depreciation for the year | (24,837) | (205,238) | (240,595) | (30,276) | – | (500,946) |
| Disposals | 290 | 24,627 | 2,763 | 6,930 | – | 34,610 |
At 31 December 2023 | (246,713) | (1,991,095) | (2,185,700) | (263,132) | – | (4,686,640) |
Net book amount at 31 December 2023 | 189,171 | 1,141,350 | 1,055,006 | 189,916 | 285,473 | 2,860,916 |
| Year ended 31 December 2022 | ||||||
| US$ thousands | ||||||
| Mining properties | ||||||
| Land and | Plant and | and development | Other | Construction | ||
| buildings | equipment | costs | assets | in progress | Total | |
| Cost | ||||||
At 1 January 2022 | 354,605 | 2,641,444 | 2,457,292 | 374,211 | 804,650 | 6,632,202 |
Additions | 2,971 | 30,249 | 11,750 | (16,947) | 556,509 | 584,532 |
| Disposals | (224) | (104,445) | (21,999) | (7,198) | – | (133,866) |
Transfers and other movements | 55,632 | 261,672 | 554,618 | 27,747 | (899,669) | – |
At 31 December 2022 | 412,984 | 2,828,920 | 3,001,661 | 377,813 | 461,490 | 7,082,868 |
| Accumulated depreciation | ||||||
At 1 January 2022 | (198,653) | (1,730,511) | (1,692,189) | (211,774) | – | (3,833,127) |
| Depreciation for the year | (23,647) | (176,445) | (271,552) | (34,861) | – | (506,505) |
| Disposals | 134 | 96,472 | 15,873 | 6,849 | – | 119,328 |
At 31 December 2022 | (222,166) | (1,810,484) | (1,947,868) | (239,786) | – | (4,220,304) |
Net book amount at 31 December 2022 | 190,818 | 1,018,436 | 1,053,793 | 138,027 | 461,490 | 2,862,564 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Fresnillo | 73,761 | 186,666 |
Saucito | 94,092 | 80,566 |
Juanicipio | 29,028 | 67,228 |
Ciénega | 13,432 | 53,204 |
San Julián | 56,938 | 34,203 |
Herradura | 13,307 | 27,208 |
Noche Buena | – | 9,583 |
| Other | 4,914 | 2,832 |
285,472 | 461,490 |
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Balance at 1 January | 511,474 | 529,544 |
Cash received in respect of the year | (31,816) | (28,513) |
Cash receivable | (5,050) | (8,342) |
Remeasurement gains recognised in profit and loss | 7,732 | 18,785 |
Balance at 31 December | 482,340 | 511,474 |
Less – Current portion | 35,802 | 36,218 |
Non-current portion | 446,538 | 475,256 |
Year ended 31 December | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Long-term |
2023 | 24.41 | 25.44 | 26.43 | 26.64 | 26.85 | 19.58 |
2022 | 24.45 | 25.53 | 26.22 | 27.12 | 27.33 | 18.81 |
Commodity price | Discount rate | Volumes produced | ||||
| Effect on profit | Effect on profit | Effect on profit | ||||
| before tax: | Basis point | before tax: | Increase/ | before tax: | ||
| Increase/ | increase/ | increase/ | increase/ | (decrease) in | increase/ | |
| (decrease) in | (decrease) | (decrease) | (decrease) | reserves and | (decrease) | |
| silver price | US$ thousands | in interest rate | US$ thousands | resources | US$ thousands | |
2023 | 10% | 63,222 | – | – | 10% | 48,141 |
(10%) | (63,222) | (75) | 27,473 | (10%) | (48,141) | |
2022 | 20% | 133,736 | 100 | (41,860) | 6% | 30,600 |
(15%) | (100,302) | (25) | 11,452 | (6%) | (30,600) |
| As at 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Finished goods | 34,212 | 27,257 |
| Work-in-progress | 314,802 | 375,603 |
| Ore stockpile | 4,779 | 26,020 |
Operating materials and spare parts | 185,624 | 163,947 |
539,417 | 592,827 | |
Allowance for obsolete and slow-moving inventories | (6,684) | (5,463) |
Balance as 31 December | 532,733 | 587,364 |
Less – Current portion | 462,973 | 495,744 |
| Non-current portion | 69,760 | 91,620 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Trade receivables from related parties (note 27) | 306,668 | 275,844 |
Value Added Tax receivable | 93,010 | 85,979 |
Other receivables from related parties (note 27 (a)) | 11,509 | 8,377 |
Other receivables from contractors | 2,662 | 52 |
Other receivables | 6,170 | 8,697 |
Other receivables arising from the Layback Agreement (note 2 (c)) | – | 25,994 |
420,019 | 404,943 | |
Expected credit loss of ‘Other receivables’ | (353) | (444) |
Trade and other receivables classified as current assets | 419,666 | 404,499 |
| Other receivables classified as non-current assets: | ||
Other receivable from contractors | 773 | 1,638 |
Value Added Tax receivable | 42,755 | 36,820 |
Trade and other receivables classified as non-current assets | 43,528 | 38,458 |
Total trade and other receivables | 463,194 | 442,957 |
| As at 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Cash at bank and on hand | 3,556 | 2,516 |
Short-term deposits | 531,024 | 966,544 |
Cash and cash equivalents | 534,580 | 969,060 |
| As at 31 December | ||||
2023 | 2022 | |||
Number | Amount | Number | Amount | |
Ordinary Shares each of US$0.50 | 1,000,000,000 | $500,000,000 | 1,000,000,000 | $500,000,000 |
Sterling Deferred Ordinary Shares each of £1.00 | 50,000 | £50,000 | 50,000 | £50,000 |
Ordinary Shares | Sterling Deferred Ordinary Shares | |||
Number | US$ | Number | £ | |
At 1 January 2022 | 736,893,589 | $368,545,586 | 50,000 | £50,000 |
At 31 December 2022 | 736,893,589 | $368,545,586 | 50,000 | £50,000 |
At 31 December 2023 | 736,893,589 | $368,545,586 | 50,000 | £50,000 |
| US cents per | Amount | |
| Ordinary Share | US$ thousands | |
| Year ended 31 December 2023 | ||
Final dividend for 2022 declared and paid during the year 1 | 98,007 | |
| Interim dividend for 2023 declared and paid during the year | ||
14.7 | 108,324 | |
| Year ended 31 December 2022 | ||
Final dividend for 2021 declared and paid during the year 3 | 176,855 | |
| Interim dividend for 2022 declared and paid during the year | ||
27.4 | 201,909 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Dividends declared | 108,324 | 201,909 |
Foreign exchange effect | (1) | – |
Dividends recognised in retained earnings | 108,323 | 201,909 |
Foreign exchange and hedging effect | 28 | 41 |
Dividends paid | 108,351 | 201,950 |
| As at 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Opening balance | 1,158,557 | 1,157,545 |
Payments of 5.500% Notes | (317,879) | – |
Accrued interest | 53,919 | 56,475 |
| Interest paid | (56,371) | (56,371) |
Amortisation of discount and transaction costs | 776 | 908 |
Closing balance | 839,002 | 1,158,557 |
Less – Current portion | – | 317,879 |
Non-current portion | 839,002 | 840,678 |
| As at 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Opening balance | 247,207 | 260,307 |
(Decrease)/Increase to existing provision | (2,111) | 23,757 |
Effect of changes in discount rate | 1,436 | (63,061) |
Unwinding of discount rate | 22,578 | 15,243 |
Payments | (4,376) | (1,085) |
Foreign exchange | 27,582 | 12,046 |
Closing balance | 292,316 | 247,207 |
Less – Current portion | 11,849 | 4,827 |
Non-current portion | 280,467 | 242,380 |
Discount rate | Foreign currency | Estimated costs | ||||
| Effect on | Effect on | Effect on | ||||
| Basis point | provision: | provision: | Increase/ | provision: | ||
| increase/ | increase/ | Strengthening/ | increase/ | (decrease) | increase/ | |
| (decrease) | (decrease) | (weakening) | (decrease) | in estimated | (decrease) | |
| in interest rate | US$ thousands | of US dollar | US$ thousands | costs | US$ thousands | |
2023 | 50 | 11,710 | 10% | (21,990) | 5% | 14,616 |
(50) | (24,205) | (5%) | 12,731 | (5%) | (14,616) | |
2022 | 50 | 12,030 | 5% | (8,679) | 5% | 12,360 |
(50) | (13,110) | (5%) | 9,593 | (5%) | (12,360) |
Pension cost charge to income statement | Remeasurement gains/(losses) in OCI | |||||||||||
| Return | ||||||||||||
| on plan | ||||||||||||
| assets | Actuarial | Defined | ||||||||||
| (excluding | changes | benefit | ||||||||||
| amounts | arising from | decrease | ||||||||||
| Balance at | Sub-total | included | changes in | Sub-total | due to | Balance at | ||||||
| 1 January | Service | Net | Foreign | recognised | Benefits | in net | financial | included | Contributions | personnel | 31 December | |
| 2023 | cost | interest | exchange | in the year | paid | interest) | assumptions | in OCI | by employer | transfer | 2023 | |
| US$ thousands | ||||||||||||
| Defined | ||||||||||||
| benefit | ||||||||||||
obligation | (26,014) | (1,797) | (2,559) | (3,952) | (8,308) | 2,133 | (457) | (457) | (25) | (32,671) | ||
Fair value of plan assets | 16,552 | 1,871 | 2,527 | 4,398 | (2,133) | 331 | 331 | 332 | (20) | 19,460 | ||
| Net benefit | ||||||||||||
liability | (9,462) | (1,797) | (688) | (1,425) | (3,910) | – | 331 | (457) | (126) | 332 | (45) | (13,211) |
Pension cost charge to income statement | Remeasurement gains/(losses) in OCI | |||||||||||
| Return on | ||||||||||||
| plan assets | Actuarial | Defined | ||||||||||
| (excluding | changes | benefit | ||||||||||
| amounts | arising from | decrease | ||||||||||
| Balance at | Sub-total | included | changes in | Sub-total | due to | Balance at | ||||||
| 1 January | Service | Net | Foreign | recognised | Benefits | in net | financial | included | Contributions | personnel | 31 December | |
| 2022 | cost | interest | exchange | in the year | paid | interest) | assumptions | in OCI | by employer | transfer | 2022 | |
| US$ thousands | ||||||||||||
| Defined | ||||||||||||
| benefit | ||||||||||||
obligation | (25,673) | (1,260) | (1,826) | (1,651) | (4,737) | 2,065 | 1,894 | 1,894 | 437 | (26,014) | ||
Fair value of plan assets | 19,167 | 1,333 | 1,160 | 2,493 | (2,065) | (2,615) | (2,615) | – | (428) | 16,552 | ||
| Net benefit | ||||||||||||
liability | (6,506) | (1,260) | (493) | (491) | (2,244) | – | (2,615) | 1,894 | (721) | – | 9 | (9,462) |
| As at 31 December | ||
| 2023 | 2022 | |
| % | % | |
Discount rate | 10.08 | 10.23 |
Future salary increases (National Consumer Price Index) | 5.25 | 5.25 |
| As at 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
State-owned companies | 337 | – |
Mutual funds (fixed rates) | 19,123 | 16,552 |
19,460 | 16,552 |
| Future salary increases | Life expectancy | ||||
| Assumptions Discount rate | (NCPI) | of pensioners | |||
| 0.5% | 0.5% | 0.5% | 0.5% | + 1 | |
| Sensitivity Level | increase | decrease | increase | decrease | increase |
| Year ended 31 December 2023 | |||||
| (Decrease)/Increase to the net defined benefit obligation | |||||
(US$ thousands) | (1,152) | 1,243 | 215 | (226) | 289 |
| Year ended 31 December 2022 | |||||
| (Decrease)/Increase to the net defined benefit obligation | |||||
(US$ thousands) | (967) | 1,044 | 176 | (174) | 145 |
| As at 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Trade payables | 118,110 | 140,297 |
Other payables to related parties (note 27 (a)) | 56,434 | 35,969 |
Accrued expenses | 54,749 | 60,321 |
Other taxes and contributions | 28,812 | 22,280 |
258,105 | 258,867 |
| As at 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Saucito | 30,761 | 33,980 |
Fresnillo | 26,503 | 48,629 |
San Julián | 14,655 | 9,745 |
Juanicipio | 12,246 | 47,809 |
Herradura | 6,610 | 11,024 |
Ciénega | 2,984 | 10,753 |
Noche Buena | 206 | 227 |
| Other | 4,040 | 414 |
98,005 | 162,581 |
| As at | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
IT equipment | 10,387 | 10,914 |
Plant and equipment | 3,501 | 3,776 |
Buildings | 702 | 439 |
Total lease liability | 14,590 | 15,129 |
Less – Current portion | 4,813 | 5,209 |
Non-current portion | 9,777 | 9,920 |
| Year ended 31 December 2023 | ||||
| US$ thousands | ||||
| Computer | Plant and | |||
| Buildings | equipment | equipment | Total | |
| Cost | ||||
At 1 January 2023 | 4,620 | 21,284 | 3,933 | 29,837 |
Additions | 723 | 4,286 | 123 | 5,132 |
Disposals | (308) | (6,291) | – | (6,599) |
At 31 December 2023 | 5,035 | 19,279 | 4,056 | 28,370 |
| Accumulated depreciation | ||||
At 1 January 2023 | (2,585) | (12,394) | (234) | (15,213) |
Depreciation for the year | (739) | (4,880) | (567) | (6,186) |
Disposals | 290 | 6,119 | – | 6,409 |
At 31 December 2023 | (3,034) | (11,155) | (801) | (14,990) |
Net book amount at 31 December 2023 | 2,001 | 8,124 | 3,255 | 13,380 |
| Year ended 31 December 2022 | ||||
| US$ thousands | ||||
| Computer | Plant and | |||
| Buildings | equipment | equipment | Total | |
| Cost | ||||
At 1 January 2022 | 4,332 | 15,704 | – | 20,036 |
Additions | 288 | 5,580 | 3,933 | 9,801 |
At 31 December 2022 | 4,620 | 21,284 | 3,933 | 29,837 |
| Accumulated depreciation | ||||
At 1 January 2022 | (1,786) | (7,719) | – | (9,505) |
Depreciation for the year | (799) | (4,675) | (234) | (5,708) |
At 31 December 2022 | (2,585) | (12,394) | (234) | (15,213) |
Net book amount at 31 December 2022 | 2,035 | 8,890 | 3,699 | 14,624 |
Accounts receivable | Accounts payable | |||
As at 31 December | As at 31 December | |||
| 2023 | 2022 | 2023 | 2022 | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Trade: | ||||
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 306,668 | 275,844 | 5,840 | 421 |
| Other: | ||||
| Industrias Peñoles, S.A.B. de C.V. | 5,050 | 8,342 | – | – |
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 261 | – | 739 | – |
Servicios Administrativos Peñoles, S.A. de C.V. | – | – | 24,486 | 4,630 |
Servicios Especializados Peñoles, S.A. de C.V. | – | – | 7,147 | 8,964 |
Fuentes de Energía Peñoles, S.A. de C.V. | – | – | 6,239 | 1,062 |
Termoeléctrica Peñoles, S. de R.L. de C.V. | – | – | 3,362 | 3,206 |
Peñoles Tecnología, S.A. de C.V. | – | – | 1,261 | 490 |
Eólica de Coahuila S.A. de C.V. | – | – | 2,986 | 13,466 |
Minera Capela, S.A. de C.V. | – | – | 9 | – |
| Grupo Nacional Provincial, S.A.B. de C.V. | 5,715 | – | – | – |
Other | 483 | 35 | 4,365 | 3,730 |
Sub-total | 318,177 | 284,221 | 56,434 | 35,969 |
Less-current portion | 318,177 | 284,221 | 56,434 | 35,969 |
Non-current portion | – | – | – | – |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Silverstream contract: | ||
Industrias Peñoles, S.A.B. de C.V. | 482,340 | 511,474 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Income: | ||
| Sales: | ||
| Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 2,704,452 | 2,436,761 |
| Insurance recovery | ||
Grupo Nacional Provincial, S.A.B. de C.V. | 241 | 606 |
Other income | 4,012 | 4,959 |
Total income | 2,708,705 | 2,442,326 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
| Expenses: | ||
| Administrative services: | ||
| Servicios Administrativos Peñoles, S.A. de C.V. | 56,636 | 34,755 |
| Servicios Especializados Peñoles, S.A. de C.V. | 26,626 | 24,558 |
Peñoles Tecnología, S.A. de C.V. | 5,343 | 4,356 |
88,605 | 63,669 | |
| Energy: | ||
Termoeléctrica Peñoles, S. de R.L. de C.V. | 28,454 | 20,630 |
Fuentes de Energía Peñoles, S.A. de C.V. | 15,945 | 3,259 |
Eólica de Coahuila S.A. de C.V. | 33,563 | 31,031 |
77,962 | 54,920 | |
| Operating materials and spare parts: | ||
Wideco Inc | 5,383 | 6,610 |
Metalúrgica Met-Mex Peñoles, S.A. de C.V. | 35,551 | 9,694 |
40,934 | 16,304 | |
| Equipment repair and administrative services: | ||
Serviminas, S.A. de C.V. | 10,068 | 7,492 |
| Insurance premiums: | ||
Grupo Nacional Provincial, S.A.B. de C.V. | 18,909 | 16,443 |
Other expenses: | 3,960 | 4,395 |
Total expenses | 240,438 | 163,223 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Salaries and bonuses | 3,412 | 2,792 |
Post-employment benefits | 290 | 244 |
Other benefits | 435 | 316 |
Total compensation paid in respect of key management personnel | 4,137 | 3,352 |
| As at 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Accumulated accrued defined benefit pension entitlement | 5,035 | 4,035 |
| Year ended 31 December | ||
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Fees payable to the Group’s auditor for the audit of the Group’s annual accounts | 1,616 | 1,879 |
| Fees payable to the Group’s auditor and its associates for other services as follows: | ||
The audit of the Company’s subsidiaries pursuant to legislation | 650 | 316 |
| Audit-related assurance services | 773 | 437 |
Total | 3,039 | 2,632 |
| 2023 | 2022 | ||
| US$ thousands | US$ thousands | ||
| Reconciliation of profit for the year to net cash generated from operating activities | |||
Profit for the year | 288,300 | 308,291 | |
Adjustments to reconcile profit for the period to net cash inflows from operating activities: | |||
Depreciation and amortisation | 13 | 498,469 | 501,769 |
Employee profit sharing | 8 | 2,390 | 9,841 |
Deferred income tax credit | 11 | (283,680) | (233,090) |
Current income tax expense | 11 | 109,398 | 173,370 |
Write-off of assets | 9 | 1,920 | 11,315 |
(Gain)/Loss on the sale of property, plant and equipment and other assets | (882) | 305 | |
Net finance costs | 36,974 | 55,148 | |
Foreign exchange (gain)/loss | (1,142) | 823 | |
Difference between pension contributions paid and amounts recognised in the income statement | 2,061 | 1,259 | |
Non-cash movement on derivatives | (2) | – | |
Layback Agreement | 2 (c) | – | (67,182) |
Changes in fair value of Silverstream | 14 | (7,732) | (18,785) |
Change in mine closure cost provision | 9 | 3,226 | – |
Other Working capital adjustments | 38 | – | |
(Increase)/Decrease in trade and other receivables | (45,597) | 7,199 | |
Decrease/(increase) in prepayments and other assets | 10,396 | (14,064) | |
Decrease/(increase) in inventories | 54,631 | (99,562) | |
Increase in trade and other payables | 1,196 | 40,282 | |
Cash generated from operations | 669,964 | 676,919 | |
| Income tax paid | (233,060) | (158,343) | |
Employee profit sharing paid | (10,982) | (16,391) | |
Net cash from operating activities | 425,922 | 502,185 |
| As at 31 December 2023 | ||||
| US$ thousands | ||||
| Fair value | Fair value | |||
| Amortised | Fair value | (hedging | through profit | |
| Financial assets: | cost | through OCI | instruments) | or loss |
| Trade and other receivables | 9,894 | – | – | 311,718 |
| Equity instruments at FVOCI | – | 107,991 | – | – |
Silverstream contract (note 14) | – | – | – | 482,340 |
Derivative financial instruments | – | – | 79 | – |
| Fair value | Fair value | ||
| Amortised | (hedging | through profit | |
| cost | instruments) | or loss | |
Interest-bearing loans (note 20) | 839,002 | – | – |
| Notes payable | 95,360 | – | – |
Trade and other payables (note 23) | 174,544 | – | – |
| As at 31 December 2022 | ||||
| US$ thousands | ||||
| Fair value | Fair value | |||
| Amortised | Fair value | (hedging | through profit | |
| Financial assets: | cost | through OCI | instruments) | or loss |
| Trade and other receivables | 27,719 | – | – | 284,186 |
Equity instruments at FVOCI | – | 158,813 | – | – |
Silverstream contract (note 14) | – | – | – | 511,474 |
Derivative financial instruments | – | – | 231 | – |
| Fair value | Fair value | ||
| Amortised | (hedging | through profit | |
| cost | instruments) | or loss | |
Interest-bearing loans (note 20) | 1,158,557 | – | – |
| Notes payable | 104,962 | – | – |
Trade and other payables (note 23) | 176,266 | – | – |
Derivative financial instruments | – | 487 | – |
| As at 31 December | ||||
Carrying amount | Fair value | |||
| 2023 | 2022 | 2023 | 2022 | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Financial assets: | ||||
Trade and other receivables | 9,894 | 27,719 | 9,894 | 27,719 |
| Financial liabilities: | ||||
Interest-bearing loans 1 (note 20) | 839,002 | 1,158,557 | 645,745 | 990,588 |
Trade and other payables | 174,544 | 176,266 | 174,544 | 176,266 |
Notes payable | 95,360 | 104,962 | 95,324 | 104,962 |
| As of 31 December 2023 | ||||
| Fair value measure using | ||||
| Quoted prices in | Significant | Significant | ||
| active markets | observable | unobservable | ||
| Level 1 | Level 2 | Level 3 | Total | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Financial assets: | ||||
Trade receivables | – | – | 306,668 | 306,668 |
| Other receivables from related parties | – | – | 5,050 | 5,050 |
| Derivative financial instruments: | ||||
Option and forward foreign exchange contracts | – | 79 | – | 79 |
Silverstream contract | – | – | 482,340 | 482,340 |
| Other financial assets: | ||||
Equity instruments at FVOCI | 107,991 | – | – | 107,991 |
107,991 | 79 | 794,058 | 902,128 |
| As of 31 December 2022 | ||||
| Fair value measure using | ||||
| Quoted prices in | Significant | Significant | ||
| active markets | observable | unobservable | ||
| Level 1 | Level 2 | Level 3 | Total | |
| US$ thousands | US$ thousands | US$ thousands | US$ thousands | |
| Financial assets: | ||||
Trade receivables | – | – | 275,844 | 275,844 |
| Other receivables from related parties | – | – | 8,342 | 8,342 |
Derivative financial instruments: | – | – | – | – |
Option and forward foreign exchange contracts | – | 231 | – | 231 |
Silverstream contract | – | – | 511,474 | 511,474 |
| Other financial assets: | ||||
Equity instruments at FVOCI | 158,813 | – | – | 158,813 |
158,813 | 231 | 795,660 | 954,704 | |
| Financial liabilities: | ||||
| Derivative financial instruments: | ||||
Option and forward foreign exchange contracts | – | 487 | – | 487 |
– | 487 | – | 487 |
| 2023 | 2022 | |
| US$ thousands | US$ thousands | |
Balance at 1 January: | 275,844 | 265,473 |
Sales | 2,706,292 | 2,440,063 |
Cash collection | (2,674,262) | (2,426,390) |
Changes in fair value | 27,034 | (20,178) |
Realised embedded derivatives during the year | (28,240) | 16,876 |
Balance at 31 December | 306,668 | 275,844 |
| Effect on | |||
| profit before tax: | Effect on equity: | ||
| Strengthening/ | increase/ | increase/ | |
| (weakening) | (decrease) | (decrease) | |
| of US dollar | US$ thousands | US$ thousands | |
2023 | 10% | (1,504) | (275) |
(5%) | 871 | 276 | |
2022 | 5% | 742 | 1,120 |
(5%) | (820) | 3,610 |
| Increase/(decrease) in commodity prices | Effect on | |||||
| profit before tax: | Effect on equity: | |||||
| increase/ | increase/ | |||||
| (decrease) | (decrease) | |||||
Gold | Silver | Zinc | Lead | US$ thousands | US$ thousands | |
2023 | 10% | 10% | 10% | 10% | 26,375 | – |
(10%) | (10%) | (10%) | (10%) | (26,375) | – | |
2022 | 10% | 20% | 20% | 15% | 31,529 | – |
(10%) | (15%) | (15%) | (15%) | (27,660) | – |
| Effect on profit | ||
| Basis point | before tax: | |
| increase/ | increase/ | |
| (decrease) | (decrease) | |
| in interest rate | US$ thousands | |
| 2023 | – | – |
(75) | (3,307) | |
2022 | 100 | 8,667 |
(25) | (2,167) |
| Effect on | |||
| profit before tax: | Effect on equity: | ||
| Increase/ | increase/ | increase/ | |
| (decrease) | (decrease) | (decrease) | |
| in equity price | (US$ thousands) | US$ thousands | |
2023 | 40% | – | 43,196 |
(45%) | – | (48,596) | |
2022 | 10% | – | 15,881 |
(25%) | – | (39,703) |
| US$ thousands | |||||
Within 1 year | 2–3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2023 | |||||
Interest-bearing loans | 37,986 | 75,973 | 75,973 | 1,685,699 | 1,875,631 |
Trade and other payables | 180,565 | – | – | – | 180,565 |
Notes payable | 72,634 | 22,726 | – | – | 95,360 |
Lease liabilities | 5,944 | 7,502 | 2,829 | 494 | 16,769 |
| US$ thousands | |||||
Within 1 year | 2–3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2022 | |||||
Interest-bearing loans | 374,249 | 75,973 | 75,973 | 1,723,686 | 2,249,881 |
Trade and other payables | 176,266 | – | – | – | 176,266 |
Note payable | 9,109 | 95,853 | – | – | 104,962 |
Lease liabilities | 6,055 | 6,933 | 3,129 | 1,620 | 17,737 |
Derivative financial instruments – liabilities | 487 | – | – | – | 487 |
| US$ thousands | |||||
Within 1 year | 2-3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2023 | |||||
Inflows | 5,777 | – | – | – | 5,777 |
Outflows | (5,587) | – | – | – | (5,587) |
Net | 190 | – | – | – | 190 |
| US$ thousands | |||||
Within 1 year | 2-3 years | 3-5 years | > 5 years | Total | |
| As at 31 December 2022 | |||||
Inflows | 13,319 | – | – | – | 13,319 |
Outflows | (13,322) | – | – | – | (13,322) |
Net | (3) | – | – | – | (3) |