Coeur Reports Second Quarter 2020 Results

Coeur Mining, Inc. (“Coeur” or the “Company”) (NYSE: CDE) today reported second quarter 2020 financial results, including revenue of $154.2 million, cash flow from operating activities of $9.9 million and GAAP net loss from continuing operations of $1.2 million, or $0.01 per share. On an adjusted basis1, the Company reported EBITDA of $42.2 million, cash flow from operating activities prior to changes in working capital of $16.4 million and net income from continuing operations of $2.6 million, or $0.01 per share.

Key Highlights

  • Successful restart of Palmarejo post-suspension - Coeur safely restarted its Palmarejo mine, following receipt of updated guidance from the Mexican government that precious metals mining is now considered an essential business activity. After being temporarily suspended for approximately 45 days, production began ramping up in June and is expected to continue increasing during the second half of the year
  • Prepared to begin construction on upcoming expansion at Rochester - The Company received authorizations necessary to advance the expansion under Plan of Operations Amendment 11 (“POA 11”) at Rochester. Coeur expects to commence construction on the project in early August 2020
  • Strong operating and financial results at Kensington and Wharf - Kensington’s gold production remained strong during the second quarter, helping to generate $27.8 million2 in operating cash flow and $23.9 million2 of free cash flow1, compared to $11.9 million3 and $7.1 million3, respectively, in the prior period. Gold production at Wharf increased 60% quarter-over-quarter, leading to $19.1 million and $18.8 million in operating and free cash flow1, respectively, compared to $2.6 million and $2.2 million in the first quarter of 2020
  • Aggressive investment in exploration - Coeur continued to execute its largest exploration program in Company history, investing $13.0 million, a 60% increase over the prior period and approximately 90% higher than the second quarter of 2019. The Company plans to publish an exploration update in August 2020, outlining program highlights through the first half of the year
  • Continued execution of hedging program to underpin expected cash flow - The Company took advantage of stronger gold prices to implement additional zero-cost collar (“ZCC”) hedges to support the expected funding requirement for the POA 11 expansion at Rochester, targeting up to 50% of the Company’s expected gold production in 2021 and 2022
  • Higher cash position and successful debt reduction initiatives - Cash and cash equivalents totaled $70.9 million at June 30, 2020, 34% higher than at the end of the first quarter of 2020. The Company also repaid $90.0 million of its senior secured revolving credit facility (“RCF”) using cash on hand, leaving a $60.0 million balance at the end of the second quarter. Coeur intends to repay the remaining RCF balance by year-end from internally generated cash flow and expects cash to build over the coming quarters in preparation for the expansion at Rochester

“Like most companies, our second quarter results were negatively impacted by COVID-19. Most notably at Palmarejo, our strongest performing asset in the first quarter, operations were temporarily suspended due to a decree from the Federal government of Mexico. However, with Palmarejo now back in production, our three U.S. operations hitting their strides and the tailwind of higher gold and silver prices, we are anticipating a strong second half of 2020 and expect to continue this momentum into 2021,” said Mitchell J. Krebs, President and Chief Executive Officer. “I would like to thank everyone at Coeur for working tirelessly under challenging circumstances to safely and responsibly deliver critical minerals that are essential to nearly every aspect of modern life. Their ongoing efforts have allowed the Company to be well positioned to benefit from higher gold and silver prices going forward.”

Mr. Krebs continued, “Looking ahead over the coming quarters, we are excited about the direction we are headed as a company. We recently enhanced our team by bringing in Mick Routledge as our new Chief Operating Officer and appointing Terry Smith as our Chief Development Officer, which has provided us greater organizational bandwidth and a leadership structure that is better aligned with our strategy and key priorities. Our top strategic priority is the POA 11 expansion at Rochester, which is expected to generate exponentially higher annual free cash flow and represents a fundamental inflection point for Coeur. Additionally, the success of our exploration programs and acquisitions made at much lower gold and silver prices provides a balanced pipeline of near-, medium- and long-term growth opportunities that we believe will unlock meaningful value for our stockholders.”

“With multiple key catalysts in the coming quarters, we plan to proactively update investors on our capital allocation decisions and their expected impact on the Company’s growth, costs and cash flow. We plan to publish an exploration update in August given the size and importance of our investment in exploration in 2020. We also intend to deliver the results of Rochester’s updated technical report in the fourth quarter that will detail the updated economics of this important expansion project,” concluded Mr. Krebs.

Financial and Operating Highlights (Unaudited)

 

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

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Gold Sales

$

127.9

$

127.6

$

134.3

$

141.9

$

110.3

Silver Sales

$

26.3

$

44.9

$

54.8

$

51.6

$

45.0

Zinc Sales

$

$

(0.7

)

$

2.6

$

2.0

$

2.6

Lead Sales

$

$

1.3

$

3.3

$

4.0

$

4.2

Consolidated Revenue

$

154.2

$

173.2

$

195.0

$

199.5

$

162.1

Costs Applicable to Sales4

$

90.0

$

118.9

$

146.6

$

141.0

$

131.9

General and Administrative Expenses

$

8.6

$

8.9

$

7.6

$

9.6

$

7.8

Net Income (Loss)

$

(1.2

)

$

(11.9

)

$

(270.9

)

$

(14.3

)

$

(36.8

)

Net Income (Loss) Per Share

$

(0.01

)

$

(0.05

)

$

(1.13

)

$

(0.06

)

$

(0.18

)

Adjusted Net Income (Loss)1

$

2.6

$

(0.9

)

$

(3.3

)

$

(5.3

)

$

(23.0

)

Adjusted Net Income (Loss)1 Per Share

$

0.01

$

$

(0.01

)

$

(0.02

)

$

(0.11

)

Weighted Average Shares Outstanding

240.9

240.3

238.7

225.9

207.8

EBITDA1

$

35.3

$

25.5

$

(214.5

)

$

37.6

$

7.7

Adjusted EBITDA1

$

42.2

$

46.5

$

59.8

$

61.0

$

30.6

Cash Flow from Operating Activities

$

9.9

$

(8.0

)

$

39.3

$

42.0

$

26.4

Capital Expenditures

$

16.7

$

22.2

$

21.0

$

30.7

$

20.7

Free Cash Flow1

$

(6.7

)

$

(30.2

)

$

18.4

$

11.3

$

5.7

Cash, Equivalents & Short-Term Investments

$

70.9

$

52.9

$

55.6

$

65.3

$

37.9

Total Debt5

$

348.6

$

343.1

$

295.5

$

298.7

$

370.0

Average Realized Price Per Ounce – Gold

$

1,641

$

1,490

$

1,407

$

1,413

$

1,277

Average Realized Price Per Ounce – Silver

$

16.25

$

16.63

$

16.99

$

17.17

$

14.75

Average Realized Price Per Pound – Zinc

$

$

(0.21

)

$

0.62

$

0.50

$

0.49

Average Realized Price Per Pound – Lead

$

$

0.54

$

0.78

$

0.92

$

0.82

Gold Ounces Produced

78,229

85,077

94,716

99,782

86,584

Silver Ounces Produced

1.6

2.7

3.1

3.0

3.1

Zinc Pounds Produced

2.5

3.9

4.2

5.3

Lead Pounds Produced

2.2

4.0

4.5

5.0

Gold Ounces Sold

77,933

85,635

95,532

100,407

86,385

Silver Ounces Sold

1.6

2.7

3.3

3.0

3.0

Zinc Pounds Sold

3.2

4.1

4.1

5.3

Lead Pounds Sold

2.5

4.3

4.3

5.2

Financial Results

Second quarter 2020 revenue totaled $154.2 million compared to $173.2 million in the prior period, primarily driven by the temporary suspension at Palmarejo. The Company produced 78,229 ounces of gold and 1.6 million ounces of silver during the second quarter, selling 77,933 ounces of gold and 1.6 million ounces of silver. Average realized gold and silver prices for the quarter were $1,641 and $16.25 per ounce, respectively, or 10% higher and 2% lower quarter-over-quarter.

Gold and silver sales accounted for 83% and 17% of second quarter revenue, respectively. The Company’s U.S. operations accounted for approximately 75% of second quarter revenue, up from approximately 56% in the prior period, due primarily to the temporary suspension at Palmarejo.

Costs applicable to sales4 of $90.0 million were 24% lower quarter-over-quarter, reflecting a full quarter of suspended operations at Silvertip and compliance with the government-mandated temporary suspension at Palmarejo. Second quarter general and administrative expenses decreased modestly to $8.6 million, primarily driven by lower employee-related expenses and outside service fees.

Second quarter exploration expense totaled $11.9 million, or 86% higher quarter-over-quarter, reflecting the ramp-up of seasonal drilling programs at Rochester, Wharf and Silvertip. See the “Operations” section and page 14 for additional details on the Company’s exploration activities.

Operating costs related to COVID-19 totaled $6.1 million during the second quarter, compared to $0.3 million in the prior period, primarily related to higher employee-related expenses incurred at Palmarejo and Kensington. These costs are included in “Pre-development, reclamation, and other expenses” on the Company’s income statement.

Coeur recorded an income tax expense of $2.8 million during the second quarter. Cash income and mining taxes paid during the quarter totaled approximately $5.9 million.

Quarterly operating cash flow improved to $9.9 million, compared to $(8.0) million in the prior period, reflecting improved cash flow from most operations and working capital changes quarter-over-quarter. The Company satisfied the remaining $8.0 million obligation under its prepayment agreement at Kensington and exercised an option to receive an additional $15.0 million prepayment, resulting in a net cash inflow of approximately $7.0 million in the second quarter. Changes in working capital during the quarter totaled $(6.5) million, compared to $(38.1) million in the first quarter of 2020.

Second quarter capital expenditures were $16.7 million, compared to $22.2 million in the prior period, reflecting lower investment across most of the Company’s operations. Sustaining and development capital expenditures accounted for approximately 71% and 29%, respectively, of the Company’s capital expenditures during the quarter.

Liquidity Update

Prudent balance sheet management remains a key element of Coeur’s strategy. The Company used cash on hand to repay $90.0 million of outstanding indebtedness under its RCF, reducing the total amount drawn from $150.0 million in April 2020 to $60.0 million at the end of the second quarter. Coeur also opportunistically monetized a portion of its holding in Metalla Royalty & Streaming Ltd., resulting in net proceeds of approximately $19.4 million.

At June 30, 2020, cash and cash equivalents totaled $70.9 million, while total debt5 outstanding was $348.6 million. Additionally, the Company’s issued and outstanding share count remained consistent at 240.9 million in the second quarter.

Hedging Update

Coeur continued to add to its hedge position by executing additional ZCC hedges on a portion of its expected gold production. The structure allows for downside protection against potential decreases in the price of gold, while enabling participation in the potential upside to a specified ceiling price.

The Company implemented the program in preparation for POA 11 at Rochester, which it expects to fund with a combination of cash on hand, internally generated cash flow and existing debt capacity. Coeur has completed its gold hedging program for 2021 and will look to continue opportunistically executing ZCC hedges on up to 50% of expected gold production in 2022. The Company’s silver price exposure is currently unhedged. An overview of the hedges currently implemented is outlined below:

3Q 2020

4Q 2020

Total 2H 2020

2021

2022

Gold Ounces Hedged

49,500

55,500

105,000

158,700

126,000

Avg. Ceiling ($/oz)

$1,826

$1,823

$1,825

$1,875

$2,030

Avg. Floor ($/oz)

$1,441

$1,471

$1,457

$1,600

$1,626

Rochester Expansion

Coeur completed its internal review of the business case supporting POA 11 during the second quarter, resulting in the approval to proceed with construction of the expansion project. The Company also received its revised water pollution control permit, authorizing mining, milling and mineral beneficiation for POA 11. The expansion project includes the construction of a new leach pad, crushing facility equipped with two high-pressure grinding roll (“HPGR”) units and Merrill-Crowe process plant as well as related infrastructure to support the extension of Rochester’s mine life.

Together with SNC-Lavalin, the Company’s engineering, procurement and project management contractor for POA 11, Coeur has made significant progress on detailed design work. The Company expects to complete the work necessary to finalize its total capital estimate by the end of the third quarter of 2020. Coeur also plans to file an updated technical report in late 2020 further outlining the details of the expansion, including an updated mine plan and drilling results as well as additional operational and financial information regarding the expected impacts of HPGR technology.

Coeur expects to begin construction activities for POA 11 in early August 2020, including (i) advancing early-stage earthworks and (ii) establishing project-specific infrastructure, providing the Company additional flexibility on the back end of its project schedule. Major construction projects are expected to begin in early 2021 and be largely completed by late 2022. The current timeline for the key elements of the expansion is highlighted below:

Expected Start Date

Target Completion Date

Leach Pad (Incl. Ancillary Facilities)

2H 2020

Mid-2022

Merrill-Crowe Process Plant

1H 2021

YE 2022

Crushing Circuit

1H 2021

YE 2022

Supporting Infrastructure

2H 2020

Mid-2022

Operations

Second quarter 2020 highlights for each of the Company’s operations are provided below.

Palmarejo, Mexico

(Dollars in millions, except per ounce amounts)

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Tons milled

269,641

479,562

486,779

442,464

447,727

Average gold grade (oz/t)

0.07

0.07

0.07

0.09

0.07

Average silver grade (oz/t)

4.46

4.69

5.11

4.88

4.74

Average recovery rate – Au

86.0%

91.6%

84.9%

81.7%

87.7%

Average recovery rate – Ag

72.2%

81.5%

81.7%

79.6%

81.8%

Gold ounces produced

15,223

31,578

28,702

31,779

28,246

Silver ounces produced (000’s)

867

1,835

2,029

1,720

1,735

Gold ounces sold

16,924

31,287

27,952

32,731

28,027

Silver ounces sold (000’s)

875

1,895

1,980

1,747

1,709

Average realized price per gold ounce

$1,399

$1,331

$1,238

$1,269

$1,210

Average realized price per silver ounce

$16.35

$17.25

$17.28

$17.05

$14.86

Metal sales

$38.0

$74.3

$68.9

$71.3

$59.3

Costs applicable to sales4

$18.8

$36.0

$34.8

$37.4

$36.5

Adjusted CAS per AuOz1

$686

$645

$622

$660

$741

Adjusted CAS per AgOz1

$8.13

$8.37

$8.79

$8.95

$9.17

Exploration expense

$0.9

$1.5

$2.0

$1.6

$1.1

Cash flow from operating activities

$(3.5)

$28.9

$41.4

$36.3

$15.6

Sustaining capital expenditures (excludes capital lease payments)

$4.5

$7.1

$6.2

$4.7

$5.0

Development capital expenditures

$—

$—

$2.4

$3.1

$2.6

Total capital expenditures

$4.5

$7.1

$8.6

$7.8

$7.6

Free cash flow1

$(8.0)

$21.8

$32.8

$28.5

$8.0

  • Active mining, processing and exploration activities were temporarily suspended at Palmarejo during the second quarter in accordance with a government decree in response to COVID-19. The Federal government of Mexico amended its guidance in May, clarifying that precious metals mining is an essential business activity, allowing Palmarejo to resume operations

Operational

  • Operations were ramped down in the beginning of April and were suspended for approximately 45 days during the second quarter. Production began ramping back up in June and increased steadily during the month
  • Second quarter gold and silver production totaled 15,223 ounces and 0.9 million ounces, respectively, compared to 31,578 ounces and 1.8 million ounces in the prior period

Financial

  • Second quarter adjusted CAS1 for gold on a co-product basis increased 6% compared to the prior period to $686 per ounce, while adjusted CAS1 for silver on a co-product basis decreased 3% to $8.13 per ounce
  • Quarterly capital expenditures decreased 37% to $4.5 million and continued to focus on mine development and infrastructure projects
  • Free cash flow1 in the second quarter totaled $(8.0) million, compared to $21.8 million in the prior period

Exploration

  • Exploration investment for the second quarter totaled approximately $1.5 million ($0.9 million expensed and $0.6 million capitalized), compared to roughly $2.7 million ($1.5 million expensed and $1.2 million capitalized) in the prior quarter
  • Up to eight surface and underground core rigs were active during the quarter, with four rigs mobilized at the end of June 2020
  • Exploration activity focused on infill drilling within the two underground mine complexes, Independencia and Guadalupe, and on resource expansion north, southwest and southeast of both mine complexes. New resource expansion holes were also drilled east, northwest and north of Independencia
  • A total of 10 expansion and 18 infill holes were drilled during the quarter for a total 30,440 feet (9,278 meters). Coeur expects to ramp up to six active rigs during the third quarter, targeting a balanced focus of expansion and infill drilling

Other

  • Workforce staffing levels are currently limited to approximately 85% due to compliance with government-imposed restrictions related to COVID-19
  • Approximately 35% of Palmarejo’s gold sales in the second quarter, or 5,988 ounces, were sold under its gold stream agreement at a price of $800 per ounce

Guidance

  • Full-year 2020 production is expected to be 95,000 - 105,000 ounces of gold and 6.0 - 7.0 million ounces of silver
  • CAS1 are expected to be $785 - $885 per gold ounce and $9.50 - $10.50 per silver ounce
  • Capital expenditures are expected to be approximately $32 - $36 million

Rochester, Nevada

(Dollars in millions, except per ounce amounts)

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Ore tons placed

3,743,331

3,428,578

2,612,319

2,516,353

2,786,287

Average silver grade (oz/t)

0.51

0.57

0.47

0.43

0.45

Average gold grade (oz/t)

0.002

0.002

0.003

0.004

0.003

Silver ounces produced (000’s)

728

687

848

982

971

Gold ounces produced

5,159

5,936

10,634

7,901

8,609

Silver ounces sold (000’s)

724

632

932

951

962

Gold ounces sold

5,278

5,473

11,248

7,651

8,642

Average realized price per silver ounce

$16.11

$16.99

$17.22

$17.02

$14.83

Average realized price per gold ounce

$1,702

$1,583

$1,484

$1,476

$1,295

Metal sales

$20.6

$19.4

$32.6

$27.5

$25.5

Costs applicable to sales4

$18.3

$17.0

$25.3

$27.7

$24.7

Adjusted CAS per AgOz1

$13.75

$14.38

$13.25

$14.24

$13.19

Adjusted CAS per AuOz1

$1,481

$1,359

$1,142

$1,230

$1,153

Exploration expense

$1.8

$0.2

$0.4

$0.1

$0.1

Cash flow from operating activities

$(5.6)

$(9.3)

$6.9

$8.3

$1.6

Sustaining capital expenditures (excludes capital lease payments)

$1.5

$0.1

$0.9

$(1.0)

$0.4

Development capital expenditures

$4.3

$5.0

$4.1

$11.2

$2.4

Total capital expenditures

$5.8

$5.1

$5.0

$10.2

$2.8

Free cash flow1

$(11.4)

$(14.4)

$1.9

$(1.9)

$(1.2)

Operational

  • Silver production increased 6% quarter-over-quarter to approximately 0.7 million ounces, while gold production decreased 13% to 5,159 ounces
  • Despite continued restocking of metal inventories during the second quarter, production was impacted by dilution from stacking HPGR-crushed material on top of historic ore on the Stage IV leach pad
  • Slightly higher silver production was driven by residual leaching on the Stage III leach pad and a modest improvement in solution grades on the Stage IV leach pad. Gold production was affected by the placement of slightly lower grade material during the first half of the year
  • Tons placed increased 9% quarter-over-quarter and 34% year-over-year to approximately 3.7 million tons. The Company was able to process 36,360 tons per day6 through the upgraded crushing circuit, in-line with its target for the quarter. Coeur supplemented placement rates by stacking roughly 650,000 tons of run-of-mine material, taking advantage of favorable fuel and consumable costs
  • In June 2020, Coeur calibrated a new recovery model for the Stage IV leach pad and began executing a new stacking plan to maximize silver recoveries on HPGR-crushed ore. The new plan utilizes an inter-lift liner to place ounces on shallower portions of the Stage IV leach pad, leveraging two existing collection systems. Production is expected to increase steadily and reach sustainable levels during the second half of the year
  • Initial results received from thirty-foot column tests conducted during the second quarter further validate the Company’s recovery rate assumptions on HPGR-crushed ore

Financial

  • Second quarter adjusted CAS1 for silver on a co-product basis decreased 4% quarter-over-quarter to $13.75 per ounce, while adjusted CAS1 for gold on a co-product basis increased 9% to $1,481 per ounce, reflecting modestly higher crushing and mining costs as well as higher silver and lower gold sales
  • Capital expenditures of $5.8 million were approximately 14% higher quarter-over-quarter, reflecting increased investment related to POA 11 and a milestone payment for the inter-lift liner
  • Free cash flow1 totaled $(11.4) million in the second quarter, compared to $(14.4) million in the first quarter, largely driven by improved operating cash flow and partially offset by higher capital expenditures

Exploration

  • Exploration investment for the second quarter accelerated to approximately $2.2 million ($1.8 million expensed and $0.4 million capitalized), compared to roughly $0.4 million ($0.2 million expensed and $0.2 million capitalized) in the prior period
  • Following the success of prior drill programs, two core rigs began directional drilling in the beginning of the quarter to test areas of potential mineralization under the Stage I and Stage II leach pads at East Rochester. A total of 8 expansion core holes were drilled for a total of 13,465 feet (4,104 meters)
  • One reverse circulation rig was subsequently added, transitioning focus to infill drilling within the existing Rochester pit. A total of 23 infill holes were drilled in the area for a total of 14,239 feet (4,340 meters)
  • Based on its success, Coeur has decided to extend the directional drilling program at East Rochester as well as the southeast Rochester infill program

Other

  • Mining remains an essential business in Nevada. The Company continues to maintain rigorous health and safety protocols aimed at limiting the exposure and transmission of COVID-19
  • During the quarter, Coeur entered into a first-of-its-kind agreement to protect critical sagebrush habitat in Nevada while ensuring continued environmentally sensitive and sustainable mining practices. Funding by Coeur will preserve and enhance over 3,000 acres of vital greater sage-grouse habitat in Elko and Humboldt Counties

Guidance

  • Full-year 2020 production is expected to be 3.5 - 4.5 million ounces of silver and 27,000 - 33,000 ounces of gold
  • CAS1 in 2020 are expected to be $12.75 - $14.00 per silver ounce and $1,250 - $1,400 per gold ounce
  • Capital expenditures are expected to be approximately $38 - $43 million

Kensington, Alaska

(Dollars in millions, except per ounce amounts)

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Tons milled

170,478

162,341

167,061

166,475

160,510

Average gold grade (oz/t)

0.21

0.21

0.20

0.22

0.23

Average recovery rate

92.0%

93.5%

87.2%

93.2%

93.0%

Gold ounces produced

33,058

32,022

29,736

34,156

34,049

Gold ounces sold

32,367

32,781

29,293

35,452

34,415

Average realized price per gold ounce, gross

$1,762

$1,603

$1,493

$1,505

$1,332

Treatment and refining charges per gold ounce

$57

$27

$24

$20

$20

Average realized price per gold ounce, net

$1,705

$1,576

$1,469

$1,485

$1,312

Metal sales

$55.2

$51.7

$43.0

$52.6

$45.2

Costs applicable to sales4

$30.4

$30.5

$28.8

$29.5

$29.1

Adjusted CAS per AuOz1

$934

$928

$976

$822

$842

Prepayment, working capital cash flow

$7.0

$(7.0)

$4.7

$(14.7)

$25.0

Exploration expense

$2.6

$1.8

$1.6

$1.5

$2.0

Cash flow from operating activities

$27.8

$11.9

$19.9

$4.5

$41.4

Sustaining capital expenditures (excludes capital lease payments)

$3.9

$4.8

$4.3

$4.9

$4.9

Development capital expenditures

$—

$—

$—

$—

$—

Total capital expenditures

$3.9

$4.8

$4.3

$4.9

$4.9

Free cash flow1

$23.9

$7.1

$15.6

$(0.4)

$36.5

Operational

  • Gold production in the second quarter totaled 33,058 ounces, slightly higher quarter-over-quarter and modestly lower year-over-year
  • The improvement in production was largely driven by positive grade reconciliation from the Kensington Main deposit as well as an increase in throughput from the higher-grade Jualin deposit
  • Jualin accounted for approximately 16% of Kensington’s second quarter production, increasing from approximately 8% in the prior quarter. For the full year, Jualin is expected to account for approximately 15-20% of Kensington’s total production

Financial

  • Adjusted CAS1 remained relatively consistent quarter-over-quarter, totaling $934 per ounce
  • Capital expenditures of $3.9 million were slightly lower compared to the prior period, focusing on underground development and planned equipment purchases
  • Free cash flow1 totaled $23.9 million during the second quarter, including net cash inflow of approximately $7.0 million associated with Coeur’s prepayment agreement at Kensington. Excluding the effect of the prepayment, free cash flow1 totaled approximately $16.9 million in the second quarter

Exploration

  • Exploration investment during the second quarter totaled approximately $2.7 million (substantially all expensed), compared to approximately $1.9 million (substantially all expensed) in the prior quarter
  • Three core rigs were active during the quarter, two underground and one surface, exclusively focused on resource expansion drilling. The underground rigs initially focused on the Jualin and lower Kensington Zone 10 veins and were later moved to drill the upper Kensington Zone 30, Elmira and Eureka veins. The surface rig was added to test Jualin veins #1 and #2. Late in the quarter, a helicopter-supported surface rig began drilling on the Raven vein
  • A total of 60 resource expansion holes were drilled during the quarter for a total of 40,231 feet (12,262 meters)

Other

  • Mining continues to be considered an essential business in Alaska. Rotational schedules remain extended from 14 days to 28 days in response to concerns related to COVID-19. All employees are required to quarantine for 7 days and undergo viral COVID-19 testing prior to starting their 28-day rotation

Guidance

  • Production in 2020 is expected to be 125,000 - 135,000 ounces of gold
  • CAS1 in 2020 are expected to be $900 - $1,000 per ounce
  • Capital expenditures are expected to be $28 - $33 million in 2020

Wharf, South Dakota

(Dollars in millions, except per ounce amounts)

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Ore tons placed

1,401,237

946,449

1,100,393

1,503,021

919,435

Average gold grade (oz/t)

0.032

0.025

0.023

0.027

0.023

Gold ounces produced

24,789

15,541

25,644

25,946

15,680

Silver ounces produced (000’s)

25

15

20

18

12

Gold ounces sold

23,364

16,094

27,039

24,573

15,301

Silver ounces sold (000’s)

23

15

21

17

12

Average realized price per gold ounce

$1,715

$1,592

$1,482

$1,481

$1,311

Metal sales

$40.5

$25.9

$40.5

$36.7

$20.2

Costs applicable to sales4

$22.5

$17.8

$25.7

$22.1

$15.5

Adjusted CAS per AuOz1

$804

$1,090

$802

$887

$1,002

Exploration expense

$0.1

$—

$0.2

$0.1

$—

Cash flow from operating activities

$19.1

$2.6

$17.0

$17.6

$0.5

Sustaining capital expenditures (excludes capital lease payments)

$0.3

$0.4

$0.8

$0.8

$0.2

Development capital expenditures

$—

$—

$—

$—

$—

Total capital expenditures

$0.3

$0.4

$0.8

$0.8

$0.2

Free cash flow1

$18.8

$2.2

$16.2

$16.8

$0.3

Operational

  • Gold production increased 60% quarter-over-quarter and 58% year-over-year to 24,789 ounces
  • Strong production during the quarter was due to improved weather conditions, higher grades and better crusher performance which drove a 48% increase in tons placed quarter-over-quarter

Financial

  • Adjusted CAS1 on a by-product basis decreased 26% quarter-over-quarter to $804 per ounce, primarily driven by higher production and increased metal sales
  • Second quarter capital expenditures totaled $0.3 million, remaining relatively consistent with the prior period
  • Free cash flow1 was $18.8 million in the second quarter and has now totaled $193.8 million since Coeur acquired the operation in February 2015 for approximately $99.5 million

Exploration

  • As anticipated, exploration investment in the second quarter was minimal and is expected to increase during the second half of the year
  • Exploration activities began in mid-June with geologic mapping, geochemical sampling and drilling at the Richmond Hill project, which is located approximately four miles north-northeast of Wharf. Coeur has an exclusive option agreement with Barrick Gold Corp to acquire the project that expires in September 2021
  • The exploration program is currently employing one reverse circulation rig and is expected to drill approximately 18,000 feet (5,500 meters) in 2020

Other

  • South Dakota’s public order mandating the closure of all public-facing businesses does not include Wharf. Coeur continues to follow rigorous health and safety protocols to limit the exposure and transmission of COVID-19 at Wharf

Guidance

  • Gold production in 2020 is expected to be 80,000 - 90,000 ounces
  • CAS1 are expected to be $950 - $1,000 per ounce
  • Capital expenditures are expected to be approximately $2 - $3 million in 2020

Silvertip, British Columbia

(Dollars in millions, except per ounce and per pound amounts)

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Silver ounces produced (000's)

139

279

300

344

Zinc pounds produced (000's)

2,460

3,865

4,197

5,322

Lead pounds produced (000's)

2,177

4,021

4,478

4,980

Silver ounces sold (000's)

159

294

290

365

Zinc pounds sold (000's)

3,203

4,053

4,076

5,303

Lead pounds sold (000's)

2,453

4,223

4,331

5,186

Metal sales

$—

$1.9

$10.2

$11.3

$11.9

Costs applicable to sales4

$—

$17.7

$32.0

$24.2

$26.2

Exploration expense

$2.9

$0.3

$0.9

$0.8

$0.7

Cash flow from operating activities

$(14.9)

$(27.1)

$(28.6)

$(15.3)

$(11.6)

Sustaining capital expenditures (excludes capital lease payments)

$1.9

$4.6

$2.0

$6.4

$5.0

Development capital expenditures

$—

$—

$—

$—

$—

Total capital expenditures

$1.9

$4.6

$2.0

$6.4

$5.0

Free cash flow1

$(16.8)

$(31.7)

$(30.6)

$(21.7)

$(16.6)

  • Mining and operating activities were temporarily suspended at Silvertip on February 19, 2020 (unrelated to COVID-19). Operational results in the table above reflect performance prior to the temporary suspension

Operational

  • Coeur continues to advance work on its internal pre-feasibility study to evaluate a mill expansion, which is expected to be completed in the third quarter

Financial

  • One-time costs related to the ramp down of active mining and processing activities totaled $1.7 million in the second quarter, compared to $3.5 million in the prior period
  • Ongoing carrying costs in the second quarter totaled $5.2 million, compared to $2.6 million in the prior period, reflecting a full quarter of suspended operations. Coeur expects ongoing quarterly carrying costs to remain at similar levels during the suspension
  • Capital expenditures during the second quarter decreased 58% to $1.9 million, reflecting the curtailment of spending on capital projects completed in the prior periods
  • Free cash flow1 for the quarter totaled $(16.8) million

Exploration

  • Exploration investment in the second quarter totaled approximately $2.9 million (substantially all expensed), compared to approximately $0.3 million (substantially all expensed) in the prior period
  • The Company ramped up to six active drill rigs in the second quarter, focusing on resource expansion and larger step out (“scout”) drilling to test the edges of the mineralized system. A total of 35 holes were drilled during the quarter for a total of 51,794 feet (15,787 meters)
  • Coeur plans to continue accelerating its exploration program, targeting six active rigs during the third quarter. As access has improved following winter snow melt, approximately 30% of the planned expansion holes will focus on scout targets to test the edges and limits of the known resource shapes to the north, east and south of Silvertip mine

Other

  • Rotational schedules have transitioned back to 14 days (previously 21 days) as a result of easing concerns related to COVID-19 in British Columbia

Guidance

  • Capital expenditures are expected to total approximately $8 - $10 million in 2020

Exploration

During the second quarter, the Company drilled 194,043 feet (59,145 meters) at a total investment of approximately $13.0 million ($11.9 million expensed and $1.1 million capitalized), compared to 149,215 feet (45,481 meters) at a total investment of roughly $8.1 million ($6.4 million expensed and $1.7 million capitalized) in the prior period. Total feet drilled in the second quarter was approximately 30% higher compared to the prior quarter and 28% higher than the second quarter of 2019. The increase in drilling activity was due primarily to the ramp up of seasonal drill programs at Rochester, Wharf and Silvertip.

Additionally, up to three drill rigs were active during the second quarter at the Sterling and Crown exploration properties in southern Nevada. The Company drilled a total of 40,347 feet (12,298 meters) during the quarter, compared to 48,090 feet (14,658 meters) in the prior period. During the quarter, one core rig focused on drilling for metallurgical and engineering studies at Sterling, while 25 reverse circulation holes focusing on resource expansion were drilled at both Sterling and Crown. The Company expects to receive its larger 300-acre disturbance permit for the Crown Block in the third quarter and plans to shift its focus for the remainder of the year to both core and reverse circulation drilling in the area.

The Company expects to invest $44 - $54 million in exploration in 2020, including $37 - $43 million and $7 - $11 million of expensed and capitalized exploration, respectively. Coeur plans to publish an exploration update in August 2020, highlighting the progress of its various drilling campaigns through the first half of the year.

2020 Production Guidance

 

Gold

Silver

(oz)

(K oz)

Palmarejo

95,000 - 105,000

6,000 - 7,000

Rochester

27,000 - 33,000

3,500 - 4,500

Kensington

125,000 - 135,000

Wharf

80,000 - 90,000

Total

327,000 - 363,000

9,500 - 11,500

2020 Costs Applicable to Sales Guidance

 

Gold

Silver

($/oz)

($/oz)

Palmarejo (co-product)

$785 - $885

$9.50 - $10.50

Rochester (co-product)

$1,250 - $1,400

$12.75 - $14.00

Kensington

$900 - $1,000

Wharf (by-product)

$950 - $1,000

2020 Capital, Exploration and G&A Guidance

 

($M)

Capital Expenditures, Sustaining

$70 - $85

Capital Expenditures, Development

$40 - $45

Exploration, Expensed

$37 - $43

Exploration, Capitalized

$7 - $11

General & Administrative Expenses

$32 - $36

Note: The Company’s guidance figures assume $1,650/oz gold and $16.50/oz silver as well as CAD of 1.36 and MXN of 21.00.

Financial Results and Conference Call

Coeur will host a conference call to discuss its second quarter 2020 financial results on July 30, 2020 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 13, 2020.

Replay numbers:

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

(855) 669-9658 (Canada)

(412) 317-0088 (International)

Conference ID:

101 44 955

About Coeur

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

Cautionary Statements

This news release contains forward-looking statements within the meaning of securities legislation in the United States and Canada, including statements regarding exploration and development efforts and plans, the pre-feasibility study regarding an expansion of the mill at Silvertip, the impact of the new crushing circuit, POA 11 expansion project and technical report preparation at Rochester, including expected annual free cash flow after completion of POA 11, hedging strategies, priorities, returns, growth, debt repayment plans, staffing levels, permitting, cash flow, cash on hand, catalysts, anticipated production, costs and expenses, COVID-19 mitigation efforts, strategic initiatives and operations at Palmarejo, Rochester, Wharf, Kensington and Silvertip. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause Coeur’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Such factors include, among others, the risk that 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 and, grade 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 the availability of our workforce, 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, 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.

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, adjusted EBITDA margin, free cash flow, adjusted net income (loss), operating cash flow excluding 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, 2019 and our Form 10-Q for the quarter ended June 30, 2020.

Notes

  1. EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss), operating cash flow excluding changes in working capital and adjusted costs applicable to sales per ounce (gold and silver) or pound (lead and zinc) are non-GAAP measures. Please see tables in the Appendix for the reconciliation to U.S. GAAP. Free cash flow is defined as cash flow from operating activities less capital expenditures and gold production royalty payments. Please see table in Appendix for the calculation of consolidated free cash flow.
  2. Includes net cash inflow of $7.0 million related to Coeur’s prepayment agreement at Kensington.
  3. Includes net cash outflow of $7.0 million related to Coeur’s prepayment agreement at Kensington.
  4. Excludes amortization.
  5. Includes capital leases. Net of debt issuance costs and premium received.
  6. Calculation excludes six days related to an extended planned shutdown during May 2020.

Average Spot Prices

 

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Average Gold Spot Price Per Ounce

$

1,711

$

1,583

$

1,481

$

1,472

$

1,309

Average Silver Spot Price Per Ounce

$

16.38

$

16.90

$

17.32

$

16.98

$

14.88

Average Zinc Spot Price Per Pound

$

0.89

$

0.96

$

1.08

$

1.07

$

1.25

Average Lead Spot Price Per Pound

$

0.76

$

0.84

$

0.93

$

0.92

$

0.85

COEUR MINING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 

June 30, 2020

December 31, 2019

ASSETS

In thousands, except share data

CURRENT ASSETS

Cash and cash equivalents

$

70,924

$

55,645

Receivables

21,986

18,666

Inventory

52,752

55,886

Ore on leach pads

75,111

66,192

Prepaid expenses and other

18,730

14,047

239,503

210,436

NON-CURRENT ASSETS

Property, plant and equipment, net

234,133

248,789

Mining properties, net

704,580

711,955

Ore on leach pads

78,605

71,539

Restricted assets

8,636

8,752

Equity and debt securities

15,086

35,646

Receivables

22,978

28,709

Other

57,559

62,810

TOTAL ASSETS

$

1,361,080

$

1,378,636

LIABILITIES AND STOCKHOLDERS’ EQUITY

CURRENT LIABILITIES

Accounts payable

$

58,241

$

69,176

Accrued liabilities and other

68,457

95,616

Debt

27,176

22,746

Reclamation

3,094

3,114

156,968

190,652

NON-CURRENT LIABILITIES

Debt

321,443

272,751

Reclamation

137,715

133,417

Deferred tax liabilities

35,266

41,976

Other long-term liabilities

55,831

72,836

550,255

520,980

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS’ EQUITY

Common stock, par value $0.01 per share; authorized 300,000,000 shares, 243,731,885 issued and outstanding at June 30, 2020 and 241,529,021 at December 31, 2019

2,437

2,415

Additional paid-in capital

3,605,982

3,598,472

Accumulated other comprehensive income (loss)

(7,706

)

(136

)

Accumulated deficit

(2,946,856

)

(2,933,747

)

653,857

667,004

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

1,361,080

$

1,378,636

COEUR MINING, INC. AND SUBSIDIARIES

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

 

Three Months Ended June 30,

Six Months Ended June 30,

2020

2019

2020

2019

Revenue

$

154,249

$

162,123

$

327,416

$

316,993

COSTS AND EXPENSES

Costs applicable to sales(1)

90,015

131,948

208,932

263,598

Amortization

27,876

43,204

64,038

85,080

General and administrative

8,616

7,750

17,536

17,224

Exploration

11,855

5,719

18,241

9,433

Pre-development, reclamation, and other

18,675

4,334

25,230

8,768

Total costs and expenses

157,037

192,955

333,977

384,103

OTHER INCOME (EXPENSE), NET

Fair value adjustments, net

10,067

(5,296

)

1,248

3,824

Interest expense, net of capitalized interest

(5,765

)

(6,825

)

(10,893

)

(13,279

)

Other, net

121

643

2,002

703

Total other income (expense), net

4,423

(11,478

)

(7,643

)

(8,752

)

Income (loss) before income and mining taxes

1,635

(42,310

)

(14,204

)

(75,862

)

Income and mining tax (expense) benefit

(2,844

)

5,546

1,095

14,204

Income (loss) from continuing operations

$

(1,209

)

$

(36,764

)

$

(13,109

)

$

(61,658

)

Income (loss) from discontinued operations

5,693

NET INCOME (LOSS)

$

(1,209

)

$

(36,764

)

$

(13,109

)

$

(55,965

)

OTHER COMPREHENSIVE INCOME (LOSS), net of tax:

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

(7,776

)

(7,570

)

Unrealized gain (loss) on debt and equity securities

59

Other comprehensive income (loss)

(7,776

)

(7,570

)

59

COMPREHENSIVE INCOME (LOSS)

$

(8,985

)

$

(36,764

)

$

(20,679

)

$

(55,906

)

NET INCOME (LOSS) PER SHARE

Basic income (loss) per share:

Net income (loss) from continuing operations

$

(0.01

)

$

(0.18

)

$

(0.05

)

$

(0.30

)

Net income (loss) from discontinued operations

0.03

Basic(2)

$

(0.01

)

$

(0.18

)

$

(0.05

)

$

(0.27

)

Diluted income (loss) per share:

Net income (loss) from continuing operations

$

(0.01

)

$

(0.18

)

$

(0.05

)

$

(0.30

)

Net income (loss) from discontinued operations

0.03

Diluted(2)

$

(0.01

)

$

(0.18

)

$

(0.05

)

$

(0.27

)

(1)

Excludes amortization.

(2)

Due to rounding, the sum of net income per share from continuing operations and discontinued operations may not equal net income per share.

COEUR MINING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

Three Months Ended June 30,

Six Months Ended June 30,

2020

2019

2020

2019

In thousands

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss)

$

(1,209

)

$

(36,764

)

(13,109

)

(55,965

)

(Income) loss from discontinued operations

(5,693

)

Adjustments:

Amortization

27,876

43,204

64,038

85,080

Accretion

2,908

3,007

5,755

5,950

Deferred taxes

(1,545

)

(9,158

)

(7,032

)

(17,417

)

Fair value adjustments, net

(10,067

)

5,296

(1,248

)

(3,824

)

Stock-based compensation

2,287

1,987

4,300

4,210

Gain on modification of right of use lease

(4,051

)

Write-downs

5,208

11,872

15,589

27,319

Deferred revenue recognition

(8,134

)

(15,682

)

Other

(913

)

4,731

(2,005

)

5,981

Changes in operating assets and liabilities:

Receivables

(1,536

)

(7,624

)

(2,349

)

(17,359

)

Prepaid expenses and other current assets

1,081

(834

)

735

(3,518

)

Inventory and ore on leach pads

(8,056

)

(14,391

)

(29,981

)

(33,212

)

Accounts payable and accrued liabilities

2,047

25,109

(13,004

)

19,037

CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES OF CONTINUING OPERATIONS

9,947

26,435

1,956

10,589

CASH PROVIDED BY (USED IN )OPERATING ACTIVITIES OF DISCONTINUED OPERATIONS

CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

9,947

26,435

1,956

10,589

CASH FLOWS FROM INVESTING ACTIVITIES:

Capital expenditures

(16,682

)

(20,749

)

(38,890

)

(48,187

)

Proceeds from the sale of assets

9

57

4,515

904

Sale of investments

19,802

1,102

19,802

1,102

Proceeds from notes receivable

2,000

7,168

Other

(183

)

277

(200

)

2,018

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES OF CONTINUING OPERATIONS

2,946

(17,313

)

(14,773

)

(36,995

)

CASH USED IN INVESTING ACTIVITIES OF DISCONTINUED OPERATIONS

CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

2,946

(17,313

)

(14,773

)

(36,995

)

CASH FLOWS FROM FINANCING ACTIVITIES:

Issuance of common stock

48,887

48,887

Issuance of notes and bank borrowings, net of issuance costs

100,000

150,000

15,000

Payments on debt, finance leases, and associated costs

(95,713

)

(90,812

)

(101,614

)

(113,273

)

Silvertip contingent consideration

(18,750

)

Other

141

(1,832

)

(3,259

)

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES OF CONTINUING OPERATIONS

4,428

(41,925

)

27,804

(52,645

)

CASH USED IN FINANCING ACTIVITIES OF DISCONTINUED OPERATIONS

CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

4,428

(41,925

)

27,804

(52,645

)

Effect of exchange rate changes on cash and cash equivalents

929

56

303

257

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

18,250

(32,747

)

15,290

(78,794

)

Less net cash used in discontinued operations

18,250

(32,747

)

15,290

(78,794

)

Cash, cash equivalents and restricted cash at beginning of period

54,058

72,022

57,018

118,069

Cash, cash equivalents and restricted cash at end of period

$

72,308

$

39,275

$

72,308

$

39,275

 

Adjusted EBITDA Reconciliation

 

(Dollars in thousands except per share amounts)

LTM 2Q
2020

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Net income (loss)

$

(298,347

)

$

(1,209

)

$

(11,900

)

$

(270,961

)

$

(14,277

)

$

(36,764

)

Interest expense, net of capitalized interest

22,385

5,765

5,128

5,512

5,980

6,825

Income tax provision (benefit)

1,980

2,844

(3,939

)

2,857

218

(5,546

)

Amortization

157,834

27,876

36,162

48,118

45,678

43,204

EBITDA

(116,148

)

35,276

25,451

(214,474

)

37,599

7,719

Fair value adjustments, net

(13,454

)

(10,067

)

8,819

(7,829

)

(4,377

)

5,296

Foreign exchange (gain) loss

3,278

(11

)

76

268

2,945

468

Asset retirement obligation accretion

11,959

2,908

2,847

3,124

3,080

3,007

Inventory adjustments and write-downs

6,157

793

476

363

5,371

2,193

(Gain) loss on sale of assets and securities

311

(9

)

(374

)

594

100

72

Impairment of long-lived assets

250,814

250,814

Silvertip inventory write-down

49,776

2,104

10,381

23,325

13,966

11,872

Silvertip one-time costs

5,234

1,725

3,509

Silvertip lease modification

(4,051

)

(4,051

)

Silvertip gain on contingent consideration

(955

)

(955

)

COVID-19 one-time costs

6,380

6,108

272

Wharf inventory write-down

6,919

3,323

3,596

Loss on debt extinguishment

1,282

1,282

Receivable write-down

1,040

1,040

Interest income on notes receivables

(18

)

Adjusted EBITDA

$

208,542

$

42,150

$

46,451

$

59,781

$

61,006

$

30,609

Revenue

$

721,925

$

154,249

$

173,167

$

195,040

$

199,469

$

162,123

Adjusted EBITDA Margin

29

%

27

%

27

%

31

%

31

%

19

%

Adjusted Net Income (Loss) Reconciliation

 

(Dollars in thousands except per share amounts)

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Net income (loss)

$

(1,209

)

$

(11,900

)

$

(270,961

)

$

(14,277

)

$

(36,764

)

Fair value adjustments, net

(10,067

)

8,819

(7,829

)

(4,377

)

5,296

Foreign exchange loss (gain)

626

(6,620

)

1,733

2,022

889

(Gain) loss on sale of assets and securities

(9

)

(374

)

594

100

72

Impairment of long-lived assets

250,814

Silvertip inventory write-down

2,104

10,381

23,325

13,966

11,872

Silvertip one-time costs

1,725

3,509

Silvertip lease modification

(4,051

)

Silvertip gain on contingent consideration

(955

)

COVID-19 one-time costs

6,108

272

Wharf inventory write-down

3,323

3,596

Loss on debt extinguishment

1,282

Receivable write-down

1,040

Interest income on notes receivables

(18

)

Tax effect of adjustments

(4,572

)

(5,096

)

(4,332

)

Adjusted net income (loss)

$

2,601

$

(919

)

$

(3,300

)

$

(5,340

)

$

(22,985

)

Adjusted net income (loss) per share - Basic

$

0.01

$

0.00

$

(0.01

)

$

(0.02

)

$

(0.11

)

Adjusted net income (loss) per share - Diluted

$

0.01

$

0.00

$

(0.01

)

$

(0.02

)

$

(0.11

)

Consolidated Free Cash Flow Reconciliation

 

(Dollars in thousands)

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Cash flow from continuing operations

$

9,947

$

(7,991

)

$

39,295

$

41,996

$

26,435

Capital expenditures from continuing operations

16,682

22,208

20,907

30,678

20,749

Free cash flow

$

(6,735

)

$

(30,199

)

$

18,388

$

11,318

$

5,686

Consolidated Operating Cash Flow

Before Working Capital Changes Reconciliation

 

(Dollars in thousands)

2Q 2020

1Q 2020

4Q 2019

3Q 2019

2Q 2019

Cash provided by (used in) continuing operating activities

$

9,947

$

(7,991

)

$

39,295

$

41,996

$

26,435

Changes in operating assets and liabilities:

Receivables

1,536

813

(17,970

)

3,350

7,624

Prepaid expenses and other

(1,081

)

346

(2,423

)

(1,375

)

834

Inventories

8,056

21,925

20,397

9,389

14,391

Accounts payable and accrued liabilities

(2,047

)

15,051

18,318

(22,384

)

(25,109

)

Cash flow before changes in operating assets and liabilities

$

16,411

$

30,144

$

57,617

$

30,976

$

24,175

Reconciliation of Costs Applicable to Sales

for Three Months Ended June 30, 2020

 

In thousands except per ounce or per pound amounts

Palmarejo

Rochester

Kensington

Wharf

Silvertip

Total

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

$

26,095

$

21,348

$

43,235

$

25,653

$

1,231

$

117,562

Amortization

(7,270

)

(3,012

)

(12,853

)

(3,181

)

(1,231

)

(27,547

)

Costs applicable to sales

$

18,825

$

18,336

$

30,382

$

22,472

$

$

90,015

Inventory Adjustments

(106

)

(566

)

(139

)

(3,304

)

(4,115

)

By-product credit

(385

)

(385

)

Adjusted costs applicable to sales

$

18,719

$

17,770

$

30,243

$

18,783

$

$

85,515

Metal Sales

Gold ounces

16,924

5,278

32,367

23,364

77,933

Silver ounces

874,642

723,679

22,707

1,621,028

Zinc pounds

Lead pounds

Revenue Split

Gold

62

%

44

%

100

%

100

%

Silver

38

%

56

%

%

Zinc

%

Lead

%

Adjusted costs applicable to sales

Gold ($/oz)

$

686

$

1,481

$

934

$

804

Silver ($/oz)

$

8.13

$

13.75

$

Zinc ($/lb)

$

Lead ($/lb)

$

Reconciliation of Costs Applicable to Sales

for Three Months Ended March 31, 2020

 

In thousands except per ounce or per pound amounts

Palmarejo

Rochester

Kensington

Wharf

Silvertip

Total

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

$

49,149

$

19,860

$

42,429

$

20,267

$

23,002

$

154,707

Amortization

(13,175

)

(2,904

)

(11,922

)

(2,444

)

(5,345

)

(35,790

)

Costs applicable to sales

$

35,974

$

16,956

$

30,507

$

17,823

$

17,657

$

118,917

Inventory Adjustments

73

(422

)

(101

)

(25

)

(10,381

)

(10,856

)

By-product credit

(248

)

(248

)

Adjusted costs applicable to sales

$

36,047

$

16,534

$

30,406

$

17,550

$

7,276

$

107,813

Metal Sales

Gold ounces

31,287

5,473

32,781

16,094

85,635

Silver ounces

1,894,789

632,237

14,768

158,984

2,700,778

Zinc pounds

3,203,446

3,203,446

Lead pounds

2,453,485

2,453,485

Revenue Split

Gold

56

%

45

%

100

%

100

%

Silver

44

%

55

%

26

%

Zinc

48

%

Lead

26

%

Adjusted costs applicable to sales

Gold ($/oz)

$

645

$

1,359

$

928

$

1,090

Silver ($/oz)

$

8.37

$

14.38

$

11.79

Zinc ($/lb)

$

1.12

Lead ($/lb)

$

0.74

Reconciliation of Costs Applicable to Sales

for Three Months Ended December 31, 2019

 

In thousands except per ounce or per pound amounts

Palmarejo

Rochester

Kensington

Wharf

Silvertip

Total

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

$

49,590

$

31,100

$

41,537

$

29,818

$

42,189

$

194,234

Amortization

(14,799

)

(5,791

)

(12,776

)

(4,072

)

(10,166

)

(47,604

)

Costs applicable to sales

$

34,791

$

25,309

$

28,761

$

25,746

$

32,023

$

146,630

Inventory Adjustments

(11

)

(116

)

(176

)

(3,677

)

(23,325

)

(27,305

)

By-product credit

(373

)

(373

)

Adjusted costs applicable to sales

$

34,780

$

25,193

$

28,585

$

21,696

$

8,698

$

118,952

Metal Sales

Gold ounces

27,953

11,248

29,293

27,039

95,533

Silver ounces

1,979,315

931,326

21,132

294,498

3,226,271

Zinc pounds

4,052,554

4,052,554

Lead pounds

4,223,504

4,223,504

Revenue Split

Gold

50

%

51

%

100

%

100

%

Silver

50

%

49

%

38

%

Zinc

32

%

Lead

30

%

Adjusted costs applicable to sales

Gold ($/oz)

$

622

$

1,142

$

976

$

802

Silver ($/oz)

$

8.79

$

13.25

$

11.22

Zinc ($/lb)

$

0.69

Lead ($/lb)

$

0.62

Reconciliation of Costs Applicable to Sales

for Three Months Ended September 30, 2019

 

In thousands except per ounce or per pound amounts

Palmarejo

Rochester

Kensington

Wharf

Silvertip

Total

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

$

53,237

$

31,999

$

43,085

$

25,385

$

32,457

$

186,163

Amortization

(15,840

)

(4,250

)

(13,552

)

(3,301

)

(8,268

)

(45,211

)

Costs applicable to sales

$

37,397

$

27,749

$

29,533

$

22,084

$

24,189

$

140,952

Inventory Adjustments

(175

)

(4,799

)

(405

)

(7

)

(13,966

)

(19,352

)

By-product credit

(293

)

(293

)

Adjusted costs applicable to sales

$

37,222

$

22,950

$

29,128

$

21,784

$

10,223

$

121,307

Metal Sales

Gold ounces

32,731

7,651

35,452

24,573

100,407

Silver ounces

1,747,250

951,043

16,612

289,910

3,004,815

Zinc pounds

4,076,390

4,076,390

Lead pounds

4,330,862

4,330,862

Revenue Split

Gold

58

%

41

%

100

%

100

%

Silver

42

%

59

%

39

%

Zinc

29

%

Lead

32

%

Adjusted costs applicable to sales

Gold ($/oz)

$

660

$

1,230

$

822

$

887

Silver ($/oz)

$

8.95

$

14.24

$

14.14

Zinc ($/lb)

$

0.75

Lead ($/lb)

$

0.71

Reconciliation of Costs Applicable to Sales

for Three Months Ended June 30, 2019

 

In thousands except per ounce or per pound amounts

Palmarejo

Rochester

Kensington

Wharf

Silvertip

Total

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

$

50,708

$

28,656

$

41,670

$

17,691

$

36,038

$

174,763

Amortization

(14,212

)

(3,963

)

(12,537

)

(2,225

)

(9,878

)

(42,815

)

Costs applicable to sales

$

36,496

$

24,693

$

29,133

$

15,466

$

26,160

$

131,948

Inventory Adjustments

(39

)

(2,045

)

(156

)

48

(11,872

)

(14,064

)

By-product credit

(188

)

(188

)

Adjusted costs applicable to sales

$

36,457

$

22,648

$

28,977

$

15,326

$

14,288

$

117,696

Metal Sales

Gold ounces

28,027

8,642

34,415

15,301

86,385

Silver ounces

1,709,406

961,634

12,364

364,961

3,048,365

Zinc pounds

5,302,508

5,302,508

Lead pounds

5,185,634

5,185,634

Revenue Split

Gold

57

%

44

%

100

%

100

%

Silver

43

%

56

%

34

%

Zinc

38

%

Lead

28

%

Adjusted costs applicable to sales

Gold ($/oz)

$

741

$

1,153

$

842

$

1,002

Silver ($/oz)

$

9.17

$

13.19

$

13.31

Zinc ($/lb)

$

1.02

Lead ($/lb)

$

0.77

Reconciliation of Costs Applicable to Sales for 2020 Guidance

      

In thousands except per ounce amounts

 

Palmarejo

Rochester

Kensington

Wharf

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

 

$

178,977

$

105,053

$

178,595

$

94,142

Amortization

 

(42,220

)

(15,177

)

(54,009

)

(11,202

)

Costs applicable to sales

 

$

136,757

$

89,876

$

124,586

$

82,940

By-product credit

 

(998

)

Adjusted costs applicable to sales

 

$

136,757

$

89,876

$

124,586

$

81,942

 

 

 

 

 

Metal Sales

 

 

 

 

 

Gold ounces

 

97,800

32,000

132,800

84,900

Silver ounces

 

6,300,000

3,800,000

 

60,350

 

 

 

 

 

Revenue Split

 

 

 

 

 

Gold

 

56%

46%

100%

100%

Silver

 

44%

54%

 

 

 

 

 

Adjusted costs applicable to sales

 

 

 

 

 

Gold ($/oz)

 

$785 - $885

$1,250 - $1,400

$900 - $1,000

$950 - $1,000

Silver ($/oz)

 

$9.50 - $10.50

$12.75 - $14.00

 

 

Contacts:

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

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.