Companies:
10,652
total market cap:
$140.970 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Coeur Mining
CDE
#1595
Rank
$13.56 B
Marketcap
๐บ๐ธ
United States
Country
$21.12
Share price
3.96%
Change (1 day)
211.58%
Change (1 year)
โ๏ธ Mining
โ๏ธ Silver Mining
โ๏ธ Gold mining
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Coeur Mining
Quarterly Reports (10-Q)
Financial Year FY2019 Q1
Coeur Mining - 10-Q quarterly report FY2019 Q1
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
___________________________________________
FORM 10-Q
___________________________________________
þ
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2019
OR
¨
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from
to
Commission file number 001-08641
____________________________________________
COEUR MINING, INC.
(Exact name of registrant as specified in its charter)
____________________________________________
Delaware
82-0109423
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
104 S. Michigan Ave., Suite 900 Chicago, Illinois
60603
(Address of principal executive offices)
(Zip Code)
(312) 489-5800
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days: Yes
þ
No
¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files.) Yes
þ
No
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
þ
Accelerated filer
¨
Non-accelerated filer
¨
Smaller reporting company
¨
Emerging growth company
¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
¨
No
þ
The Company has 300,000,000 shares of common stock, par value of $0.01, authorized of which 205,097,074 shares were issued and outstanding as of April 29, 2019.
COEUR MINING, INC.
INDEX
Condensed Consolidated Balance Sheets
Page
Part I.
Financial Information
Item 1.
Financial Statements
Condensed Consolidated Balance Sheets
3
Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)
4
Condensed Consolidated Statements of Cash Flows (Unaudited)
5
Condensed Consolidated Statement of Changes in Stockholders’ Equity
6
Notes to Condensed Consolidated Financial Statements (Unaudited)
7
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
29
Consolidated Financial Results
31
Results of Operations
33
Liquidity and Capital Resources
36
Non-GAAP Financial Performance Measures
37
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
41
Item 4.
Controls and Procedures
43
Part II.
Other Information
43
Item 1.
Legal Proceedings
43
Item 1A.
Risk Factors
43
Item 4.
Mine Safety Disclosures
43
Item 5. Other Information
43
Item 6.
Exhibits
44
Signatures
44
2
PART I
Item 8.
Financial Statements and Supplementary Data
COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
March 31, 2019 (unaudited)
December 31, 2018
ASSETS
Notes
In thousands, except share data
CURRENT ASSETS
Cash and cash equivalents
$
69,033
$
115,081
Receivables
4
33,530
29,744
Inventory
5
60,653
66,279
Ore on leach pads
5
74,517
75,122
Prepaid expenses and other
13,681
11,393
251,414
297,619
NON-CURRENT ASSETS
Property, plant and equipment, net
299,756
298,451
Mining properties, net
962,058
971,567
Ore on leach pads
5
72,633
66,964
Restricted assets
10,444
12,133
Equity and debt securities
6
25,875
17,806
Receivables
4
31,571
31,151
Other
7
77,614
16,809
TOTAL ASSETS
$
1,731,365
$
1,712,500
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable
$
51,777
$
47,210
Accrued liabilities and other
18
102,136
82,619
Debt
8
24,520
24,937
Reclamation
9
6,552
6,552
184,985
161,318
NON-CURRENT LIABILITIES
Debt
8
432,269
433,889
Reclamation
9
131,275
128,994
Deferred tax liabilities
70,811
79,070
Other long-term liabilities
7
79,690
56,717
714,045
698,670
COMMITMENTS AND CONTINGENCIES
17
STOCKHOLDERS’ EQUITY
Common stock, par value $0.01 per share; authorized 300,000,000 shares, 205,111,221 issued and outstanding at March 31, 2019 and 203,310,443 at December 31, 2018
2,051
2,033
Additional paid-in capital
3,442,029
3,443,082
Accumulated other comprehensive income (loss)
—
(59
)
Accumulated deficit
(2,611,745
)
(2,592,544
)
832,335
852,512
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
1,731,365
$
1,712,500
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
3
COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
Three Months Ended March 31,
2019
2018
Notes
In thousands, except share data
Revenue
3
$
154,870
$
163,267
COSTS AND EXPENSES
Costs applicable to sales
(1)
3
131,650
99,340
Amortization
41,876
30,777
General and administrative
9,474
8,804
Exploration
3,714
6,683
Pre-development, reclamation, and other
4,434
4,225
Total costs and expenses
191,148
149,829
OTHER INCOME (EXPENSE), NET
Fair value adjustments, net
12
9,120
4,654
Interest expense, net of capitalized interest
8
(6,454
)
(5,965
)
Other, net
14
60
513
Total other income (expense), net
2,726
(798
)
Income (loss) before income and mining taxes
(33,552
)
12,640
Income and mining tax (expense) benefit
10
8,658
(11,949
)
Income (loss) from continuing operations
$
(24,894
)
$
691
Income (loss) from discontinued operations
18
5,693
550
NET INCOME (LOSS)
$
(19,201
)
$
1,241
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
Unrealized gain (loss) on debt and equity securities
59
(278
)
Other comprehensive income (loss)
59
(278
)
COMPREHENSIVE INCOME (LOSS)
$
(19,142
)
$
963
NET INCOME (LOSS) PER SHARE
15
Basic income (loss) per share:
Net income (loss) from continuing operations
$
(0.12
)
$
0.00
Net income (loss) from discontinued operations
0.03
0.00
Basic
(2)
$
(0.09
)
$
0.01
Diluted income (loss) per share:
Net income (loss) from continuing operations
$
(0.12
)
$
0.00
Net income (loss) from discontinued operations
0.03
0.00
Diluted
(2)
$
(0.09
)
$
0.01
(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.
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
4
COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Three Months Ended March 31,
2019
2018
Notes
In thousands
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)
$
(19,201
)
$
1,241
(Income) loss from discontinued operations
(5,693
)
(550
)
Adjustments:
Amortization
41,876
30,777
Accretion
2,943
3,318
Deferred taxes
(8,259
)
454
Fair value adjustments, net
12
(9,120
)
(4,654
)
Stock-based compensation
11
2,223
2,786
Inventory write-downs
5
15,447
—
Other
1,250
68
Changes in operating assets and liabilities:
Receivables
(5,735
)
(1,691
)
Prepaid expenses and other current assets
(2,684
)
(5,635
)
Inventory and ore on leach pads
(18,821
)
(8,708
)
Accounts payable and accrued liabilities
(6,072
)
(1,865
)
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES OF CONTINUING OPERATIONS
(11,846
)
15,541
CASH USED IN OPERATING ACTIVITIES OF DISCONTINUED OPERATIONS
—
(2,690
)
CASH PROVIDED BY OPERATING ACTIVITIES
(11,846
)
12,851
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures
(27,438
)
(42,345
)
Proceeds from the sale of assets
847
60
Purchase of investments
—
(361
)
Sale of investments
1,168
1,619
Other
1,741
(65
)
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES OF CONTINUING OPERATIONS
(23,682
)
(41,092
)
CASH USED IN INVESTING ACTIVITIES OF DISCONTINUED OPERATIONS
—
(28,470
)
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
(23,682
)
(69,562
)
CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of notes and bank borrowings, net of issuance costs
8
15,000
15,000
Payments on debt, finance leases, and associated costs
8
(22,356
)
(18,449
)
Other
(3,364
)
(4,606
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES OF CONTINUING OPERATIONS
(10,720
)
(8,055
)
CASH USED IN FINANCING ACTIVITIES OF DISCONTINUED OPERATIONS
—
(22
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
(10,720
)
(8,077
)
Effect of exchange rate changes on cash and cash equivalents
201
557
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
(46,047
)
(64,231
)
Less net cash provided by (used in) discontinued operations
(1)
—
(32,930
)
(46,047
)
(31,301
)
Cash, cash equivalents and restricted cash at beginning of period
118,069
203,402
Cash, cash equivalents and restricted cash at end of period
$
72,022
$
172,101
(1)
Less net cash provided by (used in) discontinued operations includes the following cash transactions: net subsidiary payments to parent company of
$1,748
, during the three months ended March 31, 2018.
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
5
COEUR MINING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
In thousands
Common
Stock
Shares
Common
Stock Par
Value
Additional
Paid-In Capital
Accumulated
Deficit
Accumulated
Other
Comprehensive
Income (Loss)
Total
Balances at December 31, 2018
203,310
$
2,033
$
3,443,082
$
(2,592,544
)
$
(59
)
852,512
Net income (loss)
—
—
—
(19,201
)
—
(19,201
)
Other comprehensive income (loss)
—
—
—
—
59
59
Common stock issued under stock-based compensation plans, net
1,801
18
(1,053
)
—
—
(1,035
)
Balances at March 31, 2019 (Unaudited)
205,111
$
2,051
$
3,442,029
$
(2,611,745
)
$
—
$
832,335
In thousands
Common
Stock
Shares
Common
Stock Par
Value
Additional
Paid-In Capital
Accumulated
Deficit
Accumulated
Other
Comprehensive
Income (Loss)
Total
Balances at December 31, 2017
185,638
$
1,856
$
3,357,345
$
(2,546,743
)
$
2,519
814,977
Net income (loss)
—
—
—
1,241
—
1,241
Reclassification of unrealized gain (loss) on equity securities for ASU 2016-01
—
—
—
2,604
(2,604
)
—
Other comprehensive income (loss)
—
—
—
—
(278
)
(278
)
Common stock issued under stock-based compensation plans, net
538
6
(1,635
)
—
—
(1,629
)
Balances at March 31, 2018 (Unaudited)
186,176
$
1,862
$
3,355,710
$
(2,541,898
)
$
(363
)
$
814,311
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
6
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 1 - BASIS OF PRESENTATION
The interim condensed consolidated financial statements of Coeur Mining, Inc. and its subsidiaries (collectively, “Coeur” or the “Company”) are unaudited. In the opinion of management, all adjustments and disclosures necessary for the fair presentation of these interim statements have been included. The results reported in these interim statements may not be indicative of the results which will be reported for the year ending December 31, 2019. The condensed consolidated December 31, 2018 balance sheet data was derived from audited consolidated financial statements. Accordingly, these unaudited interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 (the “2018 10-K”).
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Significant Accounting Policies
Please see Note 2 -- Summary of Significant Accounting Policies contained in the 2018 10-K.
Leases
On January 1, 2019, the Company adopted Accounting Standards Codification (“ASC”) 842, Leases. Changes to the Company’s accounting policy as a result of adoption are discussed below.
From time to time, the Company enters into contractual agreements to lease mining equipment and facilities. Based upon the Company’s assessment of the terms of a specific lease agreement, the Company will classify a lease as either finance or operating. Right-of-use (“ROU”) assets and lease liabilities related to finance leases are presented in
Property, plant and equipment, net
and
Debt
on the Condensed Consolidated Balance Sheet. ROU assets and lease liabilities related to operating leases that are subject to the ASC 842 measurement requirements such as operating leases with lease terms greater than twelve months are presented in
Other
asset, non-current
,
Accrued liabilities and other
, and
Other long-term liabilities
on the Condensed Consolidated Balance Sheet.
Operating and finance lease ROU assets and lease liabilities are recognized at the commencement date based on the present value of the future lease payments over the lease term. The discount rate used to determine the present value of the lease payments, is the rate implicit in the lease unless that rate cannot be readily determined, in that case, the Company utilizes its incremental borrowing rate in determining the present value of the future lease payments. The incremental borrowing rate is the rate of interest that the Company would have to pay to borrow on a collateralized basis over a similar term and amount equal to the lease payments in a similar economic environment. Operating lease ROU assets may also include any cumulative prepaid or accrued rent when the lease payments are uneven throughout the lease term. The ROU assets and lease liabilities may also include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. The ROU asset includes any lease payments made and lease incentives received prior to the commencement date. The Company has lease arrangements with lease and non-lease components which are accounted for separately. Non-lease components of the lease payments are expenses as incurred and are not included in determining the present value.
Accounting Standards Issued and Implemented
In February 2016, the FASB issued ASU 2016-02, “
Leases,
” which requires lessees to recognize assets and liabilities for the rights and obligations created by most leases on the balance sheet. These changes became effective for the Company’s fiscal year beginning January 1, 2019 and the Company adopted it using the cumulative-effect adjustment transition method approved by the FASB in July 2018, which does not require the Company to recast the comparative periods presented when transitioning to the new guidance on January 1, 2019. The Company elected to utilize the transition related practical expedients permitted by the new standard. In addition to existing finance leases and other financing obligations, the adoption of the new standard resulted in the recognition of additional ROU assets and lease liabilities related to operating leases of approximately
$65.0 million
. There was no material impact to the Consolidated Statements of Comprehensive Income (Loss) or the Consolidated Statements of Cash Flows or an impact on the Company’s debt covenant calculations as a result of the adoption of ASU 2016-02. See Note 7 -- Leases for additional qualitative and quantitative disclosures related to leasing arrangements.
7
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 3 – SEGMENT REPORTING
The Company’s operating segments include the Palmarejo complex, and the Rochester, Kensington, Wharf and Silvertip mines. Except for the Silvertip mine, all operating segments are engaged in the discovery, mining, and production of gold and/or silver. The Silvertip mine is engaged in the discovery, mining, and production of silver, zinc and lead. Other includes the Sterling/Crown Block and La Preciosa projects, other mineral interests, strategic equity investments, corporate office, elimination of intersegment transactions, and other items necessary to reconcile to consolidated amounts.
Financial information relating to the Company’s segments is as follows (in thousands):
Three months ended March 31, 2019
Palmarejo
Rochester
Kensington
Wharf
Silvertip
Other
Total
Revenue
Gold sales
$
31,600
$
11,053
$
40,286
$
23,825
$
—
$
—
$
106,764
Silver sales
21,625
15,317
—
217
2,955
—
40,114
Zinc sales
—
—
—
—
5,634
—
5,634
Lead sales
—
—
—
—
2,358
—
2,358
Metal sales
53,225
26,370
40,286
24,042
10,947
—
154,870
Costs and Expenses
Costs applicable to sales
(1)
33,244
22,454
32,175
17,392
26,385
—
131,650
Amortization
14,528
4,037
11,727
2,681
8,426
477
41,876
Exploration
1,010
90
481
—
61
2,072
3,714
Other operating expenses
702
962
271
664
241
11,068
13,908
Other income (expense)
Fair value adjustments, net
—
—
—
—
—
9,120
9,120
Interest expense, net
(136
)
(142
)
(229
)
(21
)
(197
)
(5,729
)
(6,454
)
Other, net
(1,040
)
(27
)
13
86
(188
)
1,216
60
Income and mining tax (expense) benefit
1,291
144
—
(173
)
9,751
(2,355
)
8,658
Income (loss) from continuing operations
$
3,856
$
(1,198
)
$
(4,584
)
$
3,197
$
(14,800
)
$
(11,365
)
$
(24,894
)
Income (loss) from discontinued operations
$
—
$
—
$
—
$
—
$
—
$
5,693
$
5,693
Segment assets
(2)
$
360,734
$
271,403
$
221,164
$
103,579
$
417,089
$
174,430
$
1,548,399
Capital expenditures
$
8,676
$
4,645
$
9,356
$
431
$
4,077
$
253
$
27,438
(1) Excludes amortization
(2) Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interests
8
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
Three months ended March 31, 2018
Palmarejo
Rochester
Kensington
Wharf
Silvertip
Other
Total
Revenue
Gold sales
$
36,069
$
14,856
$
36,300
$
23,249
—
$
—
$
110,474
Silver sales
33,968
18,641
—
184
—
—
52,793
Metal sales
70,037
33,497
36,300
23,433
—
—
163,267
Costs and Expenses
Costs applicable to sales
(1)
31,096
24,305
28,630
15,309
—
—
99,340
Amortization
16,325
4,831
6,717
2,657
—
247
30,777
Exploration
3,970
33
1,590
10
—
1,080
6,683
Other operating expenses
731
884
321
665
20
10,408
13,029
Other income (expense)
Loss on debt extinguishment
—
—
—
—
—
—
—
Fair value adjustments, net
—
—
—
—
—
4,654
4,654
Interest expense, net
(119
)
(98
)
(243
)
(12
)
(410
)
(5,083
)
(5,965
)
Other, net
(2,144
)
(40
)
(37
)
(21
)
362
2,393
513
Income and mining tax (expense) benefit
(12,443
)
(371
)
—
(639
)
835
669
(11,949
)
Income (loss) from continuing operations
$
3,209
$
2,935
$
(1,238
)
$
4,120
$
767
$
(9,102
)
$
691
Income (loss) from discontinued operations
$
—
$
—
$
—
$
—
—
$
550
$
550
Segment assets
(2)
$
377,146
$
245,881
$
215,244
$
104,805
361,212
$
119,922
$
1,424,210
Capital expenditures
$
9,293
$
2,633
$
11,364
$
344
18,629
$
82
$
42,345
(1) Excludes amortization
(2) Segment assets include receivables, prepaids, inventories, property, plant and equipment, and mineral interests
Assets
March 31, 2019
December 31, 2018
Total assets for reportable segments
$
1,548,399
$
1,550,671
Cash and cash equivalents
69,033
115,081
Other assets
113,933
46,748
Total consolidated assets
$
1,731,365
$
1,712,500
Geographic Information
Long-Lived Assets
March 31, 2019
December 31, 2018
Mexico
$
337,752
$
342,007
United States
513,399
515,649
Canada
402,668
404,185
Other
7,995
8,177
Total
$
1,261,814
$
1,270,018
Revenue
Three Months Ended March 31,
2019
2018
United States
$
90,699
$
93,230
Mexico
53,225
70,037
Canada
10,946
—
Total
$
154,870
$
163,267
9
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 4 – RECEIVABLES
Receivables consist of the following:
In thousands
March 31, 2019
December 31, 2018
Current receivables:
Trade receivables
$
8,065
$
5,147
Value added tax receivable
18,960
18,609
Income tax receivable
4,054
6
Manquiri Notes Receivable
1,982
5,487
Other
469
495
$
33,530
$
29,744
Non-current receivables:
Value added tax receivable
(1)
$
27,237
$
26,817
RMC Receivable
(2)
4,334
4,334
31,571
31,151
Total receivables
$
65,101
$
60,895
(1) Represents VAT that was paid to the Mexican Government associated with Coeur Mexicana’s prior royalty agreement with a subsidiary of Franco-Nevada Corporation. The Company continues to pursue recovery from the Mexican government (including through ongoing litigation).
(2) In November 2018, Republic Metals Corp. (“RMC”), a U.S.-based precious metals refiner, filed Chapter 11 bankruptcy. Approximately 0.4 million ounces of Coeur’s silver and 6,500 ounces of Coeur’s gold was impacted by RMC’s bankruptcy filing.
NOTE 5 – INVENTORY AND ORE ON LEACH PADS
Inventory consists of the following:
In thousands
March 31, 2019
December 31, 2018
Inventory:
Concentrate
$
9,155
$
10,772
Precious metals
16,349
20,761
Supplies
35,149
34,746
60,653
66,279
Ore on leach pads:
Current
74,517
75,122
Non-current
72,633
66,964
147,150
142,086
Total inventory and ore on leach pads
$
207,803
$
208,365
In the first quarter of 2019, Silvertip recognized a
$15.4 million
write-down of metal inventory as a result of lower than expected production levels, grades and recovery rates as well as reduced process plant availability. It is possible that additional write-downs will be required as the Company works to optimize operations at Silvertip.
NOTE 6 – INVESTMENTS
Equity and Debt Securities
The Company makes strategic investments in equity and debt securities of silver and gold exploration and development companies.
At March 31, 2019
In thousands
Cost
Gross
Unrealized
Losses
Gross
Unrealized
Gains
Estimated
Fair Value
Equity Securities
Metalla Royalty & Streaming Ltd.
$
11,803
$
—
$
12,055
$
23,858
Rockhaven Resources, Ltd.
2,064
(475
)
—
1,589
Other
1,356
(928
)
—
428
Equity securities
$
15,223
$
(1,403
)
$
12,055
$
25,875
10
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
At December 31, 2018
In thousands
Cost
Gross
Unrealized
Losses
Gross
Unrealized
Gains
Estimated
Fair Value
Equity Securities
Metalla Royalty & Streaming Ltd.
$
10,695
$
—
$
2,852
$
13,547
Rockhaven Resources, Ltd.
2,064
(452
)
—
1,612
Other
1,376
(946
)
—
430
Equity securities
$
14,135
$
(1,398
)
$
2,852
$
15,589
Debt Securities
Metalla Royalty & Streaming Ltd.
$
2,271
$
(54
)
$
—
$
2,217
Equity and debt securities
$
16,406
$
(1,452
)
$
2,852
$
17,806
(1) In October 2018, the Company acquired the remaining outstanding shares of Northern Empire Resources Corp. not already owned by the Company.
The Company performs a quarterly assessment on its debt securities with unrealized losses to determine if the securities are other than temporarily impaired. At
March 31, 2019
, there were no debt securities with unrealized losses.
NOTE 7 – LEASES
ROU Assets and Liabilities
The following table summarizes quantitative information pertaining to the Company’s finance and operating leases.
In thousands
March 31, 2019
Lease Cost
ROU operating lease cost
$
3,449
Short-term operating lease cost
$
2,751
Finance Lease Cost:
Amortization of ROU assets
$
2,968
Interest on lease liabilities
1,107
Total finance lease cost
$
4,075
Supplemental cash flow information related to leases was as follows:
In thousands
March 31, 2019
Other Information
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases
$
6,200
Operating cash flows from finance leases
$
1,107
Financing cash flows from finance leases
$
7,356
Supplemental balance sheet information related to leases was as follows:
11
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
In thousands
March 31, 2019
Operating Leases
Other assets, non-current
$
62,805
Accrued liabilities and other
$
13,340
Other long-term liabilities
48,326
Total operating lease liabilities
$
61,666
Finance Leases
Property and equipment, gross
$
106,989
Accumulated depreciation
(47,178
)
Property and equipment, net
$
59,811
Debt, current
$
24,520
Debt, non-current
51,224
Total finance lease liabilities
$
75,744
Weighted Average Remaining Lease Term
Weighted-average remaining lease term - finance leases
2.36
Weighted-average remaining lease term - operating leases
4.96
Weighted Average Discount Rate
Weighted-average discount rate - finance leases
6.40
%
Weighted-average discount rate - operating leases
5.19
%
Minimum future lease payments under finance and operating leases with terms longer than one year are as follows:
At December 31, (In thousands)
Operating leases
Finance leases
2019
$
10,282
$
21,381
2020
13,261
24,988
2021
13,048
22,719
2022
13,031
13,707
2023
12,553
7,370
Thereafter
8,605
1,101
Total
$
70,780
$
91,266
Less: imputed interest
(9,114
)
(15,522
)
Net lease obligation
$
61,666
$
75,744
NOTE 8 – DEBT
March 31, 2019
December 31, 2018
In thousands
Current
Non-Current
Current
Non-Current
2024 Senior Notes, net
(1)
$
—
$
246,045
$
—
$
245,854
Revolving Credit Facility
(2)
—
135,000
—
135,000
Finance lease obligations
24,520
51,224
24,937
53,035
$
24,520
$
432,269
$
24,937
$
433,889
(1)
Net of unamortized debt issuance costs of
$4.0 million
and
$4.1 million
at
March 31, 2019
and
December 31, 2018
, respectively.
(2)
Unamortized debt issuance costs of
$2.2 million
and
$2.2 million
at
March 31, 2019
and
December 31, 2018
, respectively, included in
Other Non-Current Assets
.
2024 Senior Notes
In May 2017, the Company completed an offering of
$250.0 million
in aggregate principal amount of 2024 Senior Notes
12
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
in a private placement conducted pursuant to Rule 144A and Regulation S under the Securities Act of 1933, as amended for net proceeds of approximately
$245.0 million
. For more details, please see Note 18 -- Debt contained in the 2018 10-K.
Revolving Credit Facility
At
March 31, 2019
, the Company had
$115.0 million
available under its revolving credit facility (the “RCF”). At
March 31, 2019
, the interest rate of the RCF was
4.986%
. Since inception, the Company has swapped
$75.0 million
of variable rate debt on the RCF to fixed rate debt through interest rate swap derivative instruments (see Note 13 -- Derivative Financial Instruments).
On April 30, 2019, the Company and Bank of America, N.A., as administrative agent for the RCF lenders, entered into the Second Amendment to Credit Agreement (the “Amendment”). Among other items, the Amendment (1) modifies the financial covenants to (A) provide greater flexibility under the consolidated net leverage ratio requirement through the September 30, 2019 test date, with the ratio returning to the original level as outlined in the RCF starting with the December 31, 2019 test date, and (B) include an additional financial covenant tied to senior secured leverage and (2) increases the interest rate on borrowings under the RCF by 0.75% during periods of elevated consolidated net leverage.
Finance Lease Obligations
From time to time, the Company acquires mining equipment and facilities under finance lease agreements. In the
three months ended March 31, 2019
, the Company entered into new lease financing arrangements primarily for mining equipment at Silvertip and Wharf . All capital lease obligations are recorded, upon lease inception, at the present value of future minimum lease payments. See Note 7 -- Leases for additional qualitative and quantitative disclosures related to finance leasing arrangements.
Interest Expense
Three Months Ended March 31,
In thousands
2019
2018
2024 Senior Notes
$
3,673
$
3,673
Revolving Credit Facility
1,853
1,152
Finance lease obligations
1,107
524
Amortization of debt issuance costs
342
325
Accretion of Silvertip contingent consideration
179
324
Other debt obligations
—
107
Capitalized interest
(700
)
(140
)
Total interest expense, net of capitalized interest
$
6,454
$
5,965
13
Coeur Mining, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
NOTE 9 – RECLAMATION
Reclamation and mine closure costs are based principally on legal and regulatory requirements. Management estimates costs associated with reclamation of mining properties. On an ongoing basis, management evaluates its estimates and assumptions, and future expenditures could differ from current estimates.
Changes to the Company’s asset retirement obligations for its operating sites are as follows:
Three Months Ended March 31,
In thousands
2019
2018
Asset retirement obligation - Beginning
$
133,508
$
118,799
Accretion
2,895
2,545
Settlements
(662
)
(496
)
Asset retirement obligation - Ending
$
135,741
$
120,848
The Company accrued
$2.1 million
and
$2.0 million
at March 31, 2019 and December 31, 2018, respectively, for reclamation liabilities related to former mining activities, which are included in
Reclamation.
NOTE 10 - INCOME AND MINING TAXES
The following table summarizes the components of
Income and mining tax (expense) benefit
for the
three months ended March 31, 2019 and 2018
by significant jurisdiction:
Three Months Ended March 31,
2019
2018
In thousands
Income (loss) before tax
Tax (expense) benefit
Income (loss) before tax
Tax (expense) benefit
United States
$
(6,047
)
$
(2,162
)
$
1,187
$
517
Canada
(26,525
)
9,792
—
—
Mexico
(772
)
1,024
13,126
(13,222
)
Other jurisdictions
(208
)
4
(1,673
)
756
$
(33,552
)
$
8,658
$
12,640
$
(11,949
)
During the first quarter of 2019, the Company reported estimated income and mining tax benefit of approximately
$8.7 million
, resulting in an effective tax rate of
25.8%
. This compares to income tax expense of
$11.9 million
for an effective tax rate of
94.5%
during the first quarter of 2018. The comparability of the Company’s income and mining tax (expense) benefit and effective tax rate for the reported periods was impacted by multiple factors, primarily: (i) variations in our income before income taxes; (ii) geographic distribution of that income; (iii) foreign exchange rates; (iv) mining taxes and (v) the non-recognition of tax assets. Therefore, the effective tax rate will fluctuate, sometimes significantly, period to period.
A valuation allowance is provided for deferred tax assets for which it is more likely than not that the related tax benefits will not be realized. The Company analyzes its deferred tax assets and, if it is determined that the Company will not realize all or a portion of its deferred tax assets, it will record or increase a valuation allowance. Conversely, if it is determined that the Company ultimately will be more likely than not able to realize all or a portion of the related benefits for which a valuation allowance has been provided, all or a portion of the related valuation allowance will be reduced. There are a number of factors that impact the Company’s ability to realize its deferred tax assets. For additional information, please see the section titled “Risk Factors” in the 2018 10-K.
The Company or one of its subsidiaries files income tax returns in the U.S. federal jurisdiction, and various state and foreign jurisdictions. The statute of limitations remains open from 2015 forward for the U.S. federal jurisdiction and from 2011 forward for certain other foreign jurisdictions. As a result of statutes of limitation that will begin to expire within the next twelve months in various jurisdictions and possible settlements of audit-related issues with taxing authorities in various jurisdictions with respect to which none of the issues are individually significant, the Company believes that it is reasonably possible that the total amount of its net unrecognized income tax benefits will decrease between
$3.5 million
and
$4.5 million
in the next twelve months.
At March 31, 2019 and December 31, 2018, the Company had
$3.1 million
and
$3.8 million
of total gross unrecognized tax benefits, respectively that, if recognized, would positively impact the Company’s effective income tax rate. The Company’s continuing practice is to recognize potential interest and/or penalties related to unrecognized tax benefits as part of its income tax
14
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
expense. At March 31, 2019 and December 31, 2018, the amount of accrued income-tax-related interest and penalties was
$2.7 million
and
$3.7 million
, respectively.
NOTE 11 – STOCK-BASED COMPENSATION
The Company has stock incentive plans for executives and eligible employees. Stock awards include performance shares, restricted stock and stock options. Stock-based compensation expense for the
three months ended March 31, 2019 and 2018
was
$2.2 million
and
$2.8 million
, respectively. At
March 31, 2019
, there was
$10.3 million
of unrecognized stock-based compensation cost which is expected to be recognized over a weighted-average remaining vesting period of
1.9
years.
The following table summarizes the grants awarded during the
three months ended March 31, 2019
:
Grant date
Restricted
stock
Grant date fair
value of
restricted stock
Performance
shares
Grant date fair
value of
performance
shares
February 5, 2019
435,173
$
5.08
628,943
$
5.54
February 19, 2019
854,058
$
5.17
80,850
$
5.54
NOTE 12 – FAIR VALUE MEASUREMENTS
Three Months Ended March 31,
In thousands
2019
2018
Unrealized gain (loss) on equity securities
$
9,185
$
4,842
Realized gain (loss) on equity securities
(8
)
(333
)
Zinc options
—
145
Interest rate swap, net
(57
)
—
Fair value adjustments, net
$
9,120
$
4,654
Accounting standards establish a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1), secondary priority to quoted prices in inactive markets or observable inputs (Level 2), and the lowest priority to unobservable inputs (Level 3).
The following table presents the Company’s financial assets and liabilities measured at fair value on a recurring basis (at least annually) by level within the fair value hierarchy. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:
Fair Value at March 31, 2019
In thousands
Total
Level 1
Level 2
Level 3
Assets:
Equity securities
$
25,875
$
25,875
$
—
$
—
Other derivative instruments, net
$
553
—
553
—
$
26,428
$
25,875
$
553
$
—
Liabilities:
Silvertip contingent consideration
$
49,455
$
—
$
—
$
49,455
Other derivative instruments, net
$
112
—
112
—
$
49,567
$
—
$
112
$
49,455
15
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
Fair Value at December 31, 2018
In thousands
Total
Level 1
Level 2
Level 3
Assets:
Equity and debt securities
$
17,806
$
15,589
$
—
$
2,217
Other derivative instruments, net
914
—
914
—
$
18,720
$
15,589
$
914
$
2,217
Liabilities:
Silvertip contingent consideration
$
49,276
$
—
$
—
$
49,276
Other derivative instruments, net
644
—
644
—
$
49,920
$
—
$
644
$
49,276
The Company’s investments in equity securities are recorded at fair market value in the financial statements based primarily on quoted market prices. Such instruments are classified within Level 1 of the fair value hierarchy. Quoted market prices are not available for certain debt securities; these securities are valued using pricing models, which require the use of observable and unobservable inputs, and are classified within Level 3 of the fair value hierarchy.
The Company’s other derivative instruments, net, include concentrate and certain doré sales contracts, zinc hedges, and an interest rate swap which are valued using pricing models with inputs derived from observable market data, including contractual terms, forward market prices, yield curves, credit spreads, and other unobservable inputs. The model inputs can generally be verified and do not involve significant management judgment. Such instruments are classified within Level 2 of the fair value hierarchy.
In July 2017, the Company sold the Endeavor Silver Stream and remaining non-core royalties to Metalla Royalty & Streaming Ltd. (“Metalla”) for total consideration of
$13.0 million
, including a
$6.7 million
convertible debenture. The convertible debenture was due to mature in
June 30, 2027
, however, through a combination of principal repayments and conversions into Metalla shares, the convertible debenture was extinguished in February 2019.
In October 2017, the Company acquired the Silvertip mine from shareholders of JDS Silver Holdings Ltd (the “Silvertip Acquisition”). The consideration for the Silvertip Acquisition includes
two
$25.0 million
contingent payments, which are payable in cash and common stock upon reaching a future permitting milestone and resource declaration milestone, respectively. The fair value of the Silvertip contingent consideration is estimated based on an estimated discount rate of
2.5%
for the contingent permitting payment and
2.9%
for the contingent resource declaration payment and is classified within Level 3 of the fair value hierarchy.
No assets or liabilities were transferred between fair value levels in the three months ended March 31, 2019.
The following tables present the changes in the fair value of the Company's Level 3 financial assets and liabilities for the three months ended March 31, 2019:
Three Months Ended March 31, 2019
In thousands
Balance at the beginning of the period
Revaluation
Settlements
Accretion
Balance at the
end of the
period
Assets:
Equity and debt securities
$
2,217
$
59
$
(2,276
)
$
—
$
—
Liabilities:
Silvertip contingent consideration
$
49,276
$
—
$
—
$
179
$
49,455
16
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
The fair value of financial assets and liabilities carried at book value in the financial statements at
March 31, 2019
and
December 31, 2018
is presented in the following table:
March 31, 2019
In thousands
Book Value
Fair Value
Level 1
Level 2
Level 3
Assets:
Manquiri Notes Receivable
$
1,982
$
1,982
$
—
$
—
$
1,982
Liabilities:
5.875% Senior Notes due 2024
(1)
$
246,045
$
237,895
$
—
$
237,895
$
—
RCF
(2)
$
135,000
$
135,000
$
—
$
135,000
$
—
(1)
Net of unamortized debt issuance costs of
$4.0 million
.
(2)
Unamortized debt issuance costs of
$2.2 million
included in
Other Non-Current Assets
.
December 31, 2018
In thousands
Book Value
Fair Value
Level 1
Level 2
Level 3
Assets:
Manquiri Notes Receivable
$
5,487
$
5,487
$
—
$
—
$
5,487
Liabilities:
5.875% Senior Notes due 2024
(1)
$
245,854
$
220,446
$
—
$
220,446
$
—
RCF
(2)
$
135,000
$
135,000
$
—
$
135,000
$
—
(1)
Net of unamortized debt issuance costs of
$4.1 million
.
(2)
Unamortized debt issuance costs of
$2.2 million
included in
Other Non-Current Assets
.
The fair value of the Manquiri Notes Receivable (as defined below) was determined using a discounted cash flow model using a
12%
discount rate which takes into consideration the increased credit risk and short duration of the Manquiri Notes Receivable. The fair value is estimated based on observable and unobservable data including yield curves and credit spreads, therefore, the Company classifies the Manquiri Notes Receivable in Level 3 of the fair value hierarchy; see Note 18 -- Discontinued Operations for additional detail.
The fair value of the
5.875%
Senior Notes due 2024 (the “2024 Senior Notes”) was estimated using quoted market prices. The fair value of the RCF approximates book value as the liability is secured, has a variable interest rate, and lacks significant credit concerns.
NOTE 13 – DERIVATIVE FINANCIAL INSTRUMENTS
Provisional Metal Sales
The Company enters into sales contracts with third-party smelters, refiners and off-take customers which, in some cases, provide for a provisional payment based upon preliminary assays and quoted metal prices. The provisionally priced sales contracts contain an embedded derivative that is required to be separated from the host contract for accounting purposes. The host contract is the receivable recorded at the forward price at the time of sale. The embedded derivatives do not qualify for hedge accounting and are marked to market through earnings each period until final settlement.
Interest Rate Swap
The Company is a party to two interest rate swap contracts in which it will receive variable-rate interest and pay fixed-rate interest. The Company uses these instruments to manage its exposure to changes in interest rates related to its RCF (see Note 8-- Debt). The interest rate swap derivative instruments are not designated as hedges from an accounting standpoint and hedge accounting is not applied. The notional amount is used to measure interest to be paid or received. The first interest rate swap derivative instrument, with a notional amount of $50.0 million, became effective June 2018 and covers a contractual term of
twelve
months and net settles monthly. The second interest rate swap derivative instrument, with a notional amount of $75.0 million, will become effective June 2019 and covers a contractual term of six months and net settles monthly.
17
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
At
March 31, 2019
, the Company had the following derivative instruments that settle as follows:
In thousands except average prices and notional ounces
2019
Thereafter
Provisional silver sales contracts
$
5,712
$
—
Average silver price per ounce
$
15.11
$
—
Notional ounces
378,139
—
Provisional gold sales contracts
$
10,657
$
—
Average gold price per ounce
$
1,303
$
—
Notional ounces
8,178
—
Provisional zinc sales contracts
$
11,581
$
—
Average zinc price per pound
$
1.27
$
—
Notional pounds
9,099,116
—
Provisional lead sales contracts
$
4,234
$
—
Average lead price per pound
$
0.91
$
—
Notional pounds
4,648,252
—
Fixed interest rate swap payable
$
323
$
—
Fixed Interest rate
2.46
%
—
Notional dollars
$
50,000
$
—
Variable interest rate swap receivable
$
326
$
—
Average variable interest rate
2.49
%
$
—
Notional dollars
$
50,000
$
—
Fixed interest rate swap payable
$
960
$
—
Fixed Interest rate
2.50
%
—
Notional dollars
$
75,000
$
—
Variable interest rate swap receivable
$
911
$
—
Average variable interest rate
2.49
%
$
—
Notional dollars
$
75,000
$
—
The following summarizes the classification of the fair value of the derivative instruments:
March 31, 2019
In thousands
Prepaid expenses and other
Accrued liabilities and other
Provisional metal sales contracts
$
550
$
161
Interest rate swaps
3
(49
)
$
553
$
112
December 31, 2018
In thousands
Prepaid expenses and other
Accrued liabilities and other
Provisional metal sales contracts
$
784
$
644
Zinc options
113
—
Interest rate swaps
17
—
$
914
$
644
18
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
The following represent mark-to-market gains (losses) on derivative instruments for the
three months ended March 31, 2019 and 2018
, respectively (in thousands):
Three Months Ended March 31,
Financial statement line
Derivative
2019
2018
Revenue
Provisional metal sales contracts
$
250
$
253
Fair value adjustments, net
Zinc options
—
145
Fair value adjustments, net
Interest rate swaps
(46
)
—
$
204
$
398
Credit Risk
The credit risk exposure related to any derivative instrument is limited to the unrealized gains, if any, on outstanding contracts based on current market prices. To reduce counter-party credit exposure, the Company enters into contracts with institutions management deems credit-worthy and limits credit exposure to each institution. The Company does not anticipate non-performance by any of its counterparties.
NOTE 14 - OTHER, NET
Other, net
consists of the following:
Three Months Ended March 31,
In thousands
2019
2018
Foreign exchange gain (loss)
$
(665
)
$
(670
)
Interest income on notes receivable
180
249
Gain (loss) on sale of assets and investments
52
(241
)
Other
493
1,175
Other, net
$
60
$
513
19
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 15 – NET INCOME (LOSS) PER SHARE
Basic net income (loss) per share is computed by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net income (loss) per share reflects the potential dilution that would occur if securities or other contracts to issue common stock were exercised or converted into common stock.
For the
three months ended March 31, 2019 and 2018
,
2,593,294
and
496,064
common stock equivalents, respectively, related to equity-based awards were not included in the diluted earnings per share calculation as the shares would be antidilutive.
Three Months Ended March 31,
In thousands except per share amounts
2019
2018
Net income (loss) available to common stockholders:
Income (loss) from continuing operations
$
(24,894
)
$
691
Income (loss) from discontinued operations
5,693
550
$
(19,201
)
$
1,241
Weighted average shares:
Basic
202,422
184,367
Effect of stock-based compensation plans
—
3,254
Diluted
202,422
187,621
Basic income (loss) per share:
Income (loss) from continuing operations
$
(0.12
)
$
0.00
Income (loss) from discontinued operations
0.03
0.00
Basic
(1)
$
(0.09
)
$
0.01
Diluted income (loss) per share:
Income (loss) from continuing operations
$
(0.12
)
$
0.00
Income (loss) from discontinued operations
0.03
0.00
Diluted
(1)
$
(0.09
)
$
0.01
(1)
Due to rounding, the sum of net income per share from continuing operations and discontinued operations may not equal net income per share.
NOTE 16 - SUPPLEMENTAL GUARANTOR INFORMATION
The following Consolidating Financial Statements are presented to satisfy disclosure requirements of Rule 3-10 of Regulation S-X resulting from the guarantees by Coeur Alaska, Inc., Coeur Explorations, Inc., Coeur Rochester, Inc., Coeur South America Corp., Wharf Resources (U.S.A.), Inc. and its subsidiaries, and Coeur Capital, Inc. (collectively, the “Subsidiary Guarantors”) of the 2024 Senior Notes. The following schedules present Consolidating Financial Statements of (a) Coeur, the parent company; (b) the Subsidiary Guarantors; and (c) certain wholly-owned domestic and foreign subsidiaries of the Company (collectively, the “Non-Guarantor Subsidiaries”). Each of the Subsidiary Guarantors is 100% owned by Coeur and the guarantees are full and unconditional and joint and several obligations. There are no restrictions on the ability of Coeur to obtain funds from the Subsidiary Guarantors by dividend or loan.
20
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATING BALANCE SHEET
MARCH 31, 2019
In thousands
Coeur Mining, Inc.
Guarantor Subsidiaries
Non-Guarantor Subsidiaries
Eliminations
Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents
$
10,185
$
10,488
$
48,360
$
—
$
69,033
Receivables
1,915
7,932
23,683
—
33,530
Ore on leach pads
—
74,517
—
—
74,517
Inventory
—
26,963
33,690
—
60,653
Prepaid expenses and other
6,622
821
6,238
—
13,681
18,722
120,721
111,971
—
251,414
NON-CURRENT ASSETS
Property, plant and equipment, net
2,572
177,473
119,711
—
299,756
Mining properties, net
4,753
235,101
722,204
—
962,058
Ore on leach pads
—
72,633
—
—
72,633
Restricted assets
3,082
206
7,156
—
10,444
Equity and debt securities
25,875
—
—
—
25,875
Receivables
—
1,300
30,271
—
31,571
Net investment in subsidiaries
568,606
45
161
(568,812
)
—
Other
296,492
58,211
13,463
(290,552
)
77,614
TOTAL ASSETS
$
920,102
$
665,690
$
1,004,937
$
(859,364
)
$
1,731,365
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable
$
2,536
$
17,180
$
32,061
$
—
$
51,777
Other accrued liabilities
17,478
18,753
65,905
—
102,136
Debt
—
16,740
7,780
—
24,520
Reclamation
—
1,911
4,641
—
6,552
20,014
54,584
110,387
—
184,985
NON-CURRENT LIABILITIES
Debt
381,045
34,623
307,636
(291,035
)
432,269
Reclamation
—
85,328
45,947
—
131,275
Deferred tax liabilities
2,067
3,858
64,886
—
70,811
Other long-term liabilities
5,169
42,703
31,335
483
79,690
Intercompany payable (receivable)
(320,528
)
297,592
22,936
—
—
67,753
464,104
472,740
(290,552
)
714,045
STOCKHOLDERS’ EQUITY
Common stock
2,051
20,309
214,400
(234,709
)
2,051
Additional paid-in capital
3,442,029
164,605
2,054,419
(2,219,024
)
3,442,029
Accumulated deficit
(2,611,745
)
(37,912
)
(1,847,009
)
1,884,921
(2,611,745
)
Accumulated other comprehensive income (loss)
—
—
—
—
—
832,335
147,002
421,810
(568,812
)
832,335
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
920,102
$
665,690
$
1,004,937
$
(859,364
)
$
1,731,365
21
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2018
In thousands
Coeur Mining, Inc.
Guarantor Subsidiaries
Non-Guarantor Subsidiaries
Eliminations
Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents
$
9,768
$
25,518
$
79,795
$
—
$
115,081
Receivables
5,333
5,505
18,906
—
29,744
Ore on leach pads
—
75,122
—
—
75,122
Inventory
—
31,678
34,601
—
66,279
Prepaid expenses and other
4,378
1,846
5,169
—
11,393
Assets held for sale
—
—
—
—
—
19,479
139,669
138,471
—
297,619
NON-CURRENT ASSETS
Property, plant and equipment, net
2,755
179,152
116,544
—
298,451
Mining properties, net
4,753
235,638
731,176
—
971,567
Ore on leach pads
—
66,964
—
—
66,964
Restricted assets
4,872
207
7,054
—
12,133
Equity and debt securities
17,797
9
—
—
17,806
Receivables
—
1,301
29,850
—
31,151
Net investment in subsidiaries
594,584
57
284
(594,925
)
—
Other
291,249
11,619
2,169
(288,228
)
16,809
TOTAL ASSETS
$
935,489
$
634,616
$
1,025,548
$
(883,153
)
$
1,712,500
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable
$
2,181
$
19,244
$
25,785
—
$
47,210
Other accrued liabilities
22,274
14,124
46,221
—
82,619
Debt
—
16,873
8,064
—
24,937
Reclamation
—
1,911
4,641
—
6,552
24,455
52,152
84,711
—
161,318
NON-CURRENT LIABILITIES
Debt
380,854
36,377
304,886
(288,228
)
433,889
Reclamation
—
84,092
44,902
—
128,994
Deferred tax liabilities
218
3,855
74,997
—
79,070
Other long-term liabilities
2,465
4,639
49,613
—
56,717
Intercompany payable (receivable)
(325,014
)
303,084
21,930
—
—
58,523
432,047
496,328
(288,228
)
698,670
STOCKHOLDERS’ EQUITY
Common stock
2,033
19,630
214,400
(234,030
)
2,033
Additional paid-in capital
3,443,082
164,506
2,043,869
(2,208,375
)
3,443,082
Accumulated deficit
(2,592,545
)
(33,719
)
(1,813,760
)
1,847,480
(2,592,544
)
Accumulated other comprehensive income (loss)
(59
)
—
—
—
(59
)
852,511
150,417
444,509
(594,925
)
852,512
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
935,489
$
634,616
$
1,025,548
$
(883,153
)
$
1,712,500
22
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
THREE MONTHS ENDED
MARCH 31, 2019
In thousands
Coeur Mining, Inc.
Guarantor Subsidiaries
Non-Guarantor Subsidiaries
Eliminations
Consolidated
Revenue
$
—
$
90,699
$
64,171
$
—
$
154,870
COSTS AND EXPENSES
Costs applicable to sales
(1)
—
72,022
59,628
—
131,650
Amortization
221
18,445
23,210
—
41,876
General and administrative
9,474
—
—
—
9,474
Exploration
336
1,124
2,254
—
3,714
Pre-development, reclamation, and other
160
1,943
2,331
—
4,434
Total costs and expenses
10,191
93,534
87,423
—
191,148
OTHER INCOME (EXPENSE), NET
Fair value adjustments, net
9,120
—
—
—
9,120
Other, net
4,998
165
(800
)
(4,303
)
60
Interest expense, net of capitalized interest
(5,729
)
(392
)
(4,636
)
4,303
(6,454
)
Total other income (expense), net
8,389
(227
)
(5,436
)
—
2,726
Income (loss) from continuing operations before income and mining taxes
(1,802
)
(3,062
)
(28,688
)
—
(33,552
)
Income and mining tax (expense) benefit
(2,077
)
(32
)
10,767
—
8,658
Income (loss) from continuing operations
(3,879
)
(3,094
)
(17,921
)
—
(24,894
)
Equity income (loss) in consolidated subsidiaries
(21,015
)
(418
)
283
21,150
—
Income (loss) from discontinued operations
5,693
—
—
—
5,693
NET INCOME (LOSS)
$
(19,201
)
$
(3,512
)
$
(17,638
)
$
21,150
$
(19,201
)
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
Unrealized gain (loss) on debt securities, net of tax
59
—
—
—
59
COMPREHENSIVE INCOME (LOSS)
$
(19,142
)
$
(3,512
)
$
(17,638
)
$
21,150
$
(19,142
)
(1) Excludes amortization.
23
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
THREE MONTHS ENDED
MARCH 31, 2018
In thousands
Coeur Mining, Inc.
Guarantor Subsidiaries
Non-Guarantor Subsidiaries
Eliminations
Consolidated
Revenue
$
—
$
93,230
$
70,037
$
—
$
163,267
COSTS AND EXPENSES
Costs applicable to sales
(1)
—
68,245
31,095
—
99,340
Amortization
246
14,205
16,326
—
30,777
General and administrative
8,797
3
4
—
8,804
Exploration
459
2,245
3,979
—
6,683
Pre-development, reclamation, and other
406
1,947
1,872
—
4,225
Total costs and expenses
9,908
86,645
53,276
—
149,829
OTHER INCOME (EXPENSE), NET
Fair value adjustments, net
4,946
(292
)
—
—
4,654
Other, net
4,475
(137
)
(106
)
(3,719
)
513
Interest expense, net of capitalized interest
(5,083
)
(353
)
(4,248
)
3,719
(5,965
)
Total other income (expense), net
4,338
(782
)
(4,354
)
—
(798
)
Income (loss) from continuing operations before income and mining taxes
(5,570
)
5,803
12,407
—
12,640
Income and mining tax (expense) benefit
1,638
(1,120
)
(12,467
)
—
(11,949
)
Income (loss) from continuing operations
(3,932
)
4,683
(60
)
—
691
Equity income (loss) in consolidated subsidiaries
4,164
(38
)
(170
)
(3,956
)
—
Income (loss) from discontinued operations
1,009
(284
)
(175
)
—
550
NET INCOME (LOSS)
$
1,241
$
4,361
$
(405
)
$
(3,956
)
$
1,241
OTHER COMPREHENSIVE INCOME (LOSS), net of tax:
Unrealized gain (loss) on marketable securities, net of tax
(278
)
—
—
—
(278
)
Reclassification adjustments for impairment of equity securities, net of tax
—
—
—
—
—
COMPREHENSIVE INCOME (LOSS)
$
963
$
4,361
$
(405
)
$
(3,956
)
$
963
(1) Excludes amortization.
24
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED
MARCH 31, 2019
In thousands
Coeur Mining, Inc.
Guarantor Subsidiaries
Non-Guarantor Subsidiaries
Eliminations
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Cash provided by (used in) activities of continuing operations
(30,395
)
8,468
(11,069
)
21,150
(11,846
)
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
(30,395
)
8,468
(11,069
)
21,150
(11,846
)
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures
(38
)
(14,431
)
(12,969
)
—
(27,438
)
Proceeds from the sale of assets
—
753
94
—
847
Sales of investments
1,168
—
—
—
1,168
Other
1,803
—
(62
)
—
1,741
Investments in consolidated subsidiaries
21,015
—
135
(21,150
)
—
Cash provided by (used in) activities of continuing operations
23,948
(13,678
)
(12,802
)
(21,150
)
(23,682
)
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
23,948
(13,678
)
(12,802
)
(21,150
)
(23,682
)
CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of notes and bank borrowings, net of issuance costs
15,000
—
—
—
15,000
Payments on debt, capital leases, and associated costs
(15,000
)
(4,387
)
(2,969
)
—
(22,356
)
Net intercompany financing activity
10,226
(5,357
)
(4,869
)
—
—
Other
(3,364
)
—
—
—
(3,364
)
Cash provided by (used in) activities of continuing operations
6,862
(9,744
)
(7,838
)
—
(10,720
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
6,862
(9,744
)
(7,838
)
—
(10,720
)
Effect of exchange rate changes on cash and cash equivalents
—
3
198
—
201
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
415
(14,951
)
(31,511
)
—
(46,047
)
Cash, cash equivalents and restricted cash at beginning of period
12,747
25,532
79,790
—
118,069
Cash, cash equivalents and restricted cash at end of period
$
13,162
$
10,581
$
48,279
$
—
$
72,022
25
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
THREE MONTHS ENDED
MARCH 31, 2018
In thousands
Coeur Mining, Inc.
Guarantor Subsidiaries
Non-Guarantor Subsidiaries
Eliminations
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
Cash provided by (used in) activities of continuing operations
$
(7,938
)
$
5,395
$
22,040
$
(3,956
)
15,541
Cash provided by (used in) activities of discontinued operations
—
—
(2,690
)
—
(2,690
)
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
(7,938
)
5,395
19,350
(3,956
)
12,851
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures
(83
)
(14,341
)
(27,921
)
—
(42,345
)
Proceeds from the sale of assets
—
60
—
—
60
Purchase of investments
(361
)
—
—
—
(361
)
Sales of investments
1,067
552
—
—
1,619
Other
—
—
(65
)
—
(65
)
Investments in consolidated subsidiaries
(4,162
)
37
169
3,956
—
Cash provided by (used in) activities of continuing operations
(3,539
)
(13,692
)
(27,817
)
3,956
(41,092
)
Cash provided by (used in) activities of discontinued operations
—
—
(28,470
)
—
(28,470
)
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
(3,539
)
(13,692
)
(56,287
)
3,956
(69,562
)
CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of notes and bank borrowings
15,000
—
52,577
—
—
15,000
Payments on debt, capital leases, and associated costs
—
(2,395
)
(16,054
)
—
(18,449
)
Net intercompany financing activity
(20,381
)
(10,946
)
31,327
—
—
Other
(4,606
)
—
—
—
(4,606
)
Cash provided by (used in) activities of continuing operations
(9,987
)
(13,341
)
15,273
—
(8,055
)
Cash provided by (used in) activities of discontinued operations
—
—
(22
)
—
(22
)
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
(9,987
)
(13,341
)
15,251
—
(8,077
)
Effect of exchange rate changes on cash and cash equivalents
—
2
555
—
557
Less net cash provided by (used in) discontinued operations
—
—
(32,930
)
—
(32,930
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
(21,464
)
(21,636
)
11,799
—
(31,301
)
Cash and cash equivalents at beginning of period
56,033
52,239
95,130
—
203,402
Cash and cash equivalents at end of period
$
34,569
$
30,603
$
106,929
$
—
$
172,101
26
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
NOTE 17 – COMMITMENTS AND CONTINGENCIES
Palmarejo Gold Stream
Coeur Mexicana, S.A. de C.V. (“Coeur Mexicana”), a subsidiary of Coeur, sells
50%
of Palmarejo gold production (excluding production from certain properties acquired in 2015) to a subsidiary of Franco-Nevada Corporation (“Franco-Nevada”) under a gold stream agreement for the lesser of
$800
or spot price per ounce. In 2015, Coeur Mexicana received a
$22.0 million
deposit toward future deliveries under the gold stream agreement. In accordance with generally accepted accounting principles, although Coeur Mexicana has satisfied its contractual obligation to repay the deposit to Franco-Nevada, the deposit is accounted for as deferred revenue and is recognized as revenue on a units of production basis as ounces are sold to Franco-Nevada. As of March 31, 2019 the remaining unamortized balance was
$12.5 million
, which is included in
Accrued liabilities and other
and
Other long-term liabilities
on the Condensed Consolidated Balance Sheet.
Silvertip Contingent Consideration
A total of up to
$50.0 million
of contingent consideration, payable in cash and common stock, is payable in conjunction with the Silvertip Acquisition. The contingent consideration is based on the achievement of
two
milestones, which the Company has determined to be probable at March 31, 2019. The first milestone payment of
$25.0 million
is contingent upon receipt of a permit expansion for a sustained mining and milling rate of
1,000
tonnes per day (the “Permit contingent consideration”). The permit application was required to be submitted to the British Columbia Ministry of Energy and Mining no later than June 2018 and was submitted on April 30, 2018. As of March 31, 2019, the Company included the $25.0 million Permit contingent consideration in
Accrued liabilities and other
on the Condensed Consolidated Balance Sheet. The second milestone payment of up to
$25.0 million
million is contingent upon the amount of resource tonnes added as of December 31, 2019. The former JDS Silver Holdings Ltd. shareholders will receive
$5.0 million
for a total resource of at least
2.5 million
tonnes and
$5.0 million
for every
0.3 million
tonnes over
2.5 million
tonnes, up to
3.7 million
tonnes (the “Resource contingent consideration”). The maximum payment of
$25.0 million
can be earned if the total resource (including reserves) reaches
3.7 million
tonnes. The Silvertip mine’s total resource (including reserves) was approximately 3.3 million tonnes at December 31, 2018, of which 0.5 million tonnes are classified as inferred resources which are not included in the Company’s mineralized material total reported in the 2018 10-K. As of March 31, 2019, the Company included the $25.0 million Resource contingent consideration in
Accrued liabilities and other
on the Condensed Consolidated Balance Sheet.
NOTE 18 – DISCONTINUED OPERATIONS
In December 2017, the Company and certain of its subsidiaries entered into a definitive agreement (as amended, the “Manquiri Agreement”) to sell all of the outstanding capital stock of Empresa Minera Manquiri S.A. (“Manquiri”), which is the operator of the San Bartolomé mine and processing facility (the “Manquiri Divestiture”).On February 28, 2018, the Manquiri Divestiture was completed, and, in accordance with the Manquiri Agreement, the capital stock in Manquiri was sold to Ag-Mining Investments, AB, a privately-held Swedish company (the “Buyer”), in exchange for, among other items, (A) 2.0% net smelter returns royalty on all metals processed through the San Bartolomé mine’s processing facility (the “NSR”) and (B) promissory notes payable by the Buyer with an aggregate principal amount equal to $27.6 million (the “Manquiri Notes Receivable”). In September 2018, the Company entered into a letter agreement (“Letter Agreement”) with the Buyer pursuant to which the total aggregate principal amount of the Manquiri Notes Receivable (as described in the 2018 10-K) was reduced to $25.0 million, and the Buyer made a concurrent cash payment of $15.0 million to the Sellers in respect of the Manquiri Notes Receivable. In addition, the Company also agreed to suspend the quarterly payments in respect of the NSR until October 15, 2019 and to forgo any rights to any value added tax refunds collected or received by Manquiri.
On February 28, 2019, the parties executed a letter agreement (the “February Letter Agreement”), which amended certain terms of the Manquiri Agreement. Pursuant to the February Letter Agreement, the Buyer agreed to accelerate repayment of the remaining aggregate $6.0 million owed under the Manquiri Notes Receivable, by making a concurrent cash payment of $2.0 million to the Company in respect of the Manquiri Notes Receivable and agreeing to pay the remaining $4.0 million outstanding principal amount in two equal installments on March 31, 2019 and April 30, 2019, both of which were received. As of the date of the entry into the February Letter Agreement, the remaining obligations under the Manquiri Agreement (including post-closing indemnification obligations) terminated. The Company recorded a
$5.7 million
gain on the sale Manquiri following the release of the indemnification liability (associated with termination of post-closing indemnification obligations) pursuant to the February Letter Agreement.
In addition, pursuant to the February Letter Agreement, until October 31, 2019 (the “Option Period”) the Buyer has a non-exclusive option (the “Option”) to either purchase or terminate its obligations to pay the NSR, by making a payment to Coeur of $4.8 million (the “NSR Payment Amount”). During the Option Period, the Company’s rights in respect of receipt of the NSR are suspended. If the Buyer does not exercise the Option and pay the NSR Payment Amount to Coeur during the Option Period,
27
Coeur Mining, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
or if Coeur transfers the NSR to a third party, Buyer’s obligations to pay the NSR will resume for the quarterly period beginning on July 1, 2019 and ending September 30, 2019, and such payment shall be payable by the expiration of the Option Period.
The sale of Manquiri and the San Bartolomé mine had a significant effect on the Company's results and operations. Accordingly, San Bartolomé’s operations for the three months ended March 31, 2019 and 2018 are classified on the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) as
Income (loss) from discontinued operations
. The major classes of line items constituting the pretax profit or loss for the three months ended March 31, 2019 and 2018 are as follows (in thousands):
Three Months Ended March 31,
2019
2018
Revenue
$
—
$
12,346
COSTS AND EXPENSES
Costs applicable to sales
(1)
—
12,269
General and administrative
—
41
Pre-development, reclamation, and other
—
265
OTHER INCOME (EXPENSE), NET
Interest expense, net of capitalized interest
—
(3
)
Other, net
—
(260
)
Pretax profit (loss) on discontinued operations related to major classes of pretax profit (loss)
—
(492
)
Pretax gain on the disposal of the discontinued operation
5,693
1,525
Total pretax gain or loss on discontinued operations
5,693
1,033
Income and mining tax (expense) benefit
—
(483
)
Income (loss) from discontinued operations
$
5,693
$
550
(1) Excludes amortization.
Net cash used in operating activities from San Bartolomé were
$2.7 million
for the three months ended March 31, 2018. Net cash used in investing activities from San Bartolomé were
$28.5 million
for the three months ended March 31, 2018
NOTE 19 – ADDITIONAL BALANCE SHEET DETAIL AND SUPPLEMENTAL CASH FLOW INFORMATION
Accrued liabilities and other consist of the following:
In thousands
March 31, 2019
December 31, 2018
Accrued salaries and wages
$
16,190
$
22,229
Income and mining taxes
8,825
16,474
Silvertip contingent consideration
49,455
25,000
Accrued operating costs
6,179
13,688
Taxes other than income and mining
2,974
3,639
Accrued interest payable
5,173
1,589
Operating lease liabilities
13,340
$
—
Accrued liabilities and other
$
102,136
$
82,619
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the statement of financial position that sum to the total of the same such amounts shown in the statement of cash flows for the three months ended March 31, 2019 and 2018:
In thousands
March 31, 2019
March 31, 2018
Cash and cash equivalents
$
69,033
$
159,643
Restricted cash equivalents
2,989
12,458
Total cash, cash equivalents and restricted cash shown in the statement of cash flows
$
72,022
$
172,101
28
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following Management’s Discussion and Analysis (“MD&A”) provides information that management believes is relevant to an assessment and understanding of the consolidated financial condition and results of operations of Coeur Mining, Inc. and its subsidiaries (collectively the “Company”, “our”, or “we”). We use certain non-GAAP financial performance measures in our MD&A. For a detailed description of these measures, please see “Non-GAAP Financial Performance Measures” at the end of this item. We provide
Costs applicable to sales
(“CAS”) split, referred to as the co-product method, based on revenue contribution for Palmarejo, Rochester and Silvertip and based on the primary metal, referred to as the by-product method, for Wharf. Revenue from secondary metal, silver at Wharf, is treated as a cost credit.
Overview
We are primarily a gold and silver producer with five operating mines located in the United States, Canada and Mexico and several exploration projects in North America.
First Quarter 2019 Highlights
•
Lower gold and silver grades attributable to mine sequencing led to lower gold and silver production and higher costs applicable to sales per gold and silver ounce at Palmarejo. Palmarejo’s La Nacion deposit, located between the Independencia and Guadalupe underground mines, remains on-schedule to commence production in the second half of 2019.
•
Rochester gold and silver production decreased and costs applicable to sales per gold and silver ounce increased driven by lower ore placement rates due to adverse weather conditions and decommissioning of the crusher as part of the high pressure grinding roll, or HGPR, crushing unit project. HGPR construction remains on-budget and on-schedule. Commissioning activities are now underway and the impact on silver recovery rates is expected to be seen beginning mid-year with full ramp-up expected during the third quarter.
•
Kensington gold production increased and costs applicable to sales per gold ounce remained comparable. The higher grade Jualin mine, which reached commercial production in December, supplemented existing ore sources at Kensington in the first quarter of 2019 and is expected to contribute to increased production and lower costs applicable to sales per gold ounce for the remainder of 2019. Mining activities at Jualin shifted focus from ore development to full production, allowing for longhole stope production at Jualin in future quarters. Ore from Jualin accounted for approximately
10%
of Kensington’s gold production during the quarter and had an average grade of 0.41 ounces per ton. Jualin is expected to account for approximately 20% of Kensington’s total production in 2019.
•
Wharf first quarter gold production reflects the impact of lower grade tons placed in the prior quarter. Costs applicable to sales per gold ounce increased in the first quarter of 2019 as a result of higher equipment rental and consumable costs.
•
Production at Silvertip, which commenced commercial production in September 2018, was higher driven by higher tons milled. The mill exceeded 1,100 tpd (1,000 metric tonnes per day (“mtpd”)) intermittently in March and averaged approximately 843 tpd (765 mtpd), excluding two days of scheduled maintenance. Average head grades, recovery rates and concentrate grades are expected to continue trending higher as mill availability improves and newly-mined higher grade material is processed. Current areas of focus include (i) sustaining consistent levels of mill availability to allow for recovery rate optimization, (ii) accelerating underground development rates to enhance mining flexibility and access to higher grade ore, and (iii) workforce training and retention.
29
Selected Financial and Operating Results
Three Months Ended March 31,
In thousands
2019
2018
Financial Results from Continuing Operations:
Gold sales
$
106,764
$
110,474
Silver sales
$
40,114
$
52,793
Zinc sales
$
5,634
$
—
Lead sales
$
2,358
$
—
Consolidated Revenue
$
154,870
$
163,267
Net income (loss)
$
(24,894
)
$
691
Net income (loss) per share, diluted
$
(0.12
)
$
0.00
Adjusted net income (loss)
(1)
$
(22,958
)
$
342
Adjusted net income (loss) per share, diluted
(1)
$
(0.11
)
$
0.00
EBITDA
(1)
$
14,778
$
49,382
Adjusted EBITDA
(1)
$
26,104
$
49,186
Operating Results from Continuing Operations:
Gold ounces produced
78,336
85,383
Silver ounces produced
2,490,434
3,182,110
Zinc pounds produced
3,719,013
—
Lead pounds produced
3,076,845
—
Gold ounces sold
85,326
87,153
Silver ounces sold
2,635,015
3,160,913
Zinc pounds sold
4,723,069
—
Lead pounds sold
2,747,847
—
Average realized price per gold ounce
$
1,251
$
1,268
Average realized price per silver ounce
$
15.22
$
16.70
Average realized price per zinc pound
$
1.50
$
—
Average realized price per lead pound
$
0.92
$
—
Financial and Operating Results from Discontinued Operations:
(2)
Income (loss) from discontinued operations
$
5,693
$
550
Silver ounces produced
—
643,078
Gold ounces produced
—
78
Silver ounces sold
—
704,479
Gold ounces sold
—
292
(1)
See “Non-GAAP Financial Performance Measures.”
(2)
Reported production and financial results for the three months ended March 31, 2018 include operations through February 28, 2018.
30
Consolidated Financial Results
Three Months Ended March 31, 2019
compared to
Three Months Ended March 31, 2018
Revenue
Revenue decreased by
$8.4 million
as a result of fewer gold (
2%
) and silver (
17%
) ounces sold coupled with a
1%
and
9%
decrease
in average realized gold and silver prices, respectively, partially offset by sales from Silvertip, which commenced commercial production in September 2018. The Company sold
85,326
gold ounces,
2.6 million
silver ounces,
4.7 million
zinc pounds and
2.7 million
lead pounds compared to
87,153
gold ounces and
3.2 million
silver ounces in the prior year. Gold contributed
68%
of sales, silver contributed
26%
, zinc contributed
4%
and lead contributed less than
2%
, compared to
68%
of sales from gold and
32%
from silver.
The following table summarizes consolidated metal sales:
Three Months Ended March 31,
Increase
Percent
In thousands
2019
2018
(Decrease)
Change
Gold sales
$
106,764
$
110,474
$
(3,710
)
(3
)%
Silver sales
40,114
52,793
(12,679
)
(24
)%
Zinc sales
5,634
—
5,634
100
%
Lead sales
2,358
—
2,358
100
%
Metal sales
$
154,870
$
163,267
$
(8,397
)
(5
)%
Costs Applicable to Sales
Costs applicable to sales
increased
primarily due to sales at Silvertip, a
$15.4 million
write-down of inventory at Silvertip and higher per unit costs at all operating sites. For 2019, unit costs are expected to remain within the guidance ranges disclosed in the 2018 10-K. For a complete discussion of costs applicable to sales, see
Results of Operations
below.
Amortization
Amortization
increased
$11.1 million
, or
36%
, resulting from the inclusion of Silvertip and higher sales at Kensington.
Expenses
General and administrative expenses
increased
$0.7 million
, or
8%
, primarily due to higher professional services costs.
Exploration expense
decreased
$3.0 million
, or
44%
, as a result of lower near-mine exploration costs at Palmarejo and Kensington, as well as lower greenfields explorations expense in Mexico partially offset by exploration expense at the recently-acquired Sterling and Crown deposits located in southern Nevada. The Company completed 27,724 feet (8,450 meters) of resource expansion drilling and 62,402 feet (19,020 meters) of resource infill drilling in the first quarter of 2019 compared to 109,983 feet (33,523 meters) of resource expansion drilling and 85,058 feet (25,926 meters) of resource infill drilling in the first quarter of 2018. Exploration activities in the first quarter of 2019 focused on targets at Palmarejo, Kensington and the Sterling Gold Project. Drill programs at Rochester, Wharf and Silvertip are scheduled to resume in the second quarter.
Pre-development, reclamation, and other expenses
increased
$0.2 million
, or
5%
, stemming from higher asset retirement obligation accretion expense at Silvertip.
Other Income and Expenses
Fair value adjustments, net, increased to
$9.1 million
from
$4.7 million
as a result of favorable fair value adjustments related to the Company’s equity investment in Metalla Royalty & Streaming Ltd, which has an estimated fair value of
$23.9 million
at March 31, 2019.
Interest expense (net of capitalized interest of
$0.7 million
)
increased
to
$6.5 million
from
$6.0 million
, due to higher average debt levels related to the RCF.
31
Income and Mining Taxes
During the first quarter of 2019, the Company reported estimated income and mining tax
benefit
of approximately
$8.7 million
resulting in an effective tax rate of
25.8%
. This compares to income tax
expense
of
$11.9 million
or an effective tax rate of
94.5%
during the first quarter of 2018.
The following table summarizes the components of the Company’s income (loss) before tax and income and mining tax (expense) benefit:
Three Months Ended March 31,
2019
2018
In thousands
Income (loss) before tax
Tax (expense) benefit
Income (loss) before tax
Tax (expense) benefit
United States
$
(6,047
)
$
(2,162
)
$
1,187
$
517
Canada
(26,525
)
9,792
—
—
Mexico
(772
)
1,024
13,126
(13,222
)
Other jurisdictions
(208
)
4
(1,673
)
756
$
(33,552
)
$
8,658
$
12,640
$
(11,949
)
The comparability of the Company’s income and mining tax (expense) benefit and effective tax rate for the reported periods was impacted by multiple factors, primarily: (i) variations in our income before income taxes; (ii) geographic distribution of that income; (iii) foreign exchange rates; (iv) mining taxes and (v) the non-recognition of tax assets. Therefore, the effective tax rate will fluctuate, sometimes significantly, period to period.
A valuation allowance is provided for deferred tax assets for which it is more likely than not that the related tax benefits will not be realized. The Company analyzes its deferred tax assets and, if it is determined that the Company will not realize all or a portion of its deferred tax assets, it will record or increase a valuation allowance. Conversely, if it is determined that the Company will ultimately be more likely than not able to realize all or a portion of the related benefits for which a valuation allowance has been provided, all or a portion of the related valuation allowance will be reduced. There are a number of factors that impact the Company’s ability to realize its deferred tax assets. For additional information, please see the section titled “Risk Factors” in the 2018 10-K.
Net Income (Loss) from Continuing Operations
Net
loss
from continuing operations was
$24.9 million
, or
$0.12
per share, compared to net
income
of
$0.7 million
, or
$0.00
per share. The
decrease
in net income from continuing operations was driven by lower sales and higher operating costs which included a write-down of $
15.4 million
at Silvertip of metal inventory as a result of lower than expected production levels. Adjusted net loss was
$23.0 million
, or
$0.11
per share, compared to adjusted net income of
$0.3 million
, or
$0.00
per share (see “Non-GAAP Financial Performance Measures”).
Net Income (loss) from Discontinued Operations
In respect of San Bartolomé’s operating results, income
increased
$5.1 million
. In February 2019, the Company recorded an adjustment to the gain from the Manquiri Divestiture following the release of a liability associated with the Company’s post-closing indemnification obligations which were extinguished pursuant to the February Letter Agreement.
2019 Guidance Framework
The Company’s 2019 production and CAS guidance remains unchanged from its original guidance disclosed in the 2018 10-K.
32
Results of Continuing Operations
Palmarejo
Three Months Ended March 31,
2019
2018
Tons milled
378,987
359,893
Average gold grade (oz/t)
0.07
0.10
Average silver grade (oz/t)
4.64
6.88
Average recovery rate – Au
83.4
%
80.4
%
Average recovery rate – Ag
72.8
%
81.4
%
Gold ounces produced
23,205
29,896
Silver ounces produced
1,278,283
2,013,239
Gold ounces sold
27,394
30,888
Silver ounces sold
1,405,409
2,030,703
Costs applicable to sales per gold ounce
(1)
$
716
$
519
Costs applicable to sales per silver ounce
(1)
$
9.70
$
7.43
(1)
See Non-GAAP Financial Performance Measures.
Three Months Ended March 31, 2019
compared to
Three Months Ended March 31, 2018
Gold and silver production decreased
22%
and
37%
, respectively, resulting from lower silver and gold grades attributable to mine sequencing, which in turn contributed to a
38%
and
31%
increase in costs applicable to sales per gold and silver ounce, respectively. Metal sales were
$53.2 million
, or
34%
of Coeur’s metal sales, compared with
$70.0 million
, or
43%
of Coeur’s metal sales. Amortization decreased to
$14.5 million
primarily due to lower ounces sold. Capital expenditures remained comparable at
$8.7 million
and were focused on underground development at Guadalupe, Independencia and La Nacion, conversion drilling and a new thickener that is expected to increase gold and silver recovery rates.
Rochester
Three Months Ended March 31,
2019
2018
Tons placed
2,667,559
4,351,131
Average gold grade (oz/t)
0.003
0.003
Average silver grade (oz/t)
0.46
0.54
Gold ounces produced
8,256
11,487
Silver ounces produced
959,905
1,157,026
Gold ounces sold
8,511
11,163
Silver ounces sold
1,000,453
1,119,227
Costs applicable to sales per gold ounce
(1)
$
1,108
$
947
Costs applicable to sales per silver ounce
(1)
$
13.02
$
11.85
(1)
See Non-GAAP Financial Performance Measures.
Three Months Ended March 31, 2019
compared to
Three Months Ended March 31, 2018
Gold and silver production decreased
28%
and
17%
, respectively, due to reduced placement rates caused by adverse weather conditions and the planned decommissioning of a crusher as part of the HPGR project in the second half of 2018. Metal sales were
$26.4 million
, or
17%
of Coeur’s metal sales, compared with
$33.5 million
, or
21%
of Coeur’s metal sales. Costs applicable to sales per gold and silver ounce increased
17%
and
10%
, respectively, due to lower production. Capital expenditures increased to
$4.6 million
from
$2.6 million
due to higher HPGR unit and POA 11 capital expenditures.
33
Kensington
Three Months Ended March 31,
2019
2018
Tons milled
164,332
158,706
Average gold grade (oz/t)
0.20
0.17
Average recovery rate
90.2
%
94.0
%
Gold ounces produced
29,973
26,064
Gold ounces sold
$
31,335
$
27,763
Costs applicable to sales per gold ounce
(1)
$
1,027
$
1,010
(1)
See Non-GAAP Financial Performance Measures.
Three Months Ended March 31, 2019
compared to
Three Months Ended March 31, 2018
Gold production
increased
15%
due to higher mill throughput resulting from Jualin mine production. Metal sales were
$40.3 million
, or
26%
of Coeur’s metal sales, compared to
$36.3 million
, or
22%
of Coeur’s metal sales. Costs applicable to sales per gold ounce were comparable primarily due to planned equipment rebuilds in the first quarter of 2019. Amortization increased to
$11.7 million
from
$6.7 million
due to higher gold ounces sold. Capital expenditures decreased to
$9.4 million
resulting from decreased underground development at Kensington, Jualin and Raven and lower mining equipment expenditures.
Wharf
Three Months Ended March 31,
2019
2018
Tons placed
1,090,510
1,076,395
Average gold grade (oz/t)
0.020
0.022
Gold ounces produced
16,902
17,936
Silver ounces produced
13,484
11,845
Gold ounces sold
18,086
17,339
Silver ounces sold
14,052
10,983
Costs applicable to sales per gold ounce
(1)
$
950
$
868
(1)
See Non-GAAP Financial Performance Measures.
Three Months Ended March 31, 2019
compared to
Three Months Ended March 31, 2018
Gold production reflects the impact of lower grade tons placed in the prior quarter. Metal sales were
$24.0 million
, or
16%
of Coeur’s metal sales, compared to
$23.4 million
, or
14%
of Coeur’s metal sales. Costs applicable to sales per gold ounce
increased
9%
due to higher equipment rental and consumable costs. Amortization remained comparable at
$2.7 million
despite higher gold ounces sold due to lower amortizable mineral interests. Capital expenditures remained comparable at
$0.4 million
.
34
Silvertip
Three Months Ended March 31,
2019
2018
Tons milled
62,051
—
Average silver grade (oz/t)
5.50
—
Average zinc grade (%)
5.9
%
—
Average lead grade (%)
3.7
%
—
Average recovery rate – Ag
69.9
%
Average recovery rate – Zn
50.5
%
Average recovery rate – Pb
66.8
%
Silver ounces produced
238,762
—
Zinc pounds produced
3,719,013
—
Lead pounds produced
3,076,845
—
Silver ounces sold
$
215,101
$
—
Zinc pounds sold
$
4,723,069
$
—
Lead pounds sold
$
2,747,847
$
—
Costs applicable to sales per silver ounce
(1)
$
33.12
$
—
Costs applicable to sales per zinc pound
(1)
$
2.85
$
—
Costs applicable to sales per lead ounce
(1)
$
2.11
$
—
(1)
See Non-GAAP Financial Performance Measures.
Three Months Ended March 31, 2019
compared to
Three Months Ended March 31, 2018
In September 2018, Silvertip commenced commercial production. Metal sales were
$10.9 million
, or
7%
of Coeur’s metal sales. Costs applicable to sales per ounce were impacted by a
$15.4 million
write-down of metal inventory as a result of lower than expected production levels, grades and recovery rates. Amortization was
$8.4 million
. Capital expenditures decreased to
$4.1 million
from
$18.6 million
due to pre-production capitalization in 2018. Capital expenditures focused on underground development and the 220-person camp that was opened to employees in March 2019.
35
Liquidity and Capital Resources
At March 31, 2019, the Company had
$72.0 million
of cash, cash equivalents and restricted cash and
$115.0 million
available under the RCF. Cash and cash equivalents decreased
$46.0 million
in the
three months ended March 31, 2019
primarily due to lower gold and silver prices, lower gold and silver ounces sold, Silvertip operating costs and mining tax payments at Palmarejo, partially offset by lower capital expenditures at Silvertip. The amount available of
$115.0 million
under the RCF was the same at March 31, 2019 as it was at December 31, 2018.
Cash Provided by (Used in) Operating Activities from Continuing Operations
Net cash
used in
operating activities for the three months ended March 31, 2019 was
$11.8 million
, compared to net cash provided by operating activities for the three months ended March 31, 2018 of
$15.5 million
. Adjusted EBITDA from continuing operations was
$26.1 million
, compared to
$49.2 million
(see “Non-GAAP Financial Performance Measures”). Net cash provided by (used in) operating activities was impacted by the following key factors for the applicable periods:
Three Months Ended March 31,
In thousands
2019
2018
Cash flow before changes in operating assets and liabilities
$
21,466
$
33,440
Changes in operating assets and liabilities:
Receivables
(5,735
)
(1,691
)
Prepaid expenses and other
(2,684
)
(5,635
)
Inventories
(18,821
)
(8,708
)
Accounts payable and accrued liabilities
(6,072
)
(1,865
)
Cash provided by (used in) continuing operating activities
$
(11,846
)
$
15,541
Cash provided by (used in) operating activities
decreased
$27.4 million
in the
three months ended March 31, 2019
, in line with the Company’s expectations, compared to the
three months ended March 31, 2018
, primarily due to
lower
sales of gold and silver (
2%
and
17%
, respectively). In addition, cash provided by (used in) operating activities was impacted by lower than anticipated production at Silvertip that resulted in a
$15.4 million
write-down of metals inventory, as well as income and mining tax payments made by Coeur Mexicana in the first quarter of 2019 and timing of VAT collections. Revenue for the
three months ended March 31, 2019
decreased
$8.4 million
, of which
$6.1 million
was due to
lower
average realized prices and
$2.3 million
was due to lower volume of sales.
Cash Used in Investing Activities from Continuing Operations
Net cash
used in
investing activities in the
three months ended March 31, 2019
was
$23.7 million
compared to net cash
used in
investing activities of
$41.1 million
in the
three months ended March 31, 2018
. Cash used in investing activities decreased primarily due to pre-production capital spending at Silvertip in 2018. The Company had capital expenditures of
$27.4 million
in the
three months ended March 31, 2019
compared with
$42.3 million
in the
three months ended March 31, 2018
. Capital expenditures in the
three months ended March 31, 2019
were primarily related to underground development at Silvertip, Palmarejo, and Kensington, a new 220-person camp at Silvertip and the HPGR unit at Rochester. Capital expenditures in the
three months ended March 31, 2018
were primarily related to pre-production capital spending at Silvertip and underground development at Silvertip, Palmarejo, and Kensington.
Cash Provided by (Used in) Financing Activities from Continuing Operations
Net cash
used in
financing activities in the
three months ended March 31, 2019
increased to
$10.7 million
compared to net cash
used in
financing activities of
$8.1 million
in the
three months ended March 31, 2018
as a result of higher finance lease payments. During the
three months ended March 31, 2019
, the Company borrowed and repaid $15.0 million, from the RCF. During the
three months ended March 31, 2018
, the Company borrowed $15.0 million from the RCF to repay a Silvertip-related debt obligation.
Critical Accounting Policies and Accounting Developments
Please see Note 2 -- Summary of Significant Accounting Policies contained in the 2018 10-K and in Note 2 - Summary of Significant Accounting Policies contained in this Report for the Company’s critical accounting policies and estimates.
36
Other Liquidity Matters
We believe that our liquidity and capital resources in the U.S. are adequate to fund our U.S. operations and corporate activities. The Company has asserted indefinite reinvestment of earnings from its Mexican operations as determined by management’s judgment about and intentions concerning the future operations of the Company. The Company does not believe that the amounts reinvested will have a material impact on liquidity.
In order to reduce future cash interest payments and/or amounts due at maturity or upon redemption, from time to time we may repurchase certain of our debt securities for cash or in exchange for other securities, which may include secured or unsecured notes or equity, in each case in open market or privately negotiated transactions. We regularly engage in conversations with our bondholders and evaluate any such transactions in light of prevailing market conditions, liquidity requirements, contractual restrictions, and other factors. The amounts involved may be significant and any such transactions may occur at a substantial discount to the debt securities’ face amount.
On April 30, 2019, the Company and Bank of America, N.A., as administrative agent for the RCF lenders, entered into the Amendment. Among other items, the Amendment (1) modifies the financial covenants to (A) provide greater flexibility under the consolidated net leverage ratio requirement through the September 30, 2019 test date, with the ratio returning to the original level as outlined in the RCF starting with the December 31, 2019 test date, and (B) include an additional financial covenant tied to senior secured leverage and (2) increases the interest rate on borrowings under the RCF by 0.75% during periods of elevated consolidated net leverage.
Non-GAAP Financial Performance Measures
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meaning prescribed by generally accepted accounting principles (“GAAP”). Unless otherwise noted, we present the Non-GAAP financial measures of our continuing operations in the tables below. For additional information regarding our discontinued operations, see Note 18 -- to the Condensed Consolidated Financial Statements. These measures should not be considered in isolation or as a substitute for performance measures prepared in accordance with GAAP.
Adjusted Net Income (Loss)
Management uses
Adjusted net income (loss)
to evaluate the Company’s operating performance, and to plan and forecast its operations. The Company believes the use of
Adjusted net income (loss)
reflects the underlying operating performance of our core mining business and allows investors and analysts to compare results of the Company to similar results of other mining companies. Management’s determination of the components of
Adjusted net income (loss
) are evaluated periodically and is based, in part, on a review of non-GAAP financial measures used by mining industry analysts. The tax effect of adjustments are based on statutory tax rates and the Company’s tax attributes, including the impact through the Company’s valuation allowance. The combined effective rate of tax adjustments may not be consistent with the statutory tax rates or the Company’s effective tax rate due to jurisdictional tax attributes and related valuation allowance impacts which may minimize the tax effect of certain adjustments and may not apply to gains and losses equally.
Adjusted net income (loss)
is reconciled to
Net income (loss)
in the following table:
37
Three Months Ended March 31,
In thousands except per share amounts
2019
2018
Net income (loss)
$
(19,201
)
$
1,241
(Income) loss from discontinued operations, net of tax
(5,693
)
(550
)
Fair value adjustments, net
(9,120
)
(4,654
)
(Gain) loss on sale of assets and securities
(52
)
241
Interest income on notes receivables
(180
)
(248
)
Silvertip start-up write-down
15,447
—
Foreign exchange loss (gain)
1,256
4,312
Tax effect of adjustments
(1)
(5,415
)
—
Adjusted net income (loss)
$
(22,958
)
$
342
Adjusted net income (loss) per share - Basic
$
(0.11
)
$
0.00
Adjusted net income (loss) per share - Diluted
$
(0.11
)
$
0.00
(1)
For the three months ended March 31, 2019, tax effect of adjustments of
$5.4 million
(-89%) is primarily related to the write-down of Silvertip start-up costs.
EBITDA and Adjusted EBITDA
Management uses
EBITDA
to evaluate the Company’s operating performance, to plan and forecast its operations, and assess leverage levels and liquidity measures. The Company believes the use of
EBITDA
reflects the underlying operating performance of our core mining business and allows investors and analysts to compare results of the Company to similar results of other mining companies.
Adjusted EBITDA
is a measure used in the 2024 Senior Notes Indenture and the RCF to determine our ability to make certain payments and incur additional indebtedness.
EBITDA
and
Adjusted EBITDA
do not represent, and should not be considered an alternative to,
Net income (Loss)
or
Cash Flow from Operations
as determined under GAAP.
Other companies may calculate
Adjusted EBITDA
differently and those calculations may not be comparable to our presentation.
Adjusted EBITDA
is reconciled to
Net income (loss)
in the following table:
38
Three Months Ended March 31,
In thousands except per share amounts
2019
2018
Net income (loss)
$
(19,201
)
$
1,241
(Income) loss from discontinued operations, net of tax
(5,693
)
(550
)
Interest expense, net of capitalized interest
6,454
5,965
Income tax provision (benefit)
(8,658
)
11,949
Amortization
41,876
30,777
EBITDA
14,778
49,382
Fair value adjustments, net
(9,120
)
(4,654
)
Foreign exchange (gain) loss
665
670
(Gain) loss on sale of assets and securities
(52
)
241
Interest income on notes receivables
(180
)
(248
)
Silvertip start-up write-down
15,447
—
Asset retirement obligation accretion
2,943
2,669
Inventory adjustments and write-downs
1,623
1,126
Adjusted EBITDA
$
26,104
$
49,186
Costs Applicable to Sales
Management uses CAS to evaluate the Company’s current operating performance and life of mine performance from discovery through reclamation. We believe these measures assist analysts, investors and other stakeholders in understanding the costs associated with producing gold, silver, zinc and lead, assessing our operating performance and ability to generate free cash flow from operations and sustaining production. These measures may not be indicative of operating profit or cash flow from operations as determined under GAAP. Management believes that allocating CAS to gold, silver, zinc and lead based on gold, silver, zinc and lead metal sales relative to total metal sales best allows management, analysts, investors and other stakeholders to evaluate the operating performance of the Company. Other companies may calculate CAS differently as a result of reflecting the benefit from selling non-silver metals as a by-product credit, converting to silver equivalent ounces, and differences in underlying accounting principles and accounting frameworks such as in International Financial Reporting Standards.
Three Months Ended March 31, 2019
In thousands except per ounce or per pound amounts
Palmarejo
Rochester
Kensington
Wharf
Silvertip
Total
Costs applicable to sales, including amortization (U.S. GAAP)
$
47,772
$
26,491
$
43,902
$
20,073
$
34,811
$
173,049
Amortization
(14,528
)
(4,037
)
(11,727
)
(2,681
)
(8,426
)
(41,399
)
Costs applicable to sales
$
33,244
$
22,454
$
32,175
$
17,392
$
26,385
$
131,650
Metal Sales
Gold ounces
27,394
8,511
31,335
18,086
85,326
Silver ounces
1,405,409
1,000,453
14,052
215,101
2,635,015
Zinc pounds
4,723,069
4,723,069
Lead pounds
2,747,847
2,747,847
Costs applicable to sales
Gold ($/oz)
$
716
$
1,108
$
1,027
$
950
Silver ($/oz)
$
9.70
$
13.02
$
33.12
Zinc ($/lb)
$
2.85
Lead ($/lb)
$
2.11
39
Three Months Ended March 31, 2018
In thousands except per ounce or per pound amounts
Palmarejo
Rochester
Kensington
Wharf
Silvertip
Total
Costs applicable to sales, including amortization (U.S. GAAP)
$
47,420
$
29,136
$
35,347
$
17,966
$
—
$
129,869
Amortization
(16,325
)
(4,831
)
(6,717
)
(2,657
)
—
(30,530
)
Costs applicable to sales
$
31,095
$
24,305
$
28,630
$
15,309
$
—
$
99,339
Inventory Adjustments
8
(471
)
(591
)
(72
)
—
(1,126
)
By-product credit
—
—
—
(183
)
—
(183
)
Adjusted costs applicable to sales
$
31,103
$
23,834
$
28,039
$
15,054
$
—
$
98,030
Metal Sales
Gold ounces
30,888
11,163
27,763
17,339
87,153
Silver ounces
2,030,703
1,119,227
10,983
—
3,160,913
Zinc pounds
—
—
Lead pounds
—
—
Costs applicable to sales
Gold ($/oz)
$
519
$
947
$
1,010
$
868
Silver ($/oz)
$
7.43
$
11.85
$
—
Zinc ($/lb)
$
—
Lead ($/lb)
$
—
40
Cautionary Statement Concerning Forward-Looking Statements
This report contains numerous forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) relating to the Company’s gold, silver, zinc and lead mining business, including statements regarding operations at the Company’s mines, exploration and development efforts, estimated production, costs, capital expenditures, contingent payments for the Silvertip Acquisition, sufficiency of assets, ability to discharge liabilities, liquidity management, financing needs, environmental compliance expenditures, and risk management strategies. Such forward-looking statements are identified by the use of words such as “believes,” “intends,” “expects,” “hopes,” “may,” “should,” “plan,” “projected,” “contemplates,” “anticipates” or similar words. Actual results could differ materially from those projected in the forward-looking statements. The factors that could cause actual results to differ materially from those projected in the forward-looking statements include (i) the risk factors set forth in the “Risk Factors” section of the 2018 10-K, the risks set forth in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, , (ii) 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), (iii) changes in the market prices of gold, silver, zinc and lead and a sustained lower price environment, (iv) the uncertainties inherent in the Company’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, (v) any future labor disputes or work stoppages (involving the Company and its subsidiaries or third parties), (vi) the uncertainties inherent in the estimation of gold, silver, zinc and lead reserves and mineralized material, (vii) changes that could result from the Company’s future acquisition of new mining properties or businesses, (viii) the loss of access to any third-party smelter to whom the Company markets silver and gold, (ix) the effects of environmental and other governmental regulations, (x) the risks inherent in the ownership or operation of or investment in mining properties or businesses in foreign countries, and (xi) the Company’s ability to raise additional financing necessary to conduct its business, make payments or refinance its debt. Readers are cautioned not to put undue reliance on forward-looking statements. The Company disclaims any intent or obligation to update publicly these forward-looking statements, whether as a result of new information, future events or otherwise.
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
The Company is exposed to various market risks as a part of its operations and engages in risk management strategies to mitigate these risks. The Company continually evaluates the potential benefits of engaging in these strategies based on current market conditions. The Company does not actively engage in the practice of trading derivative instruments for profit. Additional information about the Company’s derivative financial instruments may be found in Note 13 -- Derivative Financial Instruments in the notes to the Consolidated Financial Statements. This discussion of the Company’s market risk assessments contains “forward looking statements”. For additional information regarding forward-looking statements and risks and uncertainties that could impact the Company, please refer to Item 2 of this Report - Cautionary Statement Concerning Forward-Looking Statements. Actual results and actions could differ materially from those discussed below.
Gold, Silver, Zinc and Lead Prices
Gold, silver, zinc, and lead prices may fluctuate widely due to numerous factors, such as U.S. dollar strength or weakness, demand, investor sentiment, inflation or deflation, and global mine production. The Company’s profitability and cash flow may be significantly impacted by changes in the market price of gold, silver, zinc, and lead.
Gold, Silver, Zinc and Lead Hedging
To mitigate the risks associated with gold, silver, zinc and lead price fluctuations, the Company may enter into option contracts to hedge future production. The Company had outstanding Asian put and call option contracts in net-zero-cost collar contracts on zinc at December 31, 2018 that settled in January 2019. The Company had no outstanding gold, silver, zinc or lead hedges at
March 31, 2019
.
Provisional Gold and Silver Sales
The Company enters into sales contracts with third-party smelters and refiners which, in some cases, provide for a provisional payment based upon preliminary assays and quoted metal prices. The provisionally priced sales contracts contain an embedded derivative that is required to be separated from the host contract. Depending on the difference between the price at the time of sale and the final settlement price, embedded derivatives are recorded as either a derivative asset or liability. The embedded derivatives do not qualify for hedge accounting and, as a result, are marked to the market gold and silver price at the end of each period from the provisional sale date to the date of final settlement. The mark-to-market gains and losses are recorded in earnings. Changes in gold, silver, zinc and lead prices resulted in provisional pricing mark-to-market gains of
$0.3 million
in the
three months ended March 31, 2019 and 2018
.
41
At
March 31, 2019
, the Company had outstanding provisionally priced sales of
8,178
ounces of gold at an average price of
$1,303
,
0.4 million
ounces of silver at an average price of
$15.11
,
9.1 million
pounds of zinc at an average price of
$1.27
and
4.6 million
pounds of lead at an average price of
$0.91
. A 10% change in realized gold, silver, zinc and lead prices would cause revenue to vary by $3.2 million.
Foreign Currency
The Company operates, or has mineral interests, in several foreign countries including Canada, Mexico, and New Zealand, which exposes it to foreign currency exchange rate risks. Foreign currency exchange rates are influenced by world market factors beyond the Company’s control such as supply and demand for U.S. and foreign currencies and related monetary and fiscal policies. Fluctuations in local currency exchange rates in relation to the U.S. dollar may significantly impact profitability and cash flow.
Foreign Exchange Hedging
To manage foreign currency risk, the Company may enter into foreign exchange forward and/or option contracts when the Company believes such contracts would be beneficial. The Company had no outstanding foreign exchange contracts at
March 31, 2019
.
Interest Rates
Interest Rate Hedging
We may use financial instruments to manage exposures to changes in interest rates on loans, which exposes us to credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is positive, the counterparty owes us, which creates credit risk for us. When the fair value of a derivative contract is negative, we owe the counterparty and, therefore, it does not pose credit risk. We seek to minimize the credit risk in derivative instruments by entering into transactions with what we believe are high-quality counterparties. Market risk is the adverse effect on the value of a financial instrument that results from a change in interest rates. The Company had outstanding interest rate swaps whereby the Company receives a variable rate in exchange for a floating rate at
March 31, 2019
with a contractual term through June 2019 and December 31, 2019. A 10% change in the 1-month LIBOR would cause
Fair value adjustments, net
to vary by $0.1 million.
42
Item 4.
Controls and Procedures
(a)
Disclosure Controls and Procedures
As of the end of the period covered by this quarterly report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and management necessarily applied its judgment in assessing the costs and benefits of such controls and procedures, which by their nature, can provide only reasonable assurance regarding management’s control objectives. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events. Based upon the foregoing, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective and operating to provide reasonable assurance that information required to be disclosed by it in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and to provide reasonable assurance that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
(b)
Management’s Report on Internal Control Over Financial Reporting
Based on an evaluation by the Company’s Chief Executive Officer and Chief Financial Officer, such officers concluded
that there was no change in the Company’s internal control over financial reporting during the three months ended March 31, 2019 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II
Item 1.
Legal Proceedings
See Note 17 -- Commitments and Contingencies in the notes to the Consolidated Financial Statements included herein.
Item 1A.
Risk Factors
Item 1A -- Risk Factors of the 2018 10-K sets forth information relating to important risks and uncertainties that could materially adversely affect the Company’s business, financial condition or operating results.
Item 4.
Mine Safety Disclosures
Information pertaining to mine safety matters is reported in accordance with Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act in Exhibit 95.1 attached to this Form 10-Q.
Item 5.
Other Information
On April 30, 2019, the Company and Bank of America, N.A., as administrative agent for the RCF lenders, entered into the Amendment. Among other items, the Amendment (1) modifies the financial covenants to (A) provide greater flexibility under the consolidated net leverage ratio requirement through the September 30, 2019 test date, with the ratio returning to the original level as outlined in the RCF starting with the December 31, 2019 test date, and (B) include an additional financial covenant tied to senior secured leverage and (2) increases the interest rate on borrowings under the RCF by 0.75% during periods of elevated consolidated net leverage. The foregoing description is a summary only and is qualified in its entirety by the terms of the Amendment, a copy of which is filed as Exhibit 10.2 to this Report and is incorporated by reference into this Item 5.
43
Item 6.
Exhibits
3.1
Amended and Restated Bylaws effective March 8, 2019 (incorporated herein by reference to Exhibit 3.1 to the Registrants Current Report on Form 8-K on March 11, 2019 (File No. 001-08641)).
10.1
Letter Agreement, dated February 28, 2019 by and among Coeur Mining, Inc., a Delaware corporation, Coeur South America Corp., a Delaware corporation, Coeur Explorations, Inc., an Idaho corporation, Empresa Minera Manquiri S.A., a Bolivian sociedad anónima, and Ag-Mining Investments, AB (formerly NewCo 4714 Sweden AB under change of name to Argentum Investment AB) (incorporated herein by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K on March 1, 2019 (File No. 001-08641)).
10.2
Second Amendment to Credit Agreement, dated April 30, 2019, by and among Coeur Mining, Inc., certain subsidiaries of Coeur Mining, Inc., as guarantors, the lenders party thereto and Bank of America, N.A., as administrative agent (filed herewith).
31.1
Certification of the CEO (Filed herewith).
31.2
Certification of the CFO (Filed herewith).
32.1
CEO Section 1350 Certification (Filed herewith).
32.2
CFO Section 1350 Certification (Filed herewith).
95.1
Mine Safety Disclosure (Filed herewith).
101.INS
XBRL Instance Document**
101.SCH
XBRL Taxonomy Extension Schema**
101.CAL
XBRL Taxonomy Extension Calculation Linkbase**
101.DEF
XBRL Taxonomy Extension Definition Linkbase**
101.LAB
XBRL Taxonomy Extension Label Linkbase**
101.PRE
XBRL Taxonomy Extension Presentation Linkbase**
* Management contract or compensatory plan or arrangement.
** The following financial information from Coeur Mining, Inc.'s Quarterly Report on Form 10-Q for the quarter ended March 31, 2019, formatted in XBRL (Extensible Business Reporting Language): Consolidated Statements of Comprehensive Income (Loss), Consolidated Statements of Cash Flows, Consolidated Balance Sheets, and Consolidated Statement of Changes in Stockholders' Equity
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
COEUR MINING, INC.
(Registrant)
Dated
May 1, 2019
/s/ Mitchell J. Krebs
MITCHELL J. KREBS
President and Chief Executive Officer (Principal Executive Officer)
Dated
May 1, 2019
/s/ Thomas S. Whelan
THOMAS S. WHELAN
Senior Vice President and Chief Financial Officer (Principal Financial Officer)
Dated
May 1, 2019
/s/ Ken Watkinson
KEN WATKINSON
Vice President, Corporate Controller and Chief Accounting Officer (Principal Accounting Officer)
44