 | 


|  | 

The following unaudited table sets out a summary of the quarterly results for the Company for the last eight quarters and the current year to date:
Consolidated operating statistics |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
Q3 09 |
FY09 |
Revenues |
|
|
|
|
|
|
|
|
|
Copper |
$413.7 |
$486.3 |
$625.5 |
$538.3 |
$(8.8) |
$239.0 |
$380.2 |
$522.9 |
$1,142.1 |
Gold |
29.5 |
25.2 |
26.3 |
24.8 |
21.2 |
27.7 |
40.0 |
35.0 |
102.7 |
Other revenues |
0.1 |
- |
0.8 |
0.8 |
- |
1.5 |
0.3 |
- |
1.8 |
Total revenues |
443.3 |
511.5 |
652.6 |
563.9 |
12.4 |
268.2 |
420.5 |
557.9 |
1,246.6 |
Cost of sales |
168.4 |
137.1 |
219.0 |
248.6 |
218.4 |
142.0 |
190.2 |
231.4 |
563.6 |
Inventory NRV adjustments |
- |
- |
- |
7.9 |
52.6 |
- |
(10.7) |
- |
(10.7) |
Impairment charge |
- |
- |
- |
- |
254.2 |
- |
- |
- |
- |
Net earnings |
135.3 |
182.0 |
208.0 |
147.5 |
(491.6) |
10.9 |
101.5 |
123.8 |
236.2 |
Basic earnings per share |
$2.00 |
$2.68 |
$3.06 |
$2.16 |
$(7.19) |
$0.16 |
$1.31 |
$1.59 |
$3.17 |
Diluted earnings per share |
$1.97 |
$2.65 |
$3.02 |
$2.13 |
$(7.19) |
$0.16 |
$1.30 |
$1.50 |
$3.11 |
Weighted average # shares (000's) |
67,689 |
67,837 |
68,046 |
68,370 |
68,388 |
68,794 |
77,242 |
78,052 |
74,611 |
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities per share |
|
|
|
|
|
|
|
|
|
Before working capital movements |
$3.26 |
$4.02 |
$4.45 |
$3.06 |
$(2.16) |
$1.24 |
$2.05 |
$2.10 |
$5.46 |
After working capital movements |
$3.29 |
$2.12 |
$4.64 |
$3.84 |
$0.64 |
$(0.86) |
$2.00 |
$2.52 |
$3.92 |
|
|
|
|
|
|
|
|
|
|
Copper selling price |
|
|
|
|
|
|
|
|
|
Current period copper sales (per lb) |
$2.97 |
$3.43 |
$3.72 |
$3.11 |
$1.35 |
$1.54 |
$2.08 |
$2.44 |
$2.11 |
Prior period provisional adjustments (per lb) |
(0.21) |
0.32 |
0.01 |
(0.08) |
(0.99) |
0.26 |
0.02 |
0.06 |
0.07 |
Gross copper selling price (per lb) |
2.76 |
3.75 |
3.73 |
3.03 |
0.36 |
1.80 |
2.10 |
2.50 |
2.18 |
Tolling and refining charges (per lb) |
(0.06) |
(0.05) |
(0.06) |
(0.06) |
(0.07) |
(0.06) |
(0.09) |
(0.08) |
(0.08) |
Freight parity charges (per lb) |
(0.14) |
(0.19) |
(0.29) |
(0.27) |
(0.33) |
(0.18) |
(0.16) |
(0.16) |
(0.17) |
Realized copper price (per lb) |
2.56 |
3.51 |
3.38 |
2.70 |
(0.04) |
1.56 |
1.85 |
2.26 |
1.93 |
Realized gold price (per oz) |
$736 |
$868 |
$982 |
$759 |
$637 |
$842 |
$850 |
$722 |
$800 |
|
|
|
|
|
|
|
|
|
|
Total copper produced (tonnes) (1) |
72,746 |
75,616 |
80,977 |
82,187 |
95,635 |
89,440 |
92,486 |
93,486 |
275,412 |
Total copper sold (tonnes)(1) |
73,322 |
62,802 |
84,007 |
90,698 |
97,280 |
69,774 |
93,482 |
105,154 |
268,410 |
|
|
|
|
|
|
|
|
|
|
Total gold produced (ounces) (1) |
16,798 |
16,495 |
34,227 |
25,811 |
39,644 |
50,425 |
36,827 |
43,357 |
130,609 |
Total gold sold (ounces) (1) |
40,081 |
29,071 |
26,797 |
32,663 |
33,299 |
32,827 |
47,055 |
48,454 |
128,336 |
|
|
|
|
|
|
|
|
|
|
Cash Costs (C1) (per lb) (2) |
$0.98 |
$1.02 |
$1.23 |
$1.37 |
$1.26 |
$0.97 |
$0.90 |
$0.98 |
$0.95 |
Total Costs (C3) (per lb) (2) |
$1.19 |
$1.28 |
$1.91 |
$1.99 |
$1.50 |
$1.19 |
$1.17 |
$1.27 |
$1.20 |
|
|
|
|
|
|
|
|
|
|
Copper Inventory (tonnes) |
|
|
|
|
|
|
|
|
|
Kansanshi |
8,325 |
14,243 |
16,342 |
14,306 |
14,416 |
30,036 |
33,801 |
22,021 |
22,021 |
Guelb Moghrein |
2,867 |
1,057 |
1,546 |
1,765 |
1,869 |
2,343 |
88 |
555 |
555 |
Frontier |
7,104 |
16,328 |
10,850 |
3,876 |
106 |
5,296 |
2,574 |
3,128 |
3,128 |
Total copper inventory |
18,296 |
31,628 |
28,738 |
19,947 |
16,391 |
37,675 |
36,463 |
25,704 |
25,704 |
Kansanshi production statistics |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
Q3 09 |
FY09 |
Mining |
|
|
|
|
|
|
|
|
|
Waste mined (000's tonnes) |
6,482 |
3,671 |
10,167 |
10,066 |
4,771 |
4,271 |
4,746 |
7,122 |
16,139 |
Ore mined (000's tonnes) |
4,867 |
5,433 |
3,306 |
5,027 |
5,324 |
3,979 |
4,034 |
5,410 |
13,423 |
Ore grade (%) |
1.8 |
1.6 |
1.8 |
1.5 |
1.4 |
1.4 |
1.4 |
1.4 |
1.4 |
Processing (1) |
|
|
|
|
|
|
|
|
|
Sulphide ore processed (000's tonnes) |
1,830 |
1,891 |
1,548 |
2,824 |
2,956 |
3,260 |
3,926 |
4,053 |
11,239 |
Oxide ore processed (000's tonnes) |
1,538 |
1,455 |
1,541 |
1,562 |
1,414 |
1,343 |
1,300 |
1,540 |
4,183 |
Sulphide ore grade processed (%) |
1.3 |
1.3 |
1.4 |
1.1 |
1.3 |
1.2 |
1.0 |
1.0 |
1.1 |
Oxide ore grade processed (%) |
1.6 |
1.8 |
1.6 |
1.6 |
1.7 |
1.6 |
1.4 |
1.6 |
1.6 |
Sulphide Recovery (%) |
93 |
93 |
93 |
92 |
95 |
95 |
94 |
88 |
92 |
Oxide Recovery (%) |
93 |
94 |
92 |
91 |
91 |
93 |
89 |
91 |
91 |
Copper cathode produced (tonnes) |
26,399 |
27,522 |
25,430 |
23,685 |
25,716 |
23,836 |
21,237 |
25,436 |
70,509 |
Copper cathode tolled produced (tonnes) |
16,142 |
8,219 |
13,039 |
13,266 |
10,657 |
15,402 |
20,368 |
26,344 |
62,114 |
Copper in concentrate produced (tonnes) |
8,471 |
16,562 |
9,154 |
16,423 |
25,641 |
21,600 |
18,787 |
9,516 |
49,903 |
Total copper production |
51,012 |
52,303 |
47,623 |
53,374 |
62,014 |
60,838 |
60,392 |
61,296 |
182,526 |
Concentrate grade (%) |
28.3 |
27.6 |
28.7 |
28.1 |
28.3 |
28.1 |
27.5 |
27.9 |
27.8 |
Combined Costs (per lb) (2) |
|
|
|
|
|
|
|
|
|
Mining |
$0.20 |
$0.20 |
$0.36 |
$0.41 |
$0.36 |
$0.27 |
$0.32 |
$0.35 |
$0.32 |
Processing |
0.53 |
0.50 |
0.69 |
0.79 |
0.62 |
0.48 |
0.49 |
0.50 |
0.49 |
Site Administration |
0.03 |
0.02 |
0.03 |
0.03 |
0.04 |
0.02 |
0.02 |
0.02 |
0.02 |
TC/RC and freight parity charges |
0.18 |
0.18 |
0.20 |
0.28 |
0.30 |
0.28 |
0.30 |
0.28 |
0.29 |
Gold credit |
(0.09) |
(0.08) |
(0.13) |
(0.11) |
(0.08) |
(0.06) |
(0.14) |
(0.14) |
(0.12) |
Combined Total Cash Costs (C1) |
$0.85 |
$0.82 |
$1.15 |
$1.40 |
$1.24 |
$0.99 |
$0.99 |
$1.01 |
$1.00 |
Combined Total Costs (C3) |
$0.86 |
$0.95 |
$2.00 |
$2.11 |
$1.52 |
$1.22 |
$1.27 |
$1.31 |
$1.27 |
Oxide Circuit Costs (per lb) (2) |
|
|
|
|
|
|
|
|
|
Mining |
$0.18 |
$0.16 |
$0.32 |
$0.31 |
$0.27 |
$0.20 |
$0.22 |
$0.23 |
$0.22 |
Processing |
0.64 |
0.59 |
0.86 |
1.09 |
0.96 |
0.68 |
0.85 |
0.57 |
0.69 |
Site Administration |
0.03 |
0.03 |
0.02 |
0.03 |
0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
Oxide Circuit Total Cash Costs (C1) |
$0.85 |
$0.78 |
$1.20 |
$1.43 |
$1.28 |
$0.90 |
$1.09 |
$0.82 |
$0.93 |
Oxide Circuit Total Costs (C3) |
$0.86 |
$0.88 |
$1.99 |
$1.96 |
$1.46 |
$1.09 |
$1.28 |
$1.05 |
$1.13 |
Sulphide Circuit Costs (per lb) (2) |
|
|
|
|
|
|
|
|
|
Mining |
$0.23 |
$0.24 |
$0.41 |
$0.49 |
$0.44 |
$0.32 |
$0.38 |
$0.44 |
$0.38 |
Processing |
0.39 |
0.39 |
0.49 |
0.53 |
0.36 |
0.40 |
0.33 |
0.50 |
0.41 |
Site Administration |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
TC/RC and freight parity charges |
0.39 |
0.40 |
0.43 |
0.52 |
0.51 |
0.41 |
0.43 |
0.43 |
0.43 |
Gold credit |
(0.20) |
(0.17) |
(0.27) |
(0.20) |
(0.13) |
(0.10) |
(0.22) |
(0.24) |
(0.20) |
Sulphide Circuit Total Cash Costs (C1) |
$0.84 |
$0.88 |
$1.08 |
$1.37 |
$1.21 |
$1.05 |
$0.94 |
$1.15 |
$1.04 |
Sulphide Circuit Total Costs (C3) |
$0.86 |
$1.03 |
$2.01 |
$2.24 |
$1.57 |
$1.32 |
$1.27 |
$1.50 |
$1.36 |
Revenues ($ millions) |
|
|
|
|
|
|
|
|
|
Copper cathodes |
$268.0 |
$305.5 |
$338.1 |
$286.2 |
$117.8 |
$139.1 |
$185.2 |
$293.7 |
$618.0 |
Copper in concentrates |
37.2 |
67.9 |
28.9 |
72.6 |
(36.6) |
23.8 |
58.6 |
97.6 |
180.0 |
Gold |
10.2 |
8.8 |
13.0 |
12.2 |
10.1 |
8.0 |
18.6 |
18.7 |
45.3 |
Total revenues |
$315.4 |
$382.2 |
$380.0 |
$371.0 |
$91.3 |
$170.9 |
$262.4 |
$410.0 |
$843.3 |
|
|
|
|
|
|
|
|
|
|
Copper cathode sold (tonnes) |
27,897 |
29,811 |
28,063 |
25,943 |
28,199 |
27,875 |
21,095 |
26,178 |
75,148 |
Copper tolled cathode sold (tonnes) |
16,142 |
8,219 |
13,039 |
13,266 |
10,657 |
15,402 |
20,368 |
26,344 |
62,114 |
Copper in concentrate sold (tonnes) |
7,927 |
8,981 |
4,393 |
15,830 |
21,300 |
3,414 |
15,022 |
21,463 |
39,899 |
Gold sold (ounces) |
16,053 |
11,995 |
11,995 |
18,416 |
19,658 |
10,251 |
21,227 |
30,083 |
61,561 |
Guelb Moghrein production statistics |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
Q3 09 |
FY09 |
Mining |
|
|
|
|
|
|
|
|
|
Waste mined (000's tonnes) |
1,358 |
1,388 |
1,018 |
776 |
1,128 |
2,048 |
2,333 |
2,177 |
6,558 |
Ore mined (000's tonnes) |
650 |
662 |
626 |
858 |
1,038 |
789 |
603 |
525 |
1,917 |
Ore grade (%) |
1.4 |
1.3 |
1.6 |
1.5 |
1.5 |
1.7 |
1.8 |
1.6 |
1.7 |
Processing (1) |
|
|
|
|
|
|
|
|
|
Sulphide ore processed (000's tonnes) |
470 |
517 |
491 |
511 |
553 |
530 |
474 |
514 |
1,518 |
Sulphide ore grade processed (%) |
1.8 |
1.8 |
1.9 |
2.0 |
1.7 |
1.9 |
2.0 |
1.7 |
1.9 |
Recovery (%) |
85 |
83 |
86 |
84 |
85 |
92 |
86 |
84 |
88 |
Copper in concentrate produced (tonnes) |
7,158 |
7,668 |
8,722 |
8,506 |
8,177 |
9,331 |
8,036 |
7,425 |
24,792 |
Gold in concentrate produced (ounces) |
13,060 |
14,191 |
16,300 |
15,423 |
16,011 |
24,771 |
20,371 |
18,007 |
63,149 |
Sulphide Circuit Costs (per lb) (2) |
|
|
|
|
|
|
|
|
|
Mining |
$0.20 |
$0.20 |
$0.19 |
$0.23 |
$0.38 |
$0.21 |
$0.19 |
$0.16 |
$0.19 |
Processing |
0.64 |
0.63 |
0.60 |
0.69 |
0.71 |
0.46 |
0.46 |
0.73 |
0.54 |
Site Administration |
0.22 |
0.13 |
0.10 |
0.12 |
0.11 |
0.09 |
0.12 |
0.16 |
0.12 |
TC/RC and freight parity charges |
0.57 |
0.38 |
0.57 |
0.39 |
0.38 |
0.49 |
0.45 |
0.49 |
0.47 |
Gold credit |
(1.26) |
(0.97) |
(0.75) |
(0.69) |
(0.62) |
(0.90) |
(1.16) |
(0.87) |
(0.97) |
Sulphide Circuit Total Cash Costs (C1) |
$0.37 |
$0.37 |
$0.71 |
$0.74 |
$0.96 |
$0.35 |
$0.06 |
$0.67 |
$0.35 |
Sulphide Circuit Total Costs (C3) |
$1.05 |
$0.89 |
$1.14 |
$1.09 |
$1.08 |
$0.66 |
$0.46 |
$1.19 |
$0.61 |
Revenues ($ millions) |
|
|
|
|
|
|
|
|
|
Copper in concentrates |
$55.3 |
$67.2 |
$51.1 |
$32.4 |
$(13.0) |
$20.5 |
$25.7 |
$24.1 |
$70.3 |
Gold |
19.3 |
16.4 |
13.3 |
12.6 |
11.1 |
19.7 |
21.4 |
16.3 |
57.4 |
Total revenues |
$74.6 |
$83.6 |
$64.4 |
$45.0 |
$(1.9) |
$40.2 |
$47.1 |
$40.4 |
$127.7 |
|
|
|
|
|
|
|
|
|
|
Copper in concentrate sold (tonnes) |
12,774 |
9,757 |
7,953 |
8,287 |
8,073 |
8,857 |
10,291 |
6,958 |
26,106 |
Gold sold (ounces) |
24,028 |
17,076 |
14,802 |
14,247 |
13,641 |
22,576 |
24,931 |
18,371 |
65,878 |
Frontier Production Statistics |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
Q3 09 |
FY09 |
Mining |
|
|
|
|
|
|
|
|
|
Waste mined (000's tonnes) |
2,810 |
2,195 |
3,740 |
3,433 |
3,057 |
1,395 |
2,017 |
3,282 |
6,694 |
Ore mined (000's tonnes) |
2,042 |
638 |
1,860 |
1,986 |
2,037 |
1,696 |
2,056 |
2,300 |
6,052 |
Ore grade (%) |
1.2 |
1.3 |
1.4 |
1.2 |
1.2 |
1.2 |
1.3 |
1.2 |
1.2 |
Processing (1) |
|
|
|
|
|
|
|
|
|
Sulphide ore processed (000's tonnes) |
835 |
1,499 |
1,794 |
1,651 |
2,178 |
1,570 |
2,035 |
2,183 |
5,788 |
Sulphide ore grade processed (%) |
1.4 |
1.2 |
1.4 |
1.2 |
1.3 |
1.3 |
1.3 |
1.2 |
1.3 |
Recovery (%) |
73 |
74 |
91 |
96 |
91 |
94 |
92 |
92 |
92 |
Copper in concentrate produced (tonnes) |
8,712 |
13,437 |
23,136 |
18,687 |
24,917 |
19,271 |
24,058 |
24,765 |
68,094 |
Sulphide Circuit Costs (per lb) (2) |
|
|
|
|
|
|
|
|
|
Mining |
$0.41 |
$0.61 |
$0.33 |
$0.43 |
$0.45 |
$0.27 |
$0.23 |
$0.23 |
$0.24 |
Processing |
0.32 |
0.29 |
0.26 |
0.35 |
0.31 |
0.30 |
0.29 |
0.30 |
0.29 |
Site Administration |
0.17 |
0.15 |
0.12 |
0.19 |
0.13 |
0.09 |
0.05 |
0.09 |
0.08 |
TC/RC and freight parity charges |
0.39 |
0.65 |
0.69 |
0.55 |
0.64 |
0.57 |
0.41 |
0.40 |
0.45 |
Sulphide Circuit Total Cash Costs (C1) |
$1.29 |
$1.70 |
$1.40 |
$1.52 |
$1.53 |
$1.23 |
$0.98 |
$1.02 |
$1.06 |
Sulphide Circuit Total Costs (C3) |
$1.59 |
$2.18 |
$1.70 |
$1.90 |
$1.67 |
$1.36 |
$1.12 |
$1.19 |
$1.21 |
Revenues ($ millions) |
|
|
|
|
|
|
|
|
|
Copper in concentrates |
$16.1 |
$32.6 |
$192.0 |
$137.1 |
$(73.9) |
$55.2 |
$110.7 |
$107.5 |
$273.4 |
|
|
|
|
|
|
|
|
|
|
Copper in concentrate sold (tonnes) |
2,684 |
4,214 |
28,615 |
25,660 |
28,533 |
14,226 |
26,706 |
24,211 |
65,143 |
Bwana/Lonshi Production Statistics |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
Q3 09 |
FY09 |
Mining |
|
|
|
|
|
|
|
|
|
Waste mined (000's tonnes) |
1,732 |
898 |
1,079 |
117 |
- |
- |
- |
- |
- |
Ore mined (000's tonnes) |
82 |
37 |
89 |
14 |
- |
- |
- |
- |
- |
Ore grade (%) |
6.1 |
4.4 |
5.3 |
4.3 |
- |
- |
- |
- |
- |
Processing |
|
|
|
|
|
|
|
|
|
Oxide ore processed (000's tonnes) |
355 |
242 |
234 |
228 |
14 |
- |
- |
- |
- |
Oxide ore grade processed (%) |
1.9 |
0.9 |
0.8 |
0.8 |
0.9 |
- |
- |
- |
- |
Recovery (%) |
86 |
97 |
84 |
84 |
92 |
- |
- |
- |
- |
Copper cathode produced (tonnes) |
5,864 |
2,208 |
1,496 |
1,620 |
527 |
- |
- |
- |
- |
Acid produced (tonnes) |
72,477 |
66,414 |
74,699 |
90,987 |
64,016 |
63,193 |
32,461 |
- |
95,654 |
Surplus acid (tonnes) |
- |
10 |
2,174 |
2,071 |
150 |
7,768 |
1,819 |
- |
9,587 |
Oxide Circuit Costs (per lb) (2) |
|
|
|
|
|
|
|
|
|
Mining |
$1.37 |
$1.65 |
$1.61 |
$1.53 |
- |
- |
- |
- |
- |
Processing |
0.90 |
2.15 |
3.20 |
1.77 |
- |
- |
- |
- |
- |
Site Administration |
0.35 |
0.58 |
0.39 |
0.35 |
- |
- |
- |
- |
- |
Gold / Acid credit |
(0.17) |
(0.78) |
(1.26) |
(0.39) |
- |
- |
- |
- |
- |
Oxide Circuit Total Cash Costs (C1) |
$2.45 |
$3.60 |
$3.94 |
$3.26 |
- |
- |
- |
- |
- |
Oxide Circuit Total Costs (C3) |
$2.81 |
$4.13 |
$5.47 |
$3.69 |
- |
- |
- |
- |
- |
Revenues ($ millions) |
|
|
|
|
|
|
|
|
|
Copper in cathodes |
$37.1 |
$13.1 |
$15.4 |
$10.0 |
$(3.1) |
$0.4 |
- |
- |
$0.4 |
|
|
|
|
|
|
|
|
|
|
Copper cathodes sold (tonnes) |
5,898 |
1,820 |
1,944 |
1,712 |
518 |
- |
- |
- |
- |
(1) Copper sold or produced does not include tonnes sold or produced prior to achieving commercial production.
(2) For the definition of cash and total costs, reference should be made to the regulatory disclosures section.
The following unaudited table sets out a summary of the quarterly results for the Company for the last eight quarters and the current year to date:
Consolidated operating statistics |
Q3 07 |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
FY09 |
Revenues |
|
|
|
|
|
|
|
|
|
Copper |
$450.0 |
$413.7 |
$486.3 |
$625.5 |
$538.3 |
$(8.8) |
$239.0 |
$380.2 |
$619.2 |
Gold |
20.4 |
29.5 |
25.2 |
26.3 |
24.8 |
21.2 |
27.7 |
40.0 |
67.7 |
Other revenues |
- |
0.1 |
- |
0.8 |
0.8 |
- |
1.5 |
0.3 |
1.8 |
Total revenues |
470.4 |
443.3 |
511.5 |
652.6 |
563.9 |
12.4 |
268.2 |
420.5 |
$688.7 |
Cost of sales |
162.3 |
168.4 |
137.1 |
219.0 |
248.6 |
218.4 |
140.2 |
181.4 |
$321.6 |
Inventory NRV adjustments |
- |
- |
- |
- |
7.9 |
52.6 |
- |
(10.7) |
(10.7)- |
Impairment charge |
- |
- |
- |
- |
- |
254.2 |
- |
- |
- |
Net earnings |
183.6 |
135.3 |
182.0 |
208.0 |
147.5 |
(491.6) |
10.9 |
101.5 |
112.4 |
Basic earnings per share |
$2.71 |
$2.00 |
$2.68 |
$3.06 |
$2.16 |
$(7.19) |
$0.16 |
$1.31 |
$1.54 |
Diluted earnings per share |
$2.66 |
$1.97 |
$2.65 |
$3.02 |
$2.13 |
$(7.19) |
$0.16 |
$1.30 |
$1.53 |
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities per share |
|
|
|
|
|
|
|
|
|
Before working capital movements |
$3.80 |
$3.26 |
$4.02 |
$4.45 |
$3.06 |
$(2.16) |
$1.24 |
$2.05 |
$3.34 |
After working capital movements |
$2.98 |
$3.29 |
$2.12 |
$4.64 |
$3.84 |
$0.64 |
$(0.86) |
$2.00 |
$1.31 |
|
|
|
|
|
|
|
|
|
|
Total copper produced (tonnes) (3) |
57,565 |
72,746 |
75,616 |
80,977 |
82,187 |
95,635 |
89,440 |
92,486 |
181,926 |
Total copper sold (tonnes)(3) |
60,904 |
73,322 |
62,802 |
84,007 |
90,698 |
97,280 |
69,774 |
93,481 |
163,255 |
|
|
|
|
|
|
|
|
|
|
Total gold produced (ounces) (3) |
37,302 |
16,798 |
16,495 |
34,227 |
25,811 |
39,644 |
50,425 |
36,827 |
87,252 |
Total gold sold (ounces) (3) |
29,182 |
40,081 |
29,071 |
26,797 |
32,663 |
33,299 |
32,827 |
46,158 |
79,882 |
|
|
|
|
|
|
|
|
|
|
Cash Costs (C1) (per lb) (4) |
$0.98 |
$0.98 |
$1.02 |
$1.23 |
$1.37 |
$1.26 |
$0.97 |
$0.90 |
$0.94 |
Total Costs (C3) (per lb) (4) |
$1.22 |
$1.19 |
$1.28 |
$1.91 |
$1.99 |
$1.50 |
$1.19 |
$1.17 |
$1.17 |
|
|
|
|
|
|
|
|
|
|
Copper Inventory |
|
|
|
|
|
|
|
|
|
Kansanshi |
9,733 |
8,325 |
14,243 |
16,342 |
14,306 |
14,416 |
30,036 |
33,801 |
33,801 |
Guelb Moghrein |
8,483 |
2,867 |
1,057 |
1,546 |
1,765 |
1,869 |
2,343 |
88 |
88 |
Frontier |
- |
7,104 |
16,328 |
10,850 |
3,876 |
106 |
5,296 |
2,574 |
2,574 |
Total copper inventory |
18,216 |
18,296 |
31,628 |
28,738 |
19,947 |
16,391 |
37,675 |
36,463 |
36,463 |
Kansanshi production statistics |
Q3 07 |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
FY09 |
Mining |
|
|
|
|
|
|
|
|
|
Waste mined (000's tonnes) |
6,482 |
6,482 |
3,671 |
10,167 |
10,066 |
4,771 |
4,271 |
4,746 |
9,017 |
Ore mined (000's tonnes) |
4,650 |
4,867 |
5,433 |
3,306 |
5,027 |
5,324 |
3,979 |
4,034 |
8,013 |
Ore grade (%) |
1.6 |
1.8 |
1.6 |
1.8 |
1.5 |
1.4 |
1.4 |
1.4 |
1.4 |
Processing (3) |
|
|
|
|
|
|
|
|
|
Sulphide ore processed (000's tonnes) |
1,759 |
1,830 |
1,891 |
1,548 |
2,824 |
2,956 |
3,260 |
3,926 |
7,186 |
Oxide ore processed (000's tonnes) |
1,465 |
1,538 |
1,455 |
1,541 |
1,562 |
1,414 |
1,343 |
1,300 |
2,643 |
Sulphide ore grade processed (%) |
1.0 |
1.3 |
1.3 |
1.4 |
1.1 |
1.3 |
1.2 |
1.0 |
1.1 |
Oxide ore grade processed (%) |
1.7 |
1.6 |
1.8 |
1.6 |
1.6 |
1.7 |
1.6 |
1.4 |
1.5 |
Sulphide Recovery (%) |
90 |
93 |
93 |
93 |
92 |
95 |
95 |
94 |
95 |
Oxide Recovery (%) |
91 |
93 |
94 |
92 |
91 |
91 |
93 |
89 |
91 |
Copper cathode produced (tonnes) |
23,705 |
26,399 |
27,522 |
25,430 |
23,685 |
25,716 |
23,836 |
21,237 |
45,073 |
Copper cathode tolled produced (tonnes) |
14,314 |
16,142 |
8,219 |
13,039 |
13,266 |
10,657 |
15,402 |
20,368 |
35,770 |
Copper in concentrate produced (tonnes) |
3,140 |
8,471 |
16,562 |
9,154 |
16,423 |
25,641 |
21,600 |
18,787 |
40,387 |
Total copper production |
41,159 |
51,012 |
52,303 |
47,623 |
53,374 |
62,014 |
60,838 |
60,392 |
121,230 |
Concentrate grade (%) |
27.8 |
28.3 |
27.6 |
28.7 |
28.1 |
28.3 |
28.1 |
27.5 |
27.8 |
Combined Total Cash Costs (C1) |
$0.94 |
$0.85 |
$0.82 |
$1.15 |
$1.40 |
$1.24 |
$0.99 |
$0.99 |
$0.99 |
Combined Total Costs (C3) |
$1.13 |
$0.86 |
$0.95 |
$2.00 |
$2.11 |
$1.52 |
$1.22 |
$1.27 |
$1.25 |
Oxide Circuit Costs (per lb) (4) |
|
|
|
|
|
|
|
|
|
Oxide Circuit Total Cash Costs (C1) |
$0.86 |
$0.85 |
$0.78 |
$1.20 |
$1.43 |
$1.28 |
$0.90 |
$1.09 |
$0.99 |
Oxide Circuit Total Costs (C3) |
$1.02 |
$0.86 |
$0.88 |
$1.99 |
$1.96 |
$1.46 |
$1.09 |
$1.28 |
$1.18 |
Sulphide Circuit Costs (per lb) (4) |
|
|
|
|
|
|
|
|
|
Sulphide Circuit Total Cash Costs (C1) |
$1.05 |
$0.84 |
$0.88 |
$1.08 |
$1.37 |
$1.21 |
$1.05 |
$0.94 |
$0.99 |
Sulphide Circuit Total Costs (C3) |
$1.29 |
$0.86 |
$1.03 |
$2.01 |
$2.24 |
$1.57 |
$1.32 |
$1.27 |
$1.29 |
Guelb Moghrein production statistics |
Q3 07 |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
FY09 |
Mining |
|
|
|
|
|
|
|
|
|
Waste mined (000's tonnes) |
1,487 |
1,358 |
1,388 |
1,018 |
776 |
1,128 |
2,048 |
2,333 |
4,381 |
Ore mined (000's tonnes) |
674 |
650 |
662 |
626 |
858 |
1,038 |
789 |
603 |
1,392 |
Ore grade (%) |
1.3 |
1.4 |
1.3 |
1.6 |
1.5 |
1.5 |
1.7 |
1.8 |
1.7 |
Processing (3) |
|
|
|
|
|
|
|
|
|
Sulphide ore processed (000's tonnes) |
509 |
470 |
517 |
491 |
511 |
553 |
530 |
474 |
1,004 |
Sulphide ore grade processed (%) |
2.0 |
1.8 |
1.8 |
1.9 |
2.0 |
1.7 |
1.9 |
2.0 |
1.9 |
Recovery (%) |
81 |
85 |
83 |
86 |
84 |
85 |
92 |
86 |
90 |
Copper in concentrate produced (tonnes) |
8,101 |
7,158 |
7,668 |
8,722 |
8,506 |
8,177 |
9,331 |
8,036 |
17,367 |
Gold in concentrate produced (ounces) |
14,699 |
13,060 |
14,191 |
16,300 |
15,423 |
16,011 |
24,771 |
20,371 |
45,142 |
Sulphide Circuit Costs (per lb) (4) |
|
|
|
|
|
|
|
|
|
Sulphide Circuit Total Cash Costs (C1) |
$0.26 |
$0.37 |
$0.37 |
$0.71 |
$0.74 |
$0.96 |
$0.35 |
$0.06 |
$0.21 |
Sulphide Circuit Total Costs (C3) |
$0.76 |
$1.05 |
$0.89 |
$1.14 |
$1.09 |
$1.08 |
$0.66 |
$0.46 |
$0.56 |
Frontier Production Statistics |
Q3 07 |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
FY09 |
Mining |
|
|
|
|
|
|
|
|
|
Waste mined (000's tonnes) |
3,619 |
2,810 |
2,195 |
3,740 |
3,433 |
3,057 |
1,395 |
2,017 |
3,412 |
Ore mined (000's tonnes) |
1,442 |
2,042 |
638 |
1,860 |
1,986 |
2,037 |
1,696 |
2,056 |
3,752 |
Ore grade (%) |
1.0 |
1.2 |
1.3 |
1.4 |
1.2 |
1.2 |
1.2 |
1.3 |
1.3 |
Processing (3) |
|
|
|
|
|
|
|
|
|
Sulphide ore processed (000's tonnes) |
- |
835 |
1,499 |
1,794 |
1,651 |
2,178 |
1,570 |
2,035 |
3,605 |
Sulphide ore grade processed (%) |
- |
1.4 |
1.2 |
1.4 |
1.2 |
1.3 |
1.3 |
1.3 |
1.3 |
Recovery (%) |
- |
73 |
74 |
91 |
96 |
91 |
94 |
92 |
93 |
Copper in concentrate produced (tonnes) |
- |
8,712 |
13,437 |
23,136 |
18,687 |
24,917 |
19,271 |
24,058 |
43,329 |
Sulphide Circuit Costs (per lb) (4) |
|
|
|
|
|
|
|
|
|
Sulphide Circuit Total Cash Costs (C1) |
- |
$1.29 |
$1.70 |
$1.40 |
$1.52 |
$1.53 |
$1.23 |
$0.98 |
$1.09 |
Sulphide Circuit Total Costs (C3) |
- |
$1.59 |
$2.18 |
$1.70 |
$1.90 |
$1.67 |
$1.36 |
$1.12 |
$1.23 |
Bwana/Lonshi Production Statistics |
Q3 07 |
Q4 07 |
Q1 08 |
Q2 08 |
Q3 08 |
Q4 08 |
Q1 09 |
Q2 09 |
FY09 |
Mining |
|
|
|
|
|
|
|
|
|
Waste mined (000's tonnes) |
2,992 |
1,732 |
898 |
1,079 |
117 |
- |
- |
- |
- |
Ore mined (000's tonnes) |
160 |
82 |
37 |
89 |
14 |
- |
- |
- |
- |
Ore grade (%) |
6.8 |
6.1 |
4.4 |
5.3 |
4.3 |
- |
- |
- |
- |
Processing |
|
|
|
|
|
|
|
|
|
Oxide ore processed (000's tonnes) |
353 |
355 |
242 |
234 |
228 |
14 |
- |
- |
- |
Oxide ore grade processed (%) |
2.8 |
1.9 |
0.9 |
0.8 |
0.8 |
0.9 |
- |
- |
- |
Recovery (%) |
85 |
86 |
97 |
84 |
84 |
92 |
- |
- |
- |
Copper cathode produced (tonnes) |
8,305 |
5,864 |
2,208 |
1,496 |
1,620 |
527 |
- |
- |
- |
Acid produced (tonnes) |
67,537 |
72,477 |
66,414 |
74,699 |
90,987 |
64,016 |
63,193 |
32,461 |
95,654 |
Surplus acid (tonnes) |
11 |
- |
10 |
2,174 |
2,071 |
150 |
7,768 |
1,819 |
9,587 |
Oxide Circuit Costs (per lb) (4) |
|
|
|
|
|
|
|
|
|
Oxide Circuit Total Cash Costs (C1) |
$1.81 |
$2.45 |
$3.60 |
$3.94 |
$3.26 |
- |
- |
- |
- |
Oxide Circuit Total Costs (C3) |
$2.25 |
$2.81 |
$4.13 |
$5.47 |
$3.69 |
- |
- |
- |
- |
(1) Recognized at the settlement price or the LME copper price at the end of the respective period.
(2) The provisional adjustment reflects the settlement or provisional price adjustment of prior period copper sales; therefore the sum of the periods will not equal the year to date.
(3) Copper sold or produced does not include tonnes sold or produced prior to achieving commercial production.
(4) For the definition of cash and total costs, reference should be made to the regulatory disclosures section. |
|  |  |