Sherritt Reports First Quarter 2025 Results; Completed Strategic Transactions to Strengthen Capital Structure; Moa JV Expansion Phase Two Commissioning Underway
NOT FOR DISTRIBUTION TO
Leon Binedell, President and CEO of
Mr. Binedell added, “During the quarter, the operating environment in
FIRST QUARTER 2025 SELECTED DEVELOPMENTS
- Finished nickel and cobalt production at the Moa Joint Venture (“Moa JV”) in Q1 2025 was 2,947 tonnes and 323 tonnes, respectively (Sherritt’s share(1)).
- Finished nickel sales were 3,439 tonnes.
-
Finished cobalt sales were 456 tonnes and included all remaining cobalt received by
Sherritt in Q4 2024 under the Cobalt Swap(2) agreement. -
Net direct cash cost (“NDCC”)
(3) was
US$5.95 /lb. NDCC(3) benefited from higher fertilizer and other by-product credits and lower combined mining, processing and refining and third-party feed costs per pound. -
Electricity production was 170 GWh, with the Varadero facility operating in frequency control as expected throughout the quarter and lower gas from a legacy Unión Cubapetróleo (“CUPET”) gas well.
Energas S.A. (“Energas”) expects to be fully compensated for the Varadero facility operating in frequency control throughout most of 2025 and thereforeSherritt expects there will be no impact to Power’s Adjusted EBITDA(3), earnings from operations or dividends from Energas toSherritt inCanada . -
Electricity unit operating cost
(3) was
$37.50 /MWh reflecting timing of planned maintenance which was completed during the quarter and the impact of lower electricity production and sales. -
Net loss from continuing operations was
$40.6 million , or$(0.10) per share. -
Adjusted net loss from continuing operations
(3) was
$22.8 million or$(0.06) per share which primarily excludes a$15.7 million non-cash loss on rehabilitation provisions as a result of updates to costs and valuation assumptions for contractually obligated environmental rehabilitation costs on legacy Oil and Gas assets inSpain . -
Adjusted EBITDA
(3) was
$4.4 million . -
Available liquidity in
Canada as atMarch 31, 2025 was$55.7 million . - Phase two of the Moa JV expansion was substantially completed with all remaining growth capital spending committed and expected to be incurred concurrent with commissioning activities. Full ramp up remains expected for H2 2025.
(1) |
|
References to operating and financial metrics in this press release, unless otherwise indicated, are to “Sherritt’s share” which is consistent with the Corporation’s definition of reportable segments for financial statement purposes. Sherritt’s share of “Metals” includes the Corporation’s 50% interest in the Moa JV, its 100% interest in the utility and fertilizer operations in |
(2) |
|
For additional information on the Cobalt Swap, see Note 12 – Advances, loans receivable and other financial assets of the consolidated financial statements for the year ended |
(3) |
|
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
DEVELOPMENTS SUBSEQUENT TO THE QUARTER
Transactions to strengthen capital structure
In
Subsequent to period end, in
As a result, all of the outstanding Second Lien Notes in the principal amount of
Holders of the PIK Notes that had voted in favour of the CBCA Plan by the early consent deadline received additional Amended Senior Secured Notes in a principal amount equal to 5% of the outstanding principal amount of PIK Notes, which is included in the
Following the recognition of the Amended Senior Secured Notes,
In aggregate, the Debt and Equity Transactions significantly improved the Corporation’s capital structure having reduced the Corporation’s outstanding debt by a principal amount of
During the three months ended
On
Organizational restructuring and cost reduction initiatives
In
Board appointment
On
In
Q1 2025 FINANCIAL HIGHLIGHTS
$ millions, except as otherwise noted, for the three months ended |
|
2025 |
|
2024 |
|
Change |
|||||||
|
|
|
|
|
|
|
|
|
|||||
Revenue |
|
|
|
$ |
38.4 |
|
$ |
28.8 |
|
33 |
% |
||
Combined revenue(1) |
|
|
|
|
125.7 |
|
|
127.7 |
|
(2 |
%) |
||
Loss from operations and joint venture |
|
|
|
|
(31.8 |
) |
|
(22.4 |
) |
(42 |
%) |
||
Net loss from continuing operations |
|
|
|
|
(40.6 |
) |
|
(40.9 |
) |
1 |
% |
||
Net loss for the period |
|
|
|
|
(40.6 |
) |
|
(40.5 |
) |
- |
|
||
Adjusted EBITDA(1) |
|
|
|
|
4.4 |
|
|
(6.5 |
) |
168 |
% |
||
Adjusted net loss from continuing operations(1) |
|
|
|
|
(22.8 |
) |
|
(24.6 |
) |
7 |
% |
||
Net loss from continuing operations ($ per share) (basic and diluted) |
|
|
|
|
(0.10 |
) |
|
(0.10 |
) |
- |
|
||
Adjusted loss from continuing operations ($ per share)(1) |
|
|
|
|
(0.06 |
) |
|
(0.06 |
) |
- |
|
||
|
|
|
|
|
|
|
|
|
|||||
Cash provided by continuing operations for operating activities |
|
|
|
|
1.0 |
|
|
13.0 |
|
(92 |
%) |
||
Combined free cash flow(1) |
|
|
|
|
(6.6 |
) |
|
15.8 |
|
(142 |
%) |
||
Average exchange rate (CAD/US$) |
|
|
|
|
1.435 |
|
|
1.349 |
|
N/A |
|
|
|
|
|
|
|
2025 |
2024 |
|
|||||||
$ millions, as at |
|
|
|
|
|
Change |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
$ |
25.4 |
$ |
32.0 |
(21 |
%) |
||||
|
|
|
|
|
|
|
109.6 |
|
113.1 |
(3 |
%) |
||||
Other |
|
|
|
|
|
|
0.6 |
|
0.6 |
- |
|
||||
|
|
|
|
|
|
|
135.6 |
|
145.7 |
(7 |
%) |
||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans and borrowings |
|
|
|
|
|
376.6 |
|
372.5 |
1 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
||||||
The Corporation's share of cash and cash equivalents in the Moa Joint Venture, not included in the above balances: |
|
$ |
11.8 |
$ |
5.7 |
108 |
% |
(1) |
|
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(2) |
|
As at |
Cash and cash equivalents were
As at
At current spot nickel prices, and based on 2025 guidance for production volumes, NDCC(1) and spending on capital(1) disclosed in the Outlook section of the Management’s Discussion and Analysis for the three months ended
The Moa JV’s cash and cobalt distributions to the Corporation are determined based on available cash in excess of liquidity requirements. Determinants of the Moa JV’s liquidity include anticipated nickel and cobalt prices and sales volumes, planned spending on capital at the Moa JV including growth capital, capital committed toward the new tailings facility net of financing, working capital needs, expected financing and other expected liquidity requirements. Available cash is also impacted by changes in working capital primarily related to changes in inventory, and timing of receipts and payments, including receipts on nickel and cobalt sales subsequent to shipment.
Based on 2025 guidance estimates for production volumes, unit operating costs(1) and spending on capital(1) disclosed in the Outlook section of the MD&A,
For further information on risks related to distributions from the Moa JV and dividends in
As at
(1) |
|
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
REVIEW OF OPERATIONS
Metals
$ millions ( |
2025 |
|
2024 |
|
Change |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
FINANCIAL HIGHLIGHTS(1) |
|
|
|
|
|
|
|
|
|
|
|||||
Revenue |
|
|
|
|
|
$ |
113.7 |
|
$ |
115.1 |
|
(1 |
%) |
||
Cost of sales |
|
|
|
|
|
|
119.1 |
|
|
131.1 |
|
(9 |
%) |
||
Loss from operations |
|
|
|
|
|
|
(8.6 |
) |
|
(21.0 |
) |
59 |
% |
||
Adjusted EBITDA(2) |
|
|
|
|
|
|
5.5 |
|
|
(7.5 |
) |
173 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||
CASH FLOW (1) |
|
|
|
|
|
|
|
|
|
|
|||||
Cash provided by continuing operations for operating activities(2) |
|
|
|
$ |
21.9 |
|
$ |
31.2 |
|
(30 |
%) |
||||
Free cash flow(2) |
|
|
|
|
|
|
11.4 |
|
|
21.7 |
|
(47 |
%) |
||
|
|
|
|
|
|
|
|
|
|
|
|||||
PRODUCTION VOLUMES (tonnes) |
|
|
|
|
|
|
|
|
|
||||||
Mixed sulphides ("MSP")(3) |
|
|
|
|
|
|
3,157 |
|
|
4,052 |
|
(22 |
%) |
||
Finished nickel |
|
|
|
|
|
|
2,947 |
|
|
3,597 |
|
(18 |
%) |
||
Finished cobalt |
|
|
|
|
|
|
323 |
|
|
342 |
|
(6 |
%) |
||
Fertilizers |
|
|
|
|
|
|
55,820 |
|
|
57,064 |
|
(2 |
%) |
||
|
|
|
|
|
|
|
|
|
|
|
|||||
NICKEL RECOVERY (4) (%) |
|
|
|
|
|
85 |
% |
|
85 |
% |
- |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||
SALES VOLUMES (tonnes) |
|
|
|
|
|
|
|
|
|
||||||
Finished nickel |
|
|
|
|
|
|
3,439 |
|
|
4,023 |
|
(15 |
%) |
||
Finished cobalt |
|
|
|
|
|
|
456 |
|
|
362 |
|
26 |
% |
||
Fertilizer |
|
|
|
|
|
|
33,120 |
|
|
23,909 |
|
39 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||
AVERAGE-REFERENCE PRICES (5) (US$ per pound) |
|
|
|
|
|
|
|
|
|
|
|||||
Nickel |
|
|
|
|
|
$ |
7.06 |
|
$ |
7.52 |
|
(6 |
%) |
||
Cobalt |
|
|
|
|
|
|
12.84 |
|
|
13.89 |
|
(8 |
%) |
||
|
|
|
|
|
|
|
|
|
|
|
|||||
AVERAGE REALIZED PRICE (2) |
|
|
|
|
|
|
|
|
|
||||||
Nickel ($ per pound) |
|
|
|
|
|
$ |
9.98 |
|
$ |
9.90 |
|
1 |
% |
||
Cobalt ($ per pound) |
|
|
|
|
|
|
13.29 |
|
|
14.51 |
|
(8 |
%) |
||
Fertilizer ($ per tonne) |
|
|
|
|
|
|
478.84 |
|
|
412.05 |
|
16 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||||
UNIT OPERATING COSTS (2) (US$ per pound) |
|
|
|
|
|
|
|
|
|||||||
Nickel - net direct cash cost(2) |
|
|
|
|
|
$ |
5.95 |
|
$ |
7.24 |
|
(18 |
%) |
||
|
|
|
|
|
|
|
|
|
|
|
|||||
SPENDING ON CAPITAL (2) |
|
|
|
|
|
|
|
|
|
||||||
Sustaining |
|
|
|
|
|
|
|
|
|
|
|||||
Moa JV (50% basis), Fort Site (100% basis) |
|
|
|
|
|
$ |
8.8 |
|
$ |
6.4 |
|
38 |
% |
||
Tailings facility, Moa JV (50% basis) |
|
|
|
|
|
|
4.8 |
|
|
1.0 |
|
380 |
% |
||
Growth - Moa JV (50% basis) |
|
|
|
|
|
|
1.7 |
|
|
2.0 |
|
(15 |
%) |
||
|
|
|
|
|
|
|
15.3 |
|
|
9.4 |
|
63 |
% |
(1) |
|
The amounts included in the Financial Highlights, and cash flow sections for Metals above include the combined results of the Moa JV, Fort Site and Metals Marketing. Breakdowns of revenue, Adjusted EBITDA, and the components of free cash flow (cash provided (used) by continuing operations for operating activities and Property, plant and equipment expenditures) for each of these operations are included in the Combined Revenue, Adjusted EBITDA and Free cash flow reconciliations, respectively, in the Non-GAAP and other financial measures section of this press release. |
(2) |
|
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(3) |
|
Mixed sulphides = mixed sulphide precipitate (MSP). |
(4) |
|
The nickel recovery rate measures the amount of finished nickel that is produced compared to the original nickel content of the ore that was mined. |
(5) |
|
Reference sources: Nickel – |
Revenue
Metals revenue in Q1 2025 was
Nickel revenue in Q1 2025 was
Cobalt revenue in Q1 2025 was
Fertilizer revenue in Q1 2025 was
Cobalt Swap
In Q1 2025,
Variances in cobalt sales volumes, revenue and cost of sales are, in part, dependent upon the timing of receipts of cobalt and their subsequent sale by
While the timing of the sales under the Cobalt Swap or by Moa JV directly results in variances in sales volumes, revenue and cost of sales, it does not have a material impact on earnings from operations, average-realized prices(1), cobalt by-product credits(2), or NDCC(1). This is because the variance in revenue and costs of Sherritt’s share of cobalt under the Cobalt Swap is offset by Sherritt’s share of revenue and costs of the Moa JV and the cost of cobalt sold on volumes of cobalt redirected from GNC is determined based on the in-kind value of cobalt calculated as the cobalt reference price from the month preceding distribution less a mutually agreed selling cost adjustment.
At current spot nickel prices, and based on 2025 guidance for production volumes, NDCC(1) and spending on capital(1) disclosed in the Outlook section of the MD&A, the Corporation continues to expect that cobalt dividends and cash distributions under the Cobalt Swap agreement will commence in the second half of the year and will not meet the annual minimum amount in 2025. Refer to the risks related to Sherritt’s corporate structure in the Corporation’s 2024 Annual Information Form for further information on risks related to distributions from the Moa JV.
Production
Mixed sulphides production at the Moa JV in Q1 2025 was 3,157 tonnes compared to 4,052 tonnes produced in Q1 2024 primarily as a result of supply chain delays, maintenance to the ore thickener, lower mining equipment availability and a further nationwide power outage in
Sherritt’s share of finished nickel and cobalt production in Q1 2025 was 2,947 tonnes and 323 tonnes, compared to 3,597 tonnes and 342 tonnes, respectively, in Q1 2024. As previously disclosed, as a result of the external challenges during the fourth quarter of 2024, lower mixed sulphides inventory was available at the refinery to begin the year. In addition, lower mixed sulphides production and third-party feed availability during Q1 2025 resulted in lower finished nickel and cobalt production. Finished cobalt production also reflects the impact of a lower nickel-to-cobalt ratio in available feed processed.
Fertilizer production in Q1 2025 of 55,820 tonnes was 2% lower compared to Q1 2024 consistent with lower finished nickel production.
NDCC(1)
NDCC(1) per pound of nickel sold was
Spending on capital(1)
Sustaining spending on capital in Q1 2025 was
Sustaining spending on capital in Q1 2025 related to the tailings facility was
Growth spending on capital in Q1 2025 was
(1) |
|
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(2) |
|
Cobalt by-product credits include Sherritt’s share of cobalt revenue per pound of nickel sold only. |
Expansion program and strategic developments
Moa JV expansion program
During the quarter, commissioning of phase two of the Moa JV expansion, the processing plant, commenced. All final spending amounts associated with phase two have been committed and are expected to be incurred concurrent with commissioning activities. The Moa JV is continuing work to remove minor processing bottlenecks to support the expected increase in MSP production. Additional MSP from the ramp up of phase two of the expansion is expected to begin to be processed at the refinery in the fourth quarter of this year.
The low capital intensity expansion program, which remains under budget, is expected to fill the refinery to nameplate capacity to maximize profitability from the joint venture’s own mine feed, displacing lower margin third-party feeds and increasing overall finished nickel and cobalt production. The Moa JV could pursue further expansion opportunities at the refinery should sufficient positive margin third-party feeds be available to further expand finished nickel and cobalt production and expand cash flow generation capacity.
Strategic developments
During the quarter,
Additionally,
Power
$ millions (Sherritt Share, 33⅓% basis), except as otherwise noted, for the three months ended |
2025 |
2024 |
Change |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||
FINANCIAL HIGHLIGHTS |
|
|
|
|
|
|
|
|
|
|
|||
Revenue |
|
|
|
|
|
$ |
11.4 |
$ |
12.0 |
(5 |
%) |
||
Cost of sales |
|
|
|
|
|
|
6.9 |
|
4.0 |
73 |
% |
||
Earnings from operations |
|
|
|
|
|
|
2.7 |
|
7.1 |
(62 |
%) |
||
Adjusted EBITDA(1) |
|
|
|
|
|
|
3.4 |
|
7.6 |
(55 |
%) |
||
|
|
|
|
|
|
|
|
|
|
|
|||
CASH FLOW |
|
|
|
|
|
|
|
|
|
|
|||
Cash provided by continuing operations for operating activities |
|
|
$ |
0.9 |
$ |
9.7 |
(91 |
%) |
|||||
Free cash flow(1) |
|
|
|
|
|
|
0.8 |
|
7.1 |
(89 |
%) |
||
|
|
|
|
|
|
|
|
|
|
|
|||
PRODUCTION AND SALES |
|
|
|
|
|
|
|
|
|
|
|||
Electricity (GWh(2)) |
|
|
|
|
|
|
170 |
|
210 |
(19 |
%) |
||
|
|
|
|
|
|
|
|
|
|
|
|||
AVERAGE-REALIZED PRICE (1) |
|
|
|
|
|
|
|
|
|
|
|||
Electricity (per MWh(2)) |
|
|
|
|
|
$ |
54.54 |
$ |
51.25 |
6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||
UNIT OPERATING COST (1) |
|
|
|
|
|
|
|
|
|
|
|||
Electricity (per MWh) |
|
|
|
|
|
$ |
37.50 |
$ |
17.12 |
119 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|||
SPENDING ON CAPITAL (1) |
|
|
|
|
|
||||||||
Sustaining |
|
|
|
|
|
$ |
0.1 |
$ |
2.6 |
(96 |
%) |
(1) |
|
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
(2) |
|
Gigawatt hours (“GWh”), Megawatt hours (“MWh”). |
Frequency control at Varadero
In Q4 2024, as a result of the nationwide power outages in
Revenue
Revenue in Q1 2025 was
Production
Production volume in Q1 2025 was 170 GWh compared to 210 GWh in Q1 2024. Lower electricity production was primarily a result of the Varadero facility operating in frequency control and the loss of gas production from one of CUPET’s gas wells, partly offset by increased gas availability as a result of the new well that went into production at the beginning of fourth quarter of 2024. During the quarter, one of CUPET’s legacy gas wells experienced an increase in water production which limited the amount of gas provided to the power facility. The supply interruption is expected to be temporary and CUPET is currently assessing solutions to restore production. In addition, during the quarter a nationwide power outage occurred in
Unit operating cost(1)
Unit operating costs(1) in Q1 2025 were
Spending on capital(1)
Spending on capital(1) was
Dividends from Energas
(1) |
|
Non-GAAP financial measures. For additional information see the Non-GAAP and other financial measures section of this press release. |
OUTLOOK
2025 guidance for production volumes, unit operating costs and spending on capital remains unchanged.
CONFERENCE CALL AND WEBCAST
North American callers, please dial: |
1 (800) 717-1738 Passcode: 94057 |
|
International callers, please dial: |
1 (289) 514-5100 Passcode: 94057 |
|
Live webcast: |
Please dial in 15 minutes before the start of the call to secure a line. Alternatively, listeners can access the conference call and presentation via the webcast available on Sherritt’s website.
An archive of the webcast and replay of the conference call will also be available on the website.
FINANCIAL STATEMENTS AND MANAGEMENT’S DISCUSSION AND ANALYSIS (“MD&A”)
Sherritt’s condensed consolidated financial statements and MD&A for the three months ended
NON-GAAP AND OTHER FINANCIAL MEASURES
Management uses the following non-GAAP and other financial measures in this press release and other documents: combined revenue, adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”), average-realized price, unit operating cost/net direct cash cost (NDCC), adjusted net earnings/loss from continuing operations, adjusted net earnings/loss from continuing operations per share, spending on capital, combined cash provided (used) by continuing operations for operating activities and combined free cash flow.
Management uses these measures to monitor the financial performance of the Corporation and its operating divisions and believes these measures enable investors and analysts to compare the Corporation’s financial performance with its competitors and/or evaluate the results of its underlying business. These measures are intended to provide additional information, not to replace IFRS® Accounting Standards (“IFRS”) measures, and do not have a standard definition under IFRS and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. As these measures do not have a standardized meaning, they may not be comparable to similar measures provided by other companies.
The non-GAAP and other financial measures are reconciled to their most directly comparable IFRS measures in the Appendix below.
ABOUT
FORWARD-LOOKING STATEMENTS
This press release contains certain forward-looking statements. Forward-looking statements can generally be identified by the use of statements that include such words as “believe”, “expect”, “anticipate”, “intend”, “plan”, “forecast”, “likely”, “may”, “will”, “could”, “should”, “suspect”, “outlook”, “potential”, “projected”, “continue” or other similar words or phrases. Specifically, forward-looking statements in this document include, but are not limited to, statements regarding strategies, plans and estimated production amounts resulting from expansion of mining operations at the Moa JV; growing and increasing nickel and cobalt production, including increasing MSP production; the Moa JV expansion program update as it relates to the Processing Plant; statements set out in the “Outlook” section of this press release; certain expectations regarding production volumes and increases, inventory levels, operating costs, capital spending and intensity, including amount and timing of spending on tailings management; sales volumes; revenue, costs and earnings; significant liquidity improvement following completion of debt and equity transactions reducing outstanding debt and extending maturities; the ongoing effect of power outages on the operating environment in
Forward-looking statements are not based on historical facts, but rather on current expectations, assumptions and projections about future events, including commodity and product prices and demand; the level of liquidity and access to funding; share price volatility; nickel, cobalt and fertilizer production results and realized prices; current and future demand products produced by
The Corporation cautions readers of this press release not to place undue reliance on any forward-looking statement as a number of factors could cause actual future results, conditions, actions or events to differ materially from the targets, expectations, estimates or intentions expressed in the forward-looking statements. These risks, uncertainties and other factors include, but are not limited to, commodity risks related to the production and sale of nickel cobalt and fertilizers; security market fluctuations and price volatility; level of liquidity of
The Corporation, together with its Moa JV, is pursuing a range of growth and expansion opportunities, including without limitation, process technology solutions, development projects, commercial implementation opportunities, life of mine extension opportunities and the conversion of mineral resources to reserves. In addition to the risks noted above, factors that could, alone or in combination, prevent the Corporation from successfully achieving these opportunities may include, without limitation: identifying suitable commercialization and other partners; successfully advancing discussions and successfully concluding applicable agreements with external parties and/or partners; successfully attracting required financing; successfully developing and proving technology required for the potential opportunity; successfully overcoming technical and technological challenges; successful environmental assessment and stakeholder engagement; successfully obtaining intellectual property protection; successfully completing test work and engineering studies, prefeasibility and feasibility studies, piloting, scaling from small scale to large scale production, procurement, construction, commissioning, ramp-up to commercial scale production and completion; and securing regulatory and government approvals. There can be no assurance that any opportunity will be successful, commercially viable, completed on time or on budget, or will generate any meaningful revenues, savings or earnings, as the case may be, for the Corporation. In addition, the Corporation will incur costs in pursuing any particular opportunity, which may be significant.
Readers are cautioned that the foregoing list of factors is not exhaustive and should be considered in conjunction with the risk factors described in the Corporation’s other documents filed with the Canadian securities authorities, including without limitation the “Managing Risk” section of the Management’s Discussion and Analysis for the three months ended
The Corporation may, from time to time, make oral forward-looking statements. The Corporation advises that the above paragraph and the risk factors described in this press release and in the Corporation’s other documents filed with the Canadian securities authorities should be read for a description of certain factors that could cause the actual results of the Corporation to differ materially from those in the oral forward-looking statements. The forward-looking information and statements contained in this press release are made as of the date hereof and the Corporation undertakes no obligation to update publicly or revise any oral or written forward-looking information or statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws. The forward-looking information and statements contained herein are expressly qualified in their entirety by this cautionary statement.
APPENDIX – NON-GAAP AND OTHER FINANCIAL MEASURES
Management uses the measures below to monitor the financial performance of the Corporation and its operating divisions and believes these measures enable investors and analysts to compare the Corporation’s financial performance with its competitors and/or evaluate the results of its underlying business. These measures are intended to provide additional information, not to replace IFRS Accounting Standards measures, and do not have a standard definition under IFRS Accounting Standards and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. As these measures do not have a standardized meaning, they may not be comparable to similar measures provided by other companies.
The non-GAAP and other financial measures are reconciled in the sections below to the most directly comparable IFRS Accounting Standards as presented in the condensed consolidated financial statements for the three months ended
Combined revenue
The Corporation uses combined revenue as a measure to help management assess the Corporation’s financial performance across its core operations. Combined revenue includes the Corporation’s consolidated revenue, less Oil and Gas revenue, and includes the revenue of the Moa JV within the Metals reportable segment on a 50% basis. Revenue of the Moa JV is included in share of earnings of Moa Joint Venture, net of tax, as a result of the equity method of accounting and excluded from the Corporation’s consolidated revenue.
Revenue at Oil and Gas is excluded from Combined revenue as the segment is not currently exploring for or producing oil and gas and its revenue relate to ancillary drilling services, provided to a customer and agencies of the Government of
Management uses this measure to reflect the Corporation’s economic interest in its operations prior to the application of equity accounting to help allocate financial resources and provide investors with information that it believes is useful in understanding the scope of Sherritt’s business, based on its economic interest, irrespective of the accounting treatment.
The table below reconciles combined revenue to revenue per the financial statements:
|
|
|
|
|
|
|
|
|
|
|
|||||
$ millions, for the three months ended |
|
|
|
|
2025 |
|
2024 |
|
Change |
||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenue by reportable segment |
|
|
|
|
|
|
|
|
|
|
|||||
Metals(1) |
|
|
|
|
|
$ |
113.7 |
|
$ |
115.1 |
|
(1 |
%) |
||
Power |
|
|
|
|
|
|
11.4 |
|
|
12.0 |
|
(5 |
%) |
||
Corporate and Other |
|
|
|
|
|
|
0.6 |
|
|
0.6 |
|
- |
|
||
Combined revenue |
|
|
|
|
|
$ |
125.7 |
|
$ |
127.7 |
|
(2 |
%) |
||
Adjustment for Moa Joint Venture |
|
|
|
|
|
|
(89.6 |
) |
|
(104.2 |
) |
|
|||
Adjustment for Oil and Gas |
|
|
|
|
|
|
2.3 |
|
|
5.3 |
|
(57 |
%) |
||
Revenue per financial statements |
|
|
|
|
|
$ |
38.4 |
|
$ |
28.8 |
|
33 |
% |
(1) |
|
Revenue of Metals for the three months ended |
Adjusted EBITDA
The Corporation defines Adjusted EBITDA as (loss) earnings from operations and joint venture, which excludes net finance expense, income tax expense and loss from discontinued operations, net of tax, as reported in the financial statements for the period, adjusted for: depletion, depreciation and amortization; impairment losses on non-current non-financial assets and investments; and gains or losses on disposal of property, plant and equipment of the Corporation and the Moa JV. The exclusion of impairment losses eliminates the non-cash impact of the losses.
Earnings/loss from operations at Oil and Gas (net of depletion, depreciation and amortization and impairment, if applicable) is deducted from/added back to Adjusted EBITDA as the segment is not currently exploring for or producing oil and gas and its financial results relate to ancillary drilling services, provided to a customer and agencies of the Government of
Management uses Adjusted EBITDA internally to evaluate the cash generation potential of Sherritt’s operating divisions on a combined and segment basis as an indicator of ability to fund working capital needs, meet covenant obligations, service debt and fund capital expenditures, as well as provide a level of comparability to similar entities. Management believes that Adjusted EBITDA provides useful information to investors in evaluating the Corporation’s operating results in the same manner as management and the Board of Directors.
The tables below reconcile (loss) earnings from operations and joint venture per the financial statements to Adjusted EBITDA:
$ millions, for the three months ended |
|
|
|
|
|
|
|
2025 |
||||||||||||||||
|
|
Metals(1) |
Power |
|
Oil and Gas |
|
Corporate and Other |
|
Adjustment for Moa Joint Venture |
|
Total |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) earnings from operations and joint venture per financial statements |
|
|
$ |
(8.6 |
) |
$ |
2.7 |
$ |
(18.7 |
) |
$ |
(4.8 |
) |
$ |
(2.4 |
) |
$ |
(31.8 |
) |
|||||
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depletion, depreciation and amortization |
|
|
|
2.3 |
|
|
0.7 |
|
- |
|
|
0.3 |
|
|
- |
|
|
3.3 |
|
|||||
Oil and Gas loss from operations, net of depletion, depreciation and amortization |
|
|
|
- |
|
|
- |
|
18.7 |
|
|
- |
|
|
- |
|
|
18.7 |
|
|||||
Adjustments for share of earnings of Moa Joint Venture: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depletion, depreciation and amortization |
|
|
|
11.8 |
|
|
- |
|
- |
|
|
- |
|
|
- |
|
|
11.8 |
|
|||||
Net finance expense |
|
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
1.6 |
|
|
1.6 |
|
|||||
Income tax expense |
|
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
0.8 |
|
|
0.8 |
|
|||||
Adjusted EBITDA |
|
|
$ |
5.5 |
|
$ |
3.4 |
$ |
- |
|
$ |
(4.5 |
) |
$ |
- |
|
$ |
4.4 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|||||||||||
|
|
Metals(1) |
|
Power |
|
Oil and Gas |
|
Corporate and Other |
|
Adjustment for Moa Joint Venture |
|
Total |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) earnings from operations and joint venture per financial statements |
|
|
$ |
(21.0 |
) |
$ |
7.1 |
$ |
(2.3 |
) |
$ |
(7.0 |
) |
$ |
0.8 |
|
$ |
(22.4 |
) |
|||||
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depletion, depreciation and amortization |
|
|
|
2.4 |
|
|
0.5 |
|
- |
|
|
0.4 |
|
|
- |
|
|
3.3 |
|
|||||
Oil and Gas earnings from operations, net of depletion, depreciation and amortization |
|
|
|
- |
|
|
- |
|
2.3 |
|
|
- |
|
|
- |
|
|
2.3 |
|
|||||
Adjustments for share of earnings of Moa Joint Venture: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depletion, depreciation and amortization |
|
|
|
11.1 |
|
|
- |
|
- |
|
|
- |
|
|
- |
|
|
11.1 |
|
|||||
Net finance income |
|
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
(1.2 |
) |
|
(1.2 |
) |
|||||
Income tax expense |
|
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
0.4 |
|
|
0.4 |
|
|||||
Adjusted EBITDA |
|
|
$ |
(7.5 |
) |
$ |
7.6 |
$ |
- |
|
$ |
(6.6 |
) |
$ |
- |
|
$ |
(6.5 |
) |
(1) |
|
Adjusted EBITDA of Metals for the three months ended |
Average-realized price
Average-realized price is generally calculated by dividing revenue by sales volume for the given product in a given segment. The average-realized price for power excludes frequency control, by-product and other revenue, as this revenue is not earned directly for power generation. Refer to the Power Review of operations section for further details on frequency control revenue, which Energas receives in compensation for lost sales of electricity as a result of frequency control. Transactions by a Moa JV marketing company, included in other revenue, are excluded.
Management uses this measure, and believes investors use this measure, to compare the relationship between the revenue per unit and direct costs on a per unit basis in each reporting period for nickel, cobalt, fertilizer and power and provide comparability with other similar external operations.
Average-realized price for fertilizer is the weighted-average realized price of ammonia and various ammonium sulphate products.
Average-realized price for nickel and cobalt are expressed in Canadian dollars per pound sold, while fertilizer is expressed in Canadian dollars per tonne sold and electricity is expressed in Canadian dollars per megawatt hour sold.
The tables below reconcile revenue per the financial statements to average-realized price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
$ millions, except average-realized price and sales volume, for the three months ended |
|
|
|
|
|
|
|
2025 |
||||||||||||||
|
Metals |
|
|
|
|
|
|
|
|
|||||||||||||
|
Nickel |
|
Cobalt |
|
Fertilizer |
|
Power |
|
|
Other(1) |
|
Adjustment for Moa Joint Venture |
|
|
Total |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Revenue per financial statements |
$ |
75.7 |
$ |
13.4 |
$ |
15.9 |
$ |
11.4 |
|
$ |
11.6 |
$ |
(89.6 |
) |
$ |
38.4 |
||||||
Adjustments to revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Frequency control, by-product and other revenue |
|
- |
|
- |
|
- |
|
(2.1 |
) |
|
|
|
|
|
|
|||||||
Revenue for purposes of average-realized price calculation |
|
75.7 |
|
13.4 |
|
15.9 |
|
9.3 |
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Sales volume for the period |
|
7.6 |
|
1.0 |
|
33.1 |
|
170 |
|
|
|
|
|
|
|
|||||||
Volume units |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Millions of pounds |
|
|
Millions of pounds |
|
|
Thousands of tonnes |
|
|
Gigawatt hours |
|
|
|
|
|
|
||||||
Average-realized price(2)(3)(4) |
$ |
9.98 |
$ |
13.29 |
$ |
478.84 |
$ |
54.54 |
|
|
|
|
|
|
|
$ millions, except average-realized price and sales volume, for the three months ended |
|
|
|
|
|
|
|
2024 |
||||||||||||
|
Metals |
|
|
|
|
|
|
|
|
|||||||||||
|
Nickel |
|
Cobalt |
|
Fertilizer |
|
Power |
|
|
Other(1) |
|
Adjustment for Moa Joint Venture |
|
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Revenue per financial statements |
$ |
87.8 |
$ |
11.6 |
$ |
9.9 |
$ |
12.0 |
$ |
11.7 |
$ |
(104.2) |
$ |
28.8 |
||||||
Adjustments to revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
By-product and other revenue |
|
- |
|
- |
|
- |
|
(1.4) |
|
|
|
|
|
|
||||||
Revenue for purposes of average-realized price calculation |
|
87.8 |
|
11.6 |
|
9.9 |
|
10.6 |
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Sales volume for the period |
|
8.9 |
|
0.8 |
|
23.9 |
|
210 |
|
|
|
|
|
|
||||||
Volume units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Millions of pounds |
|
|
Millions of pounds |
|
|
Thousands of tonnes |
|
|
Gigawatt hours |
|
|
|
|
|
|
||||
Average-realized price(2)(3)(4) |
$ |
9.90 |
$ |
14.51 |
$ |
412.05 |
$ |
51.25 |
|
|
|
|
|
|
(1) |
|
Other revenue includes other revenue from the Metals reportable segment, revenue from the Oil and Gas reportable segment, a non-core reportable segment, and revenue from the Corporate and Other reportable segment. |
(2) |
|
Average-realized price may not calculate exactly based on amounts presented due to foreign exchange and rounding. |
(3) |
|
Power, average-realized price per MWh. |
(4) |
|
Fertilizer, average-realized price per tonne. |
Unit operating cost/Net direct cash cost
With the exception of Metals, which uses NDCC, unit operating cost is generally calculated by dividing cost of sales as reported in the financial statements, less depreciation, depletion and amortization in cost of sales, the impact of impairment losses, gains and losses on disposal of property, plant, and equipment and exploration and evaluation assets and certain other non-production related costs, by the number of units sold.
Metals’ NDCC is calculated by dividing cost of sales, as reported in the financial statements, adjusted for the following: depreciation, depletion, amortization and impairment losses in cost of sales; cobalt by-product, fertilizer by-product and other revenue; cobalt gain/loss pursuant to the Cobalt Swap; realized gain/loss on natural gas swaps; royalties/territorial contributions; and other costs primarily related to the impact of opening and closing inventory values, by the number of finished nickel pounds sold in the period.
Unit operating costs for nickel and electricity are key measures that management and investors uses to monitor performance. NDCC of nickel is a widely-used performance measure for nickel producers. Management uses unit operating costs/NDCC to assess how well the Corporation’s producing mine and power facilities are performing and to assess overall production efficiency and effectiveness internally across periods and compared to its competitors.
Unit operating cost (NDCC) for nickel is expressed in
The tables below reconcile cost of sales per the financial statements to unit operating cost/NDCC:
|
|
|
|
|
|
|
|
|
|
|
|||||||
$ millions, except unit cost and sales volume, for the three months ended |
|
|
|
|
|
|
|
2025 |
|||||||||
|
Metals |
|
|
Power |
|
|
Other(1) |
|
|
Adjustment for Moa
|
|
|
Total |
||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of sales per financial statements |
$ |
119.1 |
|
$ |
6.9 |
|
$ |
21.5 |
$ |
(96.8 |
) |
$ |
50.7 |
||||
Less: |
|
|
|
|
|
|
|
|
|
|
|||||||
Depletion, depreciation and amortization in cost of sales |
|
(14.1 |
) |
|
(0.6 |
) |
|
|
|
|
|
|
|||||
|
|
105.0 |
|
|
6.3 |
|
|
|
|
|
|
|
|||||
Adjustments to cost of sales: |
|
|
|
|
|
|
|
|
|
|
|||||||
Cobalt by-product revenue - Moa JV and Cobalt Swap |
|
(13.4 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Fertilizer by-product revenue |
|
(15.9 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Other revenue |
|
(8.7 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Cobalt loss |
|
0.3 |
|
|
- |
|
|
|
|
|
|
|
|||||
Realized gain on natural gas swaps |
|
(0.1 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Royalties/territorial contributions and other non-cash costs(2) |
|
(4.2 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Changes in inventories and other non-cash adjustments(3) |
|
1.9 |
|
|
- |
|
|
|
|
|
|
|
|||||
Cost of sales for purposes of unit cost calculation |
|
64.9 |
|
|
6.3 |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Sales volume for the period |
|
7.6 |
|
|
170 |
|
|
|
|
|
|
|
|||||
Volume units |
Millions of |
Gigawatt |
|
|
|
|
|||||||||||
|
pounds |
|
hours |
|
|
|
|
|
|
||||||||
Unit operating cost(4)(5) |
$ |
8.56 |
|
$ |
37.50 |
|
|
|
|
|
|
|
|||||
Unit operating cost (US$ per pound) (NDCC)(6) |
$ |
5.95 |
|
|
|
|
|
|
|
|
|
$ millions, except unit cost and sales volume, for the three months ended |
|
|
|
|
|
|
|
2024 |
|||||||||
|
Metals |
|
Power |
|
Other(1) |
|
Adjustment for Moa
|
|
Total |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of sales per financial statements |
$ |
131.1 |
|
$ |
4.0 |
|
$ |
8.3 |
$ |
(115.9 |
) |
$ |
27.5 |
||||
Less: |
|
|
|
|
|
|
|
|
|
|
|||||||
Depletion, depreciation and amortization in cost of sales |
|
(13.5 |
) |
|
(0.5 |
) |
|
|
|
|
|
|
|||||
|
|
117.6 |
|
|
3.5 |
|
|
|
|
|
|
|
|||||
Adjustments to cost of sales: |
|
|
|
|
|
|
|
|
|
|
|||||||
Cobalt by-product revenue - Moa JV and Cobalt Swap |
|
(11.6 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Fertilizer by-product revenue |
|
(9.9 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Other revenue |
|
(5.8 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Royalties/territorial contributions and other non-cash costs(2) |
|
(6.8 |
) |
|
- |
|
|
|
|
|
|
|
|||||
Changes in inventories and other non-cash adjustments(3) |
|
3.4 |
|
|
- |
|
|
|
|
|
|
|
|||||
Cost of sales for purposes of unit cost calculation |
|
86.9 |
|
|
3.5 |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Sales volume for the period |
|
8.9 |
|
|
210 |
|
|
|
|
|
|
|
|||||
Volume units |
Millions of |
Gigawatt |
|
|
|
|
|||||||||||
|
pounds |
|
hours |
|
|
|
|
|
|
||||||||
Unit operating cost(4)(5) |
$ |
9.80 |
|
$ |
17.12 |
|
|
|
|
|
|
|
|||||
Unit operating cost (US$ per pound) (NDCC)(6) |
$ |
7.24 |
|
|
|
|
|
|
|
|
|
(1) |
|
Other cost of sales is composed of the cost of sales of Oil and Gas, a non-core reportable segment, and cost of sales of the Corporate and Other reportable segment. |
(2) |
|
Royalties/territorial contributions and other non-cash costs are included in cost of sales but are excluded from NDCC. |
(3) |
|
Changes in inventories and other non-cash adjustments is primarily composed of changes in inventories, the effect of average exchange rate changes and other non-cash items. These amounts are excluded from cost of sales but included in NDCC. |
(4) |
|
Unit operating cost/NDCC may not calculate exactly based on amounts presented due to foreign exchange and rounding. |
(5) |
|
Power, unit operating cost price per MWh. |
(6) |
|
Unit operating costs in US$ are converted at the average exchange rate for the period. |
Adjusted net earnings/loss from continuing operations and adjusted net earnings/loss from continuing operations per share
The Corporation defines adjusted net earnings/loss from continuing operations as net earnings/loss from continuing operations less items not reflective of the Corporation’s current or future operational performance. These adjusting items include, but are not limited to, inventory write-downs/obsolescence, impairment of assets, gains and losses on the acquisition or disposal of assets, unrealized foreign exchange gains and losses, gains and losses on financial assets and liabilities and other one-time adjustments that have not occurred in the past two years and are not expected to recur in the next two years. While some adjustments are recurring (such as unrealized foreign exchange (gain) loss and revaluations of allowances for expected credit losses (ACL)), management believes that they do not reflect the Corporation’s current or future operational performance.
Net earnings/loss from continuing operations at Oil and Gas is deducted from/added back to adjusted earnings/loss from continuing operations as the segment is not currently exploring for or producing oil and gas and its financial results relate to ancillary drilling services, provided to a customer and agencies of the Government of
Adjusted net earnings/loss from continuing operations per share is defined consistent with the definition above and divided by the Corporation’s weighted-average number of common shares outstanding.
Management uses these measures internally and believes that they provide investors with performance measures with which to assess the Corporation’s current or future operational performance by adjusting for items or transactions that are not reflective of its current or future operational performance.
The tables below reconcile net loss from continuing operations and net loss from continuing operations per share, both per the financial statements, to adjusted net loss from continuing operations and adjusted net loss from continuing operations per share, respectively:
|
|
|
|
|
2025 |
|
|
|
|
|
2024 |
||||
For the three months ended |
$ millions |
|
$/share |
|
$ millions |
|
$/share |
||||||||
|
|
|
|
|
|
|
|
|
|||||||
Net loss from continuing operations |
$ |
(40.6 |
) |
$ |
(0.10 |
) |
$ |
(40.9 |
) |
$ |
(0.10 |
) |
|||
|
|
|
|
|
|
|
|
|
|||||||
Adjusting items: |
|
|
|
|
|
|
|
|
|||||||
|
|
0.1 |
|
|
- |
|
|
- |
|
|
- |
|
|||
|
|
- |
|
|
- |
|
|
3.5 |
|
|
0.01 |
|
|||
Corporate and Other - Transaction costs on Debt and Equity Transactions |
|
4.9 |
|
|
0.01 |
|
|
- |
|
|
- |
|
|||
Metals - Moa JV - Inventory write-down/obsolescence |
|
0.2 |
|
|
- |
|
|
0.9 |
|
|
- |
|
|||
Metals - Fort Site - Unrealized gain on natural gas swaps |
|
(3.5 |
) |
|
(0.01 |
) |
|
- |
|
|
- |
|
|||
Metals - Fort Site - Realized gain on natural gas swaps |
|
(0.1 |
) |
|
- |
|
|
- |
|
|
- |
|
|||
Metals - Fort Site - Inventory write-down/obsolescence |
|
- |
|
|
- |
|
|
0.9 |
|
|
- |
|
|||
Metals - Metals Marketing - Cobalt loss |
|
(0.3 |
) |
|
- |
|
|
- |
|
|
- |
|
|||
Power - (Gain) loss on revaluation of GNC receivable |
|
(2.6 |
) |
|
(0.01 |
) |
|
10.5 |
|
|
0.02 |
|
|||
Power - Loss (gain) on revaluation of Energas payable |
|
0.7 |
|
|
- |
|
|
(1.4 |
) |
|
- |
|
|||
Oil and Gas - Net loss from continuing operations, net of unrealized foreign exchange gain/loss |
|
18.7 |
|
|
0.05 |
|
|
2.3 |
|
|
0.01 |
|
|||
Total adjustments, before tax |
$ |
18.1 |
|
$ |
0.04 |
|
$ |
16.7 |
|
$ |
0.04 |
|
|||
Tax adjustments |
|
(0.3 |
) |
|
- |
|
|
(0.4 |
) |
|
- |
|
|||
Adjusted net loss from continuing operations |
$ |
(22.8 |
) |
$ |
(0.06 |
) |
$ |
(24.6 |
) |
$ |
(0.06 |
) |
Spending on capital
The Corporation defines spending on capital for each segment as property, plant and equipment and intangible asset expenditures on a cash basis adjusted to the accrual basis in order to account for assets that are available for use by the Corporation and the Moa Joint Venture prior to payment and includes adjustments to accruals. The Metals segment’s spending on capital includes the Fort Site’s expenditures, plus the Corporation’s 50% share of the Moa Joint Venture’s expenditures, which is accounted for using the equity method for accounting purposes.
Combined spending on capital is the aggregate of each segment’s spending on capital or the Corporation’s consolidated property, plant and equipment and intangible asset expenditures and the property, plant and equipment and intangible asset expenditures of the Moa Joint Venture on a 50% basis, all adjusted to the accrual basis.
Combined spending on capital is used by management, and management believes this information is used by investors, to analyze the Corporation and the Moa Joint Venture’s investments in non-current assets that are held for use in the production of nickel, cobalt, fertilizers, oil and gas and power generation.
The tables below reconcile property, plant and equipment and intangible asset expenditures per the financial statements to combined spending on capital, expressed in Canadian dollars:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
|
2025 |
||||||||
|
Metals |
|
|
Power |
|
|
Other(1) |
|
|
Combined total |
|
|
Adjustment for Moa
|
|
|
Total derived from financial statements |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Property, plant and equipment expenditures(2) |
$ |
10.5 |
|
$ |
0.1 |
|
$ |
0.1 |
|
$ |
10.7 |
|
$ |
(7.6 |
) |
$ |
3.1 |
|
Intangible asset expenditures(2) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
10.5 |
|
|
0.1 |
|
|
0.1 |
|
|
10.7 |
|
$ |
(7.6 |
) |
$ |
3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Accrual adjustment |
|
4.8 |
|
|
- |
|
|
- |
|
|
4.8 |
|
|
|
|
|
||
Spending on capital |
$ |
15.3 |
|
$ |
0.1 |
|
$ |
0.1 |
|
$ |
15.5 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
|
2024 |
|||||||||||
|
Metals |
|
|
Power |
|
|
Other(1) |
|
|
Combined total |
|
|
Adjustment for Moa
|
|
|
Total derived from financial statements |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Property, plant and equipment expenditures(2) |
$ |
9.5 |
|
$ |
2.6 |
$ |
- |
|
$ |
12.1 |
|
$ |
(8.4 |
) |
$ |
3.7 |
|||||
Intangible asset expenditures(2) |
|
- |
|
|
- |
|
0.2 |
|
|
0.2 |
|
|
- |
|
|
0.2 |
|||||
|
|
9.5 |
|
|
2.6 |
|
0.2 |
|
|
12.3 |
|
$ |
(8.4 |
) |
$ |
3.9 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Accrual adjustment |
|
(0.1 |
) |
|
- |
|
(0.1 |
) |
|
(0.2 |
) |
|
|
|
|
||||||
Spending on capital |
$ |
9.4 |
|
$ |
2.6 |
$ |
0.1 |
|
$ |
12.1 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes property, plant and equipment and intangible asset expenditures of the Oil and Gas reportable segment, which is non-core, and the Corporate and Other reportable segment. |
(2) |
|
Total property, plant and equipment expenditures and total intangible asset expenditures as presented in the Corporation’s consolidated statements of cash flow. |
Combined cash provided (used) by continuing operations for operating activities and combined free cash flow
The Corporation defines cash provided (used) by continuing operations for operating activities by segment as cash provided (used) by continuing operations for operating activities for each segment calculated in accordance with IFRS Accounting Standards and adjusted to remove the impact of cash provided (used) by wholly-owned subsidiaries. Combined cash provided (used) by continuing operations for operating activities is the aggregate of each segment’s cash provided (used) by continuing operations for operating activities including the Corporation’s 50% share of the Moa JV’s cash provided (used) by continuing operations for operating activities, which is accounted for using the equity method of accounting and excluded from consolidated cash provided (used) by continuing operations for operating activities.
The Corporation defines free cash flow for each segment as cash provided (used) by continuing operations for operating activities by segment, less cash expenditures on property, plant and equipment and intangible assets, including exploration and evaluation assets. Combined free cash flow is the aggregate of each segment’s free cash flow or the Corporation’s consolidated cash provided (used) by continuing operations for operating activities, less consolidated cash expenditures on property, plant and equipment and intangible assets, including exploration and evaluation assets, less distributions received from Moa JV, plus cash provided (used) by continuing operations for operating activities for the Corporation’s 50% share of the Moa JV, less cash expenditures on property, plant and equipment and intangible assets for the Corporation’s 50% share of the Moa JV.
The Corporate and Other segment’s cash used by continuing operations for operating activities is adjusted to exclude distributions received from Moa JV. Distributions from the Moa JV excluded from Corporate and Other are included in the Adjustment for Moa Joint Venture to arrive at total cash provided (used) by continuing operations for operating activities per the financial statements.
The Metals segment’s free cash flow includes the Fort Site and Metals Marketing’s free cash flow, plus the Corporation’s 50% share of the Moa JV’s free cash flow, which is accounted for using the equity method for accounting purposes.
Combined cash provided (used) by continuing operations for operating activities and combined free cash flow are used by management, and management believes this information is used by investors, to analyze cash flows generated from operations and assess its operations’ ability to provide cash or its use of cash, and in the case of combined free cash flow, after funding cash capital requirements, to service current and future working capital needs and service debt.
The tables below reconcile combined cash provided (used) by continuing operations for operating activities to cash provided (used) by continuing operations per the financial statements to combined free cash flow:
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
|
2025 |
|||||||||||||||||||
|
|
Metals(1)(2) |
Power |
Oil and Gas |
Corporate and Other |
Combined total |
Adjustment for Moa Joint Venture |
|
Total derived from financial statements |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash provided (used) by continuing operations for operating activities |
|
|
$ |
21.9 |
|
|
$ |
0.9 |
|
|
$ |
(10.3 |
) |
|
$ |
(8.4 |
) |
|
$ |
4.1 |
|
|
$ |
(3.1 |
) |
|
$ |
1.0 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Property, plant and equipment expenditures |
|
|
|
(10.5 |
) |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
- |
|
|
|
(10.7 |
) |
|
|
7.6 |
|
|
|
(3.1 |
) |
Free cash flow |
|
|
$ |
11.4 |
|
|
$ |
0.8 |
|
|
$ |
(10.4 |
) |
|
$ |
(8.4 |
) |
|
$ |
(6.6 |
) |
|
$ |
4.5 |
|
|
$ |
(2.1 |
) |
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
2024 |
||||||||||||||||||||
|
|
Metals(1)(2) |
|
Power |
|
Oil and Gas |
|
Corporate and Other |
|
Combined total |
|
Adjustment for Moa Joint Venture |
|
|
Total derived from financial statements |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash provided (used) by continuing operations for operating activities |
|
|
$ |
31.2 |
|
$ |
9.7 |
|
$ |
(4.0 |
) |
$ |
(8.8 |
) |
$ |
28.1 |
|
$ |
(15.1 |
) |
$ |
13.0 |
|
||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Property, plant and equipment expenditures |
|
|
|
(9.5 |
) |
|
(2.6 |
) |
|
- |
|
|
- |
|
|
(12.1 |
) |
|
8.4 |
|
|
(3.7 |
) |
||||||
Intangible expenditures |
|
|
|
- |
|
|
- |
|
|
(0.2 |
) |
|
- |
|
|
(0.2 |
) |
|
- |
|
|
(0.2 |
) |
||||||
Free cash flow |
|
|
$ |
21.7 |
|
$ |
7.1 |
|
$ |
(4.2 |
) |
$ |
(8.8 |
) |
$ |
15.8 |
|
$ |
(6.7 |
) |
$ |
9.1 |
|
(1) |
|
Cash provided by continuing operations for operating activities for the Moa JV, Fort Site and Metals Marketing was |
(2) |
|
Property, plant and equipment expenditures for the Moa JV, Fort Site and Metals Marketing was |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250512090468/en/
For further investor information contact:
Director, Investor Relations and Corporate Affairs
Telephone: (416) 935-2451
Toll-free: 1 (800) 704-6698
E-mail: investor@sherritt.com
Bay Adelaide Centre,
www.sherritt.com
Source: