Coeur Reports Second Quarter 2017 Results
![Coeur Reports Second Quarter 2017 Results](https://www.goldseiten.de/media/goldseiten-news.jpg)
Coeur Mining Inc. (the “Company” or “Coeur”) (NYSE: CDE) today reported second quarter 2017 financial results, posting revenue of $173.4 million, net loss of $11.0 million, or $0.06 per share, and adjusted net loss1 of $2.5 million, or $0.01 per share. Second quarter cash flow from operating activities was $29.3 million, adjusted EBITDA1 was $33.4 million, and free cash flow1 was $(8.2) million. Second quarter results reflect significantly higher levels of investment in long-term growth through exploration expense and capital expenditures as well as a $9.3 million one-time expense from the early retirement of debt.
- Quarterly silver and gold production down - As reported on July 6, 2017, second quarter silver and gold production were 4.0 million ounces and 82,819 ounces, respectively, or 8.9 million silver equivalent ounces (AgEqOz)1, representing declines of 3% quarter-over-quarter and 7% year-over-year. Palmarejo’s production increased significantly year-over-year due to higher underground mining rates. Rochester’s production declined year-over-year due to fewer tons placed in the quarter. Kensington’s quarterly production declined year-over-year due to lower grades, which are expected to increase during the second half of 2017. Wharf’s production was lower as expected year-over-year due to lower grades, which is expected to be offset by higher mining rates during the second half of 2017. San Bartolomé’s production was lower due to a lack of water and fewer higher-grade third-party ore purchases during the quarter
- Higher second quarter costs per ounce driven by lower production - Second quarter companywide all-in sustaining costs (AISC) and adjusted AISC per average spot AgEqOz1 were $15.90 and $15.73, respectively. Costs related to accessing higher-grade material during the second half of 2017 impacted second quarter costs at Rochester (pre-stripping), Kensington (expensed development and paste backfill) and Palmarejo (ground support). Lower grades and pad timing and sequencing led to higher costs per ounce at Wharf. Higher diesel costs and reagent consumption also contributed to temporarily higher costs, which are expected to reverse during the second half of 2017
- Significant investments in long-term growth; key development projects on-schedule - Quarterly exploration expense increased to $7.8 million, up nearly 50% from first quarter and 250% compared to the second quarter of 2016. Second quarter capital expenditures increased by approximately 60% quarter-over-quarter and year-over-year to $37.5 million. Rochester's Stage IV leach pad expansion has now been commissioned, the Jualin deposit at Kensington is on-track to begin production in late 2017, and mining rates at the Independencia deposit at Palmarejo are now above 1,400 tons per day after temporarily declining in the second quarter
- Accomplished key balance sheet initiatives - The Company successfully refinanced 7.875% senior notes due 2021 with 5.875% senior notes due 2024. Quarterly interest expense declined 66%. Balance sheet repositioning has led to credit ratings upgrades by both agencies. Cash and cash equivalents were $250.0 million at June 30, 2017, up from $162.2 million at year-end. Additionally, cash flow from operating activities and free cash flow1 were impacted by the acceleration of interest on the repurchased senior notes of $5.1 million, which would have otherwise been paid on August 1, 2017
- Modifications to full-year guidance - Full-year production guidance was revised on July 6, 2017 by increasing Wharf's expected gold production and decreasing San Bartolomé's expected silver production. As a result, Wharf's full-year cost guidance range has been reduced and San Bartolomé's full-year cost guidance range has been increased. Full-year companywide cost guidance remains unchanged
- Further portfolio enhancements - The Company agreed to sell the Endeavor silver stream and other non-core royalties for total consideration of $13.0 million. The transaction is expected to close in the third quarter of 2017. Investments totaling approximately $12 million through mid-July were made in six earlier-stage silver and gold companies
“We accomplished or advanced several strategic priorities during the quarter that are critical to achieving our full-year and longer-term objectives," said Mitchell J. Krebs, Coeur's President and Chief Executive Officer. “Our stepped-up exploration programs targeting higher-grade mineralization at Palmarejo and Kensington are yielding positive results, we significantly strengthened our balance sheet, the development of Jualin remains on-track to commence production later in the year, and we have now begun to stack ore on the new Stage IV leach pad at Rochester.
“Through the first half of the year, we generated $84.6 million of cash flow from operating activities and $23.1 million of free cash flow. As we enter the second half of the year, we anticipate higher production from all five of our operations: Palmarejo due to the rising mining rates we are now seeing from Independencia, Kensington due to higher expected gold grades from three separate areas in the mine, Rochester and Wharf due to higher anticipated mining and crushing rates, and San Bartolomé due to an expected increase in third party ore purchases. Based on these production increases, together with lower expected unit costs, we anticipate delivering additional free cash flow during the remainder of the year.
"Upcoming milestones include initial production from Jualin and the release of an updated Preliminary Economic Assessment (PEA) for La Preciosa, both expected later this year, as well as updated technical reports for Kensington and Rochester planned for early 2018. The updated technical report for Rochester is expected to reflect several operating and capital enhancements, and the updated technical report for Kensington will incorporate the results of the Company's ongoing drill program in Alaska, particularly at Jualin.”
Financial and Operating Highlights (Unaudited) | |||||||||||||||||||
(Amounts in millions, except per share amounts, gold ounces produced & sold, and per-ounce metrics) | 2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | ||||||||||||||
Revenue | $ | 173.4 | $ | 206.1 | $ | 159.2 | $ | 176.2 | $ | 182.0 | |||||||||
Costs Applicable to Sales | $ | 125.6 | $ | 132.7 | $ | 102.0 | $ | 105.4 | $ | 100.5 | |||||||||
General and Administrative Expenses | $ | 7.0 | $ | 10.1 | $ | 6.6 | $ | 7.1 | $ | 7.4 | |||||||||
Net Income (Loss) | $ | (11.0 | ) | $ | 18.7 | $ | (8.3 | ) | $ | 69.6 | $ | 14.5 | |||||||
Net Income (Loss) Per Share | $ | (0.06 | ) | $ | 0.10 | $ | (0.03 | ) | $ | 0.42 | $ | 0.09 | |||||||
Adjusted Net Income (Loss)1 | $ | (2.5 | ) | $ | 7.0 | $ | 2.8 | $ | 38.6 | $ | 16.9 | ||||||||
Adjusted Net Income (Loss)1 Per Share | $ | (0.01 | ) | $ | 0.04 | $ | 0.01 | $ | 0.23 | $ | 0.11 | ||||||||
Weighted Average Shares Outstanding | 179.2 | 178.9 | 178.6 | 161.0 | 157.9 | ||||||||||||||
EBITDA1 | $ | 23.6 | $ | 73.4 | $ | 27.4 | $ | 50.9 | $ | 62.1 | |||||||||
Adjusted EBITDA1 | $ | 33.4 | $ | 56.6 | $ | 44.0 | $ | 62.7 | $ | 72.0 | |||||||||
Cash Flow from Operating Activities | $ | 29.3 | $ | 55.3 | $ | 25.5 | $ | 47.8 | $ | 45.9 | |||||||||
Capital Expenditures | $ | 37.5 | $ | 24.0 | $ | 29.9 | $ | 25.6 | $ | 23.3 | |||||||||
Free Cash Flow1 | $ | (8.2 | ) | $ | 31.3 | $ | (4.5 | ) | $ | 14.6 | $ | 12.2 | |||||||
Cash, Equivalents & Short-Term Investments | $ | 250.0 | $ | 210.0 | $ | 162.2 | $ | 222.5 | $ | 257.6 | |||||||||
Total Debt2 | $ | 284.8 | $ | 219.1 | $ | 210.9 | $ | 401.7 | $ | 511.1 | |||||||||
Average Realized Price Per Ounce – Silver | $ | 16.98 | $ | 17.61 | $ | 16.64 | $ | 19.61 | $ | 17.38 | |||||||||
Average Realized Price Per Ounce – Gold | $ | 1,206 | $ | 1,149 | $ | 1,170 | $ | 1,317 | $ | 1,255 | |||||||||
Silver Ounces Produced | 4.0 | 3.9 | 3.9 | 3.5 | 4.0 | ||||||||||||||
Gold Ounces Produced | 82,819 | 88,218 | 102,500 | 84,871 | 92,727 | ||||||||||||||
Silver Equivalent Ounces Produced1 | 8.9 | 9.2 | 10.0 | 8.6 | 9.6 | ||||||||||||||
Silver Ounces Sold | 4.1 | 4.5 | 3.4 | 3.4 | 4.0 | ||||||||||||||
Gold Ounces Sold | 86,194 | 110,874 | 87,108 | 83,389 | 88,543 | ||||||||||||||
Silver Equivalent Ounces Sold1 | 9.3 | 11.1 | 8.6 | 8.4 | 9.3 | ||||||||||||||
Silver Equivalent Ounces Sold (Average Spot)1 | 10.4 | 12.2 | 9.6 | 9.1 | 10.6 | ||||||||||||||
Adjusted CAS per AgEqOz1 | $ | 12.91 | $ | 11.38 | $ | 12.05 | $ | 12.10 | $ | 10.71 | |||||||||
Adjusted CAS per Average Spot AgEqOz1 | $ | 12.00 | $ | 10.63 | $ | 11.34 | $ | 11.64 | $ | 9.90 | |||||||||
Adjusted CAS per AuEqOz1 | $ | 860 | $ | 791 | $ | 676 | $ | 712 | $ | 644 | |||||||||
Adjusted AISC per AgEqOz1 | $ | 17.64 | $ | 15.02 | $ | 16.13 | $ | 16.46 | $ | 14.82 | |||||||||
Adjusted AISC per Average Spot AgEqOz1 | $ | 15.73 | $ | 13.66 | $ | 14.52 | $ | 15.23 | $ | 12.95 | |||||||||
Financial Results
Second quarter revenue was $173.4 million, 16% lower than the first quarter, which benefited from metal inventory carried over from the fourth quarter of 2016. Silver sales contributed 40%, while gold sales contributed 60%. The Company's U.S. operations generated 55% of second quarter revenue. Average realized silver and gold prices were $16.98 and $1,206 per ounce, respectively, representing a decrease of 4% and an increase of 5% quarter-over-quarter. The average realized gold price reflects the sale of 9,683 ounces to Franco-Nevada at a price of $800 per ounce under the gold stream at Palmarejo.
Costs applicable to sales were $125.6 million for the quarter, decreasing 5% versus the first quarter due to lower silver and gold ounces sold, which was partially offset by higher unit costs. General and administrative expenses were $7.0 million, 31% lower than in the first quarter due to lower outside services and employee-related costs. Interest expense, net of capitalized interest, decreased 66% to $3.7 million compared to $10.9 million in the second quarter of 2016 primarily due to lower debt levels and a lower coupon on the new senior notes due 2024.
The successful refinancing of the Company’s senior notes during the quarter resulted in two notable one-time impacts to financial results. Net income and EBITDA1 reflected a $9.3 million one-time expense related to the early redemption of debt, while cash flow from operating activities and free cash flow1 were impacted by the acceleration of $5.1 million of interest, which would have otherwise been paid on August 1, 2017.
Second quarter financial performance was also impacted by higher year-over-year and quarter-over-quarter exploration expense, while free cash flow1 specifically was reduced by higher capital expenditures in the quarter related to key capital projects at Palmarejo, Rochester, and Kensington that are expected to lead to higher production, higher grades, and lower unit costs in the second half of the year.
Operations
Highlights of second quarter 2017 results for each of the Company's operating segments are provided below.
Palmarejo, Mexico | ||||||||||
(Dollars in millions, except per ounce amounts) | 2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | |||||
Underground Operations: | ||||||||||
Tons mined | 335,856 | 355,793 | 293,706 | 253,681 | 283,971 | |||||
Average silver grade (oz/t) | 4.98 | 4.84 | 5.00 | 3.96 | 5.40 | |||||
Average gold grade (oz/t) | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | |||||
Surface Operations: | ||||||||||
Tons mined | — | — | — | — | 1,695 | |||||
Average silver grade (oz/t) | — | — | — | — | 7.77 | |||||
Average gold grade (oz/t) | — | — | — | — | 0.07 | |||||
Processing: | ||||||||||
Total tons milled | 335,428 | 360,383 | 287,569 | 274,644 | 270,142 | |||||
Average recovery rate – Ag | 87.3% | 86.5% | 89.1% | 85.5% | 89.5% | |||||
Average recovery rate – Au | 91.1% | 93.7% | 90.4% | 77.7% | 86.4% | |||||
Silver ounces produced (000's) | 1,457 | 1,531 | 1,269 | 933 | 1,307 | |||||
Gold ounces produced | 24,292 | 30,792 | 23,906 | 16,608 | 18,731 | |||||
Silver equivalent ounces produced1 (000's) | 2,914 | 3,378 | 2,703 | 1,930 | 2,431 | |||||
Silver ounces sold (000's) | 1,484 | 1,965 | 937 | 778 | 1,350 | |||||
Gold ounces sold | 25,191 | 41,045 | 15,558 | 11,410 | 19,214 | |||||
Silver equivalent ounces sold1 (000's) | 2,996 | 4,427 | 1,872 | 1,462 | 2,502 | |||||
Silver equivalent ounces sold1 (average spot) (000's) | 3,324 | 4,837 | 2,042 | 1,555 | 2,792 | |||||
Metal sales | $53.2 | $77.7 | $32.5 | $30.7 | $48.3 | |||||
Costs applicable to sales | $33.9 | $43.0 | $20.9 | $16.0 | $22.9 | |||||
Adjusted CAS per AgEqOz1 | $11.21 | $9.68 | $11.01 | $10.70 | $9.02 | |||||
Adjusted CAS per average spot AgEqOz1 | $10.11 | $8.87 | $10.11 | $10.05 | $8.09 | |||||
Exploration expense | $3.1 | $1.6 | $2.4 | $1.3 | $0.6 | |||||
Cash flow from operating activities | $18.8 | $50.5 | $(1.7) | $13.7 | $11.3 | |||||
Sustaining capital expenditures (excludes capital lease payments) | $6.1 | $5.0 | $3.9 | $6.7 | $5.5 | |||||
Development capital expenditures | $5.1 | $1.2 | $4.2 | $3.3 | $3.4 | |||||
Total capital expenditures | $11.2 | $6.2 | $8.1 | $10.0 | $8.9 | |||||
Free cash flow (before royalties) | $7.6 | $44.3 | $(9.8) | $3.7 | $2.4 | |||||
Gold production royalty payments | $— | $— | $— | $7.6 | $10.5 | |||||
Free cash flow1 | $7.6 | $44.3 | $(9.8) | $(3.9) | $(8.1) |
- Average mining rates at Guadalupe remained flat quarter-over-quarter at 2,600 tons per day, while average mining rates at Independencia decreased to approximately 1,000 tons per day in the second quarter from 1,225 tons per day in the first quarter due to additional ground support measures required during April and May. Mining rates at Independencia are expected to accelerate in the second half with mining rates at Independencia reaching approximately 1,400 tons per day in July
- Silver equivalent1 production of 2.9 million ounces was 14% lower quarter-over-quarter and 20% higher year-over-year. Metal sales for the quarter were in-line with production yet lower than in the first quarter, which benefited from a reduction in inventory carried over from the fourth quarter of 2016
- Second quarter adjusted CAS per average spot AgEqOz1 was $10.11, increasing 14% quarter-over-quarter and 25% year-over-year. The increase in costs was primarily due to lower mining rates and additional costs at Independencia associated with areas requiring additional ground support, which led to the mining of lower grade stopes. Higher mining rates and a return to the higher grade stopes are expected to drive higher production and lower unit costs in the second half of 2017
- Quarterly free cash flow1 totaled $7.6 million, bringing year-to-date free cash flow to $51.9 million. Despite higher anticipated capital expenditures in the third quarter, free cash flow1 is expected to increase due to higher production levels and lower unit costs
- Exploration expense nearly doubled compared to the first quarter to $3.1 million to accelerate resource expansion and new target definition efforts
- Gold sales to Franco-Nevada under the gold stream agreement were 9,683 ounces at a price of $800 per ounce. For the full year, the Company expects 40% - 45% of Palmarejo's gold sales to be to Franco-Nevada at $800 per ounce
- Full-year guidance remains unchanged with production expected to be 6.5 - 7.0 million ounces of silver and 110,000 - 120,000 ounces of gold, or 13.1 -14.2 million AgEqOz1, at CAS per AgEqOz1 of $10.00 - $10.50 on a 60:1 silver equivalent basis
Rochester, Nevada | ||||||||||
(Dollars in millions, except per ounce amounts) | 2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | |||||
Ore tons placed | 4,493,100 | 3,513,708 | 3,878,487 | 4,901,039 | 6,402,013 | |||||
Average silver grade (oz/t) | 0.53 | 0.58 | 0.57 | 0.54 | 0.54 | |||||
Average gold grade (oz/t) | 0.003 | 0.002 | 0.002 | 0.003 | 0.003 | |||||
Silver ounces produced (000's) | 1,156 | 1,127 | 1,277 | 1,161 | 1,197 | |||||
Gold ounces produced | 10,745 | 10,356 | 14,231 | 12,120 | 13,940 | |||||
Silver equivalent ounces produced1 (000's) | 1,801 | 1,749 | 2,131 | 1,888 | 2,033 | |||||
Silver ounces sold (000's) | 1,135 | 1,289 | 1,205 | 1,163 | 1,137 | |||||
Gold ounces sold | 10,658 | 13,592 | 12,988 | 11,751 | 12,909 | |||||
Silver equivalent ounces sold1 (000's) | 1,774 | 2,104 | 1,984 | 1,868 | 1,912 | |||||
Silver equivalent ounces sold1 (average spot) (000's) | 1,913 | 2,240 | 2,128 | 1,963 | 2,106 | |||||
Metal sales | $32.8 | $39.0 | $36.2 | $37.9 | $35.8 | |||||
Costs applicable to sales | $24.2 | $26.4 | $23.7 | $21.8 | $21.7 | |||||
Adjusted CAS per AgEqOz1 | $13.54 | $12.57 | $11.99 | $11.56 | $11.30 | |||||
Adjusted CAS per average spot AgEqOz1 | $12.56 | $11.81 | $11.16 | $11.02 | $10.24 | |||||
Exploration expense | $0.3 | $0.1 | $0.4 | $0.1 | $0.2 | |||||
Cash flow from operating activities | $(1.1) | $5.7 | $7.6 | $9.5 | $9.2 | |||||
Sustaining capital expenditures (excludes capital lease payments) | $1.1 | $0.2 | $1.5 | $1.2 | $2.6 | |||||
Development capital expenditures | $12.7 | $10.4 | $4.3 | $2.2 | $1.3 | |||||
Total capital expenditures | $13.8 | $10.6 | $5.8 | $3.4 | $3.9 | |||||
Free cash flow1 | $(14.9) | $(4.9) | $1.8 | $6.1 | $5.3 |
- Tons placed increased nearly 30% quarter-over-quarter as crushing rates recovered from record rainfall during the first quarter. Silver and gold production increased 3% and 4%, respectively, to 1.2 million ounces and 10,745 ounces compared to the first quarter. Higher production is expected in the second half of 2017 due in part to the impact of increased tons placed in the second quarter
- Adjusted CAS per average spot AgEqOz1 increased 6% quarter-over-quarter and 23% year-over-year to $12.56. Elevated unit costs during the quarter were related to increased waste stripping activity to expose higher expected gold grades. The costs associated with supporting this increased stripping impacted the second quarter but will be discontinued at the end of July. Processing costs were also higher in the quarter due to increased use of cyanide to offset dilution caused by record rainfall in the first half of the year. Higher production and lower unit costs are anticipated in the second half of the year following the commissioning of the Stage IV leach pad expansion, completion of recent waste stripping, higher expected gold grades, production ounces resulting from the 30% increase in tons placed in the second quarter, and normalization of cyanide usage
- Negative quarterly free cash flow1 of $14.9 million was driven by higher stripping rates and higher capital expenditures related to the Stage IV leach pad expansion. Higher production and lower capital expenditures are expected to drive positive free cash flow1 at Rochester in the second half of the year
- The Company repurchased the Rochester net smelter return royalty obligation for $5.0 million in cash, recording a pre-tax gain of $2.3 million
- Rochester was awarded the top 2017 Mine Operator Safety Award in the Medium Surface Operations category by the Nevada Mining Association during the second quarter. Several of Rochester's employees were also awarded 2017 Individual Safety Awards for their dedication to safety
- Production guidance for the full year remains unchanged at 4.2 - 4.7 million ounces of silver and 47,000 - 52,000 ounces of gold, or 7.0 - 7.8 million AgEqOz1, at CAS per AgEqOz1 of $11.50 - $12.00 on a 60:1 silver equivalent basis
Kensington, Alaska | ||||||||||
(Dollars in millions, except per ounce amounts) | 2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | |||||
Tons milled | 163,163 | 165,895 | 163,410 | 140,322 | 157,117 | |||||
Average gold grade (oz/t) | 0.17 | 0.17 | 0.22 | 0.20 | 0.22 | |||||
Average recovery rate | 93.2% | 94.0% | 94.4% | 94.8% | 94.1% | |||||
Gold ounces produced | 26,424 | 26,197 | 33,688 | 26,459 | 32,210 | |||||
Gold ounces sold | 29,031 | 32,144 | 28,864 | 30,998 | 30,178 | |||||
Metal sales | $35.6 | $38.0 | $34.2 | $40.2 | $36.5 | |||||
Costs applicable to sales | $28.0 | $28.4 | $23.0 | $26.7 | $22.6 | |||||
Adjusted CAS per AuOz1 | $952 | $884 | $801 | $859 | $740 | |||||
Exploration expense | $2.0 | $0.8 | $1.3 | $1.2 | $1.0 | |||||
Cash flow from operating activities | $7.0 | $4.5 | $11.4 | $18.0 | $7.7 | |||||
Sustaining capital expenditures (excludes capital lease payments) | $3.7 | $2.5 | $8.9 | $5.2 | $4.3 | |||||
Development capital expenditures | $4.9 | $3.0 | $3.7 | $3.4 | $3.2 | |||||
Total capital expenditures | $8.6 | $5.5 | $12.6 | $8.6 | $7.5 | |||||
Free cash flow1 | $(1.6) | $(1.0) | $(1.2) | $9.4 | $0.2 |
- Gold production of 26,424 ounces was relatively unchanged compared to the first quarter and 18% lower year-over-year primarily due to lower grades. As previously noted, higher grades and production are expected in the second half of the year
- Gold sales decreased 10% quarter-over-quarter to 29,031 ounces, primarily due to elevated sales in the first quarter resulting from an inventory carryover from the fourth quarter of 2016
- Adjusted CAS per gold ounce (AuOz)1 were $952, representing an increase of 8% over the first quarter. Higher costs in the quarter were due to the mining of lower grade stopes caused by lower-than-planned paste backfill rates and expensed underground development to gain access to higher-grade stopes in the Kensington Main deposit
- The mine plan in the second half of the year anticipates mining from higher grade areas, which is expected to lead to increased production and lower unit costs
- Development of the Jualin deposit remains on track for initial production later this year
- Exploration expense more than doubled compared to the first quarter to $2.0 million as efforts accelerated to extend and expand the Jualin deposit and to drill structures located in the Kensington Main deposit
- Guidance for the full year remains unchanged at 120,000 - 125,000 ounces of gold at CAS per AuOz1 of $800 - $850
Wharf, South Dakota | ||||||||||
(Dollars in millions, except per ounce amounts) | 2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | |||||
Ore tons placed | 993,167 | 1,292,181 | 1,178,803 | 1,199,008 | 915,631 | |||||
Average silver grade (oz/t) | 0.19 | 0.22 | 0.29 | 0.24 | 0.28 | |||||
Average gold grade (oz/t) | 0.024 | 0.027 | 0.027 | 0.033 | 0.037 | |||||
Gold ounces produced | 21,358 | 20,873 | 30,675 | 29,684 | 27,846 | |||||
Silver ounces produced (000's) | 13 | 20 | 32 | 25 | 35 | |||||
Gold equivalent ounces produced1 | 21,568 | 21,207 | 31,202 | 30,106 | 28,433 | |||||
Silver ounces sold (000's) | 11 | 33 | 30 | 17 | 33 | |||||
Gold ounces sold | 21,314 | 24,093 | 29,698 | 29,230 | 26,242 | |||||
Gold equivalent ounces sold1 | 21,495 | 24,636 | 30,204 | 29,508 | 26,786 | |||||
Metal sales | $27.0 | $30.3 | $35.5 | $39.3 | $34.0 | |||||
Costs applicable to sales | $15.8 | $16.3 | $16.9 | $19.7 | $14.3 | |||||
Adjusted CAS per AuEqOz1 | $737 | $670 | $556 | $559 | $534 | |||||
Exploration expense | $— | $— | $— | $— | $— | |||||
Cash flow from operating activities | $8.8 | $8.6 | $15.4 | $21.1 | $16.2 | |||||
Sustaining capital expenditures (excludes capital lease payments) | $1.5 | $0.9 | $1.3 | $0.6 | $1.5 | |||||
Development capital expenditures | $— | $— | $— | $— | $— | |||||
Total capital expenditures | $1.5 | $0.9 | $1.3 | $0.6 | $1.5 | |||||
Free cash flow1 | $7.3 | $7.7 | $14.1 | $20.5 | $14.7 |
- Gold production increased 2% quarter-over-quarter to 21,358 ounces. Year-over-year, gold production decreased 23% due to fewer tons mined from the higher-grade Golden Reward deposit, the remainder of which is expected to be mined in the third quarter
- Gold sales of 21,314 ounces were in-line with production
- Adjusted CAS per AuEqOz1 increased 10% quarter-over-quarter and 38% year-over-year to $737 due primarily to a lower gold grade. Lower tons placed and higher unit costs were also attributable to timing of pad off-loading. Mining rates are expected to increase during the second half of 2017 as a result of a larger haul truck fleet and improvements made to the crusher and processing facility over the past 18 months
- During the quarter, Wharf generated $7.3 million of free cash flow1, bringing year-to-date free cash flow1 to $15.0 million. Wharf has generated cumulative free cash flow1 of $101.4 million since its acquisition in February 2015 for $99 million
- As published on July 6, 2017, full-year gold production guidance increased from 85,000 - 90,000 ounces to 90,000 - 95,000 ounces. Wharf's full-year cost guidance has been revised lower from CAS per AuEqOz1 of $775 - $825 to $700 - $750
San Bartolomé, Bolivia | ||||||||||
(Dollars in millions, except per ounce amounts) | 2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | |||||
Tons milled | 417,784 | 384,267 | 368,131 | 450,409 | 440,441 | |||||
Average silver grade (oz/t) | 3.31 | 3.49 | 3.96 | 3.43 | 3.79 | |||||
Average recovery rate | 92.8% | 90.7% | 86.3% | 88.7% | 87.4% | |||||
Silver ounces produced (000's) | 1,285 | 1,215 | 1,259 | 1,370 | 1,458 | |||||
Silver ounces sold (000's) | 1,398 | 1,148 | 1,218 | 1,391 | 1,418 | |||||
Metal sales | $23.8 | $20.6 | $19.9 | $27.5 | $25.2 | |||||
Costs applicable to sales | $23.4 | $18.2 | $17.3 | $20.8 | $18.6 | |||||
Adjusted CAS per AgOz1 | $15.96 | $15.88 | $13.97 | $14.40 | $12.97 | |||||
Exploration expense | $— | $— | $— | $— | $— | |||||
Cash flow from operating activities | $5.2 | $11.3 | $4.1 | $8.6 | $11.2 | |||||
Sustaining capital expenditures (excludes capital lease payments) | $0.4 | $0.4 | $1.8 | $3.0 | $1.3 | |||||
Development capital expenditures | $— | $— | $— | $— | $— | |||||
Total capital expenditures | $0.4 | $0.4 | $1.8 | $3.0 | $1.3 | |||||
Free cash flow1 | $4.8 | $10.9 | $2.3 | $5.6 | $9.9 |
- Second quarter production increased 6% to 1.3 million silver ounces, primarily due to process enhancements that improved recovery rates; year-over-year, production declined 12% as a result of lower third-party ore purchases and the continued effects of drought conditions in the Potosí region of Bolivia
- Timing of sales lifted silver sales to 1.4 million ounces, 22% higher quarter-over-quarter
- Adjusted CAS per silver ounce (AgOz)1 of $15.96 were flat compared to the first quarter. Increased high-grade third party ore purchases are expected to result in lower unit costs in the second half of the year
- Free cash flow1 for the second quarter was $4.8 million, bringing total year-to-date free cash flow to $15.7 million
- On July 6, 2017, full-year production guidance was lowered to 5.0 - 5.4 million ounces of silver from 5.4 - 5.9 million ounces due to challenges associated with persistent drought conditions. As a result, cost guidance has been revised from CAS per AgOz1 of $14.00 - $14.50 to $15.75 - $16.25
Exploration
Second quarter expensed exploration increased $2.5 million to $7.8 million compared to the first quarter, while capitalized exploration increased from $2.3 million in the first quarter to $2.9 million. At quarter-end, the Company had 18 drill rigs active across its portfolio compared to 11 one year earlier.
Second Quarter Exploration Highlights
- Nine drill rigs were active at Palmarejo targeting resource conversion at Guadalupe and Independencia as well as discovery and resource expansion at several locations. During the quarter, 89,001 feet (27,128 meters) were drilled compared to 50,930 feet (15,523 meters) during the first quarter. Drill results continue to be encouraging. Of the nine drill rigs, three are focusing on expanding the Nación - Dana deposit located between Independencia and Guadalupe. Two additional rigs are targeting new discoveries in the Guadalupe footwall and exploring new structures between Guadalupe and Nación from underground. One drill rig is currently targeting the La Bavisa structure located north-northeast of Independencia while one additional drill is focused on two new targets - Hidalgo and Reforma - located near Independencia North
- Drilling at Kensington accelerated with an expanded focus on both resource conversion and expansion of the Jualin deposit. 43,341 feet (13,210 meters) of drilling was completed during the second quarter compared to 14,654 feet (4,467 meters) in the first quarter. Two surface rigs continue to target extensions of Jualin Vein #4 to the south and down dip. One underground rig commenced drilling the Raven South structure while drilling to upgrade resources in Zone 12 in the Kensington main deposit continues to show grades well above the average reserve grade
- Drilling at La Preciosa, which began late 2016, was completed early in the second quarter. The resulting geologic model is currently under evaluation and an updated PEA is expected later this year
- Additional drilling at Rochester and Wharf remains focused on resource conversion
Full-Year 2017 Outlook
Coeur's 2017 production guidance remains unchanged from the revised guidance published July 6, 2017. Revised 2017 cost guidance is shown in the table below.
2017 Production Outlook | ||||||
(silver and silver equivalent ounces in thousands) | Silver | Gold | Silver Equivalent1 | |||
Palmarejo | 6,500 - 7,000 | 110,000 - 120,000 | 13,100 - 14,200 | |||
Rochester | 4,200 - 4,700 | 47,000 - 52,000 | 7,020 - 7,820 | |||
San Bartolomé | 5,000 - 5,400 | — | 5,000 - 5,400 | |||
Endeavor | 105 | — | 105 | |||
Kensington | — | 120,000 - 125,000 | 7,200 - 7,500 | |||
Wharf | — | 90,000 - 95,000 | 5,400 - 5,700 | |||
Total | 15,805 - 17,205 | 367,000 - 392,000 | 37,825 - 40,725 | |||
2017 Cost Outlook | ||||||||
Previous Guidance (if changed) | Current Guidance | |||||||
(dollars in millions, except per ounce amounts) | 60:1 | 70:1 Spot | 60:1 | 70:1 Spot | ||||
CAS per AgEqOz1 – Palmarejo | $10.00 - $10.50 | $9.00 - $9.50 | ||||||
CAS per AgEqOz1 – Rochester |
| $11.50 - $12.00 | $10.50 - $11.00 | |||||
CAS per AgOz1 – San Bartolomé | $14.00 - $14.50 | $15.75 - $16.25 | ||||||
CAS per AuOz1 – Kensington | $800 - $850 | |||||||
CAS per AuEqOz1 – Wharf | $775 - $825 | $700 - $750 | ||||||
Capital Expenditures | $109 - $129 | |||||||
General and Administrative Expenses | $28 - $32 | |||||||
Exploration Expense | $29 - $31 | |||||||
AISC per AgEqOz1 |
| $15.75 - $16.25 | $14.25 - $14.75 | |||||
Financial Results and Conference Call
Coeur will report its financial results for second quarter of 2017 on July 26, 2017 after the New York Stock Exchange closes for trading. There will be a conference call on July 27, 2017 at 11:00 a.m. Eastern Time.
Dial-In Numbers: | (855) 560-2581 (US) | ||||
(855) 669-9657 (Canada) | |||||
(412) 542-4166 (International) | |||||
Conference ID: | Coeur Mining |
Hosting the call will be Mitchell J. Krebs, President and Chief Executive Officer of Coeur, who will be joined by Peter C. Mitchell, Senior Vice President and Chief Financial Officer, Frank L. Hanagarne, Jr., Senior Vice President and Chief Operating Officer, Hans Rasmussen, Senior Vice President of Exploration, and other members of management. A replay of the call will be available through August 10, 2017.
Replay numbers: | (877) 344-7529 (US) | ||||
(855) 669-9658 (Canada) | |||||
(412) 317-0088 (International) | |||||
Conference ID: | 101 07 016 |
About Coeur
Coeur Mining Inc. is a well-diversified, growing precious metals producer with five precious metals mines in the Americas employing approximately 2,000 people. Coeur produces from its wholly-owned operations: the Palmarejo silver-gold complex in Mexico, the Rochester silver-gold mine in Nevada, the Kensington gold mine in Alaska, the Wharf gold mine in South Dakota, and the San Bartolomé silver mine in Bolivia. In addition, the Company owns the La Preciosa project in Mexico, a silver-gold exploration stage project. Coeur conducts exploration activities in North and South America.
Cautionary Statement
This news release contains forward-looking statements within the meaning of securities legislation in the United States and Canada, including statements regarding anticipated production, costs, grades, cash flow, expenditures, growth, interest expense, mining rates, crushing rates, exploration efforts, waste stripping, cyanide volumes, expectations regarding the La Preciosa project and the timing of publication of a PEA, operations at the Palmarejo complex, expectations regarding the Palmarejo gold stream agreement, operations at Rochester and the timing of publication of a new technical report, development efforts at Kensington and the timing of publication of a new technical report for, operations at Wharf, third party ore purchases at San Bartolomé, and expectations regarding the sale of the Endeavor silver stream and other royalty assets. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause Coeur's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Such factors include, among others, the risk that the sale of the Endeavor silver stream and other royalty assets does not close on a timely basis or at all, the risk that anticipated production, cost, and expense levels are not attained, the risks and hazards inherent in the mining business (including risks inherent in developing large-scale mining projects, environmental hazards, industrial accidents, weather or geologically related conditions), changes in the market prices of gold and silver and a sustained lower price environment, the uncertainties inherent in Coeur's production, exploratory and developmental activities, including risks relating to permitting and regulatory delays, ground conditions, grade variability, any future labor disputes or work stoppages, the uncertainties inherent in the estimation of gold and silver reserves, changes that could result from Coeur's future acquisition of new mining properties or businesses, the loss of any third-party smelter to which Coeur markets silver and gold, the effects of environmental and other governmental regulations, the risks inherent in the ownership or operation of or investment in mining properties or businesses in foreign countries, the political risks and uncertainties associated with operations in Bolivia, Coeur's ability to raise additional financing necessary to conduct its business, make payments or refinance its debt, as well as other uncertainties and risk factors set out in filings made from time to time with the United States Securities and Exchange Commission, and the Canadian securities regulators, including, without limitation, Coeur's most recent reports on Form 10-K or Form 10-Q. Actual results, developments and timetables could vary significantly from the estimates presented. Readers are cautioned not to put undue reliance on forward-looking statements. Coeur disclaims any intent or obligation to update publicly such forward-looking statements, whether as a result of new information, future events or otherwise. Additionally, Coeur undertakes no obligation to comment on analyses, expectations or statements made by third parties in respect of Coeur, its financial or operating results or its securities.
Christopher Pascoe, Coeur's Director, Technical Services and a qualified person under Canadian National Instrument 43-101, approved the scientific and technical information concerning Coeur's mineral projects in this news release. For a description of the key assumptions, parameters and methods used to estimate mineral reserves and resources, as well as data verification procedures and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, socio-political, marketing or other relevant factors, Canadian investors should refer to the Technical Reports for each of Coeur's properties as filed on SEDAR at sedar.com.
Non-U.S. GAAP Measures
We supplement the reporting of our financial information determined under United States generally accepted accounting principles (U.S. GAAP) with certain non-U.S. GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted net income (loss), costs applicable to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce), adjusted costs applicable to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce), adjusted costs applicable to sales per silver ounce (or per gold ounce), all-in sustaining costs, and adjusted all-in sustaining costs. We believe that these adjusted measures provide meaningful information to assist management, investors and analysts in understanding our financial results and assessing our prospects for future performance. We believe these adjusted financial measures are important indicators of our recurring operations because they exclude items that may not be indicative of, or are unrelated to our core operating results, and provide a better baseline for analyzing trends in our underlying businesses. We believe EBITDA, adjusted EBITDA, adjusted net income (loss), costs applicable to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce), adjusted costs applicable to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce), adjusted costs applicable to sales per silver ounce (or per gold ounce), all-in sustaining costs, and adjusted all-in sustaining costs are important measures in assessing the Company's overall financial performance. For additional explanation regarding our use of non-U.S. GAAP financial measures, please refer to our Form 10-K for the year ended December 31, 2016 and our quarterly report on Form 10-Q for the quarter ended March 31, 2017.
Notes
1. EBITDA, adjusted EBITDA, adjusted net income (loss), costs applicable to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce), adjusted costs applicable to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce), adjusted costs applicable to sales per silver ounce (or per gold ounce), all-in sustaining costs, and adjusted all-in sustaining costs are non-GAAP measures. Please see tables in the Appendix for the reconciliation to U.S. GAAP. For purposes of silver and gold equivalence, a 60:1 silver to gold ratio is assumed except where noted as average spot prices. Please see table below for average silver and gold spot prices during the period and the silver to gold ratio. Free cash flow is defined as cash flow from operating activities less capital expenditures and gold production royalty payments. Please see table in Appendix for the calculation of consolidated free cash flow.
2. Includes capital leases. Net of debt issuance costs and premium received.
Average Spot Prices | |||||||||||||||
2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | |||||||||||
Average Silver Spot Price Per Ounce | $ | 17.21 | $ | 17.42 | $ | 17.19 | $ | 19.61 | $ | 16.78 | |||||
Average Gold Spot Price Per Ounce | $ | 1,257 | $ | 1,219 | $ | 1,222 | $ | 1,335 | $ | 1,260 | |||||
Average Silver to Gold Spot Equivalence | 73:1 | 70:1 | 71:1 | 68:1 | 75:1 | ||||||||||
For Additional Information
Coeur Mining Inc.
104 S. Michigan Avenue, Suite 900
Chicago, IL 60603
Attention: Courtney Lynn, Vice President, Investor Relations and Treasurer
Phone: (312) 489-5910
www.coeur.com
Coeur Mining Inc. and Subsidiaries | ||||||||||||||||
Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited) | ||||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
In thousands, except share data | ||||||||||||||||
Revenue | $ | 173,354 | $ | 182,007 | $ | 379,492 | $ | 330,394 | ||||||||
COSTS AND EXPENSES | ||||||||||||||||
Costs applicable to sales(1) | 125,621 | 100,465 | 258,333 | 202,020 | ||||||||||||
Amortization | 32,946 | 37,505 | 73,050 | 65,470 | ||||||||||||
General and administrative | 7,042 | 7,400 | 17,175 | 15,676 | ||||||||||||
Exploration | 7,813 | 2,233 | 13,065 | 3,963 | ||||||||||||
Write-downs | — | — | — | 4,446 | ||||||||||||
Pre-development, reclamation, and other | 4,366 | 4,364 | 8,947 | 8,568 | ||||||||||||
Total costs and expenses | 177,788 | 151,967 | 370,570 | 300,143 | ||||||||||||
OTHER INCOME (EXPENSE), NET | ||||||||||||||||
Loss on debt extinguishment | (9,342 | ) | — | (9,342 | ) | — | ||||||||||
Fair value adjustments, net | 336 | (3,579 | ) | (864 | ) | (12,274 | ) | |||||||||
Interest expense, net of capitalized interest | (3,749 | ) | (10,875 | ) | (7,335 | ) | (21,995 | ) | ||||||||
Other, net | 4,136 | (1,857 | ) | 25,275 | (543 | ) | ||||||||||
Total other income (expense), net | (8,619 | ) | (16,311 | ) | 7,734 | (34,812 | ) | |||||||||
Income (loss) before income and mining taxes | (13,053 | ) | 13,729 | 16,656 | (4,561 | ) | ||||||||||
Income and mining tax (expense) benefit | 2,098 | 768 | (8,948 | ) | (1,338 | ) | ||||||||||
NET INCOME (LOSS) | $ | (10,955 | ) | $ | 14,497 | $ | 7,708 | $ | (5,899 | ) | ||||||
OTHER COMPREHENSIVE INCOME (LOSS), net of tax: | ||||||||||||||||
Unrealized gain (loss) on equity securities, net of tax of ($1,164) and ($2,174) for the three and six months June 30, 2016, respectively | (18 | ) | 2,103 | (2,200 | ) | 3,146 | ||||||||||
Reclassification adjustments for impairment of equity securities | 305 | 20 | 426 | 20 | ||||||||||||
Reclassification adjustments for realized (gain) loss on sale of equity securities | (203 | ) | (314 | ) | 1,268 | 273 | ||||||||||
Other comprehensive income (loss) | 84 | 1,809 | (506 | ) | 3,439 | |||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | (10,871 | ) | $ | 16,306 | $ | 7,202 | $ | (2,460 | ) | ||||||
NET INCOME (LOSS) PER SHARE | ||||||||||||||||
Basic | $ | (0.06 | ) | $ | 0.09 | $ | 0.04 | $ | (0.04 | ) | ||||||
Diluted | $ | (0.06 | ) | $ | 0.09 | $ | 0.04 | $ | (0.04 | ) | ||||||
Coeur Mining Inc. and Subsidiaries | ||||||||||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
In thousands | ||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Net income (loss) | $ | (10,955 | ) | $ | 14,497 | 7,708 | (5,899 | ) | ||||||||
Adjustments: | ||||||||||||||||
Amortization | 32,946 | 37,505 | 73,050 | 65,470 | ||||||||||||
Accretion | 2,593 | 2,848 | 5,107 | 6,017 | ||||||||||||
Deferred taxes | (4,844 | ) | (15,170 | ) | (3,469 | ) | (17,275 | ) | ||||||||
Loss on debt extinguishment | 9,342 | — | 9,342 | — | ||||||||||||
Fair value adjustments, net | (336 | ) | 3,579 | 864 | 12,274 | |||||||||||
Stock-based compensation | 2,235 | 2,307 | 5,542 | 5,222 | ||||||||||||
Gain on sale of the Joaquin project | — | — | (21,138 | ) | — | |||||||||||
Write-downs | — | — | — | 4,446 | ||||||||||||
Other | (3,624 | ) | 1,930 | (5,822 | ) | 494 | ||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Receivables | (1,916 | ) | (12,402 | ) | 11,190 | (8,921 | ) | |||||||||
Prepaid expenses and other current assets | 3,612 | (898 | ) | (687 | ) | 381 | ||||||||||
Inventory and ore on leach pads | (997 | ) | (7,686 | ) | 13,295 | (15,508 | ) | |||||||||
Accounts payable and accrued liabilities | 1,223 | 19,429 | (10,432 | ) | 5,855 | |||||||||||
CASH PROVIDED BY OPERATING ACTIVITIES | 29,279 | 45,939 | 84,550 | 52,556 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Capital expenditures | (37,482 | ) | (23,288 | ) | (61,461 | ) | (45,460 | ) | ||||||||
Proceeds from the sale of assets | 436 | 7,293 | 15,455 | 11,302 | ||||||||||||
Purchase of investments | (8,948 | ) | (92 | ) | (9,964 | ) | (99 | ) | ||||||||
Sale of investments | 898 | 648 | 10,918 | 1,645 | ||||||||||||
Other | (61 | ) | (1,446 | ) | (1,607 | ) | (2,919 | ) | ||||||||
CASH USED IN INVESTING ACTIVITIES | (45,157 | ) | (16,885 | ) | (46,659 | ) | (35,531 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Issuance of common stock | — | 73,071 | — | 73,071 | ||||||||||||
Issuance of notes and bank borrowings | 244,958 | — | 244,958 | — | ||||||||||||
Payments on debt, capital leases, and associated costs | (188,931 | ) | (6,712 | ) | (192,157 | ) | (12,683 | ) | ||||||||
Gold production royalty payments | — | (10,461 | ) | — | (19,592 | ) | ||||||||||
Other | (473 | ) | (448 | ) | (3,720 | ) | (728 | ) | ||||||||
CASH PROVIDED BY FINANCING ACTIVITIES | 55,554 | 55,450 | 49,081 | 40,068 | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents | 329 | (302 | ) | 884 | (216 | ) | ||||||||||
INCREASE IN CASH AND CASH EQUIVALENTS | 40,005 | 84,202 | 87,856 | 56,877 | ||||||||||||
Cash and cash equivalents at beginning of period | 210,033 | 173,389 | 162,182 | 200,714 | ||||||||||||
Cash and cash equivalents at end of period | $ | 250,038 | $ | 257,591 | $ | 250,038 | $ | 257,591 | ||||||||
Coeur Mining Inc. and Subsidiaries | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
June 30, 2017 | ||||||||
(Unaudited) | December 31, 2016 | |||||||
ASSETS | In thousands, except share data | |||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 250,038 | $ | 162,182 | ||||
Receivables | 69,656 | 60,431 | ||||||
Inventory | 67,895 | 106,026 | ||||||
Ore on leach pads | 75,699 | 64,167 | ||||||
Prepaid expenses and other | 18,563 | 17,981 | ||||||
481,851 | 410,787 | |||||||
NON-CURRENT ASSETS | ||||||||
Property, plant and equipment, net | 227,738 | 216,796 | ||||||
Mining properties, net | 550,247 | 558,455 | ||||||
Ore on leach pads | 69,954 | 67,231 | ||||||
Restricted assets | 19,294 | 17,597 | ||||||
Equity securities | 11,872 | 4,488 | ||||||
Receivables | 15,140 | 30,951 | ||||||
Other | 18,552 | 12,604 | ||||||
TOTAL ASSETS | $ | 1,394,648 | $ | 1,318,909 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Accounts payable | $ | 58,800 | $ | 53,335 | ||||
Accrued liabilities and other | 41,250 | 42,743 | ||||||
Debt | 13,014 | 12,039 | ||||||
Royalty obligations | — | 4,995 | ||||||
Reclamation | 3,599 | 3,522 | ||||||
116,663 | 116,634 | |||||||
NON-CURRENT LIABILITIES | ||||||||
Debt | 271,766 | 198,857 | ||||||
Royalty obligations | — | 4,292 | ||||||
Reclamation | 99,541 | 95,804 | ||||||
Deferred tax liabilities | 75,388 | 74,798 | ||||||
Other long-term liabilities | 53,779 | 60,037 | ||||||
500,474 | 433,788 | |||||||
STOCKHOLDERS’ EQUITY | ||||||||
Common stock, par value $0.01 per share; authorized 300,000,000 shares, issued and outstanding 181,441,769 at June 30, 2017 and 180,933,287 at December 31, 2016 | 1,814 | 1,809 | ||||||
Additional paid-in capital | 3,316,407 | 3,314,590 | ||||||
Accumulated other comprehensive income (loss) | (2,994 | ) | (2,488 | ) | ||||
Accumulated deficit | (2,537,716 | ) | (2,545,424 | ) | ||||
777,511 | 768,487 | |||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 1,394,648 | $ | 1,318,909 | ||||
Adjusted EBITDA Reconciliation | ||||||||||||||||||||||||||||||||
(Dollars in thousands except per share amounts) | LTM | LTM | ||||||||||||||||||||||||||||||
| 2Q 2017 | 2Q 2017 | 1Q 2017 | 2016 | 4Q 2016 | 3Q 2016 | 2Q 2016 | 2Q 2016 | ||||||||||||||||||||||||
Net income (loss) | $ | 68,959 | $ | (10,955 | ) | $ | 18,663 | $ | 55,352 | $ | (8,306 | ) | $ | 69,557 | $ | (323,118 | ) | $ | 14,497 | |||||||||||||
Interest expense, net of capitalized interest | 22,260 | 3,749 | 3,586 | 36,920 | 6,857 | 8,068 | 46,199 | 10,875 | ||||||||||||||||||||||||
Income tax provision (benefit) | (46,629 | ) | (2,098 | ) | 11,046 | (54,239 | ) | (1,122 | ) | (54,455 | ) | (24,733 | ) | (768 | ) | |||||||||||||||||
Amortization | 130,742 | 32,946 | 40,104 | 123,161 | 29,929 | 27,763 | 137,156 | 37,505 | ||||||||||||||||||||||||
EBITDA | 175,332 | 23,642 | 73,399 | 161,194 | 27,358 | 50,933 | (164,496 | ) | 62,109 | |||||||||||||||||||||||
Fair value adjustments, net | 171 | (336 | ) | 1,200 | 11,581 | (1,654 | ) | 961 | 4,942 | 3,579 | ||||||||||||||||||||||
Impairment of equity securities | 1,109 | 305 | 121 | 703 | 683 | — | 820 | 20 | ||||||||||||||||||||||||
Foreign exchange (gain) loss | 2,552 | (1,000 | ) | (1,349 | ) | 10,720 | 3,435 | 1,466 | 17,326 | 5,655 | ||||||||||||||||||||||
Gain on sale of Joaquin project | (21,138 | ) | — | (21,138 | ) | — | — | — | — | — | ||||||||||||||||||||||
(Gain) loss on sale of assets and securities | (5,570 | ) | (513 | ) | 2,066 | (11,334 | ) | 339 | (7,462 | ) | (4,701 | ) | (3,126 | ) | ||||||||||||||||||
Gain on repurchase of Rochester royalty | (2,332 | ) | (2,332 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
(Gain) loss on debt extinguishment | 30,707 | 9,342 | — | 21,365 | 11,325 | 10,040 | (16,187 | ) | — | |||||||||||||||||||||||
Corporate reorganization costs | — | — | — | — | — | — | 647 | — | ||||||||||||||||||||||||
Transaction-related costs | 27 | — | — | 1,199 | 1 | 26 | 1,271 | 792 | ||||||||||||||||||||||||
Asset retirement obligation accretion | 9,083 | 2,450 | 2,390 | 8,369 | 2,147 | 2,096 | 8,530 | 2,066 | ||||||||||||||||||||||||
Inventory adjustments and write-downs | 6,707 | 1,796 | (104 | ) | 6,917 | 389 | 4,665 | 5,208 | 946 | |||||||||||||||||||||||
Write-downs | — | — | — | 4,446 | — | — | 317,783 | — | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 196,648 | $ | 33,354 | $ | 56,585 | $ | 215,160 | $ | 44,023 | $ | 62,725 | $ | 171,143 | $ | 72,041 | ||||||||||||||||
Adjusted Net Income (Loss) Reconciliation | ||||||||||||||||||||
(Dollars in thousands except per share amounts) | 2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | |||||||||||||||
Net income (loss) | $ | (10,955 | ) | $ | 18,663 | $ | (8,306 | ) | $ | 69,557 | $ | 14,497 | ||||||||
Fair value adjustments, net | (336 | ) | 1,200 | (1,654 | ) | 961 | 3,579 | |||||||||||||
Impairment of marketable securities | 305 | 121 | 683 | — | 20 | |||||||||||||||
Write-downs | — | — | — | 3,689 | — | |||||||||||||||
Gain on sale of Joaquin project | — | (21,138 | ) | — | — | — | ||||||||||||||
(Gain) loss on sale of assets and securities | (513 | ) | 2,066 | 339 | (7,462 | ) | (3,126 | ) | ||||||||||||
Gain on repurchase of Rochester royalty | (2,332 | ) | — | — | — | — | ||||||||||||||
Loss on debt extinguishment | 9,342 | — | 11,325 | 10,040 | — | |||||||||||||||
Transaction costs | — | — | 1 | 26 | 792 | |||||||||||||||
Deferred tax on reorganization | — | — | — | (40,767 | ) | — | ||||||||||||||
Foreign exchange (gain) loss | 1,972 | 4,268 | 351 | 2,549 | (2,810 | ) | ||||||||||||||
Tax effect of adjustments | — | 1,807 | — | (38 | ) | $ | 3,996 | |||||||||||||
Adjusted net income (loss) | $ | (2,517 | ) | $ | 6,987 | $ | 2,739 | $ | 38,555 | $ | 16,948 | |||||||||
Adjusted net income (loss) per share - Basic | $ | (0.01 | ) | $ | 0.04 | $ | 0.01 | $ | 0.24 | $ | 0.11 | |||||||||
Adjusted net income (loss) per share - Diluted | $ | (0.01 | ) | $ | 0.04 | $ | 0.01 | $ | 0.23 | $ | 0.11 | |||||||||
Consolidated Free Cash Flow Reconciliation | ||||||||||||||||||||
(Dollars in thousands) | 2Q 2017 | 1Q 2017 | 4Q 2016 | 3Q 2016 | 2Q 2016 | |||||||||||||||
Cash flow from operating activities | $ | 29,279 | $ | 55,271 | $ | 25,449 | $ | 47,812 | $ | 45,939 | ||||||||||
Capital expenditures | (37,482 | ) | (23,979 | ) | (29,926 | ) | (25,627 | ) | (23,288 | ) | ||||||||||
Gold production royalty payments | — | — | — | (7,563 | ) | (10,461 | ) | |||||||||||||
Free cash flow | (8,203 | ) | 31,292 | (4,477 | ) | 14,622 | 12,190 | |||||||||||||
Reconciliation of All-in Sustaining Costs per Silver Equivalent Ounce | ||||||||||||||||||||||||||||||||||||
for Three Months Ended June 30, 2017 | ||||||||||||||||||||||||||||||||||||
Silver | Gold | Total | ||||||||||||||||||||||||||||||||||
In thousands except per ounce amounts | Palmarejo | Rochester | San | Endeavor | Total | Kensington | Wharf | Total | ||||||||||||||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) | $ | 48,325 | $ | 29,099 | $ | 25,604 | $ | 586 | $ | 103,614 | $ | 36,335 | $ | 18,317 | $ | 54,652 | $ | 158,266 | ||||||||||||||||||
Amortization | 14,431 | 4,938 | 2,212 | 168 | 21,749 | 8,347 | 2,549 | 10,896 | 32,645 | |||||||||||||||||||||||||||
Costs applicable to sales | $ | 33,894 | $ | 24,161 | $ | 23,392 | $ | 418 | $ | 81,865 | $ | 27,988 | $ | 15,768 | $ | 43,756 | $ | 125,621 | ||||||||||||||||||
Silver equivalent ounces sold | 2,995,623 | 1,774,000 | 1,398,038 | 59,234 | 6,226,895 | 9,258,455 | ||||||||||||||||||||||||||||||
Gold equivalent ounces sold | 29,031 | 21,495 | 50,526 | |||||||||||||||||||||||||||||||||
Costs applicable to sales per ounce | $ | 11.31 | $ | 13.62 | $ | 16.73 | $ | 7.06 | $ | 13.15 | $ | 964 | $ | 734 | $ | 866 | $ | 13.57 | ||||||||||||||||||
Inventory adjustments | (0.10 | ) | (0.08 | ) | (0.77 | ) | — | (0.24 | ) | (12 | ) | 3 | (6 | ) | (0.19 | ) | ||||||||||||||||||||
Adjusted costs applicable to sales per ounce | $ | 11.21 | $ | 13.54 | $ | 15.96 | $ | 7.06 | $ | 12.91 | $ | 952 | $ | 737 | $ | 860 | $ | 13.38 | ||||||||||||||||||
Costs applicable to sales per average spot ounce | $ | 10.20 | $ | 12.63 | $ | 12.23 | $ | 12.10 | ||||||||||||||||||||||||||||
Inventory adjustments | (0.09 | ) | (0.07 | ) | (0.23 | ) | (0.17 | ) | ||||||||||||||||||||||||||||
Adjusted costs applicable to sales per average spot ounce | $ | 10.11 | $ | 12.56 | $ | 12.00 | $ | 11.93 | ||||||||||||||||||||||||||||
Costs applicable to sales | $ | 125,621 | ||||||||||||||||||||||||||||||||||
Treatment and refining costs | 1,288 | |||||||||||||||||||||||||||||||||||
Sustaining capital(1) | 17,569 | |||||||||||||||||||||||||||||||||||
General and administrative | 7,042 | |||||||||||||||||||||||||||||||||||
Exploration | 7,813 | |||||||||||||||||||||||||||||||||||
Reclamation | 4,096 | |||||||||||||||||||||||||||||||||||
Project/pre-development costs | 1,677 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs | $ | 165,106 | ||||||||||||||||||||||||||||||||||
Silver equivalent ounces sold | 6,226,895 | |||||||||||||||||||||||||||||||||||
Kensington and Wharf silver equivalent ounces sold | 3,031,560 | |||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold | 9,258,455 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per silver equivalent ounce | $ | 17.83 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | (0.19 | ) | |||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per silver equivalent ounce | $ | 17.64 | ||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold (average spot) | 10,384,025 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per average spot silver equivalent ounce | $ | 15.90 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | (0.17 | ) | |||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per average spot silver equivalent ounce | $ | 15.73 | ||||||||||||||||||||||||||||||||||
Reconciliation of All-in Sustaining Costs per Silver Equivalent Ounce | ||||||||||||||||||||||||||||||||||||
for Three Months Ended March 31, 2017 | ||||||||||||||||||||||||||||||||||||
Silver | Gold | Total | ||||||||||||||||||||||||||||||||||
In thousands except per ounce amounts | Palmarejo | Rochester | San | Endeavor | Total | Kensington | Wharf | Total | ||||||||||||||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) | $ | 63,151 | $ | 32,255 | $ | 19,633 | $ | 400 | $ | 115,439 | $ | 37,621 | $ | 19,431 | $ | 57,052 | $ | 172,491 | ||||||||||||||||||
Amortization | 20,150 | 5,816 | 1,411 | 113 | 27,490 | 9,178 | 3,111 | 12,289 | 39,779 | |||||||||||||||||||||||||||
Costs applicable to sales | $ | 43,001 | $ | 26,439 | $ | 18,222 | $ | 287 | $ | 87,949 | $ | 28,443 | $ | 16,320 | $ | 44,763 | $ | 132,712 | ||||||||||||||||||
Silver equivalent ounces sold | 4,427,346 | 2,104,209 | 1,148,006 | 39,765 | 7,719,326 | 11,126,126 | ||||||||||||||||||||||||||||||
Gold equivalent ounces sold | 32,144 | 24,636 | 56,780 | |||||||||||||||||||||||||||||||||
Costs applicable to sales per ounce | $ | 9.71 | $ | 12.56 | $ | 15.87 | $ | 7.22 | $ | 11.39 | $ | 885 | $ | 662 | $ | 788 | $ | 11.93 | ||||||||||||||||||
Inventory adjustments | (0.03 | ) | 0.01 | 0.01 | — | (0.01 | ) | (1 | ) | 8 | 3 | 0.01 | ||||||||||||||||||||||||
Adjusted costs applicable to sales per ounce | $ | 9.68 | $ | 12.57 | $ | 15.88 | $ | 7.22 | $ | 11.38 | $ | 884 | $ | 670 | $ | 791 | $ | 11.94 | ||||||||||||||||||
Costs applicable to sales per average spot ounce | $ | 8.89 | $ | 11.80 | $ | 10.64 | $ | 10.85 | ||||||||||||||||||||||||||||
Inventory adjustments | (0.02 | ) | 0.01 | (0.01 | ) | 0.01 | ||||||||||||||||||||||||||||||
Adjusted costs applicable to sales per average spot ounce | $ | 8.87 | $ | 11.81 | $ | 10.63 | $ | 10.86 | ||||||||||||||||||||||||||||
Costs applicable to sales | $ | 132,712 | ||||||||||||||||||||||||||||||||||
Treatment and refining costs | 1,616 | |||||||||||||||||||||||||||||||||||
Sustaining capital(1) | 11,600 | |||||||||||||||||||||||||||||||||||
General and administrative | 10,133 | |||||||||||||||||||||||||||||||||||
Exploration | 5,252 | |||||||||||||||||||||||||||||||||||
Reclamation | 3,818 | |||||||||||||||||||||||||||||||||||
Project/pre-development costs | 1,889 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs | $ | 167,020 | ||||||||||||||||||||||||||||||||||
Silver equivalent ounces sold | 7,719,326 | |||||||||||||||||||||||||||||||||||
Kensington and Wharf silver equivalent ounces sold | 3,406,800 | |||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold | 11,126,126 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per silver equivalent ounce | $ | 15.01 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | 0.01 | ||||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per silver equivalent ounce | $ | 15.02 | ||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold (average spot) | 12,235,897 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per average spot silver equivalent ounce | $ | 13.65 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | 0.01 | ||||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per average spot silver equivalent ounce | $ | 13.66 | ||||||||||||||||||||||||||||||||||
Reconciliation of All-in Sustaining Costs per Silver Equivalent Ounce | ||||||||||||||||||||||||||||||||||||
for Three Months Ended December 31, 2016 | ||||||||||||||||||||||||||||||||||||
Silver | Gold | Total | ||||||||||||||||||||||||||||||||||
In thousands except per ounce amounts | Palmarejo | Rochester | San | Endeavor | Total | Kensington | Wharf | Total | ||||||||||||||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) | $ | 29,667 | $ | 29,581 | $ | 18,514 | $ | 557 | $ | 78,319 | $ | 31,577 | $ | 21,861 | $ | 53,438 | $ | 131,757 | ||||||||||||||||||
Amortization | 8,784 | 5,844 | 1,303 | 148 | 16,079 | 8,584 | 4,982 | 13,566 | 29,645 | |||||||||||||||||||||||||||
Costs applicable to sales | $ | 20,883 | $ | 23,737 | $ | 17,211 | $ | 409 | $ | 62,240 | $ | 22,993 | $ | 16,879 | $ | 39,872 | $ | 102,112 | ||||||||||||||||||
Silver equivalent ounces sold | 1,871,178 | 1,983,393 | 1,217,659 | 57,903 | 5,130,133 | 8,674,273 | ||||||||||||||||||||||||||||||
Gold equivalent ounces sold | 28,864 | 30,205 | 59,069 | |||||||||||||||||||||||||||||||||
Costs applicable to sales per ounce | $ | 11.16 | $ | 11.97 | $ | 14.13 | $ | 7.06 | $ | 12.13 | $ | 797 | $ | 559 | $ | 675 | $ | 11.77 | ||||||||||||||||||
Inventory adjustments | (0.15 | ) | 0.02 | (0.16 | ) | — | (0.08 | ) | 4 | (3 | ) | 1 | (0.04 | ) | ||||||||||||||||||||||
Adjusted costs applicable to sales per ounce | $ | 11.01 | $ | 11.99 | $ | 13.97 | $ | 7.06 | $ | 12.05 | $ | 801 | $ | 556 | $ | 676 | $ | 11.73 | ||||||||||||||||||
Costs applicable to sales per average spot ounce | $ | 10.24 | $ | 11.14 | $ | 11.42 | $ | 10.59 | ||||||||||||||||||||||||||||
Inventory adjustments | (0.13 | ) | 0.02 | (0.08 | ) | (0.04 | ) | |||||||||||||||||||||||||||||
Adjusted costs applicable to sales per average spot ounce | $ | 10.11 | $ | 11.16 | $ | 11.34 | $ | 10.55 | ||||||||||||||||||||||||||||
Costs applicable to sales | $ | 102,112 | ||||||||||||||||||||||||||||||||||
Treatment and refining costs | 1,261 | |||||||||||||||||||||||||||||||||||
Sustaining capital | 19,850 | |||||||||||||||||||||||||||||||||||
General and administrative | 6,587 | |||||||||||||||||||||||||||||||||||
Exploration | 5,261 | |||||||||||||||||||||||||||||||||||
Reclamation | 3,537 | |||||||||||||||||||||||||||||||||||
Project/pre-development costs | 1,693 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs | $ | 140,301 | ||||||||||||||||||||||||||||||||||
Silver equivalent ounces sold | 5,130,133 | |||||||||||||||||||||||||||||||||||
Kensington and Wharf silver equivalent ounces sold | 3,544,140 | |||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold | 8,674,273 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per silver equivalent ounce | $ | 16.17 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | (0.04 | ) | |||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per silver equivalent ounce | $ | 16.13 | ||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold (average spot) | 9,636,058 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per average spot silver equivalent ounce | $ | 14.56 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | (0.04 | ) | |||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per average spot silver equivalent ounce | $ | 14.52 | ||||||||||||||||||||||||||||||||||
Reconciliation of All-in Sustaining Costs per Silver Equivalent Ounce | ||||||||||||||||||||||||||||||||||||
for Three Months Ended September 30, 2016 | ||||||||||||||||||||||||||||||||||||
Silver | Gold | Total | ||||||||||||||||||||||||||||||||||
In thousands except per ounce amounts | Palmarejo | Rochester | San | Endeavor | Total | Kensington | Wharf | Total | ||||||||||||||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) | $ | 21,794 | $ | 27,027 | $ | 22,536 | $ | 486 | $ | 71,843 | $ | 34,755 | $ | 26,158 | $ | 60,913 | $ | 132,756 | ||||||||||||||||||
Amortization | 5,761 | 5,244 | 1,723 | 113 | 12,841 | 8,046 | 6,461 | 14,507 | 27,348 | |||||||||||||||||||||||||||
Costs applicable to sales | $ | 16,033 | $ | 21,783 | $ | 20,813 | $ | 373 | $ | 59,002 | $ | 26,709 | $ | 19,697 | $ | 46,406 | $ | 105,408 | ||||||||||||||||||
Silver equivalent ounces sold | 1,462,401 | 1,868,085 | 1,390,552 | 46,069 | 4,767,107 | 8,397,467 | ||||||||||||||||||||||||||||||
Gold equivalent ounces sold | 30,998 | 29,508 | 60,506 | |||||||||||||||||||||||||||||||||
Costs applicable to sales per ounce | $ | 10.96 | $ | 11.66 | $ | 14.97 | $ | 8.10 | $ | 12.38 | $ | 862 | $ | 668 | $ | 767 | $ | 12.55 | ||||||||||||||||||
Inventory adjustments | (0.26 | ) | (0.10 | ) | (0.57 | ) | — | (0.28 | ) | (3 | ) | (109 | ) | (55 | ) | (0.56 | ) | |||||||||||||||||||
Adjusted costs applicable to sales per ounce | $ | 10.70 | $ | 11.56 | $ | 14.40 | $ | 8.10 | $ | 12.10 | $ | 859 | $ | 559 | $ | 712 | $ | 11.99 | ||||||||||||||||||
Costs applicable to sales per average spot ounce | $ | 10.29 | $ | 11.11 | $ | 11.91 | $ | 11.62 | ||||||||||||||||||||||||||||
Inventory adjustments | (0.24 | ) | (0.09 | ) | (0.27 | ) | (0.52 | ) | ||||||||||||||||||||||||||||
Adjusted costs applicable to sales per average spot ounce | $ | 10.05 | $ | 11.02 | $ | 11.64 | $ | 11.10 | ||||||||||||||||||||||||||||
Costs applicable to sales | $ | 105,408 | ||||||||||||||||||||||||||||||||||
Treatment and refining costs | 761 | |||||||||||||||||||||||||||||||||||
Sustaining capital | 19,762 | |||||||||||||||||||||||||||||||||||
General and administrative | 7,113 | |||||||||||||||||||||||||||||||||||
Exploration | 3,706 | |||||||||||||||||||||||||||||||||||
Reclamation | 4,036 | |||||||||||||||||||||||||||||||||||
Project/pre-development costs | 2,133 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs | $ | 142,919 | ||||||||||||||||||||||||||||||||||
Silver equivalent ounces sold | 4,767,107 | |||||||||||||||||||||||||||||||||||
Kensington and Wharf silver equivalent ounces sold | 3,630,360 | |||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold | 8,397,467 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per silver equivalent ounce | $ | 17.02 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | (0.56 | ) | |||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per silver equivalent ounce | $ | 16.46 | ||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold (average spot) | 9,074,222 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per average spot silver equivalent ounce | $ | 15.75 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | (0.52 | ) | |||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per average spot silver equivalent ounce | $ | 15.23 | ||||||||||||||||||||||||||||||||||
Reconciliation of All-in Sustaining Costs per Silver Equivalent Ounce | ||||||||||||||||||||||||||||||||||||
for Three Months Ended June 30, 2016 | ||||||||||||||||||||||||||||||||||||
Silver | Gold | Total | ||||||||||||||||||||||||||||||||||
In thousands except per ounce amounts | Palmarejo | Rochester | San | Endeavor | Total | Kensington | Wharf | Total | ||||||||||||||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) | $ | 37,630 | $ | 27,158 | $ | 20,498 | $ | 365 | $ | 85,651 | $ | 32,419 | $ | 19,470 | $ | 51,889 | $ | 137,540 | ||||||||||||||||||
Amortization | 14,765 | 5,437 | 1,853 | 84 | 22,139 | 9,808 | 5,128 | 14,936 | 37,075 | |||||||||||||||||||||||||||
Costs applicable to sales | $ | 22,865 | $ | 21,721 | $ | 18,645 | $ | 281 | $ | 63,512 | $ | 22,611 | $ | 14,342 | $ | 36,953 | $ | 100,465 | ||||||||||||||||||
Silver equivalent ounces sold | 2,502,442 | 1,911,885 | 1,418,455 | 35,411 | 5,868,193 | 9,286,033 | ||||||||||||||||||||||||||||||
Gold equivalent ounces sold | 30,178 | 26,786 | 56,964 | |||||||||||||||||||||||||||||||||
Costs applicable to sales per ounce | $ | 9.14 | $ | 11.36 | $ | 13.14 | $ | 7.94 | $ | 10.82 | $ | 749 | $ | 535 | $ | 649 | $ | 10.82 | ||||||||||||||||||
Inventory adjustments | (0.12 | ) | (0.06 | ) | (0.17 | ) | — | (0.11 | ) | (9 | ) | (1 | ) | (5 | ) | (0.10 | ) | |||||||||||||||||||
Adjusted costs applicable to sales per ounce | $ | 9.02 | $ | 11.30 | $ | 12.97 | $ | 7.94 | $ | 10.71 | $ | 740 | $ | 534 | $ | 644 | $ | 10.72 | ||||||||||||||||||
Costs applicable to sales per average spot ounce | $ | 8.20 | $ | 10.30 | $ | 10.00 | $ | 9.45 | ||||||||||||||||||||||||||||
Inventory adjustments | (0.11 | ) | (0.06 | ) | (0.10 | ) | (0.09 | ) | ||||||||||||||||||||||||||||
Adjusted costs applicable to sales per average spot ounce | $ | 8.09 | $ | 10.24 | $ | 9.90 | $ | 9.36 | ||||||||||||||||||||||||||||
Costs applicable to sales | $ | 100,465 | ||||||||||||||||||||||||||||||||||
Treatment and refining costs | 1,128 | |||||||||||||||||||||||||||||||||||
Sustaining capital | 21,019 | |||||||||||||||||||||||||||||||||||
General and administrative | 7,400 | |||||||||||||||||||||||||||||||||||
Exploration | 2,233 | |||||||||||||||||||||||||||||||||||
Reclamation | 4,170 | |||||||||||||||||||||||||||||||||||
Project/pre-development costs | 2,098 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs | $ | 138,513 | ||||||||||||||||||||||||||||||||||
Silver equivalent ounces sold | 5,868,193 | |||||||||||||||||||||||||||||||||||
Kensington and Wharf silver equivalent ounces sold | 3,417,840 | |||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold | 9,286,033 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per silver equivalent ounce | $ | 14.92 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | (0.10 | ) | |||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per silver equivalent ounce | $ | 14.82 | ||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold (average spot) | 10,622,163 | |||||||||||||||||||||||||||||||||||
All-in sustaining costs per average spot silver equivalent ounce | $ | 13.04 | ||||||||||||||||||||||||||||||||||
Inventory adjustments | $ | (0.09 | ) | |||||||||||||||||||||||||||||||||
Adjusted all-in sustaining costs per average spot silver equivalent ounce | $ | 12.95 | ||||||||||||||||||||||||||||||||||
Reconciliation of All-in Sustaining Costs per Silver Equivalent Ounce | |||||||||||||||||||||||||||||||||||
for 2017 Guidance | |||||||||||||||||||||||||||||||||||
Silver | Gold | ||||||||||||||||||||||||||||||||||
In thousands except per ounce amounts | Palmarejo | Rochester | San Bartolomé | Endeavor | Total Silver | Kensington | Wharf | Total Gold | Total Combined | ||||||||||||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) | $ | 228,500 | $ | 113,550 | $ | 92,300 | $ | 1,038 | $ | 435,388 | $ | 136,600 | $ | 82,200 | $ | 218,800 | $ | 654,188 | |||||||||||||||||
Amortization | 76,500 | 22,550 | 8,300 | 281 | 107,631 | 29,100 | 13,200 | 42,300 | 149,931 | ||||||||||||||||||||||||||
Costs applicable to sales | $ | 152,000 | $ | 91,000 | $ | 84,000 | $ | 757 | $ | 327,757 | $ | 107,500 | $ | 69,000 | $ | 176,500 | $ | 504,257 | |||||||||||||||||
Silver equivalent ounces sold | 14,900,000 | 7,800,000 | 5,200,000 | 105,000 | 28,005,000 | 41,505,000 | |||||||||||||||||||||||||||||
Gold equivalent ounces sold | 130,000 | 95,000 | 225,000 | ||||||||||||||||||||||||||||||||
Costs applicable to sales per ounce guidance | $10.00 - $10.50 | $11.50 - $12.00 | $15.75 - $16.25 | $800 - $850 | $700 - $750 | ||||||||||||||||||||||||||||||
Costs applicable to sales | $ | 504,257 | |||||||||||||||||||||||||||||||||
Treatment and refining costs | 4,500 | ||||||||||||||||||||||||||||||||||
Sustaining capital, including capital lease payments | 77,000 | ||||||||||||||||||||||||||||||||||
General and administrative | 30,000 | ||||||||||||||||||||||||||||||||||
Exploration | 30,000 | ||||||||||||||||||||||||||||||||||
Reclamation | 15,000 | ||||||||||||||||||||||||||||||||||
Project/pre-development costs | 6,000 | ||||||||||||||||||||||||||||||||||
All-in sustaining costs | $ | 666,757 | |||||||||||||||||||||||||||||||||
Silver equivalent ounces sold | 28,005,000 | ||||||||||||||||||||||||||||||||||
Kensington and Wharf silver equivalent ounces sold | 13,500,000 | ||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold | 41,505,000 | ||||||||||||||||||||||||||||||||||
All-in sustaining costs per silver equivalent ounce guidance | $15.75 - $16.25 |
Reconciliation of All-in Sustaining Costs per 70:1 Spot Silver Equivalent Ounce | |||||||||||||||||||||||||||||||||||
for 2017 Guidance | |||||||||||||||||||||||||||||||||||
Silver | Gold | ||||||||||||||||||||||||||||||||||
In thousands except per ounce amounts | Palmarejo | Rochester | San Bartolomé | Endeavor | Total Silver | Kensington | Wharf | Total Gold | Total Combined | ||||||||||||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) | $ | 228,500 | $ | 113,550 | $ | 92,300 | $ | 1,038 | $ | 435,388 | $ | 136,600 | $ | 82,200 | $ | 218,800 | $ | 654,188 | |||||||||||||||||
Amortization | 76,500 | 22,550 | 8,300 | 281 | 107,631 | 29,100 | 13,200 | 42,300 | 149,931 | ||||||||||||||||||||||||||
Costs applicable to sales | $ | 152,000 | $ | 91,000 | $ | 84,000 | $ | 757 | $ | 327,757 | $ | 107,500 | $ | 69,000 | $ | 176,500 | $ | 504,257 | |||||||||||||||||
Silver equivalent ounces sold | 16,100,000 | 8,300,000 | 5,200,000 | 105,000 | 29,705,000 | 45,455,000 | |||||||||||||||||||||||||||||
Gold equivalent ounces sold | 130,000 | 95,000 | 225,000 | ||||||||||||||||||||||||||||||||
Costs applicable to sales per ounce guidance | $9.00 - $9.50 | $10.50 - $11.00 | $15.75-$16.25 | $800-$850 | $700-$750 | ||||||||||||||||||||||||||||||
Costs applicable to sales | $ | 504,257 | |||||||||||||||||||||||||||||||||
Treatment and refining costs | 4,500 | ||||||||||||||||||||||||||||||||||
Sustaining capital, including capital lease payments | 77,000 | ||||||||||||||||||||||||||||||||||
General and administrative | 30,000 | ||||||||||||||||||||||||||||||||||
Exploration | 30,000 | ||||||||||||||||||||||||||||||||||
Reclamation | 15,000 | ||||||||||||||||||||||||||||||||||
Project/pre-development costs | 6,000 | ||||||||||||||||||||||||||||||||||
All-in sustaining costs | $ | 666,757 | |||||||||||||||||||||||||||||||||
Silver equivalent ounces sold | 29,705,000 | ||||||||||||||||||||||||||||||||||
Kensington and Wharf silver equivalent ounces sold | 15,750,000 | ||||||||||||||||||||||||||||||||||
Consolidated silver equivalent ounces sold | 45,455,000 | ||||||||||||||||||||||||||||||||||
All-in sustaining costs per silver equivalent ounce guidance | $14.25 - $14.75 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20170726006440/en/
Contact
Coeur Mining Inc.
Courtney Lynn, 312-489-5910
Vice President, Investor Relations and Treasurer
www.coeur.com