
• | 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 |
• | 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 |
(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 | — | ||||||||||
• | 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 |
(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 |
• | 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 |
(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 |
• | 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 |
(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 |
• | 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 |
(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 |
(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 |
• | 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 - $25 million |
Gold | Silver | Zinc | Lead | |
(oz) | (K oz) | (K lbs) | (K lbs) | |
Palmarejo | 95,000 - 105,000 | 6,500 - 7,200 | — | — |
Rochester | 40,000 - 50,000 | 4,200 - 5,000 | — | — |
Kensington | 117,000 - 130,000 | — | — | — |
Wharf | 82,000 - 87,000 | — | — | — |
Silvertip | — | 1,500 - 2,500 | 25,000 - 40,000 | 20,000 - 35,000 |
Total | 334,000 - 372,000 | 12,200 - 14,700 | 25,000 - 40,000 | 20,000 - 35,000 |
Gold | Silver | Zinc | Lead | |
($/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 - $1.05 |
($M) | ||||
Capital Expenditures, Sustaining | $70 - $80 | |||
Capital Expenditures, Development | $30 - $40 | |||
Exploration, Expensed | $18 - $22 | |||
Exploration, Capitalized | $8 - $12 | |||
General & Administrative Expenses | $32 - $36 | |||
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. |
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 | |||||
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 | |||
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 | |||||
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 | |||||||
(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 | % | |||||||||||
(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 | ||||||
(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 | ) | ||||||||||
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 | |||||||||||||||||||||
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 | |||||||||||||||||||||
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 | |||||||||||||||||||||
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 | |||||||||||||||||||||
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) | $ | — | |||||||||||||||||||||
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 | |||||||||||||||||||