NEWS RELEASE             image0a76.jpg

Coeur Reports Second Quarter 2019 Results
Full-Year Production and Cost Guidance Reaffirmed

Chicago, Illinois - August 7, 2019 - Coeur Mining, Inc. (“Coeur” or the “Company”) (NYSE: CDE) today reported second quarter 2019 financial results, including revenue of $162.1 million, adjusted EBITDA1 of $30.6 million and cash flow from operating activities of $26.4 million. Including a non-cash write down of $11.9 million taken in the quarter, the Company reported GAAP net loss from continuing operations of $36.8 million, or $0.18 per share. On an adjusted basis1, the Company reported a net loss of $23.0 million, or $0.11 per share.
The Company is reaffirming full-year 2019 production guidance of 334,000 - 372,000 ounces of gold, 12.2 - 14.7 million ounces of silver, 25 - 40 million pounds of zinc and 20 - 35 million pounds of lead. In addition, full-year cost guidance is being reaffirmed.

Key Highlights
Solid operational and financial performance at Palmarejo - Palmarejo’s gold and silver production increased 22% and 36% quarter-over-quarter, respectively. Higher production was driven by increased mill throughput and improved recovery rates. Second quarter adjusted costs applicable to sales (“CAS”)1 for gold and silver on a co-product basis were $741 and $9.17 per ounce, respectively, and remained within full-year guidance ranges of $650 - $750 per ounce of gold and $9.00 - $10.00 per ounce of silver
Rochester now processing ore through high-pressure grinding roll (“HPGR”) unit - Coeur has successfully commissioned the enhanced crushing circuit, including the HPGR unit, and has recommenced full mining and processing activities. Preliminary metallurgical test work from newly crushed and placed material indicate results in-line with expectations. The new crushing circuit is expected to improve silver recoveries and help reduce operating costs during the remainder of the year
Kensington benefiting from the high-grade Jualin deposit - Kensington’s gold production in the second quarter increased by 14% compared to the prior period. Jualin accounted for approximately 17% of Kensington’s production during the quarter, helping to reduce adjusted CAS1 15% quarter-over-quarter to $842 per ounce. Increased production from Jualin is expected to contribute to higher production levels and lower unit costs for the remainder of 2019
Strongest quarter of operational performance at Silvertip - Second quarter results at Silvertip represented the best period of operational performance since acquisition. Despite lower mill throughput, silver, zinc and lead production increased 44%, 43% and 62%, respectively, compared to the prior quarter, driven by significantly higher feed grades and improved recovery rates. The Company continues to execute key projects targeting mill availability, which are anticipated to drive improved results during the remainder of 2019
19% reduction in total debt2 in the second quarter - Coeur repaid $82.0 million of outstanding indebtedness, leading to a 19% quarter-over-quarter reduction in total debt2. At June 30, 2019, the Company had $53.0 million drawn under its $250.0 million senior secured revolving credit facility, approximately 61% lower compared to the prior period

1



Strategic option agreement with subsidiaries of Barrick Gold Corporation (“Barrick”) - In June 2019, Coeur entered into a purchase option agreement (the “Option Agreement”) with Barrick for the Richmond Hill Project (the “Project”), which is located adjacent to Coeur’s Wharf mine in South Dakota. The option to acquire the Project provides a potential opportunity for Coeur to leverage existing infrastructure to further expand Wharf’s footprint and extend its mine life

“We made solid operational and financial progress on multiple fronts during the second quarter and are well positioned to deliver on our key initiatives in the second half of 2019,” said Mitchell J. Krebs, President and Chief Executive Officer. “In addition to prudent cost management, improved operational results helped drive adjusted EBITDA1 17% higher and general and administrative expenses 18% lower quarter-over-quarter. We continued to make solid progress on our top two 2019 initiatives by beginning to feed material through the HPGR unit at Rochester and demonstrating meaningful progress at Silvertip. We also successfully repaid $82.0 million of outstanding indebtedness under our revolving credit facility and continued to invest in our success-based exploration program, with encouraging near-mine resource expansion drill results at Kensington and Silvertip.”




2



Financial and Operating Highlights (Unaudited)
(Amounts in millions, except per share amounts, gold ounces produced & sold, and per-ounce/pound metrics)
2Q 2019
1Q 2019
4Q 2018
3Q 2018
2Q 2018
Gold Sales
$
110.3

$
106.8

$
96.3

$
103.0

$
117.2

Silver Sales
$
45.0

$
40.1

$
44.6

$
43.0

$
52.8

Zinc Sales
$
2.6

$
5.6

$
1.9

$
1.7

$

Lead Sales
$
4.2

$
2.4

$
1.0

$
1.0

$

Consolidated Revenue
$
162.1

$
154.9

$
143.8

$
148.8

$
170.0

Costs Applicable to Sales
$
131.9

$
131.7

$
116.6

$
116.9

$
108.2

General and Administrative Expenses
$
7.8

$
9.5

$
7.1

$
7.7

$
7.7

Net Income (Loss)
$
(36.8
)
$
(24.9
)
$
0.4

$
(53.0
)
$
2.9

Net Income (Loss) Per Share
$
(0.18
)
$
(0.12
)
$
0.00

$
(0.29
)
$
0.02

Adjusted Net Income (Loss)1
$
(23.0
)
$
(23.0
)
$
16.1

$
(19.7
)
$
1.1

Adjusted Net Income (Loss)1 Per Share
$
(0.11
)
$
(0.11
)
$
0.08

$
(0.11
)
$
0.01

Weighted Average Shares Outstanding
207.8

202.4

199.5

185.2

187.5

EBITDA1
$
7.7

$
14.8

$
7.9

$
(12.3
)
$
42.1

Adjusted EBITDA1
$
30.6

$
26.1

$
36.2

$
24.7

$
48.4

Cash Flow from Operating Activities
$
26.4

$
(15.8
)
$
0.1

$
5.8

$
(1.3
)
Capital Expenditures
$
20.7

$
27.4

$
17.8

$
39.5

$
41.2

Free Cash Flow1
$
5.7

$
(43.3
)
$
(17.7
)
$
(33.7
)
$
(42.5
)
Cash, Equivalents & Short-Term Investments
$
37.9

$
69.0

$
115.1

$
104.7

$
123.5

Total Debt2
$
370.0

$
456.8

$
458.8

$
429.2

$
419.7

Average Realized Price Per Ounce – Gold
$
1,277

$
1,251

$
1,214

$
1,150

$
1,241

Average Realized Price Per Ounce – Silver
$
14.75

$
15.22

$
14.59

$
14.68

$
16.48

Average Realized Price Per Pound – Zinc
$
0.49

$
1.19

$
0.83

$
0.93

$

Average Realized Price Per Pound – Lead
$
0.82

$
0.86

$
0.80

$
0.90

$

Gold Ounces Produced
86,584

78,336

92,546

87,539

94,052

Silver Ounces Produced
3.1

2.5

3.5

2.9

3.2

Zinc Pounds Produced
5.3

3.7

3.1

1.1


Lead Pounds Produced
5.0

3.1

1.7

0.4


Gold Ounces Sold
86,385

85,326

79,291

89,609

94,455

Silver Ounces Sold
3.0

2.6

3.1

2.9

3.2

Zinc Pounds Sold
5.3

4.7

2.6

1.8


Lead Pounds Sold
5.2

2.7

1.4

1.2



Financial Results
Second quarter revenue increased 5% to $162.1 million compared to $154.9 million in the first quarter of 2019. The Company sold 86,385 ounces of gold and 3.0 million ounces of silver during the quarter, representing increases of 1% and 16%, respectively, compared to the prior period. Zinc and lead sales totaled 5.3 million and 5.2 million pounds during the second quarter, 13% and 93% increases, respectively, quarter-over-quarter.
Average realized gold price increased 2% quarter-over-quarter to $1,277 per ounce, while average realized silver price decreased 3% over the same period to $14.75 per ounce. The average realized gold price during the quarter reflects the sale of 6,190 ounces of gold at a price of $800 per ounce pursuant to Palmarejo's gold stream agreement. Average realized zinc price, net of treatment and refining charges, during the quarter was

3



$0.49 per pound or 59% lower compared to the prior quarter largely driven by provisional pricing adjustments on spot zinc sales. Average realized lead price, net of treatment and refining charges, during the quarter was $0.82 per pound or 5% lower compared to the prior period.
Gold and silver sales accounted for 68% and 28% of second quarter revenue, respectively, while zinc and lead sales contributed approximately 2% each. The Company’s U.S. operations accounted for approximately 56% of second quarter revenue, down from approximately 59% in the first quarter primarily due to increased sales from Palmarejo, which totaled $59.3 million.
Costs applicable to sales were relatively flat quarter-over-quarter, totaling $131.9 million during the second quarter. Second quarter general and administrative expenses of $7.8 million were 18% lower quarter-over-quarter, reflecting the Company’s proactive cost management.
Quarterly exploration expense was $5.7 million, or 54% higher quarter-over-quarter, reflecting Coeur’s continued commitment to its success-based exploration program. During the quarter, exploration activities were focused on resource expansion and infill drilling at Palmarejo and Kensington as well as resource expansion drilling at Silvertip and the Sterling and Crown exploration properties in southern Nevada. See page 12 for further details.
During the second quarter, the Company recorded an income tax benefit of $5.5 million, largely attributable to lower taxable earnings during the quarter. Cash income and mining taxes paid during the quarter totaled $17.2 million, partially offset by $6.1 million of value-added tax refunds and includes $9.3 million of previously disclosed cash taxes incurred in connection with Coeur’s acquisition of Northern Empire Resources Corp. which allows the Company to utilize its U.S. net operating loss carryforwards against future income generated from the Sterling and Crown exploration properties.
Operating cash flow of $26.4 million in the second quarter reflects improved profitability from Palmarejo, Rochester and Kensington as well as proceeds from a $25.0 million prepayment, which more than offset unfavorable changes in other working capital items during the quarter.
Second quarter capital expenditures totaled $20.7 million, compared to $27.4 million in the first quarter. Lower capital expenditures were driven primarily by reduced expenditures at Kensington, Rochester and Palmarejo, partially offset by higher investment at Silvertip. Sustaining and development capital expenditures accounted for approximately 75% and 25%, respectively, of the Company’s total capital expenditures in the second quarter.
Second Quarter Debt Reduction Initiatives
During the second quarter, Coeur completed its previously announced $50.0 million at-the-market common stock offering program, raising net proceeds (after sales commissions) of $48.9 million.

The Company also amended an existing sales arrangement with a metal sales counterparty covering a portion of its gold concentrate from the Kensington mine in consideration for a $25.0 million prepayment. Pursuant to U.S. GAAP, Coeur recorded the $25.0 million as deferred revenue which is presented in accrued liabilities on the Company’s balance sheet. Under the terms of the prepayment, Coeur maintains its exposure to the price of gold and expects to recognize the full value of the accrued liability by the end of 2019.

Together with cash and cash equivalents, proceeds from these transactions were used to help repay $82.0 million of outstanding indebtedness under the Company’s $250.0 million senior secured revolving credit facility during the second quarter.


4



On August 6, 2019, the Company amended its credit agreement with respect to its senior secured revolving credit facility to provide the Company with additional financial flexibility under its consolidated interest coverage ratio as of June 30, 2019.

Richmond Hill Project Option Agreement
In June 2019, Coeur entered into the Option Agreement with Barrick that provides the Company an exclusive option to acquire the Richmond Hill Project, which is located approximately four miles from its Wharf mine in South Dakota. The Project is a past producing gold operation with a total land package of approximately 2,340 acres.

Under the terms of the Option Agreement, Coeur may acquire 100% of the Project in consideration for:
2% - 3% net smelter returns royalty to Barrick on encumbered and unencumbered land, respectively, at the Project
Assumption of the Project’s reclamation obligation, currently understood to have a value of approximately $21 million

There are no minimum spending requirements under the terms of the Option Agreement, and Coeur’s exclusive option to acquire 100% of the Project expires in September 2021.

5



Operations
Second quarter 2019 highlights for each of the Company’s operations are provided below.
Palmarejo, Mexico
(Dollars in millions, except per ounce amounts)
2Q 2019
1Q 2019
4Q 2018
3Q 2018
2Q 2018
Tons milled
447,727
378,987
378,389
300,116
344,073
Average gold grade (oz/t)
0.07
0.07
0.08
0.10
0.11
Average silver grade (oz/t)
4.74
4.64
5.96
6.26
6.86
Average recovery rate – Au
87.7%
83.4%
97.6%
88.8%
89.9%
Average recovery rate – Ag
81.8%
72.8%
84.0%
82.2%
87.5%
Gold ounces produced
28,246
23,205
31,239
27,885
33,702
Silver ounces produced (000’s)
1,735
1,278
1,893
1,544
2,066
Gold ounces sold
28,027
27,394
23,667
29,830
31,207
Silver ounces sold (000’s)
1,709
1,405
1,534
1,572
2,092
Average realized price per gold ounce
$1,210
$1,154
$1,148
$1,082
$1,162
Average realized price per silver ounce
$14.86
$15.39
$14.57
$14.75
$16.49
Metal sales
$59.3
$53.2
$49.6
$55.5
$70.7
Costs applicable to sales
$36.5
$33.2
$27.1
$31.6
$30.3
Adjusted CAS per AuOz1
$741
$713
$624
$615
$497
Adjusted CAS per AgOz1
$9.17
$9.66
$7.92
$8.39
$7.05
Exploration expense
$1.1
$1.0
$0.1
$3.2
$3.2
Cash flow from operating activities
$15.6
$5.9
$13.3
$8.6
$1.3
Sustaining capital expenditures (excludes capital lease payments)
$5.0
$6.0
$3.6
$2.0
$9.5
Development capital expenditures
$2.6
$2.7
$2.3
$2.7
$—
Total capital expenditures
$7.6
$8.7
$5.9
$4.7
$9.5
Free cash flow1
$8.0
$(2.8)
$7.4
$3.9
$(8.2)
Second quarter gold and silver production increased 22% and 36%, respectively, to 28,246 and 1.7 million ounces compared to the prior quarter. Year-over-year, gold and silver production decreased approximately 16%
Higher production during the quarter was primarily driven by an 18% increase in mill throughput as well as improved access to higher-grade secondary stopes with better recoveries due to the maintenance and expansion of the cemented rockfill plant, which was completed in the prior quarter
Second quarter adjusted CAS1 for gold on a co-product basis increased 4% to $741 per ounce, while adjusted CAS1 for silver on a co-product basis decreased 5% to $9.17 per ounce compared to the first quarter. Adjusted CAS1 reflect comparatively higher silver sales quarter-over-quarter and remained within full-year guidance ranges
Free cash flow1 of $8.0 million during the second quarter was driven by higher operating cash flow from increased metal sales as well as slightly lower capital expenditures. Capital expenditures during the quarter were focused on mine development and infrastructure projects
Production began at the La Nación deposit, located between the Independencia and Guadalupe underground mines, shortly after the end of the second quarter. Production at La Nación is anticipated to continue ramping up during the third quarter as infrastructure projects are completed, adding approximately 400 tons per day of additional mill feed

6



Commissioning of a new thickener was completed on budget and on schedule earlier this month. The project is expected to increase metallurgical recoveries for both gold and silver by approximately 2% and has an estimated one-year payback
Full-year 2019 production guidance remains unchanged at 95,000 - 105,000 ounces of gold and 6.5 - 7.2 million ounces of silver
Guidance for CAS and capital expenditures also remains unchanged. CAS are expected to be $650 - $750 per gold ounce and $9.00 - $10.00 per silver ounce. Capital expenditures are expected to be approximately $40 - $45 million

Rochester, Nevada
(Dollars in millions, except per ounce amounts)
2Q 2019
1Q 2019
4Q 2018
3Q 2018
2Q 2018
Ore tons placed
2,786,287
2,667,559
3,674,566
4,061,082
4,083,028
Average silver grade (oz/t)
0.45
0.46
0.46
0.52
0.53
Average gold grade (oz/t)
0.003
0.003
0.004
0.004
0.004
Silver ounces produced (000’s)
971
960
1,466
1,290
1,125
Gold ounces produced
8,609
8,256
15,926
14,702
12,273
Silver ounces sold (000’s)
962
1,000
1,391
1,248
1,097
Gold ounces sold
8,642
8,511
15,339
14,257
12,030
Average realized price per silver ounce
$14.83
$15.31
$14.53
$14.70
$16.47
Average realized price per gold ounce
$1,295
$1,299
$1,234
$1,204
$1,297
Metal sales
$25.5
$26.4
$39.1
$35.5
$33.7
Costs applicable to sales
$24.7
$22.5
$29.4
$27.5
$24.5
Adjusted CAS per AgOz1
$13.19
$12.83
$10.79
$11.35
$11.89
Adjusted CAS per AuOz1
$1,153
$1,092
$917
$929
$936
Exploration expense
$0.1
$0.1
$—
$0.1
$0.2
Cash flow from operating activities
$1.6
$(1.0)
$17.9
$5.7
$6.0
Sustaining capital expenditures (excludes capital lease payments)
$0.4
$1.8
$7.1
$2.7
$0.4
Development capital expenditures
$2.4
$2.8
$(4.1)
$0.9
$0.3
Total capital expenditures
$2.8
$4.6
$3.0
$3.6
$0.7
Free cash flow1
$(1.2)
$(5.6)
$14.9
$2.1
$5.3
Silver production remained relatively flat quarter-over-quarter at approximately 1.0 million ounces, while gold production increased 4% to 8,609 ounces. Year-over-year, silver and gold production decreased 14% and 30%, respectively
Higher gold production was driven by the timing of leach pad recoveries as well as improved weather conditions. Tons placed also increased in the second quarter due to the stacking of additional run-of-mine material, despite the idling of the X-Pit crusher during May and June for commissioning of the new crusher configuration
Second quarter adjusted CAS1 for silver and gold on a co-product basis increased 3% and 6% to $13.19 and $1,153 per ounce, respectively, quarter-over-quarter. These increases were primarily related to the stacking of additional run-of-mine material and maintenance on the process plant during the quarter
Ore is currently being processed by the new three-stage crushing circuit, including the HPGR unit, despite a three week setback related to a failed crusher at the end of the second quarter. Expectations for crushing rates, silver recoveries and capital requirements for the new crushing circuit remain in-line with prior estimates. Results during the second half of the year are expected to continue improving with the

7



integration of the new crushing circuit and the placement of additional run-of-mine material on the Stage IV leach pad
Free cash flow1 of $(1.2) million was driven by capital expenditures exceeding operating cash flow. Capital expenditures during the quarter were focused on the new crushing circuit as well as further development of the Stage IV leach pad
The Company is maintaining full-year 2019 production guidance of 4.2 - 5.0 million ounces of silver and 40,000 - 50,000 ounces of gold. CAS in 2019 are also unchanged and expected to be $12.50 - $13.50 per silver ounce and $1,000 - $1,100 per gold ounce
The Company is maintaining its guidance for capital expenditures, which are expected to be approximately $17 - $20 million, including approximately $12 - $15 million associated with the new crushing circuit

Kensington, Alaska
(Dollars in millions, except per ounce amounts)
2Q 2019
1Q 2019
4Q 2018
3Q 2018
2Q 2018
Tons milled
160,510
164,332
149,998
163,603
168,751
Average gold grade (oz/t)
0.23
0.20
0.21
0.17
0.16
Average recovery rate
93.0%
90.2%
91.1%
90.4%
92.6%
Gold ounces produced
34,049
29,973
28,421
25,515
25,570
Gold ounces sold
34,415
31,335
24,979
25,648
28,165
Average realized price per gold ounce, gross
$1,332
$1,301
$1,267
$1,195
$1,305
Treatment and refining charges per gold ounce
$20
$15
$21
$34
$36
Average realized price per gold ounce, net
$1,312
$1,286
$1,246
$1,161
$1,269
Metal sales
$45.2
$40.3
$31.1
$29.8
$35.7
Costs applicable to sales
$29.1
$32.2
$21.4
$28.2
$34.2
Adjusted CAS per AuOz1
$842
$990
$843
$1,091
$1,196
Exploration expense
$2.0
$0.5
$1.3
$1.6
$1.4
Cash flow from operating activities
$41.4
$6.2
$7.9
$(0.4)
$3.2
Sustaining capital expenditures (excludes capital lease payments)
$4.9
$9.4
$9.8
$9.7
$9.2
Development capital expenditures
$—
$—
$0.8
$2.3
$1.5
Total capital expenditures
$4.9
$9.4
$10.6
$12.0
$10.7
Free cash flow1
$36.5
$(3.2)
$(2.7)
$(12.4)
$(7.5)
Commercial production at Jualin was declared on December 1, 2018. The figures shown in the table above exclude pre-commercial production. Additionally, second quarter operating cash flow and free cash flow1 figures in the table above include the proceeds from the $25.0 million prepayment. Excluding the prepayment, second quarter operating cash flow and free cash flow1 were $16.4 million and $11.5 million, respectively
Gold production during the second quarter increased 14% to 34,049 ounces compared to the prior quarter. Year-over-year gold production increased 33%. Average gold grade was approximately 15% higher quarter-over-quarter and 44% higher year-over-year driven by additional ore feed from the high-grade Jualin deposit
Adjusted CAS1 decreased 15% quarter-over-quarter to $842 per ounce. The strong cost performance was driven by the processing of higher-grade ore

8



Jualin accounted for approximately 17% of Kensington’s second quarter production, compared to approximately 10% in the prior quarter. For the full year, Jualin is expected to account for approximately 20% of Kensington's total production
Capital expenditures during the quarter were largely focused on ongoing underground development
Full-year 2019 production guidance is unchanged at 117,000 - 130,000 ounces of gold
Full-year CAS and capital expenditures are also unchanged. CAS are expected to be $950 - $1,050 per ounce; capital expenditures are expected to be $20 - $25 million

Wharf, South Dakota
(Dollars in millions, except per ounce amounts)
2Q 2019
1Q 2019
4Q 2018
3Q 2018
2Q 2018
Ore tons placed
919,435
1,090,510
1,644,168
1,127,391
1,075,820
Average gold grade (oz/t)
0.023
0.020
0.020
0.023
0.023
Gold ounces produced
15,680
16,902
16,960
19,437
22,507
Silver ounces produced (000’s)
12
13
13
13
13
Gold ounces sold
15,301
18,086
15,306
19,874
23,053
Silver ounces sold (000’s)
12
14
11
12
14
Average realized price per gold ounce
$1,311
$1,317
$1,247
$1,198
$1,285
Metal sales
$20.2
$24.0
$19.3
$24.0
$29.8
Costs applicable to sales
$15.5
$17.4
$14.6
$18.0
$19.3
Adjusted CAS per AuOz1
$1,002
$949
$939
$895
$822
Exploration expense
$—
$—
$—
$0.1
$—
Cash flow from operating activities
$0.5
$4.2
$(1.9)
$3.7
$11.5
Sustaining capital expenditures (excludes capital lease payments)
$0.2
$0.4
$0.7
$1.2
$1.2
Development capital expenditures
$—
$—
$—
$—
$—
Total capital expenditures
$0.2
$0.4
$0.7
$1.2
$1.2
Free cash flow1
$0.3
$3.8
$(2.6)
$2.5
$10.3
Gold production in the second quarter declined 7% quarter-over-quarter and 30% year-over-year to 15,680 ounces
Lower production was largely driven by inclement weather, which diluted leach pad solutions, as well as lower crusher throughput during the quarter. The Company has engaged a third-party contractor to crush an additional 300,000 tons of ore primarily during the third quarter to supplement operating activities
Adjusted CAS1 on a by-product basis increased 6% quarter-over-quarter to $1,002 per ounce, primarily as a result of lower production during the second quarter
Free cash flow1 of $0.3 million was primarily driven by lower operating cash flow and partially offset by lower capital expenditures
Production is anticipated to increase for the remainder of 2019 due to the placement of higher-grade ore late in the second quarter, which is expected to continue during the third and fourth quarters
The Company is maintaining full-year 2019 production guidance of 82,000 - 87,000 ounces of gold
Coeur is also maintaining its full-year 2019 guidance for CAS and capital expenditures. CAS are expected to be $850 - $950 per ounce and capital expenditures are expected to be approximately $3 - $5 million


9



Silvertip, British Columbia
(Dollars in millions, except per ounce and per pound amounts)
2Q 2019
1Q 2019
4Q 2018
3Q 2018
2Q 2018
Tons milled
59,689
62,051
38,802
10,652
Average silver grade (oz/t)
7.48
5.50
6.06
6.66
Average zinc grade (%)
7.5%
5.90%
5.80%
8.0%
—%
Average lead grade (%)
5.4%
3.7%
3.9%
4.3%
—%
Average recovery rate – Ag
77.0%
69.9%
60.5%
56.3%
—%
Average recovery rate – Zn
59.1%
50.5%
69.1%
64.5%
—%
Average recovery rate – Pb
77.3%
66.8%
54.7%
45.1%
—%
Silver ounces produced (000's)
344
239
142
40
Zinc pounds produced (000's)
5,322
3,719
3,082
1,099
Lead pounds produced (000's)
4,980
3,077
1,659
413
Silver ounces sold (000's)
365
215
124
99
Zinc pounds sold (000's)
5,303
4,723
2,604
1,772
Lead pounds sold (000's)
5,186
2,748
1,419
1,230
Average realized price per silver ounce, gross
$15.18
$14.98
$15.54
$14.62
$—
Treatment and refining charges per silver ounce
$1.18
$1.24
$1.38
$3.34
$—
Average realized price per silver ounce, net
$14.00
$13.74
$14.16
$11.28
$—
Average realized price per zinc pound, gross
$0.83
$1.50
$1.07
$1.20
$—
Treatment and refining charges per zinc pound
$0.34
$0.31
$0.24
$0.27
$—
Average realized price per zinc pound, net
$0.49
$1.19
$0.83
$0.93
$—
Average realized price per lead pound, gross
$0.87
$0.92
$0.87
$0.97
$—
Treatment and refining charges per lead pound
$0.05
$0.06
$0.07
$0.07
$—
Average realized price per lead pound, net
$0.82
$0.86
$0.80
$0.90
$—
Metal sales
$11.9
$10.9
$4.8
$4.1
$—
Costs applicable to sales
$26.2
$26.4
$24.1
$11.5
$—
Adjusted CAS per AgOz1
$13.31
$13.73
$17.68
$9.86
$—
Adjusted CAS per ZnLb1
$1.02
$1.18
$0.95
$0.64
$—
Adjusted CAS per PbLb1
$0.77
$0.88
$1.02
$0.55
$—
Exploration expense
$0.7
$0.1
$0.3
$2.3
$0.1
Cash flow from operating activities
$(11.6)
$(13.9)
$(34.1)
$(6.8)
$—
Sustaining capital expenditures (excludes capital lease payments)
$5.0
$4.1
$8.2
$0.4
$—
Development capital expenditures
$—
$—
$(10.8)
$17.5
$19.0
Total capital expenditures
$5.0
$4.1
$(2.6)
$17.9
$19.0
Free cash flow1
$(16.6)
$(18.0)
$(31.5)
$(24.7)
$(19.0)
Silvertip achieved commercial production on September 1, 2018. The figures shown in the table above exclude pre-commercial production
Second quarter silver, zinc and lead production increased 44%, 43% and 62%, respectively, compared to the prior quarter, to 0.3 million ounces of silver, 5.3 million pounds of zinc and 5.0 million pounds of lead
Despite a 4% quarter-over-quarter decrease in mill throughput, increased production was driven by significantly higher feed grades and recovery rates across all metals

10



Second quarter adjusted CAS1 on a co-product basis were $13.31 per silver ounce, $1.02 per payable zinc pound and $0.77 per payable lead pound, compared to $13.73, $1.18 and $0.88, respectively, in the prior quarter
Free cash flow1 of $(16.6) million was primarily driven by improved operating cash flow quarter-over-quarter, partially offset by higher capital expenditures
The Company continues to execute key projects targeting mill availability, which are expected to drive further operational improvements throughout the remainder of the year. Recovery rates continue to trend upward, with recoveries averaging approximately 81%, 63% and 82% for silver, zinc and lead, respectively, during June
The permit amendment application to operate at a year-round mining and milling rate of 1,100 tons (1,000 metric tonnes) per day is expected to be received during the third quarter, which is later than originally expected, but does not have an impact on planned operations
Full-year 2019 production guidance is unchanged at 1.5 - 2.5 million ounces of silver, 25 - 40 million pounds of zinc and 20 - 35 million pounds of lead
Full-year 2019 guidance ranges for CAS and capital expenditures are also unchanged. CAS are expected to be $14.00 - $16.00 per ounce of silver, $1.00 - $1.25 per pound of zinc and $0.85 - $1.05 per pound of lead; capital expenditures are expected to total $20 - $25 million

11



Exploration
During the second quarter, the Company drilled 151,153 feet (46,072 meters) at a total cost of $6.8 million ($5.7 million expensed and $1.1 million capitalized), compared to 90,126 feet (27,470 meters) at a total cost of $6.6 million ($3.7 million expensed and $2.9 million capitalized) in the first quarter. Total feet drilled during the second quarter was approximately 68% higher compared to the prior period, reflecting Coeur’s continued commitment to its success-based exploration program as well as a renewed focus on expansion drilling at Silvertip and the Sterling and Crown exploration properties. The 2019 drill programs at Rochester and Wharf are scheduled to begin in the third quarter.
At Silvertip, two surface core drill rigs began expansion drilling in the northern and central Discovery Zone, with encouraging results thus far. Highlights include3: holes DSC19-Pad4-002 (26.0 feet of 13.76 oz/ton silver, 19.1% zinc, and 8.4% lead) and DSC19-Pad4-004 (25.9 feet of 4.93 oz/ton silver, 12.6% zinc and 3.1% lead). Also, hole DSC19-Pad1-003 intercepted two significant intercepts (14.8 feet of 15.52 oz/ton silver, 16.5% zinc and 10.6% lead and 3.6 feet of 2.88 oz/ton silver, 21.4% zinc and 3.0% lead) demonstrating more evidence for stacked manto horizons at depth within the Discovery Zone3. Given its success through the second quarter, the remainder of the 2019 exploration program will continue to focus on expansion drilling in the Discovery Zone, north, east and south of the 2018 resource.
At Kensington, three underground core drill rigs were primarily focused on resource expansion drilling with an emphasis on Lower Raven and Elmira. Results from the expansion drilling at Elmira continue to be encouraging. One surface rig began drilling in late June on the Comet Vein, which lies directly above the Kensington access tunnel. Limited infill drilling during the quarter was completed at the Elmira and Raven veins.
At the Sterling and Crown exploration properties, located in southern Nevada, one reverse circulation rig was active during the second quarter. The rig was focused on expansion drilling at the South Daisy resource, which is contained in the Crown Block. Concurrent geologic mapping and sampling at the Crown Block has resulted in two new drill targets located within the northern Daisy area with no prior exploration drilling, both of which will require amended permits prior to drilling. The Crown Block exploration drilling and surface mapping are expected to continue through the third quarter, with one rig focused on the Daisy and SNA resources. Coeur expects to add an additional rig, initially at the Sterling Mine, and move it to the northern portion of Crown Block later in the year.
At Palmarejo, up to ten surface and underground core rigs were active during the second quarter. Infill drilling focused on La Nación as well as veins northwest and northeast of the Guadalupe mine with encouraging results particularly at La Nación and Northwest Guadalupe. Expansion drilling focused on extending mineralization northwest from the Guadalupe mine and north of the Independencia mine. The Company plans to continue expansion drilling at the North Independencia and the Northwest Guadalupe zones during the third quarter, as well as adding a third rig focused on expanding the inferred resource at Independencia East, located approximately 1,970 feet (600 meters) east of the current Independencia mine.
At the La Preciosa project, located in Durango, Mexico, a new geological model of the La Gloria-Abundancia vein structures has highlighted potential opportunities for a higher-grade, lower tonnage resource. The Company expects to continue working during the second half of the year to extend the review to the deeper, but larger Martha structure.
The Company also engaged in greenfield exploration during the quarter, funding drilling at Evrim Resources Corp.’s El Sarape Project, located in Sonora, Mexico. Following the completion of a ten drillhole program, Coeur elected to discontinue its option agreement for the exploration and development of the El Sarape Project.

12



2019 Production Guidance
 
Gold
Silver
Zinc
Lead
 
(oz)
(K oz)
(K lbs)
(K lbs)
Palmarejo
95,000 - 105,000
6,500 - 7,200
Rochester
40,000 - 50,000
4,200 - 5,000
Kensington
117,000 - 130,000
Wharf
82,000 - 87,000
Silvertip
1,500 - 2,500
25,000 - 40,000
20,000 - 35,000
Total
334,000 - 372,000
12,200 - 14,700
25,000 - 40,000
20,000 - 35,000


2019 Costs Applicable to Sales Guidance
 
Gold
Silver
Zinc
Lead
 
($/oz)
($/oz)
($/lb)
($/lb)
Palmarejo (co-product)
$650 - $750
$9.00 - $10.00
Rochester (co-product)
$1,000 - $1,100
$12.50 - $13.50
Kensington
$950 - $1,050
Wharf (by-product)
$850 - $950
Silvertip (co-product)
$14.00 - $16.00
$1.00 - $1.25
$0.85 - $1.05


2019 Capital, Exploration and G&A Guidance
 
 
 
 
($M)
Capital Expenditures, Sustaining
 
 
 
$70 - $80
Capital Expenditures, Development
 
 
 
$30 - $40
Exploration, Expensed
 
 
 
$18 - $22
Exploration, Capitalized
 
 
 
$8 - $12
General & Administrative Expenses
 
 
 
$32 - $36

Note: The Company’s guidance figures assume $1,275/oz gold, $15.50/oz silver, $1.15/lb zinc and $0.95/lb lead as well as CAD of 1.30 and MXN of 20.00.


Financial Results and Conference Call
Coeur will host a conference call to discuss its second quarter financial results on August 8, 2019 at 11:00 a.m. Eastern Time.

Dial-In Numbers:        (855) 560-2581 (U.S.)
(855) 669-9657 (Canada)
(412) 542-4166 (International)
Conference ID:        Coeur Mining

13




Hosting the call will be Mitchell J. Krebs, President and Chief Executive Officer of Coeur, who will be joined by Thomas S. Whelan, Senior Vice President and Chief Financial Officer, Terry F. D. Smith, Senior Vice President of Operations, Hans J. Rasmussen, Senior Vice President of Exploration, and other members of management. A replay of the call will be available through August 22, 2019.

Replay numbers:        (877) 344-7529 (U.S.)
(855) 669-9658 (Canada)
(412) 317-0088 (International)
Conference ID:        101 32 149

About Coeur
Coeur Mining, Inc. is a U.S.-based, well-diversified, growing precious metals producer with five wholly-owned operations: the Palmarejo gold-silver 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 Silvertip silver-zinc-lead mine in British Columbia. In addition, the Company has interests in several precious metals exploration projects throughout North America.

Cautionary Statements
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, capital expenditures, recovery rates, exploration expenditures, expenses, cash flow, expectations regarding Silvertip, including but not limited to timing of receipt of permits, grades, exploration and development efforts, the impact of commissioning of the new crushing circuit at Rochester, potential impact of the Richmond Hill Project on Wharf and operations at Palmarejo, Rochester, Wharf, Kensington and Silvertip. 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 Silvertip will not obtain necessary permits on the expected timeline or at all, the risk that the commissioning of the new crushing circuit at Rochester will not occur on a timely basis or the anticipated benefits thereof will not be achieved, the risk that the Richmond Hill Project will not be feasible, 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, silver, zinc and lead 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 (including the impact of government shutdowns), ground conditions, grade variability, any future labor disputes or work stoppages, the uncertainties inherent in the estimation of mineral 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 its production, 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, 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 and 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 www.sedar.com.


14



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 EBITDA margin, free cash flow, adjusted net income (loss) and adjusted costs applicable to sales per ounce (gold and silver) or pound (zinc or lead). 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 EBITDA margin, free cash flow, adjusted net income (loss) and adjusted costs applicable to sales per ounce (gold and silver) and pound (zinc and lead) 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, 2018.

Notes
1.
EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income (loss) and adjusted costs applicable to sales per ounce (gold and silver) or pound (lead and zinc) are non-GAAP measures. Please see tables in the Appendix for the reconciliation to U.S. GAAP. 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.
3. For a complete table of all of Silvertip’s 2019 drill results, please refer to the following link: http://www.coeur.com/_resources/pdfs/2019-08-07Silvertip-Expansion-Drill-Results.pdf.


Average Spot Prices
 
2Q 2019
1Q 2019
4Q 2018
3Q 2018
2Q 2018
Average Silver Spot Price Per Ounce
$
14.88

$
15.57

$
14.54

$
15.02

$
16.53

Average Gold Spot Price Per Ounce
$
1,309

$
1,304

$
1,226

$
1,213

$
1,306

Average Zinc Spot Price Per Pound
$
1.25

$
1.23

$
1.19

$
1.15

$
1.41

Average Lead Spot Price Per Pound
$
0.85

$
0.92

$
0.89

$
0.95

$
1.08


For Additional Information
Coeur Mining, Inc.
104 S. Michigan Avenue, Suite 900
Chicago, IL 60603
Attention: Paul DePartout, Director, Investor Relations
Phone: (312) 489-5800
www.coeur.com

15



COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
 
June 30, 2019 (unaudited)
 
December 31, 2018
ASSETS
In thousands, except share data
CURRENT ASSETS
 
 
 
Cash and cash equivalents
$
37,907

 
$
115,081

Receivables
38,495

 
29,744

Inventory
59,048

 
66,279

Ore on leach pads
72,310

 
75,122

Prepaid expenses and other
12,066

 
11,393

 
219,826

 
297,619

NON-CURRENT ASSETS
 
 
 
Property, plant and equipment, net
298,926

 
298,451

Mining properties, net
945,839

 
971,567

Ore on leach pads
76,910

 
66,964

Restricted assets
8,730

 
12,133

Equity and debt securities
19,457

 
17,806

Receivables
31,871

 
31,151

Other
75,671

 
16,809

TOTAL ASSETS
$
1,677,230

 
$
1,712,500

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
CURRENT LIABILITIES
 
 
 
Accounts payable
$
65,676

 
$
47,210

Accrued liabilities and other
116,187

 
82,619

Debt
21,772

 
24,937

Reclamation
6,552

 
6,552

 
210,187

 
161,318

NON-CURRENT LIABILITIES
 
 
 
Debt
348,205

 
433,889

Reclamation
133,127

 
128,994

Deferred tax liabilities
61,653

 
79,070

Other long-term liabilities
77,612

 
56,717

 
620,597

 
698,670

COMMITMENTS AND CONTINGENCIES
 
 
 
STOCKHOLDERS’ EQUITY
 
 
 
Common stock, par value $0.01 per share; authorized 300,000,000 shares, 221,858,660 issued and outstanding at June 30, 2019 and 203,310,443 at December 31, 2018
2,219

 
2,033

Additional paid-in capital
3,492,736

 
3,443,082

Accumulated other comprehensive income (loss)

 
(59
)
Accumulated deficit
(2,648,509
)
 
(2,592,544
)
 
846,446

 
852,512

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
1,677,230

 
$
1,712,500


















16



COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
In thousands, except share data
Revenue
$
162,123

 
$
169,987

 
$
316,993

 
$
333,254

COSTS AND EXPENSES
 
 
 
 
 
 
 
Costs applicable to sales(1)
131,948

 
108,246

 
263,598

 
207,586

Amortization
43,204

 
29,459

 
85,080

 
60,236

General and administrative
7,750

 
7,650

 
17,224

 
16,454

Exploration
5,719

 
6,429

 
9,433

 
13,112

Pre-development, reclamation, and other
4,334

 
3,620

 
8,768

 
7,845

Total costs and expenses
192,955

 
155,404


384,103

 
305,233

OTHER INCOME (EXPENSE), NET
 
 
 
 
 
 
 
Fair value adjustments, net
(5,296
)
 
(2,462
)
 
3,824

 
2,192

Interest expense, net of capitalized interest
(6,825
)
 
(6,018
)
 
(13,279
)
 
(11,983
)
Other, net
643

 
544

 
703

 
1,057

Total other income (expense), net
(11,478
)
 
(7,936
)

(8,752
)
 
(8,734
)
Income (loss) before income and mining taxes
(42,310
)
 
6,647


(75,862
)
 
19,287

Income and mining tax (expense) benefit
5,546

 
(3,717
)
 
14,204

 
(15,666
)
Income (loss) from continuing operations
$
(36,764
)
 
$
2,930


$
(61,658
)
 
$
3,621

Income (loss) from discontinued operations

 

 
5,693

 
550

NET INCOME (LOSS)
$
(36,764
)
 
$
2,930


$
(55,965
)
 
$
4,171

OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
 
 
 
 
 
 
 
Unrealized gain (loss) on debt and equity securities

 
(87
)
 
59

 
(365
)
Other comprehensive income (loss)

 
(87
)

59

 
(365
)
COMPREHENSIVE INCOME (LOSS)
$
(36,764
)
 
$
2,843


$
(55,906
)
 
$
3,806

 
 
 
 
 
 
 
 
NET INCOME (LOSS) PER SHARE
 
 
 
 
 
 
 
Basic income (loss) per share:
 
 
 
 
 
 
 
Net income (loss) from continuing operations
$
(0.18
)
 
$
0.02

 
$
(0.30
)
 
$
0.02

Net income (loss) from discontinued operations
0.00

 
0.00

 
0.03

 
0.00

Basic(2)
$
(0.18
)
 
$
0.02

 
$
(0.27
)
 
$
0.02

Diluted income (loss) per share:
 
 
 
 
 
 
 
Net income (loss) from continuing operations
$
(0.18
)
 
$
0.02

 
$
(0.30
)
 
$
0.02

Net income (loss) from discontinued operations
0.00

 
0.00

 
0.03

 
0.00

Diluted(2)
$
(0.18
)
 
$
0.02

 
$
(0.27
)
 
$
0.02

(1) Excludes amortization.
(2) Due to rounding, the sum of net income per share from continuing operations and discontinued operations may not equal net income per share.













17



COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
In thousands
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net income (loss)
$
(36,764
)
 
$
2,930

 
$
(55,965
)
 
$
4,171

(Income) loss from discontinued operations

 

 
(5,693
)
 
(550
)
Adjustments:
 
 
 
 
 
 
 
Amortization
43,204

 
29,459

 
85,080

 
60,236

Accretion
3,007

 
3,886

 
5,950

 
7,204

Deferred taxes
(9,158
)
 
(1,265
)
 
(17,417
)
 
(811
)
Fair value adjustments, net
5,296

 
2,462

 
(3,824
)
 
(2,192
)
Stock-based compensation
1,987

 
1,850

 
4,210

 
4,636

Inventory write-downs
11,872

 

 
27,319

 

Other
4,731

 
2,174

 
5,981

 
2,242

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Receivables
(7,624
)
 
(8,888
)
 
(17,359
)
 
(10,579
)
Prepaid expenses and other current assets
(834
)
 
8,126

 
(3,518
)
 
2,491

Inventory and ore on leach pads
(14,391
)
 
(2,766
)
 
(33,212
)
 
(11,474
)
Accounts payable and accrued liabilities
25,109

 
(39,262
)
 
19,037

 
(41,127
)
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES OF CONTINUING OPERATIONS
26,435

 
(1,294
)

10,589

 
14,247

CASH USED IN OPERATING ACTIVITIES OF DISCONTINUED OPERATIONS

 

 

 
(2,690
)
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
26,435

 
(1,294
)
 
10,589

 
11,557

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Capital expenditures
(20,749
)
 
(41,165
)
 
(48,187
)
 
(83,510
)
Proceeds from the sale of assets
57

 
96

 
904

 
156

Purchase of investments

 
(39
)
 

 
(400
)
Sale of investments
1,102

 
11,141

 
1,102

 
12,760

Proceeds from notes receivable
2,000

 

 
7,168

 

Other
277

 
(33
)
 
2,018

 
(98
)
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES OF CONTINUING OPERATIONS
(17,313
)
 
(30,000
)
 
(36,995
)
 
(71,092
)
CASH USED IN INVESTING ACTIVITIES OF DISCONTINUED OPERATIONS

 

 

 
(28,470
)
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
(17,313
)
 
(30,000
)
 
(36,995
)
 
(99,562
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Issuance of common stock
48,887

 

 
48,887

 

Issuance of notes and bank borrowings, net of issuance costs

 

 
15,000

 
15,000

Payments on debt, finance leases, and associated costs
(90,812
)
 
(4,373
)
 
(113,273
)
 
(22,822
)
Other

 
(233
)
 
(3,259
)
 
(4,839
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES OF CONTINUING OPERATIONS
(41,925
)
 
(4,606
)

(52,645
)
 
(12,661
)
CASH USED IN FINANCING ACTIVITIES OF DISCONTINUED OPERATIONS

 

 

 
(22
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
(41,925
)
 
(4,606
)
 
(52,645
)
 
(12,683
)
Effect of exchange rate changes on cash and cash equivalents
56

 
(175
)
 
257

 
382

INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
(32,747
)
 
(36,075
)

(78,794
)
 
(100,306
)
Less net cash used in discontinued operations(1)

 

 

 
(32,930
)
 
(32,747
)
 
(36,075
)
 
(78,794
)
 
(67,376
)
Cash, cash equivalents and restricted cash at beginning of period
72,022

 
172,101

 
118,069

 
203,402

Cash, cash equivalents and restricted cash at end of period
$
39,275

 
$
136,026


$
39,275

 
$
136,026

(1) Less net cash used in discontinued operations includes the following cash transactions: net subsidiary payments to parent company of $1,748, during the six months ended June 30, 2018.

18



Adjusted EBITDA Reconciliation
(Dollars in thousands except per share amounts)
LTM 2Q 2019
 
2Q 2019
 
1Q 2019
 
4Q 2018
 
3Q 2018
 
2Q 2018
Net income (loss)
$
(108,541
)
 
$
(36,764
)
 
$
(19,201
)
 
$
468

 
$
(53,044
)
 
$
2,930

(Income) loss from discontinued operations, net of tax
(5,693
)
 

 
(5,693
)
 

 

 

Interest expense, net of capitalized interest
25,660

 
6,825

 
6,454

 
6,563

 
5,818

 
6,018

Income tax provision (benefit)
(46,650
)
 
(5,546
)
 
(8,658
)
 
(36,231
)
 
3,785

 
3,717

Amortization
153,317

 
43,204

 
41,876

 
37,053

 
31,184

 
29,459

EBITDA
18,093

 
7,719

 
14,778

 
7,853

 
(12,257
)
 
42,124

Fair value adjustments, net
(5,270
)
 
5,296

 
(9,120
)
 
(731
)
 
(715
)
 
2,462

Foreign exchange (gain) loss
6,223

 
468

 
665

 
1,986

 
3,104

 
3,309

(Gain) loss on sale of assets and securities
346

 
72

 
(52
)
 
298

 
28

 
(586
)
Mexico inflation adjustment

 

 

 

 

 
(1,939
)
Transaction costs
5

 

 

 
(1,044
)
 
1,049

 

Interest income on notes receivables
(1,153
)
 
(18
)
 
(180
)
 
(327
)
 
(628
)
 
(573
)
Manquiri sale consideration write-down
18,599

 

 

 

 
18,599

 

Silvertip start-up write-down
54,039

 
11,872

 
15,447

 
17,974

 
8,746

 

Rochester In-Pit crusher write-down
3,441

 

 

 

 
3,441

 

Receivable write-down
6,536

 


 

 
6,536

 

 

Asset retirement obligation accretion
11,580

 
3,007

 
2,943

 
2,747

 
2,883

 
2,817

Inventory adjustments and write-downs
3,856

 
2,193

 
1,623

 
858

 
421

 
817

Adjusted EBITDA
$
116,295

 
$
30,609

 
$
26,104

 
$
36,150

 
$
24,671

 
$
48,431

Revenue
$
609,643

 
$
162,123

 
$
154,870

 
143,855

 
$
148,795

 
$
169,987

Adjusted EBITDA Margin
19
%
 
19
%
 
17
%
 
25
%
 
17
%
 
28
%

Adjusted Net Income (Loss) Reconciliation
(Dollars in thousands except per share amounts)
2Q 2019
 
1Q 2019
 
4Q 2018
 
3Q 2018
 
2Q 2018
Net income (loss)
$
(36,764
)
 
$
(19,201
)
 
$
468

 
$
(53,044
)
 
$
2,930

Income loss from discontinued operations, net of tax

 
(5,693
)
 

 

 

Fair value adjustments, net
5,296

 
(9,120
)
 
(731
)
 
(715
)
 
2,462

(Gain) loss on sale of assets and securities
72

 
(52
)
 
326

 

 
(586
)
Gain on repurchase of Rochester royalty

 

 
(28
)
 
28

 

Mexico inflation adjustment

 

 

 

 
(1,939
)
Transaction costs

 

 
(1,044
)
 
1,049

 

Interest income on notes receivables
(18
)
 
(180
)
 
(327
)
 
(628
)
 
(573
)
Manquiri sale consideration write-down

 

 

 
18,599

 

Silvertip start-up write-down
11,872

 
15,447

 
17,974

 
8,746

 

Rochester In-Pit crusher write-down

 

 

 
3,441

 

Receivable write-down

 

 
6,536

 

 

Foreign exchange loss (gain)
889

 
1,256

 
(530
)
 
6,062

 
(1,233
)
Tax effect of adjustments(1)
(4,332
)
 
(5,415
)
 
(6,559
)
 
(3,191
)
 

Adjusted net income (loss)
$
(22,985
)
 
$
(22,958
)
 
$
16,085

 
$
(19,653
)
 
$
1,061

 
 
 
 
 
 
 
 
 
 
Adjusted net income (loss) per share - Basic
$
(0.11
)
 
$
(0.11
)
 
$
0.08

 
$
(0.11
)
 
$
0.01

Adjusted net income (loss) per share - Diluted
$
(0.11
)
 
$
(0.11
)
 
$
0.08

 
$
(0.11
)
 
$
0.01


19



Consolidated Free Cash Flow Reconciliation
(Dollars in thousands)
2Q 2019
 
1Q 2019
 
4Q 2018
 
3Q 2018
 
2Q 2018
Cash flow from continuing operations
$
26,435

 
$
(15,846
)
 
$
72

 
$
5,789

 
$
(1,294
)
Capital expenditures from continuing operations
20,749

 
27,438

 
17,805

 
39,472

 
41,165

Free cash flow
5,686

 
(43,284
)
 
(17,733
)

(33,683
)

(42,459
)


Reconciliation of Costs Applicable to Sales
for Three Months Ended June 30, 2019
In thousands except per ounce or per pound amounts
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
Silvertip
 
Total
Costs applicable to sales, including amortization (U.S. GAAP)
$
50,708

 
$
28,656

 
$
41,670

 
$
17,691

 
$
36,038

 
$
174,763

Amortization
(14,212
)
 
(3,963
)
 
(12,537
)
 
(2,225
)
 
(9,878
)
 
(42,815
)
Costs applicable to sales
$
36,496

 
$
24,693

 
$
29,133

 
$
15,466

 
$
26,160

 
$
131,948

Inventory Adjustments
(39
)
 
(2,045
)
 
(156
)
 
48

 
(11,872
)
 
(14,064
)
By-product credit

 

 

 
(188
)
 

 
(188
)
Adjusted costs applicable to sales
$
36,457

 
$
22,648

 
$
28,977

 
$
15,326

 
$
14,288

 
$
117,696

 
 
 
 
 
 
 
 
 
 
 
 
Metal Sales
 
 
 
 
 
 
 
 
 
 
 
Gold ounces
28,027

 
8,642

 
34,415

 
15,301

 

 
86,385

Silver ounces
1,709,406

 
961,634

 
 
 
12,364

 
364,961

 
3,048,365

Zinc pounds
 
 
 
 
 
 
 
 
5,302,508

 
5,302,508

Lead pounds
 
 
 
 
 
 
 
 
5,185,634

 
5,185,634

 
 
 
 
 
 
 
 
 
 
 
 
Revenue Split
 
 
 
 
 
 
 
 
 
 
 
Gold
57
%
 
44
%
 
100
%
 
100
%
 
 
 
 
Silver
43
%
 
56
%
 
 
 
 
 
34
%
 
 
Zinc
 
 
 
 
 
 
 
 
38
%
 
 
Lead
 
 
 
 
 
 
 
 
28
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
Gold ($/oz)
$
741

 
$
1,153

 
$
842

 
$
1,002

 
 
 
 
Silver ($/oz)
$
9.17

 
$
13.19

 
 
 
 
 
$
13.31

 
 
Zinc ($/lb)
 
 
 
 
 
 
 
 
$
1.02

 
 
Lead ($/lb)
 
 
 
 
 
 
 
 
$
0.77

 
 



















20



Reconciliation of Costs Applicable to Sales
for Three Months Ended March 31, 2019
In thousands except per ounce or per pound amounts
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
Silvertip
 
Total
Costs applicable to sales, including amortization (U.S. GAAP)
$
47,772

 
$
26,491

 
$
43,902

 
$
20,073

 
$
34,811

 
$
173,049

Amortization
(14,528
)
 
(4,037
)
 
(11,727
)
 
(2,681
)
 
(8,426
)
 
(41,399
)
Costs applicable to sales
$
33,244

 
$
22,454

 
$
32,175

 
$
17,392

 
$
26,385

 
$
131,650

Inventory Adjustments
(141
)
 
(323
)
 
(1,164
)
 
(5
)
 
(15,447
)
 
(17,080
)
By-product credit

 

 

 
(217
)
 

 
(217
)
Adjusted costs applicable to sales
$
33,103

 
$
22,131

 
$
31,011

 
$
17,170

 
$
10,938

 
$
114,353

 
 
 
 
 
 
 
 
 
 
 
 
Metal Sales
 
 
 
 
 
 
 
 
 
 
 
Gold ounces
27,394

 
8,511

 
31,335

 
18,086

 
 
 
85,326

Silver ounces
1,405,409

 
1,000,453

 

 
14,052

 
215,101

 
2,635,015

Zinc pounds
 
 
 
 
 
 
 
 
4,723,069

 
4,723,069

Lead pounds
 
 
 
 
 
 
 
 
2,747,847

 
2,747,847

 
 
 
 
 
 
 
 
 
 
 
 
Revenue Split
 
 
 
 
 
 
 
 
 
 
 
Gold
59
%
 
42
%
 
100
%
 
100
%
 
 
 
 
Silver
41
%
 
58
%
 
 
 
 
 
27
%
 
 
Zinc
 
 
 
 
 
 
 
 
51
%
 
 
Lead
 
 
 
 
 
 
 
 
22
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
Gold ($/oz)
$
713

 
$
1,092

 
$
990

 
$
949

 
 
 
 
Silver ($/oz)
$
9.66

 
$
12.83

 
 
 
 
 
$
13.73

 
 
Zinc ($/lb)
 
 
 
 
 
 
 
 
$
1.18

 
 
Lead ($/lb)
 
 
 
 
 
 
 
 
$
0.88

 
 

Reconciliation of Costs Applicable to Sales
for Three Months Ended December 31, 2018
In thousands except per ounce or per pound amounts
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
Silvertip
 
Total
Costs applicable to sales, including amortization (U.S. GAAP)
$
42,119

 
$
35,365

 
$
30,703

 
$
16,839

 
$
28,246

 
$
153,272

Amortization
(14,992
)
 
(5,992
)
 
(9,437
)
 
(2,184
)
 
(4,161
)
 
(36,766
)
Costs applicable to sales
$
27,127

 
$
29,373

 
$
21,266

 
$
14,655

 
$
24,085

 
$
116,506

Inventory Adjustments
(205
)
 
(312
)
 
(220
)
 
(121
)
 
(17,974
)
 
(18,832
)
By-product credit

 

 

 
(166
)
 

 
(166
)
Adjusted costs applicable to sales
$
26,922

 
$
29,061

 
$
21,046

 
$
14,368

 
$
6,111

 
$
97,508

 
 
 
 
 
 
 
 
 
 
 
 
Metal Sales
 
 
 
 
 
 
 
 
 
 
 
Gold ounces
23,667

 
15,338

 
24,979

 
15,306

 
 
 
79,290

Silver ounces
1,534,595

 
1,389,916

 

 
10,932

 
124,144

 
3,059,587

Zinc pounds
 
 
 
 
 
 
 
 
2,603,972

 
2,603,972

Lead pounds
 
 
 
 
 
 
 
 
1,418,653

 
1,418,653

 
 
 
 
 
 
 
 
 
 
 
 
Revenue Split
 
 
 
 
 
 
 
 
 
 
 
Gold
55
%
 
48
%
 
100
%
 
100
%
 
 
 
 
Silver
45
%
 
52
%
 
 
 
 
 
36
%
 
 
Zinc
 
 
 
 
 
 
 
 
40
%
 
 
Lead
 
 
 
 
 
 
 
 
24
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
Gold ($/oz)
$
624

 
$
917

 
$
843

 
$
939

 
 
 
 
Silver ($/oz)
$
7.92

 
$
10.79

 
 
 
 
 
$
17.68

 
 
Zinc ($/lb)
 
 
 
 
 
 
 
 
$
0.95

 
 
Lead ($/lb)
 
 
 
 
 
 
 
 
$
1.02

 
 

21



Reconciliation of Costs Applicable to Sales
for Three Months Ended September 30, 2018
In thousands except per ounce or per pound amounts
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
Silvertip
 
Total
Costs applicable to sales, including amortization (U.S. GAAP)
$
46,349

 
$
32,842

 
$
35,153

 
$
20,856

 
$
12,609

 
$
147,809

Amortization
(14,795
)
 
(5,294
)
 
(6,912
)
 
(2,878
)
 
(1,073
)
 
(30,952
)
Costs applicable to sales
$
31,554

 
$
27,548

 
$
28,241

 
$
17,978

 
$
11,536

 
$
116,857

Inventory Adjustments
(16
)
 
(136
)
 
(265
)
 
(4
)
 
(8,746
)
 
(9,167
)
By-product credit

 

 

 
(177
)
 

 
(177
)
Adjusted costs applicable to sales
$
31,538

 
$
27,412

 
$
27,976

 
$
17,797

 
$
2,790

 
$
107,513

 
 
 
 
 
 
 
 
 
 
 
 
Metal Sales
 
 
 
 
 
 
 
 
 
 
 
Gold ounces
29,831

 
14,257

 
25,648

 
19,874

 
 
 
89,610

Silver ounces
1,572,093

 
1,248,163

 

 
12,426

 
98,831

 
2,931,513

Zinc pounds
 
 
 
 
 
 
 
 
1,772,023

 
1,772,023

Lead pounds
 
 
 
 
 
 
 
 
1,230,266

 
1,230,266

 
 
 
 
 
 
 
 
 
 
 
 
Revenue Split
 
 
 
 
 
 
 
 
 
 
 
Gold
58
%
 
48
%
 
100
%
 
100
%
 
 
 
 
Silver
42
%
 
52
%
 
 
 
 
 
35
%
 
 
Zinc
 
 
 
 
 
 
 
 
41
%
 
 
Lead
 
 
 
 
 
 
 
 
24
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
Gold ($/oz)
$
615

 
$
929

 
$
1,091

 
$
895

 
 
 
 
Silver ($/oz)
$
8.39

 
$
11.35

 
 
 
 
 
$
9.86

 
 
Zinc ($/lb)
 
 
 
 
 
 
 
 
$
0.64

 
 
Lead ($/lb)
 
 
 
 
 
 
 
 
$
0.55

 
 
Reconciliation of Costs Applicable to Sales
for Three Months Ended June 30, 2018
In thousands except per ounce or per pound amounts
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
Silvertip
 
Total
Costs applicable to sales, including amortization (U.S. GAAP)
$
44,944

 
$
29,243

 
$
40,668

 
$
22,611

 
$

 
$
137,466

Amortization
(14,633
)
 
(4,793
)
 
(6,441
)
 
(3,353
)
 

 
(29,220
)
Costs applicable to sales
$
30,311

 
$
24,450

 
$
34,227

 
$
19,258

 
$

 
$
108,246

Inventory Adjustments
(41
)
 
(144
)
 
(551
)
 
(81
)
 

 
(817
)
By-product credit

 

 

 
(220
)
 

 
(220
)
Adjusted costs applicable to sales
$
30,270

 
$
24,306

 
$
33,676

 
$
18,957

 
$

 
$
107,209

 
 
 
 
 
 
 
 
 
 
 
 
Metal Sales
 
 
 
 
 
 
 
 
 
 
 
Gold ounces
31,207

 
12,031

 
28,165

 
23,053

 
 
 
94,456

Silver ounces
2,091,788

 
1,097,272

 

 
13,744

 

 
3,202,804

Zinc pounds
 
 
 
 
 
 
 
 

 

Lead pounds
 
 
 
 
 
 
 
 

 

 
 
 
 
 
 
 
 
 
 
 
 
Revenue Split
 
 
 
 
 
 
 
 
 
 
 
Gold
51
%
 
46
%
 
100
%
 
100
%
 
 
 
 
Silver
49
%
 
54
%
 
 
 
 
 
%
 
 
Zinc
 
 
 
 
 
 
 
 
%
 
 
Lead
 
 
 
 
 
 
 
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted costs applicable to sales
 
 
 
 
 
 
 
 
 
 
 
Gold ($/oz)
$
497

 
$
936

 
$
1,196

 
$
822

 
 
 
 
Silver ($/oz)
$
7.05

 
$
11.89

 
 
 
 
 
$

 
 
Zinc ($/lb)
 
 
 
 
 
 
 
 
$

 
 
Lead ($/lb)
 
 
 
 
 
 
 
 
$

 
 


22



Reconciliation of Costs Applicable to Sales for 2019 Guidance
In thousands except per ounce amounts
 
Palmarejo
 
Rochester
 
Kensington
 
Wharf
 
Silvertip
 
Total
Costs applicable to sales, including amortization (U.S. GAAP)
 
$
196,310

 
$
131,918

 
$
154,285

 
$
90,299

 
$
156,417

 
$
729,229

Amortization
 
62,808

 
21,606

 
36,909

 
11,583

 
57,177

 
190,083

Costs applicable to sales
 
$
133,502

 
$
110,312

 
$
117,376

 
$
78,716

 
$
99,240

 
$
539,146

By-product credit
 

 

 

 
(1,167
)
 

 
(1,167
)
Adjusted costs applicable to sales
 
$
133,502

 
$
110,312

 
$
117,376

 
$
77,549

 
$
99,240

 
$
537,979

 
 
 
 
 
 
 
 
 
 
 
 
 
Metal Sales
 
 
 
 
 
 
 
 
 
 
 
 
Gold ounces
 
100,000

 
45,000

 
121,000

 
85,500

 
 
 
 
Silver ounces
 
6,850,000

 
4,800,000

 
 
 
75,000

 
2,100,000

 
 
Zinc pounds
 
 
 
 
 
 
 
 
 
35,000,000

 
 
Lead pounds
 
 
 
 
 
 
 
 
 
28,500,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue Split
 
 
 
 
 
 
 
 
 
 
 
 
Gold
 
52%
 
43%
 
100%
 
100%
 
 
 
Silver
 
48%
 
57%
 
 
 
32%
 
 
Zinc
 
 
 
 
 
40%
 
 
Lead
 
 
 
 
 
28%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs applicable to sales per ounce
 
 
 
 
 
 
 
 
 
 
 
 
Gold ($/oz)
 
$650 - $750
 
$1,000 - $1,100
 
$950 - $1,050
 
$850 - $950
 
 
 
Silver ($/oz)
 
$9.00 - $10.00
 
$12.50 - $13.50
 
 
 
$14.00 - $16.00
 
 
Zinc ($/lb)
 
 
 
 
 
$1.00 - $1.25
 
 
Lead ($/lb)
 
 
 
 
 
$0.85 - $1.05
 
 

23