Coeur Reports Fourth Quarter and Full-Year 2016 Results
Coeur Mining, Inc. (the “Company” or “Coeur”) (NYSE:CDE) today reported 2016 financial results, posting net
income of $55.4 million, or $0.34 per share, and cash flow from operating activities of $125.8 million, an increase of $12.3
million, or 11%, over 2015. Adjusted EBITDA1 for the year was $215.2 million, increasing nearly $90 million, or 68%,
year-over-year. Over the course of 2016, the Company also meaningfully strengthened its balance sheet, ending the year with total
outstanding debt of $210.9 million, a 57% reduction compared to a year ago, net debt1 of $48.7 million, and a year-end
cash balance of $162.2 million.
In the fourth quarter, the Company generated a net loss of $8.3 million, or $0.03 per share, due mostly to
lower metal prices and a one-time loss of $11.3 million related to the redemption of $190 million in principal of the Company's
7.875% Senior Notes due 2021. Quarterly cash flow from operating activities was $25.5 million and adjusted EBITDA1 was
$44.0 million.
Highlights
- As announced on January 5, 2017, Coeur achieved record production of 3.9 million ounces of silver and
102,500 ounces of gold, or 10.0 million silver equivalent ounces (AgEqOz)1, for the fourth quarter and 14.8 million
ounces of silver and 358,170 ounces of gold, or 36.3 million AgEqOz1 for the full year
- For Coeur's primary silver operations, CAS and adjusted CAS per average spot AgEqOz1 were
$11.42 and $11.34, respectively, for the fourth quarter and $11.12 and $10.99 for the full year. The full-year figures
represented 10% and 7% year-over-year declines, respectively
- For Coeur's primary gold operations, fourth quarter CAS and adjusted CAS per gold equivalent ounce
(AuEqOz)1 were $675 and $676, respectively. Relative to 2015, full-year CAS and adjusted CAS per AuEqOz1
declined 8% and 10%, respectively, to $705 and $688
- Companywide AISC and adjusted AISC per average spot AgEqOz1 were $14.56 and $14.52,
respectively, for the quarter and $14.27 and $14.09 for the full year. Full-year figures both represent year-over-year decreases
of 2%. On a 60:1 equivalence basis, companywide AISC and adjusted AISC per AgEqOz1 were $16.08 and $15.88,
respectively, both within the Company guidance range of $15.75 - $16.25
- General and administrative expenses were $29.4 million, within Company guidance and representing a
year-over-year decrease of 10%
- Capital expenditures for the quarter were $29.9 million, driven by the ramp-up of Palmarejo
underground operations at Guadalupe and Independencia, construction of the Stage IV leach pad expansion at Rochester, and
continued development of the Jualin decline at Kensington. Full-year capital expenditures were $101.0 million, below Company
guidance of $105 - $115 million
- Total debt decreased $279.5 million, or 57%, year-over-year. Together with rising adjusted
EBITDA1, the Company's total debt to last twelve month (LTM) adjusted EBITDA1 declined to 1.0x, down from
3.8x a year ago and 5.5x fifteen months ago
- In 2016, Coeur monetized several non-core assets for a total consideration of $23.8 million,
consistent with its strategy of redeploying capital to higher-return opportunities. This focus has continued into the new year,
with the pending Joaquin Project sale announced in January 2017 for total consideration of $25 million plus a 2% NSR
"2016 marked a key inflection point for Coeur. Our silver equivalent production set a new Company record,
operating and non-operating costs continued to decline, adjusted EBITDA increased materially, and we achieved strong earnings for
the year. In addition, we delivered on our commitment to strengthen our balance sheet by reducing total debt by $280 million,” said
Mitchell J. Krebs, Coeur's President and Chief Executive Officer.
“Coeur has entered 2017 well-positioned to continue delivering high-quality growth through ongoing initiatives
at our Palmarejo, Kensington, and Rochester operations. In addition, our exploration programs targeting near-mine additions to
reserves and resources have been accelerated and are expected to further enhance and extend the economics of our existing
operations. Our team has done a terrific job executing our strategic plan and striving to establish a higher standard in all areas
of the business.”
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial and Operating Highlights (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in millions, except per share amounts, gold ounces produced &
sold, and per-ounce metrics) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Revenue |
|
$ |
665.8 |
|
|
$ |
159.2 |
|
|
$ |
176.2 |
|
|
$ |
182.0 |
|
|
$ |
148.4 |
|
|
$ |
646.1 |
|
|
$ |
164.2 |
|
Costs Applicable to Sales |
|
$ |
409.5 |
|
|
$ |
102.0 |
|
|
$ |
105.4 |
|
|
$ |
100.5 |
|
|
$ |
101.6 |
|
|
$ |
479.7 |
|
|
$ |
125.3 |
|
General and Administrative Expenses |
|
$ |
29.4 |
|
|
$ |
6.6 |
|
|
$ |
7.1 |
|
|
$ |
7.4 |
|
|
$ |
8.3 |
|
|
$ |
32.8 |
|
|
$ |
8.8 |
|
Net Income (Loss) |
|
$ |
55.4 |
|
|
$ |
(8.3 |
) |
|
$ |
69.6 |
|
|
$ |
14.5 |
|
|
$ |
(20.4 |
) |
|
$ |
(367.2 |
) |
|
$ |
(303.0 |
) |
Net Income (Loss) Per Share |
|
$ |
0.34 |
|
|
$ |
(0.03 |
) |
|
$ |
0.42 |
|
|
$ |
0.09 |
|
|
$ |
(0.14 |
) |
|
$ |
(2.83 |
) |
|
$ |
(2.28 |
) |
Adjusted Net Income (Loss)1 |
|
$ |
47.8 |
|
|
$ |
2.8 |
|
|
$ |
38.6 |
|
|
$ |
16.9 |
|
|
$ |
(10.5 |
) |
|
$ |
(103.6 |
) |
|
$ |
(44.0 |
) |
Adjusted Net Income (Loss)1 Per Share |
|
$ |
0.29 |
|
|
$ |
0.01 |
|
|
$ |
0.23 |
|
|
$ |
0.11 |
|
|
$ |
(0.06 |
) |
|
$ |
(0.80 |
) |
|
$ |
(0.31 |
) |
Weighted Average Shares |
|
163.5 |
|
|
178.6 |
|
|
161.0 |
|
|
157.9 |
|
|
150.2 |
|
|
129.6 |
|
|
145.0 |
|
EBITDA1 |
|
$ |
161.2 |
|
|
$ |
27.4 |
|
|
$ |
50.9 |
|
|
$ |
62.1 |
|
|
$ |
20.8 |
|
|
$ |
(204.0 |
) |
|
$ |
(272.9 |
) |
Adjusted EBITDA1 |
|
$ |
215.2 |
|
|
$ |
44.0 |
|
|
$ |
62.7 |
|
|
$ |
72.0 |
|
|
$ |
37.4 |
|
|
$ |
127.9 |
|
|
$ |
32.9 |
|
Cash Flow from Operating Activities |
|
$ |
125.8 |
|
|
$ |
25.5 |
|
|
$ |
47.8 |
|
|
$ |
45.9 |
|
|
$ |
6.6 |
|
|
$ |
113.5 |
|
|
$ |
43.2 |
|
Capital Expenditures |
|
$ |
101.0 |
|
|
$ |
29.9 |
|
|
$ |
25.6 |
|
|
$ |
23.3 |
|
|
$ |
22.2 |
|
|
$ |
95.2 |
|
|
$ |
30.0 |
|
Free Cash Flow1 |
|
$ |
(2.4 |
) |
|
$ |
(4.5 |
) |
|
$ |
14.6 |
|
|
$ |
12.2 |
|
|
$ |
(24.7 |
) |
|
$ |
(20.9 |
) |
|
$ |
4.2 |
|
Cash, Equivalents & Short-Term Investments |
|
$ |
162.2 |
|
|
$ |
162.2 |
|
|
$ |
222.5 |
|
|
$ |
257.6 |
|
|
$ |
173.4 |
|
|
$ |
200.7 |
|
|
$ |
200.7 |
|
Total Debt2 |
|
$ |
210.9 |
|
|
$ |
210.9 |
|
|
$ |
401.7 |
|
|
$ |
511.1 |
|
|
$ |
511.1 |
|
|
$ |
490.4 |
|
|
$ |
490.4 |
|
Average Realized Price Per Ounce – Silver |
|
$ |
17.18 |
|
|
$ |
16.64 |
|
|
$ |
19.61 |
|
|
$ |
17.38 |
|
|
$ |
15.16 |
|
|
$ |
15.46 |
|
|
$ |
14.27 |
|
Average Realized Price Per Ounce – Gold |
|
$ |
1,230 |
|
|
$ |
1,170 |
|
|
$ |
1,317 |
|
|
$ |
1,255 |
|
|
$ |
1,178 |
|
|
$ |
1,143 |
|
|
$ |
1,093 |
|
Silver Ounces Produced |
|
14.8 |
|
|
3.9 |
|
|
3.5 |
|
|
4.0 |
|
|
3.4 |
|
|
15.9 |
|
|
4.0 |
|
Gold Ounces Produced |
|
358,170 |
|
|
102,500 |
|
|
84,871 |
|
|
92,727 |
|
|
78,072 |
|
|
327,908 |
|
|
91,551 |
|
Silver Equivalent Ounces Produced1 |
|
36.3 |
|
|
10.0 |
|
|
8.6 |
|
|
9.6 |
|
|
8.1 |
|
|
35.6 |
|
|
9.5 |
|
Silver Ounces Sold |
|
14.3 |
|
|
3.4 |
|
|
3.4 |
|
|
4.0 |
|
|
3.5 |
|
|
16.5 |
|
|
4.4 |
|
Gold Ounces Sold |
|
338,131 |
|
|
87,108 |
|
|
83,389 |
|
|
88,543 |
|
|
79,091 |
|
|
335,882 |
|
|
92,032 |
|
Silver Equivalent Ounces Sold1 |
|
34.6 |
|
|
8.6 |
|
|
8.4 |
|
|
9.3 |
|
|
8.3 |
|
|
36.7 |
|
|
9.9 |
|
Silver Equivalent Ounces Sold (Average Spot)1 |
|
39.0 |
|
|
9.6 |
|
|
9.1 |
|
|
10.6 |
|
|
9.8 |
|
|
41.4 |
|
|
11.3 |
|
Adjusted CAS per AgEqOz1 |
|
$ |
11.73 |
|
|
$ |
12.05 |
|
|
$ |
12.10 |
|
|
$ |
10.71 |
|
|
$ |
12.05 |
|
|
$ |
12.75 |
|
|
$ |
12.65 |
|
Adjusted CAS per Average Spot AgEqOz1 |
|
$ |
10.99 |
|
|
$ |
11.34 |
|
|
$ |
11.64 |
|
|
$ |
9.90 |
|
|
$ |
11.00 |
|
|
$ |
11.87 |
|
|
$ |
11.79 |
|
Adjusted CAS per AuEqOz1 |
|
$ |
688 |
|
|
$ |
676 |
|
|
$ |
712 |
|
|
$ |
644 |
|
|
$ |
721 |
|
|
$ |
764 |
|
|
$ |
663 |
|
Adjusted AISC per AgEqOz1 |
|
$ |
15.88 |
|
|
$ |
16.13 |
|
|
$ |
16.46 |
|
|
$ |
14.82 |
|
|
$ |
16.05 |
|
|
$ |
16.16 |
|
|
$ |
15.66 |
|
Adjusted AISC per Average Spot AgEqOz1 |
|
$ |
14.09 |
|
|
$ |
14.52 |
|
|
$ |
15.23 |
|
|
$ |
12.95 |
|
|
$ |
13.51 |
|
|
$ |
14.32 |
|
|
$ |
13.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Results
During the quarter, the Company realized average silver and gold prices of $16.64 and $1,170 per ounce,
representing quarter-over-quarter decreases of 15% and 11%, respectively. Importantly, the average realized gold price in the
fourth quarter reflected the impact of the new gold stream agreement with Franco-Nevada, which provides for a payment of $800 per
ounce delivered. For the full year, average realized silver and gold prices were $17.18 and $1,230, 11% and 8% higher,
respectively, year-over-year.
Fourth quarter revenue was $159.2 million, a decrease of 10% quarter-over-quarter, driven by lower metal
prices. Silver metal sales contributed 33% and gold 67%. For the full year, revenue increased 3% to $665.8 million, with silver
metal sales contributing 37% and gold 63%.
Costs applicable to sales were $102.0 million for the fourth quarter. Full-year costs applicable to sales were
$409.5 million, representing a year-over-year decrease of 15%, primarily driven by lower unit costs. Other contributing factors
include increased operating efficiencies, lower input costs, and more favorable currency exchange rates.
Free cash flow1 for the quarter was negatively impacted by an increase in inventory at Palmarejo as
well as the acceleration of cash interest paid in connection with the redemption of $190 million in principal of the Company's
7.875% Senior Notes due 2021. The increase in inventory at Palmarejo resulted from the timing of a quarter-end shipment and gold
retained for purchase by Franco-Nevada in January 2017.
Fourth quarter expensed exploration was $5.3 million, bringing full-year expensed exploration to $12.9 million,
representing a year-over-year increase of 11% due to expanded exploration drilling activities at Palmarejo, Kensington, and
Rochester.
Net income in 2016 was $55.4 million, or $0.34 per share. This compares to a net loss of $367.2 million, or
$2.83 per share in 2015, which included after-tax, non-cash impairment charges of $313.3 million. Adjusted net income1
in 2016 was $47.8 million, or $0.29 per share, a significant improvement over the adjusted net loss1 in 2015 of $103.6
million, or $0.80 per share.
Operations
Highlights of fourth quarter and full-year 2016 results for each of the Company's operating segments are
provided below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Palmarejo, Mexico
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions, except per ounce amounts) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Underground Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tons mined |
|
1,047,000 |
|
293,706 |
|
253,681 |
|
283,971 |
|
215,642 |
|
701,662 |
|
189,383 |
Average silver grade (oz/t) |
|
4.69 |
|
5.00 |
|
3.96 |
|
5.40 |
|
4.21 |
|
4.06 |
|
3.96 |
Average gold grade (oz/t) |
|
0.08 |
|
0.09 |
|
0.08 |
|
0.08 |
|
0.07 |
|
0.08 |
|
0.06 |
Surface Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tons mined |
|
36,906 |
|
— |
|
— |
|
1,695 |
|
35,211 |
|
888,432 |
|
102,018 |
Average silver grade (oz/t) |
|
4.34 |
|
— |
|
— |
|
7.77 |
|
4.18 |
|
3.64 |
|
3.86 |
Average gold grade (oz/t) |
|
0.04 |
|
— |
|
— |
|
0.07 |
|
0.04 |
|
0.03 |
|
0.03 |
Processing: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total tons milled |
|
1,078,888 |
|
287,569 |
|
274,644 |
|
270,142 |
|
246,533 |
|
1,616,668 |
|
301,274 |
Average recovery rate – Ag |
|
88.4% |
|
89.1% |
|
85.5% |
|
89.5% |
|
89.1% |
|
84.3% |
|
95.4% |
Average recovery rate – Au |
|
86.5% |
|
90.4% |
|
77.7% |
|
86.4% |
|
92.1% |
|
80.6% |
|
88.8% |
Silver ounces produced (000's) |
|
4,442 |
|
1,269 |
|
933 |
|
1,307 |
|
933 |
|
5,149 |
|
1,126 |
Gold ounces produced |
|
73,913 |
|
23,906 |
|
16,608 |
|
18,731 |
|
14,668 |
|
70,922 |
|
14,326 |
Silver equivalent ounces produced1 (000's) |
|
8,877 |
|
2,703 |
|
1,930 |
|
2,431 |
|
1,813 |
|
9,404 |
|
1,985 |
Silver ounces sold (000's) |
|
3,993 |
|
937 |
|
778 |
|
1,350 |
|
928 |
|
5,448 |
|
1,465 |
Gold ounces sold |
|
59,081 |
|
15,558 |
|
11,410 |
|
19,214 |
|
12,899 |
|
73,218 |
|
18,719 |
Silver equivalent ounces sold1 (000's) |
|
7,538 |
|
1,872 |
|
1,462 |
|
2,502 |
|
1,702 |
|
9,841 |
|
2,588 |
Silver equivalent ounces sold1 (average spot)
(000's) |
|
8,305 |
|
2,042 |
|
1,555 |
|
2,792 |
|
1,955 |
|
10,865 |
|
2,867 |
Metal sales |
|
$141.3 |
|
$32.5 |
|
$30.7 |
|
$48.3 |
|
$29.8 |
|
$169.1 |
|
$41.6 |
Costs applicable to sales |
|
$80.8 |
|
$20.9 |
|
$16.0 |
|
$22.9 |
|
$21.0 |
|
$138.5 |
|
$39.8 |
Adjusted CAS per AgEqOz1 |
|
$10.55 |
|
$11.01 |
|
$10.70 |
|
$9.02 |
|
$11.54 |
|
$13.03 |
|
$13.48 |
Adjusted CAS per average spot AgEqOz1 |
|
$9.57 |
|
$10.11 |
|
$10.05 |
|
$8.09 |
|
$10.03 |
|
$11.80 |
|
$12.15 |
Exploration expense |
|
$5.1 |
|
$2.4 |
|
$1.3 |
|
$0.6 |
|
$0.8 |
|
$4.5 |
|
$0.5 |
Cash flow from operating activities |
|
$26.7 |
|
$(1.7) |
|
$13.7 |
|
$11.3 |
|
$3.4 |
|
$52.7 |
|
$20.3 |
Sustaining capital expenditures |
|
$22.7 |
|
$3.9 |
|
$6.7 |
|
$5.5 |
|
$6.6 |
|
$5.5 |
|
$(1.4) |
Development capital expenditures |
|
$13.1 |
|
$4.2 |
|
$3.3 |
|
$3.4 |
|
$2.2 |
|
$30.5 |
|
$7.0 |
Total capital expenditures |
|
$35.8 |
|
$8.1 |
|
$10.0 |
|
$8.9 |
|
$8.8 |
|
$36.0 |
|
$5.6 |
Free cash flow (before royalties) |
|
$(9.1) |
|
$(9.8) |
|
$3.7 |
|
$2.4 |
|
$(5.4) |
|
$16.7 |
|
$14.7 |
Gold production royalty payments |
|
$27.2 |
|
$— |
|
$7.6 |
|
$10.5 |
|
$9.1 |
|
$39.2 |
|
$9.0 |
Free cash flow1 |
|
$(36.3) |
|
$(9.8) |
|
$(3.9) |
|
$(8.1) |
|
$(14.5) |
|
$(22.5) |
|
$5.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- In 2016, legacy open pit and underground operations at Palmarejo were completed while underground
operations at Guadalupe and Independencia steadily accelerated, reaching a mining rate of approximately 2,400 and 1,000 tons per
day, respectively, as of year-end. The Company is targeting a combined mining rate of 4,500 tons per day by year-end 2017
- Silver equivalent1 production increased 40% quarter-over-quarter to 2.7 million ounces as
a result of higher mining rates and improved recovery rates. As expected, full-year silver equivalent1 production
declined 6% to 8.9 million as the mine transitioned from legacy Palmarejo operations to higher-grade underground operations at
Guadalupe and Independencia
- Fourth quarter adjusted CAS per average spot AgEqOz1 was $10.11 while full-year adjusted
CAS per average spot AgEqOz1 was $9.57, representing a year-over-year decrease of 19% as a result of higher grade
production, lower input costs, and a more favorable exchange rate
- Exploration expense increased in the second half of the year as drilling efforts to extend mine life
accelerated
- In July 2016, the 400,000 ounce minimum royalty obligation with Franco-Nevada under the original
agreement was satisfied and the new, more favorable gold stream agreement became effective. The first sale under the new stream
agreement occurred in the fourth quarter at a gold price of $800 per ounce
- In 2017, Palmarejo is expected to produce 6.5 - 7.0 million ounces of silver and 110,000 - 120,000
ounces of gold, or 13.1 - 14.2 million silver equivalent1 ounces at CAS per AgEqOz1 of $10.00 - $10.50.
Using a 69:1 spot silver to gold ratio, Palmarejo's 2017 CAS per spot AgEqOz1 is expected to be $9.25 - $9.75
- Capital expenditures are expected to increase to $40 - $45 million in 2017 as a result of the ongoing
transition to underground mining operations at Guadalupe and Independencia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rochester, Nevada
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions, except per ounce amounts) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Ore tons placed |
|
19,555,998 |
|
3,878,487 |
|
4,901,039 |
|
6,402,013 |
|
4,374,459 |
|
16,414,302 |
|
4,411,590 |
Average silver grade (oz/t) |
|
0.57 |
|
0.57 |
|
0.54 |
|
0.54 |
|
0.64 |
|
0.63 |
|
0.60 |
Average gold grade (oz/t) |
|
0.003 |
|
0.002 |
|
0.003 |
|
0.003 |
|
0.004 |
|
0.003 |
|
0.003 |
Silver ounces produced (000's) |
|
4,564 |
|
1,277 |
|
1,161 |
|
1,197 |
|
929 |
|
4,631 |
|
1,107 |
Gold ounces produced |
|
50,751 |
|
14,231 |
|
12,120 |
|
13,940 |
|
10,460 |
|
52,588 |
|
11,564 |
Silver equivalent ounces produced1 (000's) |
|
7,609 |
|
2,131 |
|
1,888 |
|
2,033 |
|
1,557 |
|
7,786 |
|
1,800 |
Silver ounces sold (000's) |
|
4,584 |
|
1,205 |
|
1,163 |
|
1,137 |
|
1,079 |
|
4,900 |
|
1,125 |
Gold ounces sold |
|
49,320 |
|
12,988 |
|
11,751 |
|
12,909 |
|
11,672 |
|
57,963 |
|
11,587 |
Silver equivalent ounces sold1 (000's) |
|
7,543 |
|
1,984 |
|
1,868 |
|
1,912 |
|
1,779 |
|
8,378 |
|
1,821 |
Silver equivalent ounces sold1 (average spot)
(000's) |
|
8,183 |
|
2,128 |
|
1,963 |
|
2,106 |
|
2,009 |
|
9,188 |
|
1,993 |
Metal sales |
|
$139.9 |
|
$36.2 |
|
$37.9 |
|
$35.8 |
|
$30.0 |
|
$143.9 |
|
$29.0 |
Costs applicable to sales |
|
$89.7 |
|
$23.7 |
|
$21.8 |
|
$21.7 |
|
$22.5 |
|
$104.0 |
|
$22.8 |
Adjusted CAS per AgEqOz1 |
|
$11.86 |
|
$11.99 |
|
$11.56 |
|
$11.30 |
|
$12.61 |
|
$12.36 |
|
$12.37 |
Adjusted CAS per average spot AgEqOz1 |
|
$10.93 |
|
$11.16 |
|
$11.02 |
|
$10.24 |
|
$11.17 |
|
$11.28 |
|
$11.32 |
Exploration expense |
|
$0.8 |
|
$0.4 |
|
$0.1 |
|
$0.2 |
|
$0.1 |
|
$1.3 |
|
$0.1 |
Cash flow from operating activities |
|
$28.4 |
|
$7.6 |
|
$9.5 |
|
$9.2 |
|
$2.1 |
|
$32.1 |
|
$0.4 |
Sustaining capital expenditures |
|
$7.8 |
|
$1.5 |
|
$1.2 |
|
$2.6 |
|
$2.5 |
|
$10.3 |
|
$5.3 |
Development capital expenditures |
|
$8.6 |
|
$4.3 |
|
$2.2 |
|
$1.3 |
|
$0.8 |
|
$15.0 |
|
$5.5 |
Total capital expenditures |
|
$16.4 |
|
$5.8 |
|
$3.4 |
|
$3.9 |
|
$3.3 |
|
$25.3 |
|
$10.8 |
Free cash flow1 |
|
$12.0 |
|
$1.8 |
|
$6.1 |
|
$5.3 |
|
$(1.2) |
|
$6.8 |
|
$(10.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Fourth quarter silver equivalent1 production increased 13% quarter-over-quarter to 2.1
million ounces due to improved Stage III leach pad performance resulting from strong ore placement rates throughout 2016.
Full-year silver equivalent1 production was 7.6 million ounces
- Tons placed of 19.6 million in 2016 was approximately 19% higher year-over-year and the highest since
Rochester first began operating in 1986
- Adjusted CAS per average spot AgEqOz1 increased slightly to $11.16 in the fourth quarter
and decreased 3% to $10.93 for the full year
- Full-year free cash flow1 was $12.0 million, representing an increase of $5.2 million, or
76%, over 2015. This was primarily driven by increased production, lower unit costs, and lower capital expenditures
- Construction of the Stage IV leach pad expansion remains on-schedule and on-budget, with
commissioning expected in the third quarter of 2017
- Full-year 2017 production expected to be 4.2 - 4.7 million ounces of silver and 47,000 - 52,000
ounces of gold, or 7.0 - 7.8 million silver equivalent1 ounces at CAS per AgEqOz1 of $11.50 - $12.00. Using
a 69:1 spot silver to gold ratio, Rochester's 2017 CAS per spot AgEqOz1 is expected to be $10.75 - $11.25
- Capital expenditures are expected to increase to $30 - $35 million in 2017 due to continued
construction of the Stage IV leach pad expansion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kensington, Alaska
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions, except per ounce amounts) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Tons milled |
|
620,209 |
|
163,410 |
|
140,322 |
|
157,117 |
|
159,360 |
|
660,464 |
|
159,666 |
Average gold grade (oz/t) |
|
0.21 |
|
0.22 |
|
0.20 |
|
0.22 |
|
0.21 |
|
0.20 |
|
0.22 |
Average recovery rate |
|
94.7% |
|
94.4% |
|
94.8% |
|
94.1% |
|
95.8% |
|
94.9% |
|
96.0% |
Gold ounces produced |
|
124,331 |
|
33,688 |
|
26,459 |
|
32,210 |
|
31,974 |
|
126,266 |
|
33,713 |
Gold ounces sold |
|
121,688 |
|
28,864 |
|
30,998 |
|
30,178 |
|
31,648 |
|
131,553 |
|
29,989 |
Metal sales |
|
$146.6 |
|
$34.2 |
|
$40.2 |
|
$36.5 |
|
$35.7 |
|
$148.7 |
|
$31.7 |
Costs applicable to sales |
|
$96.7 |
|
$23.0 |
|
$26.7 |
|
$22.6 |
|
$24.4 |
|
$105.6 |
|
$23.7 |
Adjusted CAS per AuOz1 |
|
$790 |
|
$801 |
|
$859 |
|
$740 |
|
$761 |
|
$798 |
|
$777 |
Exploration expense |
|
$3.5 |
|
$1.3 |
|
$1.2 |
|
$1.0 |
|
$— |
|
$2.6 |
|
$0.3 |
Cash flow from operating activities |
|
$50.8 |
|
$11.4 |
|
$18.0 |
|
$7.7 |
|
$13.7 |
|
$37.7 |
|
$4.5 |
Sustaining capital expenditures |
|
$22.8 |
|
$8.9 |
|
$5.2 |
|
$4.3 |
|
$4.4 |
|
$14.8 |
|
$5.5 |
Development capital expenditures |
|
$14.0 |
|
$3.7 |
|
$3.4 |
|
$3.2 |
|
$3.7 |
|
$9.0 |
|
$4.0 |
Total capital expenditures |
|
$36.8 |
|
$12.6 |
|
$8.6 |
|
$7.5 |
|
$8.1 |
|
$23.8 |
|
$9.5 |
Free cash flow1 |
|
$14.0 |
|
$(1.2) |
|
$9.4 |
|
$0.2 |
|
$5.6 |
|
$13.9 |
|
$(5.0) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Fourth quarter gold production was the highest of the year, increasing 27% quarter-over-quarter to
33,688 ounces due to higher tons milled and higher grades. Full-year production was near the high end of the Company's guidance
range at 124,331 ounces of gold
- Fourth quarter adjusted CAS per gold ounce (AuOz)1 decreased 7% quarter-over-quarter to
$801 due to higher grades. Full-year adjusted CAS per AuOz1 was within guidance at $790 and represented a 1% decrease
year-over-year
- Despite a year-over-year $13.0 million increase in capital expenditures, free cash flow1
remained flat in 2016 at $14.0 million
- 2017 production is expected to be 120,000 - 125,000 ounces of gold at CAS per AuOz1 of
$800 - $850
- Capital expenditures are expected to increase to over $40 million in 2017 primarily as a result of
ongoing development of the Jualin deposit, where production is expected to begin late in the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wharf, South Dakota
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions, except per ounce amounts) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Ore tons placed |
|
4,268,105 |
|
1,178,803 |
|
1,199,008 |
|
915,631 |
|
974,663 |
|
3,600,279 |
|
1,147,130 |
Average silver grade (oz/t) |
|
0.28 |
|
0.29 |
|
0.24 |
|
0.28 |
|
0.30 |
|
0.23 |
|
0.21 |
Average gold grade (oz/t) |
|
0.032 |
|
0.027 |
|
0.033 |
|
0.037 |
|
0.031 |
|
0.030 |
|
0.032 |
Average plant recovery rate – Au |
|
94.3% |
|
98.9% |
|
94.4% |
|
88.5% |
|
95.9% |
|
89.5% |
|
96.3% |
Gold ounces produced |
|
109,175 |
|
30,675 |
|
29,684 |
|
27,846 |
|
20,970 |
|
78,132 |
|
31,947 |
Silver ounces produced (000's) |
|
105 |
|
32 |
|
25 |
|
35 |
|
13 |
|
56 |
|
18 |
Gold equivalent ounces produced1 |
|
110,927 |
|
31,202 |
|
30,106 |
|
28,433 |
|
21,186 |
|
79,061 |
|
32,231 |
Silver ounces sold (000's) |
|
95 |
|
30 |
|
17 |
|
33 |
|
15 |
|
49 |
|
17 |
Gold ounces sold |
|
108,042 |
|
29,698 |
|
29,230 |
|
26,242 |
|
22,872 |
|
73,148 |
|
31,737 |
Gold equivalent ounces sold1 |
|
109,620 |
|
30,204 |
|
29,508 |
|
26,786 |
|
23,122 |
|
73,965 |
|
32,014 |
Metal sales |
|
$136.7 |
|
$35.5 |
|
$39.3 |
|
$34.0 |
|
$27.9 |
|
$84.1 |
|
$35.7 |
Costs applicable to sales |
|
$66.4 |
|
$16.9 |
|
$19.7 |
|
$14.3 |
|
$15.5 |
|
$52.2 |
|
$17.8 |
Adjusted CAS per AuEqOz1 |
|
$575 |
|
$556 |
|
$559 |
|
$534 |
|
$667 |
|
$706 |
|
$556 |
Exploration expense |
|
$— |
|
$— |
|
$— |
|
$— |
|
$— |
|
$0.1 |
|
$0.1 |
Cash flow from operating activities |
|
$62.4 |
|
$15.4 |
|
$21.1 |
|
$16.2 |
|
$9.7 |
|
$32.0 |
|
$18.1 |
Sustaining capital expenditures |
|
$4.8 |
|
$1.3 |
|
$0.6 |
|
$1.5 |
|
$1.4 |
|
$3.2 |
|
$1.2 |
Development capital expenditures |
|
$— |
|
$— |
|
$— |
|
$— |
|
$— |
|
$— |
|
$— |
Total capital expenditures |
|
$4.8 |
|
$1.3 |
|
$0.6 |
|
$1.5 |
|
$1.4 |
|
$3.2 |
|
$1.2 |
Free cash flow1 |
|
$57.6 |
|
$14.1 |
|
$20.5 |
|
$14.7 |
|
$8.3 |
|
$28.8 |
|
$16.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Gold production in the fourth quarter was 30,675 ounces, the strongest quarter of 2016. The
concurrent decline in average gold grade for the period was anticipated due to seasonal mine sequencing
- Full-year production of 109,175 ounces of gold exceeded the high-end of Company guidance by over
9,000 ounces and represented an increase of 40% compared to 2015. This was largely the result of two additional months of
production, as well as improved grades and plant recovery rates
- Fourth quarter adjusted CAS per AuEqOz1 was relatively flat quarter-over-quarter at $556,
while full-year adjusted CAS per AuEqOz1 beat guidance, decreasing 19% to $575, primarily due to lower mining and
leaching costs
- Full-year free cash flow1 of $57.6 million brings total free cash flow to $86.4 million
since the acquisition of Wharf in February 2015 for $99 million
- Production in 2017 is expected to be 85,000 - 90,000 ounces of gold at CAS per AuEqOz1 of
$775 - $825, both of which reflect the anticipated completion of the higher-grade Golden Reward deposit by mid-year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
San Bartolomé, Bolivia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions, except per ounce amounts) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Tons milled |
|
1,666,787 |
|
368,131 |
|
450,409 |
|
440,441 |
|
407,806 |
|
1,713,079 |
|
475,695 |
Average silver grade (oz/t) |
|
3.69 |
|
3.96 |
|
3.43 |
|
3.79 |
|
3.64 |
|
3.75 |
|
3.84 |
Average recovery rate |
|
88.8% |
|
86.3% |
|
88.7% |
|
87.4% |
|
93.1% |
|
84.6% |
|
84.9% |
Silver ounces produced (000's) |
|
5,469 |
|
1,259 |
|
1,370 |
|
1,458 |
|
1,382 |
|
5,436 |
|
1,550 |
Silver ounces sold (000's) |
|
5,411 |
|
1,218 |
|
1,391 |
|
1,418 |
|
1,384 |
|
5,495 |
|
1,564 |
Metal sales |
|
$93.9 |
|
$19.9 |
|
$27.5 |
|
$25.2 |
|
$21.3 |
|
$84.7 |
|
$22.4 |
Costs applicable to sales |
|
$74.2 |
|
$17.3 |
|
$20.8 |
|
$18.6 |
|
$17.5 |
|
$75.8 |
|
$20.0 |
Adjusted CAS per AgOz1 |
|
$13.46 |
|
$13.97 |
|
$14.40 |
|
$12.97 |
|
$12.56 |
|
$13.63 |
|
$12.48 |
Exploration expense |
|
$— |
|
$— |
|
$— |
|
$— |
|
$— |
|
$0.1 |
|
$— |
Cash flow from operating activities |
|
$29.4 |
|
$4.1 |
|
$8.6 |
|
$11.2 |
|
$5.5 |
|
$26.1 |
|
$10.0 |
Sustaining capital expenditures |
|
$6.6 |
|
$1.8 |
|
$3.0 |
|
$1.3 |
|
$0.5 |
|
$6.2 |
|
$2.5 |
Development capital expenditures |
|
$— |
|
$— |
|
$— |
|
$— |
|
$— |
|
$— |
|
$— |
Total capital expenditures |
|
$6.6 |
|
$1.8 |
|
$3.0 |
|
$1.3 |
|
$0.5 |
|
$6.2 |
|
$2.5 |
Free cash flow1 |
|
$22.8 |
|
$2.3 |
|
$5.6 |
|
$9.9 |
|
$5.0 |
|
$19.9 |
|
$7.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Fourth quarter silver production decreased 8% quarter-over-quarter to 1.3 million ounces due to an
ongoing water shortage in Bolivia resulting from nationwide drought conditions
- Full-year silver production was relatively constant at 5.5 million ounces
- Fourth quarter and full-year adjusted CAS per silver ounce (AgOz)1 decreased 3%
quarter-over-quarter and 1% year-over-year, respectively, to $13.97 and $13.46. Fourth quarter CAS per AgOz1 benefited
from higher grade ore while the decrease in full-year CAS per AgOz1 was driven by lower consumables costs
- Cash flow from operating activities and free cash flow1 for the full year were $29.4
million and $22.8 million, respectively, representing year-over-year increases of 13% and 15%
- The Company's 2017 production guidance is 5.4 - 5.9 million silver ounces at CAS per AgOz1
of $14.00 - $14.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coeur Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions, except per ounce amounts) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Tons milled |
|
219,430 |
|
52,711 |
|
42,335 |
|
37,521 |
|
86,863 |
|
767,314 |
|
198,927 |
Average silver grade (oz/t) |
|
2.48 |
|
2.09 |
|
2.28 |
|
1.66 |
|
3.17 |
|
1.87 |
|
2.05 |
Average recovery rate |
|
45.6% |
|
39.8% |
|
58.2% |
|
52.5% |
|
41.9% |
|
43.8% |
|
42.1% |
Silver ounces produced (000's) |
|
248 |
|
44 |
|
56 |
|
33 |
|
115 |
|
629 |
|
171 |
Silver ounces sold (000's) |
|
262 |
|
58 |
|
46 |
|
35 |
|
123 |
|
615 |
|
193 |
Metal sales |
|
$4.1 |
|
$0.9 |
|
$0.8 |
|
$0.5 |
|
$1.9 |
|
$8.7 |
|
$2.4 |
Royalty revenue |
|
$3.3 |
|
$(0.2) |
|
$(0.1) |
|
$1.8 |
|
$1.8 |
|
$6.9 |
|
$1.5 |
Costs applicable to sales (Endeavor silver stream) |
|
$1.7 |
|
$— |
|
$0.4 |
|
$0.3 |
|
$1.0 |
|
$3.5 |
|
$1.0 |
CAS per AgOz1 |
|
$6.56 |
|
$7.06 |
|
$8.10 |
|
$7.94 |
|
$5.35 |
|
$5.72 |
|
$5.50 |
Cash flow from operating activities |
|
$0.2 |
|
$2.2 |
|
$0.4 |
|
$(3.2) |
|
$0.8 |
|
$8.2 |
|
$0.8 |
Free cash flow1 |
|
$0.2 |
|
$2.2 |
|
$0.4 |
|
$(3.2) |
|
$0.8 |
|
$8.2 |
|
$0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Fourth quarter and full-year silver production from the Company's silver stream on the Endeavor mine
in Australia decreased 21% quarter-over-quarter and 61% year-over-year, respectively, to 43,901 and 247,998 ounces, due to the
operator's decision to reduce mining rates in response to lower lead and zinc prices
- 2017 production is expected to be 300,000 - 400,000 ounces of silver due to an anticipated increase
in production following recent improvements in zinc and lead prices
- Royalty revenue decreased compared to 2015 primarily due to non-core asset sales during the year that
totaled $23.8 million
Exploration
Fourth quarter expensed exploration was $5.3 million, bringing full-year expensed exploration to $12.9 million,
an 11% year-over-year increase, due to expanded exploration drilling activities. Fourth quarter and full-year capitalized drilling
were $2.5 million and $12.9 million, respectively. As of year-end, the Company had 17 drill rigs active across Palmarejo,
Kensington, Rochester, La Preciosa, and two early-stage exploration properties and had completed over 400,896 feet (122,195 meters)
of combined core and reverse circulation drilling throughout the year.
Highlights from Coeur’s expanded exploration program in 2016 include:
- Increased both surface and underground drilling at Palmarejo, and specifically at the Guadalupe and
Independencia mines and the Los Bancos and Nación-Dana deposits, with eight drill rigs active at year-end
- Accelerated surface and underground exploration at Kensington with a focus on growth at Kensington
Main as well as at Jualin, Raven, and several new veins discovered through surface sampling programs
- Continued extension and infill of the East Rochester discovery as well as resource conversion
drilling within the western portions of the main pit
- Development of a new geologic model for Wharf, which is expected to set the stage for continued
resource growth
In 2017, the expensed exploration budget has been nearly doubled to $23 - $25 million with a continued focus on
resource growth. Another $11 - $13 million of capital is expected to be allocated to resource conversion. Priorities for 2017
include:
- Increased step-out drilling at all of our mine sites, with the largest budget allocation to
Palmarejo
- Continued definition drilling at La Preciosa
- Early-stage exploration in Mexico, USA, and Canada focused on developing a long-term pipeline of
high-quality projects
Full-Year 2017 Outlook
Full-year 2017 guidance highlights are provided below. Production guidance remains unchanged from the guidance
published January 5, 2017.
- Expected silver equivalent1 production increase driven by ongoing acceleration of
Palmarejo underground operations offset by lower expected production at Wharf
- Higher expected CAS per AuEqOz1 at Wharf due to anticipated completion of mining of the
higher-grade Golden Reward deposit, higher tons mined compared to 2016, and one-time plant maintenance expenses
- Anticipated increase in capital expenditures driven by carryover from 2016, the Stage IV leach pad
expansion at Rochester, and higher underground development levels at Kensington and Palmarejo
- Higher exploration expense primarily due to step-out drilling at Palmarejo, definition drilling at La
Preciosa, and early-stage exploration
|
|
|
|
|
|
|
2017 Production Outlook
|
|
|
|
|
|
|
|
(silver and silver equivalent ounces in thousands) |
|
Silver |
|
Gold |
|
Silver Equivalent1 |
Palmarejo |
|
6,500 - 7,000 |
|
110,000 - 120,000 |
|
13,100 - 14,200 |
Rochester |
|
4,200 - 4,700 |
|
47,000 - 52,000 |
|
7,020 - 7,820 |
San Bartolomé |
|
5,400 - 5,900 |
|
— |
|
5,400 - 5,900 |
Endeavor |
|
300 - 400 |
|
— |
|
300 - 400 |
Kensington |
|
— |
|
120,000 - 125,000 |
|
7,200 - 7,500 |
Wharf |
|
— |
|
85,000 - 90,000 |
|
5,100 - 5,400 |
Total |
|
16,400 - 18,000 |
|
362,000 - 387,000 |
|
38,120 - 41,220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 Cost Outlook
|
|
|
|
|
|
|
|
|
2017 Guidance Based On |
|
|
2016 Results3 Based On |
(dollars in millions, except per ounce amounts) |
|
60:1 |
|
69:1 Spot |
|
|
60:1 |
|
Average Spot |
CAS per AgEqOz1 – Palmarejo |
|
$10.00 - $10.50 |
|
$9.25 - $9.75 |
|
|
$10.55 |
|
$9.57 |
CAS per AgEqOz1 – Rochester |
|
$11.50 - $12.00 |
|
$10.75 - $11.25 |
|
|
$11.86 |
|
$10.93 |
CAS per AgOz1 – San Bartolomé |
|
$14.00 - $14.50 |
|
|
$13.46 |
CAS per AuOz1 – Kensington |
|
$800 - $850 |
|
|
$790 |
CAS per AuEqOz1 – Wharf |
|
$775 - $825 |
|
|
$575 |
Capital Expenditures |
|
$115 - $135 |
|
|
$101 |
General and Administrative Expenses |
|
$28 - $32 |
|
|
$29 |
Exploration Expense |
|
$23 - $25 |
|
|
$13 |
AISC per AgEqOz1 |
|
$15.75 - $16.25 |
|
$14.50 - $15.00 |
|
|
$15.88 |
|
$14.09 |
|
|
|
|
|
|
|
|
|
|
Conference Call Information
Coeur will report its full operational and financial results for fourth quarter and full-year 2016 on February
8, 2017 after the New York Stock Exchange closes for trading. There will be a conference call on February 9, 2017 at 11:00 a.m.
Eastern time.
|
|
|
|
Dial-In Numbers: |
|
|
(855) 560-2581 (US) |
|
|
|
|
|
|
|
(855) 669-9657 (Canada) |
|
|
|
|
|
|
|
(412) 542-4166 (International) |
|
|
|
|
Conference ID: |
|
|
Coeur Mining |
|
|
|
|
The conference call and presentation will also be webcast on the Company’s website www.coeur.com. Hosting the call will be Mitchell J. Krebs, President and Chief Executive Officer of Coeur, who
will be joined by Peter C. Mitchell, Senior Vice President and Chief Financial Officer, Frank L. Hanagarne, Jr., Senior Vice
President and Chief Operating Officer, Hans Rasmussen, Senior Vice President of Exploration, and other members of management. A
replay of the call will be available through February 23, 2017.
|
|
|
|
Replay numbers: |
|
|
(877) 344-7529 (US) |
|
|
|
|
|
|
|
(855) 669-9658 (Canada) |
|
|
|
|
|
|
|
(412) 317-0088 (International) |
|
|
|
|
Conference ID: |
|
|
100 98 890 |
|
|
|
|
About Coeur
Coeur Mining is a well-diversified, growing precious metals producer with five precious metals mines in the
Americas employing approximately 2,000 people. Coeur produces from its wholly owned operations: the Palmarejo silver-gold complex
in Mexico, the Rochester silver-gold mine in Nevada, the Kensington gold mine in Alaska, the Wharf gold mine in South Dakota, and
the San Bartolomé silver mine in Bolivia. The Company also has a non-operating interest in the Endeavor mine in Australia. In
addition, the Company owns the La Preciosa project in Mexico, a silver-gold exploration stage project. Coeur conducts ongoing
exploration activities in Alaska, Nevada, South Dakota, and Mexico.
Cautionary Statement
This news release contains forward-looking statements within the meaning of securities legislation in the
United States and Canada, including statements regarding interest expense, production, costs, capital expenditures, expenses,
mining rates, development activity at Palmarejo and Kensington, expansion at Rochester, transitioning to a lower-cost, high-quality
profitable precious metals producer, cash flow, mine lives, growth, operations at Kensington and Wharf, drilling, resource growth
and conversion, development of a pipeline of future projects, and exploration efforts. 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 anticipated production, cost and expense levels are not attained, the risks and
hazards inherent in the mining business (including risks inherent in developing large-scale mining projects, environmental hazards,
industrial accidents, weather or geologically related conditions), changes in the market prices of gold and silver and a sustained
lower price environment, the uncertainties inherent in Coeur's production, exploratory and developmental activities, including
risks relating to permitting and regulatory delays, ground conditions, grade variability, any future labor disputes or work
stoppages (including those involving third parties), the uncertainties inherent in the estimation of gold and silver reserves and
resources, changes that could result from Coeur's future acquisition of new mining properties or businesses, the absence of control
over and reliance on third parties to operate mining operations in which Coeur or its subsidiaries hold royalty or streaming
interests and risks related to these mining operations (including results of mining and exploration activities, environmental,
economic and political risks of the jurisdiction in which the mining operations are located), the loss of access to any third-party
smelter to whom Coeur markets silver and gold, the effects of environmental and other governmental regulations, the risks inherent
in the ownership or operation of or investment in mining properties or businesses in foreign countries, the political risks and
uncertainties associated with recent developments in Bolivia, Coeur's ability to raise additional financing necessary to conduct
its business, make payments or refinance its debt, as well as other uncertainties and risk factors set out in filings made from
time to time with the United States Securities and Exchange Commission, and the Canadian securities regulators, including, without
limitation, Coeur's most recent report on Form 10-K. 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.
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, net debt, total
debt to LTM adjusted EBITDA, adjusted net income (loss), costs applicable to sales per silver equivalent ounce (or per gold
equivalent ounce or per average spot silver equivalent ounce), adjusted costs applicable to sales per silver equivalent ounce (or
per gold equivalent ounce or per average spot silver equivalent ounce), all-in sustaining costs, and adjusted all-in sustaining
costs. We believe that these adjusted measures provide meaningful information to assist management, investors and analysts in
understanding our financial results and assessing our prospects for future performance. We believe these adjusted financial
measures are important indicators of our recurring operations because they exclude items that may not be indicative of, or are
unrelated to our core operating results, and provide a better baseline for analyzing trends in our underlying businesses. We
believe EBITDA, adjusted EBITDA, net debt, total debt to LTM adjusted EBITDA, adjusted net income (loss), costs applicable to sales
per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce), adjusted costs applicable
to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce), all-in sustaining
costs, and adjusted all-in sustaining costs are important measures in assessing the Company's overall financial performance. For
additional explanation regarding our use of non-U.S. GAAP financial measures, please refer to our Form 10-K for the year ended
December 31, 2016.
Notes
- EBITDA, adjusted EBITDA, net debt, total debt to LTM adjusted EBITDA, adjusted net income (loss),
costs applicable to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver equivalent ounce),
adjusted costs applicable to sales per silver equivalent ounce (or per gold equivalent ounce or per average spot silver
equivalent ounce), all-in sustaining costs, and adjusted all-in sustaining costs are non-GAAP measures. Please see tables in the
Appendix for the reconciliation to U.S. GAAP. For purposes of silver and gold equivalence, a 60:1 silver to gold ratio is assumed
except where noted as average spot prices. Please see table below for average silver and gold spot prices during the period and
the silver to gold ratio. Free cash flow is defined as cash flow from operating activities less capital expenditures and gold
production royalty payments. Please see table in Appendix for the calculation of consolidated free cash flow.
- Includes capital leases. Net of debt issuance costs and premium received.
- 2016 results reflect adjusted CAS and AISC. Please see reconciliation tables in the Appendix for
additional information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Spot Prices
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Average Silver Spot Price Per Ounce |
|
$ |
17.14 |
|
|
$ |
17.19 |
|
|
$ |
19.61 |
|
|
$ |
16.78 |
|
|
$ |
14.85 |
|
|
$ |
15.68 |
|
|
$ |
14.77 |
Average Gold Spot Price Per Ounce |
|
$ |
1,251 |
|
|
$ |
1,222 |
|
|
$ |
1,335 |
|
|
$ |
1,260 |
|
|
$ |
1,183 |
|
|
$ |
1,160 |
|
|
$ |
1,106 |
Average Silver to Gold Spot Equivalence |
|
73:1 |
|
71:1 |
|
68:1 |
|
75:1 |
|
80:1 |
|
74:1 |
|
75:1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coeur Mining, Inc. and Subsidiaries |
Condensed Consolidated Statements of Comprehensive Income (Loss) |
|
|
|
|
|
Year ended December 31, |
|
|
2016 |
|
2015 |
|
2014 |
|
|
In thousands, except share data |
Revenue |
|
$ |
665,777 |
|
|
$ |
646,086 |
|
|
$ |
635,742 |
|
COSTS AND EXPENSES |
|
|
|
|
|
|
Costs applicable to sales(1) |
|
409,541 |
|
|
479,654 |
|
|
477,945 |
|
Amortization |
|
123,161 |
|
|
143,751 |
|
|
162,436 |
|
General and administrative |
|
29,376 |
|
|
32,834 |
|
|
40,845 |
|
Exploration |
|
12,930 |
|
|
11,647 |
|
|
21,740 |
|
Write-downs |
|
4,446 |
|
|
313,337 |
|
|
1,472,721 |
|
Pre-development, reclamation, and other |
|
17,219 |
|
|
17,793 |
|
|
26,037 |
|
Total costs and expenses |
|
596,673 |
|
|
999,016 |
|
|
2,201,724 |
|
OTHER INCOME (EXPENSE), NET |
|
|
|
|
|
|
Gain (loss) on debt extinguishment |
|
(21,365 |
) |
|
15,916 |
|
|
— |
|
Fair value adjustments, net |
|
(11,581 |
) |
|
5,202 |
|
|
3,618 |
|
Interest expense, net of capitalized interest |
|
(36,920 |
) |
|
(45,703 |
) |
|
(47,546 |
) |
Other, net |
|
1,875 |
|
|
(15,931 |
) |
|
(5,218 |
) |
Total other income (expense), net |
|
(67,991 |
) |
|
(40,516 |
) |
|
(49,146 |
) |
Income (loss) before income and mining taxes |
|
1,113 |
|
|
(393,446 |
) |
|
(1,615,128 |
) |
Income and mining tax (expense) benefit |
|
54,239 |
|
|
26,263 |
|
|
428,254 |
|
NET INCOME (LOSS) |
|
$ |
55,352 |
|
|
$ |
(367,183 |
) |
|
$ |
(1,186,874 |
) |
OTHER COMPREHENSIVE INCOME (LOSS), net of tax: |
|
|
|
|
|
|
Unrealized gain (loss) on equity securities, net of tax of $(767) and $1,446 for the
years ended December 31, 2016, and 2014, respectively |
|
3,222 |
|
|
(4,154 |
) |
|
(2,290 |
) |
Reclassification adjustments for impairment of equity securities, net of tax of
$(2,552) for the year ended December 31, 2014 |
|
703 |
|
|
2,346 |
|
|
4,042 |
|
Reclassification adjustments for realized (gain) loss on sale of equity
securities, net of tax of $(219) for the year ended December 31, 2014 |
|
(2,691 |
) |
|
894 |
|
|
346 |
|
Other comprehensive income (loss) |
|
1,234 |
|
|
(914 |
) |
|
2,098 |
|
COMPREHENSIVE INCOME (LOSS) |
|
$ |
56,586 |
|
|
$ |
(368,097 |
) |
|
$ |
(1,184,776 |
) |
|
|
|
|
|
|
|
NET INCOME (LOSS) PER SHARE |
|
|
|
|
|
|
Basic |
|
$ |
0.35 |
|
|
$ |
(2.83 |
) |
|
$ |
(11.59 |
) |
|
|
|
|
|
|
|
Diluted |
|
$ |
0.34 |
|
|
$ |
(2.83 |
) |
|
$ |
(11.59 |
) |
|
|
|
Coeur Mining, Inc. and Subsidiaries |
Condensed Consolidated Statements of Cash Flows |
|
|
|
|
|
Year ended December 31, |
|
|
2016 |
|
2015 |
|
2014 |
|
|
In thousands |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
Net income (loss) |
|
$ |
55,352 |
|
|
(367,183 |
) |
|
(1,186,874 |
) |
Adjustments: |
|
|
|
|
|
|
Amortization |
|
123,161 |
|
|
143,751 |
|
|
162,436 |
|
Accretion |
|
10,248 |
|
|
14,149 |
|
|
16,246 |
|
Deferred income taxes |
|
(71,350 |
) |
|
(40,838 |
) |
|
(448,905 |
) |
Loss on termination of revolving credit facility |
|
— |
|
|
— |
|
|
3,035 |
|
(Gain) Loss on extinguishment of debt |
|
21,365 |
|
|
(15,916 |
) |
|
— |
|
Fair value adjustments, net |
|
11,581 |
|
|
(5,202 |
) |
|
(3,618 |
) |
Stock-based compensation |
|
9,715 |
|
|
9,272 |
|
|
9,288 |
|
Impairment of equity securities |
|
703 |
|
|
2,346 |
|
|
6,593 |
|
Write-downs |
|
4,446 |
|
|
313,337 |
|
|
1,472,721 |
|
Other |
|
(1,067 |
) |
|
16,303 |
|
|
124 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Receivables |
|
9,011 |
|
|
17,560 |
|
|
(11,611 |
) |
Prepaid expenses and other current assets |
|
(826 |
) |
|
(3,063 |
) |
|
5,635 |
|
Inventory and ore on leach pads |
|
(35,591 |
) |
|
19,573 |
|
|
12,971 |
|
Accounts payable and accrued liabilities |
|
(10,931 |
) |
|
9,453 |
|
|
15,507 |
|
CASH PROVIDED BY OPERATING ACTIVITIES |
|
125,817 |
|
|
113,542 |
|
|
53,548 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
Capital expenditures |
|
(101,013 |
) |
|
(95,193 |
) |
|
(64,244 |
) |
Acquisitions, net |
|
(1,417 |
) |
|
(110,846 |
) |
|
(21,329 |
) |
Proceeds from the sale of assets |
|
16,296 |
|
|
607 |
|
|
329 |
|
Purchase of investments |
|
(178 |
) |
|
(1,880 |
) |
|
(50,513 |
) |
Sales and maturities of investments |
|
7,077 |
|
|
605 |
|
|
54,344 |
|
Other |
|
(4,208 |
) |
|
(4,586 |
) |
|
(321 |
) |
CASH USED IN INVESTING ACTIVITIES |
|
(83,443 |
) |
|
(211,293 |
) |
|
(81,734 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
Issuance of common stock |
|
269,556 |
|
|
— |
|
|
— |
|
Issuance of notes and bank borrowings |
|
— |
|
|
153,500 |
|
|
167,784 |
|
Payments on debt, capital leases, and associated costs |
|
(322,801 |
) |
|
(84,715 |
) |
|
(25,902 |
) |
Gold production royalty payments |
|
(27,155 |
) |
|
(39,235 |
) |
|
(48,395 |
) |
Other |
|
172 |
|
|
(542 |
) |
|
(509 |
) |
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES |
|
(80,228 |
) |
|
29,008 |
|
|
92,978 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(678 |
) |
|
(1,404 |
) |
|
(621 |
) |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
(38,532 |
) |
|
(70,147 |
) |
|
64,171 |
|
Cash and cash equivalents at beginning of period |
|
200,714 |
|
|
270,861 |
|
|
206,690 |
|
Cash and cash equivalents at end of period |
|
$ |
162,182 |
|
|
$ |
200,714 |
|
|
$ |
270,861 |
|
|
|
|
|
|
Coeur Mining, Inc. and Subsidiaries |
Condensed Consolidated Balance Sheets |
|
|
|
|
|
|
|
December 31, 2016 |
|
December 31, 2015 |
ASSETS |
|
In thousands, except share data |
CURRENT ASSETS |
|
|
|
|
Cash and cash equivalents |
|
$ |
162,182 |
|
|
$ |
200,714 |
|
Receivables |
|
60,431 |
|
|
85,992 |
|
Inventory |
|
106,026 |
|
|
81,711 |
|
Ore on leach pads |
|
64,167 |
|
|
67,329 |
|
Prepaid expenses and other |
|
17,981 |
|
|
10,942 |
|
|
|
410,787 |
|
|
446,688 |
|
NON-CURRENT ASSETS |
|
|
|
|
Property, plant and equipment, net |
|
216,796 |
|
|
195,999 |
|
Mining properties, net |
|
558,455 |
|
|
589,219 |
|
Ore on leach pads |
|
67,231 |
|
|
44,582 |
|
Restricted assets |
|
17,597 |
|
|
11,633 |
|
Equity securities |
|
4,488 |
|
|
2,766 |
|
Receivables |
|
30,951 |
|
|
24,768 |
|
Deferred tax assets |
|
191 |
|
|
1,942 |
|
Other |
|
12,413 |
|
|
14,892 |
|
TOTAL ASSETS |
|
$ |
1,318,909 |
|
|
$ |
1,332,489 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
Accounts payable |
|
$ |
53,335 |
|
|
$ |
52,153 |
|
Accrued liabilities and other |
|
42,743 |
|
|
50,532 |
|
Debt |
|
12,039 |
|
|
10,431 |
|
Royalty obligations |
|
4,995 |
|
|
24,893 |
|
Reclamation |
|
3,522 |
|
|
2,071 |
|
|
|
116,634 |
|
|
140,080 |
|
NON-CURRENT LIABILITIES |
|
|
|
|
Debt |
|
198,857 |
|
|
479,979 |
|
Royalty obligations |
|
4,292 |
|
|
4,864 |
|
Reclamation |
|
95,804 |
|
|
83,197 |
|
Deferred tax liabilities |
|
74,798 |
|
|
147,132 |
|
Other long-term liabilities |
|
60,037 |
|
|
55,761 |
|
|
|
433,788 |
|
|
770,933 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
Common stock, par value $0.01 per share; authorized 300,000,000 shares, issued and
outstanding 180,933,287 at December 31, 2016 and 151,339,136 at December 31, 2015 |
|
1,809 |
|
|
1,513 |
|
Additional paid-in capital |
|
3,314,590 |
|
|
3,024,461 |
|
Accumulated other comprehensive income (loss) |
|
(2,488 |
) |
|
(3,722 |
) |
Accumulated deficit |
|
(2,545,424 |
) |
|
(2,600,776 |
) |
|
|
768,487 |
|
|
421,476 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
1,318,909 |
|
|
$ |
1,332,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands except per share amounts) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Net income (loss) |
|
$ |
55,352 |
|
|
$ |
(8,306 |
) |
|
$ |
69,557 |
|
|
$ |
14,497 |
|
|
$ |
(20,396 |
) |
|
$ |
(367,183 |
) |
|
$ |
(303,000 |
) |
Interest expense, net of capitalized interest |
|
36,920 |
|
|
6,857 |
|
|
8,068 |
|
|
10,875 |
|
|
11,120 |
|
|
45,703 |
|
|
11,758 |
|
Income tax provision (benefit) |
|
(54,239 |
) |
|
(1,122 |
) |
|
(54,455 |
) |
|
(768 |
) |
|
2,106 |
|
|
(26,263 |
) |
|
(17,811 |
) |
Amortization |
|
123,161 |
|
|
29,929 |
|
|
27,763 |
|
|
37,505 |
|
|
27,964 |
|
|
143,751 |
|
|
36,190 |
|
EBITDA |
|
161,194 |
|
|
27,358 |
|
|
50,933 |
|
|
62,109 |
|
|
20,794 |
|
|
(203,992 |
) |
|
(272,863 |
) |
Fair value adjustments, net |
|
11,581 |
|
|
(1,654 |
) |
|
961 |
|
|
3,579 |
|
|
8,695 |
|
|
(5,202 |
) |
|
(1,546 |
) |
Impairment of equity securities |
|
703 |
|
|
683 |
|
|
— |
|
|
20 |
|
|
— |
|
|
2,346 |
|
|
317 |
|
Foreign exchange loss |
|
10,720 |
|
|
3,435 |
|
|
1,466 |
|
|
5,655 |
|
|
164 |
|
|
15,769 |
|
|
2,597 |
|
(Gain) loss on sale of assets |
|
(11,334 |
) |
|
339 |
|
|
(7,462 |
) |
|
(3,126 |
) |
|
(1,085 |
) |
|
352 |
|
|
(168 |
) |
(Gain) loss on debt extinguishment |
|
21,365 |
|
|
11,325 |
|
|
10,040 |
|
|
— |
|
|
— |
|
|
(15,916 |
) |
|
(16,187 |
) |
Corporate reorganization costs |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
647 |
|
|
133 |
|
Transaction-related costs |
|
1,199 |
|
|
1 |
|
|
26 |
|
|
792 |
|
|
380 |
|
|
2,112 |
|
|
99 |
|
Asset retirement obligation accretion |
|
8,369 |
|
|
2,147 |
|
|
2,096 |
|
|
2,066 |
|
|
2,060 |
|
|
8,191 |
|
|
2,288 |
|
Inventory adjustments and write-downs |
|
6,917 |
|
|
389 |
|
|
4,665 |
|
|
946 |
|
|
1,944 |
|
|
10,207 |
|
|
4,901 |
|
Write-downs |
|
4,446 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,446 |
|
|
313,337 |
|
|
313,337 |
|
Adjusted EBITDA |
|
$ |
215,160 |
|
|
$ |
44,023 |
|
|
$ |
62,725 |
|
|
$ |
72,041 |
|
|
$ |
37,398 |
|
|
$ |
127,851 |
|
|
$ |
32,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Loss) Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands except per share amounts) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Net income (loss) |
|
$ |
55,352 |
|
|
$ |
(8,306 |
) |
|
$ |
69,557 |
|
|
$ |
14,497 |
|
|
$ |
(20,396 |
) |
|
$ |
(367,183 |
) |
|
$ |
(303,000 |
) |
Fair value adjustments, net |
|
11,581 |
|
|
(1,654 |
) |
|
961 |
|
|
3,579 |
|
|
8,695 |
|
|
(5,202 |
) |
|
(1,546 |
) |
Impairment of equity securities |
|
703 |
|
|
683 |
|
|
— |
|
|
20 |
|
|
— |
|
|
2,346 |
|
|
317 |
|
Write-downs |
|
4,446 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,446 |
|
|
313,337 |
|
|
313,337 |
|
Inventory write-downs |
|
3,689 |
|
|
— |
|
|
3,689 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
(Gain) loss on sale of assets |
|
(11,334 |
) |
|
339 |
|
|
(7,462 |
) |
|
(3,126 |
) |
|
(1,085 |
) |
|
352 |
|
|
(168 |
) |
(Gain) loss on debt extinguishments |
|
21,365 |
|
|
11,325 |
|
|
10,040 |
|
|
— |
|
|
— |
|
|
(15,916 |
) |
|
(16,187 |
) |
Corporate reorganization costs |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
647 |
|
|
133 |
|
Transaction-related costs |
|
1,199 |
|
|
1 |
|
|
26 |
|
|
792 |
|
|
380 |
|
|
2,112 |
|
|
99 |
|
Deferred tax on reorganization |
|
(40,767 |
) |
|
— |
|
|
(40,767 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Foreign exchange (gain) loss |
|
(1,034 |
) |
|
351 |
|
|
2,549 |
|
|
(2,810 |
) |
|
(1,124 |
) |
|
1,599 |
|
|
753 |
|
Tax effect of adjustments |
|
2,583 |
|
|
— |
|
|
(38 |
) |
|
$ |
3,996 |
|
|
$ |
(1,375 |
) |
|
(35,734 |
) |
|
$ |
(37,727 |
) |
Adjusted net income (loss) |
|
$ |
47,783 |
|
|
$ |
2,739 |
|
|
$ |
38,555 |
|
|
$ |
16,948 |
|
|
$ |
(10,459 |
) |
|
$ |
(103,642 |
) |
|
$ |
(43,989 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (loss) per share - Basic |
|
$ |
0.30 |
|
|
$ |
0.01 |
|
|
$ |
0.24 |
|
|
$ |
0.11 |
|
|
$ |
(0.06 |
) |
|
$ |
(0.80 |
) |
|
$ |
(0.31 |
) |
Adjusted net income (loss) per share - Diluted |
|
$ |
0.29 |
|
|
$ |
0.01 |
|
|
$ |
0.23 |
|
|
$ |
0.11 |
|
|
$ |
(0.06 |
) |
|
$ |
(0.80 |
) |
|
$ |
(0.31 |
) |
|
|
|
|
|
|
|
Consolidated Debt Reconciliation
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2016 |
|
2015 |
|
LTM 3Q 2015 |
Cash and cash equivalents |
|
$ |
162,182 |
|
|
$ |
200,714 |
|
|
$ |
205,708 |
Total debt |
|
210,896 |
|
|
490,410 |
|
|
545,986 |
Net debt |
|
48,714 |
|
|
289,696 |
|
|
340,278 |
LTM adjusted EBITDA |
|
215,160 |
|
|
127,851 |
|
|
99,713 |
Total debt / LTM adjusted EBITDA |
|
1.0 |
x |
|
3.8 |
x |
|
5.5x |
Net debt / LTM adjusted EBITDA |
|
0.2 |
x |
|
2.3 |
x |
|
3.4x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Free Cash Flow Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2016 |
|
4Q 2016 |
|
3Q 2016 |
|
2Q 2016 |
|
1Q 2016 |
|
2015 |
|
4Q 2015 |
Cash flow from operating activities |
|
$ |
125,817 |
|
|
$ |
25,449 |
|
|
$ |
47,812 |
|
|
$ |
45,939 |
|
|
$ |
6,617 |
|
|
$ |
113,542 |
|
|
$ |
43,217 |
|
Capital expenditures |
|
(101,013 |
) |
|
(29,926 |
) |
|
(25,627 |
) |
|
(23,288 |
) |
|
(22,172 |
) |
|
(95,193 |
) |
|
(30,035 |
) |
Gold production royalty payments |
|
(27,155 |
) |
|
— |
|
|
(7,563 |
) |
|
(10,461 |
) |
|
(9,131 |
) |
|
(39,235 |
) |
|
(8,954 |
) |
Free cash flow |
|
(2,351 |
) |
|
(4,477 |
) |
|
14,622 |
|
|
12,190 |
|
|
(24,686 |
) |
|
(20,886 |
) |
|
4,228 |
|
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for Year Ended December 31, 2016 |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
Total |
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total |
|
Kensington |
|
Wharf |
|
Total |
|
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
117,419 |
|
|
$ |
111,564 |
|
|
$ |
80,799 |
|
|
$ |
2,363 |
|
|
$ |
312,145 |
|
|
$ |
131,518 |
|
|
$ |
87,000 |
|
|
$ |
218,518 |
|
|
$ |
530,663 |
|
Amortization |
|
36,599 |
|
|
21,838 |
|
|
6,633 |
|
|
644 |
|
|
65,714 |
|
|
34,787 |
|
|
20,621 |
|
|
55,408 |
|
|
121,122 |
|
Costs applicable to sales |
|
$ |
80,820 |
|
|
$ |
89,726 |
|
|
$ |
74,166 |
|
|
$ |
1,719 |
|
|
$ |
246,431 |
|
|
$ |
96,731 |
|
|
$ |
66,379 |
|
|
$ |
163,110 |
|
|
$ |
409,541 |
|
Silver equivalent ounces sold |
|
7,538,311 |
|
|
7,542,740 |
|
|
5,411,057 |
|
|
262,078 |
|
|
20,754,186 |
|
|
|
|
|
|
|
|
34,632,666 |
|
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
121,688 |
|
|
109,620 |
|
|
231,308 |
|
|
|
Costs applicable to sales per ounce |
|
$ |
10.72 |
|
|
$ |
11.90 |
|
|
$ |
13.71 |
|
|
$ |
6.56 |
|
|
$ |
11.87 |
|
|
$ |
795 |
|
|
$ |
606 |
|
|
$ |
705 |
|
|
$ |
11.83 |
|
Inventory adjustments |
|
(0.17 |
) |
|
(0.04 |
) |
|
(0.25 |
) |
|
— |
|
|
(0.14 |
) |
|
(5 |
) |
|
(31 |
) |
|
(17 |
) |
|
(0.20 |
) |
Adjusted costs applicable to sales per ounce |
|
$ |
10.55 |
|
|
$ |
11.86 |
|
|
$ |
13.46 |
|
|
$ |
6.56 |
|
|
$ |
11.73 |
|
|
$ |
790 |
|
|
$ |
575 |
|
|
$ |
688 |
|
|
$ |
11.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales per average spot ounce |
|
$ |
9.73 |
|
|
$ |
10.97 |
|
|
|
|
|
|
$ |
11.12 |
|
|
|
|
|
|
|
|
$ |
10.50 |
|
Inventory adjustments |
|
(0.16 |
) |
|
(0.04 |
) |
|
|
|
|
|
(0.13 |
) |
|
|
|
|
|
|
|
(0.18 |
) |
Adjusted costs applicable to sales per average spot ounce |
|
$ |
9.57 |
|
|
$ |
10.93 |
|
|
|
|
|
|
$ |
10.99 |
|
|
|
|
|
|
|
|
$ |
10.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
409,541 |
|
Treatment and refining costs |
|
|
|
4,307 |
|
Sustaining capital(1) |
|
|
|
77,841 |
|
General and administrative |
|
|
|
29,376 |
|
Exploration |
|
|
|
12,930 |
|
Reclamation |
|
|
|
15,504 |
|
Project/pre-development costs |
|
|
|
7,481 |
|
All-in sustaining costs |
|
|
|
$ |
556,980 |
|
Silver equivalent ounces sold |
|
|
|
20,754,186 |
|
Kensington and Wharf silver equivalent ounces sold |
|
|
|
13,878,480 |
|
Consolidated silver equivalent ounces sold |
|
|
|
34,632,666 |
|
All-in sustaining costs per silver equivalent ounce |
|
|
|
$ |
16.08 |
|
Inventory adjustments |
|
|
|
$ |
(0.20 |
) |
Adjusted all-in sustaining costs per silver equivalent
ounce |
|
|
|
$ |
15.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per average spot silver equivalent
ounce |
|
|
|
$ |
14.27 |
|
Inventory adjustments |
|
|
|
$ |
(0.18 |
) |
Adjusted all-in sustaining costs per average spot silver
equivalent ounce |
|
|
|
$ |
14.09 |
|
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for Three Months Ended December 31, 2016 |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
Total |
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total |
|
Kensington |
|
Wharf |
|
Total |
|
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
29,667 |
|
|
$ |
29,581 |
|
|
$ |
18,514 |
|
|
$ |
557 |
|
|
$ |
78,319 |
|
|
$ |
31,577 |
|
|
$ |
21,861 |
|
|
$ |
53,438 |
|
|
$ |
131,757 |
|
Amortization |
|
8,784 |
|
|
5,844 |
|
|
1,303 |
|
|
148 |
|
|
16,079 |
|
|
8,584 |
|
|
4,982 |
|
|
13,566 |
|
|
29,645 |
|
Costs applicable to sales |
|
$ |
20,883 |
|
|
$ |
23,737 |
|
|
$ |
17,211 |
|
|
$ |
409 |
|
|
$ |
62,240 |
|
|
$ |
22,993 |
|
|
$ |
16,879 |
|
|
$ |
39,872 |
|
|
$ |
102,112 |
|
Silver equivalent ounces sold |
|
1,871,178 |
|
|
1,983,393 |
|
|
1,217,659 |
|
|
57,903 |
|
|
5,130,133 |
|
|
|
|
|
|
|
|
8,674,273 |
|
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
28,864 |
|
|
30,205 |
|
|
59,069 |
|
|
|
Costs applicable to sales per ounce |
|
$ |
11.16 |
|
|
$ |
11.97 |
|
|
$ |
14.13 |
|
|
$ |
7.06 |
|
|
$ |
12.13 |
|
|
$ |
797 |
|
|
$ |
559 |
|
|
$ |
675 |
|
|
$ |
11.77 |
|
Inventory adjustments |
|
(0.15 |
) |
|
0.02 |
|
|
(0.16 |
) |
|
— |
|
|
(0.08 |
) |
|
4 |
|
|
(3 |
) |
|
1 |
|
|
(0.04 |
) |
Adjusted costs applicable to sales per ounce |
|
$ |
11.01 |
|
|
$ |
11.99 |
|
|
$ |
13.97 |
|
|
$ |
7.06 |
|
|
$ |
12.05 |
|
|
$ |
801 |
|
|
$ |
556 |
|
|
$ |
676 |
|
|
$ |
11.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales per average spot ounce |
|
$ |
10.24 |
|
|
$ |
11.14 |
|
|
|
|
|
|
$ |
11.42 |
|
|
|
|
|
|
|
|
$ |
10.59 |
|
Inventory adjustments |
|
(0.13 |
) |
|
0.02 |
|
|
|
|
|
|
(0.08 |
) |
|
|
|
|
|
|
|
(0.04 |
) |
Adjusted costs applicable to sales per average spot ounce |
|
$ |
10.11 |
|
|
$ |
11.16 |
|
|
|
|
|
|
$ |
11.34 |
|
|
|
|
|
|
|
|
$ |
10.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
102,112 |
|
Treatment and refining costs |
|
|
|
1,261 |
|
Sustaining capital |
|
|
|
19,850 |
|
General and administrative |
|
|
|
6,587 |
|
Exploration |
|
|
|
5,261 |
|
Reclamation |
|
|
|
3,537 |
|
Project/pre-development costs |
|
|
|
1,693 |
|
All-in sustaining costs |
|
|
|
$ |
140,301 |
|
Silver equivalent ounces sold |
|
|
|
5,130,133 |
|
Kensington and Wharf silver equivalent ounces sold |
|
|
|
3,544,140 |
|
Consolidated silver equivalent ounces sold |
|
|
|
8,674,273 |
|
All-in sustaining costs per silver equivalent ounce |
|
|
|
$ |
16.17 |
|
Inventory adjustments |
|
|
|
$ |
(0.04 |
) |
Adjusted all-in sustaining costs per silver equivalent
ounce |
|
|
|
$ |
16.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per average spot silver equivalent
ounce |
|
|
|
$ |
14.56 |
|
Inventory adjustments |
|
|
|
$ |
(0.04 |
) |
Adjusted all-in sustaining costs per average spot silver
equivalent ounce |
|
|
|
$ |
14.52 |
|
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for Three Months Ended September 30, 2016 |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
Total |
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total |
|
Kensington |
|
Wharf |
|
Total |
|
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
21,794 |
|
|
$ |
27,027 |
|
|
$ |
22,536 |
|
|
$ |
486 |
|
|
$ |
71,843 |
|
|
$ |
34,755 |
|
|
$ |
26,158 |
|
|
$ |
60,913 |
|
|
$ |
132,756 |
|
Amortization |
|
5,761 |
|
|
5,244 |
|
|
1,723 |
|
|
113 |
|
|
12,841 |
|
|
8,046 |
|
|
6,461 |
|
|
14,507 |
|
|
27,348 |
|
Costs applicable to sales |
|
$ |
16,033 |
|
|
$ |
21,783 |
|
|
$ |
20,813 |
|
|
$ |
373 |
|
|
$ |
59,002 |
|
|
$ |
26,709 |
|
|
$ |
19,697 |
|
|
$ |
46,406 |
|
|
$ |
105,408 |
|
Silver equivalent ounces sold |
|
1,462,401 |
|
|
1,868,085 |
|
|
1,390,552 |
|
|
46,069 |
|
|
4,767,107 |
|
|
|
|
|
|
|
|
8,397,467 |
|
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
30,998 |
|
|
29,508 |
|
|
60,506 |
|
|
|
Costs applicable to sales per ounce |
|
$ |
10.96 |
|
|
$ |
11.66 |
|
|
$ |
14.97 |
|
|
$ |
8.10 |
|
|
$ |
12.38 |
|
|
$ |
862 |
|
|
$ |
668 |
|
|
$ |
767 |
|
|
$ |
12.55 |
|
Inventory adjustments |
|
(0.26 |
) |
|
(0.10 |
) |
|
(0.57 |
) |
|
— |
|
|
(0.28 |
) |
|
(3 |
) |
|
(109 |
) |
|
(55 |
) |
|
(0.56 |
) |
Adjusted costs applicable to sales per ounce |
|
$ |
10.70 |
|
|
$ |
11.56 |
|
|
$ |
14.40 |
|
|
$ |
8.10 |
|
|
$ |
12.10 |
|
|
$ |
859 |
|
|
$ |
559 |
|
|
$ |
712 |
|
|
$ |
11.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales per average spot ounce |
|
$ |
10.29 |
|
|
$ |
11.11 |
|
|
|
|
|
|
$ |
11.91 |
|
|
|
|
|
|
|
|
$ |
11.62 |
|
Inventory adjustments |
|
(0.24 |
) |
|
(0.09 |
) |
|
|
|
|
|
(0.27 |
) |
|
|
|
|
|
|
|
(0.52 |
) |
Adjusted costs applicable to sales per average spot ounce |
|
$ |
10.05 |
|
|
$ |
11.02 |
|
|
|
|
|
|
$ |
11.64 |
|
|
|
|
|
|
|
|
$ |
11.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
105,408 |
|
Treatment and refining costs |
|
|
|
761 |
|
Sustaining capital |
|
|
|
19,762 |
|
General and administrative |
|
|
|
7,113 |
|
Exploration |
|
|
|
3,706 |
|
Reclamation |
|
|
|
4,036 |
|
Project/pre-development costs |
|
|
|
2,133 |
|
All-in sustaining costs |
|
|
|
$ |
142,919 |
|
Silver equivalent ounces sold |
|
|
|
4,767,107 |
|
Kensington and Wharf silver equivalent ounces sold |
|
|
|
3,630,360 |
|
Consolidated silver equivalent ounces sold |
|
|
|
8,397,467 |
|
All-in sustaining costs per silver equivalent ounce |
|
|
|
$ |
17.02 |
|
Inventory adjustments |
|
|
|
$ |
(0.56 |
) |
Adjusted all-in sustaining costs per silver equivalent
ounce |
|
|
|
$ |
16.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per average spot silver equivalent
ounce |
|
|
|
$ |
15.75 |
|
Inventory adjustments |
|
|
|
$ |
(0.52 |
) |
Adjusted all-in sustaining costs per average spot silver
equivalent ounce |
|
|
|
$ |
15.23 |
|
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for Three Months Ended June 30, 2016 |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
Total |
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total |
|
Kensington |
|
Wharf |
|
Total |
|
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
37,630 |
|
|
$ |
27,158 |
|
|
$ |
20,498 |
|
|
$ |
365 |
|
|
$ |
85,651 |
|
|
$ |
32,419 |
|
|
$ |
19,470 |
|
|
$ |
51,889 |
|
|
$ |
137,540 |
|
Amortization |
|
14,765 |
|
|
5,437 |
|
|
1,853 |
|
|
84 |
|
|
22,139 |
|
|
9,808 |
|
|
5,128 |
|
|
14,936 |
|
|
37,075 |
|
Costs applicable to sales |
|
$ |
22,865 |
|
|
$ |
21,721 |
|
|
$ |
18,645 |
|
|
$ |
281 |
|
|
$ |
63,512 |
|
|
$ |
22,611 |
|
|
$ |
14,342 |
|
|
$ |
36,953 |
|
|
$ |
100,465 |
|
Silver equivalent ounces sold |
|
2,502,442 |
|
|
1,911,885 |
|
|
1,418,455 |
|
|
35,411 |
|
|
5,868,193 |
|
|
|
|
|
|
|
|
9,286,033 |
|
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
30,178 |
|
|
26,786 |
|
|
56,964 |
|
|
|
Costs applicable to sales per ounce |
|
$ |
9.14 |
|
|
$ |
11.36 |
|
|
$ |
13.14 |
|
|
$ |
7.94 |
|
|
$ |
10.82 |
|
|
$ |
749 |
|
|
$ |
535 |
|
|
$ |
649 |
|
|
$ |
10.82 |
|
Inventory adjustments |
|
(0.12 |
) |
|
(0.06 |
) |
|
(0.17 |
) |
|
— |
|
|
(0.11 |
) |
|
(9 |
) |
|
(1 |
) |
|
(5 |
) |
|
(0.10 |
) |
Adjusted costs applicable to sales per ounce |
|
$ |
9.02 |
|
|
$ |
11.30 |
|
|
$ |
12.97 |
|
|
$ |
7.94 |
|
|
$ |
10.71 |
|
|
$ |
740 |
|
|
$ |
534 |
|
|
$ |
644 |
|
|
$ |
10.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales per average spot ounce |
|
$ |
8.20 |
|
|
$ |
10.30 |
|
|
|
|
|
|
$ |
10.00 |
|
|
|
|
|
|
|
|
$ |
9.45 |
|
Inventory adjustments |
|
(0.11 |
) |
|
(0.06 |
) |
|
|
|
|
|
(0.10 |
) |
|
|
|
|
|
|
|
(0.09 |
) |
Adjusted costs applicable to sales per average spot ounce |
|
$ |
8.09 |
|
|
$ |
10.24 |
|
|
|
|
|
|
$ |
9.90 |
|
|
|
|
|
|
|
|
$ |
9.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
100,465 |
|
Treatment and refining costs |
|
|
|
1,128 |
|
Sustaining capital |
|
|
|
21,019 |
|
General and administrative |
|
|
|
7,400 |
|
Exploration |
|
|
|
2,233 |
|
Reclamation |
|
|
|
4,170 |
|
Project/pre-development costs |
|
|
|
2,098 |
|
All-in sustaining costs |
|
|
|
$ |
138,513 |
|
Silver equivalent ounces sold |
|
|
|
5,868,193 |
|
Kensington and Wharf silver equivalent ounces sold |
|
|
|
3,417,840 |
|
Consolidated silver equivalent ounces sold |
|
|
|
9,286,033 |
|
All-in sustaining costs per silver equivalent ounce |
|
|
|
$ |
14.92 |
|
Inventory adjustments |
|
|
|
$ |
(0.10 |
) |
Adjusted all-in sustaining costs per silver equivalent
ounce |
|
|
|
$ |
14.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per average spot silver equivalent
ounce |
|
|
|
$ |
13.04 |
|
Inventory adjustments |
|
|
|
$ |
(0.09 |
) |
Adjusted all-in sustaining costs per average spot silver
equivalent ounce |
|
|
|
$ |
12.95 |
|
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for Three Months Ended March 31, 2016 |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
Total |
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total |
|
Kensington |
|
Wharf |
|
Total |
|
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
28,327 |
|
|
$ |
27,798 |
|
|
$ |
19,251 |
|
|
$ |
955 |
|
|
$ |
76,331 |
|
|
$ |
32,767 |
|
|
$ |
19,512 |
|
|
$ |
52,279 |
|
|
$ |
128,610 |
|
Amortization |
|
7,289 |
|
|
5,313 |
|
|
1,754 |
|
|
299 |
|
|
14,655 |
|
|
8,349 |
|
|
4,051 |
|
|
12,400 |
|
|
27,055 |
|
Costs applicable to sales |
|
$ |
21,038 |
|
|
$ |
22,485 |
|
|
$ |
17,497 |
|
|
$ |
656 |
|
|
$ |
61,676 |
|
|
$ |
24,418 |
|
|
$ |
15,461 |
|
|
$ |
39,879 |
|
|
$ |
101,555 |
|
Silver equivalent ounces sold |
|
1,702,290 |
|
|
1,779,377 |
|
|
1,384,391 |
|
|
122,694 |
|
|
4,988,752 |
|
|
|
|
|
|
|
|
8,274,952 |
|
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
31,648 |
|
|
23,122 |
|
|
54,770 |
|
|
|
Costs applicable to sales per ounce |
|
$ |
12.36 |
|
|
$ |
12.64 |
|
|
$ |
12.64 |
|
|
$ |
5.35 |
|
|
$ |
12.36 |
|
|
$ |
772 |
|
|
$ |
669 |
|
|
$ |
728 |
|
|
$ |
12.27 |
|
Inventory adjustments |
|
(0.82 |
) |
|
(0.03 |
) |
|
(0.08 |
) |
|
— |
|
|
(0.31 |
) |
|
(11 |
) |
|
(2 |
) |
|
(7 |
) |
|
(0.23 |
) |
Adjusted costs applicable to sales per ounce |
|
$ |
11.54 |
|
|
$ |
12.61 |
|
|
$ |
12.56 |
|
|
$ |
5.35 |
|
|
$ |
12.05 |
|
|
$ |
761 |
|
|
$ |
667 |
|
|
$ |
721 |
|
|
$ |
12.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales per average spot ounce |
|
$ |
10.74 |
|
|
$ |
11.20 |
|
|
|
|
|
|
$ |
11.28 |
|
|
|
|
|
|
|
|
$ |
10.34 |
|
Inventory adjustments |
|
(0.71 |
) |
|
(0.03 |
) |
|
|
|
|
|
(0.28 |
) |
|
|
|
|
|
|
|
(0.20 |
) |
Adjusted costs applicable to sales per average spot ounce |
|
$ |
10.03 |
|
|
$ |
11.17 |
|
|
|
|
|
|
$ |
11.00 |
|
|
|
|
|
|
|
|
$ |
10.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
101,555 |
|
Treatment and refining costs |
|
|
|
1,158 |
|
Sustaining capital |
|
|
|
16,710 |
|
General and administrative |
|
|
|
8,276 |
|
Exploration |
|
|
|
1,731 |
|
Reclamation |
|
|
|
3,759 |
|
Project/pre-development costs |
|
|
|
1,558 |
|
All-in sustaining costs |
|
|
|
$ |
134,747 |
|
Silver equivalent ounces sold |
|
|
|
4,988,752 |
|
Kensington and Wharf silver equivalent ounces sold |
|
|
|
3,286,200 |
|
Consolidated silver equivalent ounces sold |
|
|
|
8,274,952 |
|
All-in sustaining costs per silver equivalent ounce |
|
|
|
$ |
16.28 |
|
Inventory adjustments |
|
|
|
$ |
(0.23 |
) |
Adjusted all-in sustaining costs per silver equivalent
ounce |
|
|
|
$ |
16.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per average spot silver equivalent
ounce |
|
|
|
$ |
13.71 |
|
Inventory adjustments |
|
|
|
$ |
(0.20 |
) |
Adjusted all-in sustaining costs per average spot silver
equivalent ounce |
|
|
|
$ |
13.51 |
|
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for Year Ended December 31, 2015 |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
Total |
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total |
|
Kensington |
|
Wharf |
|
Total |
|
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
170,899 |
|
|
$ |
127,900 |
|
|
$ |
93,625 |
|
|
$ |
9,059 |
|
|
$ |
401,483 |
|
|
$ |
147,880 |
|
|
$ |
68,575 |
|
|
$ |
216,455 |
|
|
$ |
617,938 |
|
Amortization |
|
32,423 |
|
|
23,906 |
|
|
17,798 |
|
|
5,539 |
|
|
79,666 |
|
|
42,240 |
|
|
16,378 |
|
|
58,618 |
|
|
138,284 |
|
Costs applicable to sales |
|
$ |
138,476 |
|
|
$ |
103,994 |
|
|
$ |
75,827 |
|
|
$ |
3,520 |
|
|
$ |
321,817 |
|
|
$ |
105,640 |
|
|
$ |
52,197 |
|
|
$ |
157,837 |
|
|
$ |
479,654 |
|
Silver equivalent ounces sold |
|
9,840,705 |
|
|
8,377,823 |
|
|
5,495,369 |
|
|
615,022 |
|
|
24,328,919 |
|
|
|
|
|
|
|
|
36,659,759 |
|
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
131,553 |
|
|
73,961 |
|
|
205,514 |
|
|
|
Costs applicable to sales per ounce |
|
$ |
14.07 |
|
|
$ |
12.41 |
|
|
$ |
13.80 |
|
|
$ |
5.72 |
|
|
$ |
13.23 |
|
|
$ |
803 |
|
|
$ |
706 |
|
|
$ |
768 |
|
|
$ |
13.08 |
|
Inventory adjustments |
|
(1.04 |
) |
|
(0.05 |
) |
|
(0.17 |
) |
|
— |
|
|
(0.48 |
) |
|
(5 |
) |
|
— |
|
|
(4 |
) |
|
(0.34 |
) |
Adjusted costs applicable to sales per ounce |
|
$ |
13.03 |
|
|
$ |
12.36 |
|
|
$ |
13.63 |
|
|
$ |
5.72 |
|
|
$ |
12.75 |
|
|
$ |
798 |
|
|
$ |
706 |
|
|
$ |
764 |
|
|
$ |
12.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales per average spot ounce |
|
$ |
12.75 |
|
|
$ |
11.32 |
|
|
|
|
|
|
$ |
12.31 |
|
|
|
|
|
|
|
|
$ |
11.60 |
|
Inventory adjustments |
|
(0.95 |
) |
|
(0.04 |
) |
|
|
|
|
|
(0.44 |
) |
|
|
|
|
|
|
|
(0.30 |
) |
Adjusted costs applicable to sales per average spot ounce |
|
$ |
11.80 |
|
|
$ |
11.28 |
|
|
|
|
|
|
$ |
11.87 |
|
|
|
|
|
|
|
|
$ |
11.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
479,654 |
|
Treatment and refining costs |
|
|
|
4,801 |
|
Sustaining capital |
|
|
|
53,362 |
|
General and administrative |
|
|
|
32,834 |
|
Exploration |
|
|
|
11,647 |
|
Reclamation |
|
|
|
16,769 |
|
Project/pre-development costs |
|
|
|
5,674 |
|
All-in sustaining costs |
|
|
|
$ |
604,741 |
|
Silver equivalent ounces sold |
|
|
|
24,328,919 |
|
Kensington and Wharf silver equivalent ounces sold |
|
|
|
12,330,840 |
|
Consolidated silver equivalent ounces sold |
|
|
|
36,659,759 |
|
All-in sustaining costs per silver equivalent ounce |
|
|
|
$ |
16.50 |
|
Inventory adjustments |
|
|
|
$ |
(0.34 |
) |
Adjusted all-in sustaining costs per silver equivalent
ounce |
|
|
|
$ |
16.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per average spot silver equivalent
ounce |
|
|
|
$ |
14.62 |
|
Inventory adjustments |
|
|
|
$ |
(0.30 |
) |
Adjusted all-in sustaining costs per average spot silver
equivalent ounce |
|
|
|
$ |
14.32 |
|
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for Three Months Ended December 31, 2015 |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
Total |
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total |
|
Kensington |
|
Wharf |
|
Total |
|
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
47,207 |
|
|
$ |
27,716 |
|
|
$ |
24,372 |
|
|
$ |
2,579 |
|
|
$ |
101,874 |
|
|
$ |
33,298 |
|
|
$ |
25,033 |
|
|
$ |
58,331 |
|
|
$ |
160,205 |
|
Amortization |
|
7,426 |
|
|
4,944 |
|
|
4,311 |
|
|
1,519 |
|
|
18,200 |
|
|
9,503 |
|
|
7,246 |
|
|
16,749 |
|
|
34,949 |
|
Costs applicable to sales |
|
$ |
39,781 |
|
|
$ |
22,772 |
|
|
$ |
20,061 |
|
|
$ |
1,060 |
|
|
$ |
83,674 |
|
|
$ |
23,795 |
|
|
$ |
17,787 |
|
|
$ |
41,582 |
|
|
$ |
125,256 |
|
Silver equivalent ounces sold |
|
2,588,185 |
|
|
1,820,471 |
|
|
1,564,155 |
|
|
192,768 |
|
|
6,165,579 |
|
|
|
|
|
|
|
|
9,885,699 |
|
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
29,988 |
|
|
32,014 |
|
|
62,002 |
|
|
|
Costs applicable to sales per ounce |
|
$ |
15.37 |
|
|
$ |
12.51 |
|
|
$ |
12.83 |
|
|
$ |
5.50 |
|
|
$ |
13.57 |
|
|
$ |
793 |
|
|
$ |
556 |
|
|
$ |
671 |
|
|
$ |
12.67 |
|
Inventory adjustments |
|
(1.89 |
) |
|
(0.14 |
) |
|
(0.35 |
) |
|
— |
|
|
(0.92 |
) |
|
(16 |
) |
|
— |
|
|
(8 |
) |
|
(0.62 |
) |
Adjusted costs applicable to sales per ounce |
|
$ |
13.48 |
|
|
$ |
12.37 |
|
|
$ |
12.48 |
|
|
$ |
5.50 |
|
|
$ |
12.65 |
|
|
$ |
777 |
|
|
$ |
556 |
|
|
$ |
663 |
|
|
$ |
12.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales per average spot ounce |
|
$ |
13.88 |
|
|
$ |
11.44 |
|
|
|
|
|
|
$ |
12.66 |
|
|
|
|
|
|
|
|
$ |
11.14 |
|
Inventory adjustments |
|
(1.73 |
) |
|
(0.12 |
) |
|
|
|
|
|
(0.87 |
) |
|
|
|
|
|
|
|
(0.57 |
) |
Adjusted costs applicable to sales per average spot ounce |
|
$ |
12.15 |
|
|
$ |
11.32 |
|
|
|
|
|
|
$ |
11.79 |
|
|
|
|
|
|
|
|
$ |
10.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
125,256 |
|
Treatment and refining costs |
|
|
|
964 |
|
Sustaining capital |
|
|
|
16,567 |
|
General and administrative |
|
|
|
8,855 |
|
Exploration |
|
|
|
1,689 |
|
Reclamation |
|
|
|
4,963 |
|
Project/pre-development costs |
|
|
|
2,691 |
|
All-in sustaining costs |
|
|
|
$ |
160,985 |
|
Silver equivalent ounces sold |
|
|
|
6,165,579 |
|
Kensington and Wharf silver equivalent ounces sold |
|
|
|
3,720,120 |
|
Consolidated silver equivalent ounces sold |
|
|
|
9,885,699 |
|
All-in sustaining costs per silver equivalent ounce |
|
|
|
$ |
16.28 |
|
Inventory adjustments |
|
|
|
$ |
(0.62 |
) |
Adjusted all-in sustaining costs per silver equivalent
ounce |
|
|
|
$ |
15.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-in sustaining costs per average spot silver equivalent
ounce |
|
|
|
$ |
14.30 |
|
Inventory adjustments |
|
|
|
$ |
(0.57 |
) |
Adjusted all-in sustaining costs per average spot silver
equivalent ounce |
|
|
|
$ |
13.73 |
|
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for 2017 Guidance |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
|
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total Silver |
|
Kensington |
|
Wharf |
|
Total Gold |
|
Total Combined |
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
211,000 |
|
|
$ |
108,380 |
|
|
$ |
102,000 |
|
|
$ |
3,750 |
|
|
$ |
425,130 |
|
|
$ |
130,500 |
|
|
$ |
83,800 |
|
|
$ |
214,300 |
|
|
$ |
639,430 |
Amortization |
|
69,200 |
|
|
19,860 |
|
|
18,500 |
|
|
— |
|
|
107,560 |
|
|
29,100 |
|
|
11,500 |
|
|
40,600 |
|
|
148,160 |
Costs applicable to sales |
|
$ |
141,800 |
|
|
$ |
88,520 |
|
|
$ |
83,500 |
|
|
$ |
3,750 |
|
|
$ |
317,570 |
|
|
$ |
101,400 |
|
|
$ |
72,300 |
|
|
$ |
173,700 |
|
|
$ |
491,270 |
Silver equivalent ounces sold |
|
14,000,000 |
|
|
7,680,000 |
|
|
5,900,000 |
|
|
380,000 |
|
|
27,960,000 |
|
|
|
|
|
|
|
|
40,800,000 |
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
124,000 |
|
|
90,000 |
|
|
214,000 |
|
|
|
Costs applicable to sales per ounce guidance |
|
$10.00 - $10.50 |
|
$11.50 - $12.00 |
|
$14.00 - $14.50 |
|
|
|
|
|
$800 - $850 |
|
$775 - $825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
491,270 |
Treatment and refining costs |
|
|
|
4,300 |
Sustaining capital, including capital lease payments |
|
|
|
88,000 |
General and administrative |
|
|
|
30,000 |
Exploration |
|
|
|
24,000 |
Reclamation |
|
|
|
14,000 |
Project/pre-development costs |
|
|
|
5,700 |
All-in sustaining costs |
|
|
|
$ |
657,270 |
Silver equivalent ounces sold |
|
|
|
27,960,000 |
Kensington and Wharf silver equivalent ounces sold |
|
|
|
12,840,000 |
Consolidated silver equivalent ounces sold |
|
|
|
40,800,000 |
All-in sustaining costs per silver equivalent ounce
guidance |
|
|
|
$15.75 - $16.25 |
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per 69:1 Spot Silver
Equivalent Ounce |
for 2017 Guidance |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
|
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total Silver |
|
Kensington |
|
Wharf |
|
Total Gold |
|
Total Combined |
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
211,000 |
|
|
$ |
108,380 |
|
|
$ |
102,000 |
|
|
$ |
3,750 |
|
|
$ |
425,130 |
|
|
$ |
130,500 |
|
|
$ |
83,800 |
|
|
$ |
214,300 |
|
|
$ |
639,430 |
Amortization |
|
69,200 |
|
|
19,860 |
|
|
18,500 |
|
|
— |
|
|
107,560 |
|
|
29,100 |
|
|
11,500 |
|
|
40,600 |
|
|
148,160 |
Costs applicable to sales |
|
$ |
141,800 |
|
|
$ |
88,520 |
|
|
$ |
83,500 |
|
|
$ |
3,750 |
|
|
$ |
317,570 |
|
|
$ |
101,400 |
|
|
$ |
72,300 |
|
|
$ |
173,700 |
|
|
$ |
491,270 |
Silver equivalent ounces sold |
|
15,000,000 |
|
|
8,110,000 |
|
|
5,900,000 |
|
|
380,000 |
|
|
29,390,000 |
|
|
|
|
|
|
|
|
44,156,000 |
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
124,000 |
|
|
90,000 |
|
|
214,000 |
|
|
|
Costs applicable to sales per ounce guidance |
|
$9.25 - $9.75 |
|
$10.75 - $11.25 |
|
$14.00 - $14.50 |
|
|
|
|
|
$800 - $850 |
|
$775 - $825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
491,270 |
Treatment and refining costs |
|
|
|
4,300 |
Sustaining capital, including capital lease payments |
|
|
|
88,000 |
General and administrative |
|
|
|
30,000 |
Exploration |
|
|
|
24,000 |
Reclamation |
|
|
|
14,000 |
Project/pre-development costs |
|
|
|
5,700 |
All-in sustaining costs |
|
|
|
$ |
657,270 |
Silver equivalent ounces sold |
|
|
|
29,390,000 |
Kensington and Wharf silver equivalent ounces sold |
|
|
|
14,766,000 |
Consolidated silver equivalent ounces sold |
|
|
|
44,156,000 |
All-in sustaining costs per silver equivalent ounce
guidance |
|
|
|
$14.50 - $15.00 |
|
|
|
|
|
|
|
Reconciliation of All-in Sustaining Costs per Silver Equivalent
Ounce |
for 2016 Guidance |
|
|
|
|
|
|
|
|
|
Silver |
|
Gold |
|
|
In thousands except per ounce amounts |
|
Palmarejo |
|
Rochester |
|
San Bartolomé |
|
Endeavor |
|
Total Silver |
|
Kensington |
|
Wharf |
|
Total Gold |
|
Total Combined |
Costs applicable to sales, including amortization (U.S. GAAP) |
|
$ |
130,000 |
|
|
$ |
120,000 |
|
|
$ |
87,000 |
|
|
$ |
2,500 |
|
|
$ |
339,500 |
|
|
$ |
137,000 |
|
|
$ |
82,000 |
|
|
$ |
219,000 |
|
|
$ |
558,500 |
Amortization |
|
40,000 |
|
|
28,000 |
|
|
7,000 |
|
|
1,000 |
|
|
76,000 |
|
|
37,000 |
|
|
20,000 |
|
|
57,000 |
|
|
133,000 |
Costs applicable to sales |
|
$ |
90,000 |
|
|
$ |
92,000 |
|
|
$ |
80,000 |
|
|
$ |
1,500 |
|
|
$ |
263,500 |
|
|
$ |
100,000 |
|
|
$ |
62,000 |
|
|
$ |
162,000 |
|
|
$ |
425,500 |
Silver equivalent ounces sold |
|
9,105,000 |
|
|
8,430,000 |
|
|
5,700,000 |
|
|
220,000 |
|
|
23,455,000 |
|
|
|
|
|
|
|
|
36,955,000 |
Gold equivalent ounces sold |
|
|
|
|
|
|
|
|
|
|
|
125,000 |
|
|
100,000 |
|
|
225,000 |
|
|
|
Costs applicable to sales per ounce guidance |
|
$9.75-$10.25 |
|
$10.40-$11.35 |
|
$13.50-$14.25 |
|
|
|
|
|
$775-$825 |
|
$600-$650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to sales |
|
|
|
$ |
425,500 |
Treatment and refining costs |
|
|
|
4,500 |
Sustaining capital, including capital lease payments |
|
|
|
75,000 |
General and administrative |
|
|
|
30,000 |
Exploration |
|
|
|
15,000 |
Reclamation |
|
|
|
16,000 |
Project/pre-development costs |
|
|
|
5,000 |
All-in sustaining costs |
|
|
|
$ |
571,000 |
Silver equivalent ounces sold |
|
|
|
23,455,000 |
Kensington and Wharf silver equivalent ounces sold |
|
|
|
16,085,250 |
Consolidated silver equivalent ounces sold |
|
|
|
39,540,250 |
All-in sustaining costs per silver equivalent ounce
guidance |
|
|
|
$14.25-$14.75 |
Coeur Mining, Inc.
Courtney Lynn, Vice President, Investor Relations and Treasurer
(312) 489-5837
www.coeur.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20170208006298/en/