Coeur Reports Second Quarter 2022 Results


CHICAGO–()–Coeur Mining, Inc. (“Coeur” or the “Company”) (NYSE: CDE) today reported second quarter 2022 financial results, including revenue of $204 million and cash flow from operating activities of $23 million. The Company reported GAAP net loss from continuing operations of $77 million, or $0.28 per share. On an adjusted basis1, Coeur reported EBITDA of $43 million, cash flow from operating activities before changes in working capital of $30 million and net loss from continuing operations of $13 million, or $0.05 per share.

Key Highlights

  • Reaffirming full-year gold and silver production guidance – Increased gold and silver production during the quarter remains in-line with the Company’s expectations, leading Coeur to reaffirm consolidated and site level production guidance for 2022
  • Strong quarterly production increases at Kensington, Wharf and Rochester – Kensington’s gold production increased by 23% versus the first quarter, driven by an all-time quarterly record mill throughput. Wharf’s gold production increased by 15% while Rochester’s silver and gold production increased by 5% and 37%, respectively
  • Full-year cost guidance updated – The Company has updated its full-year site level cost guidance to reflect inflationary pressures. Additionally, Coeur has elected to increase its planned exploration investment by approximately $11 million in 2022 due to positive drilling results at the Kensington, Palmarejo and Silvertip assets
  • Rochester expansion project remains on-track – The ongoing expansion at the Rochester silver and gold operation in Nevada remains on-track for completion in mid-2023. The total estimated project capital remains approximately $600 million as of June 30, 2022. Coeur has committed approximately $523 million of the project capital and has incurred roughly $350 million towards the expansion
  • Strategic sale of Victoria Gold shares – Coeur announced the sale of 5 million shares of Victoria Gold Corporation (“Victoria Gold”) stock for net cash proceeds of approximately $40 million, which were received on July 5, 2022
  • Appointment of Jeane Hull to Board of Directors – Consistent with the Company’s commitment to Board refreshment and best-in-class corporate governance, Jeane Hull has been appointed to Coeur’s Board of Directors

Our second quarter results demonstrate the resilience of Coeur’s multi-asset mine portfolio,” said Mitchell J. Krebs, President and Chief Executive Officer. “Despite weaker gold and silver prices, Company-wide revenue increased 8% versus the prior quarter due to higher production levels from our Kensington, Wharf and Rochester operations. With continued expected production growth during the second half of the year, we remain on track to achieve our 2022 production guidance for gold and silver.

We have also significantly advanced and de-risked the expansion project taking place at our Rochester operation, which is expected to provide a step-change in Coeur’s production and cash flow profile once completed and commissioned. The project remains on-track to be completed mid-2023 and the total project cost remains approximately $600 million. The Rochester team completed the installation of pre-screens on the existing crushing circuit on July 22, which is providing the team with important operating experience that will be applied to the expansion project.

Our balance sheet has been further strengthened by recent initiatives and remains sound with total adjusted liquidity1 of nearly $360 million including recent sales of a portion of our equity investments. Following completion of the Rochester expansion, we expect to de-lever the balance sheet from strong anticipated cash flows as we advance and evaluate opportunities to enhance stockholder value, including a potential future expansion and restart of the high-grade Silvertip asset.

Given ongoing impressive drilling results at Silvertip and Palmarejo and recent positive results from the upper portions of the main Kensington deposit that suggest strong potential for extended mine life, we plan to invest an additional $11 million to accelerate these priority targets during the second half of the year. We remain committed to investing in brownfield exploration and development as a key element of our strategy and an important driver of future returns.”

Financial and Operating Highlights (Unaudited)

 

(Amounts in millions, except per share amounts, gold ounces produced & sold, and per-ounce metrics)

 

2Q 2022

 

 

1Q 2022

 

 

4Q 2021

 

 

3Q 2021

 

 

2Q 2021

 

Gold Sales

$

146.6

 

$

129.5

 

$

146.7

 

$

147.7

 

$

146.2

 

Silver Sales

$

57.5

 

$

59.0

 

$

61.2

 

$

60.2

 

$

68.7

 

Consolidated Revenue

$

204.1

 

$

188.4

 

$

207.8

 

$

208.0

 

$

214.9

 

Costs Applicable to Sales2

$

150.7

 

$

133.3

 

$

136.5

 

$

134.3

 

$

132.6

 

General and Administrative Expenses

$

9.3

 

$

10.3

 

$

9.6

 

$

8.7

 

$

10.5

 

Net Income (Loss)

$

(77.4

)

$

7.7

 

$

(10.7

)

$

(54.8

)

$

32.1

 

Net Income (Loss) Per Share

$

(0.28

)

$

0.03

 

$

(0.04

)

$

(0.21

)

$

0.13

 

Adjusted Net Income (Loss)1

$

(13.1

)

$

(13.8

)

$

(11.6

)

$

(2.9

)

$

(0.8

)

Adjusted Net Income (Loss)1 Per Share

$

(0.05

)

$

(0.05

)

$

(0.05

)

$

(0.01

)

$

0.00

 

Weighted Average Shares Outstanding

 

278.0

 

 

263.6

 

 

254.8

 

 

254.7

 

 

252.1

 

EBITDA1

$

(32.8

)

$

40.4

 

$

28.3

 

$

(14.2

)

$

84.6

 

Adjusted EBITDA1

$

43.3

 

$

41.5

 

$

48.7

 

$

48.8

 

$

52.7

 

Cash Flow from Operating Activities

$

22.6

 

$

(6.4

)

$

35.0

 

$

21.8

 

$

58.1

 

Capital Expenditures

$

73.2

 

$

69.5

 

$

100.9

 

$

71.3

 

$

78.2

 

Free Cash Flow1

$

(50.6

)

$

(75.9

)

$

(65.9

)

$

(49.4

)

$

(20.2

)

Cash, Equivalents & Short-Term Investments

$

74.2

 

$

73.3

 

$

56.7

 

$

85.0

 

$

124.1

 

Total Debt4

$

547.5

 

$

485.5

 

$

487.5

 

$

442.4

 

$

414.2

 

Average Realized Price Per Ounce – Gold

$

1,729

 

$

1,721

 

$

1,652

 

$

1,645

 

$

1,651

 

Average Realized Price Per Ounce – Silver

$

22.61

 

$

24.06

 

$

23.17

 

$

24.18

 

$

26.60

 

Gold Ounces Produced

 

83,772

 

 

75,409

 

 

88,946

 

 

87,083

 

 

87,275

 

Silver Ounces Produced

 

2.5

 

 

2.5

 

 

2.6

 

 

2.5

 

 

2.6

 

Gold Ounces Sold

 

84,786

 

 

75,211

 

 

88,930

 

 

89,804

 

 

88,501

 

Silver Ounces Sold

 

2.5

 

 

2.5

 

 

2.6

 

 

2.5

 

 

2.6

 

Financial Results

Second quarter 2022 revenue totaled $204 million compared to $188 million in the prior period and $215 million in the second quarter of 2021. The Company produced 83,772 and 2.5 million ounces of gold and silver, respectively, during the quarter. Metal sales for the quarter totaled 84,786 ounces of gold and 2.5 million ounces of silver. Average realized gold and silver prices for the quarter were $1,729 and $22.61 per ounce, respectively, compared to $1,721 and $24.06 per ounce in the prior period and $1,651 and $26.60 per ounce in the second quarter of 2021.

Gold and silver sales represented 72% and 28% of quarterly revenue, respectively. The Company’s U.S. operations accounted for approximately 58% of second quarter revenue.

Costs applicable to sales2 increased quarter-over-quarter to $151 million, largely due to inflationary pressures on consumable costs. General and administrative expenses decreased slightly quarter-over-quarter to $9 million.

Coeur invested approximately $13 million ($5 million expensed and $8 million capitalized) in exploration during the quarter, compared to roughly $14 million ($5 million expensed and $8 million capitalized) in the prior period, reflecting lower planned investment across the portfolio following the Company’s highest-ever exploration investment in 2021. See the “Operations” and “Exploration” sections for additional detail on the Company’s exploration activities.

The Company recorded income tax expense of approximately $12 million during the second quarter. Cash income and mining taxes paid during the period totaled approximately $8 million.

Quarterly operating cash flow totaled $23 million compared to $(6) million in the prior period, mainly driven by higher metal sales and favorable changes in working capital. Changes in working capital during the quarter were $(7) million, compared to $(30) million in the prior period.

Capital expenditures increased 5% quarter-over-quarter to $73 million compared to $70 million in the prior period. Expenditures related to the POA 11 expansion project at Rochester totaled $42 million during the quarter compared to $30 million in the first quarter. Sustaining and development capital expenditures accounted for approximately 37% and 63%, respectively, of Coeur’s total capital investment during the quarter.

Capital Projects Update

Rochester Expansion

As of June 30, 2022, the total estimated project capital cost remained approximately $600 million. With the commencement of structural, mechanical, piping, electrical and instrumentation construction work, completion of final major high-voltage electrical contracts and initial commitments for the pre-screen addition to the expanded crusher circuit, the Company has committed approximately $523 million and incurred $350 million of the total estimated project cost through June 30, 2022.

The expansion consists of three major components: (i) a new 300-million-ton leach pad, for which civil work is essentially complete and piping work is near completion; (ii) a Merrill-Crowe process plant, with construction completion scheduled for the first half of 2023; and (iii) a new three-stage crushing circuit, with construction completion scheduled for mid-2023. These scheduled construction completion dates for the project remain unchanged.

Construction of the Merrill-Crowe process plant ramped up during the second quarter, including completion of concrete work, continuation of equipment setting, and the commencement of building and process plant steel pipe rack erection, as well as piping and cable tray installation.

Work on the crusher corridor included (i) continued civil construction in the primary crusher area, (ii) the completion of concrete work, start of steel construction, and setting of conveyor and equipment in the secondary crusher area, (iii) continued advancement of concrete work and start of steel erection in the secondary stockpile reclaim area, (iv) completion of concrete in the tertiary crusher area, and (v) continuation of concrete work in the tertiary reclaim and final product load-out areas. Deliveries of equipment and materials for the project continue to support the overall construction schedule.

The Company also recently advanced detailed engineering on the pre-screens. Equipment procurement and construction contract development is well underway as Coeur continues working to align construction of the pre-screens with the completion of the new crusher. Final cost estimates related to pre-screens are expected in the third quarter.

Silvertip Expansion and Restart

Coeur continues to advance study work to assess the economics of a potential future expansion and restart of its high-grade Silvertip silver-zinc-lead development project in British Columbia, Canada. The Company’s objective remains to complete an evaluation by year-end of higher throughput scenarios to reduce unit costs and to take advantage of Silvertip’s expanding, high-grade resource base.

Ongoing exploration activities continue to generate positive results. Exploration investment in the second quarter totaled approximately $2 million (substantially all capitalized) compared to roughly $2 million (substantially all capitalized) in the prior period.

Up to three core drill rigs were active during the second quarter focused on infill drilling. Two underground rigs drilled at the Southern Silver and Discovery zones, while one surface rig drilled at the Camp Creek zone. During the third quarter, a second surface rig will be added to target infill and expansion drilling at the Camp Creek and Discovery zones while the underground rigs will focus on infill and expansion drilling at the Southern Silver zone along with testing for chimney feeder structures beneath the Discovery zone.

Ongoing carrying costs at Silvertip totaled $5 million in the second quarter, compared to $6 million in the prior period. Capital expenditures related to infill drilling and underground development during the second quarter totaled $6 million compared to $12 million in the prior period. For full-year 2022, capital expenditures are now expected to be approximately $28 – $36 million (previously $18 – $24 million). The revised figures reflect increased underground development and infill drilling.

Liquidity Update

Coeur ended the quarter with total liquidity of approximately $319 million, including $74 million of cash and $245 million of available capacity under its $390 million revolving credit facility (“RCF”)3. Additionally, Coeur had $99 million of marketable securities at the end of the second quarter.

On June 28, 2022, the Company announced the sale of 5 million shares of Victoria Gold for net proceeds of approximately $40 million, which is not included as part of Coeur’s second quarter results due to timing of settlement.

Hedging Update

The Company did not execute any additional hedges during the second quarter. The Company’s silver price exposure remains unhedged. An overview of the hedges in place are outlined below:

 

2022

2023

Gold Ounces Hedged

108,500

112,500

Avg. Forward Price ($/oz)

$1,965

$1,982

Mark-to-Market Adjustments

The Company values its strategic investments in equity securities as of the end of each reporting period. The estimated fair values of Coeur’s equity investments in Victoria Gold, Avino Silver & Gold Mines Ltd. and Integra Resources Corp. were $88 million, $8 million and $4 million, respectively, at June 30, 2022 (and does not reflect the sale of Victoria Gold stock that settled subsequent to quarter-end) compared to $141 million, $13 million and $5 million at March 31, 2022, respectively, resulting in a non-cash unrealized loss of approximately $63 million during the second quarter of 2022. This figure is included in “Fair value adjustments, net” on the Company’s income statement.

Rochester LCM Adjustment

Coeur reports the carrying value of metal and leach pad inventory at the lower of cost or net realizable value, with cost being determined using a weighted average cost method. At the end of the second quarter, the cost of ore on leach pads at Rochester exceeded its net realizable value which resulted in a lower of cost or market (“LCM”) adjustment of $10 million (approximately $9 million in costs applicable to sales3 and $1 million of amortization).

Operations

Second quarter 2022 highlights for each of the Company’s operations are provided below.

Palmarejo, Mexico

 
 

(Dollars in millions, except per ounce amounts)

 

2Q 2022

 

 

1Q 2022

 

 

4Q 2021

 

 

3Q 2021

 

 

2Q 2021

 

Tons milled

 

539,600

 

 

565,211

 

 

587,615

 

 

517,363

 

 

517,373

 

Average gold grade (oz/t)

 

0.054

 

 

0.056

 

 

0.055

 

 

0.050

 

 

0.058

 

Average silver grade (oz/t)

 

3.95

 

 

3.87

 

 

3.86

 

 

3.86

 

 

3.94

 

Average recovery rate – Au

 

92.4

%

 

90.6

%

 

89.7

%

 

93.7

%

 

92.4

%

Average recovery rate – Ag

 

84.2

%

 

83.0

%

 

81.3

%

 

85.5

%

 

81.9

%

Gold ounces produced

 

27,109

 

 

28,931

 

 

28,748

 

 

24,254

 

 

27,595

 

Silver ounces produced (000’s)

 

1,795

 

 

1,813

 

 

1,843

 

 

1,708

 

 

1,667

 

Gold ounces sold

 

29,285

 

 

28,242

 

 

27,706

 

 

24,897

 

 

30,516

 

Silver ounces sold (000’s)

 

1,855

 

 

1,796

 

 

1,813

 

 

1,715

 

 

1,640

 

Average realized price per gold ounce

$

1,507

 

$

1,419

 

$

1,374

 

$

1,335

 

$

1,351

 

Average realized price per silver ounce

$

22.56

 

$

23.94

 

$

23.26

 

$

24.15

 

$

26.71

 

Metal sales

$

86.0

 

$

83.1

 

$

80.4

 

$

74.6

 

$

85.0

 

Costs applicable to sales2

$

49.1

 

$

43.2

 

$

38.8

 

$

39.0

 

$

41.9

 

Adjusted CASper AuOz1

$

855

 

$

730

 

$

653

 

$

704

 

$

662

 

Adjusted CASper AgOz1

$

12.97

 

$

12.43

 

$

11.25

 

$

12.50

 

$

13.34

 

Exploration expense

$

1.7

 

$

1.6

 

$

2.3

 

$

2.8

 

$

1.8

 

Cash flow from operating activities

$

22.3

 

$

34.3

 

$

32.9

 

$

23.2

 

$

33.4

 

Sustaining capital expenditures (excludes capital lease payments)

$

10.1

 

$

13.6

 

$

8.3

 

$

8.4

 

$

9.8

 

Development capital expenditures

$

 

$

 

$

(0.1

)

$

0.1

 

$

 

Total capital expenditures

$

10.1

 

$

13.6

 

$

8.2

 

$

8.5

 

$

9.8

 

Free cash flow1

$

12.2

 

$

20.7

 

$

24.7

 

$

14.7

 

$

23.6

 

Operational

  • Second quarter gold and silver production totaled 27,109 and 1.8 million ounces, respectively, compared to 28,931 and 1.8 million ounces in the prior period and 27,595 and 1.7 million ounces in the second quarter of 2021
  • Production during the quarter benefited from higher average gold and silver recoveries, offset by a 5% decrease in mill throughput and lower average gold grade. Higher recoveries in the quarter reflect ongoing blending optimization as well as enhancements in the flotation and solution management processes

Financial

  • Second quarter adjusted CAS1 for gold and silver on a co-product basis increased 17% and 4% to $855 and $12.97 per ounce, respectively, reflecting the combination of metal sales and average realized prices which impacts the allocation of costs on a co-product basis, as well as higher consumable costs
  • Capital expenditures decreased 26% quarter-over-quarter to $10 million, reflecting timing of projects, partially offset by continued investment in underground development and infill drilling
  • Free cash flow1 in the second quarter totaled $12 million compared to $21 million in the prior period, largely driven by higher costs related to inflationary pressures on consumables

Exploration

  • Exploration investment for the second quarter increased 20% to approximately $4 million ($2 million expensed and $2 million capitalized), compared to roughly $3 million ($2 million expensed and $1 million capitalized) in the prior period
  • Up to six surface and underground core drill rigs were active during the quarter. Infill drilling focused on specific zones within the Guadalupe deposits while surface rigs targeted the Hidalgo zone (located at the northwest end of the Independencia deposit) which encountered multiple mineralized veins in both the footwall and hanging wall portions, suggesting a potential extension of the ore body, and the Nacion zone (located within the Guadalupe deposit)
  • Expansion drilling during the quarter continued to focus on the northwest extension of the Hidalgo and La Carmela (located within the Guazapares district and to the east and outside the gold stream area of interest) zones
  • Coeur expects four drill rigs to be active at Palmarejo in the third quarter of 2022, focused on infill drilling at the Hidalgo and Nacion zones as well as expansion drilling in the northwest Hidalgo and La Carmela zones

Other

  • Approximately 36% (10,528 ounces) of Palmarejo’s gold sales in the second quarter were sold under its gold stream agreement at a price of $800 per ounce. The Company anticipates approximately 38% – 42% of Palmarejo’s gold sales for 2022 will be sold under the stream agreement

Guidance

  • Full-year 2022 production is expected to be 100,000 – 110,000 ounces of gold and 6.0 – 7.0 million ounces of silver
  • CAS1 in 2022 are expected to be $825 – $925 per gold ounce (previously $750 – $850 per ounce) and $12.75 – $13.75 per silver ounce (previously $13.50 – $14.50 per ounce). The revised figures largely reflect an anticipated change in the allocation of costs on a co-product basis
  • Capital expenditures are expected to be $48 – $53 million (previously $50 – 55 million). The revised figure is based on timing of projects in 2022

Rochester, Nevada

 
 

(Dollars in millions, except per ounce amounts)

 

2Q 2022

 

 

1Q 2022

 

 

4Q 2021

 

 

3Q 2021

 

 

2Q 2021

 

Ore tons placed

 

4,236,459

 

 

4,377,873

 

 

3,823,764

 

 

3,427,078

 

 

3,195,777

 

Average silver grade (oz/t)

 

0.35

 

 

0.34

 

 

0.40

 

 

0.43

 

 

0.38

 

Average gold grade (oz/t)

 

0.003

 

 

0.003

 

 

0.003

 

 

0.002

 

 

0.003

 

Silver ounces produced (000’s)

 

689

 

 

655

 

 

757

 

 

739

 

 

888

 

Gold ounces produced

 

8,319

 

 

6,066

 

 

6,864

 

 

6,051

 

 

7,232

 

Silver ounces sold (000’s)

 

683

 

 

638

 

 

801

 

 

758

 

 

912

 

Gold ounces sold

 

8,071

 

 

5,928

 

 

7,386

 

 

5,559

 

 

7,818

 

Average realized price per silver ounce

$

22.42

 

$

24.00

 

$

22.98

 

$

24.27

 

$

26.38

 

Average realized price per gold ounce

$

1,883

 

$

1,864

 

$

1,797

 

$

1,785

 

$

1,794

 

Metal sales

$

30.5

 

$

26.4

 

$

31.6

 

$

28.3

 

$

38.1

 

Costs applicable to sales2

$

38.0

 

$

32.3

 

$

37.5

 

$

31.7

 

$

38.0

 

Adjusted CASper AgOz1

$

20.85

 

$

22.06

 

$

21.76

 

$

22.68

 

$

26.09

 

Adjusted CASper AuOz1

$

1,763

 

$

1,720

 

$

1,707

 

$

1,665

 

$

1,787

 

Exploration expense

$

1.5

 

$

1.9

 

$

2.2

 

$

2.4

 

$

0.9

 

Cash flow from operating activities

$

(9.1

)

$

(19.7

)

$

(12.3

)

$

(9.5

)

$

4.0

 

Sustaining capital expenditures (excludes capital lease payments)

$

4.5

 

$

2.3

 

$

5.8

 

$

2.4

 

$

7.3

 

Development capital expenditures

$

42.5

 

$

30.8

 

$

48.1

 

$

37.7

 

$

35.0

 

Total capital expenditures

$

47.0

 

$

33.1

 

$

53.9

 

$

40.1

 

$

42.3

 

Free cash flow1

$

(56.1

)

$

(52.8

)

$

(66.2

)

$

(49.6

)

$

(38.3

)

Operational

  • Silver and gold production increased 5% and 37% in the second quarter, respectively, to 0.7 million and 8,319 ounces compared to 0.7 million and 6,066 ounces in the prior period and 0.9 million and 7,232 ounces in the second quarter of 2021. Higher production in the period is largely due to increased placement rates during the first quarter
  • Tons placed decreased 3% quarter-over-quarter to 4.2 million, due primarily to crusher circuit downtime related to the installation of pre-screens. Placement rates were supplemented by stacking roughly 1.5 million tons of run-of-mine material during the quarter
  • The Company began installation of pre-screens on the existing crusher corridor on June 23 and commenced commissioning on July 22. Ramp-up of the pilot system as well as optimization of the product size placed under leach is scheduled to take place during the month of August. The experience and knowledge gained from utilizing pre-screens is expected to facilitate the integration of pre-screen technology into the new crusher system flowsheet for POA 11

Financial

  • Second quarter adjusted CAS1 figures in the table above and highlighted below exclude the impact of an LCM adjustment totaling approximately $9 million related to the net realizable value of metal and leach pad inventory
  • Second quarter adjusted CAS1 for silver and gold on a co-product basis totaled $20.85 and $1,763 per ounce, respectively, compared to $22.06 and $1,720 per ounce in the prior period, largely driven by increased fleet maintenance and consumable costs
  • Capital expenditures increased 42% quarter-over-quarter to $47 million, reflecting increased spending related to the POA 11 expansion project
  • Free cash flow1 in the second quarter totaled $(56) million compared to $(53) million in the prior period

Exploration

  • Quarterly exploration investment decreased 22% quarter-over-quarter to approximately $2 million ($2 million expensed and $1 million capitalized)
  • With the approval of the updated Plan of Operations for West Rochester (composed of Lincoln Hill, Independence Hill and Gold Ridge) received in the prior period, the Company began a resource validation program at Lincoln Hill, which, based on its current resource, contains approximately four times the gold grade compared to Rochester Mine reserves. Two reverse circulation drill rigs and one core drill rig were active during the period. Infill drilling focused within Lincoln Hill while expansion drilling targeted the Rochester and Nevada Packard pits
  • Coeur plans to have up to two reverse circulation drill rigs active at Rochester during the third quarter of 2022 to finalize the infill program at Lincoln Hill. Additionally, the Company plans to continue the surface mapping and sampling of West Rochester and the Rochester pit, as well as to expand the soil sampling grid covering both areas

Guidance

  • Full-year 2022 production is expected to be 3.0 – 4.0 million ounces of silver and 35,000 – 43,000 ounces of gold
  • CAS1 in 2022 are expected to be $20.00 – $26.00 per silver ounce (previously $20.75 – $22.75 per ounce) and $1,650 – $1,850 per gold ounce (previously $1,490 – $1,590 per ounce). The revised figures reflect higher anticipated diesel, labor and maintenance costs due to inflationary pressures
  • Capital expenditures are expected to be $220 – $260 million (unchanged)

Kensington, Alaska

 
 

(Dollars in millions, except per ounce amounts)

 

2Q 2022

 

 

1Q 2022

 

 

4Q 2021

 

 

3Q 2021

 

 

2Q 2021

 

Tons milled

 

175,722

 

 

165,968

 

 

168,295

 

 

160,596

 

 

168,311

 

Average gold grade (oz/t)

 

0.17

 

 

0.14

 

 

0.21

 

 

0.19

 

 

0.18

 

Average recovery rate

 

91.6

%

 

95.3

%

 

93.9

%

 

93.0

%

 

92.7

%

Gold ounces produced

 

27,866

 

 

22,646

 

 

33,516

 

 

28,621

 

 

28,322

 

Gold ounces sold

 

27,666

 

 

22,834

 

 

33,888

 

 

29,902

 

 

26,796

 

Average realized price per gold ounce, gross

$

1,842

 

$

1,967

 

$

1,790

 

$

1,764

 

$

1,851

 

Treatment and refining charges per gold ounce

$

34

 

$

37

 

$

27

 

$

29

 

$

30

 

Average realized price per gold ounce, net

$

1,808

 

$

1,930

 

$

1,763

 

$

1,735

 

$

1,821

 

Metal sales

$

50.3

 

$

44.3

 

$

59.8

 

$

51.9

 

$

48.8

 

Costs applicable to sales2

$

39.3

 

$

36.9

 

$

37.9

 

$

34.6

 

$

29.2

 

Adjusted CAS per AuOz1

$

1,399

 

$

1,610

 

$

1,111

 

$

1,150

 

$

1,088

 

Prepayment, working capital cash flow

$

(0.1

)

$

10.1

 

$

7.4

 

$

(7.4

)

$

7.9

 

Exploration expense

$

1.2

 

$

0.4

 

$

1.6

 

$

2.7

 

$

1.3

 

Cash flow from operating activities

$

10.7

 

$

10.9

 

$

26.8

 

$

13.6

 

$

19.4

 

Sustaining capital expenditures (excludes capital lease payments)

$

8.8

 

$

7.9

 

$

8.0

 

$

6.3

 

$

6.0

 

Development capital expenditures

$

 

$

 

$

 

$

 

$

 

Total capital expenditures

$

8.8

 

$

7.9

 

$

8.0

 

$

6.3

 

$

6.0

 

Free cash flow1

$

1.9

 

$

3.0

 

$

18.8

 

$

7.3

 

$

13.4

 

Operational

  • Gold production increased 23% in the second quarter to 27,866 ounces compared to 22,646 ounces in the prior period and 28,322 ounces in the second quarter of 2021
  • Higher production during the period was driven by an increase in mill throughput – a quarterly record high – due to improved efficiencies at the mill as well as higher average gold grade quarter-over-quarter, partially offset by lower average gold recoveries

Financial

  • Second quarter adjusted CAS1 totaled $1,399 per ounce compared to $1,610 per ounce in the prior period reflecting improved metal sales, partially offset by higher consumable costs and employee-related expenses
  • Capital expenditures increased quarter-over-quarter to $9 million due to planned investment in underground development and infill drilling
  • Free cash flow1 in the second quarter totaled $2 million compared to $3 million in the prior period largely driven by an increase in metal sales, offset by higher capital expenditures

Exploration

  • Exploration investment in the quarter totaled approximately $3 million ($1 million expensed and $2 million capitalized), compared to $2 million (substantially all capitalized) in the prior period
  • Three underground drill rigs and one surface core rig were active during the quarter. Two drills focused on infill drilling at Elmira, Eureka, Kensington Zone 30 and Jualin, while one surface drill rig targeted expansion drilling at Kensington main and Jennifer as well as scout drilling in the Valentine/Fremming area
  • Infill drilling at the Kensington Zone 30 and Elmira structures continues to intercept zones of consistent widths and grades with the potential to extend mine life
  • In the third quarter of 2022, three underground drill rigs are expected to focus on infill drilling at multiple zones of the Kensington vein system, expansion drilling at Elmira, Johnson and Kensington Zone 10, as well as surface scout drilling in Valentine/Fremming and Comet areas

Guidance

  • Full-year 2022 production is expected to be 110,000 – 120,000 ounces of gold
  • CAS1 in 2022 are expected to be $1,300 – $1,400 per gold ounce (previously $1,150 – $1,250 per ounce). The revised figures reflect higher anticipated diesel, labor and maintenance costs due to inflationary pressures
  • Capital expenditures are expected to be $30 – $35 million (previously $27 – $34 million). The revised figures reflect increased infill drilling and underground development

Wharf, South Dakota

         
         

(Dollars in millions, except per ounce amounts)

 

2Q 2022

 

 

1Q 2022

 

 

4Q 2021

 

 

3Q 2021

 

 

2Q 2021

 

Ore tons placed

 

1,050,215

 

 

1,127,569

 

 

1,074,189

 

 

1,489,169

 

 

1,025,481

 

Average gold grade (oz/t)

 

0.015

 

 

0.025

 

 

0.022

 

 

0.025

 

 

0.032

 

Gold ounces produced

 

20,478

 

 

17,766

 

 

19,818

 

 

28,157

 

 

24,126

 

Silver ounces produced (000’s)

 

12

 

 

12

 

 

15

 

 

16

 

 

33

 

Gold ounces sold

 

19,764

 

 

18,207

 

 

19,950

 

 

29,446

 

 

23,371

 

Silver ounces sold (000’s)

 

6

 

 

16

 

 

11

 

 

18

 

 

31

 

Average realized price per gold ounce

$

1,886

 

$

1,882

 

$

1,799

 

$

1,789

 

$

1,801

 

Metal sales

$

37.4

 

$

34.7

 

$

36.2

 

$

53.1

 

$

42.9

 

Costs applicable to sales2

$

24.4

 

$

20.9

 

$

22.4

 

$

29.1

 

$

23.4

 

Adjusted CAS per AuOz1

$

1,233

 

$

1,118

 

$

1,104

 

$

971

 

$

963

 

Exploration expense

$

 

$

 

$

(0.1

)

$

 

$

0.1

 

Cash flow from operating activities

$

10.3

 

$

5.5

 

$

8.4

 

$

24.9

 

$

17.3

 

Sustaining capital expenditures (excludes capital lease payments)

$

0.3

 

$

0.2

 

$

3.0

 

$

0.3

 

$

0.3

 

Development capital expenditures

$

0.2

 

$

1.2

 

$

1.2

 

$

0.7

 

$

1.1

 

Total capital expenditures

$

0.5

 

$

1.4

 

$

4.2

 

$

1.0

 

$

1.4

 

Free cash flow1

$

9.8

 

$

4.1

 

$

4.2

 

$

23.9

 

$

15.9

 

Operational

  • Gold production increased 15% quarter-over-quarter to 20,478 ounces, largely driven by the timing of ounces placed on the leach pads due to higher grade ore placed in the first quarter. Year-over-year production decreased 15%

Financial

  • Adjusted CAS1 on a by-product basis increased 10% quarter-over-quarter to $1,233 per ounce, largely driven by increased consumable costs, partially offset by improved metal sales
  • Capital expenditures in the second quarter totaled $1 million compared to $1 million in the prior period, primarily related to timing of capital projects
  • Free cash flow1 more than doubled quarter-over-quarter to $10 million, reflecting higher metal sales and a decrease in capital expenditures

Exploration

  • Exploration investment decreased quarter-over-quarter as the infill program was completed in the first quarter, which focused on resource conversion at the Portland Ridge – Boston claim group (located on the southern edge of the operation) and Flossie (located west of Portland Ridge) areas. No additional exploration activities are planned for the remainder of the year

Guidance

  • Full-year 2022 production is expected to be 70,000 – 80,000 ounces
  • CAS1 in 2022 are expected to be $1,250 – $1,350 per gold ounce (previously $1,225 – $1,325). The revised figures reflect higher anticipated diesel costs due to inflationary pressures
  • Capital expenditures are expected to be $2 – $5 million (unchanged) 

Exploration

Coeur had 16 active rigs across all sites during the second quarter, for a total investment of approximately $13 million ($5 million expensed and $8 million capitalized), compared to roughly $14 million ($5 million expensed and $8 million capitalized) in the prior period. The decrease in drilling activity was largely driven by lower planned investment across the portfolio.

One reverse circulation and one core drill rig were active at the Crown exploration property in southern Nevada during the quarter, primarily focused on the C-Horst and Daisy deposits in the Crown area and the Goldspar target near Sterling. Results from those targets were encouraging and ongoing geological review indicates resource expansion upside potential at these deposits.

Additionally, an amended permit to expand the C-Horst discovery footprint is expected to be received during the third quarter. The new permit is expected to allow Coeur to test multiple targets at the Pipeline Gulch and Tates Wash areas (both located between C-Horst and SNA) where indicators from surface geology, geochemistry and geophysics are similar to C-Horst.

The Company now expects to invest $47 – $57 million in exploration in 2022 (previously $36 – $46 million), including $25 – $30 million (previously $18 – $23 million) and $22 – $27 million (previously $18 – $23 million) of expensed and capitalized drilling, respectively. The increase in exploration investment reflects additional planned expansion and infill drilling at Silvertip, Palmarejo and Kensington.

2022 Guidance

Production during the second quarter was in-line with Coeur’s expectations, leading the Company to reaffirm 2022 production guidance. Updated cost guidance reflects industry-wide inflationary pressures on consumables.

2022 Production Guidance

 

 

 

 

Gold

 

Silver

 

 

 

(oz)

 

(K oz)

Palmarejo

 

 

100,000 – 110,000

 

6,000 – 7,000

Rochester

 

 

35,000 – 43,000

 

3,000 – 4,000

Kensington

 

 

110,000 – 120,000

 

Wharf

 

 

70,000 – 80,000

 

Total

 

 

315,000 – 353,000

 

9,000 – 11,000

2022 Costs Applicable to Sales Guidance

 

 

Previous

 

Updated

 

Gold

Silver

 

Gold

Silver

 

($/oz)

($/oz)

 

($/oz)

($/oz)

Palmarejo (co-product)

$750 – $850

$13.50 – $14.50

 

$825 – $925

$12.75 – $13.75

Rochester (co-product)

$1,490 – $1,590

$20.75 – $22.75

 

$1,650 – $1,850

$20.00 – $26.00

Kensington

$1,150 – $1,250

 

 

$1,300 – $1,400

Wharf (by-product)

$1,225 – $1,325

 

 

$1,250 – $1,350

2022 Capital, Exploration and G&A Guidance

 

 

 

 

Previous

 

Updated

 

 

 

($M)

 

($M)

Capital Expenditures, Sustaining

 

 

$115 – $140

 

$110 – $135

Capital Expenditures, Development

 

 

$205 – $250

 

$220 – $260

Exploration, Expensed

 

 

$18 – $23

 

$25 – $30

Exploration, Capitalized

 

 

$18 – $23

 

$22 – $27

General & Administrative Expenses

 

 

$42 – $46

 

$42 – $46

 

Note: The Company’s previous guidance figures assume estimated prices of $1,800/oz gold and $24.00/oz silver as well as CAD of 1.25 and MXN of 20.00. The Company’s updated guidance figures assume estimated prices of $1,800/oz gold and $22.00/oz silver as well as CAD of 1.25 and MXN of 20.00. Guidance figures exclude the impact of any metal sales or foreign exchange hedges.

Financial Results and Conference Call

Coeur will host a conference call to discuss its second quarter 2022 financial results on August 4, 2022 at 11:00 a.m. Eastern Time.

   

Dial-In Numbers:

 

(855) 560-2581 (U.S.)

   

 

 

(855) 669-9657 (Canada)

   

 

 

(412) 542-4166 (International)

   

Conference ID:

 

Coeur Mining

Hosting the call will be Mitchell J. Krebs, President and Chief Executive Officer of Coeur, who will be joined by Thomas S. Whelan, Senior Vice President and Chief Financial Officer, Michael “Mick” Routledge, Senior Vice President and Chief Operating Officer, and other members of management. A replay of the call will be available through August 11, 2022.

   

Replay numbers:

 

(877) 344-7529 (U.S.)

   

 

 

(855) 669-9658 (Canada)

   

 

 

(412) 317-0088 (International)

   

Conference ID:

 

906 27 55

About Coeur

Coeur Mining, Inc. is a U.S.-based, well-diversified, growing precious metals producer with four wholly-owned operations: the Palmarejo gold-silver complex in Mexico, the Rochester silver-gold mine in Nevada, the Kensington gold mine in Alaska and the Wharf gold mine in South Dakota. In addition, the Company wholly-owns the Silvertip silver-zinc-lead development project in British Columbia and has interests in several precious metals exploration projects throughout North America.

Cautionary Statements

This news release contains forward-looking statements within the meaning of securities legislation in the United States and Canada, including statements regarding strategy, cash flow, capital allocation and investment, liquidity, exploration and development efforts and plans, resource growth, expectations regarding the potential expansion and restart at Silvertip, expectations, plans, costs and timing regarding the Rochester POA 11 expansion project, hedging strategies, the impact of inflation, anticipated production, costs and expenses and operations at Palmarejo, Rochester, Wharf and Kensington. 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, silver, zinc and lead and a sustained lower price or higher treatment and refining charge environment, the uncertainties inherent in Coeur’s production, exploratory and developmental activities, including risks relating to permitting and regulatory delays (including the impact of government shutdowns), ground conditions, grade and recovery variability, any future labor disputes or work stoppages (involving the Company and its subsidiaries or third parties), the uncertainties inherent in the estimation of mineral reserves, changes that could result from Coeur’s future acquisition of new mining properties or businesses, the loss of access or insolvency of any third-party refiner or smelter to which Coeur markets its production, the potential effects of the COVID-19 pandemic, including impacts to workforce, materials and equipment availability, inflationary pressures, continued access to financing sources, government orders that may require temporary suspension of operations at one or more of our sites and effects on our suppliers or the refiners and smelters to whom the Company markets its production and on the communities where we operate, the effects of environmental and other governmental regulations and government shut-downs, the risks inherent in the ownership or operation of or investment in mining properties or businesses in foreign countries, Coeur’s ability to raise additional financing necessary to conduct its business, make payments or refinance its debt, as well as other uncertainties and risk factors set out in filings made from time to time with the United States Securities and Exchange Commission, and the Canadian securities regulators, including, without limitation, Coeur’s most recent reports on Form 10-K and Form 10-Q. Actual results, developments and timetables could vary significantly from the estimates presented. Readers are cautioned not to put undue reliance on forward-looking statements. Coeur disclaims any intent or obligation to update publicly such forward-looking statements, whether as a result of new information, future events or otherwise. Additionally, Coeur undertakes no obligation to comment on analyses, expectations or statements made by third parties in respect of Coeur, its financial or operating results or its securities. This does not constitute an offer of any securities for sale.

The scientific and technical information concerning our mineral projects in this news release have been reviewed and approved by a “qualified person” under S-K 1300, namely our Director, Technical Services, Christopher Pascoe. For a description of the key assumptions, parameters and methods used to estimate mineral reserves and mineral 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, sociopolitical, marketing or other relevant factors, please review the Technical Report Summaries for each of the Company’s material properties which are available at www.sec.gov.

Non-U.S. GAAP Measures

We supplement the reporting of our financial information determined under United States generally accepted accounting principles (U.S. GAAP) with certain non-U.S. GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss), operating cash flow before changes in working capital and adjusted costs applicable to sales per ounce (gold and silver) or pound (zinc or lead). We believe that these adjusted measures provide meaningful information to assist management, investors and analysts in understanding our financial results and assessing our prospects for future performance. We believe these adjusted financial measures are important indicators of our recurring operations because they exclude items that may not be indicative of, or are unrelated to our core operating results, and provide a better baseline for analyzing trends in our underlying businesses. We believe EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss) and adjusted costs applicable to sales per ounce (gold and silver) and pound (zinc and lead) are important measures in assessing the Company’s overall financial performance. For additional explanation regarding our use of non-U.S. GAAP financial measures, please refer to our Form 10-K for the year ended December 31, 2021.

Notes

  1. EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss), operating cash flow before changes in working capital and adjusted costs applicable to sales per ounce (gold and silver) 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. Liquidity is defined as cash and cash equivalents plus availability under the Company’s RCF. Adjusted liquidity is defined as liquidity plus the proceeds of the sale of Victoria Gold shares which settled subsequent to quarter end. Please see tables in Appendix for the calculation of consolidated free cash flow, liquidity and adjusted liquidity.
  2. Excludes amortization.
  3. As of June 30, 2022, Coeur had $30 million in outstanding letters of credit and $115 million in outstanding borrowings under its RCF.
  4. Includes capital leases. Net of debt issuance costs and premium received.

Average Spot Prices

 
           

 

 

2Q 2022

 

 

1Q 2022

 

 

4Q 2021

 

 

3Q 2021

 

 

2Q 2021

 

Average Gold Spot Price Per Ounce

$

1,871

 

$

1,877

 

$

1,795

 

$

1,781

 

$

1,816

 

Average Silver Spot Price Per Ounce

$

22.60

 

$

24.00

 

$

23.33

 

$

23.65

 

$

26.69

 

Average Zinc Spot Price Per Pound

$

1.77

 

$

1.70

 

$

1.52

 

$

1.37

 

$

1.32

 

Average Lead Spot Price Per Pound

$

0.99

 

$

1.05

 

$

1.05

 

$

1.06

 

$

0.97

 
 

COEUR MINING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 

 

June 30, 2022

 

December 31, 2021

ASSETS

In thousands, except share data

CURRENT ASSETS

 

 

 

Cash and cash equivalents

$

74,159

 

 

$

56,664

 

Receivables

 

32,453

 

 

 

32,417

 

Inventory

 

54,845

 

 

 

51,281

 

Ore on leach pads

 

96,589

 

 

 

81,128

 

Equity securities

 

87,539

 

 

 

 

Prepaid expenses and other

 

34,045

 

 

 

13,847

 

Assets held for sale

 

 

 

 

54,240

 

 

 

379,630

 

 

 

289,577

 

NON-CURRENT ASSETS

 

 

 

Property, plant and equipment, net

 

357,444

 

 

 

319,967

 

Mining properties, net

 

971,047

 

 

 

852,799

 

Ore on leach pads

 

63,496

 

 

 

73,495

 

Restricted assets

 

8,484

 

 

 

9,138

 

Equity securities

 

11,545

 

 

 

132,197

 

Receivables

 

8,608

 

 

 

 

Other

 

60,078

 

 

 

57,249

 

TOTAL ASSETS

$

1,860,332

 

 

$

1,734,422

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

CURRENT LIABILITIES

 

 

 

Accounts payable

$

121,238

 

 

$

103,901

 

Accrued liabilities and other

 

88,334

 

 

 

87,946

 

Debt

 

28,670

 

 

 

29,821

 

Reclamation

 

2,853

 

 

 

2,931

 

Liabilities held for sale

 

 

 

 

11,269

 

 

 

241,095

 

 

 

235,868

 

NON-CURRENT LIABILITIES

 

 

 

Debt

 

518,830

 

 

 

457,680

 

Reclamation

 

183,549

 

 

 

178,957

 

Deferred tax liabilities

 

25,350

 

 

 

21,969

 

Other long-term liabilities

 

34,327

 

 

 

39,686

 

 

 

762,056

 

 

 

698,292

 

COMMITMENTS AND CONTINGENCIES

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

Common stock, par value $0.01 per share; authorized 600,000,000 shares, 280,805,378 issued and outstanding at June 30, 2022 and 256,919,803 at December 31, 2021

 

2,808

 

 

 

2,569

 

Additional paid-in capital

 

3,837,023

 

 

 

3,738,347

 

Accumulated other comprehensive income (loss)

 

26,544

 

 

 

(1,212

)

Accumulated deficit

 

(3,009,194

)

 

 

(2,939,442

)

 

 

857,181

 

 

 

800,262

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

1,860,332

 

 

$

1,734,422

 

 

COEUR MINING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

In thousands, except share data

Revenue

$

204,123

 

 

$

214,858

 

 

$

392,527

 

 

$

416,975

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

Costs applicable to sales(1)

 

150,679

 

 

 

132,595

 

 

 

283,946

 

 

 

240,742

 

Amortization

 

27,965

 

 

 

31,973

 

 

 

54,398

 

 

 

61,910

 

General and administrative

 

9,287

 

 

 

10,467

 

 

 

19,559

 

 

 

22,021

 

Exploration

 

5,279

 

 

 

12,446

 

 

 

10,697

 

 

 

22,112

 

Pre-development, reclamation, and other

 

9,178

 

 

 

12,738

 

 

 

20,590

 

 

 

26,450

 

Total costs and expenses

 

202,388

 

 

 

200,219

 

 

 

389,190

 

 

 

373,235

 

OTHER INCOME (EXPENSE), NET

 

 

 

 

 

 

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

(9,173

)

Fair value adjustments, net

 

(62,810

)

 

 

37,239

 

 

 

(52,205

)

 

 

33,440

 

Interest expense, net of capitalized interest

 

(5,170

)

 

 

(5,093

)

 

 

(9,738

)

 

 

(10,003

)

Other, net

 

313

 

 

 

701

 

 

 

2,050

 

 

 

4,328

 

Total other income (expense), net

 

(67,667

)

 

 

32,847

 

 

 

(59,893

)

 

 

18,592

 

Income (loss) before income and mining taxes

 

(65,932

)

 

 

47,486

 

 

 

(56,556

)

 

 

62,332

 

Income and mining tax (expense) benefit

 

(11,502

)

 

 

(15,340

)

 

 

(13,196

)

 

 

(28,126

)

NET INCOME (LOSS)

$

(77,434

)

 

$

32,146

 

 

$

(69,752

)

 

$

34,206

 

OTHER COMPREHENSIVE INCOME (LOSS):

 

 

 

 

 

 

 

Change in fair value of derivative contracts designated as cash flow hedges

 

34,245

 

 

 

(2,982

)

 

 

29,027

 

 

 

24,376

 

Reclassification adjustments for realized (gain) loss on cash flow hedges

 

(1,731

)

 

 

(3,061

)

 

 

(1,271

)

 

 

(5,783

)

Other comprehensive income (loss)

 

32,514

 

 

 

(6,043

)

 

 

27,756

 

 

 

18,593

 

COMPREHENSIVE INCOME (LOSS)

$

(44,920

)

 

$

26,103

 

 

$

(41,996

)

 

$

52,799

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) PER SHARE

 

 

 

 

 

 

 

Basic income (loss) per share:

 

 

 

 

 

 

 

Basic

$

(0.28

)

 

$

0.13

 

 

$

(0.26

)

 

$

0.14

 

 

 

 

 

 

 

 

 

Diluted

$

(0.28

)

 

$

0.13

 

 

$

(0.26

)

 

$

0.14

 

(1) Excludes amortization.

 
 

COEUR MINING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

In thousands

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income (loss)

$

(77,434

)

 

$

32,146

 

 

$

(69,752

)

 

$

34,206

 

Adjustments:

 

 

 

 

 

 

 

Amortization

 

27,965

 

 

 

31,973

 

 

 

54,398

 

 

 

61,910

 

Accretion

 

3,529

 

 

 

2,965

 

 

 

6,992

 

 

 

5,870

 

Deferred taxes

 

704

 

 

 

5,100

 

 

 

(7,558

)

 

 

5,224

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

9,173

 

Fair value adjustments, net

 

62,810

 

 

 

(37,239

)

 

 

49,066

 

 

 

(33,440

)

Stock-based compensation

 

2,347

 

 

 

3,256

 

 

 

4,614

 

 

 

7,512

 

Write-downs

 

9,219

 

 

 

 

 

 

16,814

 

 

 

 

Deferred revenue recognition

 

(241

)

 

 

(7,255

)

 

 

(556

)

 

 

(15,601

)

Other

 

874

 

 

 

496

 

 

 

(466

)

 

 

(1,832

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Receivables

 

(4,882

)

 

 

961

 

 

 

4,218

 

 

 

1,960

 

Prepaid expenses and other current assets

 

3,523

 

 

 

1,328

 

 

 

3,014

 

 

 

673

 

Inventory and ore on leach pads

 

(11,263

)

 

 

3,259

 

 

 

(28,935

)

 

 

(14,227

)

Accounts payable and accrued liabilities

 

5,493

 

 

 

21,069

 

 

 

(15,632

)

 

 

(7,728

)

CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

 

22,644

 

 

 

58,059

 

 

 

16,217

 

 

 

53,700

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Capital expenditures

 

(73,156

)

 

 

(78,223

)

 

 

(142,658

)

 

 

(137,647

)

Proceeds from the sale of assets

 

630

 

 

 

968

 

 

 

16,001

 

 

 

5,556

 

Purchase of investments

 

 

 

 

(876

)

 

 

 

 

 

(876

)

Other

 

(10

)

 

 

(13

)

 

 

(21

)

 

 

(30

)

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

 

(72,536

)

 

 

(78,144

)

 

 

(126,678

)

 

 

(132,062

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Issuance of common stock

 

(62

)

 

 

 

 

 

98,335

 

 

 

 

Issuance of notes and bank borrowings, net of issuance costs

 

70,000

 

 

 

 

 

 

155,000

 

 

 

367,493

 

Payments on debt, finance leases, and associated costs

 

(19,037

)

 

 

(9,611

)

 

 

(122,304

)

 

 

(253,578

)

Other

 

(160

)

 

 

(233

)

 

 

(3,563

)

 

 

(4,158

)

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

 

50,741

 

 

 

(9,844

)

 

 

127,468

 

 

 

109,757

 

Effect of exchange rate changes on cash and cash equivalents

 

(13

)

 

 

(56

)

 

 

259

 

 

 

(107

)

INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

836

 

 

 

(29,985

)

 

 

17,266

 

 

 

31,288

 

Cash, cash equivalents and restricted cash at beginning of period

 

74,719

 

 

 

155,443

 

 

 

58,289

 

 

 

94,170

 

Cash, cash equivalents and restricted cash at end of period

$

75,555

 

 

$

125,458

 

 

$

75,555

 

 

$

125,458

 

 

Adjusted EBITDA Reconciliation

 

(Dollars in thousands except per share amounts)

LTM 2Q

2022

 

 

2Q 2022

 

 

 

1Q 2022

 

 

 

4Q 2021

 

 

 

3Q 2021

 

 

 

2Q 2021

 

Net income (loss)

$

(135,280

)

 

$

(77,434

)

 

$

7,682

 

 

$

(10,760

)

 

$

(54,768

)

 

$

32,146

 

(Income) loss from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of capitalized interest

 

16,186

 

 

 

5,170

 

 

 

4,568

 

 

 

3,211

 

 

 

3,237

 

 

 

5,093

 

Income tax provision (benefit)

 

20,028

 

 

 

11,502

 

 

 

1,694

 

 

 

432

 

 

 

6,400

 

 

 

15,340

 

Amortization

 

120,803

 

 

 

27,965

 

 

 

26,433

 

 

 

35,443

 

 

 

30,962

 

 

 

31,973

 

EBITDA

 

21,737

 

 

 

(32,797

)

 

 

40,377

 

 

 

28,326

 

 

 

(14,169

)

 

 

84,552

 

Fair value adjustments, net

 

86,188

 

 

 

62,810

 

 

 

(10,605

)

 

 

7,543

 

 

 

26,440

 

 

 

(37,239

)

Foreign exchange (gain) loss

 

2,573

 

 

 

507

 

 

 

559

 

 

 

479

 

 

 

1,028

 

 

 

499

 

Asset retirement obligation accretion

 

13,110

 

 

 

3,529

 

 

 

3,463

 

 

 

3,091

 

 

 

3,027

 

 

 

2,965

 

Inventory adjustments and write-downs

 

12,045

 

 

 

9,763

 

 

 

8,592

 

 

 

8,109

 

 

 

5,790

 

 

 

267

 

(Gain) loss on sale of assets and securities

 

(1,889

)

 

 

(621

)

 

 

(1,831

)

 

 

471

 

 

 

92

 

 

 

(621

)

Value-added tax write-off

 

25,982

 

 

 

 

 

 

 

 

 

 

 

 

25,982

 

 

 

 

COVID-19 costs

 

2,588

 

 

 

318

 

 

 

972

 

 

 

681

 

 

 

617

 

 

 

2,315

 

Interest income on notes receivables

 

(179

)

 

 

(179

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

162,155

 

 

$

43,330

 

 

$

41,527

 

 

$

48,700

 

 

$

48,807

 

 

$

52,738

 

Revenue

$

808,380

 

 

$

204,123

 

 

$

188,404

 

 

$

207,884

 

 

$

207,969

 

 

$

214,858

 

Adjusted EBITDA Margin

 

20

%

 

 

21

%

 

 

22

%

 

 

23

%

 

 

23

%

 

 

25

%

 

Adjusted Net Income (Loss) Reconciliation

 

(Dollars in thousands except per share amounts)

 

2Q 2022

 

 

 

1Q 2022

 

 

 

4Q 2021

 

 

 

3Q 2021

 

 

 

2Q 2021

 

Net income (loss)

$

(77,434

)

 

$

7,682

 

 

$

(10,760

)

 

$

(54,768

)

 

$

32,146

 

Fair value adjustments, net

 

62,811

 

 

 

(10,605

)

 

 

7,543

 

 

 

26,440

 

 

 

(37,239

)

Foreign exchange loss (gain)

 

513

 

 

 

990

 

 

 

146

 

 

 

388

 

 

 

1,503

 

(Gain) loss on sale of assets and securities

 

(621

)

 

 

(1,831

)

 

 

471

 

 

 

92

 

 

 

(621

)

Value-added tax write-off

 

 

 

 

 

 

 

 

 

 

25,982

 

 

 

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COVID-19 costs

 

318

 

 

 

972

 

 

 

681

 

 

 

617

 

 

 

2,315

 

Interest income on notes receivables

 

(179

)

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect of adjustments

 

1,488

 

 

 

(10,990

)

 

 

(9,696

)

 

 

(1,630

)

 

 

1,056

 

Adjusted net income (loss)

$

(13,104

)

 

$

(13,782

)

 

$

(11,615

)

 

$

(2,879

)

 

$

(840

)

 

 

 

 

 

 

 

 

 

 

Adjusted net income (loss) per share – Basic

$

(0.05

)

 

$

(0.05

)

 

$

(0.05

)

 

$

(0.01

)

 

$

0.00

 

Adjusted net income (loss) per share – Diluted

$

(0.05

)

 

$

(0.05

)

 

$

(0.05

)

 

$

(0.01

)

 

$

0.00

 

 

Consolidated Free Cash Flow Reconciliation

 

(Dollars in thousands)

 

2Q 2022

 

 

 

1Q 2022

 

 

 

4Q 2021

 

 

 

3Q 2021

 

 

 

2Q 2021

 

Cash flow from operations

$

22,644

 

 

$

(6,427

)

 

$

34,936

 

 

$

21,846

 

 

$

58,059

 

Capital expenditures

 

73,156

 

 

 

69,502

 

 

 

100,868

 

 

 

71,266

 

 

 

78,223

 

Free cash flow

$

(50,512

)

 

$

(75,929

)

 

$

(65,932

)

 

$

(49,420

)

 

$

(20,164

)

   

Consolidated Operating Cash Flow

Before Changes in Working Capital Reconciliation

   

(Dollars in thousands)

 

2Q 2022

 

 

 

1Q 2022

 

 

 

4Q 2021

 

 

 

3Q 2021

 

 

 

2Q 2021

 

Cash provided by (used in) operating activities

$

22,644

 

 

$

(6,427

)

 

$

34,936

 

 

$

21,846

 

 

$

58,059

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Receivables

 

4,882

 

 

 

(9,100

)

 

 

1,999

 

 

 

944

 

 

 

(961

)

Prepaid expenses and other

 

(3,523

)

 

 

509

 

 

 

104

 

 

 

80

 

 

 

(1,328

)

Inventories

 

11,263

 

 

 

17,672

 

 

 

9,581

 

 

 

3,820

 

 

 

(3,259

)

Accounts payable and accrued liabilities

 

(5,493

)

 

 

21,125

 

 

 

(8,831

)

 

 

8,114

 

 

 

(21,069

)

Operating cash flow before changes in working capital

$

29,773

 

 

$

23,779

 

 

$

37,789

 

 

$

34,804

 

 

$

31,442

 

   

Total Adjusted Liquidity

   

(Dollars in thousands)

 

2Q 2022

 

Cash and cash equivalents

$

74,159

 

Available capacity under the RCF

 

244,500

 

Total liquidity

 

318,659

 

Proceeds from sale equity securities settled in subsequent quarter

 

40,500

 

Total adjusted liquidity

$

359,159

 
 

Reconciliation of Costs Applicable to Sales

for Three Months Ended June 30, 2022

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

58,800

 

 

$

42,914

 

 

$

48,680

 

 

$

26,600

 

 

$

1,259

 

 

$

178,253

 

Amortization

 

(9,737

)

 

 

(4,961

)

 

 

(9,369

)

 

 

(2,248

)

 

 

(1,259

)

 

 

(27,574

)

Costs applicable to sales

$

49,063

 

 

$

37,953

 

 

$

39,311

 

 

$

24,352

 

 

$

 

 

$

150,679

 

Inventory Adjustments

 

45

 

 

 

(9,490

)

 

 

(362

)

 

 

147

 

 

 

 

 

 

(9,660

)

By-product credit

 

 

 

 

 

 

 

(233

)

 

 

(124

)

 

 

 

 

 

(357

)

Adjusted costs applicable to sales

$

49,108

 

 

$

28,463

 

 

$

38,716

 

 

$

24,375

 

 

$

 

 

$

140,662

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

29,285

 

 

 

8,071

 

 

 

27,666

 

 

 

19,764

 

 

 

 

 

 

84,786

 

Silver ounces

 

1,854,695

 

 

 

682,677

 

 

 

 

 

 

5,828

 

 

 

 

 

 

2,543,200

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

51

%

 

 

50

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

49

%

 

 

50

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

855

 

 

$

1,763

 

 

$

1,399

 

 

$

1,233

 

 

 

 

 

Silver ($/oz)

$

12.97

 

 

$

20.85

 

 

 

 

 

 

$

 

 

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended March 31, 2022

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

52,611

 

 

$

36,985

 

 

$

45,532

 

 

$

22,918

 

 

$

1,259

 

 

$

159,305

 

Amortization

 

(9,386

)

 

 

(4,710

)

 

 

(8,622

)

 

 

(2,061

)

 

 

(1,259

)

 

 

(26,038

)

Costs applicable to sales

$

43,225

 

 

$

32,275

 

 

$

36,910

 

 

$

20,857

 

 

$

 

 

$

133,267

 

Inventory Adjustments

 

(303

)

 

 

(8,001

)

 

 

92

 

 

 

(106

)

 

 

 

 

 

(8,318

)

By-product credit

 

 

 

 

 

 

 

(245

)

 

 

(392

)

 

 

 

 

 

(637

)

Adjusted costs applicable to sales

$

42,922

 

 

$

24,274

 

 

$

36,757

 

 

$

20,359

 

 

$

 

 

$

124,312

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

28,242

 

 

 

5,928

 

 

 

22,834

 

 

 

18,207

 

 

 

 

 

75,211

 

Silver ounces

 

1,796,028

 

 

 

638,116

 

 

 

 

 

 

16,138

 

 

 

 

 

 

2,450,282

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

48

%

 

 

42

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

52

%

 

 

58

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

730

 

 

$

1,720

 

 

$

1,610

 

 

$

1,118

 

 

 

 

 

Silver ($/oz)

$

12.43

 

 

$

22.06

 

 

 

 

 

 

$

 

 

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended December 31, 2021

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

48,719

 

 

$

42,939

 

 

$

53,884

 

 

$

24,735

 

 

$

1,268

 

 

$

171,545

 

Amortization

 

(9,985

)

 

 

(5,433

)

 

 

(15,992

)

 

 

(2,411

)

 

 

(1,268

)

 

 

(35,089

)

Costs applicable to sales

$

38,734

 

 

$

37,506

 

 

$

37,892

 

 

$

22,324

 

 

$

 

 

$

136,456

 

Inventory Adjustments

 

(242

)

 

 

(7,483

)

 

 

(118

)

 

 

(53

)

 

 

 

 

 

(7,896

)

By-product credit

 

 

 

 

 

 

 

(123

)

 

 

(241

)

 

 

 

 

 

(364

)

Adjusted costs applicable to sales

$

38,492

 

 

$

30,023

 

 

$

37,651

 

 

$

22,030

 

 

$

 

 

$

128,196

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

27,706

 

 

 

7,385

 

 

 

33,889

 

 

 

19,950

 

 

 

 

 

 

88,930

 

Silver ounces

 

1,813,884

 

 

 

800,195

 

 

 

 

 

 

 

 

 

 

2,614,079

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

47

%

 

 

42

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

53

%

 

 

58

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

653

 

 

$

1,707

 

 

$

1,111

 

 

$

1,104

 

 

 

 

 

Silver ($/oz)

$

11.25

 

 

$

21.76

 

 

 

 

 

 

$

 

 

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended September 30, 2021

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

47,763

 

 

$

36,340

 

 

$

47,362

 

 

$

32,237

 

 

$

1,258

 

 

$

164,960

 

Amortization

 

(8,747

)

 

 

(4,671

)

 

 

(12,786

)

 

 

(3,158

)

 

 

(1,258

)

 

 

(30,620

)

Costs applicable to sales

$

39,016

 

 

$

31,669

 

 

$

34,576

 

 

$

29,079

 

 

$

 

 

$

134,340

 

Inventory Adjustments

 

(57

)

 

 

(5,217

)

 

 

(186

)

 

 

(61

)

 

 

 

 

 

(5,521

)

By-product credit

 

 

 

 

 

 

 

 

 

 

(428

)

 

 

 

 

 

(428

)

Adjusted costs applicable to sales

$

38,959

 

 

$

26,452

 

 

$

34,390

 

 

$

28,590

 

 

$

 

 

$

128,391

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

24,897

 

 

 

5,559

 

 

 

29,902

 

 

 

29,446

 

 

 

 

 

 

89,804

 

Silver ounces

 

1,714,617

 

 

 

758,214

 

 

 

 

 

 

18,172

 

 

 

 

 

 

2,491,003

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

45

%

 

 

35

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

55

%

 

 

65

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

704

 

 

$

1,665

 

 

$

1,150

 

 

$

971

 

 

 

 

 

Silver ($/oz)

$

12.50

 

 

$

22.68

 

 

 

 

 

 

$

 

 

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

 

Reconciliation of Costs Applicable to Sales

for Three Months Ended June 30, 2021

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

 

Silvertip

 

Total

Costs applicable to sales, including amortization (U.S. GAAP)

$

50,189

 

 

$

44,537

 

 

$

41,913

 

 

$

26,437

 

 

$

1,185

 

 

$

164,261

 

Amortization

 

(8,271

)

 

 

(6,506

)

 

 

(12,710

)

 

 

(2,994

)

 

 

(1,185

)

 

 

(31,666

)

Costs applicable to sales

$

41,918

 

 

$

38,031

 

 

$

29,203

 

 

$

23,443

 

 

$

 

 

$

132,595

 

Inventory Adjustments

 

155

 

 

 

(272

)

 

 

(57

)

 

 

(91

)

 

 

 

 

 

(265

)

By-product credit

 

 

 

 

 

 

 

 

 

 

(839

)

 

 

 

 

 

(839

)

Adjusted costs applicable to sales

$

42,073

 

 

$

37,759

 

 

$

29,146

 

 

$

22,513

 

 

$

 

 

$

131,491

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

 

 

 

 

Gold ounces

 

30,516

 

 

 

7,818

 

 

 

26,796

 

 

 

23,371

 

 

 

 

 

 

88,501

 

Silver ounces

 

1,639,620

 

 

 

911,861

 

 

 

 

 

 

31,421

 

 

 

 

 

 

2,582,902

 

Zinc pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

Lead pounds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

 

 

 

 

Gold

 

48

%

 

 

37

%

 

 

100

%

 

 

100

%

 

 

 

 

Silver

 

52

%

 

 

63

%

 

 

 

 

 

 

%

 

 

Zinc

 

 

 

 

 

 

 

 

 

%

 

 

Lead

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

 

 

 

 

Gold ($/oz)

$

662

 

 

$

1,787

 

 

$

1,088

 

 

$

963

 

 

 

 

 

Silver ($/oz)

$

13.34

 

 

$

26.09

 

 

 

 

 

 

$

 

 

 

Zinc ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

Lead ($/lb)

 

 

 

 

 

 

 

 

$

 

 

 

 

Reconciliation of Costs Applicable to Sales for 2022 Guidance

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

Costs applicable to sales, including amortization (U.S. GAAP)

$

219,862

 

 

$

165,031

 

 

$

191,055

 

 

$

109,179

 

Amortization

 

(35,687

)

 

 

(22,218

)

 

 

(39,051

)

 

 

(7,811

)

Costs applicable to sales

$

184,175

 

 

$

142,813

 

 

$

152,004

 

 

$

101,368

 

By-product credit

 

 

 

 

 

 

 

 

 

 

(745

Adjusted costs applicable to sales

$

184,175

 

 

$

142,813

 

 

$

152,004

 

 

$

100,623

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

Gold ounces

 

107,034

 

 

 

37,072

 

 

 

113,890

 

 

 

78,757

 

Silver ounces

 

6,831,642

 

 

 

3,257,498

 

 

 

 

 

32,199

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

Gold

 

51

%

 

 

47

%

 

 

100

%

 

 

100

%

Silver

 

49

%

 

 

53

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

Gold ($/oz)

$825 – $925

 

$1,650 – $1,850

 

$1,300 – $1,400

 

$1,250 – $1,350

Silver ($/oz)

$12.75 – $13.75

 

$20.00 – $26.00

 

 

 

 

 

Reconciliation of Costs Applicable to Sales for Previous 2022 Guidance

 

In thousands (except metal sales, per ounce or per pound amounts)

Palmarejo

 

Rochester

 

Kensington

 

Wharf

Costs applicable to sales, including amortization (U.S. GAAP)

$

211,800

 

 

$

148,540

 

 

$

185,494

 

 

$

106,175

 

Amortization

 

(34,183

)

 

 

(20,094

)

 

 

(48,763

)

 

 

(8,378

)

Costs applicable to sales

$

177,617

 

 

$

128,446

 

 

$

136,731

 

 

$

97,797

 

By-product credit

 

 

 

 

 

 

 

 

 

 

(1,802

)

Adjusted costs applicable to sales

$

177,617

 

 

$

128,446

 

 

$

136,731

 

 

$

95,995

 

 

 

 

 

 

 

 

 

Metal Sales

 

 

 

 

 

 

 

Gold ounces

 

105,255

 

 

 

38,912

 

 

 

116,502

 

 

 

75,261

 

Silver ounces

 

6,501,289

 

 

 

3,405,155

 

 

 

 

 

75,093

 

 

 

 

 

 

 

 

 

Revenue Split

 

 

 

 

 

 

 

Gold

 

49

%

 

 

46

%

 

 

100

%

 

 

100

%

Silver

 

51

%

 

 

54

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

 

 

Gold ($/oz)

$750 – $850

 

$1,490 – $1,590

 

$1,150 – $1,250

 

$1,225 – $1,325

Silver ($/oz)

$13.50 – $14.50

 

$20.75 – $22.75