Newmont Announces Third Quarter Operating and Financial Results
Newmont Mining Corporation (NYSE: NEM) (Newmont or the Company) announced third quarter results.
- Net income: Improved GAAP net income attributable to shareholders from continuing operations
of $169 million, or $0.32 per share, compared to $159 million, or $0.30 per share in the prior year quarter; improved adjusted
net income1 to $202 million, or $0.38 per basic share, compared to $70 million or $0.13 per share in the prior year
quarter; continuing operations exclude Batu Hijau results
- EBITDA: Improved adjusted EBITDA2 to $666 million in the third quarter, compared to
$513 million in the prior year quarter
- Cash flow: Generated improved net cash from continuing operating activities of $509 million
and free cash flow3 of $240 million, compared to $475 million and $159 million in the prior year quarter
- Attributable production: Produced 1.25 million ounces of gold, improved from 1.21 million
ounces in the prior year quarter. Attributable copper production of 15,000 tonnes was unchanged from the prior year quarter
- Costs applicable to sales (CAS): Reported gold CAS of $706 per ounce4 compared to
$645 per ounce in the prior year quarter, and copper CAS of $2.14 per pound compared to $1.78 in the prior year quarter
- All-in sustaining costs (AISC)5: Reported gold AISC of $925 per ounce
compared to $879 per ounce in the prior year quarter, and copper AISC of $2.57 per pound compared to $2.21 per pound in the prior
year quarter
- Outlook: Improved 2016 production and capital outlook
- Portfolio: Newmont achieved commercial production at Merian on schedule and $150 million below
the original development capital budget. In North America, the Cripple Creek & Victor expansion reached commercial production
on time and budget; first production was achieved at Northwest Exodus; and Long Canyon is progressing favorably to schedule and
budget. In Australia, the Tanami expansion project is also on track to reach reach full production next year.
- Shareholder returns: Doubled fourth quarter dividend to $0.05 per share6 and
announced an enhanced gold price-linked dividend policy
“Newmont delivered $666 million in adjusted EBITDA and $240 million in free cash flow this quarter, marking eight quarters out
of the last ten with positive free cash flow. We continued to optimize our portfolio by bringing Merian into production on time and
more than $150 million below budget. We are also on track to begin producing gold at Long Canyon next month – or nearly two months
ahead of schedule.” said Gary Goldberg, President and Chief Executive Officer. “Our team is honored to be named the mining industry
leader by the Dow Jones Sustainability Index for the second year running – and believe that strong performance in this area
underpins our our exceptional operational execution and balance sheet strength. We’re pleased to leverage this performance to
return more capital to our investors – our gold price-linked dividend doubled during the quarter and we recently announced plans to
enhance our dividend policy, which will hold the potential to increase payout levels by 100 percent or more beginning in the first
quarter of 2017.”
_______________________________________________
1 Non-GAAP measure. See end of release for reconciliation to net income attributable to Newmont stockholders.
2 Non-GAAP measure. See end of release for reconciliation to net income attributable to Newmont stockholders.
3 Non-GAAP measure. See end of release for reconciliation to net cash provided by operating activities.
4 Non-GAAP measure. See end of release for reconciliation to costs applicable to sales.
5 Non-GAAP measure. See end of release for reconciliation to cost applicable to sales.
6 Such policy is non-binding; declaration of future dividends remains subject to approval and discretion of the Board
of Directors.
Third Quarter Summary Results
Unless otherwise noted, summary results exclude Batu Hijau which was classified as held for sale and reported as discontinued
operations in the third quarter. The sale of Newmont’s 48.5 percent stake in PTNNT, which operates the Batu Hijau mine in
Indonesia, is expected to close in the fourth quarter. Including this transaction, Newmont will have generated attributable cash
proceeds of $2.8 billion from asset sales since 2013 while maintaining steady attributable gold production of about five million
ounces per year.
GAAP Net income attributable to Newmont stockholders from continuing operations was $169 million, or $0.32 per share, up
from $159 million or $0.30 per share in the prior year quarter. Adjusted Net Income was $202 million or $0.38 per share, up from
$70 million or $0.13 per share in the prior year quarter. For comparison purposes, adjusted net income including Batu Hijau would
have been $271 million or $0.51 per share, up from $126 million of $0.23 per share in the prior year quarter.
Revenue totaled $1.8 billion in the quarter, up from $1.6 billion in the prior year quarter, primarily due to improved
gold pricing.
Average net realized pricing7 was $1,329 per ounce of gold up nearly 20 percent from $1,112 per
ounce in the prior year quarter. Copper pricing of $2.04 per pound was also up from $1.97 per pound in the prior year quarter.
Attributable production totaled 1.25 million ounces of gold, improved from 1.21 million ounces in the prior year quarter,
with increases at Cripple Creek & Victor, Carlin and Boddington more than offsetting declining production at Yanacocha.
Attributable copper production totaled 15,000 tonnes, unchanged from the prior year period.
CAS totalled $983 million or $706 per ounce of gold and $2.14 per pound of copper in the third quarter compared to $925
million or $645 per ounce of gold and $1.78 per pound of copper in the prior year quarter. Third quarter gold CAS per ounce was
negatively impacted by inventory adjustments particularly at Yanacocha and Ahafo, and copper CAS by unfavorable inventory
adjustments at Phoenix. Carlin benefited from higher grade production from the Leeville underground mine. Gold unit costs also
benefited from additional production at CC&V compared to last year.
AISC was $925 per ounce and $2.57 per pound compared to $879 per ounce and $2.21 per pound in the prior year quarter.
AISC per ounce was impacted by higher CAS as outlined above.
Capital expenditures8 for the third quarter were $269 million, down from $316 million in the prior
year quarter. Development capital spending decreased as construction neared completion at Merian and CC&V. Sustaining capital
of $147 million was relatively unchanged from $146 million in the prior year quarter.
Net cash provided by continuing operating activities was $509 million in the third quarter, compared to $475
million in the prior year quarter primarily due to improved gold pricing. Free cash flow of $240 million in the third quarter, was
up from $159 million in the prior year quarter due to higher gold pricing and reduced development capital expenditures. The Company
held $2,099 million of consolidated cash on its balance sheet at the end of the third quarter.
Adjusted EBITDA7of $666 million in the third quarter, improved from $513 million in the prior year
quarter. For comparison purposes, adjusted EBITDA including Batu Hijau would have been $945 million, up from $758 million in the
prior year quarter.
____________________________________________
7 Non-GAAP measure. See end of release for reconciliation to sales.
8 Capital expenditures refers to Additions to property plant and mine development from the statements of
consolidated cash flows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
Nine Months Ended September 30, |
Operating Results |
|
2016 |
|
|
|
2015 |
|
|
|
% Change |
|
|
|
|
2016 |
|
2015 |
|
% Change |
|
Attributable Sales (koz, kt) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable gold ounces sold |
|
|
1,230 |
|
|
|
|
1,218 |
|
|
|
1 |
%
|
|
|
|
|
3,534 |
|
|
3,443 |
|
3 |
%
|
Attributable copper tonnes sold |
|
|
14 |
|
|
|
|
15 |
|
|
|
(7 |
)% |
|
|
|
|
38 |
|
|
42 |
|
(10 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Realized Price ($/oz, $/lb) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average realized gold price |
|
$ |
1,329 |
|
|
|
$ |
1,112 |
|
|
|
20 |
%
|
|
|
|
$ |
1,261 |
|
$ |
1,167 |
|
8 |
%
|
Average realized copper price |
|
$ |
2.04 |
|
|
|
$ |
1.97 |
|
|
|
4 |
%
|
|
|
|
$ |
2.03 |
|
$ |
2.25 |
|
(10 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable Production (koz, kt) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
|
540 |
|
|
|
|
434 |
|
|
|
24 |
%
|
|
|
|
|
1,473 |
|
|
1,216 |
|
21 |
%
|
South America |
|
|
75 |
|
|
|
|
125 |
|
|
|
(40 |
)% |
|
|
|
|
248 |
|
|
363 |
|
(32 |
)% |
Asia Pacific |
|
|
429 |
|
|
|
|
453 |
|
|
|
(5 |
)% |
|
|
|
|
1,245 |
|
|
1,272 |
|
(2 |
)% |
Africa |
|
|
202 |
|
|
|
|
193 |
|
|
|
5 |
%
|
|
|
|
|
609 |
|
|
604 |
|
1 |
%
|
Total Gold |
|
|
1,246 |
|
|
|
|
1,205 |
|
|
|
3 |
%
|
|
|
|
|
3,575 |
|
|
3,455 |
|
3 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
|
5 |
|
|
|
|
5 |
|
|
|
— |
%
|
|
|
|
|
15 |
|
|
16 |
|
(6 |
)% |
Asia Pacific |
|
|
10 |
|
|
|
|
10 |
|
|
|
— |
%
|
|
|
|
|
26 |
|
|
27 |
|
(4 |
)% |
Total Copper |
|
|
15 |
|
|
|
|
15 |
|
|
|
— |
%
|
|
|
|
|
41 |
|
|
43 |
|
(5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAS Consolidated ($/oz, $/lb) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
678 |
|
|
|
$ |
751 |
|
|
|
(10 |
)% |
|
|
|
$ |
702 |
|
$ |
735 |
|
(4 |
)% |
South America |
|
|
1,022 |
|
|
|
|
625 |
|
|
|
64 |
%
|
|
|
|
|
828 |
|
|
573 |
|
45 |
%
|
Asia Pacific |
|
|
598 |
|
|
|
|
595 |
|
|
|
1 |
%
|
|
|
|
|
627 |
|
|
664 |
|
(6 |
)% |
Africa |
|
|
778 |
|
|
|
|
543 |
|
|
|
43 |
%
|
|
|
|
|
631 |
|
|
501 |
|
26 |
%
|
Total Gold |
|
$ |
706 |
|
|
|
$ |
645 |
|
|
|
9 |
%
|
|
|
|
$ |
682 |
|
$ |
644 |
|
6 |
%
|
Total Gold (by-product) |
|
$ |
708 |
|
|
|
$ |
640 |
|
|
|
11 |
%
|
|
|
|
$ |
681 |
|
$ |
633 |
|
8 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
3.44 |
|
|
|
$ |
1.96 |
|
|
|
76 |
%
|
|
|
|
$ |
2.49 |
|
$ |
1.92 |
|
30 |
%
|
Asia Pacific |
|
|
1.56 |
|
|
|
|
1.66 |
|
|
|
(6 |
)% |
|
|
|
|
1.66 |
|
|
1.76 |
|
(6 |
)% |
Total Copper |
|
$ |
2.14 |
|
|
|
$ |
1.78 |
|
|
|
20 |
%
|
|
|
|
$ |
1.96 |
|
$ |
1.82 |
|
8 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AISC Consolidated ($/oz, $/lb) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
831 |
|
|
|
$ |
955 |
|
|
|
(13 |
)% |
|
|
|
$ |
863 |
|
$ |
942 |
|
(8 |
)% |
South America |
|
|
1,253 |
|
|
|
|
918 |
|
|
|
36 |
%
|
|
|
|
|
1,163 |
|
|
871 |
|
34 |
%
|
Asia Pacific |
|
|
752 |
|
|
|
|
715 |
|
|
|
5 |
%
|
|
|
|
|
766 |
|
|
804 |
|
(5 |
)% |
Africa |
|
|
970 |
|
|
|
|
723 |
|
|
|
34 |
%
|
|
|
|
|
800 |
|
|
688 |
|
16 |
%
|
Total Gold |
|
$ |
925 |
|
|
|
$ |
879 |
|
|
|
5 |
%
|
|
|
|
$ |
910 |
|
$ |
898 |
|
1 |
%
|
Total Gold (by-product) |
|
$ |
935 |
|
|
|
$ |
885 |
|
|
|
6 |
%
|
|
|
|
$ |
916 |
|
$ |
895 |
|
2 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
4.11 |
|
|
|
$ |
2.43 |
|
|
|
69 |
%
|
|
|
|
$ |
2.90 |
|
$ |
2.28 |
|
27 |
%
|
Asia Pacific |
|
|
1.90 |
|
|
|
|
2.05 |
|
|
|
(7 |
)% |
|
|
|
|
1.96 |
|
|
2.11 |
|
(7 |
)% |
Total Copper |
|
$ |
2.57 |
|
|
|
$ |
2.21 |
|
|
|
16 |
%
|
|
|
|
$ |
2.30 |
|
$ |
2.17 |
|
6 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projects Update
Cripple Creek & Victor (CC&V) expansion includes a new leach pad, recovery plant and mill.
Leach pad construction finished ahead of schedule with first production in March 2016. The recovery plant was completed on schedule
in July 2016. In 2016 gold production is expected to be between 350,000 and 400,000 ounces at CAS of between $500 and $550 per
ounce and AISC of between $600 and $650 per ounce, with production weighted toward the latter part of the year. CC&V
development capital is approximately $185 million including approximately $30 million of deferred leach pad expansion costs.
Merian is expected to deliver more than a decade of profitable production and accretive returns.
The new mine reached commercial production on October 1, 2016, and was completed on time and more than $150 million below initial
development capital budget. Gold production will average between 400,000 and 500,000 ounces (on a 100% basis) annually during the
first five years at CAS of between $575 and $675 per ounce and AISC of between $650 and $750 per ounce. Newmont’s 75% share of
development capital is estimated at $525 million, with an expected $60 million to be spent in 2017 (on an attributable basis) for
additional power, crushing facilities and IT infrastructure.
Long Canyon is an oxide ore body that provides significant exploration upside in an emerging
district. Phase 1 is currently being commissioned and the mine is expected to reach commercial production in the fourth quarter of
2016, approximately two months ahead of schedule. This first phase of development includes a surface mine and heap leach operation.
Production is expected to average between 100,000 and 150,000 ounces per year at CAS of between $400 and $500 per ounce and AISC of
between $500 and $600 per ounce over an eight year mine life. Total development capital is expected to be between $250 and $300
million with minimal spending in 2017.
Tanami Expansion Project includes constructing a second decline in the mine and building
incremental capacity in the plant to increase profitable production, add three years of mine life, and serve as a platform for
future expansion. The project is on budget and schedule to deliver additional production in mid-2017. The expansion is expected to
maintain Tanami’s annual gold production of between 425,000 and 475,000 ounces per year at CAS of between $600 and $650 per ounce.
AISC at Tanami is expected to average between $700 and $750 per ounce for the first five years. Capital costs are estimated between
$100 million and $120 million with approximately half of that amount spent in 2016 and the remaining amount to be spent in
2017.
Goldstar is a layback in the Carlin North area that is expected to deliver over 500,000 ounces of
production over a 13 year period. Sustaining capital costs are estimated between $30 million and $40 million, with approximately
$10 million to be spent in 2016.
Northwest Exodus is a sustaining capital underground extension in the Carlin North Area that is
expected to prolong mine life by seven years and produce incremental gold production of between 50,000 and 75,000 ounces per year
in the first five years. It is also expected to improve Carlin’s CAS by an average of $20 per ounce and AISC by an average of $25
per ounce. First gold was produced in August 2016 and the project is expected to reach full production at the beginning of
2018.
Subika Underground and Ahafo Mill Expansion projects would increase profitable production at Ahafo
while lowering costs and offsetting the impacts of lower grades. The Subika Underground has a mine life of 11 years, and adds
between 150,000 and 200,000 ounces of gold production for the first five years, beginning 2018. The Ahafo Mill Expansion would add
between 75,000 and 100,000 ounces of gold production beginning in 2019. Development capital for the projects is estimated at
between $140 and $180 million for the Ahafo Mill Expansion and between $150 and $200 million for Subika Underground. Both projects
are expected to be reviewed for approval in the fourth quarter of 2016.
2016 Outlook
Attributable gold production is expected to be between 4.8 and 5.0 million ounces in 2016. Higher production at CC&V,
Tanami, Merian and Long Canyon is expected to offset the impacts of maturing operations at Yanacocha and the sale of Batu
Hijau.
Attributable copper production is expected to be between 40,000 and 60,000 tonnes in 2016, with stable production
expected at Phoenix and Boddington.
Gold cost outlook – CAS is expected to be between $640 and $690 per ounce in 2016 up from prior guidance of between $630
and $680 per ounce. 2016 CAS outlook was negatively impacted by inventory adjustments at Ahafo and geotechnical issues at an open
pit mine at Carlin. These impacts were partially offset by higher throughput and recovery at Akyem and Twin Creeks; higher grades
at Phoenix; and new low cost production at Merian and Long Canyon.
AISC is expected to be between $870 and $930 per ounce in 2016, in line with previous guidance as slightly higher CAS per ounce
is offset by lower sustaining capital.
Copper cost outlook – Copper CAS is expected to be between $1.90 and $2.10 per pound, and copper AISC is expected to be
between $2.30 and $2.50 per pound in 2016. 2016 copper CAS and AISC increased as inventory adjustments at Phoenix more than offset
cost and efficiency improvements at Boddington.
Capital – 2016 capital has been reduced and is expected to be between $970 million and $1.2 billion. This amount includes
sustaining capital expenditure of between $550 and $600 million.
Consolidated expense outlook – 2016 depreciation is expected to be between $1.2 and $1.3 billion up from prior guidance
of between $1.1 and $1.2 billion, due in part to earlier than expected production at CC&V, Merian and Long Canyon. 2016 tax
rate guidance is expected to be 30 to 34 percent after fully adjusting for the exclusion of Indonesian taxable income.
Newmont will provide updated long term outlook in the first quarter of 2017.
Debt – The Company expects to pay between $260 and $280 million of interest expense in 2016. So far this year, Newmont
has reduced consolidated debt by more than $1.1 billion, including $330 million from the PTNNT credit facility. Newmont remains on
track to exceed targeted debt repayment of between $800 million and $1.3 billion of debt by 2018.
2016 Outlooka
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
Attributable |
|
Consolidated |
|
Consolidated All
in Sustaining
|
|
Consolidated
Total Capital
|
|
|
Production |
|
Production |
|
CAS |
|
Costsb |
|
Expenditures |
|
|
(Koz, Kt) |
|
(Koz, Kt) |
|
($/oz, $/lb) |
|
($/oz, $/lb) |
|
($M) |
North America |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carlin |
|
970 |
– |
1,030 |
|
970 |
– |
1,030 |
|
$775 |
– |
$825 |
|
$960 |
– |
$990 |
|
$150 |
– |
$170 |
Phoenixc |
|
190 |
– |
210 |
|
190 |
– |
210 |
|
$775 |
– |
$825 |
|
$900 |
– |
$950 |
|
$20 |
– |
$30 |
Twin Creeksd |
|
410 |
– |
440 |
|
410 |
– |
440 |
|
$500 |
– |
$550 |
|
$600 |
– |
$650 |
|
$25 |
– |
$35 |
CC&V |
|
375 |
– |
425 |
|
375 |
– |
425 |
|
$500 |
– |
$550 |
|
$600 |
– |
$650 |
|
$80 |
– |
$90 |
Long Canyon |
|
10 |
– |
20 |
|
10 |
– |
20 |
|
$300 |
– |
$350 |
|
$350 |
– |
$400 |
|
$100 |
– |
$120 |
Other North America |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$5 |
– |
$15 |
Total |
|
1,970 |
– |
2,130 |
|
1,970 |
– |
2,130 |
|
$670 |
– |
$720 |
|
$800 |
– |
$875 |
|
$375 |
– |
$425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South America |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yanacochae |
|
630 |
– |
660 |
|
310 |
– |
350 |
|
$820 |
– |
$870 |
|
$1,100 |
– |
$1,170 |
|
$70 |
– |
$90 |
Merian |
|
90 |
– |
110 |
|
70 |
– |
80 |
|
$430 |
– |
$460 |
|
$475 |
– |
$525 |
|
$210 |
– |
$250 |
Total |
|
720 |
– |
770 |
|
380 |
– |
430 |
|
$760 |
– |
$810 |
|
$1,050 |
– |
$1,150 |
|
$280 |
– |
$340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia Pacific |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boddington |
|
750 |
– |
800 |
|
750 |
– |
800 |
|
$660 |
– |
$700 |
|
$750 |
– |
$800 |
|
$60 |
– |
$70 |
Tanami |
|
400 |
– |
475 |
|
400 |
– |
475 |
|
$500 |
– |
$550 |
|
$750 |
– |
$800 |
|
$150 |
– |
$160 |
Kalgoorlief |
|
350 |
– |
400 |
|
350 |
– |
400 |
|
$650 |
– |
$700 |
|
$725 |
– |
$775 |
|
$10 |
– |
$20 |
Other Asia Pacific |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$5 |
– |
$15 |
Total |
|
1,500 |
– |
1,675 |
|
1,500 |
– |
1,675 |
|
$600 |
– |
$650 |
|
$760 |
– |
$820 |
|
$225 |
– |
$265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ahafo |
|
330 |
– |
360 |
|
330 |
– |
360 |
|
$820 |
– |
$860 |
|
$1,025 |
– |
$1,090 |
|
$60 |
– |
$80 |
Akyem |
|
440 |
– |
470 |
|
440 |
– |
470 |
|
$490 |
– |
$530 |
|
$575 |
– |
$625 |
|
$20 |
– |
$25 |
Total |
|
770 |
– |
830 |
|
770 |
– |
830 |
|
$625 |
– |
$675 |
|
$780 |
– |
$830 |
|
$80 |
– |
$105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate/Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$10 |
– |
$15 |
Total Goldg |
|
5,100 |
– |
5,350 |
|
4,800 |
– |
5,000 |
|
$640 |
– |
$690 |
|
$870 |
– |
$930 |
|
$970 |
– |
$1,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Phoenix |
|
15 |
– |
25 |
|
15 |
– |
25 |
|
$2.50 |
– |
$2.70 |
|
$3.00 |
– |
$3.20 |
|
|
|
|
Boddington |
|
25 |
– |
35 |
|
25 |
– |
35 |
|
$1.60 |
– |
$1.80 |
|
$1.95 |
– |
$2.15 |
|
|
|
|
Total Copper |
|
40 |
– |
60 |
|
40 |
– |
60 |
|
$1.90 |
– |
$2.10 |
|
$2.30 |
– |
$2.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Expense Outlookh |
General & Administrative |
|
$ |
225 |
|
– |
|
$ |
275 |
Interest Expense |
|
$ |
260 |
|
– |
|
$ |
280 |
DD&A |
|
$ |
1,200 |
|
– |
|
$ |
1,275 |
Exploration and Projects |
|
$ |
275 |
|
– |
|
$ |
300 |
Sustaining Capital |
|
$ |
550 |
|
– |
|
$ |
600 |
Tax Rate |
|
|
30% |
|
– |
|
|
34% |
a2016 Outlook in the table above are considered “forward-looking statements” and are based upon certain
assumptions, including, but not limited to, metal prices, oil prices, certain exchange rates and other assumptions. For example,
2016 Outlook assumes $1,300/oz Au, $2.00/lb Cu, $0.75 USD/AUD exchange rate and $50/barrel WTI; AISC and CAS cost estimates
do not include inflation, for the remainder of the year. Production, AISC and capital estimates exclude projects that have not yet
been approved, (Twin Underground, Ahafo Mill Expansion and Subika Underground). The potential impact on inventory valuation as
a result of lower prices, input costs, and project decisions are not included as part of this Outlook. Such assumptions may prove
to be incorrect and actual results may differ materially from those anticipated. See cautionary note at the end of the release.
bAll-in sustaining costs as used in the Company’s Outlook is a non-GAAP metric defined as the sum of cost
applicable to sales (including all direct and indirect costs related to current gold production incurred to execute on the current
mine plan), remediation costs (including operating accretion and amortization of asset retirement costs), G&A, exploration
expense, advanced projects and R&D, treatment and refining costs, other expense, net of one-time adjustments and sustaining
capital. See reconciliation at the end of the release.
cIncludes Lone Tree operations.
dIncludes TRJV operations.
eConsolidated production for Yanacocha is presented on a total production basis for the mine site;
attributable production represents a 51.35% interest. Yanacocha CAS and AISC guidance adjusted for La Quinua leach pad
revision.
fBoth consolidated and attributable production are shown on a pro-rata basis with a 50% ownership for
Kalgoorlie.
gProduction outlook does not include equity production from stakes in TMAC (29.2%) or La Zanja
(46.94%).
hConsolidated expense outlook is adjusted to exclude extraordinary items. For example, the tax rate
outlook above is a consolidated adjusted rate, which assumes the exclusion of certain tax valuation allowance adjustments.
Beginning in 2016, regional general and administrative expense is included in total general and administrative expense (G&A)
and community development cost is included in CAS.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWMONT MINING CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions except per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
|
$ |
1,791 |
|
|
|
$ |
1,560 |
|
|
|
$ |
4,922 |
|
|
|
$ |
4,633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales (1) |
|
|
|
983 |
|
|
|
|
925 |
|
|
|
|
2,736 |
|
|
|
|
2,609 |
|
Depreciation and amortization |
|
|
|
335 |
|
|
|
|
292 |
|
|
|
|
892 |
|
|
|
|
792 |
|
Reclamation and remediation |
|
|
|
25 |
|
|
|
|
22 |
|
|
|
|
67 |
|
|
|
|
65 |
|
Exploration |
|
|
|
39 |
|
|
|
|
34 |
|
|
|
|
107 |
|
|
|
|
115 |
|
Advanced projects, research and development |
|
|
|
34 |
|
|
|
|
31 |
|
|
|
|
105 |
|
|
|
|
87 |
|
General and administrative |
|
|
|
63 |
|
|
|
|
59 |
|
|
|
|
178 |
|
|
|
|
180 |
|
Other expense, net |
|
|
|
21 |
|
|
|
|
27 |
|
|
|
|
54 |
|
|
|
|
73 |
|
|
|
|
|
1,500 |
|
|
|
|
1,390 |
|
|
|
|
4,139 |
|
|
|
|
3,921 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net |
|
|
|
(4 |
) |
|
|
|
142 |
|
|
|
|
93 |
|
|
|
|
136 |
|
Interest expense, net |
|
|
|
(64 |
) |
|
|
|
(74 |
) |
|
|
|
(204 |
) |
|
|
|
(226 |
) |
|
|
|
|
(68 |
) |
|
|
|
68 |
|
|
|
|
(111 |
) |
|
|
|
(90 |
) |
Income (loss) before income and mining tax and other items |
|
|
|
223 |
|
|
|
|
238 |
|
|
|
|
672 |
|
|
|
|
622 |
|
Income and mining tax benefit (expense) |
|
|
|
(90 |
) |
|
|
|
(61 |
) |
|
|
|
(555 |
) |
|
|
|
(302 |
) |
Equity income (loss) of affiliates |
|
|
|
2 |
|
|
|
|
(18 |
) |
|
|
|
(8 |
) |
|
|
|
(34 |
) |
Income (loss) from continuing operations |
|
|
|
135 |
|
|
|
|
159 |
|
|
|
|
109 |
|
|
|
|
286 |
|
Income (loss) from discontinued operations, net of tax |
|
|
|
(448 |
) |
|
|
|
126 |
|
|
|
|
(225 |
) |
|
|
|
376 |
|
Net income (loss) |
|
|
|
(313 |
) |
|
|
|
285 |
|
|
|
|
(116 |
) |
|
|
|
662 |
|
Net loss (income) attributable to noncontrolling interests , net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
|
34 |
|
|
|
|
— |
|
|
|
|
62 |
|
|
|
|
(11 |
) |
Discontinued operations |
|
|
|
(79 |
) |
|
|
|
(66 |
) |
|
|
|
(229 |
) |
|
|
|
(177 |
) |
|
|
|
|
(45 |
) |
|
|
|
(66 |
) |
|
|
|
(167 |
) |
|
|
|
(188 |
) |
Net income (loss) attributable to Newmont stockholders |
|
|
$ |
($358 |
) |
|
|
$ |
219 |
|
|
|
$ |
($283 |
) |
|
|
$ |
474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Newmont stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
$ |
169 |
|
|
|
$ |
159 |
|
|
|
$ |
171 |
|
|
|
$ |
275 |
|
Discontinued operations |
|
|
|
(527 |
) |
|
|
|
60 |
|
|
|
|
(454 |
) |
|
|
|
199 |
|
|
|
|
$ |
($358 |
) |
|
|
$ |
219 |
|
|
|
$ |
($283 |
) |
|
|
$ |
474 |
|
Income (loss) per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
$ |
0.32 |
|
|
|
$ |
0.30 |
|
|
|
$ |
0.32 |
|
|
|
$ |
0.54 |
|
Discontinued operations |
|
|
|
(0.99 |
) |
|
|
|
0.12 |
|
|
|
|
(0.85 |
) |
|
|
|
0.39 |
|
|
|
|
$ |
($0.67 |
) |
|
|
$ |
0.42 |
|
|
|
$ |
($0.53 |
) |
|
|
$ |
0.93 |
|
Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
$ |
0.32 |
|
|
|
$ |
0.30 |
|
|
|
$ |
0.32 |
|
|
|
$ |
0.54 |
|
Discontinued operations |
|
|
|
(0.99 |
) |
|
|
|
0.12 |
|
|
|
|
(0.85 |
) |
|
|
|
0.39 |
|
|
|
|
$ |
($0.67 |
) |
|
|
$ |
0.42 |
|
|
|
$ |
($0.53 |
) |
|
|
$ |
0.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
|
|
$ |
0.025 |
|
|
|
$ |
0.025 |
|
|
|
$ |
0.075 |
|
|
|
$ |
0.075 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes Depreciation and amortization and Reclamation and remediation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWMONT MINING CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
$ |
(313 |
) |
|
|
$ |
284 |
|
|
|
$ |
(116 |
) |
|
|
$ |
662 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
335 |
|
|
|
|
291 |
|
|
|
|
892 |
|
|
|
|
792 |
|
Stock-based compensation |
|
|
|
17 |
|
|
|
|
18 |
|
|
|
|
54 |
|
|
|
|
58 |
|
Reclamation and remediation |
|
|
|
20 |
|
|
|
|
21 |
|
|
|
|
60 |
|
|
|
|
61 |
|
Loss (income) from discontinued operations |
|
|
|
457 |
|
|
|
|
(124 |
) |
|
|
|
225 |
|
|
|
|
(376 |
) |
Impairment of investments |
|
|
|
— |
|
|
|
|
29 |
|
|
|
|
— |
|
|
|
|
102 |
|
Deferred income taxes |
|
|
|
74 |
|
|
|
|
43 |
|
|
|
|
456 |
|
|
|
|
132 |
|
Gain on asset and investment sales, net |
|
|
|
(5 |
) |
|
|
|
(66 |
) |
|
|
|
(109 |
) |
|
|
|
(109 |
) |
Gain on deconsolidation of TMAC |
|
|
|
— |
|
|
|
|
(76 |
) |
|
|
|
— |
|
|
|
|
(76 |
) |
Other operating adjustments and impairments |
|
|
|
117 |
|
|
|
|
85 |
|
|
|
|
297 |
|
|
|
|
240 |
|
Net change in operating assets and liabilities |
|
|
|
(193 |
) |
|
|
|
(30 |
) |
|
|
|
(432 |
) |
|
|
|
(182 |
) |
Net cash provided by operating activities of continuing operations |
|
|
|
509 |
|
|
|
|
475 |
|
|
|
|
1,327 |
|
|
|
|
1,304 |
|
Net cash provided by operating activities of discontinued operations (1)
|
|
|
|
348 |
|
|
|
|
335 |
|
|
|
|
826 |
|
|
|
|
569 |
|
Net cash provided by operating activities |
|
|
|
857 |
|
|
|
|
810 |
|
|
|
|
2,153 |
|
|
|
|
1,873 |
|
Investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and mine development |
|
|
|
(269 |
) |
|
|
|
(316 |
) |
|
|
|
(832 |
) |
|
|
|
(889 |
) |
Acquisitions, net |
|
|
|
— |
|
|
|
|
(819 |
) |
|
|
|
— |
|
|
|
|
(819 |
) |
Proceeds from sales of investments |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
184 |
|
|
|
|
29 |
|
Proceeds from sales of other assets |
|
|
|
— |
|
|
|
|
82 |
|
|
|
|
8 |
|
|
|
|
126 |
|
Other |
|
|
|
(15 |
) |
|
|
|
(41 |
) |
|
|
|
(21 |
) |
|
|
|
(47 |
) |
Net cash used in investing activities of continuing operations |
|
|
|
(284 |
) |
|
|
|
(1,094 |
) |
|
|
|
(661 |
) |
|
|
|
(1,600 |
) |
Net cash used in investing activities of discontinued operations |
|
|
|
(13 |
) |
|
|
|
(19 |
) |
|
|
|
(41 |
) |
|
|
|
(52 |
) |
Net cash used in investing activities |
|
|
|
(297 |
) |
|
|
|
(1,113 |
) |
|
|
|
(702 |
) |
|
|
|
(1,652 |
) |
Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of debt |
|
|
|
(276 |
) |
|
|
|
— |
|
|
|
|
(777 |
) |
|
|
|
(227 |
) |
Proceeds from stock issuance, net |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
675 |
|
Proceeds from sale of noncontrolling interests |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
37 |
|
Funding from noncontrolling interests |
|
|
|
8 |
|
|
|
|
27 |
|
|
|
|
58 |
|
|
|
|
89 |
|
Acquisition of noncontrolling interests |
|
|
|
(19 |
) |
|
|
|
(2 |
) |
|
|
|
(19 |
) |
|
|
|
(8 |
) |
Dividends paid to noncontrolling interests |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(146 |
) |
|
|
|
(3 |
) |
Dividends paid to common stockholders |
|
|
|
(14 |
) |
|
|
|
(14 |
) |
|
|
|
(41 |
) |
|
|
|
(38 |
) |
Other |
|
|
|
(2 |
) |
|
|
|
2 |
|
|
|
|
(1 |
) |
|
|
|
— |
|
Net cash (used in) provided by financing activities of continuing operations |
|
|
|
(303 |
) |
|
|
|
13 |
|
|
|
|
(926 |
) |
|
|
|
525 |
|
Net cash used in financing activities of discontinued operations |
|
|
|
(164 |
) |
|
|
|
(50 |
) |
|
|
|
(319 |
) |
|
|
|
(164 |
) |
Net cash (used in) provided by financing activities |
|
|
|
(467 |
) |
|
|
|
(37 |
) |
|
|
|
(1,245 |
) |
|
|
|
361 |
|
Effect of exchange rate changes on cash |
|
|
|
(1 |
) |
|
|
|
(3 |
) |
|
|
|
4 |
|
|
|
|
(21 |
) |
Net change in cash and cash equivalents |
|
|
|
92 |
|
|
|
|
(343 |
) |
|
|
|
210 |
|
|
|
|
561 |
|
Less net change in cash and cash equivalents in assets held for sale |
|
|
|
174 |
|
|
|
|
269 |
|
|
|
|
474 |
|
|
|
|
362 |
|
|
|
|
|
(82 |
) |
|
|
|
(612 |
) |
|
|
|
(264 |
) |
|
|
|
199 |
|
Cash and cash equivalents at beginning of period |
|
|
|
2,181 |
|
|
|
|
3,042 |
|
|
|
|
2,363 |
|
|
|
|
2,231 |
|
Cash and cash equivalents at end of period |
|
|
$ |
2,099 |
|
|
|
$ |
2,430 |
|
|
|
$ |
2,099 |
|
|
|
$ |
2,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net cash provided by operating activities of discontinued operations includes $(3)
and $(3) for the three months ended September 31, 2016 and 2015, respectively, and $(8) and $(9) for the nine months ended
September 31, 2016 and 2015, respectively, related to the Holt property royalty that was paid out of cash and cash equivalents
held for use. |
|
|
|
|
|
|
|
|
|
|
|
|
NEWMONT MINING CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2016 |
|
|
2015 |
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
2,099 |
|
|
|
$ |
2,363 |
|
Trade receivables |
|
|
|
141 |
|
|
|
|
81 |
|
Other accounts receivables |
|
|
|
152 |
|
|
|
|
134 |
|
Investments |
|
|
|
80 |
|
|
|
|
19 |
|
Inventories |
|
|
|
609 |
|
|
|
|
561 |
|
Stockpiles and ore on leach pads |
|
|
|
785 |
|
|
|
|
782 |
|
Other current assets |
|
|
|
123 |
|
|
|
|
83 |
|
Current assets held for sale |
|
|
|
3,124 |
|
|
|
|
960 |
|
Current assets |
|
|
|
7,113 |
|
|
|
|
4,983 |
|
Property, plant and mine development, net |
|
|
|
13,170 |
|
|
|
|
13,210 |
|
Investments |
|
|
|
239 |
|
|
|
|
402 |
|
Stockpiles and ore on leach pads |
|
|
|
1,877 |
|
|
|
|
1,896 |
|
Deferred income tax assets |
|
|
|
1,295 |
|
|
|
|
1,712 |
|
Other non-current assets |
|
|
|
387 |
|
|
|
|
445 |
|
Non-current assets held for sale |
|
|
|
- |
|
|
|
|
2,482 |
|
Total assets |
|
|
$ |
24,081 |
|
|
|
$ |
25,130 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Debt |
|
|
$ |
564 |
|
|
|
$ |
9 |
|
Accounts payable |
|
|
|
304 |
|
|
|
|
315 |
|
Employee-related benefits |
|
|
|
241 |
|
|
|
|
278 |
|
Income and mining taxes payable |
|
|
|
97 |
|
|
|
|
38 |
|
Other current liabilities |
|
|
|
456 |
|
|
|
|
487 |
|
Current liabilities held for sale |
|
|
|
874 |
|
|
|
|
289 |
|
Current liabilities |
|
|
|
2,536 |
|
|
|
|
1,416 |
|
Debt |
|
|
|
4,552 |
|
|
|
|
5,854 |
|
Reclamation and remediation liabilities |
|
|
|
1,587 |
|
|
|
|
1,555 |
|
Deferred income tax liabilities |
|
|
|
563 |
|
|
|
|
538 |
|
Employee-related benefits |
|
|
|
378 |
|
|
|
|
409 |
|
Other non-current liabilities |
|
|
|
356 |
|
|
|
|
310 |
|
Non-current liabilities held for sale |
|
|
|
- |
|
|
|
|
756 |
|
Total liabilities |
|
|
|
9,972 |
|
|
|
|
10,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
|
|
Common stock |
|
|
|
849 |
|
|
|
|
847 |
|
Additional paid-in capital |
|
|
|
9,469 |
|
|
|
|
9,427 |
|
Accumulated other comprehensive income (loss) |
|
|
|
(302 |
) |
|
|
|
(334 |
) |
Retained earnings |
|
|
|
1,086 |
|
|
|
|
1,410 |
|
Newmont stockholders' equity |
|
|
|
11,102 |
|
|
|
|
11,350 |
|
Noncontrolling interests |
|
|
|
3,007 |
|
|
|
|
2,942 |
|
Total equity |
|
|
|
14,109 |
|
|
|
|
14,292 |
|
Total liabilities and equity |
|
|
$ |
24,081 |
|
|
|
$ |
25,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regional Operating Statistics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated gold |
|
|
Attributable gold |
|
|
ounces produced |
|
|
ounces produced |
|
|
(thousands): |
|
|
(thousands): |
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
September 30, |
|
|
September 30, |
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
North America |
|
|
|
|
|
|
|
|
|
|
|
Carlin |
|
273 |
|
|
231 |
|
|
273 |
|
|
231 |
Phoenix |
|
57 |
|
|
53 |
|
|
57 |
|
|
53 |
Twin Creeks |
|
96 |
|
|
119 |
|
|
96 |
|
|
119 |
CC&V |
|
114 |
|
|
31 |
|
|
114 |
|
|
31 |
|
|
540 |
|
|
434
|
|
|
540 |
|
|
434 |
South America |
|
|
|
|
|
|
|
|
|
|
|
Yanacocha |
|
147 |
|
|
242 |
|
|
75 |
|
|
125 |
|
|
147 |
|
|
242 |
|
|
75 |
|
|
125 |
Asia Pacific
|
|
|
|
|
|
|
|
|
|
|
|
Boddington |
|
220 |
|
|
205 |
|
|
220 |
|
|
205 |
Tanami |
|
114 |
|
|
126 |
|
|
114 |
|
|
126 |
Waihi |
|
— |
|
|
33 |
|
|
— |
|
|
33 |
Kalgoorlie |
|
95 |
|
|
89 |
|
|
95 |
|
|
89 |
|
|
429 |
|
|
453 |
|
|
429 |
|
|
453 |
Africa |
|
|
|
|
|
|
|
|
|
|
|
Ahafo |
|
86 |
|
|
77 |
|
|
86 |
|
|
77 |
Akyem |
|
116 |
|
|
116 |
|
|
116 |
|
|
116 |
|
|
202 |
|
|
193 |
|
|
202 |
|
|
193 |
|
|
1,318 |
|
|
1,322 |
|
|
1,246 |
|
|
1,205 |
Consolidated copper pounds produced (millions): |
|
|
|
|
|
|
|
|
|
|
|
Phoenix |
|
11 |
|
|
12 |
|
|
11 |
|
|
12 |
Boddington |
|
21 |
|
|
21 |
|
|
21 |
|
|
21 |
|
|
32 |
|
|
33 |
|
|
32 |
|
|
33 |
Consolidated copper tonnes produced (thousands): |
|
|
|
|
|
|
|
|
|
|
|
Phoenix |
|
5 |
|
|
5 |
|
|
5 |
|
|
5 |
Boddington |
|
10 |
|
|
10 |
|
|
10 |
|
|
10 |
|
|
15 |
|
|
15 |
|
|
15 |
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed
by generally accepted accounting principles (“GAAP”). These measures should not be considered in isolation or as a substitute for
measures of performance prepared in accordance with GAAP. Unless otherwise noted, we present the Non-GAAP financial measures of our
continuing operations in the tables below. For additional information regarding our discontinued operations, see Note 3 to the
Condensed Consolidated Financial Statements.
Adjusted net income (loss)
Management uses Adjusted net income (loss) to evaluate the Company’s operating performance and for planning and forecasting
future business operations. The Company believes the use of Adjusted net income (loss) allows investors and analysts to understand
the results of the continuing operations of the Company and its direct and indirect subsidiaries relating to the production and
sale of minerals, by excluding certain items that have a disproportionate impact on our results for a particular period. The net
income (loss) adjustments are generally presented net of tax at the Company’s statutory effective tax rate of 35% and net of our
partners’ noncontrolling interests when applicable. The impact of the adjustments through the Company’s valuation allowance is
included in Tax adjustments. The Tax adjustment also includes items such as foreign tax credits, alternative minimum tax
credits, capital losses and disallowed foreign losses. Management’s determination of the components of Adjusted net income (loss)
are evaluated periodically and based, in part, on a review of non-GAAP financial measures used by mining industry analysts. Net
income (loss) attributable to Newmont stockholders is reconciled to Adjusted net income (loss) as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Net income (loss) attributable to Newmont stockholders |
|
|
$ |
(358 |
) |
|
|
$ |
219 |
|
|
|
$ |
(283 |
) |
|
|
$ |
474 |
|
Loss (income) attributable to Newmont stockholders from discontinued operations
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holt property royalty obligation |
|
|
|
19 |
|
|
|
|
(17 |
) |
|
|
|
72 |
|
|
|
|
(34 |
) |
Batu Hijau operations |
|
|
|
(69 |
) |
|
|
|
(43 |
) |
|
|
|
(195 |
) |
|
|
|
(165 |
) |
Loss on classification as held for sale |
|
|
|
577 |
|
|
|
|
— |
|
|
|
|
577 |
|
|
|
|
— |
|
Net income (loss) attributable to Newmont stockholders from continuing
operations |
|
|
|
169 |
|
|
|
|
159 |
|
|
|
|
171 |
|
|
|
|
275 |
|
Impairment of investments (2) |
|
|
|
— |
|
|
|
|
19 |
|
|
|
|
— |
|
|
|
|
66 |
|
Impairment of long-lived assets (3) |
|
|
|
— |
|
|
|
|
2 |
|
|
|
|
2 |
|
|
|
|
4 |
|
Restructuring and other (4) |
|
|
|
6 |
|
|
|
|
7 |
|
|
|
|
14 |
|
|
|
|
14 |
|
Acquisition costs (5) |
|
|
|
6 |
|
|
|
|
5 |
|
|
|
|
7 |
|
|
|
|
10 |
|
Loss (gain) on asset and investment sales (6) |
|
|
|
(4 |
) |
|
|
|
(36 |
) |
|
|
|
(108 |
) |
|
|
|
(63 |
) |
Gain on deconsolidation of TMAC (7) |
|
|
|
— |
|
|
|
|
(49 |
) |
|
|
|
— |
|
|
|
|
(49 |
) |
Loss on debt repayment (8) |
|
|
|
1 |
|
|
|
|
— |
|
|
|
|
3 |
|
|
|
|
— |
|
La Quinua leach pad revision (9) |
|
|
|
17 |
|
|
|
|
— |
|
|
|
|
17 |
|
|
|
|
— |
|
Tax adjustments (10) |
|
|
|
7 |
|
|
|
|
(37 |
) |
|
|
|
380 |
|
|
|
|
79 |
|
Adjusted net income (loss) |
|
|
$ |
202 |
|
|
|
$ |
70 |
|
|
|
$ |
486 |
|
|
|
$ |
336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Batu Hijau operations |
|
|
|
69 |
|
|
|
|
43 |
|
|
|
|
195 |
|
|
|
|
165 |
|
Batu Hijau tax adjustments (10) |
|
|
|
— |
|
|
|
|
13 |
|
|
|
|
— |
|
|
|
|
(14 |
) |
Adjusted net income (loss) including Batu Hijau operations |
|
|
$ |
271 |
|
|
|
$ |
126 |
|
|
|
$ |
681 |
|
|
|
$ |
487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share, basic |
|
|
$ |
(0.67 |
) |
|
|
$ |
0.42 |
|
|
|
$ |
(0.53 |
) |
|
|
$ |
0.93 |
|
Loss (income) attributable to Newmont stockholders from discontinued operations, net
of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holt property royalty obligation |
|
|
|
0.04 |
|
|
|
|
(0.04 |
) |
|
|
|
0.14 |
|
|
|
|
(0.07 |
) |
Batu Hijau operations |
|
|
|
(0.13 |
) |
|
|
|
(0.08 |
) |
|
|
|
(0.37 |
) |
|
|
|
(0.32 |
) |
Loss on classification as held for sale |
|
|
|
1.08 |
|
|
|
|
— |
|
|
|
|
1.08 |
|
|
|
|
— |
|
Net income (loss) attributable to Newmont stockholders from continuing
operations |
|
|
|
0.32 |
|
|
|
|
0.30 |
|
|
|
|
0.32 |
|
|
|
|
0.54 |
|
Impairment of investments, net of taxes |
|
|
|
— |
|
|
|
|
0.04 |
|
|
|
|
— |
|
|
|
|
0.13 |
|
Impairment of long-lived assets, net of taxes |
|
|
|
— |
|
|
|
|
0.01 |
|
|
|
|
— |
|
|
|
|
0.01 |
|
Restructuring and other, net of taxes |
|
|
|
0.01 |
|
|
|
|
0.02 |
|
|
|
|
0.03 |
|
|
|
|
0.03 |
|
Acquisition costs, net of taxes |
|
|
|
0.01 |
|
|
|
|
0.01 |
|
|
|
|
0.01 |
|
|
|
|
0.02 |
|
Loss (gain) on asset and investment sales, net of taxes |
|
|
|
(0.01 |
) |
|
|
|
(0.07 |
) |
|
|
|
(0.21 |
) |
|
|
|
(0.12 |
) |
Gain on deconsolidation of TMAC, net of taxes |
|
|
|
— |
|
|
|
|
(0.10 |
) |
|
|
|
— |
|
|
|
|
(0.10 |
) |
Loss on debt repayment, net of taxes |
|
|
|
0.01 |
|
|
|
|
— |
|
|
|
|
0.01 |
|
|
|
|
— |
|
La Quinua leach pad revision |
|
|
|
0.03 |
|
|
|
|
— |
|
|
|
|
0.03 |
|
|
|
|
— |
|
Tax adjustments |
|
|
|
0.01 |
|
|
|
|
(0.08 |
) |
|
|
|
0.73 |
|
|
|
|
0.15 |
|
Adjusted net income (loss) per share, basic |
|
|
$ |
0.38 |
|
|
|
$ |
0.13 |
|
|
|
$ |
0.92 |
|
|
|
$ |
0.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Batu Hijau operations |
|
|
|
0.13 |
|
|
|
|
0.08 |
|
|
|
|
0.37 |
|
|
|
|
0.32 |
|
Batu Hijau tax adjustments |
|
|
|
— |
|
|
|
|
0.03 |
|
|
|
|
— |
|
|
|
|
(0.02 |
) |
Adjusted net income (loss) including Batu Hijau operations per share,
basic |
|
|
$ |
0.51 |
|
|
|
$ |
0.24 |
|
|
|
$ |
1.29 |
|
|
|
$ |
0.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share, diluted |
|
|
$ |
(0.67 |
) |
|
|
$ |
0.42 |
|
|
|
$ |
(0.53 |
) |
|
|
$ |
0.93 |
|
Loss (income) attributable to Newmont stockholders from discontinued operations, net
of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holt property royalty obligation |
|
|
|
0.04 |
|
|
|
|
(0.04 |
) |
|
|
|
0.14 |
|
|
|
|
(0.07 |
) |
Batu Hijau operations |
|
|
|
(0.13 |
) |
|
|
|
(0.08 |
) |
|
|
|
(0.37 |
) |
|
|
|
(0.32 |
) |
Loss on classification as held for sale |
|
|
|
1.08 |
|
|
|
|
— |
|
|
|
|
1.08 |
|
|
|
|
— |
|
Net income (loss) attributable to Newmont stockholders from continuing
operations |
|
|
|
0.32 |
|
|
|
|
0.30 |
|
|
|
|
0.32 |
|
|
|
|
0.54 |
|
Impairment of investments, net of taxes |
|
|
|
— |
|
|
|
|
0.04 |
|
|
|
|
— |
|
|
|
|
0.13 |
|
Impairment of long-lived assets, net of taxes |
|
|
|
— |
|
|
|
|
0.01 |
|
|
|
|
— |
|
|
|
|
0.01 |
|
Restructuring and other, net of taxes |
|
|
|
0.01 |
|
|
|
|
0.02 |
|
|
|
|
0.03 |
|
|
|
|
0.03 |
|
Acquisition costs, net of taxes |
|
|
|
0.01 |
|
|
|
|
0.01 |
|
|
|
|
0.01 |
|
|
|
|
0.02 |
|
Loss (gain) on asset and investment sales, net of taxes |
|
|
|
(0.01 |
) |
|
|
|
(0.07 |
) |
|
|
|
(0.21 |
) |
|
|
|
(0.12 |
) |
Gain on deconsolidation of TMAC, net of taxes |
|
|
|
— |
|
|
|
|
(0.10 |
) |
|
|
|
— |
|
|
|
|
(0.10 |
) |
Loss on debt repayment, net of taxes |
|
|
|
0.01 |
|
|
|
|
— |
|
|
|
|
0.01 |
|
|
|
|
— |
|
La Quinua leach pad revision |
|
|
|
0.03 |
|
|
|
|
— |
|
|
|
|
0.03 |
|
|
|
|
— |
|
Tax adjustments |
|
|
|
0.01 |
|
|
|
|
(0.08 |
) |
|
|
|
0.72 |
|
|
|
|
0.15 |
|
Adjusted net income (loss) per share, diluted |
|
|
$ |
0.38 |
|
|
|
$ |
0.13 |
|
|
|
$ |
0.91 |
|
|
|
$ |
0.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Batu Hijau operations |
|
|
|
0.13 |
|
|
|
|
0.08 |
|
|
|
|
0.37 |
|
|
|
|
0.32 |
|
Batu Hijau tax adjustments |
|
|
|
— |
|
|
|
|
0.02 |
|
|
|
|
— |
|
|
|
|
(0.03 |
) |
Adjusted net income (loss) including Batu Hijau operations per share,
basic |
|
|
$ |
0.51 |
|
|
|
$ |
0.23 |
|
|
|
$ |
1.28 |
|
|
|
$ |
0.95 |
|
(1) |
|
Loss (income) from discontinued operations relates to (i) adjustments in our Holt
property royalty, presented net of tax expense (benefit) of $(9), $7, $(32) and $15, respectively, (ii) the operations of Batu
Hijau, presented net of tax expense (benefit) of $90, $90, $258 and $194, respectively, and amounts attributed to
noncontrolling interest income (expense) of $(79), $(66), $(229) and $(177), respectively, and (iii) the loss on classification
as held for sale, which has been recorded on an attributable basis. For additional information regarding our discontinued
operations, see Note 3 to our Condensed Consolidated Financial Statements. |
(2) |
|
Impairment of investments, included in Other income, net, represents
other-than-temporary impairments on equity and cost method investments and does not relate to our core operations. Amounts are
presented net of tax expense (benefit) of $-, $(10), $- and $(36), respectively. |
(3) |
|
Impairment of long-lived assets, included in Other expense, net, represents non-cash
write-downs that do not impact our core operations. Amounts are presented net of tax expense (benefit) of $-, $(1), $(1) and
$(2), respectively, and amounts attributed to noncontrolling interest income (expense) of $-, $-, $(1) and $-,
respectively. |
(4) |
|
Restructuring and other, included in Other expense, net, represents certain costs
associated with the Full Potential initiative announced in 2013, accrued legal costs in our Africa region during 2016 as well
as system integration costs related to our acquisition of CC&V. Amounts are presented net of tax expense (benefit) of $(1),
$(4), $(10) and $(9), respectively, and amounts attributed to noncontrolling interest income (expense) of $-, $(1), $(2) and
$(3), respectively. |
(5) |
|
Acquisition costs, included in Other expense, net, represents adjustments made in
2016 to the contingent consideration liability from the acquisition of Boddington and costs associated with the acquisition of
CC&V in 2015. Amounts are presented net of tax expense (benefit) of $(3), $(2), $(4) and $(5), respectively. |
(6) |
|
Loss (gain) on asset and investment sales, included in Other income, net, primarily
represents the sale of our holdings in Regis Resources Ltd. in the first quarter of 2016, income recorded in the third quarter
of 2016 associated with contingent consideration from the sale of certain properties in our North America segment during 2015,
land sales of Hemlo mineral rights in Canada and the Relief Canyon mine in Nevada during the first quarter of 2015 and a gain
related to the sale of our holdings in EGR in the third quarter of 2015. Amounts are presented net of tax expense (benefit) of
$1, $30, $1 and $46, respectively. |
(7) |
|
Gain on deconsolidation of TMAC, included in Other income, net, resulted from the
determination that TMAC should no longer be considered a variable interest entity during the third quarter of 2015. Amounts are
presented net of tax expense (benefit) of $-, $27, $-, $27 expense (benefit), respectively. |
(8) |
|
Loss on debt repayment, included in Other income, net, represents the impact of the
debt tender offer on our 2019 Notes and 2039 Notes during the first quarter of 2016 and our Term Loan paydown in the third
quarter of 2016. Amounts are presented net of tax expense (benefit) of $-, $-, $(1) and $-, respectively. |
(9) |
|
La Quinua leach pad revision, included in Costs applicable to sales and Depreciation
and amortization, represents a significant write off of the estimated recoverable ounces in our South America segment during
the third quarter of 2016. Amounts are presented net of tax expense (benefit) of $(9), $-, $(9) and $-, respectively, and
amounts attributed to noncontrolling interest income (expense) of $(25), $-, $(25) and $-, respectively. |
(10) |
|
Tax adjustments include movements in tax valuation allowance and tax adjustments not
related to core operations. Second quarter and year to date tax adjustments were primarily the result of a tax restructuring
and a loss carryback, both of which resulted in an increase in the Company’s valuation allowance on credits. |
|
|
|
Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization (Adjusted EBITDA)
Management uses Earnings before interest, taxes and depreciation and amortization (“EBITDA”) and EBITDA adjusted for non-core or
certain items that have a disproportionate impact on our results for a particular period (“Adjusted EBITDA”) as non-GAAP measures
to evaluate the Company’s operating performance. EBITDA and Adjusted EBITDA do not represent, and should not be considered an
alternative to, net earnings (loss), operating earnings (loss), or cash flow from operations as those terms are defined by GAAP,
and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. Although Adjusted EBITDA and similar
measures are frequently used as measures of operations and the ability to meet debt service requirements by other companies, our
calculation of Adjusted EBITDA is not necessarily comparable to such other similarly titled captions of other companies. The
Company believes that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our
operating results in the same manner as our management and board of directors. Management’s determination of the components
of Adjusted EBITDA are evaluated periodically and based, in part, on a review of non-GAAP financial measures used by
mining industry analysts. Net income (loss) attributable to Newmont stockholders is reconciled
to EBITDA and Adjusted EBITDA as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Net income (loss) attributable to Newmont stockholders |
|
|
$ |
(358 |
) |
|
|
$ |
219 |
|
|
|
$ |
(283 |
) |
|
|
$ |
474 |
|
Net income (loss) attributable to noncontrolling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
|
(34 |
) |
|
|
|
— |
|
|
|
|
(62 |
) |
|
|
|
11 |
|
Batu Hijau operations |
|
|
|
79 |
|
|
|
|
66 |
|
|
|
|
229 |
|
|
|
|
177 |
|
|
|
|
|
45 |
|
|
|
|
66 |
|
|
|
|
167 |
|
|
|
|
188 |
|
Loss (income) from discontinued operations, net of tax (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holt property royalty obligation |
|
|
|
19 |
|
|
|
|
(17 |
) |
|
|
|
72 |
|
|
|
|
(34 |
) |
Batu Hijau operations |
|
|
|
(148 |
) |
|
|
|
(109 |
) |
|
|
|
(424 |
) |
|
|
|
(342 |
) |
Loss on classification as held for sale |
|
|
|
577 |
|
|
|
|
— |
|
|
|
|
577 |
|
|
|
|
— |
|
|
|
|
|
448 |
|
|
|
|
(126 |
) |
|
|
|
225 |
|
|
|
|
(376 |
) |
Equity loss (income) of affiliates |
|
|
|
(2 |
) |
|
|
|
18 |
|
|
|
|
8 |
|
|
|
|
34 |
|
Income and mining tax expense (benefit) |
|
|
|
90 |
|
|
|
|
61 |
|
|
|
|
555 |
|
|
|
|
302 |
|
Depreciation and amortization |
|
|
|
335 |
|
|
|
|
292 |
|
|
|
|
892 |
|
|
|
|
792 |
|
Interest expense, net |
|
|
|
64 |
|
|
|
|
74 |
|
|
|
|
204 |
|
|
|
|
226 |
|
EBITDA |
|
|
$ |
622 |
|
|
|
$ |
604 |
|
|
|
$ |
1,768 |
|
|
|
$ |
1,640 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of investments (2) |
|
|
$ |
— |
|
|
|
$ |
29 |
|
|
|
$ |
— |
|
|
|
$ |
102 |
|
Impairment of long-lived assets (3) |
|
|
|
— |
|
|
|
|
3 |
|
|
|
|
4 |
|
|
|
|
6 |
|
Restructuring and other (4) |
|
|
|
7 |
|
|
|
|
12 |
|
|
|
|
26 |
|
|
|
|
26 |
|
Acquisition costs (5) |
|
|
|
9 |
|
|
|
|
7 |
|
|
|
|
11 |
|
|
|
|
15 |
|
Gain on deconsolidation of TMAC (6) |
|
|
|
— |
|
|
|
|
(76 |
) |
|
|
|
— |
|
|
|
|
(76 |
) |
Loss on debt repayment (7) |
|
|
|
1 |
|
|
|
|
— |
|
|
|
|
4 |
|
|
|
|
— |
|
La Quinua leach pad revision (8) |
|
|
|
32 |
|
|
|
|
— |
|
|
|
|
32 |
|
|
|
|
— |
|
Loss (gain) on asset and investment sales (9) |
|
|
|
(5 |
) |
|
|
|
(66 |
) |
|
|
|
(109 |
) |
|
|
|
(109 |
) |
Adjusted EBITDA |
|
|
$ |
666 |
|
|
|
$ |
513 |
|
|
|
$ |
1,736 |
|
|
|
$ |
1,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss (income) from discontinued operations of Batu Hijau operations, net of tax |
|
|
|
148 |
|
|
|
|
109 |
|
|
|
|
424 |
|
|
|
|
342 |
|
Batu Hijau Income and mining tax expense (benefit) |
|
|
|
90 |
|
|
|
|
90 |
|
|
|
|
258 |
|
|
|
|
194 |
|
Batu Hijau Depreciation and amortization |
|
|
|
36 |
|
|
|
|
39 |
|
|
|
|
115 |
|
|
|
|
104 |
|
Batu Hijau Interest expense, net |
|
|
|
5 |
|
|
|
|
7 |
|
|
|
|
15 |
|
|
|
|
22 |
|
Adjusted EBITDA including Batu Hijau |
|
|
$ |
945 |
|
|
|
$ |
758 |
|
|
|
$ |
2,548 |
|
|
|
$ |
2,266 |
|
(1) |
|
Loss (income) from discontinued operations relates to (i) adjustments in our Holt
property royalty, presented net of tax expense (benefit) of $(9), $7, $(32) and $15, respectively, (ii) the operations of Batu
Hijau, presented net of tax expense (benefit) of $90, $90, $258 and $194, respectively, and (iii) the loss on classification as
held for sale, which has been recorded on an attributable basis. For additional information regarding our discontinued
operations, see Note 3 to our Condensed Consolidated Financial Statements. |
(2) |
|
Impairment of investments, included in Other income, net, represents
other-than-temporary impairments on equity and cost method investments and does not relate to our core operations. |
(3) |
|
Impairment of long-lived assets, included in Other expense, net, represents non-cash
write-downs that do no impact our core operations. |
(4) |
|
Restructuring and other, included in Other expense, net, represents certain costs
associated with the Full Potential initiative announced in 2013, accrued legal costs in our Africa region during 2016 as well
as system integration costs related to our acquisition of CC&V. |
(5) |
|
Acquisition costs, included in Other expense, net represents adjustments made in 2016
to the contingent consideration liability from the acquisition of Boddington, and costs associated with the acquisition of
CC&V in 2015. |
(6) |
|
Gain on deconsolidation of TMAC, included in Other income, net, resulted from the
determination that TMAC should no longer be considered a variable interest entity during the third quarter of 2015. |
(7) |
|
Loss on debt repayment, included in Other income, net, represents the impact of the
debt tender offer on our 2019 Notes and 2039 Notes during the first quarter of 2016 and our Term Loan paydown in the third
quarter of 2016. |
(8) |
|
La Quinua leach pad revision, included in Costs applicable to sales, represents a
significant write off of the estimated recoverable ounces in our South America segment during the third quarter of 2016. |
(9) |
|
Loss (gain) on asset and investment sales, included in Other income, net, primarily
represents the sale of our holdings in Regis Resources Ltd. in the first quarter of 2016, income recorded in the third quarter
of 2016 associated with contingent consideration from the sale of certain properties in our North America segment during 2015,
land sales of Hemlo mineral rights in Canada and the Relief Canyon mine in Nevada during the first quarter of 2015 and a gain
related to the sale of our holdings in EGR in the third quarter of 2015. |
|
|
|
Free Cash Flow
Management uses Free Cash Flow as a non-GAAP measure to analyze cash flows generated from operations. Free Cash Flow is Net cash
provided by operating activities less Net cash used in operating activities of discontinued operations less Additions to property,
plant and mine development as presented on the Condensed Consolidated Statements of Cash Flow. The Company believes Free Cash Flow
is also useful as one of the bases for comparing the Company’s performance with its competitors. Although Free Cash Flow and
similar measures are frequently used as measures of cash flows generated from operations by other companies, the Company’s
calculation of Free Cash Flow is not necessarily comparable to such other similarly titled captions of other companies.
The presentation of non-GAAP Free Cash Flow is not meant to be considered in isolation or as an alternative to net income as an
indicator of the Company’s performance, or as an alternative to cash flows from operating activities as a measure of liquidity as
those terms are defined by GAAP, and does not necessarily indicate whether cash flows will be sufficient to fund cash
needs. The Company’s definition of Free Cash Flow is limited in that it does not represent residual cash flows available for
discretionary expenditures due to the fact that the measure does not deduct the payments required for debt service and other
contractual obligations or payments made for business acquisitions. Therefore, the Company believes it is important to view Free
Cash Flow as a measure that provides supplemental information to the Company’s Condensed Consolidated Statements of Cash Flow.
The following table sets forth a reconciliation of Free Cash Flow, a non-GAAP financial measure, to Net cash provided by
operating activities, which the Company believes to be the GAAP financial measure most directly comparable to Free Cash Flow, as
well as information regarding Net cash used in investing activities and Net cash (used in) provided by financing activities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Net cash provided by operating activities |
|
|
$ |
857 |
|
|
|
$ |
810 |
|
|
|
$ |
2,153 |
|
|
|
$ |
1,873 |
|
Less: Net cash provided by operating activities of discontinued operations
|
|
|
|
(348 |
) |
|
|
|
(335 |
) |
|
|
|
(826 |
) |
|
|
|
(569 |
) |
Net cash provided by operating activities of continuing operations |
|
|
|
509 |
|
|
|
|
475 |
|
|
|
|
1,327 |
|
|
|
|
1,304 |
|
Less: Additions to property, plant and mine development |
|
|
|
(269 |
) |
|
|
|
(316 |
) |
|
|
|
(832 |
) |
|
|
|
(889 |
) |
Free Cash Flow |
|
|
$ |
240 |
|
|
|
$ |
159 |
|
|
|
$ |
495 |
|
|
|
$ |
415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities (1) |
|
|
$ |
(297 |
) |
|
|
$ |
(1,113 |
) |
|
|
$ |
(702 |
) |
|
|
$ |
(1,652 |
) |
Net cash (used in) provided by financing activities |
|
|
$ |
(467 |
) |
|
|
$ |
(37 |
) |
|
|
$ |
(1,245 |
) |
|
|
$ |
361 |
|
(1) |
|
Net cash used in investing activities includes Additions to property, plant and mine
development, which is included in the Company’s computation of Free Cash Flow.
|
|
|
|
Costs applicable to sales per ounce/pound
Costs applicable to sales per ounce/pound are non-GAAP financial measures. These measures are calculated by dividing the costs
applicable to sales from continuing operations of gold and copper by gold ounces or copper pounds sold, respectively. These
measures are calculated on a consistent basis for the periods presented on a consolidated basis. Costs applicable to sales per
ounce/pound statistics are intended to provide additional information only and do not have any standardized meaning prescribed by
GAAP and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The
measures are not necessarily indicative of operating profit or cash flow from operations as determined under GAAP. Other companies
may calculate these measures differently.
The following tables reconcile these non-GAAP measures from continuing operations to the most directly comparable GAAP
measures.
Costs applicable to sales per ounce
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Costs applicable to sales (1) |
|
|
$ |
918 |
|
|
$ |
865 |
|
|
$ |
2,571 |
|
|
$ |
2,439 |
Gold sold (thousand ounces) |
|
|
|
1,300 |
|
|
|
1,343 |
|
|
|
3,766 |
|
|
|
3,787 |
Costs applicable to sales per ounce |
|
|
$ |
706 |
|
|
$ |
645 |
|
|
$ |
682 |
|
|
$ |
644 |
(1) |
|
Includes by-product credits of $11 and $31 during the three and nine months ended
September 30, 2016, respectively, and $10 and $32 during the three and nine months ended September 30, 2015, respectively. |
|
|
|
Costs applicable to sales per pound
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Costs applicable to sales (1) |
|
|
$ |
65 |
|
|
$ |
60 |
|
|
$ |
165 |
|
|
$ |
170 |
Copper sold (million pounds) |
|
|
|
30 |
|
|
|
33 |
|
|
|
84 |
|
|
|
93 |
Costs applicable to sales per pound |
|
|
$ |
2.14 |
|
|
$ |
1.78 |
|
|
$ |
1.96 |
|
|
$ |
1.82 |
(1) |
|
Includes by-product credits of $2 and $4 during the three and nine months ended
September 30, 2016, respectively, and $2 and $4 during the three and nine months ended September 30, 2015, respectively. |
|
|
|
All-In Sustaining Costs
Newmont has worked to develop a metric that expands on GAAP measures such as cost of goods sold and non-GAAP measures, such as
Costs applicable to sales per ounce, to provide visibility into the economics of our mining operations related to expenditures,
operating performance and the ability to generate cash flow from our continuing operations.
Current GAAP-measures used in the mining industry, such as cost of goods sold, do not capture all of the expenditures incurred
to discover, develop, and sustain gold production. Therefore, we believe that all-in sustaining costs is a non-GAAP measure that
provides additional information to management, investors, and analysts that aid in the understanding of the economics of our
operations and performance compared to other producers and in the investor’s visibility by better defining the total costs
associated with production.
All-in sustaining cost (“AISC”) amounts are intended to provide additional information only and do not have any standardized
meaning prescribed by GAAP and should not be considered in isolation or as a substitute for measures of performance prepared in
accordance with GAAP. The measures are not necessarily indicative of operating profit or cash flow from operations as determined
under GAAP. Other companies may calculate these measures differently as a result of differences in the underlying accounting
principles, policies applied and in accounting frameworks such as in International Financial Reporting Standards (“IFRS”), or by
reflecting the benefit from selling non-gold metals as a reduction to AISC. Differences may also arise related to definitional
differences of sustaining versus development capital activities based upon each company’s internal policies.
The following disclosure provides information regarding the adjustments made in determining the all-in sustaining costs
measure:
Costs Applicable to Sales - Includes all direct and indirect costs related to current gold production incurred to execute the
current mine plan. We exclude certain exceptional or unusual amounts from Costs applicable to sales (“CAS”), such as
significant revisions to recovery amounts. CAS includes by-product credits from certain metals obtained during the process of
extracting and processing the primary ore-body. CAS is accounted for on an accrual basis and excludes Depreciation and
amortization and Reclamation and remediation, which is consistent with our presentation of CAS on the Condensed
Consolidated Statements of Operations. In determining AISC, only the CAS associated with producing and selling an ounce of gold is
included in the measure. Therefore, the amount of gold CAS included in AISC is derived from the CAS presented in the Company’s
Condensed Consolidated Statements of Operations less the amount of CAS attributable to the production of copper at our Phoenix and
Boddington mines. The copper CAS at those mine sites is disclosed in Note 5 to the Condensed Consolidated Financial Statements. The
allocation of CAS between gold and copper at the Phoenix and Boddington mines is based upon the relative sales value of copper and
gold produced during the period.
Reclamation Costs - Includes accretion expense related to Asset Retirement Obligation (“ARO”) and the amortization of the
related Asset Retirement Cost (“ARC”) for the Company’s operating properties. Accretion related to the ARO and the amortization of
the ARC assets for reclamation does not reflect annual cash outflows but are calculated in accordance with GAAP. The accretion and
amortization reflect the periodic costs of reclamation associated with current gold production and are therefore included in the
measure. The allocation of these costs to gold and copper is determined using the same allocation used in the allocation of CAS
between gold and copper at the Phoenix and Boddington mines.
Advanced Projects and Exploration - Includes incurred expenses related to projects that are designed to increase or enhance
current gold production and gold exploration. We note that as current resources are depleted, exploration and advanced projects are
necessary for us to replace the depleting reserves or enhance the recovery and processing of the current reserves. As this relates
to sustaining our gold production, and is considered a continuing cost of a mining company, these costs are included in the AISC
measure. These costs are derived from the Advanced projects, research and development and Exploration amounts
presented in the Condensed Consolidated Statements of Operations less the amount attributable to the production of copper at our
Phoenix and Boddington mines. The allocation of these costs to gold and copper is determined using the same allocation used in the
allocation of CAS between gold and copper at the Phoenix and Boddington mines.
General and Administrative - Includes costs related to administrative tasks not directly related to current gold production, but
rather related to supporting our corporate structure and fulfilling our obligations to operate as a public company. Including these
expenses in the AISC metric provides visibility of the impact that general and administrative activities have on current operations
and profitability on a per ounce basis.
Other expense, net - Includes administrative costs to support current gold production. We exclude certain exceptional or unusual
expenses from Other expense, net, such as restructuring, as these are not indicative to sustaining our current gold
operations. Furthermore, this adjustment to Other expense, net is also consistent with the nature of the adjustments made
to Net income (loss) attributable to Newmont stockholders as disclosed in the Company’s non-GAAP financial measure Adjusted net
income (loss). The allocation of these costs to gold and copper is determined using the same allocation used in the allocation of
CAS between gold and copper at the Phoenix and Boddington mines.
Treatment and Refining Costs - Includes costs paid to smelters for treatment and refining of our concentrates to produce the
salable metal. These costs are presented net as a reduction of Sales.
Sustaining Capital - We determined sustaining capital as those capital expenditures that are necessary to maintain current gold
production and execute the current mine plan. Capital expenditures to develop new operations, or related to projects at existing
operations where these projects will enhance gold production or reserves, are considered development. We determined the
classification of sustaining and development capital projects based on a systematic review of our project portfolio in light of the
nature of each project. Sustaining capital costs are relevant to the AISC metric as these are needed to maintain the Company’s
current gold operations and provide improved transparency related to our ability to finance these expenditures from current
operations. The allocation of these costs to gold and copper is determined using the same allocation used in the allocation of CAS
between gold and copper at the Phoenix and Boddington mines.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced |
|
|
|
|
|
|
|
|
Treatment |
|
|
|
|
|
|
|
|
|
|
|
|
All-In |
|
|
|
Costs |
|
|
|
|
|
|
Projects |
|
|
General |
|
|
Other |
|
|
and |
|
|
|
|
|
|
All-In |
|
|
Ounces |
|
|
Sustaining |
Three Months Ended |
|
|
Applicable |
|
|
Reclamation |
|
|
and |
|
|
and |
|
|
Expense, |
|
|
Refining |
|
|
Sustaining |
|
|
Sustaining |
|
|
(000)/Pounds |
|
|
Costs per |
September 30, 2016 |
|
|
to Sales (1)(2)(3) |
|
|
Costs (4) |
|
|
Exploration |
|
|
Administrative |
|
|
Net (5) |
|
|
Costs |
|
|
Capital (6) |
|
|
Costs |
|
|
(millions) Sold |
|
|
oz/lb |
Gold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carlin |
|
|
$ |
212 |
|
|
$ |
2 |
|
|
$ |
7 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
36 |
|
|
$ |
258 |
|
|
272 |
|
|
$ |
949 |
Phoenix |
|
|
|
30 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
3 |
|
|
|
36 |
|
|
47 |
|
|
|
766 |
Twin Creeks |
|
|
|
52 |
|
|
|
— |
|
|
|
2 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
8 |
|
|
|
63 |
|
|
96 |
|
|
|
656 |
Long Canyon |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
— |
|
|
|
— |
CC&V |
|
|
|
65 |
|
|
|
1 |
|
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
73 |
|
|
113 |
|
|
|
646 |
Other North America |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
|
— |
|
|
|
— |
North America |
|
|
|
359 |
|
|
|
4 |
|
|
|
19 |
|
|
|
3 |
|
|
|
1 |
|
|
|
2 |
|
|
|
51 |
|
|
|
439 |
|
|
528 |
|
|
|
831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yanacocha |
|
|
|
116 |
|
|
|
15 |
|
|
|
6 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
27 |
|
|
|
166 |
|
|
146 |
|
|
|
1,137 |
Merian |
|
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
— |
|
|
|
— |
Other South America |
|
|
|
— |
|
|
|
— |
|
|
|
8 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
|
— |
|
|
|
— |
South America |
|
|
|
116 |
|
|
|
15 |
|
|
|
21 |
|
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
27 |
|
|
|
183 |
|
|
146 |
|
|
|
1,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boddington |
|
|
|
139 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6 |
|
|
|
13 |
|
|
|
159 |
|
|
220 |
|
|
|
723 |
Tanami |
|
|
|
57 |
|
|
|
1 |
|
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24 |
|
|
|
86 |
|
|
112 |
|
|
|
768 |
Kalgoorlie |
|
|
|
57 |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
5 |
|
|
|
65 |
|
|
91 |
|
|
|
714 |
Other Asia Pacific |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
4 |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
8 |
|
|
— |
|
|
|
— |
Asia Pacific |
|
|
|
253 |
|
|
|
3 |
|
|
|
7 |
|
|
|
4 |
|
|
|
1 |
|
|
|
7 |
|
|
|
43 |
|
|
|
318 |
|
|
423 |
|
|
|
752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ahafo |
|
|
|
95 |
|
|
|
2 |
|
|
|
8 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
13 |
|
|
|
119 |
|
|
86 |
|
|
|
1,384 |
Akyem |
|
|
|
63 |
|
|
|
2 |
|
|
|
4 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
5 |
|
|
|
75 |
|
|
117 |
|
|
|
641 |
Other Africa |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
— |
|
|
|
— |
Africa |
|
|
|
158 |
|
|
|
4 |
|
|
|
13 |
|
|
|
2 |
|
|
|
2 |
|
|
|
— |
|
|
|
18 |
|
|
|
197 |
|
|
203 |
|
|
|
970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
|
— |
|
|
|
— |
|
|
|
13 |
|
|
|
50 |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
65 |
|
|
— |
|
|
|
— |
Total Gold |
|
|
$ |
886 |
|
|
$ |
26 |
|
|
$ |
73 |
|
|
$ |
63 |
|
|
$ |
5 |
|
|
$ |
9 |
|
|
$ |
140 |
|
|
$ |
1,202 |
|
|
1,300 |
|
|
$ |
925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copper |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Phoenix |
|
|
$ |
32 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4 |
|
|
$ |
37 |
|
|
9 |
|
|
$ |
4.11 |
Boddington |
|
|
|
33 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
3 |
|
|
|
40 |
|
|
21 |
|
|
|
1.90 |
Total Copper |
|
|
$ |
65 |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3 |
|
|
$ |
7 |
|
|
$ |
77 |
|
|
30 |
|
|
$ |
2.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
$ |
951 |
|
|
$ |
28 |
|
|
$ |
73 |
|
|
$ |
63 |
|
|
$ |
5 |
|
|
$ |
12 |
|
|
$ |
147 |
|
|
$ |
1,279 |
|
|
|
|
|
|
|
(1) |
|
Excludes Depreciation and amortization and Reclamation and remediation.
|
(2) |
|
Includes by-product credits of $13. |
(3) |
|
Includes stockpile and leach pad inventory adjustments of $8 at Carlin, $1 at Twin
Creeks, $17 at Yanacocha and $34 at Ahafo. Total stockpile and leach pad inventory adjustments at Yanacocha of $49 were
adjusted above by $32 related to a significant write off of recoverable ounces at the La Quinua Leach Pad. |
(4) |
|
Reclamation costs include operating accretion of $19 and amortization of asset
retirement costs of $9. |
(5) |
|
Other expense, net is adjusted for restructuring and other costs of $7 and
acquisition costs of $9. |
(6) |
|
Excludes development capital expenditures, capitalized interest and the increase in
accrued capital of $122. The following are major development projects: Merian, Long Canyon, and the CC&V and the Tanami
expansion. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced |
|
|
|
|
|
|
|
|
Treatment |
|
|
|
|
|
|
|
|
|
|
|
|
All-In |
|
|
Costs |
|
|
|
|
|
|
Projects |
|
|
General |
|
|
Other |
|
|
and |
|
|
|
|
|
|
All-In |
|
|
Ounces |
|
|
Sustaining |
Three Months Ended |
|
Applicable |
|
|
Reclamation |
|
|
and |
|
|
and |
|
|
Expense, |
|
|
Refining |
|
|
Sustaining |
|
|
Sustaining |
|
|
(000)/Pounds |
|
|
Costs per |
September 30, 2015 |
|
to Sales (1)(2)(3) |
|
|
Costs (4) |
|
|
Exploration |
|
|
Administrative |
|
|
Net (5) |
|
|
Costs |
|
|
Capital (6) |
|
|
Costs |
|
|
(millions) Sold |
|
|
oz/lb |
Gold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carlin |
|
$ |
208 |
|
|
$ |
1 |
|
|
$ |
5 |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
49 |
|
|
$ |
265 |
|
|
231 |
|
|
$ |
1,147 |
Phoenix |
|
|
48 |
|
|
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
3 |
|
|
|
3 |
|
|
|
56 |
|
|
59 |
|
|
|
949 |
Twin Creeks |
|
|
67 |
|
|
|
2 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
78 |
|
|
119 |
|
|
|
655 |
Long Canyon |
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
— |
|
|
|
— |
CC&V |
|
|
10 |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
13 |
|
|
33 |
|
|
|
394 |
Other North America |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
— |
|
|
|
— |
North America |
|
|
333 |
|
|
|
5 |
|
|
|
15 |
|
|
|
4 |
|
|
|
2 |
|
|
|
3 |
|
|
|
60 |
|
|
|
422 |
|
|
442 |
|
|
|
955 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yanacocha |
|
|
160 |
|
|
|
24 |
|
|
|
9 |
|
|
|
4 |
|
|
|
1 |
|
|
|
— |
|
|
|
25 |
|
|
|
223 |
|
|
257 |
|
|
|
868 |
Merian |
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
— |
|
|
|
— |
Other South America |
|
|
— |
|
|
|
— |
|
|
|
10 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
|
— |
|
|
|
— |
South America |
|
|
160 |
|
|
|
24 |
|
|
|
22 |
|
|
|
4 |
|
|
|
1 |
|
|
|
— |
|
|
|
25 |
|
|
|
236 |
|
|
257 |
|
|
|
918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boddington |
|
|
131 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
|
|
10 |
|
|
|
148 |
|
|
208 |
|
|
|
712 |
Tanami |
|
|
55 |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
18 |
|
|
|
75 |
|
|
126 |
|
|
|
595 |
Waihi (7) |
|
|
12 |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
15 |
|
|
29 |
|
|
|
517 |
Kalgoorlie |
|
|
68 |
|
|
|
2 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
3 |
|
|
|
75 |
|
|
86 |
|
|
|
872 |
Other Asia Pacific |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
6 |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
8 |
|
|
— |
|
|
|
— |
Asia Pacific |
|
|
266 |
|
|
|
5 |
|
|
|
5 |
|
|
|
6 |
|
|
|
— |
|
|
|
6 |
|
|
|
33 |
|
|
|
321 |
|
|
449 |
|
|
|
715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ahafo |
|
|
52 |
|
|
|
1 |
|
|
|
5 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11 |
|
|
|
69 |
|
|
79 |
|
|
|
873 |
Akyem |
|
|
54 |
|
|
|
3 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11 |
|
|
|
70 |
|
|
116 |
|
|
|
603 |
Other Africa |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
— |
|
|
|
— |
Africa |
|
|
106 |
|
|
|
4 |
|
|
|
7 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
22 |
|
|
|
141 |
|
|
195 |
|
|
|
723 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
— |
|
|
|
— |
|
|
|
15 |
|
|
|
43 |
|
|
|
2 |
|
|
|
— |
|
|
|
1 |
|
|
|
61 |
|
|
— |
|
|
|
— |
Total Gold |
|
$ |
865 |
|
|
$ |
38 |
|
|
$ |
64 |
|
|
$ |
59 |
|
|
$ |
5 |
|
|
$ |
9 |
|
|
$ |
141 |
|
|
$ |
1,181 |
|
|
1,343 |
|
|
$ |
879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copper |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Phoenix |
|
$ |
27 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3 |
|
|
$ |
2 |
|
|
$ |
34 |
|
|
14 |
|
|
$ |
2.43 |
Boddington |
|
|
33 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
3 |
|
|
|
39 |
|
|
19 |
|
|
|
2.05 |
Total Copper |
|
$ |
60 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6 |
|
|
$ |
5 |
|
|
$ |
73 |
|
|
33 |
|
|
$ |
2.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
925 |
|
|
$ |
39 |
|
|
$ |
65 |
|
|
$ |
59 |
|
|
$ |
5 |
|
|
$ |
15 |
|
|
$ |
146 |
|
|
$ |
1,254 |
|
|
|
|
|
|
|
(1) |
|
Excludes Depreciation and amortization and Reclamation and remediation.
|
(2) |
|
Includes by-product credits of $12. |
(3) |
|
Includes stockpile and leach pad inventory adjustments of $35 at Carlin, $20 at
Yanacocha and $7 at Twin Creeks. |
(4) |
|
Reclamation costs include operating accretion of $19 and amortization of asset
retirement costs of $20. |
(5) |
|
Other expense, net is adjusted for restructuring and other costs of $12, acquisition
costs of $7 and write-downs of $3. |
(6) |
|
Excludes development capital expenditures, capitalized interest and the increase in
accrued capital of $170. The following are major development projects: Merian, Turf Vent Shaft, Long Canyon, and the CC&V
expansion project. |
(7) |
|
On October 29, 2015, the Company sold the Waihi mine. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced |
|
|
|
|
|
|
|
|
|
|
Treatment |
|
|
|
|
|
|
|
|
|
|
|
|
|
All-In |
|
|
Costs |
|
|
|
|
|
|
Projects |
|
|
General |
|
|
Other |
|
|
and |
|
|
|
|
|
|
All-In |
|
|
Ounces |
|
|
Sustaining |
Nine Months Ended |
|
Applicable |
|
|
Reclamation |
|
|
and |
|
|
and |
|
|
Expense, |
|
|
Refining |
|
|
Sustaining |
|
|
Sustaining |
|
|
(000)/Pounds |
|
|
Costs per |
September 30, 2016 |
|
to Sales (1)(2)(3) |
|
|
Costs (4) |
|
|
Exploration |
|
|
Administrative |
|
|
Net (5) |
|
|
Costs |
|
|
Capital (6) |
|
|
Costs |
|
|
(millions) Sold |
|
|
oz/lb |
Gold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carlin |
|
$ |
585 |
|
|
$ |
4 |
|
|
$ |
14 |
|
|
$ |
4 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
106 |
|
|
$ |
713 |
|
|
683 |
|
|
$ |
1,044 |
Phoenix |
|
|
118 |
|
|
|
3 |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
7 |
|
|
|
8 |
|
|
|
138 |
|
|
150 |
|
|
|
920 |
Twin Creeks |
|
|
170 |
|
|
|
2 |
|
|
|
6 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
26 |
|
|
|
205 |
|
|
347 |
|
|
|
591 |
Long Canyon |
|
|
— |
|
|
|
— |
|
|
|
17 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17 |
|
|
— |
|
|
|
— |
CC&V |
|
|
156 |
|
|
|
3 |
|
|
|
7 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
6 |
|
|
|
173 |
|
|
283 |
|
|
|
611 |
Other North America |
|
|
— |
|
|
|
— |
|
|
|
9 |
|
|
|
1 |
|
|
|
3 |
|
|
|
— |
|
|
|
3 |
|
|
|
16 |
|
|
— |
|
|
|
— |
North America |
|
|
1,029 |
|
|
|
12 |
|
|
|
54 |
|
|
|
8 |
|
|
|
3 |
|
|
|
7 |
|
|
|
149 |
|
|
|
1,262 |
|
|
1,463 |
|
|
|
863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yanacocha |
|
|
364 |
|
|
|
43 |
|
|
|
26 |
|
|
|
7 |
|
|
|
2 |
|
|
|
— |
|
|
|
66 |
|
|
|
508 |
|
|
479 |
|
|
|
1,061 |
Merian |
|
|
— |
|
|
|
— |
|
|
|
21 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
21 |
|
|
— |
|
|
|
— |
Other South America |
|
|
— |
|
|
|
— |
|
|
|
24 |
|
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
28 |
|
|
— |
|
|
|
— |
South America |
|
|
364 |
|
|
|
43 |
|
|
|
71 |
|
|
|
11 |
|
|
|
2 |
|
|
|
— |
|
|
|
66 |
|
|
|
557 |
|
|
479 |
|
|
|
1,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boddington |
|
|
391 |
|
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
16 |
|
|
|
32 |
|
|
|
443 |
|
|
581 |
|
|
|
762 |
Tanami |
|
|
180 |
|
|
|
2 |
|
|
|
10 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
58 |
|
|
|
250 |
|
|
357 |
|
|
|
700 |
Kalgoorlie |
|
|
189 |
|
|
|
3 |
|
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
13 |
|
|
|
213 |
|
|
275 |
|
|
|
775 |
Other Asia Pacific |
|
|
— |
|
|
|
— |
|
|
|
5 |
|
|
|
12 |
|
|
|
4 |
|
|
|
— |
|
|
|
2 |
|
|
|
23 |
|
|
— |
|
|
|
— |
Asia Pacific |
|
|
760 |
|
|
|
9 |
|
|
|
19 |
|
|
|
12 |
|
|
|
4 |
|
|
|
20 |
|
|
|
105 |
|
|
|
929 |
|
|
1,213 |
|
|
|
766 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ahafo |
|
|
212 |
|
|
|
5 |
|
|
|
20 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
39 |
|
|
|
277 |
|
|
264 |
|
|
|
1,049 |
Akyem |
|
|
174 |
|
|
|
6 |
|
|
|
8 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
17 |
|
|
|
206 |
|
|
347 |
|
|
|
594 |
Other Africa |
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6 |
|
|
— |
|
|
|
— |
Africa |
|
|
386 |
|
|
|
11 |
|
|
|
30 |
|
|
|
4 |
|
|
|
2 |
|
|
|
— |
|
|
|
56 |
|
|
|
489 |
|
|
611 |
|
|
|
800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
— |
|
|
|
— |
|
|
|
38 |
|
|
|
143 |
|
|
|
2 |
|
|
|
— |
|
|
|
6 |
|
|
|
189 |
|
|
— |
|
|
|
— |
Total Gold |
|
$ |
2,539 |
|
|
$ |
75 |
|
|
$ |
212 |
|
|
$ |
178 |
|
|
$ |
13 |
|
|
$ |
27 |
|
|
$ |
382 |
|
|
$ |
3,426 |
|
|
3,766 |
|
|
$ |
910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copper |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Phoenix |
|
$ |
76 |
|
|
$ |
2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2 |
|
|
$ |
7 |
|
|
$ |
87 |
|
|
30 |
|
|
$ |
2.90 |
Boddington |
|
|
89 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9 |
|
|
|
7 |
|
|
|
106 |
|
|
54 |
|
|
|
1.96 |
Total Copper |
|
$ |
165 |
|
|
$ |
3 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
11 |
|
|
$ |
14 |
|
|
$ |
193 |
|
|
84 |
|
|
$ |
2.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
2,704 |
|
|
$ |
78 |
|
|
$ |
212 |
|
|
$ |
178 |
|
|
$ |
13 |
|
|
$ |
38 |
|
|
$ |
396 |
|
|
$ |
3,619 |
|
|
|
|
|
|
|
(1) |
|
Excludes Depreciation and amortization and Reclamation and remediation.
|
(2) |
|
Includes by-product credits of $35. |
(3) |
|
Includes stockpile and leach pad inventory adjustments of $51 at Carlin, $11 at Twin
Creeks, $71 at Yanacocha and $34 at Ahafo. Total stockpile and leach pad inventory adjustments at Yanacocha of $103 were
adjusted above by $32 related to a significant write off of recoverable ounces at the La Quinua Leach Pad. |
(4) |
|
Reclamation costs include operating accretion of $57 and amortization of asset
retirement costs of $21. |
(5) |
|
Other expense, net is adjusted for restructuring and other costs of $26, acquisition
costs of $11 and write-downs of $4. |
(6) |
|
Excludes development capital expenditures, capitalized interest and the increase in
accrued capital of $436. The following are major development projects: Merian, Long Canyon, and the CC&V and the Tanami
expansion. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced |
|
|
|
|
|
|
|
|
|
|
Treatment |
|
|
|
|
|
|
|
|
|
|
|
|
|
All-In |
|
|
Costs |
|
|
|
|
|
|
Projects |
|
|
General |
|
|
Other |
|
|
and |
|
|
|
|
|
|
All-In |
|
|
Ounces |
|
|
Sustaining |
Nine Months Ended |
|
Applicable |
|
|
Reclamation |
|
|
and |
|
|
and |
|
|
Expense, |
|
|
Refining |
|
|
Sustaining |
|
|
Sustaining |
|
|
(000)/Pounds |
|
|
Costs per |
September 30, 2015 |
|
to Sales (1)(2)(3) |
|
|
Costs (4) |
|
|
Exploration |
|
|
Administrative |
|
|
Net (5) |
|
|
Costs |
|
|
Capital (6) |
|
|
Costs |
|
|
(millions) Sold |
|
|
oz/lb |
Gold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carlin |
|
$ |
573 |
|
|
$ |
3 |
|
|
$ |
12 |
|
|
$ |
6 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
124 |
|
|
$ |
718 |
|
|
662 |
|
|
$ |
1,085 |
Phoenix |
|
|
121 |
|
|
|
4 |
|
|
|
2 |
|
|
|
2 |
|
|
|
— |
|
|
|
6 |
|
|
|
12 |
|
|
|
147 |
|
|
154 |
|
|
|
955 |
Twin Creeks |
|
|
190 |
|
|
|
3 |
|
|
|
7 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
37 |
|
|
|
239 |
|
|
366 |
|
|
|
653 |
Long Canyon |
|
|
— |
|
|
|
— |
|
|
|
13 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13 |
|
|
— |
|
|
|
— |
CC&V |
|
|
10 |
|
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
13 |
|
|
33 |
|
|
|
394 |
Other North America |
|
|
— |
|
|
|
— |
|
|
|
6 |
|
|
|
— |
|
|
|
5 |
|
|
|
— |
|
|
|
3 |
|
|
|
14 |
|
|
— |
|
|
|
— |
North America |
|
|
894 |
|
|
|
11 |
|
|
|
41 |
|
|
|
10 |
|
|
|
5 |
|
|
|
6 |
|
|
|
177 |
|
|
|
1,144 |
|
|
1,215 |
|
|
|
942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yanacocha |
|
|
405 |
|
|
|
73 |
|
|
|
22 |
|
|
|
14 |
|
|
|
2 |
|
|
|
— |
|
|
|
59 |
|
|
|
575 |
|
|
707 |
|
|
|
813 |
Merian |
|
|
— |
|
|
|
— |
|
|
|
8 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8 |
|
|
— |
|
|
|
— |
Other South America |
|
|
— |
|
|
|
— |
|
|
|
32 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
33 |
|
|
— |
|
|
|
— |
South America |
|
|
405 |
|
|
|
73 |
|
|
|
62 |
|
|
|
15 |
|
|
|
2 |
|
|
|
— |
|
|
|
59 |
|
|
|
616 |
|
|
707 |
|
|
|
871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boddington |
|
|
411 |
|
|
|
7 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
17 |
|
|
|
34 |
|
|
|
470 |
|
|
585 |
|
|
|
803 |
Tanami |
|
|
172 |
|
|
|
2 |
|
|
|
5 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
55 |
|
|
|
234 |
|
|
341 |
|
|
|
686 |
Waihi (7) |
|
|
49 |
|
|
|
2 |
|
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
56 |
|
|
103 |
|
|
|
544 |
Kalgoorlie |
|
|
206 |
|
|
|
5 |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
14 |
|
|
|
230 |
|
|
233 |
|
|
|
987 |
Other Asia Pacific |
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
11 |
|
|
|
8 |
|
|
|
— |
|
|
|
3 |
|
|
|
25 |
|
|
— |
|
|
|
— |
Asia Pacific |
|
|
838 |
|
|
|
16 |
|
|
|
14 |
|
|
|
11 |
|
|
|
8 |
|
|
|
20 |
|
|
|
108 |
|
|
|
1,015 |
|
|
1,262 |
|
|
|
804 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ahafo |
|
|
151 |
|
|
|
5 |
|
|
|
16 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
40 |
|
|
|
213 |
|
|
251 |
|
|
|
849 |
Akyem |
|
|
151 |
|
|
|
5 |
|
|
|
6 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
30 |
|
|
|
193 |
|
|
352 |
|
|
|
548 |
Other Africa |
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9 |
|
|
— |
|
|
|
— |
Africa |
|
|
302 |
|
|
|
10 |
|
|
|
24 |
|
|
|
7 |
|
|
|
2 |
|
|
|
— |
|
|
|
70 |
|
|
|
415 |
|
|
603 |
|
|
|
688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
— |
|
|
|
— |
|
|
|
60 |
|
|
|
136 |
|
|
|
9 |
|
|
|
— |
|
|
|
5 |
|
|
|
210 |
|
|
— |
|
|
|
— |
Total Gold |
|
$ |
2,439 |
|
|
$ |
110 |
|
|
$ |
201 |
|
|
$ |
179 |
|
|
$ |
26 |
|
|
$ |
26 |
|
|
$ |
419 |
|
|
$ |
3,400 |
|
|
3,787 |
|
|
$ |
898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copper |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Phoenix |
|
$ |
69 |
|
|
$ |
2 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
2 |
|
|
$ |
7 |
|
|
$ |
82 |
|
|
36 |
|
|
$ |
2.28 |
Boddington |
|
|
101 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
|
|
8 |
|
|
|
120 |
|
|
57 |
|
|
|
2.11 |
Total Copper |
|
$ |
170 |
|
|
$ |
3 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
12 |
|
|
$ |
15 |
|
|
$ |
202 |
|
|
93 |
|
|
$ |
2.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
2,609 |
|
|
$ |
113 |
|
|
$ |
202 |
|
|
$ |
180 |
|
|
$ |
26 |
|
|
$ |
38 |
|
|
$ |
434 |
|
|
$ |
3,602 |
|
|
|
|
|
|
|
(1) |
|
Excludes Depreciation and amortization and Reclamation and remediation.
|
(2) |
|
Includes by-product credits of $36. |
(3) |
|
Includes stockpile and leach pad inventory adjustments of $86 at Carlin, $42 at
Yanacocha, $19 at Boddington and $12 at Twin Creeks. |
(4) |
|
Reclamation costs include operating accretion of $55 and amortization of asset
retirement costs of $58. |
(5) |
|
Other expense, net is adjusted for restructuring and other costs of $26, acquisition
costs of $15 and write-downs of $6. |
(6) |
|
Excludes development capital expenditures, capitalized interest and the increase in
accrued capital of $455. The following are major development projects: Merian, Turf Vent Shaft, Long Canyon, and the CC&V
expansion project. |
(7) |
|
On October 29, 2015, the Company sold the Waihi mine. |
|
|
|
Similar to the historical AISC amounts presented above, AISC outlook is also a non-GAAP financial measure. A reconciliation of
the 2016 Gold AISC outlook range to the 2016 CAS outlook range is provided below. The estimates in the table below are considered
“forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by such sections and other
applicable laws. See the Cautionary Statement at the end of this release for additional information.
|
|
|
|
|
|
|
|
|
2016 Outlook - Gold |
|
|
Outlook range |
|
|
|
Low |
|
|
High |
Costs Applicable to Sales 1,2 |
|
|
$ |
3,275 |
|
|
$ |
3,540 |
Reclamation Costs 3 |
|
|
|
90 |
|
|
|
110 |
Advanced Projects and Exploration |
|
|
|
275 |
|
|
|
300 |
General and Administrative |
|
|
|
225 |
|
|
|
275 |
Other Expense |
|
|
|
10 |
|
|
|
25 |
Treatment and Refining Costs |
|
|
|
25 |
|
|
|
50 |
Sustaining Capital 4 |
|
|
|
550 |
|
|
|
600 |
All-in Sustaining Costs |
|
|
$ |
4,525 |
|
|
$ |
4,840 |
Ounces (000) Sold |
|
|
|
5,100 |
|
|
|
5,350 |
All-in Sustaining Costs per oz |
|
|
$ |
870 |
|
|
$ |
930 |
(1) Excludes Depreciation and amortization and Reclamation and remediation.
(2) Includes stockpile and leach pad inventory adjustments.
(3) Remediation costs include operating accretion and amortization of asset retirement costs.
(4) Excludes development capital expenditures, capitalized interest and increase in accrued capital.
Net average realized price per ounce/ pound
Average realized price per ounce/ pound are non-GAAP financial measures. The measures are calculated by dividing the Net
consolidated gold and copper sales by the consolidated gold ounces or copper pounds sold, respectively. These measures are
calculated on a consistent basis for the periods presented on a consolidated basis. Average realized price per ounce/ pound
statistics are intended to provide additional information only, do not have any standardized meaning prescribed by GAAP and should
not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The measures are
not necessarily indicative of operating profit or cash flow from operations as determined under GAAP. Other companies may calculate
these measures differently.
The following tables reconcile these non-GAAP measures to the most directly comparable GAAP measure:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Sales |
|
|
$ |
1,791 |
|
|
|
$ |
1,560 |
|
|
|
$ |
4,922 |
|
|
|
$ |
4,633 |
|
Consolidated copper sales, net |
|
|
|
(63 |
) |
|
|
|
(66 |
) |
|
|
|
(171 |
) |
|
|
|
(212 |
) |
Consolidated gold sales, net |
|
|
$ |
1,728 |
|
|
|
$ |
1,494 |
|
|
|
$ |
4,751 |
|
|
|
$ |
4,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross before provisional pricing |
|
|
$ |
1,736 |
|
|
|
$ |
1,509 |
|
|
|
$ |
4,754 |
|
|
|
$ |
4,453 |
|
Provisional pricing mark-to-market |
|
|
|
2 |
|
|
|
|
(6 |
) |
|
|
|
24 |
|
|
|
|
(6 |
) |
Gross after provisional pricing |
|
|
|
1,738 |
|
|
|
|
1,503 |
|
|
|
|
4,778 |
|
|
|
|
4,447 |
|
Treatment and refining charges |
|
|
|
(10 |
) |
|
|
|
(9 |
) |
|
|
|
(27 |
) |
|
|
|
(26 |
) |
Net |
|
|
$ |
1,728 |
|
|
|
$ |
1,494 |
|
|
|
$ |
4,751 |
|
|
|
$ |
4,421 |
|
Consolidated gold ounces sold (thousands): |
|
|
|
1,300 |
|
|
|
|
1,343 |
|
|
|
|
3,766 |
|
|
|
|
3,787 |
|
Average realized gold price (per ounce): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross before provisional pricing |
|
|
$ |
1,334 |
|
|
|
$ |
1,124 |
|
|
|
$ |
1,262 |
|
|
|
$ |
1,176 |
|
Provisional pricing mark-to-market |
|
|
|
2 |
|
|
|
|
(5 |
) |
|
|
|
6 |
|
|
|
|
(2 |
) |
Gross after provisional pricing |
|
|
|
1,336 |
|
|
|
|
1,119 |
|
|
|
|
1,268 |
|
|
|
|
1,174 |
|
Treatment and refining charges |
|
|
|
(7 |
) |
|
|
|
(7 |
) |
|
|
|
(7 |
) |
|
|
|
(7 |
) |
Net |
|
|
$ |
1,329 |
|
|
|
$ |
1,112 |
|
|
|
$ |
1,261 |
|
|
|
$ |
1,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Sales |
|
|
$ |
1,791 |
|
|
|
$ |
1,560 |
|
|
|
$ |
4,922 |
|
|
|
$ |
4,633 |
|
Consolidated gold sales, net |
|
|
|
(1,728 |
) |
|
|
|
(1,494 |
) |
|
|
|
(4,751 |
) |
|
|
|
(4,421 |
) |
Consolidated copper sales, net |
|
|
$ |
63 |
|
|
|
$ |
66 |
|
|
|
$ |
171 |
|
|
|
$ |
212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated copper sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross before provisional pricing |
|
|
$ |
67 |
|
|
|
$ |
79 |
|
|
|
$ |
183 |
|
|
|
$ |
242 |
|
Provisional pricing mark-to-market |
|
|
|
— |
|
|
|
|
(8 |
) |
|
|
|
— |
|
|
|
|
(17 |
) |
Gross after provisional pricing |
|
|
|
67 |
|
|
|
|
71 |
|
|
|
|
183 |
|
|
|
|
225 |
|
Treatment and refining charges |
|
|
|
(4 |
) |
|
|
|
(5 |
) |
|
|
|
(12 |
) |
|
|
|
(13 |
) |
Net |
|
|
$ |
63 |
|
|
|
$ |
66 |
|
|
|
$ |
171 |
|
|
|
$ |
212 |
|
Consolidated copper pounds sold (millions): |
|
|
|
30 |
|
|
|
|
33 |
|
|
|
|
84 |
|
|
|
|
93 |
|
Average realized copper price (per pound): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross before provisional pricing |
|
|
$ |
2.18 |
|
|
|
$ |
2.36 |
|
|
|
$ |
2.17 |
|
|
|
$ |
2.58 |
|
Provisional pricing mark-to-market |
|
|
|
— |
|
|
|
|
(0.25 |
) |
|
|
|
— |
|
|
|
|
(0.19 |
) |
Gross after provisional pricing |
|
|
|
2.18 |
|
|
|
|
2.11 |
|
|
|
|
2.17 |
|
|
|
|
2.39 |
|
Treatment and refining charges |
|
|
|
(0.14 |
) |
|
|
|
(0.14 |
) |
|
|
|
(0.14 |
) |
|
|
|
(0.14 |
) |
Net |
|
|
$ |
2.04 |
|
|
|
$ |
1.97 |
|
|
|
$ |
2.03 |
|
|
|
$ |
2.25 |
|
Gold By-Product Metrics
Copper is a by-product often obtained during the process of extracting and processing the primary ore-body. In our GAAP
Condensed Consolidated Financial Statements, the value of these by-products is recorded as a credit to our CAS and the value of the
primary ore is recorded as Sales. In certain instances, copper is a co-product, or significant resource in the primary ore-body,
and the revenue is recorded as Sales in our GAAP Condensed Consolidated Financial Statements.
Gold By-Product Metrics are non-GAAP financial measures that serve as a basis for comparing the Company’s performance with
certain competitors. As Newmont’s operations are primarily focused on gold production, “Gold By-Product Metrics” were developed to
allow investors to view Sales, CAS per ounce and AISC per ounce calculations that classify all copper production as a by-product,
even when copper is the primary ore-body. These metrics are calculated by subtracting copper sales recognized from Sales and
including these amounts as offsets to CAS.
Gold By-Product Metrics are calculated on a consistent basis for the periods presented on a consolidated basis. These metrics
are intended to provide supplemental information only, do not have any standardized meaning prescribed by GAAP and should not be
considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. Other companies may
calculate these measures differently as a result of differences in the underlying accounting principles, policies applied and in
accounting frameworks, such as in IFRS.
The following tables reconcile these non-GAAP measures to the most directly comparable GAAP measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2016 |
|
|
|
2015 |
|
|
2016 |
|
|
2015 |
Consolidated gold sales, net |
|
|
$ |
1,728 |
|
|
|
$ |
1,494 |
|
|
|
$ |
4,751 |
|
|
|
$ |
4,421 |
|
Consolidated copper sales, net |
|
|
|
63 |
|
|
|
|
66 |
|
|
|
|
171 |
|
|
|
|
212 |
|
Sales |
|
|
$ |
1,791 |
|
|
|
$ |
1,560 |
|
|
|
$ |
4,922 |
|
|
|
$ |
4,633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
$ |
983 |
|
|
|
$ |
925 |
|
|
|
$ |
2,736 |
|
|
|
$ |
2,609 |
|
Less: Consolidated copper sales, net |
|
|
|
(63 |
) |
|
|
|
(66 |
) |
|
|
|
(171 |
) |
|
|
|
(212 |
) |
By-Product costs applicable to sales |
|
|
$ |
920 |
|
|
|
$ |
859 |
|
|
|
$ |
2,565 |
|
|
|
$ |
2,397 |
|
Gold sold (thousand ounces) |
|
|
|
1,300 |
|
|
|
|
1,343 |
|
|
|
|
3,766 |
|
|
|
|
3,787 |
|
Total Gold CAS per ounce (by-product) |
|
|
$ |
708 |
|
|
|
$ |
640 |
|
|
|
$ |
681 |
|
|
|
$ |
633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total AISC |
|
|
$ |
1,279 |
|
|
|
$ |
1,254 |
|
|
|
$ |
3,619 |
|
|
|
$ |
3,602 |
|
Less: Consolidated copper sales, net |
|
|
|
(63 |
) |
|
|
|
(66 |
) |
|
|
|
(171 |
) |
|
|
|
(212 |
) |
By-Product AISC |
|
|
$ |
1,216 |
|
|
|
$ |
1,188 |
|
|
|
$ |
3,448 |
|
|
|
$ |
3,390 |
|
Gold sold (thousand ounces) |
|
|
|
1,300 |
|
|
|
|
1,343 |
|
|
|
|
3,766 |
|
|
|
|
3,787 |
|
Total Gold AISC per ounce (by-product) |
|
|
$ |
935 |
|
|
|
$ |
885 |
|
|
|
$ |
916 |
|
|
|
$ |
895 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conference call information
Conference Call Details
|
Dial-In Number |
|
|
|
800.857.6428 |
Intl Dial-In Number |
|
|
|
517.623.4916 |
Leader |
|
|
|
Meredith Bandy |
Passcode |
|
|
|
Newmont |
Replay Number |
|
|
|
800.867.1928 |
Intl Replay Number |
|
|
|
203.369.3838 |
|
|
|
|
|
Webcast Details
URL: http://event.on24.com/wcc/r/1210629/8DE94642979833DFAC21E24AC46E6496
The third quarter 2016 results will be available after the market closes on Wednesday, October 26, 2016 on the “Investor
Relations” section of the Company’s website, www.newmont.com. Additionally, the conference call will be archived for a limited time on the Company’s
website.
Cautionary Statement Regarding Forward Looking Statements, Including Outlook:
This release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbor created by
such sections and other applicable laws. Such forward-looking statements may include, without limitation: (i) estimates of future
production and sales; (ii) estimates of future costs applicable to sales and All-in sustaining costs; (iii) estimates of future
capital expenditures; (iv) estimates of future cost reductions and efficiencies; (v) expectations regarding the development, growth
and potential of the Company’s operations, projects and investment, including, without limitation, returns, IRR, schedule,
commercial start and first production and upside; (vi) expectations regarding future debt repayments and reductions; (vii)
expectations regarding future free cash flow generation, liquidity and balance sheet strength; and (viii) expectations regarding
the completion of the sale of the Company’s interest in PTNNT, including, without limitation, the timing of closing, anticipated
receipt of sale consideration and contingent payments, expected use of proceeds, expected accounting impacts resulting from the
proposed transaction, future operation and transition of Batu Hijau (including Phase 7) and future development of Elang. Estimates
or expectations of future events or results are based upon certain assumptions, which may prove to be incorrect. Such assumptions,
include, but are not limited to: (i) there being no significant change to current geotechnical, metallurgical, hydrological and
other physical conditions; (ii) permitting, development, operations and expansion of the Company’s operations and projects being
consistent with current expectations and mine plans, including without limitation receipt of export approvals; (iii) political
developments in any jurisdiction in which the Company operates being consistent with its current expectations; (iv) certain
exchange rate assumptions for the Australian dollar to the U.S. dollar, as well as other the exchange rates being approximately
consistent with current levels; (v) certain price assumptions for gold, copper and oil; (vi) prices for key supplies being
approximately consistent with current levels; (vii) the accuracy of our current mineral reserve and mineralized material estimates;
(viii) the acceptable outcome of negotiation of the amendment to the Contract of Work and/or resolution of export issues in
Indonesia; and (ix) other assumptions noted herein. Investors are cautioned that no assurances can be made with respect to the
closing of the pending sale of the Company’s interest in PTNNT, which remains contingent on the satisfaction of conditions
precedent, including, without limitation, maintenance of valid export license at closing, the concurrent closing of the PTMDB sale
of its 24 percent stake to the buyer; and no occurrence of material adverse events that would substantially impact the future value
of Batu Hijau. Potential additional risks include other political, regulatory or legal challenges and community and labor issues.
The amount of contingent payment will also remain subject to risks and uncertainties, including copper prices and future production
and development at Batu Hijau and Elang. Where the Company expresses or implies an expectation or belief as to future events or
results, such expectation or belief is expressed in good faith and believed to have a reasonable basis. However, such statements
are subject to risks, uncertainties and other factors, which could cause actual results to differ materially from future results
expressed, projected or implied by the “forward-looking statements”. Other risks relating to forward looking statements in regard
to the Company’s business and future performance may include, but are not limited to, gold and other metals price volatility,
currency fluctuations, increased production costs and variances in ore grade or recovery rates from those assumed in mining plans,
political and operational risks, community relations, conflict resolution and outcome of projects or oppositions and governmental
regulation and judicial outcomes. For a more detailed discussion of such risks and other factors, see the Company’s 2015 Annual
Report on Form 10-K, filed on February 17, 2016, with the Securities and Exchange Commission (SEC), and the Company’s Form 10-Q for
the quarter ended September 30, 2016, filed with the SEC on October 26, 2016 as well as the Company’s other SEC filings. The
Company does not undertake any obligation to release publicly revisions to any “forward-looking statement,” including, without
limitation, outlook, to reflect events or circumstances after the date of this news release, or to reflect the occurrence of
unanticipated events, except as may be required under applicable securities laws. Investors should not assume that any lack of
update to a previously issued “forward-looking statement” constitutes a reaffirmation of that statement. Continued reliance on
“forward-looking statements” is at investors' own risk.
Investors are reminded that this news release should be read in conjunction with Newmont’s Form 10-Q expected to be filed on or
about October 26, 2016 with the SEC (also available at www.newmont.com).
Newmont Mining Corporation
Investor Contact
Meredith Bandy, 303-837-5143
meredith.bandy@newmont.com
or
Media Contact
Omar Jabara, 303-837-5114
omar.jabara@newmont.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20161026006808/en/