COEUR D’ALENE, Idaho–(BUSINESS WIRE)–Feb. 21, 2013–
Coeur repurchased nearly
2012 Highlights
- Silver production was 18.0 million ounces, a 6% decrease from 2011.
- Gold production was a record 226,486 ounces, up 3% from 2011.
- Average realized prices were
$30.92 per silver ounce and$1,665 per gold ounce, down 12% for silver and up 7% for gold from 2011. - Net metal sales totaled
$895.5 million , down 12% from 2011. - Operating cash flow1 totaled
$338.7 million , down 25% from 2011. Including changes in working capital, net cash from operating activities was$271.6 million compared with$416.2 million in 2011. - Consolidated cash operating costs1 were
$7.57 per silver ounce compared with$6.31 per silver ounce in 2011. - Kensington’s cash operating costs1 per gold ounce were
$1,358 compared with$1,088 in 2011 and ended 2012 at$950 per ounce during December. - Adjusted earnings1 were
$121.5 million or$1.36 per share, compared with$232.5 million , or$2.60 per share, in 2011. Net income for 2012, which included a non-cash fair market value adjustment of negative$23.5 million , was$48.7 million , or$0.54 per share, compared with net income of$93.5 million , or$1.05 per share, in 2011. - Cash, cash equivalents and short-term investments were
$126.4 million atDecember 31, 2012 , compared with$195.3 million a year ago.
2013 Outlook
- Coeur expects to produce 18.0 – 19.5 million ounces of silver and 250,000 – 265,000 ounces of gold in 2013.
- Cash operating costs1 per ounce are estimated at
$8.00 –$9.00 per silver ounce, assuming a gold by-product price of$1,650 per ounce. Kensington’s cash operating costs1 are estimated at$900 – $950 per gold ounce. - Coeur expects to invest
$40.0 million in exploration with the goal of increasing estimated mineral reserves and resources at year-end 2013.
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |||||
We expect 2013 to be a strong year for Coeur, supported by significant expected growth at
Production at
We are pleased to see positive results at Kensington after taking six months to re-tool the operation to generate consistent performance. We will also invest approximately
Commenting on further 2013 goals, Mr. Krebs said, For good reason, investors are demanding that mining companies demonstrate capital discipline, focus on true value creation, return capital to shareholders, and control costs in order to provide operating leverage to higher metals prices. Our organization is focusing on these priorities and on reducing the risks to our business in order to provide investors a compelling rationale to own our shares. Our key objectives in 2013 are:
- Achieve excellence in employee health and safety, environmental stewardship and community relations.
- Double our efforts to achieve operational consistency and reliability by improving planning, maintenance and execution of our key capital projects.
- Invest in accretive, high-return internal and external growth opportunities – including our own shares – in order to build net asset value and resources on a per share basis.
- Maximize free cash flow by containing operating costs, identifying revenue enhancement opportunities, proactively managing working capital.
- Continue strengthening our organizational structure and management.
- Maintain an aggressive approach toward investing in exploration, which served the Company well in 2012.
Table 1: Financial Highlights (Unaudited) | ||||||||||||||||||||||||||||
(All amounts in millions, except per share amounts, average realized prices and gold ounces sold) | 4Q | 4Q | Quarter | YTD | YTD | YTD | ||||||||||||||||||||||
Sales of Metal | $ | 205.9 | $ | 246.9 | (17 | %) | $ | 895.5 | $ | 1,021.2 | (12 | %) | ||||||||||||||||
Production Costs | $ | 107.4 | $ | 109.1 | (2 | %) | $ | 456.8 | $ | 420.0 | 9 | % | ||||||||||||||||
EBITDA (1) | $ | 86.2 | $ | 119.7 | (28 | %) | $ | 372.4 | $ | 531.3 | (30 | %) | ||||||||||||||||
Adjusted Earnings (1) | $ | 26.2 | $ | 43.2 | (39 | %) | $ | 121.5 | $ | 232.5 | (48 | %) | ||||||||||||||||
Adjusted Earnings Per Share(1) | $ | 0.29 | $ | 0.48 | (40 | %) | $ | 1.36 | $ | 2.60 | (48 | %) | ||||||||||||||||
Net Income | $ | 37.6 | $ | 11.4 | 230 | % | $ | 48.7 | $ | 93.5 | (48 | %) | ||||||||||||||||
Earnings Per Share | $ | 0.42 | $ | 0.13 | 223 | % | $ | 0.54 | $ | 1.05 | (49 | %) | ||||||||||||||||
Operating Cash Flow (1) | $ | 79.2 | $ | 97.5 | (19 | %) | $ | 338.7 | $ | 454.4 | (25 | %) | ||||||||||||||||
Cash From Operating Activities | $ | 61.7 | $ | 87.4 | (29 | %) | $ | 271.6 | $ | 416.2 | (35 | %) | ||||||||||||||||
Capital Expenditures | $ | 21.8 | $ | 40.2 | (46 | %) | $ | 115.6 | $ | 120.0 | (4 | %) | ||||||||||||||||
Cash, Cash Equivalents & Short-Term Investments | $ | 126.4 | $ | 195.3 | (35 | %) | $ | 126.4 | $ | 195.3 | (35 | %) | ||||||||||||||||
Total Debt(1) (net of debt discount) | $ | 48.1 | $ | 121.5 | (60 | %) | $ | 48.1 | $ | 121.5 | (60 | %) | ||||||||||||||||
Weighted Average Shares Issued & Outstanding | 89.1 | 89.5 | | 89.4 | 89.4 | | ||||||||||||||||||||||
Average Realized Price Per Ounce – Silver | $ | 32.52 | $ | 30.87 | 5 | % | $ | 30.92 | $ | 35.15 | (12 | %) | ||||||||||||||||
Average Realized Price Per Ounce – Gold | $ | 1,709 | $ | 1,674 | 2 | % | $ | 1,665 | $ | 1,558 | 7 | % | ||||||||||||||||
Silver Ounces Sold | 3.6 | 5.1 | (29 | %) | 18.0 | 19.1 | (6 | %) | ||||||||||||||||||||
Gold Ounces Sold | 55,565 | 55,308 | | 213,185 | 238,551 | (11 | %) | |||||||||||||||||||||
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |||||
Net metal sales for 2012 decreased from 2011 to
Consolidated production costs were
Higher cash operating costs1 per silver ounce were due to lower production compared with 2011, including low production from Martha, which ceased active mining operations in
Prior to changes in working capital, Coeur generated
Coeur reports a non-U.S. GAAP metric of adjusted earnings1 as a measure of operating income, which excludes non-cash fair value adjustments, other non-cash adjustments, deferred taxes and discontinued operations. Adjusted earnings were
On a U.S. GAAP basis, the Company realized net income of
Fair value adjustments are driven primarily by lower or higher gold prices, which decrease or increase, respectively, the estimated future liabilities related to a gold royalty obligation at Palmarejo.
Capital expenditures were
Cash, cash equivalents and short-term investments were
In
Shares outstanding at the end of 2012 totaled 90.3 million.
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |||||
Table 2: Operational Highlights: Production | |||||||||||||||||||||||||||||||||||||||||||||||||
(silver ounces in thousands) | 4Q 2012 | 4Q 2011 | Quarter | 2012 | 2011 | YTD | |||||||||||||||||||||||||||||||||||||||||||
Silver | Gold | Silver | Gold | Silver | Gold | Silver | Gold | Silver | Gold | Silver | Gold | ||||||||||||||||||||||||||||||||||||||
Palmarejo | 1,554 | 19,998 | 2,690 | 34,108 | (42 | %) | (41 | %) | 8,236 | 106,038 | 9,042 | 125,071 | (9 | %) | (15 | %) | |||||||||||||||||||||||||||||||||
San Bartolomé | 1,343 | | 1,997 | | (33 | %) | n.a. | 5,930 | | 7,501 | | (21 | %) | n.a. | |||||||||||||||||||||||||||||||||||
Rochester | 828 | 12,055 | 373 | 1,993 | 122 | % | 505 | % | 2,801 | 38,066 | 1,392 | 6,276 | 101 | % | 507 | % | |||||||||||||||||||||||||||||||||
Martha | | | 130 | 144 | n.a. | n.a. | 323 | 257 | 530 | 615 | (39 | %) | (58 | %) | |||||||||||||||||||||||||||||||||||
Kensington | | 28,717 | | 13,299 | n.a. | 116 | % | | 82,125 | | 88,420 | n.a. | (7 | %) | |||||||||||||||||||||||||||||||||||
Endeavor | 106 | | 112 | | (5 | %) | n.a. | 734 | | 613 | | 20 | % | n.a. | |||||||||||||||||||||||||||||||||||
Total | 3,831 | 60,770 | 5,302 | 49,544 | (28 | %) | 23 | % | 18,025 | 226,486 | 19,078 | 220,382 | (6 | %) | 3 | % | |||||||||||||||||||||||||||||||||
*Additional operating statistics can be found in the tables in the appendix. | |||||||||||||||||||||||||||||||||||||||||||||||||
Table 3: Operational Highlights: Cash Operating Costs Per Ounce 1 | |||||||||||||||||||||||||||
4Q 2012 | 4Q 2011 | Quarter | 2012 | 2011 | YTD | ||||||||||||||||||||||
Palmarejo | $ | 7.55 | $ | (2.13 | ) | 454 | % | $ | 1.33 | $ | (0.97 | ) | 237 | % | |||||||||||||
San Bartolomé | 13.97 | 9.18 | 52 | % | 11.76 | 9.10 | 29 | % | |||||||||||||||||||
Rochester | 2.17 | 37.99 | (94 | %) | 9.62 | 22.97 | (58 | %) | |||||||||||||||||||
Martha | | 33.75 | n.a. | 49.77 | 32.79 | 52 | % | ||||||||||||||||||||
Endeavor | 19.92 | 14.74 | 35 | % | 17.27 | 18.87 | (8 | %) | |||||||||||||||||||
Total | $ | 8.97 | $ | 6.19 | 45 | % | $ | 7.57 | $ | 6.31 | 20 | % | |||||||||||||||
Kensington | $ | 1,065 | $ | 1,807 | (41 | %) | $ | 1,358 | $ | 1,088 | 25 | % | |||||||||||||||
*Additional operating statistics can be found in the tables in the appendix. | |||||||||||||||||||||||||||
Palmarejo,
- Palmarejo produced 8.2 million ounces of silver and 106,038 ounces of gold in 2012, down 9% and 15%, respectively, compared with 2011.
- Cash operating costs1 per silver ounce of
$1.33 in 2012 compared with negative cash operating costs1 of$0.97 in 2011 were a result of lower production, remediation work in the underground operations, accelerated open pit mining and higher maintenance costs. - Normal mining rates resumed in the underground operation late in the fourth quarter in the upper 76 zone and production from zone 108 commenced as planned. A lower overall mining rate in zone 76 was partially offset by planned mining rates in zone 108, which contains lower grade ore.
- A record 465,498 tons were mined in the open pit in the fourth quarter, a 10% increase from the third quarter 2012 and 45% higher than open pit tons mined in the fourth quarter 2011. Silver grades in the new phase of the pit are expected to increase gradually over 2013.
- A record 563,123 tons of ore processed partially offset lower mill feed grades in 2012. The Palmarejo mill recorded solid recovery rates of 84.2% in silver and 91.4% in gold for the fourth quarter.
- Sales and operating cash flow1 totaled
$442.1 million and$233.1 million , respectively, in 2012, including$79.4 million and$33.2 million in the fourth quarter. Capital expenditures were$38.5 million in 2012. - The Company is optimizing the mine plan for
Guadalupe and will provide operational details during the second half of the year.Guadalupe is expected to commence initial production in the second half of 2013.
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |||||
San Bartolomé,
- Silver production was 5.9 million ounces in 2012, compared with 7.5 million ounces in 2011. Fourth quarter production of 1.3 million ounces of silver decreased from the third quarter due to lower silver grade and downtime resulting from grinding mill maintenance.
- Cash operating costs1 per silver ounce were
$11.76 in 2012 compared to$9.10 in 2011, primarily due to lower production despite flat operational spending. - Sales and operating cash flow1 totaled
$178.0 million and$72.4 million , respectively, in 2012, including$37.0 million and$17.4 million , respectively, in the fourth quarter 2012. Capital expenditures were$25.7 million . - The Company plans to increase mill capacity approximately 15% through an estimated capital expenditure of
$17.0 – $20.0 million . This expansion is expected to increase the mine’s annual production to 6.0 million ounces of silver over the next seven years at reduced cash operating costs per ounce1. Duilio Rivero has joined the Company as General Manager of San Bartolomé. Mr. Rivero was most recently the General Manager atNyrstar’s Campo Morado Mine inMexico . Previously, he was General Manager forNyrstar’s El Toqui mine inChile and for Yamana’s Gualcamayo mine inArgentina . He is a mining engineer with over 20 years of experience in diverse roles in open pit and underground mines inSouth America . Mr. Rivero graduated from theUniversity of San Juan ,Argentina .
Rochester achieved its highest production quarter of the year in the fourth quarter, reaching full year production of 2.8 million silver ounces and 38,066 gold ounces, significantly higher than 2011. Increased production was the result of the first full year of production from a new heap leach pad, which was commissioned in late 2011.- Cash operating costs1 of
$9.62 per silver ounce in 2012 were 58% lower than$22.97 in 2011. Fourth quarter cash operating costs1 were$2.17 per silver ounce compared to$37.99 per silver ounce in the fourth quarter of 2011. - Sales and operating cash flow1 totaled
$132.4 million and$53.5 million , respectively, in 2012, including$43.2 million and$21.5 million , respectively, in the fourth quarter 2012. Capital expenditures were$11.8 million . - In 2013, the Company plans a major crusher and heap leach capacity expansion at
Rochester to boost production to 4.5 – 4.9 million ounces of silver and 44,000 – 46,000 ounces of gold. - Total capital expenditures are expected to be
$30.0 – $35.0 million in 2013, including$23.0 – $26.0 million of growth capital and the remainder for sustaining capital. The Company is investing$4.0 million during 2013 to expand the capacity of the primary crusher from 9.0 million tons to the currently permitted annual rate of 14.0 million tons. In addition (subject to final permits) the Company expects to expand the mine’s heap leach capacity on existing pads to approximately 67.0 million tons at an estimated capital cost of approximately$15.0 million to accommodate higher production rates of ore coming from historic stockpiles. - Further expansion potential is being planned. Engineering and permitting are underway for 40.0 million tons of additional pad capacity with expected initial production in 2016 to further extend the mine life and increase production rates from historic stockpiles. This capital project is estimated to cost
$10.0 million scheduled for 2015-2016.
Kensington,
- Kensington produced 28,717 ounces of gold in the fourth quarter, its highest quarterly production for the year, and 18% higher than third quarter. Full year 2012 gold production was 82,125 ounces.
- Cash operating costs1 per gold ounce were
$1,358 in 2012, compared to$1,088 per ounce in 2011, due to a short-term production scale back to complete several underground and surface infrastructure projects and to establish increased underground development footage. - As production ramped up in
April 2012 , cash operating costs1 per gold ounce declined 40% through year-end to$1,065 per ounce in the fourth quarter and to$950 per ounce inDecember 2012 . - Sales totaled
$111.0 million in 2012 and$43.0 million in the fourth quarter 2012. Kensington generated$14.5 million in operating cash flow1 in the fourth quarter and$14.5 million for the full year 2012 after roughly breaking even on a cash flow basis after the first nine months of 2012. Capital expenditures were$37.0 million in 2012.
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |||||
Organizational Update
In addition,
Acquisition of Full Interest in
In
Mineral Reserves and Resources2
As reported in its news release dated
Companywide proven and probable silver reserves increased 2% from 2011 to 220.4 million ounces. Measured and indicated silver resources increased 36% in 2012 compared to 305.0 million ounces in 2011. Proven and probable gold reserves declined 13% to 2.0 million ounces in 2012 while measured and indicated gold resources increased 45% to 2.4 million ounces compared to year-end 2011.
At
At Palmarejo, year-end 2012 consolidated silver and gold measured and indicated resources increased 169% from 17.0 million to 45.7 million ounces of silver and 370% from 205,000 to 964,000 ounces of gold compared to year-end 2011.
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |||||
2. | Please refer to the tables in the Appendix for tons and average grades associated with references of contained ounces in each category in this news release. All reserves and resources reported herein comply with Canadian National Instrument 43-101. | |||||
Exploration
The Company invested
During 2013, the Company plans to invest another
Palmarejo,
In 2012, the
- Year-end silver and gold measured and indicated resources grew 169% from 17.0 million to 45.7 million ounces of silver and 370% from 205,000 to 964,000 ounces of gold compared to year-end 2011. Gains were realized in the immediate Palmarejo mine area followed by
La Patria andGuadalupe . Guadalupe grew by 42% in silver and 31% in gold measured and indicated resources to 11.9 million ounces of silver and 134,000 ounces of gold, respectively.- First time indicated resources from
La Patria , located approximately nine kilometers from the main Palmarejo mine processing facility, totaled 9.8 million ounces of silver and 0.5 million ounces of gold.La Patria is being evaluated for standalone mining and processing and as feed for Palmarejo. - During 2012, drilling to expand the main known Palmarejo deposits focused on the Tucson-Chapotillo zones with surface drilling and on the
Rosario , 76 and 108 zones with underground drilling. - At year-end 2012, Palmarejo’s proven and probable reserves totaled 53.1 million ounces of silver and 665,000 ounces of gold.
The Company spent
- Drilling on just two of six historic stockpiles was successful in defining new mineral resources and mineral reserves at
Rochester . Drilling will continue on these and the other stockpiles in 2013. Rochester’s year-end silver proven and probable reserves were 44.9 million ounces of silver and 308,000 of gold, up 52% and 25%, respectively, over 2011. Silver measured and indicated resources increased 7% from 112.3 million ounces at year-end 2011 to 120.7 million ounces at year-end 2012.
Kensington,
During 2012, the Company spent
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |
2. | Please refer to the tables in the Appendix for tons and average grades associated with references of contained ounces in each category in this news release. All reserves and resources reported herein comply with Canadian National Instrument 43-101. | |
- Increased definition drilling to
$3.9 million improved model reconciliation to production in 2012 has improved the Company’s overall understanding of the Kensington deposit. This has enabled the Company to develop a more reliable and accurate mine plan, and improve exploration targeting, which is expected to subsequently add to the reserve and resource base. - Drilling results at the Raven vein, located approximately 2,000 feet (600 meters) from the main underground workings at Kensington, identified initial proven and probable reserves of 50,400 ounces contained within 151,000 tons, at an average gold grade of 0.33 opt, 51% higher than the overall average reserve grade at Kensington.
- Kensington’s proven and probable reserves totaled 1.0 million ounces of gold compared with 1.3 million ounces of gold in 2011.
San Bartolomé,
In 2012, the Company invested
- Exploration in the second half of 2012 confirmed a new silver discovery called Pucka Loma, which occurs approximately 2.4 miles (4 kilometers) northwest of the San Bartolomé mill facility. Exploration trenching and sampling has defined silver mineralization in two separate zones. The largest of which, Pucka Loma Main, measures approximately 1,300 feet (400 meters) east to west by 2,800 feet (850 meters) north to south. Infill trenching and sampling are underway now, the results of which will be used to prepare an estimate of the in-situ silver tons and grade.
- San Bartolomé has long lived proven and probable reserves of 109.1 million ounces of silver, after production of 5.9 million ounces of silver in 2012, compared with 118.0 million ounces of silver at year-end 2011.
The Company spent
- Joaquin’s silver and gold ounces of measured and indicated resources increased by over 234% and 74%, respectively, from the pro forma 100% interest year-end 2011 mineral estimates, to 65.2 million ounces of silver and 61,000 ounces of gold.
- The average silver grade of the measured and indicated mineral resources increased 52% from 2.48 to 3.78 ounces per ton.
The Lejano project in
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |||||
2. | Please refer to the tables in the Appendix for tons and average grades associated with references of contained ounces in each category in this news release. All reserves and resources reported herein comply with Canadian National Instrument 43-101. | |||||
2013 Outlook
Estimated production for 2013 is provided in the table below and was reported in the Company’s
Table 4: 2013 Production Outlook | |||||||||
(silver ounces in thousands) | Country | Silver | Gold | ||||||
Palmarejo | Mexico | 7,700-8,300 | 98,000-105,000 | ||||||
San Bartolomé | Bolivia | 5,300-5,700 | | ||||||
Rochester | Nevada, USA | 4,500-4,900 | 44,000-46,000 | ||||||
Endeavor | Australia | 500-600 | | ||||||
Kensington | Alaska, USA | | 108,000-114,000 | ||||||
Total | 18,000-19,500 | 250,000-265,000 | |||||||
Conference Call Information
Coeur will hold a conference call to discuss the Company’s 2012 and fourth quarter 2012 results at
Dial-In Numbers: | (877) 768-0708 (US and Canada) | ||||||||||
(660) 422-4718 (International) | |||||||||||
Conference ID: | 9061 3404 | ||||||||||
The conference call and presentation will also be webcast on the Company’s website at www.coeur.com. A replay of the call will be available through
Replay number: | (855) 859-2056 (U.S. and Canada) | ||||||||||
International replay: | (404) 537-3406 (International) | ||||||||||
Conference ID: | 9061 3404 | ||||||||||
Cautionary Statement
This news release contains forward-looking statements within the meaning of securities legislation in
1. | EBITDA, operating cash flow, adjusted earnings and cash operating costs are non-GAAP measures. Please see tables in the Appendix for reconciliation to U.S. GAAP. Total debt includes short and long-term indebtedness and excludes capital leases and royalty obligations. | |||||
Cautionary Note to
Non-U.S. GAAP Measures
We supplement the reporting of our financial information determined under
About Coeur
Table 5: Operating Statistics from Continuing Operations – (Unaudited): | ||||||||||||||
2012 | 2011 | 2010 | ||||||||||||
PRIMARY SILVER OPERATIONS: | ||||||||||||||
Palmarejo(1) | ||||||||||||||
Tons milled | 2,114,366 | 1,723,056 | 1,835,408 | |||||||||||
Ore grade/Ag oz | 4.70 | 6.87 | 4.60 | |||||||||||
Ore grade/Au oz | 0.05 | 0.08 | 0.06 | |||||||||||
Recovery/Ag oz (%)(1) | 83.0 | 76.4 | 69.8 | |||||||||||
Recovery/Au oz (%)(1) | 94.4 | 92.2 | 91.1 | |||||||||||
Silver production ounces(3) | 8,236,013 | 9,041,488 | 5,887,576 | |||||||||||
Gold production ounces(3) | 106,038 | 125,071 | 102,440 | |||||||||||
Cash operating costs/oz(4) | $ | 1.33 | $ | (0.97 | ) | $ | 4.10 | |||||||
Cash cost/oz(4) | $ | 1.33 | $ | (0.97 | ) | $ | 4.10 | |||||||
Total production cost/oz | $ | 19.26 | $ | 16.80 | $ | 19.66 | ||||||||
San Bartolomé | ||||||||||||||
Tons milled | 1,477,271 | 1,567,269 | 1,504,779 | |||||||||||
Ore grade/Ag oz | 4.49 | 5.38 | 5.03 | |||||||||||
Recovery/Ag oz (%) | 89.5 | 88.9 | 88.6 | |||||||||||
Silver production ounces(3) | 5,930,394 | 7,501,367 | 6,708,775 | |||||||||||
Cash operating costs/oz(4) | $ | 11.76 | $ | 9.10 | $ | 7.87 | ||||||||
Cash cost/oz(4) | $ | 12.95 | $ | 10.64 | $ | 8.67 | ||||||||
Total production cost/oz | $ | 15.81 | $ | 13.75 | $ | 11.72 | ||||||||
Rochester(2) | ||||||||||||||
Tons Mined | 11,710,795 | 2,028,889 | | |||||||||||
Ore grade/Ag oz | 0.55 | 0.47 | | |||||||||||
Ore grade/Au oz | 0.0047 | 0.0047 | | |||||||||||
Recovery/Ag oz (%)(2) | 57.0 | 165.1 | | |||||||||||
Recovery/Au oz (%)(2) | 89.9 | 75.6 | | |||||||||||
Silver production ounces(3) | 2,801,405 | 1,392,433 | 2,023,423 | |||||||||||
Gold production ounces(3) | 38,066 | 6,276 | 9,641 | |||||||||||
Cash operating costs/oz(4) | 9.62 | 22.97 | 2.93 | |||||||||||
Cash cost/oz(4) | 11.65 | 24.82 | 3.78 | |||||||||||
Total production cost/oz | 14.05 | 27.21 | 4.82 | |||||||||||
1. | Recoveries are affected by timing inherent in the leaching process. | |||||
2. | Recoveries at Rochester are affected by residual leaching on Stage IV pad and timing differences inherent in the heap leaching process. | |||||
2012 | 2011 | 2010 | ||||||||||||
Martha(5) | ||||||||||||||
Tons milled | 100,548 | 101,167 | 56,401 | |||||||||||
Ore grade/Ag oz | 4.01 | 6.29 | 31.63 | |||||||||||
Ore grade/Au oz | 0.0035 | 0.0082 | 0.04 | |||||||||||
Recovery/Ag oz (%) | 80.3 | 83.2 | 88.3 | |||||||||||
Recovery/Au oz (%) | 72.2 | 74.0 | 84.1 | |||||||||||
Silver production ounces | 323,386 | 529,602 | 1,575,827 | |||||||||||
Gold production ounces | 257 | 615 | 1,838 | |||||||||||
Cash operating costs/oz(4) | $ | 49.77 | $ | 32.79 | $ | 13.16 | ||||||||
Cash cost/oz(4) | $ | 50.71 | $ | 34.08 | $ | 14.14 | ||||||||
Total production cost/oz | $ | 55.03 | $ | 36.19 | $ | 20.02 | ||||||||
Endeavor | ||||||||||||||
Tons milled | 791,209 | 743,936 | 653,550 | |||||||||||
Ore grade/Ag oz | 2.26 | 1.83 | 1.96 | |||||||||||
Recovery/Ag oz (%) | 41.0 | 45.0 | 44.3 | |||||||||||
Silver production ounces | 734,008 | 613,361 | 566,134 | |||||||||||
Cash operating costs/oz(4) | $ | 17.27 | $ | 18.87 | $ | 10.15 | ||||||||
Cash cost/oz(4) | $ | 17.27 | $ | 18.87 | $ | 10.15 | ||||||||
Total production cost/oz | $ | 23.52 | $ | 24.00 | $ | 13.66 | ||||||||
GOLD OPERATIONS: | ||||||||||||||
Kensington | ||||||||||||||
Tons milled | 394,780 | 415,340 | 174,028 | |||||||||||
Ore grade/Au oz | 0.22 | 0.23 | 0.28 | |||||||||||
Recovery/Au oz (%) | 95.6 | 92.7 | 89.9 | |||||||||||
Gold production ounces(3) | 82,125 | 88,420 | 43,143 | |||||||||||
Cash operating costs/oz(4) | $ | 1,358 | $ | 1,088 | $ | 989 | ||||||||
Cash cost/oz(4) | $ | 1,358 | $ | 1,088 | $ | 989 | ||||||||
Total production cost/oz | $ | 1,865 | $ | 1,494 | $ | 1,394 | ||||||||
CONSOLIDATED PRODUCTION TOTALS | ||||||||||||||
Silver ounces(3) | 18,025,206 | 19,078,251 | 16,761,735 | |||||||||||
Gold ounces(3) | 226,486 | 220,382 | 157,062 | |||||||||||
Cash operating costs/oz(4) | $ | 7.57 | $ | 6.31 | $ | 6.53 | ||||||||
Cash cost per oz/silver(4) | $ | 8.30 | $ | 7.09 | $ | 7.05 | ||||||||
Total production cost/oz | $ | 18.14 | $ | 17.14 | $ | 14.52 | ||||||||
CONSOLIDATED SALES TOTALS | ||||||||||||||
Silver ounces sold(3) | 17,965,383 | 19,057,503 | 17,221,335 | |||||||||||
Gold ounces sold(3) | 213,185 | 238,551 | 130,142 | |||||||||||
Realized price per silver ounce | $ | 30.92 | $ | 35.15 | $ | 20.99 | ||||||||
Realized price per gold ounce | $ | 1,665 | $ | 1,558 | $ | 1,237 | ||||||||
(1) | Palmarejo commenced commercial production on April 20, 2009. Mine statistics do not represent normal operating results | |
(2) | The leach cycle at Rochester requires 5 to 10 years to recover gold and silver contained in the ore. The Company estimates the metallurgical recovery to be approximately 61% for silver and 92% for gold. Current recovery may vary significantly from ultimate recovery. See Critical Accounting Policies and Estimates Ore on Leach Pad. | |
(3) | Current production ounces and recoveries reflect final metal settlements of previously reported production ounces. | |
(4) | See “Reconciliation of Non-GAAP Cash Costs to GAAP Production Costs.” | |
(5) | The Martha mine ceased active mining operations in September of 2012. | |
Table 6: | ||||||||||
COEUR DALENE MINES CORPORATION AND SUBSIDIARIES | ||||||||||
CONSOLIDATED BALANCE SHEETS – (Unaudited) | ||||||||||
December 31, | December 31, | |||||||||
ASSETS | (In thousands, except share data) | |||||||||
CURRENT ASSETS | ||||||||||
Cash and cash equivalents | $ | 125,440 | $ | 175,012 | ||||||
Short term investments | 999 | 20,254 | ||||||||
Receivables | 62,438 | 83,497 | ||||||||
Ore on leach pad | 22,991 | 27,252 | ||||||||
Metal and other inventory | 170,670 | 132,781 | ||||||||
Deferred tax assets | 2,458 | 1,869 | ||||||||
Restricted assets | 396 | 60 | ||||||||
Prepaid expenses and other | 20,790 | 24,218 | ||||||||
406,182 | 464,943 | |||||||||
NON-CURRENT ASSETS | ||||||||||
Property, plant and equipment, net | 683,860 | 687,676 | ||||||||
Mining properties, net | 1,991,951 | 2,001,027 | ||||||||
Ore on leach pad, non-current portion | 21,356 | 6,679 | ||||||||
Restricted assets | 24,970 | 28,911 | ||||||||
Marketable securities | 27,065 | 19,844 | ||||||||
Receivables, non-current portion | 48,767 | 40,314 | ||||||||
Debt issuance costs, net | 3,713 | 1,889 | ||||||||
Deferred tax assets | 955 | 263 | ||||||||
Other | 12,582 | 12,895 | ||||||||
TOTAL ASSETS | $ | 3,221,401 | $ | 3,264,441 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||
CURRENT LIABILITIES | ||||||||||
Accounts payable | $ | 57,482 | $ | 78,590 | ||||||
Accrued liabilities and other | 10,002 | 13,126 | ||||||||
Accrued income taxes | 27,108 | 47,803 | ||||||||
Accrued payroll and related benefits | 21,306 | 16,240 | ||||||||
Accrued interest payable | 478 | 559 | ||||||||
Current portion of debt and capital leases | 55,983 | 32,602 | ||||||||
Current portion of royalty obligation | 65,104 | 61,721 | ||||||||
Current portion of reclamation and mine closure | 668 | 1,387 | ||||||||
Deferred tax liabilities | 121 | 53 | ||||||||
238,252 | 252,081 | |||||||||
NON-CURRENT LIABILITIES | ||||||||||
Long-term debt and capital leases | 3,460 | 115,861 | ||||||||
Non-current portion of royalty obligation | 141,879 | 169,788 | ||||||||
Reclamation and mine closure | 34,670 | 32,371 | ||||||||
Deferred tax liabilities | 577,488 | 527,573 | ||||||||
Other long-term liabilities | 27,372 | 30,046 | ||||||||
784,869 | 875,639 | |||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||
SHAREHOLDERS EQUITY | ||||||||||
Common stock, par value $0.01 per share; authorized 150,000,000 shares, issued and outstanding 90,342,338 at December 31, 2012 and 89,655,124 at December 31, 2011 | 903 | 897 | ||||||||
Additional paid-in capital | 2,601,254 | 2,585,632 | ||||||||
Accumulated deficit | (396,156 | ) | (444,833 | ) | ||||||
Accumulated other comprehensive loss | (7,721 | ) | (4,975 | ) | ||||||
2,198,280 | 2,136,721 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY | $ | 3,221,401 | $ | 3,264,441 | ||||||
Table 7: | |||||||||||||||
COEUR DALENE MINES CORPORATION AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS – (Unaudited) | |||||||||||||||
Years Ended December 31, | |||||||||||||||
2012 | 2011 | 2010 | |||||||||||||
(In thousands, except share data) | |||||||||||||||
Sales of metal | $ | 895,492 | $ | 1,021,200 | $ | 515,457 | |||||||||
Production costs applicable to sales | (456,757 | ) | (419,956 | ) | (257,636 | ) | |||||||||
Depreciation, depletion and amortization | (218,857 | ) | (224,500 | ) | (141,619 | ) | |||||||||
Gross profit | 219,878 | 376,744 | 116,202 | ||||||||||||
COSTS AND EXPENSES | |||||||||||||||
Administrative and general | 32,977 | 31,379 | 24,176 | ||||||||||||
Exploration | 26,270 | 19,128 | 14,249 | ||||||||||||
Loss on impairment | 5,825 | | | ||||||||||||
Pre-development, care, maintenance and other | 1,261 | 19,441 | 2,877 | ||||||||||||
Total cost and expenses | 66,333 | 69,948 | 41,302 | ||||||||||||
OPERATING INCOME | 153,545 | 306,796 | 74,900 | ||||||||||||
OTHER INCOME AND EXPENSE, NET | |||||||||||||||
Loss on debt extinguishments | (1,036 | ) | (5,526 | ) | (20,300 | ) | |||||||||
Fair value adjustments, net | (23,487 | ) | (52,050 | ) | (117,094 | ) | |||||||||
Interest income and other, net | 14,436 | (6,610 | ) | 771 | |||||||||||
Interest expense, net of capitalized interest | (26,169 | ) | (34,774 | ) | (30,942 | ) | |||||||||
Total other income and expense, net | (36,256 | ) | (98,960 | ) | (167,565 | ) | |||||||||
Income (loss) from continuing operations before income taxes | 117,289 | 207,836 | (92,665 | ) | |||||||||||
Income tax (provision) benefit | (68,612 | ) | (114,337 | ) | 9,481 | ||||||||||
Income (loss) from continuing operations | $ | 48,677 | $ | 93,499 | $ | (83,184 | ) | ||||||||
Loss from discontinued operations | | | (6,029 | ) | |||||||||||
Loss on sale of net assets of discontinued operations | | | (2,095 | ) | |||||||||||
NET INCOME (LOSS) | $ | 48,677 | $ | 93,499 | $ | (91,308 | ) | ||||||||
BASIC AND DILUTED INCOME (LOSS) PER SHARE | |||||||||||||||
Basic income (loss) per share: | |||||||||||||||
Net income (loss) from continuing operations | $ | 0.54 | $ | 1.05 | $ | (0.95 | ) | ||||||||
Net income (loss) from discontinued operations | | | (0.10 | ) | |||||||||||
Net income (loss) | 0.54 | 1.05 | (1.05 | ) | |||||||||||
Diluted income (loss) per share: | |||||||||||||||
Net income (loss) from continuing operations | $ | 0.54 | $ | 1.04 | $ | (0.95 | ) | ||||||||
Net income (loss) from discontinued operations | $ | | $ | | $ | (0.10 | ) | ||||||||
Net income (loss) | $ | 0.54 | $ | 1.04 | $ | (1.05 | ) | ||||||||
Weighted average number of shares of common stock | |||||||||||||||
Basic | 89,437 | 89,383 | 87,185 | ||||||||||||
Diluted | 89,603 | 89,725 | 87,185 | ||||||||||||
Table 8: | ||||||||||||||
COEUR DALENE MINES CORPORATION AND SUBSIDIARIES | ||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS – (Unaudited) | ||||||||||||||
Years ended December 31, | ||||||||||||||
2012 | 2011 | 2010 | ||||||||||||
(In thousands) | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||
Net income (loss) | $ | 48,677 | $ | 93,499 | $ | (91,308 | ) | |||||||
Add (deduct) non-cash items | ||||||||||||||
Depreciation, depletion and amortization | 218,857 | 224,500 | 143,813 | |||||||||||
Accretion of discount on debt and other assets, net | 3,431 | 4,041 | 3,374 | |||||||||||
Accretion of royalty obligation | 18,294 | 21,550 | 19,018 | |||||||||||
Deferred income taxes | 16,163 | 51,792 | (37,628 | ) | ||||||||||
Loss on debt extinguishment | 1,036 | 5,526 | 20,300 | |||||||||||
Fair value adjustments, net | 18,421 | 46,450 | 115,458 | |||||||||||
Loss (gain) on foreign currency transactions | (1,381 | ) | 380 | 3,867 | ||||||||||
Share-based compensation | 8,010 | 8,122 | 7,217 | |||||||||||
Loss (gain) on sale of assets | 1,101 | (1,145 | ) | (25 | ) | |||||||||
Loss on impairment | 5,825 | | | |||||||||||
Loss (gain) on asset retirement | 279 | (335 | ) | (167 | ) | |||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Receivables and other current assets | 9,756 | (21,950 | ) | (6,228 | ) | |||||||||
Prepaid expenses and other | 2,489 | (8,839 | ) | 5,871 | ||||||||||
Inventories | (48,305 | ) | (30,408 | ) | (47,887 | ) | ||||||||
Accounts payable and accrued liabilities | (31,019 | ) | 22,990 | 29,888 | ||||||||||
CASH PROVIDED BY OPERATING ACTIVITIES | 271,634 | 416,173 | 165,563 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||
Capital expenditures | (115,641 | ) | (119,988 | ) | (155,994 | ) | ||||||||
Acquisition of Joaquin mineral interests | (29,297 | ) | | | ||||||||||
Purchase of short term investments and marketable securities | (12,959 | ) | (49,501 | ) | (5,872 | ) | ||||||||
Proceeds from sales and maturities of short term investments, marketable securities | 21,695 | 6,246 | 24,244 | |||||||||||
Other | 3,087 | 2,282 | 5,927 | |||||||||||
CASH USED IN INVESTING ACTIVITIES | (133,115 | ) | (160,961 | ) | (131,695 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||
Proceeds from issuance of notes and bank borrowings | | 27,500 | 176,166 | |||||||||||
Payments on long-term debt, capital leases, and associated costs | (97,170 | ) | (85,519 | ) | (106,827 | ) | ||||||||
Payments on gold production royalty | (74,734 | ) | (73,191 | ) | (43,125 | ) | ||||||||
Proceeds from gold lease facility | | | 18,445 | |||||||||||
Payments on gold lease facility | | (13,800 | ) | (37,977 | ) | |||||||||
Proceeds from sale-leaseback transactions | | | 4,853 | |||||||||||
Reductions of (additions to) restricted assets associated with the Kensington Term Facility | 4,645 | (1,326 | ) | (2,353 | ) | |||||||||
Share repurchases | (19,971 | ) | | | ||||||||||
Other | (861 | ) | 18 | 286 | ||||||||||
CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES | (188,091 | ) | (146,318 | ) | 9,468 | |||||||||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (49,572 | ) | 108,894 | 43,336 | ||||||||||
Cash and cash equivalents at beginning of period | 175,012 | 66,118 | 22,782 | |||||||||||
Cash and cash equivalents at end of period | $ | 125,440 | $ | 175,012 | $ | 66,118 | ||||||||
Table 9: | |||||||||||||||||||||||||
Operating Cash Flow Reconciliation – (Unaudited) | |||||||||||||||||||||||||
(in thousands) | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||
Cash provided by operating activities | $ | 61,694 | $ | 79,735 | $ | 113,203 | $ | 17,002 | $ | 87,412 | |||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||||||||
Receivables and other current assets | (8,040 | ) | 5,648 | (10,319 | ) | 2,956 | (8,904 | ) | |||||||||||||||||
Prepaid expenses and other | (3,054 | ) | 2,481 | 2,857 | (4,774 | ) | 8,839 | ||||||||||||||||||
Inventories | 12,919 | 13,762 | (3,097 | ) | 24,722 | 17,574 | |||||||||||||||||||
Accounts payable and accrued liabilities | 15,706 | (24,341 | ) | (14,276 | ) | 53,929 | (7,452 | ) | |||||||||||||||||
Operating Cash Flow | $ | 79,225 | $ | 77,285 | $ | 88,368 | $ | 93,835 | $ | 97,469 | |||||||||||||||
(in thousands) | 2012 | 2011 | ||||||||
Cash provided by operating activities | $ | 271,634 | $ | 416,173 | ||||||
Changes in operating assets and liabilities: | ||||||||||
Receivables and other current assets | (9,756 | ) | 21,950 | |||||||
Prepaid expenses and other | (2,489 | ) | 8,839 | |||||||
Inventories | 48,305 | 30,408 | ||||||||
Accounts payable and accrued liabilities | 31,019 | (22,990 | ) | |||||||
Operating Cash Flow | $ | 338,713 | $ | 454,380 | ||||||
Table 10: | |||||||||||||||||||||||||
EBITDA Reconciliation – (Unaudited) | |||||||||||||||||||||||||
(in thousands) | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||
Net income (loss) | $ | 37,550 | $ | (15,821 | ) | $ | 22,973 | $ | 3,975 | $ | 11,364 | ||||||||||||||
Income tax provision | 11,839 | 17,475 | 23,862 | 15,436 | 52,390 | ||||||||||||||||||||
Interest expense, net of capitalized interest | 4,591 | 7,351 | 7,557 | 6,670 | 8,222 | ||||||||||||||||||||
Interest and other income | 14 | (12,664 | ) | 3,221 | (5,007 | ) | 4,697 | ||||||||||||||||||
Fair value adjustments, net | (21,235 | ) | 37,648 | (16,039 | ) | 23,113 | (19,035 | ) | |||||||||||||||||
Loss on debt extinguishments | 1,036 | | | | 3,886 | ||||||||||||||||||||
Depreciation and depletion | 52,397 | 52,844 | 61,024 | 52,592 | 58,166 | ||||||||||||||||||||
EBITDA | $ | 86,192 | $ | 86,833 | $ | 102,598 | $ | 96,779 | $ | 119,690 | |||||||||||||||
(in thousands) | 2012 | 2011 | |||||||
Net income (loss) | $ | 48,677 | $ | 93,499 | |||||
Income tax provision | 68,612 | 114,337 | |||||||
Interest expense, net of capitalized interest | 26,169 | 34,774 | |||||||
Interest and other income (loss), net | (14,436 | ) | 6,610 | ||||||
Fair value adjustments, net | 23,487 | 52,050 | |||||||
Loss on debt extinguishments | 1,036 | 5,526 | |||||||
Depreciation, depletion, and amortization | 218,857 | 224,500 | |||||||
EBITDA | $ | 372,402 | $ | 531,296 |
Table 11: | |||||||||||||||||||||||||
Adjusted Earnings Reconciliation – (Unaudited) | |||||||||||||||||||||||||
(in thousands) | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||
Net income (loss) | $ | 37,550 | $ | (15,821 | ) | $ | 22,973 | $ | 3,975 | $ | 11,364 | ||||||||||||||
Share based compensation | 1,476 | 3,364 | 1,033 | 2,137 | 2,861 | ||||||||||||||||||||
Deferred income tax provision | 3,738 | (4,942 | ) | 9,690 | 7,677 | 38,614 | |||||||||||||||||||
Interest expense, accretion of royalty obligation | 3,946 | 4,276 | 5,492 | 4,580 | 5,523 | ||||||||||||||||||||
Fair value adjustments, net | (21,235 | ) | 37,648 | (16,039 | ) | 23,113 | (19,035 | ) | |||||||||||||||||
Loss on impairment | (281 | ) | 1,293 | 4,813 | | | |||||||||||||||||||
Gain on debt extinguishments | 1,036 | | | | 3,886 | ||||||||||||||||||||
Adjusted Earnings | $ | 26,230 | $ | 25,818 | $ | 27,962 | $ | 41,482 | $ | 43,213 | |||||||||||||||
(in thousands) | 2012 | 2011 | |||||||
Net income (loss) | $ | 48,677 | $ | 93,499 | |||||
Share based compensation | 8,010 | 8,122 | |||||||
Deferred income tax provision | 16,163 | 51,792 | |||||||
Interest expense, accretion of royalty obligation | 18,294 | 21,550 | |||||||
Fair value adjustments, net | 23,487 | 52,050 | |||||||
Loss on impairment | 5,825 | | |||||||
Loss on debt extinguishments | 1,036 | 5,526 | |||||||
Adjusted Earnings | $ | 121,492 | $ | 232,539 | |||||
Table 12: | ||||||||||||||||||
Results of Operations by Mine – Palmarejo – (Unaudited) | ||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||
Sales of metal | $442.1 | $79.4 | $102.6 | $136.4 | $123.7 | $134.3 | ||||||||||||
Production costs | $197.5 | $40.4 | $48.7 | $62.5 | $45.9 | $47.0 | ||||||||||||
EBITDA | $237.0 | $36.6 | $51.6 | $72.3 | $76.5 | $83.7 | ||||||||||||
Operating income | $90.4 | $4.5 | $17.7 | $29.5 | $38.8 | $38.7 | ||||||||||||
Operating cash flow | $233.1 | $33.2 | $54.9 | $63.6 | $81.4 | $77.4 | ||||||||||||
Capital expenditures | $38.5 | $8.8 | $11.3 | $11.2 | $7.2 | $12.1 | ||||||||||||
Gross profit | $98.0 | $6.8 | $20.0 | $31.1 | $40.1 | $44.7 | ||||||||||||
Gross margin | 22.2% | 8.7% | 19.5% | 22.8% | 32.4% | 33.3% | ||||||||||||
2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | |||||||||||||
Underground Operations: | ||||||||||||||||||
Tons mined | 604,522 | 139,925 | 143,747 | 162,820 | 158,030 | 191,966 | ||||||||||||
Average silver grade (oz/t) | 6.99 | 4.70 | 6.13 | 8.91 | 7.82 | 8.04 | ||||||||||||
Average gold grade (oz/t) | 0.11 | 0.08 | 0.09 | 0.14 | 0.11 | 0.11 | ||||||||||||
Surface Operations: | ||||||||||||||||||
Tons mined | 1,559,245 | 465,498 | 424,380 | 321,758 | 347,609 | 321,881 | ||||||||||||
Average silver grade (oz/t) | 3.58 | 2.62 | 2.79 | 4.14 | 5.32 | 5.88 | ||||||||||||
Average gold grade (oz/t) | 0.03 | 0.02 | 0.03 | 0.04 | 0.04 | 0.05 | ||||||||||||
Processing: | ||||||||||||||||||
Total tons milled | 2,114,366 | 563,123 | 532,775 | 489,924 | 528,543 | 505,619 | ||||||||||||
Average recovery rate Ag | 83.0% | 84.2% | 90.0% | 84.2% | 76.8% | 77.9% | ||||||||||||
Average recovery rate Au | 94.4% | 91.4% | 102.5% | 92.0% | 93.3% | 92.4% | ||||||||||||
Silver production – oz (000’s) | 8,236 | 1,555 | 1,833 | 2,365 | 2,483 | 2,690 | ||||||||||||
Gold production – oz | 106,038 | 19,998 | 23,702 | 31,258 | 31,081 | 34,108 | ||||||||||||
Cash operating costs/Ag Oz | $1.33 | $7.55 | $3.75 | $(0.85) | $(2.27) | $(2.13) | ||||||||||||
Table 13: | ||||||||||||||
Co-Product Cash Cost Per Ounce for Palmarejo – (Unaudited) | ||||||||||||||
2012 | 2011 | 2010 | ||||||||||||
Cash operating cost per ounce: | ||||||||||||||
Silver | $ | 13.45 | $ | 12.82 | $ | 19.90 | ||||||||
Gold | $ | 742 | $ | 581 | $ | 328 | ||||||||
Total cash cost per ounce: | ||||||||||||||
Silver | $ | 13.45 | $ | 12.82 | $ | 19.90 | ||||||||
Gold | $ | 742 | $ | 581 | $ | 328 | ||||||||
Table 14: | ||||||||||||||||||||||||||||||
Reconciliation of EBITDA for Palmarejo – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Sales of metal | $ | 442.1 | $ | 79.4 | $ | 102.6 | $ | 136.4 | $ | 123.7 | $ | 134.3 | ||||||||||||||||||
Production costs applicable to sales | $ | (197.5 | ) | $ | (40.4 | ) | $ | (48.7 | ) | $ | (62.5 | ) | (45.9 | ) | (47.0 | ) | ||||||||||||||
Administrative and general | $ | | $ | | $ | | $ | | | | ||||||||||||||||||||
Exploration | $ | (7.6 | ) | $ | (2.4 | ) | $ | (2.3 | ) | $ | (1.6 | ) | (1.3 | ) | (2.8 | ) | ||||||||||||||
Pre-development care and maintenance and other | $ | | $ | | $ | | $ | | | (0.8 | ) | |||||||||||||||||||
EBITDA | $ | 237.0 | $ | 36.6 | $ | 51.6 | $ | 72.3 | $ | 76.5 | $ | 83.7 | ||||||||||||||||||
Table 15: | ||||||||||||||||||||||||||||||
Operating Cash Flow for Palmarejo – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Cash provided by operating activities | $ | 237.0 | $ | 22.9 | $ | 58.2 | $ | 90.5 | $ | 65.3 | $ | 70.9 | ||||||||||||||||||
Changes in operating assets and liabilities: |
| |||||||||||||||||||||||||||||
Receivables and other current assets | $ | (12.5 | ) | $ | (1.3 | ) | $ | (4.1 | ) | $ | (12.5 | ) | $ | 5.4 | $ | 5.7 | ||||||||||||||
Prepaid expenses and other | $ | (3.2 | ) | $ | (1.0 | ) | $ | (0.8 | ) | $ | 0.5 | $ | (1.9 | ) | $ | (3.2 | ) | |||||||||||||
Inventories | $ | (0.8 | ) | $ | 3.6 | $ | 2.5 | $ | (11.5 | ) | $ | 4.6 | $ | 9.9 | ||||||||||||||||
Accounts payable and accrued liabilities | $ | 12.6 | $ | 9.0 | $ | (0.9 | ) | $ | (3.4 | ) | $ | 8.0 | $ | (5.9 | ) | |||||||||||||||
Operating Cash Flow | $ | 233.1 | $ | 33.2 | $ | 54.9 | $ | 63.6 | $ | 81.4 | $ | 77.4 | ||||||||||||||||||
Table 16: | |||||||||||||||||||
Results of Operations by Mine – San Bartolomé – (Unaudited) | |||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | |||||||||||||
Sales of metal | $178.0 | $37.0 | $46.2 | $53.4 | $41.4 | $62.8 | |||||||||||||
Production costs | $71.4 | $15.1 | $19.9 | $22.8 | $13.6 | $21.4 | |||||||||||||
EBITDA | $106.3 | $21.9 | $26.2 | $30.5 | $27.7 | $41.2 | |||||||||||||
Operating income | $89.6 | $17.5 | $22.0 | $26.6 | $23.5 | $34.9 | |||||||||||||
Operating cash flow | $72.4 | $17.4 | $11.2 | $23.0 | $20.8 | $28.7 | |||||||||||||
Capital expenditures | $25.7 | $3.3 | $4.4 | $7.8 | $10.2 | $6.5 | |||||||||||||
Gross profit | $89.7 | $17.6 | $22.1 | $26.5 | $23.5 | $35.3 | |||||||||||||
Gross margin | 50.5% | 47.7% | 47.8% | 49.6% | 56.8% | 56.2% | |||||||||||||
2012 | 4Q 2012 | 3Q 2012 | 1Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||
Tons milled | 1,477,271 | 363,813 | 344,349 | 391,005 | 378,104 | 371,983 | |||||||||||||
Average silver grade (oz/t) | 4.5 | 4.2 | 4.9 | 4.3 | 4.6 | 5.4 | |||||||||||||
Average recovery rate | 89.5% | 88% | 90.3% | 88.3% | 91.2% | 90.5% | |||||||||||||
Silver production (000’s) | 5,930 | 1,343 | 1,526 | 1,470 | 1,591 | 1,997 | |||||||||||||
Cash operating costs/Ag Oz | $11.76 | $13.97 | $12.13 | $11.05 | $10.21 | $9.18 | |||||||||||||
Table 17: | ||||||||||||||||||||||||||||||
Reconciliation of EBITDA for San Bartolomé – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Sales of metal | $ | 178.0 | $ | 37.1 | $ | 46.2 | $ | 53.4 | $ | 41.4 | $ | 62.8 | ||||||||||||||||||
Production costs applicable to sales | (71.4 | ) | (15.1 | ) | (19.9 | ) | (22.8 | ) | (13.6 | ) | (21.4 | ) | ||||||||||||||||||
Administrative and general | | | | | | | ||||||||||||||||||||||||
Exploration | (0.3 | ) | (0.1 | ) | (0.1 | ) | (0.1 | ) | (0.1 | ) | | |||||||||||||||||||
Pre-development care and maintenance and other | | | | | | (0.2 | ) | |||||||||||||||||||||||
EBITDA | $ | 106.3 | $ | 21.9 | $ | 26.2 | $ | 30.5 | $ | 27.7 | $ | 41.2 | ||||||||||||||||||
Table 18: | ||||||||||||||||||||||||||||||
Operating Cash Flow for San Bartolomé – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Cash provided by (used in) operating activities | $ | 33.0 | $ | 9.5 | $ | 19.8 | $ | 31.0 | $ | (27.4 | ) | $ | 22.3 | |||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||
Receivables and other current assets | $ | 5.6 | $ | (3.0 | ) | $ | 7.1 | $ | (0.6 | ) | $ | 2.2 | $ | 0.2 | ||||||||||||||||
Prepaid expenses and other | $ | 0.9 | $ | (1.4 | ) | $ | 0.8 | $ | 4.4 | $ | (2.8 | ) | $ | 4.6 | ||||||||||||||||
Inventories | $ | 16.0 | $ | 9.6 | $ | 5.0 | $ | (3.4 | ) | $ | 4.7 | $ | 2.9 | |||||||||||||||||
Accounts payable and accrued liabilities | $ | 16.9 | $ | 2.7 | $ | (21.5 | ) | $ | (8.4 | ) | $ | 44.1 | $ | (1.3 | ) | |||||||||||||||
Operating Cash Flow | $ | 72.4 | $ | 17.4 | $ | 11.2 | $ | 23.0 | $ | 20.8 | $ | 28.7 | ||||||||||||||||||
Table 19: | ||||||||||||||||||
Results of Operations by Mine – Kensington – (Unaudited) | ||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||
Sales of metal | $111.0 | $43.0 | $36.5 | $21.1 | $10.4 | $32.9 | ||||||||||||
Production costs | $87.1 | $27.0 | $26.9 | $16.1 | $17.1 | $31.7 | ||||||||||||
EBITDA | $20.6 | $14.7 | $8.1 | $4.7 | $(6.9) | $0.5 | ||||||||||||
Operating income/(loss) | $(21.1) | $0.9 | $(3.5) | $(5.0) | $(13.6) | $(6.6) | ||||||||||||
Operating cash flow | $14.6 | $14.5 | $7.3 | $0.6 | $(7.8) | $(4.1) | ||||||||||||
Capital expenditures | $37.0 | $7.8 | $9.0 | $9.3 | $10.9 | $12.0 | ||||||||||||
Gross profit/(loss) | $(17.7) | $2.2 | $(1.9) | $(4.7) | $(13.3) | $(5.7) | ||||||||||||
Gross margin | (15.9)% | 5.1% | (5.2)% | (22.3)% | (127.9)% | (17.3)% | ||||||||||||
2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | |||||||||||||
Tons mined | 395,843 | 140,626 | 113,770 | 84,632 | 56,815 | 68,831 | ||||||||||||
Tons milled | 394,780 | 129,622 | 123,428 | 97,794 | 43,936 | 71,700 | ||||||||||||
Average gold grade (oz/t) | 0.20 | 0.23 | 0.21 | 0.23 | 0.18 | 0.19 | ||||||||||||
Average recovery rate | 95.6% | 96.9% | 95.9% | 94.2% | 93.4% | 96.5% | ||||||||||||
Gold production | 82,125 | 28,718 | 24,391 | 21,572 | 7,444 | 13,299 | ||||||||||||
Cash operating costs/Ag Oz | $1,358 | $1,065 | $1,298 | $1,348 | $2,709 | $1,807 | ||||||||||||
Table 20: | ||||||||||||||||||||||||||||||
Reconciliation of EBITDA for Kensington – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Sales of metal | $ | 111.0 | $ | 43.0 | $ | 36.5 | $ | 21.1 | $ | 10.4 | $ | 32.9 | ||||||||||||||||||
Production costs applicable to sales | (87.1 | ) | (27.0 | ) | (26.9 | ) | (16.1 | ) | (17.1 | ) | (31.7 | ) | ||||||||||||||||||
Administrative and general | | | | | | | ||||||||||||||||||||||||
Exploration | (3.2 | ) | (1.3 | ) | (1.5 | ) | (0.3 | ) | (0.2 | ) | (0.5 | ) | ||||||||||||||||||
Pre-development care and maintenance and other | (0.1 | ) | | | | | (0.2 | ) | ||||||||||||||||||||||
EBITDA | $ | 20.6 | $ | 14.7 | $ | 8.1 | $ | 4.7 | $ | (6.9 | ) | $ | 0.5 | |||||||||||||||||
Table 21: | ||||||||||||||||||||||||||||||
Operating Cash Flow for Kensington – (Unaudited) | ||||||||||||||||||||||||||||||
2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | |||||||||||||||||||||||||
Cash provided by operating activities | $ | 10.1 | $ | 16.5 | $ | 5.0 | $ | (12.5 | ) | $ | 1.1 | $ | 9.3 | |||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||
Receivables and other current assets | $ | (6.0 | ) | $ | (2.6 | ) | $ | 2.3 | $ | 4.6 | $ | (10.3 | ) | $ | (5.1 | ) | ||||||||||||||
Prepaid expenses and other | $ | (1.3 | ) | $ | (0.4 | ) | $ | 0.5 | $ | (0.5 | ) | $ | (1.0 | ) | $ | 0.5 | ||||||||||||||
Inventories | $ | 14.6 | $ | (0.3 | ) | $ | 1.8 | $ | 9.9 | $ | 3.3 | $ | (10.1 | ) | ||||||||||||||||
Accounts payable and accrued liabilities | $ | (2.8 | ) | $ | 1.3 | $ | (2.3 | ) | $ | (0.9 | ) | $ | (0.9 | ) | $ | 1.3 | ||||||||||||||
Operating Cash Flow | $ | 14.6 | $ | 14.5 | $ | 7.3 | $ | 0.6 | $ | (7.8 | ) | $ | (4.1 | ) | ||||||||||||||||
Table 22: | |||||||||||||||||||||||
Results of Operations by Mine – Rochester – (Unaudited) | |||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | |||||||||||||||||
Sales of metal | $132.4 | $43.2 | $36.2 | $34.2 | $18.8 | $11.1 | |||||||||||||||||
Production costs | $74.3 | $22.9 | $21.0 | $20.8 | $9.6 | $4.2 | |||||||||||||||||
EBITDA | $53.1 | $21.4 | $12.9 | $11.6 | $7.2 | $3.2 | |||||||||||||||||
Operating income | $45.1 | $19.2 | $10.9 | $9.5 | $5.5 | $4.6 | |||||||||||||||||
Operating cash flow | $53.5 | $21.5 | $13.0 | $11.8 | $7.2 | $3.4 | |||||||||||||||||
Capital expenditures | $11.8 | $1.5 | $4.8 | $2.9 | $2.6 | $7.7 | |||||||||||||||||
Gross profit | $50.1 | $18.0 | $13.2 | $11.3 | $7.6 | $5.9 | |||||||||||||||||
Gross margin | 37.8% | 41.7% | 36.5% | 33.0% | 40.4% | 53.2% | |||||||||||||||||
2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||
Tons mined | 11,710,795 | 3,031,428 | 3,170,129 | 2,585,914 | 2,923,324 | 1,170,397 | |||||||||||||||||
Average silver grade (oz/t) | 0.55 | 0.51 | 0.52 | 0.63 | 0.55 | 0.54 | |||||||||||||||||
Average gold grade (oz/t) | 0.005 | 0.005 | 0.004 | 0.005 | 0.004 | 0.004 | |||||||||||||||||
Silver production (000’s) | 2,801 | 828 | 819 | 713 | 441 | 373 | |||||||||||||||||
Gold production | 38,066 | 12,055 | 10,599 | 10,120 | 5,292 | 1,993 | |||||||||||||||||
Cash operating costs/Ag Oz | $9.62 | $2.17 | $9.58 | $9.83 | $23.35 | $37.99 | |||||||||||||||||
Table 23: | ||||||||||||||
Co-Product Cash Cost Per Ounce for Rochester – (Unaudited) | ||||||||||||||
2012 | 2011 | 2010 | ||||||||||||
Cash operating cost per ounce: | ||||||||||||||
Silver | $ | 19.20 | $ | 25.34 | $ | 4.20 | ||||||||
Gold | $ | 962 | $ | 1,050 | $ | 952 | ||||||||
Total cash cost per ounce: | ||||||||||||||
Silver | $ | 20.40 | $ | 26.91 | $ | 4.61 | ||||||||
Gold | $ | 1,023 | $ | 1,115 | $ | 1,045 | ||||||||
Table 24: | ||||||||||||||||||||||||||||||
Reconciliation of EBITDA for Rochester – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Sales of metal | $ | 132.4 | $ | 43.2 | $ | 36.2 | $ | 34.2 | $ | 18.8 | $ | 11.1 | ||||||||||||||||||
Production costs applicable to sales | (74.3 | ) | (22.9 | ) | (21.0 | ) | (20.8 | ) | (9.6 | ) | (4.2 | ) | ||||||||||||||||||
Administrative and general | | | | | | | ||||||||||||||||||||||||
Exploration | (3.6 | ) | (0.6 | ) | (1.2 | ) | (1.1 | ) | (0.7 | ) | (1.5 | ) | ||||||||||||||||||
Pre-development care and maintenance and other | (1.4 | ) | 1.7 | (1.1 | ) | (0.7 | ) | (1.3 | ) | (2.2 | ) | |||||||||||||||||||
EBITDA | $ | 53.1 | $ | 21.4 | $ | 12.9 | $ | 11.6 | $ | 7.2 | $ | 3.2 | ||||||||||||||||||
Table 25: | ||||||||||||||||||||||||||||||
Operating Cash Flow for Rochester – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Cash provided by (used in) operating activities | $ | 28.4 | $ | 18.2 | $ | 7.3 | $ | 10.1 | $ | (7.1 | ) | $ | (11.4 | ) | ||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||
Receivables and other current assets | $ | 0.3 | $ | (0.6 | ) | $ | 0.6 | $ | (0.1 | ) | $ | 0.3 | $ | (0.2 | ) | |||||||||||||||
Prepaid expenses and other | $ | 0.9 | $ | 0.3 | $ | 0.2 | $ | (1.0 | ) | $ | 1.4 | $ | 0.7 | |||||||||||||||||
Inventories | $ | 22.5 | $ | 0.9 | $ | 6.5 | $ | 3.9 | $ | 11.2 | $ | 14.2 | ||||||||||||||||||
Accounts payable and accrued liabilities | $ | 1.4 | $ | 2.7 | $ | (1.6 | ) | $ | (1.1 | ) | $ | 1.4 | $ | 0.1 | ||||||||||||||||
Operating Cash Flow | $ | 53.5 | $ | 21.5 | $ | 13.0 | $ | 11.8 | $ | 7.2 | $ | 3.4 | ||||||||||||||||||
Table 26: | ||||||||||||||||||
Results of Operations by Mine – Martha(1) – (Unaudited) | ||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||
Sales of metal | $13.2 | $0.5 | $4.9 | $4.1 | $3.6 | $2.8 | ||||||||||||
Production costs | $17.7 | $0.4 | $6.5 | $7.1 | $3.7 | $3.9 | ||||||||||||
EBITDA | $(21.1) | $(2.7) | $(4.2) | $(10.6) | $(3.7) | $(3.3) | ||||||||||||
Operating loss | $(21.8) | $(2.0) | $(4.2) | $(11.3) | $(4.3) | $(3.0) | ||||||||||||
Operating cash flow | $(16.8) | $(2.8) | $(3.4) | $(5.5) | $(5.1) | $(5.0) | ||||||||||||
Capital expenditures | $1.2 | $ | $ | $0.5 | $0.7 | $1.4 | ||||||||||||
Gross profit (loss) | $(5.2) | $0.7 | $(1.5) | $(3.7) | $(0.7) | $(1.7) | ||||||||||||
Gross margin | (39.4)% | 140.0% | (32.7)% | (90.2)% | (19.4)% | (60.7)% | ||||||||||||
2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | |||||||||||||
Total tons milled | 100,548 | | 27,281 | 39,199 | 34,068 | 37,141 | ||||||||||||
Average silver grade (oz/t) | 4.00 | | 4.17 | 3.52 | 4.43 | 4.65 | ||||||||||||
Average gold grade (oz/t) | | | | | | 0.01 | ||||||||||||
Average recovery rate Ag | 80.3% | % | 81.5% | 78.2% | 81.4% | 75.2% | ||||||||||||
Average recovery rate Au | 72.2% | % | 82.6% | 72.4% | 64.6% | 74.2% | ||||||||||||
Silver production (000’s) | 323 | | 93 | 108 | 123 | 130 | ||||||||||||
Cash operating costs/Ag Oz | $49.77 | $ | $48.12 | $55.07 | $46.48 | $33.75 | ||||||||||||
1. | The Martha mine ceased active operations in September of 2012. | |||||
Table 27: | ||||||||||||||||||||||||||||||
Reconciliation of EBITDA for Martha – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Sales of metal | $ | 13.2 | $ | 0.5 | $ | 4.9 | $ | 4.1 | $ | 3.6 | $ | 2.8 | ||||||||||||||||||
Production costs applicable to sales | (17.7 | ) | (0.4 | ) | (6.5 | ) | (7.1 | ) | (3.7 | ) | (3.9 | ) | ||||||||||||||||||
Administrative and general | | | | | | | ||||||||||||||||||||||||
Exploration | (8.7 | ) | (1.3 | ) | (1.2 | ) | (2.8 | ) | (3.4 | ) | (2.1 | ) | ||||||||||||||||||
Pre-development care and maintenance and other | (7.9 | ) | (1.5 | ) | (1.4 | ) | (4.8 | ) | (0.2 | ) | (0.1 | ) | ||||||||||||||||||
EBITDA | $ | (21.1 | ) | $ | (2.7 | ) | $ | (4.2 | ) | $ | (10.6 | ) | $ | (3.7 | ) | $ | (3.3 | ) | ||||||||||||
Table 28: | ||||||||||||||||||||||||||||||
Operating Cash Flow for Martha – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Cash provided by (used in) operating activities | $ | (16.6 | ) | $ | (2.2 | ) | $ | (3.9 | ) | $ | (3.3 | ) | $ | (7.1 | ) | $ | (3.2 | ) | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||
Receivables and other current assets | 1.3 | (0.8 | ) | (0.9 | ) | (0.6 | ) | 3.5 | (0.9 | ) | ||||||||||||||||||||
Prepaid expenses and other | (0.1 | ) | | (0.1 | ) | 0.1 | (0.1 | ) | (0.3 | ) | ||||||||||||||||||||
Inventories | (4.1 | ) | (0.5 | ) | (1.7 | ) | (2.3 | ) | 0.4 | 0.4 | ||||||||||||||||||||
Accounts payable and accrued liabilities | 2.7 | 0.7 | 3.2 | 0.6 | (1.8 | ) | (1.0 | ) | ||||||||||||||||||||||
Operating Cash Flow | $ | (16.8 | ) | $ | (2.8 | ) | $ | (3.4 | ) | $ | (5.5 | ) | $ | (5.1 | ) | $ | (5.0 | ) | ||||||||||||
Table 29: | ||||||||||||||||||
Results of Operations by Mine – Endeavor – (Unaudited) | ||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||
Sales of metal | $18.8 | $2.8 | $4.1 | $5.2 | $6.7 | $2.8 | ||||||||||||
Production costs | $8.8 | $1.6 | $2.0 | $2.6 | $2.7 | $1.0 | ||||||||||||
EBITDA | $10.0 | $1.3 | $2.1 | $2.6 | $4.0 | $1.8 | ||||||||||||
Operating income | $5.4 | $0.8 | $1.3 | $1.1 | $2.3 | $1.1 | ||||||||||||
Operating cash flow | $10.0 | $1.3 | $1.7 | $2.8 | $4.2 | $2.1 | ||||||||||||
Capital expenditures | $ | $ | $ | $ | $ | $ | ||||||||||||
Gross profit | $5.4 | $0.8 | $1.3 | $1.1 | $2.3 | $1.1 | ||||||||||||
Gross margin | 28.7% | 28.6% | 31.7% | 21.2% | 34.3% | 39.3% | ||||||||||||
2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | |||||||||||||
Silver Production (000’s) | 734 | 105 | 140 | 240 | 248 | 111 | ||||||||||||
Cash operating costs/Ag Oz | $17.27 | $19.92 | $15.97 | $17.50 | $16.64 | $14.74 | ||||||||||||
Table 30: | ||||||||||||||||||||||||||||||
Reconciliation of EBITDA for Endeavor – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Sales of metal | $ | 18.8 | $ | 2.8 | $ | 4.1 | $ | 5.2 | $ | 6.7 | $ | 2.8 | ||||||||||||||||||
Production costs applicable to sales | (8.8 | ) | (1.5 | ) | (2.0 | ) | (2.6 | ) | (2.7 | ) | (1.0 | ) | ||||||||||||||||||
Administrative and general | | | | | | | ||||||||||||||||||||||||
Exploration | | | | | | | ||||||||||||||||||||||||
Pre-development care and maintenance and other | | | | | | | ||||||||||||||||||||||||
EBITDA | $ | 10.0 | $ | 1.3 | $ | 2.1 | $ | 2.6 | $ | 4.0 | $ | 1.8 | ||||||||||||||||||
Table 31: | ||||||||||||||||||||||||||||||
Operating Cash Flow for Endeavor – (Unaudited) | ||||||||||||||||||||||||||||||
in millions of US$ | 2012 | 4Q 2012 | 3Q 2012 | 2Q 2012 | 1Q 2012 | 4Q 2011 | ||||||||||||||||||||||||
Cash provided by operating activities | $ | 10.0 | $ | 1.6 | $ | 1.5 | $ | 3.6 | $ | 3.2 | $ | 2.1 | ||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||
Receivables and other current assets | 0.2 | (0.3 | ) | 0.5 | (1.7 | ) | 1.7 | (1.2 | ) | |||||||||||||||||||||
Prepaid expenses and other | | | | | | | ||||||||||||||||||||||||
Inventories | 0.2 | (0.3 | ) | (0.3 | ) | 0.2 | 0.6 | 0.1 | ||||||||||||||||||||||
Accounts payable and accrued liabilities | (0.4 | ) | 0.3 | 0.7 | (1.3 | ) | 1.1 | |||||||||||||||||||||||
Operating Cash Flow | $ | 10.0 | $ | 1.3 | $ | 1.7 | $ | 2.8 | $ | 4.2 | $ | 2.1 | ||||||||||||||||||
Table 32: | |||||||||||||||||||||||||||||||||||
Reconciliation of Non-U.S. GAAP Cash Costs to U.S. GAAP Production Costs | |||||||||||||||||||||||||||||||||||
Three months ended December 31, 2012 – (Unaudited) | |||||||||||||||||||||||||||||||||||
(In thousands except ounces and per ounce costs) | Palmarejo | San | Kensington | Rochester | Martha(1) | Endeavor | Total | ||||||||||||||||||||||||||||
Total Cash Operating Cost (Non-U.S. GAAP) | $ | 11,732 | $ | 18,765 | $ | 30,588 | $ | 1,795 | $ | (16 | ) | $ | 2,104 | $ | 64,968 | ||||||||||||||||||||
Royalties | | 1,712 | | 1,528 | | | 3,240 | ||||||||||||||||||||||||||||
Production taxes | | | | 940 | | | 940 | ||||||||||||||||||||||||||||
Total Cash Costs (Non-U.S. GAAP) | $ | 11,732 | $ | 20,477 | $ | 30,588 | $ | 4,263 | $ | (16 | ) | $ | 2,104 | $ | 69,148 | ||||||||||||||||||||
Add/Subtract: | |||||||||||||||||||||||||||||||||||
Third party smelting costs | | | (3,865 | ) | | 16 | (805 | ) | (4,654 | ) | |||||||||||||||||||||||||
By-product credit | 34,314 | | | 20,682 | | | 54,996 | ||||||||||||||||||||||||||||
Other adjustments | 317 | (387 | ) | | (1,755 | ) | | | (1,825 | ) | |||||||||||||||||||||||||
Change in inventory | (5,955 | ) | (4,980 | ) | 288 | (265 | ) | 407 | 253 | (10,252 | ) | ||||||||||||||||||||||||
Depreciation, depletion and amortization | 32,058 | 4,258 | 13,809 | 2,302 | (702 | ) | 457 | 52,182 | |||||||||||||||||||||||||||
Production costs applicable to sales, including depreciation, depletion and amortization (U.S. GAAP) | $ | 72,466 | $ | 19,368 | $ | 40,820 | $ | 25,227 | $ | (295 | ) | $ | 2,009 | $ | 159,595 | ||||||||||||||||||||
Production of silver (ounces) | 1,554,606 | 1,343,035 | | 828,013 | | 105,615 | 3,831,269 | ||||||||||||||||||||||||||||
Cash operating cost per silver ounce | $ | 7.55 | $ | 13.97 | $ | | $ | 2.17 | $ | | $ | 19.92 | $ | 8.97 | |||||||||||||||||||||
Cash costs per silver ounce | $ | 7.55 | $ | 15.25 | $ | | $ | 5.15 | $ | | $ | 19.92 | $ | 10.06 | |||||||||||||||||||||
Production of gold (ounces) | | | 28,718 | | | | 28,718 | ||||||||||||||||||||||||||||
Cash operating cost per gold ounce | $ | | $ | | $ | 1,065 | $ | | $ | | $ | | $ | 1,065 | |||||||||||||||||||||
Cash cost per gold ounce | $ | | $ | | $ | 1,065 | $ | | $ | | $ | | $ | 1,065 | |||||||||||||||||||||
Table 33: | |||||||||||||||||||||||||||||||||||
Reconciliation of Non-U.S. GAAP Cash Costs to U.S. GAAP Production Costs | |||||||||||||||||||||||||||||||||||
Twelve months ended December 31, 2012 – (Unaudited) | |||||||||||||||||||||||||||||||||||
(In thousands except ounces and per ounce costs) | Palmarejo | San | Kensington | Rochester | Martha(1) | Endeavor | Total | ||||||||||||||||||||||||||||
Total Cash Operating Cost (Non-U.S. GAAP) | $ | 10,958 | $ | 69,771 | $ | 111,499 | $ | 26,959 | $ | 16,094 | $ | 12,675 | $ | 247,956 | |||||||||||||||||||||
Royalties | | 7,084 | | 3,487 | 306 | | 10,877 | ||||||||||||||||||||||||||||
Production taxes | | | | 2,195 | | | 2,195 | ||||||||||||||||||||||||||||
Total Cash Costs (Non-U.S. GAAP) | $ | 10,958 | $ | 76,855 | $ | 111,499 | $ | 32,641 | $ | 16,400 | $ | 12,675 | $ | 261,028 | |||||||||||||||||||||
Add/Subtract: | |||||||||||||||||||||||||||||||||||
Third party smelting costs | | | (10,910 | ) | | (3,943 | ) | (3,648 | ) | (18,501 | ) | ||||||||||||||||||||||||
By-product credit | 176,237 | | | 63,440 | 422 | | 240,099 | ||||||||||||||||||||||||||||
Other adjustments | 1,108 | 256 | 17 | (1,355 | ) | 882 | | 908 | |||||||||||||||||||||||||||
Change in inventory | 9,175 | (5,683 | ) | (13,517 | ) | (20,470 | ) | 3,922 | (204 | ) | (26,777 | ) | |||||||||||||||||||||||
Depreciation, depletion and amortization | 146,557 | 16,707 | 41,645 | 8,065 | 515 | 4,591 | 218,080 | ||||||||||||||||||||||||||||
Production costs applicable to sales, including depreciation, depletion and amortization (U.S. GAAP) | $ | 344,035 | $ | 88,135 | $ | 128,734 | $ | 82,321 | $ | 18,198 | $ | 13,414 | $ | 674,837 | |||||||||||||||||||||
Production of silver (ounces) | 8,236,013 | 5,930,394 | | 2,801,405 | 323,386 | 734,008 | 18,025,206 | ||||||||||||||||||||||||||||
Cash operating cost per silver ounce | $ | 1.33 | $ | 11.76 | $ | | $ | 9.62 | $ | 49.77 | $ | 17.27 | $ | 7.57 | |||||||||||||||||||||
Cash costs per silver ounce | $ | 1.33 | $ | 12.95 | $ | | $ | 11.65 | $ | 50.71 | $ | 17.27 | $ | 8.30 | |||||||||||||||||||||
Production of gold (ounces) | | | 82,125 | | | | 82,125 | ||||||||||||||||||||||||||||
Cash operating cost per gold ounce | $ | | $ | | $ | 1,358 | $ | | $ | | $ | | $ | 1,358 | |||||||||||||||||||||
Cash cost per gold ounce | $ | | $ | | $ | 1,358 | $ | | $ | | $ | | $ | 1,358 | |||||||||||||||||||||
Table 34: | |||||||||||||||||||||||||||||||||||
Reconciliation of Non-U.S. GAAP Cash Costs to U.S. GAAP Production Costs | |||||||||||||||||||||||||||||||||||
Three months ended December 31, 2011 – (Unaudited) | |||||||||||||||||||||||||||||||||||
(In thousands except ounces and per ounce costs) | Palmarejo | San | Kensington | Rochester | Martha(1) | Endeavor | Total | ||||||||||||||||||||||||||||
Total Cash Operating Cost (Non-U.S. GAAP) | $ | (5,730 | ) | $ | 18,332 | $ | 24,035 | $ | 14,191 | $ | 4,386 | $ | 1,647 | $ | 56,861 | ||||||||||||||||||||
Royalties | | 3,279 | | | 98 | | 3,377 | ||||||||||||||||||||||||||||
Production taxes | | | | 124 | | | 124 | ||||||||||||||||||||||||||||
Total Cash Costs (Non-U.S. GAAP) | $ | (5,730 | ) | $ | 21,611 | $ | 24,035 | $ | 14,315 | $ | 4,484 | $ | 1,647 | $ | 60,362 | ||||||||||||||||||||
Add/Subtract: | |||||||||||||||||||||||||||||||||||
Third party smelting costs | | | (1,881 | ) | | (516 | ) | (483 | ) | (2,880 | ) | ||||||||||||||||||||||||
By-product credit | 57,501 | | | 3,344 | 242 | | 61,087 | ||||||||||||||||||||||||||||
Other adjustments | 233 | 608 | | 266 | 97 | | 1,204 | ||||||||||||||||||||||||||||
Change in inventory | (5,054 | ) | (869 | ) | 9,407 | (13,722 | ) | (296 | ) | (112 | ) | (10,646 | ) | ||||||||||||||||||||||
Depreciation, depletion and amortization | 42,646 | 6,021 | 7,016 | 1,152 | 475 | 750 | 58,060 | ||||||||||||||||||||||||||||
Production costs applicable to sales, including depreciation, depletion and amortization (U.S. GAAP) | $ | 89,596 | $ | 27,371 | $ | 38,577 | $ | 5,355 | $ | 4,486 | $ | 1,802 | $ | 167,187 | |||||||||||||||||||||
Production of silver (ounces) | 2,690,368 | 1,997,416 | | 373,589 | 129,972 | 111,723 | 5,303,068 | ||||||||||||||||||||||||||||
Cash operating cost per silver ounce | $ | (2.13 | ) | $ | 9.18 | $ | | $ | 37.99 | $ | 33.75 | $ | 14.74 | $ | 6.19 | ||||||||||||||||||||
Cash costs per silver ounce | $ | (2.13 | ) | $ | 10.82 | $ | | $ | 38.32 | $ | 34.50 | $ | 14.74 | $ | 6.85 | ||||||||||||||||||||
Production of gold (ounces) | | | 13,299 | | | | 13,299 | ||||||||||||||||||||||||||||
Cash operating cost per gold ounce | $ | | $ | | $ | 1,807 | $ | | $ | | $ | | $ | 1,807 | |||||||||||||||||||||
Cash cost per gold ounce | $ | | $ | | $ | 1,807 | $ | | $ | | $ | | $ | 1,807 |
Table 35: | |||||||||||||||||||||||||||||||||||
Reconciliation of Non-U.S. GAAP Cash Costs to U.S. GAAP Production Costs | |||||||||||||||||||||||||||||||||||
Twelve months ended December 31, 2011 – (Unaudited) | |||||||||||||||||||||||||||||||||||
(In thousands except ounces and per ounce costs) | Palmarejo | San | Kensington | Rochester | Martha | Endeavor | Total | ||||||||||||||||||||||||||||
Total Cash Operating Cost (Non-U.S. GAAP) | $ | (8,743 | ) | $ | 68,277 | $ | 96,234 | $ | 31,978 | $ | 17,367 | $ | 11,573 | $ | 216,686 | ||||||||||||||||||||
Royalties | | 11,561 | | 2,177 | 685 | | 14,423 | ||||||||||||||||||||||||||||
Production taxes | | | | 409 | | | 409 | ||||||||||||||||||||||||||||
Total Cash Costs (Non-U.S. GAAP) | $ | (8,743 | ) | $ | 79,838 | $ | 96,234 | $ | 34,564 | $ | 18,052 | $ | 11,573 | $ | 231,518 | ||||||||||||||||||||
Add/Subtract: | |||||||||||||||||||||||||||||||||||
Third party smelting costs | | | (11,003 | ) | | (2,882 | ) | (2,872 | ) | (16,757 | ) | ||||||||||||||||||||||||
By-product credit | 197,342 | | | 9,898 | 949 | | 208,189 | ||||||||||||||||||||||||||||
Other adjustments | 1,441 | 906 | 19 | 522 | 559 | | 3,447 | ||||||||||||||||||||||||||||
Change in inventory | (3,839 | ) | (1,065 | ) | 16,422 | (16,727 | ) | (1,165 | ) | (67 | ) | (6,441 | ) | ||||||||||||||||||||||
Depreciation, depletion and amortization | 159,231 | 22,408 | 35,839 | 2,807 | 554 | 3,148 | 223,987 | ||||||||||||||||||||||||||||
Production costs applicable to sales, including depreciation, depletion and amortization (U.S. GAAP) | $ | 345,432 | $ | 102,087 | $ | 137,511 | $ | 31,064 | $ | 16,067 | $ | 11,782 | $ | 643,943 | |||||||||||||||||||||
Production of silver (ounces) | 9,041,488 | 7,501,367 | | 1,392,433 | 529,602 | 613,361 | 19,078,251 | ||||||||||||||||||||||||||||
Cash operating cost per silver ounce | $ | (0.97 | ) | $ | 9.10 | $ | | $ | 22.97 | $ | 32.79 | $ | 18.87 | $ | 6.31 | ||||||||||||||||||||
Cash costs per silver ounce | $ | (0.97 | ) | $ | 10.64 | $ | | $ | 24.82 | $ | 34.08 | $ | 18.87 | $ | 7.09 | ||||||||||||||||||||
Production of gold (ounces) | | | 82,125 | | | | 82,125 | ||||||||||||||||||||||||||||
Cash operating cost per gold ounce | $ | | $ | | $ | 1,088 | $ | | $ | | $ | | $ | 1,088 | |||||||||||||||||||||
Cash cost per gold ounce | $ | | $ | | $ | 1,088 | $ | | $ | | $ | | $ | 1,088 | |||||||||||||||||||||
Table 36: | |||||||||
Co-Product Cash Cost Per Ounce for 2012 – (Unaudited) | |||||||||
Palmarejo | Rochester | ||||||||
Total cash operating costs | $ | 187,195 | $ | 90,400 | |||||
Total cash costs | $ | 187,195 | $ | 96,081 | |||||
Revenue | |||||||||
Silver | 59% | 59% | |||||||
Gold | 41% | 41% | |||||||
Ounces produced | |||||||||
Silver | 8,236,013 | 2,801,405 | |||||||
Gold | 103,068 | 38,066 | |||||||
Total cash operating costs per ounce | |||||||||
Silver | $ | 13.45 | $ | 19.20 | |||||
Gold | $ | 742 | $ | 962 | |||||
Total cash costs per ounce | |||||||||
Silver | $ | 13.45 | $ | 20.40 | |||||
Gold | $ | 742 | $ | 1,023 | |||||
Table 37: | |||||||||
Co-Product Cash Cost Per Ounce for 2011 – (Unaudited) | |||||||||
Palmarejo | Rochester | ||||||||
Total cash operating costs | $ | 188,599 | $ | 41,876 | |||||
Total cash costs | $ | 188,599 | $ | 44,463 | |||||
Revenue | |||||||||
Silver | 61% | 84% | |||||||
Gold | 39% | 16% | |||||||
Ounces produced | |||||||||
Silver | 9,041,488 | 1,392,433 | |||||||
Gold | 125,071 | 6,276 | |||||||
Total cash operating costs per ounce | |||||||||
Silver | $ | 12.82 | $ | 25.34 | |||||
Gold | $ | 581 | $ | 1,050 | |||||
Total cash costs per ounce | |||||||||
Silver | $ | 12.82 | $ | 26.91 | |||||
Gold | $ | 581 | $ | 1,115 | |||||
Table 38: | |||||||||||||||||||||||
2012 Proven and Probable Reserves – (Unaudited) | |||||||||||||||||||||||
SHORT TONS | GRADE (Oz/Ton) | OUNCES | |||||||||||||||||||||
YEAR END 2012 | LOCATION | SILVER | GOLD | SILVER | GOLD | ||||||||||||||||||
PROVEN RESERVES | |||||||||||||||||||||||
Rochester | Nevada, USA | 56,304,000 | 0.54 | 0.004 | 30,501,000 | 230,000 | |||||||||||||||||
Martha | Argentina | | | | | | |||||||||||||||||
San Bartolomé | Bolivia | 1,187,000 | 2.92 | | 3,460,000 | | |||||||||||||||||
Kensington | Alaska, USA | 647,000 | | 0.277 | | 179,000 | |||||||||||||||||
Endeavor | Australia | 2,258,000 | 4.32 | | 9,757,000 | | |||||||||||||||||
Palmarejo | Mexico | 5,747,000 | 4.67 | 0.061 | 26,858,000 | 348,000 | |||||||||||||||||
Joaquin | Argentina | | | | | | |||||||||||||||||
Total | 66,143,000 | 70,577,000 | 757,000 | ||||||||||||||||||||
PROBABLE RESERVES | |||||||||||||||||||||||
Rochester | Nevada, USA | 23,619,000 | 0.61 | 0.003 | 14,396,000 | 78,000 | |||||||||||||||||
Mina Martha | Argentina | | | | | | |||||||||||||||||
San Bartolomé | Bolivia | 41,699,000 | 2.53 | | 105,628,000 | | |||||||||||||||||
Kensington | Alaska, USA | 4,020,000 | | 0.208 | | 837,000 | |||||||||||||||||
Endeavor | Australia | 2,508,000 | 1.43 | | 3,588,000 | | |||||||||||||||||
Palmarejo | Mexico | 7,105,000 | 3.69 | 0.045 | 26,251,000 | 317,000 | |||||||||||||||||
Joaquin | Argentina | | | | | | |||||||||||||||||
Total | 78,951,0000 | 149,863,000 | 1,231,000 | ||||||||||||||||||||
PROVEN AND PROBABLE RESERVES | |||||||||||||||||||||||
Rochester | Nevada, USA | 79,923,000 | 0.56 | 0.004 | 44,896,000 | 308,000 | |||||||||||||||||
Martha | Argentina | | | | | | |||||||||||||||||
San Bartolomé | Bolivia | 42,886,000 | 2.54 | | 109,088,000 | | |||||||||||||||||
Kensington | Alaska, USA | 4,667,000 | | 0.218 | | 1,016,000 | |||||||||||||||||
Endeavor | Australia | 4,766,000 | 2.80 | | 13,345,000 | | |||||||||||||||||
Palmarejo | Mexico | 12,852,000 | 4.13 | 0.052 | 53,110,000 | 665,000 | |||||||||||||||||
Joaquin | Argentina | | | | | | |||||||||||||||||
Total Proven and Probable | 145,094,000 | 220,439,000 | 1,988,000 | ||||||||||||||||||||
Table 39: | |||||||||||||||||||||||
2012 Measured and Indicated Resources (Excluding Proven and Probable Reserves) – (Unaudited) | |||||||||||||||||||||||
SHORT TONS | GRADE (Oz/Ton) | OUNCES | |||||||||||||||||||||
YEAR END 2012 | LOCATION | SILVER | GOLD | SILVER | GOLD | ||||||||||||||||||
MEASURED RESOURCES | |||||||||||||||||||||||
Rochester | Nevada, USA | 135,558,000 | 0.47 | 0.004 | 63,921,000 | 498,000 | |||||||||||||||||
Martha | Argentina | | | | | | |||||||||||||||||
San Bartolomé | Bolivia | | | | | | |||||||||||||||||
Kensington | Alaska, USA | 382,000 | | 0.239 | | 91,000 | |||||||||||||||||
Endeavor | Australia | 10,639,000 | 1.98 | | 21,088,000 | | |||||||||||||||||
Palmarejo | Mexico | 3,186,000 | 7.13 | 0.099 | 22,720,000 | 315,000 | |||||||||||||||||
Joaquin | Argentina | 5,942,000 | 4.58 | 0.003 | 27,191,000 | 19,000 | |||||||||||||||||
Total | 155,707,000 | 134,920,000 | 924,000 | ||||||||||||||||||||
INDICATED RESOURCES | |||||||||||||||||||||||
Rochester | Nevada, USA | 128,724,000 | 0.44 | 0.003 | 56,795,000 | 367,000 | |||||||||||||||||
Mina Martha | Argentina | 57,000 | 13.57 | 0.017 | 775,000 | 1,000 | |||||||||||||||||
San Bartolomé | Bolivia | 20,040,000 | 2.27 | | 45,463,000 | | |||||||||||||||||
Kensington | Alaska, USA | 2,224,000 | | 0.196 | | 435,000 | |||||||||||||||||
Endeavor | Australia | 302,000 | 10.23 | | 3,090,000 | | |||||||||||||||||
Palmarejo | Mexico | 20,526,000 | 1.12 | 0.032 | 23,021,000 | 649,000 | |||||||||||||||||
Joaquin | Argentina | 11,398,000 | 3.33 | 0.004 | 37,980,000 | 42,000 | |||||||||||||||||
Lejano | Argentina | 1,233,000 | 2.42 | 0.008 | 2,983,000 | 10,000 | |||||||||||||||||
Total | 184,504,000 | 170,108,000 | 1,504,000 | ||||||||||||||||||||
MEASURED AND INDICATED RESOURCES | |||||||||||||||||||||||
Rochester | Nevada, USA | 264,283,000 | 0.46 | 0.003 | 120,717,000 | 865,000 | |||||||||||||||||
Martha | Argentina | 57,000 | 13.57 | 0.017 | 775,000 | 1,000 | |||||||||||||||||
San Bartolomé | Bolivia | 20,040,000 | 2.27 | | 45,463,000 | | |||||||||||||||||
Kensington | Alaska, USA | 2,606,000 | | 0.202 | | 526,000 | |||||||||||||||||
Endeavor | Australia | 10,941,000 | 2.21 | | 24,179,000 | | |||||||||||||||||
Palmarejo | Mexico | 23,712,000 | 1.93 | 0.041 | 45,741,000 | 964,000 | |||||||||||||||||
Joaquin | Argentina | 17,340,000 | 3.76 | 0.004 | 65,171,000 | 61,000 | |||||||||||||||||
Lejano | Argentina | 1,233,000 | 2.42 | 0.008 | 2,983,000 | 10,000 | |||||||||||||||||
Total Measured and Indicated | 340,210,000 | 305,028,000 | 2,427,000 | ||||||||||||||||||||
Table 40: | |||||||||||||||||||||||
2012 Inferred Resources – (Unaudited) | |||||||||||||||||||||||
SHORT TONS | GRADE (Oz/Ton) | OUNCES | |||||||||||||||||||||
YEAR END 2012 | LOCATION | SILVER | GOLD | SILVER | GOLD | ||||||||||||||||||
INFERRED RESOURCES | |||||||||||||||||||||||
Rochester | Nevada, USA | 45,643,000 | 0.60 | 0.003 | 27,201,000 | 123,000 | |||||||||||||||||
Martha | Argentina | 204,000 | 4.75 | 0.005 | 969,000 | 1,000 | |||||||||||||||||
San Bartolomé | Bolivia | 2,826,000 | 1.17 | | 3,319,000 | | |||||||||||||||||
Kensington | Alaska, USA | 704,000 | | 0.244 | | 172,000 | |||||||||||||||||
Endeavor | Australia | 3,527,000 | 1.09 | | 3,836,000 | | |||||||||||||||||
Palmarejo | Mexico | 11,903,000 | 1.86 | 0.038 | 22,104,000 | 457,000 | |||||||||||||||||
Joaquin | Argentina | 1,060,000 | 2.94 | 0.003 | 3,113,000 | 4,000 | |||||||||||||||||
Lejano | Argentina | 3,307,000 | 1.73 | 0.006 | 5,713,000 | 19,000 | |||||||||||||||||
Total Inferred | 69,174,000 | 66,254,000 | 775,000 | ||||||||||||||||||||
Notes to the above Mineral Reserves and Resources:
- Effective
December 31, 2012 . - Metal prices used for mineral reserves were
$27.50 per ounce of silver and$1,450 per ounce of gold, except Endeavor, at$2,200 per metric ton of lead,$2,200 per metric ton of zinc and$34.00 per ounce of silver. Metal prices used for mineral resources were$33.00 per ounce of silver and$1,700 per ounce of gold, except Endeavor, at$2,200 per metric ton of lead,$2,200 per metric ton of zinc and$34.00 per ounce of silver. - Palmarejo mineral resources are the addition of Palmarejo,
Guadalupe andLa Patria (Measured, Indicated and Inferred). - Mineral Resources are in addition to mineral reserves and have not demonstrated economic viability.
- Current mineral resources were inclusive of disputed and undisputed claims at
Rochester . While the Company believes it holds a superior position in the ongoing claims dispute, the Company believes an adverse legal outcome would cause it to modify mineral resources. - Rounding of tons and ounces, as required by reporting guidelines may result in apparent differences between tons, grade and contained metal content.
- For details on the estimation of mineral resources and reserves for each property, please refer to the relevant Technical Report on file at www.sedar.com.
Table 41: | ||||||||||||||||||||||
2011 Proven and Probable Reserves – (Unaudited) | ||||||||||||||||||||||
SHORT TONS | GRADE (Oz/Ton) | OUNCES | ||||||||||||||||||||
YEAR END 2011 | LOCATION | SILVER | GOLD | SILVER | GOLD | |||||||||||||||||
PROVEN RESERVES | ||||||||||||||||||||||
Rochester | Nevada, USA | 31,532,000 | 0.59 | 0.006 | 18,681,000 | 179,000 | ||||||||||||||||
Martha | Argentina | | | | | | ||||||||||||||||
San Bartolomé | Bolivia | 959,000 | 3.01 | | 2,888,000 | | ||||||||||||||||
Kensington | Alaska, USA | 1,164,000 | | 0.280 | | 326,000 | ||||||||||||||||
Endeavor | Australia | 2,635,000 | 1.39 | | 3,674,000 | | ||||||||||||||||
Palmarejo | Mexico | 4,916,000 | 5.31 | 0.067 | 26,091,000 | 330,000 | ||||||||||||||||
Joaquin (51%) | Argentina | | | | | | ||||||||||||||||
Total | 41,206,000 | 51,334,000 | 835,000 | |||||||||||||||||||
PROBABLE RESERVES | ||||||||||||||||||||||
Rochester | Nevada, USA | 15,747,000 | 0.69 | 0.004 | 10,892,000 | 68,000 | ||||||||||||||||
Martha | Argentina | 53,000 | 12.79 | 0.011 | 671,000 | 1,000 | ||||||||||||||||
San Bartolomé | Bolivia | 43,556,000 | 2.64 | | 115,192,000 | | ||||||||||||||||
Kensington | Alaska, USA | 4,842,000 | | 0.209 | | 1,104,000 | ||||||||||||||||
Endeavor | Australia | 2,998,000 | 2.50 | | 7,501,000 | | ||||||||||||||||
Palmarejo | Mexico | 7,581,000 | 4.05 | 0.047 | 30,727,000 | 358,000 | ||||||||||||||||
Joaquin (51%) | Argentina | | | | | | ||||||||||||||||
Total | 74,777,0000 | 164,983,000 | 1,441,000 | |||||||||||||||||||
PROVEN AND PROBABLE RESERVES | ||||||||||||||||||||||
Rochester | Nevada, USA | 47,280,000 | 0.63 | 0.005 | 29,573,000 | 247,000 | ||||||||||||||||
Martha | Argentina | 53,000 | 12.79 | 0.011 | 671,000 | 1,000 | ||||||||||||||||
San Bartolomé | Bolivia | 44,515,000 | 2.65 | | 118,080,000 | | ||||||||||||||||
Kensington | Alaska, USA | 6,006,000 | | 0.223 | | 1,340,000 | ||||||||||||||||
Endeavor | Australia | 5,633,000 | 1.98 | | 11,175,000 | | ||||||||||||||||
Palmarejo | Mexico | 12,497,000 | 4.55 | 0.055 | 56,818,000 | 688,000 | ||||||||||||||||
Joaquin (51%) | Argentina | | | | | | ||||||||||||||||
Total Proven and Probable | 115,983,000 | 216,317,000 | 2,276,000 | |||||||||||||||||||
Table 42: | |||||||||||||||||||||||
2011 Measured and Indicated Resources (Excluding Proven and Probable Reserves) – (Unaudited) | |||||||||||||||||||||||
SHORT TONS | GRADE (Oz/Ton) | OUNCES | |||||||||||||||||||||
YEAR END 2011 | LOCATION | SILVER | GOLD | SILVER | GOLD | ||||||||||||||||||
MEASURED RESOURCES | |||||||||||||||||||||||
Rochester | Nevada, USA | 131,085,000 | 0.46 | 0.004 | 60,586,000 | 501,000 | |||||||||||||||||
Martha | Argentina | | | | | | |||||||||||||||||
San Bartolomé | Bolivia | | | | | | |||||||||||||||||
Kensington | Alaska, USA | 495,000 | | 0.234 | | 116,000 | |||||||||||||||||
Endeavor | Australia | 10,924,000 | 2.67 | | 29,149,000 | | |||||||||||||||||
Palmarejo | Mexico | 1,793,000 | 4.24 | 0.052 | 7,594,000 | 93,000 | |||||||||||||||||
Joaquin (51%) | Argentina | | | | | | |||||||||||||||||
Total | 144,297,000 | 97,329,000 | 710,000 | ||||||||||||||||||||
INDICATED RESOURCES | |||||||||||||||||||||||
Rochester | Nevada, USA | 120,387,000 | 0.43 | 0.003 | 51,762,000 | 366,000 | |||||||||||||||||
Martha | Argentina | 35,000 | 12.15 | 0.011 | 427,000 | | |||||||||||||||||
San Bartolomé | Bolivia | 21,264,000 | 2.59 | | 54,968,000 | | |||||||||||||||||
Kensington | Alaska, USA | 2,544,000 | | 0.185 | | 471,000 | |||||||||||||||||
Endeavor | Australia | 124,000 | 0.01 | | 2,000 | | |||||||||||||||||
Palmarejo | Mexico | 3,269,000 | 2.88 | 0.034 | 9,399,000 | 111,000 | |||||||||||||||||
Joaquin (51%) | Argentina | 4,050,000 | 2.48 | 0.005 | 10,043,000 | 18,000 | |||||||||||||||||
Lejano | Argentina | | | | | | |||||||||||||||||
Total | 151,672,000 | 126,601,000 | 968,000 | ||||||||||||||||||||
MEASURED AND INDICATED RESOURCES | |||||||||||||||||||||||
Rochester | Nevada, USA | 251,472,000 | 0.45 | 0.003 | 112,349,000 | 867,000 | |||||||||||||||||
Martha | Argentina | 35,000 | 12.15 | 0.011 | 427,000 | | |||||||||||||||||
San Bartolomé | Bolivia | 21,264,000 | 2.59 | | 54,968,000 | | |||||||||||||||||
Kensington | Alaska, USA | 3,039,000 | | 0.193 | | 587,000 | |||||||||||||||||
Endeavor | Australia | 11,047,000 | 2.64 | | 29,151,000 | | |||||||||||||||||
Palmarejo | Mexico | 5,062,000 | 3.36 | 0.040 | 16,993,000 | 205,000 | |||||||||||||||||
Joaquin (51%) | Argentina | 4,050,000 | 2.48 | 0.005 | 10,043,000 | 18,000 | |||||||||||||||||
Lejano | Argentina | | | | | | |||||||||||||||||
Total Measured and Indicated | 295,969,000 | 223,930,000 | 1,677,000 | ||||||||||||||||||||
Table 43: | |||||||||||||||||||||||
2011 Inferred Resources – (Unaudited) | |||||||||||||||||||||||
SHORT TONS | GRADE (Oz/Ton) | OUNCES | |||||||||||||||||||||
YEAR END 2011 | LOCATION | SILVER | GOLD | SILVER | GOLD | ||||||||||||||||||
INFERRED RESOURCES | |||||||||||||||||||||||
Rochester | Nevada, USA | 40,543,000 | 0.58 | 0.003 | 23,619,000 | 122,000 | |||||||||||||||||
Martha | Argentina | 259,000 | 4.32 | 0.005 | 1,121,000 | 1,000 | |||||||||||||||||
San Bartolomé | Bolivia | 3,385,000 | 1.07 | | 3,617,000 | | |||||||||||||||||
Kensington | Alaska, USA | 731,000 | | 0.232 | | 170,000 | |||||||||||||||||
Endeavor | Australia | 3,527,000 | 1.09 | | 3,836,000 | | |||||||||||||||||
Palmarejo | Mexico | 11,653,000 | 2.40 | 0.052 | 27,928,000 | 612,000 | |||||||||||||||||
Joaquin (51%) | Argentina | 7,755,000 | 3.15 | 0.003 | 24,456,000 | 21,000 | |||||||||||||||||
Lejano | Argentina | | | | | | |||||||||||||||||
Total | 67,853,000 | 84,576,000 | 926,000 | ||||||||||||||||||||
In reference to the above 2011 reserves and resources tables, effective
Source:
Coeur d’Alene Mines Corporation
Wendy Yang, Vice President of Investor Relations
208-665-0345
or
Stefany Bales, Director of Corporate Communications
208-667-8263
www.coeur.com