Correspondence 0001104659-24-083279 from Coronado Global Resources Inc. (CODQL) (CIK 0001770561) (CODQL)
Coronado Global Resources Inc. (CODQL) (CIK 0001770561)
Date: July 29, 2024 · CIK: 0001770561 · Accession: 0001104659-24-083279
AI Filing Summary & Sentiment
File numbers found in text: 000-56044
Show Raw Text
CORRESP
1
filename1.htm
July 29,
2024
CORRESPONDENCE FILING VIA EDGAR
U.S.
Securities and Exchange Commission
Division of Corporation Finance
Office of Energy & Transportation
100 F Street, N.E.
Washington, D.C. 20549
Attention: John Coleman
Craig Arakawa
Re:
Coronado Global Resources Inc.
Form 10-K for the Fiscal Year Ended December 31, 2023
Filed February 20, 2024
File No. 000-56044
Ladies and Gentlemen:
Coronado Global Resources, Inc., a Delaware
corporation (the “Company”), is submitting this letter in response to the comment letter from the staff (the “Staff”)
of the Securities and Exchange Commission (the “Commission”), dated June 20, 2024, with respect to the Company’s
Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed February 20, 2024 (“Form 10-K”).
Below are the Company’s responses. For the
convenience of the Staff, the Company has repeated the Staff’s comment before the corresponding response.
Form 10-K for the Fiscal Year Ended December 31, 2023
Item 15. Exhibits, Financial Statement Schedules
96.1, page 163
1. Please revise subsequent technical report summaries for the Curragh Mine Complex to include the entire discounted cash flow analysis
to comply with Item 601(b)(96)(iii)(B)(19) of Regulation S-K. At a minimum this should include material assumptions including line items
in tabular format for production, revenue, operating costs, royalties, taxes, and capital costs for each year for the life of the project.
Additionally we note that you include disclosure on page 11
of the technical report summary explaining that inferred resources have been included in the LOM plan, however have a minimal impact on
the net present value valuation. Please revise to remove the inferred resource from the LOM plan and economic analysis to comply with
Item 1302(e)(6) of Regulation S-K.
United States Securities and Exchange Commission
July 29, 2024
Page 2
Please include a draft of your proposed revisions with
your response. To the extent that the removal of the inferred from the LOM plan and economic analysis is material to the overall report
you should file a revised technical report summary.
Response:
The Company’s acknowledges the Staff’s comment, and will revise subsequent technical report summaries for the Curragh Mine
Complex that it files to (i) include the entire discounted cash flow analysis to comply with Item 601(b)(96)(iii)(B)(19) of Regulation
S-K and (ii) remove the inferred resource from the LOM plan and economic analysis to comply with Item 1302(e)(6) of Regulation
S-K, substantially in the format below.
The Company respectfully advises the Staff that
the removal of the inferred resource from the LOM plan and economic analysis is reflected in the revisions set out below. We consider
the revisions immaterial to the overall Technical Report Summary for the Curragh Mine Complex that the Company filed as Exhibit 96.1
to the Form 10-K. The removal of inferred resources from the cash flow model has reduced the estimated net present value of the project
cash flows to $1,015 million from $1,066 million, as previously disclosed; however, this change does not impact the conclusion of economic
viability supporting the disclosure of the mineral reserves for the Curragh Mine Complex.
Accordingly, the Company does not intend to file
a revised Technical Report Summary for the Curragh Mine Complex at this time.
The following is a draft of the Company’s
proposed revisions to Section 1.9 and Section 19 of the Technical Report Summary for the Curragh Mine Complex that the Company
filed as Exhibit 96.1 to the Form 10-K. The Company will include disclosure in substantially the same format in subsequent technical
report summaries that it files for the Curragh Mine Complex.
1.9 Economic Evaluation
The financial model prepared for this Technical Report Summary (TRS)
was developed to test the economic viability of the Coal Reserves. The results of this financial model are not intended to represent a
bankable feasibility study, required for financing of any current or future mining operations contemplated for the Coronado properties,
but are intended to establish the economic viability of the estimated Coal Reserves. Cash flows are simulated on an annual basis based
on projected production from the Coal Reserves.
The project cash flows, excluding debt service, are calculated by subtracting
direct and indirect operating expenses, tax payments and capital expenditures from revenue. Customer coal pricing have been estimated
based on industry specialists forecasts and appropriate discounts and adjustments applicable to Curragh’s products.
Economic outcomes include capital forecasts and government and contracted
royalty and rebate payments.
United States Securities and Exchange Commission
July 29, 2024
Page 3
As shown in Table 1.4 the Curragh Mine shows positive EBITDA over the
LOM. Overall, Curragh’s operations show positive LOM P&L and EBITDA of over $4.1 billion and $6.3 billion, respectively.
Curragh’s cash flow summary, excluding debt service, is shown
in section 19.2.
Table 1.4: LOM
tonnage, Profit & Loss (P&L) before tax and EBITDA
LOM
LOM
PandL
LOM
EBITDA
Tonnes
Pre-Tax PandL
Per Tonne
EBITDA
Per Tonne
Curragh
223Mt $
4.1 billion
$ 18
$ 6.3 billion
$ 28
Consolidated cash flow from operations is positive over the mine life
with the post-production years showing negative cash flows due to end-of-mine reclamation spending.
Cash flow after tax, but before debt service, generated over the life
of the project was discounted to NPV at a 10.0% discount rate, which represents the risk adjusted return demanded by a hypothetical investor
in Curragh, also referred as the Weighted Average Costs of Capital (WACC). The assessment of an appropriate discount rate is a matter
of judgement considering market pricing information and the characteristics, circumstances and risks specific to the asset generating
the cash flows subject to discounting.
The NPV of the project cash flows is a point in time estimate of potential
economic outcomes with scope for further projects not exhausted. The NPV amounts to approximately USD 1,015 million as a base line only
with outcomes highly dependent upon market based pricing, exchange rates, and various other factors. The financial model prepared for
the TRS was developed to test the economic viability of each coal resource area. The NPV estimate was made for purposes of confirming
the economics for classification of coal reserves and not for purposes of valuing Coronado or its Curragh assets. Mine plans may change
or be optimised to increase cashflow/NPV from the mine. In all cases, the mine production plan assumes the properties are under competent
management.
19.0 Economic
Analysis
19.1 Assumptions, Parameters and Methods
The Mine plan, productivity expectations and cost estimates generally
reflect historical performance by Coronado and efforts have been made to adjust plans and costs to reflect future conditions and comply
with contractual obligations.
The financial model, prepared for this TRS, was developed to test the
economic viability of the Coal Reserve estimate. The results of this financial model are not intended to represent a bankable feasibility
study, required for financing of any current or future mining operations, but are intended to prove the economic viability of the estimated
Coal Reserves.
United States Securities and Exchange Commission
July 29, 2024
Page 4
On an unlevered basis, the NPV of the project cash flows after taxes
was estimated for the purpose of classifying Coal Reserves. The project cash flows, excluding debt service, are calculated by subtracting
direct and indirect operating expenses and capital expenditures from revenue. Revenue is derived from long term forward price estimates
observed at December 2023. The revenue pricing assumptions used in this cashflow model are outlined in section 16.2 of this TRS.
Both upstream and downstream costs are calculated based on site knowledge of costs profiles and contractor obligations. Net cash flows
incorporate applicable state and federal taxes plus progressive reclamation obligations to the end of mine closure. All cash flows are
denominated in nominal USD incorporating inflation of 2.5% in FY24 and 2.0% thereafter.
All figures are reported in USD millions unless otherwise stated and
volume related data is reported on a metric tonne basis. The net present value of the projected cash flows have been calculated adopting
a 10% post-tax discount rate.
The projection model also includes notional income tax calculations
at the Curragh level adopting a federal tax rate of 30%. To the extent the mine generates net operating losses for tax purposes, the losses
are carried over to offset future taxable income. The terms “cash flows” and “project cash flows” used in this
report refer to after tax, unlevered cash flows.
19.2 Cash Flow Model
As shown in Table 19-1, the Curragh Mine shows positive EBITDA
over the LOM. Overall, Coronado’s consolidated operations show positive LOM P&L and EBITDA of $4.1 billion and $6.3 billion,
respectively.
Table 19-1: Life-of-Mine Tonnage, P&L before
Tax, and EBITDA
LOM
LOM
PandL
LOM
EBITDA
Tonnes
Pre-Tax PandL
Per Tonne
EBITDA
Per Tonne
Curragh
223Mt $
4.1 billion
$ 18
$ 6.3 billion
$ 28
United States Securities and Exchange Commission
July 29, 2024
Page 5
A summary of the key financial performance metrics projected through
2031 is provided below in Table 19-2.
Table 19-2: Summary of Curragh Key Financial
Performance Metrics (2024-2031)
Rest
of
Total
2024
2025
2026
2027
2028
2029
2030
2031
LOM
Avg.1
ROM Production Tonnes (Mt)
290.3
13.8
16.6
16.4
16.4
16.9
16.7
16.7
16.8
14.5
Yield (%)
77 %
83 %
81 %
82 %
82 %
80 %
79 %
80 %
76 %
74 %
Saleable Production Tonnes (Mt)
223.4
11.5
13.5
13.5
13.5
13.5
13.2
13.3
12.9
10.7
Met Tonnes (Mt)
161.1
8.4
9.8
9.5
10.3
10.2
10.6
9.7
9.9
7.5
Thermal Tonnes (Mt)
62.4
3.2
3.7
4.0
3.2
3.3
2.9
3.5
3.4
3.2
Total Saleable Tonnes (Mt)
223.4
11.5
13.5
13.5
13.5
13.5
13.5
13.2
13.3
10.7
Cash Costs per Tonne ($/t)
Mine cash costs
83.9
77.0
78.0
77.5
80.9
81.2
83.7
85.7
87.2
86.1
Freight costs
19.9
15.0
15.3
15.7
17.9
19.0
19.3
19.7
19.5
21.9
Royalties and rebates
23.1
29.3
21.8
21.6
16.4
15.7
19.7
19.0
20.7
25.5
SG&A and other costs
4.1
6.6
3.4
1.0
6.3
3.4
5.0
4.0
4.1
4.1
Total Cash Costs
131.0
127.8
118.6
115.8
121.5
119.4
127.8
128.4
131.4
137.5
EBITDA per Tonne ($/t)
28.0
9.8
6.6
9.9
16.6
23.0
27.0
23.8
25.1
30.7
Expansion CapEx ($M))
456
50
50
36
0
49
49
63
78
80
Sustaining CapEx ($M)
1,334
55
50
56
64
66
74
89
73
808
Total CapEx ($M)
1,790
105
100
92
64
115
123
153
151
888
1 For expansion and sustaining CapEx, the table presents
total investment in millions of dollars.
United States Securities and Exchange Commission
July 29, 2024
Page 6
After Tax Cash Flows were developed in order to calculate the NPV
for this Property. The projections adopt a life of mine average exchange rate of 0.69 which has been assessed having regard to exchange
rate forward curves, economic specialists’ forecasts and broker consensus as at 31 December 2023. The NPV is estimated to
be US$1,015 million at a discount rate of 10.0%. A summary of the Curragh after-tax cash flow is shown in Table 19-3.
Table 19-3: Project Cash Flow Summary
US$ million
(nominal)
2024
2025
2026
2027
2028
2029
2030
Production &
sales (Mt)
11.5
13.5
13.5
13.5
13.5
13.5
13.2
Revenue
1,584
1,688
1,696
1,865
1,920
2,089
2,010
Operating costs
(1,134 )
(1,305 )
(1,271 )
(1,419 )
(1,398 )
(1,458 )
(1,445 )
Royalties & rebates
(337 )
(294 )
(292 )
(222 )
(212 )
(266 )
(251 )
EBITDA
113
89
133
224
310
365
314
Payable income tax
(5 )
0
(11 )
(43 )
(63 )
(78 )
(59 )
Working capital movement
4
38
(29 )
15
(17 )
7
(1 )
Capex
(105 )
(100 )
(92 )
(64 )
(115 )
(123 )
(153 )
Rehabilitation
costs
(9 )
(5 )
(4 )
(4 )
(5 )
(4 )
(5 )
Free
cash flow
(2 )
22
(3 )
128
110
166
96
US$ million (nominal)
2031
2032
2033
2034
2035
2036
2037
Production &
sales tonnes (Mt)
13.3
12.9
13.2
13.0
13.3
12.4
12.4
Revenue
2,085
2,102
2,155
2,113
2,304
2,129
2,238
Operating costs
(1,475 )
(1,488 )
(1,461 )
(1,365 )
(1,407 )
(1,321 )
(1,342 )
Royalties & rebates
(275 )
(295 )
(304 )
(297 )
(346 )
(321 )
(325 )
EBITDA
335
319
390
451
551
486
571
Payable income tax
(63 )
(57 )
(86 )
(104 )
(133 )
(116 )
(140 )
Working capital movement
(6 )
2
(11 )
(23 )
(9 )
(6 )
(17 )
Capex
(151 )
(148 )
(80 )
(92 )
(93 )
(82 )
(94 )
Rehabilitation
costs
(9 )
(8 )
(9 )
(9 )
(10 )
(7 )
(7 )
Free
cash flow
106
107
204
224
306
275
312
US$ million (nominal)
2038
2039
2040
2041
2042
2043
2044
Production &
sales tonnes (Mt)
10.0
9.9
9.3
8.3
3.2
0.0
0.0
Revenue
1,823
1,839
1,764
1,538
583
0
0
Operating costs
(1,115 )
(1,066 )
(1,031 )
(969 )
(646 )
0
0
Royalties & rebates
(265 )
(273 )
(267 )
(229 )
(86 )
0
0
EBITDA
444
500
467
339
(149 )
0
0
Payable income tax
(105 )
(122 )
(113 )
(75 )
0
0
0
Working capital movement
(7 )
(30 )
(18 )
0
33
(43 )
0
Capex
(67 )
(68 )
(68 )
(63 )
(33 )
0
0
Rehabilitation
costs
(10 )
(10 )
(10 )
(12 )
(21 )
(24 )
(25 )
Free
cash flow
255
270
259
189
(170 )
(66 )
(25 )
United States Securities and Exchange Commission
July 29, 2024
Page 7
US$ million
(nominal)
2045
2046
2047
2048
2049
2050
2051
Production &
sales tonnes (Mt)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Revenue
0
0
0
0
0
0