Article content
SilverCrest transaction completed creating leading global silver company; second consecutive quarter of strong net income, adjusted EBITDA and free cash flow; provides full-year 2025 guidance
The content in this section is supplied by Business Wire for the purposes of distributing press releases on behalf of its clients. Postmedia has not reviewed the content.
SilverCrest transaction completed creating leading global silver company; second consecutive quarter of strong net income, adjusted EBITDA and free cash flow; provides full-year 2025 guidance
Article content
Article content
CHICAGO — Coeur Mining, Inc. (“Coeur” or the “Company”) (NYSE: CDE) today reported fourth quarter 2024 financial results, including revenue of $305 million and cash flow from operating activities of $64 million. The Company reported GAAP net income from continuing operations of $38 million, or $0.08 per share. On an adjusted basis1, Coeur reported EBITDA of $116 million, cash flow from operating activities before changes in working capital of $79 million and net income from continuing operations of $45 million, or $0.11 per share.
Advertisement 2
This advertisement has not loaded yet, but your article continues below.
THIS CONTENT IS RESERVED FOR SUBSCRIBERS ONLY
Subscribe now to read the latest news in your city and across Canada.
SUBSCRIBE TO UNLOCK MORE ARTICLES
Subscribe now to read the latest news in your city and across Canada.
REGISTER / SIGN IN TO UNLOCK MORE ARTICLES
Create an account or sign in to continue with your reading experience.
THIS ARTICLE IS FREE TO READ REGISTER TO UNLOCK.
Create an account or sign in to continue with your reading experience.
or
Article content
For the full year, Coeur reported revenue of $1.1 billion, cash flow from operating activities of $174 million and GAAP net income from continuing operations of $59 million, or $0.15 per share. On an adjusted basis1, the Company reported EBITDA of $339 million, cash flow from operating activities before changes in working capital of $162 million and net income from continuing operations of $70 million, or $0.18 per share.
Key Highlights
Advertisement 3
This advertisement has not loaded yet, but your article continues below.
Article content
“Thanks to the team’s dedication and incredible effort, we finished 2024 with a second consecutive quarter of strong earnings and positive free cash flow, leaving us well-positioned to deliver record operational and financial results in 2025,” said Mitchell J. Krebs, Chairman, President and Chief Executive Officer. “As expected, 2024 represented an inflection point for the Company. While completing the Rochester expansion, announcing the proposed acquisition of SilverCrest, transitioning to positive free cash flow, and beginning to pay down debt were key drivers to a successful year, our other operations delivered strong results worth highlighting. Wharf generated the highest free cash flow in its 42-year history, Palmarejo delivered its highest free cash flow in seven years, and Kensington increased its gold production by 13% while decreasing its unit costs by 8% year-over-year and is targeting a return to positive free cash flow in 2025. Together with the first full year of contribution from the Rochester expansion and the addition of the newly acquired high-grade, low-cost Las Chispas operation, we anticipate delivering sharp increases in production, EBITDA and free cash flow, which will allow us to continue aggressively deleveraging the balance sheet.
“As highlighted in our reserves and resources update yesterday, we continue to see positive results from our sustained commitment to brownfield exploration over the past several years. At Kensington, we achieved our stated goal of establishing a five-year proven and probable reserve mine life. We also significantly expanded the inferred resource pipelines at Palmarejo and Wharf, which bode well for future meaningful mine life extensions. In 2025, we will continue our commitment to generating returns through the drill bit with another year of robust exploration investment.
“With the closing of the SilverCrest transaction last week, we’re delighted to welcome the Las Chispas team to the Company, and to have Eric Fier and Pierre Beaudoin join our Board of Directors. Although the first quarter will reflect several one-time transaction costs, seasonally lower production levels, and only six weeks of contribution from Las Chispas, we look forward to delivering the best year in Coeur Mining’s history in 2025 at a time when the outlook for silver and gold remains incredibly positive.”
Top Stories
Get the latest headlines, breaking news and columns.
By signing up you consent to receive the above newsletter from Postmedia Network Inc.
Thanks for signing up!
A welcome email is on its way. If you don’t see it, please check your junk folder.
The next issue of Top Stories will soon be in your inbox.
We encountered an issue signing you up. Please try again
Article content
Advertisement 4
This advertisement has not loaded yet, but your article continues below.
Article content
Financial and Operating Highlights (Unaudited)
(Amounts in millions, except per share amounts, gold ounces produced & sold, and per-ounce metrics) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||||||
Gold Sales |
$ |
734.9 |
$ |
205.2 |
$ |
223.8 |
$ |
154.1 |
$ |
151.8 |
$ |
575.7 |
$ |
187.7 |
|||||
Silver Sales |
$ |
319.1 |
$ |
100.2 |
$ |
89.7 |
$ |
67.9 |
$ |
61.3 |
$ |
245.5 |
$ |
74.3 |
|||||
Consolidated Revenue |
$ |
1,054.0 |
$ |
305.4 |
$ |
313.5 |
$ |
222.0 |
$ |
213.1 |
$ |
821.2 |
$ |
262.1 |
|||||
Costs Applicable to Sales4 |
$ |
606.2 |
$ |
158.8 |
$ |
156.7 |
$ |
144.7 |
$ |
146.0 |
$ |
632.9 |
$ |
192.3 |
|||||
General and Administrative Expenses |
$ |
47.7 |
$ |
11.1 |
$ |
11.0 |
$ |
11.2 |
$ |
14.4 |
$ |
41.6 |
$ |
10.2 |
|||||
Net Income (Loss) |
$ |
58.9 |
$ |
37.9 |
$ |
48.7 |
$ |
1.4 |
$ |
(29.1 |
) |
$ |
(103.6 |
) |
$ |
(25.5 |
) |
||
Net Income (Loss) Per Share |
$ |
0.15 |
$ |
0.08 |
$ |
0.12 |
$ |
0.00 |
$ |
(0.08 |
) |
$ |
(0.30 |
) |
$ |
(0.07 |
) |
||
Adjusted Net Income (Loss)1 |
$ |
70.1 |
$ |
45.3 |
$ |
47.2 |
$ |
(3.4 |
) |
$ |
(19.0 |
) |
$ |
(78.0 |
) |
$ |
(6.2 |
) |
|
Adjusted Net Income (Loss)1 Per Share |
$ |
0.18 |
$ |
0.11 |
$ |
0.12 |
$ |
(0.01 |
) |
$ |
(0.05 |
) |
$ |
(0.23 |
) |
$ |
(0.02 |
) |
|
Weighted Average Shares Outstanding |
397.4 |
401.0 |
400.8 |
399.9 |
385.0 |
343.1 |
380.5 |
||||||||||||
EBITDA1 |
$ |
302.6 |
$ |
104.6 |
$ |
121.1 |
$ |
49.7 |
$ |
27.2 |
$ |
60.5 |
$ |
25.0 |
|||||
Adjusted EBITDA1 |
$ |
339.2 |
$ |
116.4 |
$ |
126.0 |
$ |
52.4 |
$ |
44.3 |
$ |
142.3 |
$ |
64.3 |
|||||
Cash Flow from Operating Activities |
$ |
174.2 |
$ |
63.8 |
$ |
111.1 |
$ |
15.2 |
$ |
(15.9 |
) |
$ |
67.3 |
$ |
65.3 |
||||
Capital Expenditures |
$ |
183.2 |
$ |
47.7 |
$ |
42.0 |
$ |
51.4 |
$ |
42.1 |
$ |
364.6 |
$ |
92.7 |
|||||
Free Cash Flow1 |
$ |
(9.0 |
) |
$ |
16.1 |
$ |
69.1 |
$ |
(36.2 |
) |
$ |
(58.0 |
) |
$ |
(297.3 |
) |
$ |
(27.4 |
) |
Cash, Equivalents & Short-Term Investments |
$ |
55.1 |
$ |
55.1 |
$ |
76.9 |
$ |
74.1 |
$ |
67.5 |
$ |
61.6 |
$ |
61.6 |
|||||
Total Debt5 |
$ |
590.1 |
$ |
590.1 |
$ |
605.2 |
$ |
629.3 |
$ |
585.6 |
$ |
545.3 |
$ |
545.3 |
|||||
Average Realized Price Per Ounce – Gold |
$ |
2,156 |
$ |
2,399 |
$ |
2,309 |
$ |
2,003 |
$ |
1,864 |
$ |
1,825 |
$ |
1,886 |
|||||
Average Realized Price Per Ounce – Silver |
$ |
27.95 |
$ |
31.11 |
$ |
29.86 |
$ |
26.20 |
$ |
23.57 |
$ |
24.21 |
$ |
24.79 |
|||||
Gold Ounces Produced |
341,582 |
87,149 |
94,993 |
78,696 |
80,744 |
317,671 |
101,609 |
||||||||||||
Silver Ounces Produced |
11.4 |
3.2 |
3.0 |
2.6 |
2.6 |
10.3 |
3.1 |
||||||||||||
Gold Ounces Sold |
340,816 |
85,555 |
96,913 |
76,932 |
81,416 |
315,511 |
99,540 |
||||||||||||
Silver Ounces Sold |
11.4 |
3.2 |
3.0 |
2.6 |
2.6 |
10.1 |
3.0 |
||||||||||||
Adjusted CAS per AuOz1 |
$ |
1,203 |
$ |
1,192 |
$ |
1,113 |
$ |
1,264 |
$ |
1,267 |
$ |
1,355 |
$ |
1,225 |
|||||
Adjusted CAS per AgOz1 |
$ |
16.55 |
$ |
16.93 |
$ |
15.67 |
$ |
17.71 |
$ |
14.63 |
$ |
18.10 |
$ |
17.03 |
Financial Results
Fourth quarter 2024 revenue totaled $305 million compared to $314 million in the prior period and $262 million in the fourth quarter of 2023. The Company produced 87,149 and 3.2 million ounces of gold and silver, respectively, during the quarter. Metal sales for the quarter totaled 85,555 ounces of gold and 3.2 million ounces of silver. Average realized gold and silver prices for the quarter were $2,399 and $31.11 per ounce, respectively, compared to $2,309 and $29.86 per ounce in the prior period and $1,886 and $24.79 per ounce in the fourth quarter of 2023.
Advertisement 5
This advertisement has not loaded yet, but your article continues below.
Article content
Coeur generated $1.1 billion in revenue in 2024, compared to $821 million in 2023. Full-year gold and silver production totaled 341,582 and 11.4 million ounces, respectively, compared to 317,671 ounces of gold and 10.3 million ounces of silver in 2023. Metal sales in 2024 included 340,816 and 11.4 million ounces of gold and silver, respectively. Average realized gold and silver prices for the year were $2,156 and $27.95 per ounce, respectively, compared to $1,825 and $24.21 per ounce in 2023.
Gold and silver sales represented 67% and 33% of quarterly revenue, respectively. For the full year, gold and silver sales accounted for 70% and 30% of revenue, respectively. The Company’s U.S. operations accounted for approximately 71% and 64% in the fourth quarter and full-year revenue, respectively.
Adjusted costs applicable to sales per ounce1 of gold and silver increased 7% and 8% quarter-over-quarter, respectively, largely due to lower gold production in the period as well as lower silver production at Palmarejo, partially offset by higher production at Rochester. General and administrative expenses remained consistent quarter-over-quarter at $11 million.
Coeur invested approximately $20 million ($17 million expensed and $4 million capitalized) in exploration during the quarter, compared to approximately $25 million ($20 million expensed and $5 million capitalized) in the prior period. For the full year, the Company invested approximately $77 million ($60 million expensed and $17 million capitalized) compared to roughly $41 million ($31 million expensed and $10 million capitalized) in 2023. See the “Operations” and “Exploration” sections for additional detail on the Company’s exploration activities.
The Company recorded income tax expense of approximately $18 million and $67 million during the fourth quarter and for the full year, respectively. Cash income and mining taxes paid during the period totaled approximately $12 million, bringing the full-year total to $45 million. Cash taxes paid in 2024 primarily reflect income and mining tax payments in Mexico. Coeur expects to pay approximately $75 – $85 million in cash taxes during the first quarter of 2025 primarily as a result of the strong operational performance at Palmarejo and the newly acquired Las Chispas operation.
Quarterly operating cash flow totaled $64 million compared to $111 million in the prior period. For the full year, operating cash flow nearly tripled to $174 million mainly driven by strong operational performance in the second half of 2024.
Advertisement 6
This advertisement has not loaded yet, but your article continues below.
Article content
Fourth quarter capital expenditures were $48 million compared to $42 million in the prior period, bringing the full-year total to $183 million and within Coeur’s 2024 guidance range of $160 – $200 million. Sustaining and development capital expenditures accounted for approximately $41 million and $7 million, or 85% and 15%, respectively, of Coeur’s total capital investment during the quarter.
The Company expects to generate negative free cash flow during the first quarter due to one-time outflows, including the previously mentioned $75 – $85 million in cash taxes, annual incentive plan payments, semi-annual interest on the Company’s 5.125% Senior Notes due 2029, Rochester property taxes and SilverCrest transaction-related costs.
SilverCrest Acquisition Transaction
On February 14, 2025, Coeur closed on the acquisition of SilverCrest in an all-equity transaction. The acquisition positions Coeur as a leading global silver company by adding the high-grade, low-cost Las Chispas silver and gold operation in Sonora, Mexico to Coeur’s portfolio. Based upon the closing stock price of Coeur’s stock on February 14, 2025, the issuance of approximately 239 million shares in the transaction implied an acquisition value of $1.58 billion.
The Company expects prorated production reflecting 10.5 months of the year for Las Chispas to be 42,500 – 52,500 ounces of gold and 4.25 – 5.25 million ounces of silver.
Coeur intends to apply SilverCrest’s cash and proceeds from the monetization of its bullion and finished goods inventory, net of accounts payable balances, to outstanding RCF and prepay balances.
Operations
Fourth quarter and full-year 2024 highlights for each of the Company’s operations are provided below.
Palmarejo, Mexico
(Dollars in millions, except per ounce amounts) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||||||||
Tons milled |
1,762,779 |
419,008 |
413,463 |
429,561 |
500,747 |
2,008,459 |
500,509 |
||||||||||||||
Average gold grade (oz/t) |
0.070 |
0.059 |
0.070 |
0.066 |
0.070 |
0.050 |
0.060 |
||||||||||||||
Average silver grade (oz/t) |
4.52 |
4.17 |
5.15 |
4.49 |
4.34 |
3.97 |
4.08 |
||||||||||||||
Average recovery rate – Au |
93.0 |
% |
91.2 |
% |
94.8 |
% |
89.9 |
% |
95.2 |
% |
91.1 |
% |
89.4 |
% |
|||||||
Average recovery rate – Ag |
85.0 |
% |
88.3 |
% |
85.6 |
% |
82.8 |
% |
83.7 |
% |
82.7 |
% |
79.4 |
% |
|||||||
Gold ounces produced |
108,666 |
22,490 |
27,549 |
25,467 |
33,160 |
100,605 |
25,401 |
||||||||||||||
Silver ounces produced (000’s) |
6,780 |
1,543 |
1,823 |
1,596 |
1,818 |
6,592 |
1,622 |
||||||||||||||
Gold ounces sold |
108,783 |
22,353 |
28,655 |
24,313 |
33,462 |
99,043 |
24,848 |
||||||||||||||
Silver ounces sold (000’s) |
6,797 |
1,598 |
1,861 |
1,542 |
1,796 |
6,534 |
1,644 |
||||||||||||||
Average realized price per gold ounce |
$ |
1,751 |
$ |
1,750 |
$ |
1,922 |
$ |
1,744 |
$ |
1,611 |
$ |
1,565 |
$ |
1,615 |
|||||||
Average realized price per silver ounce |
$ |
27.74 |
$ |
31.27 |
$ |
29.71 |
$ |
26.48 |
$ |
23.64 |
$ |
24.21 |
$ |
24.78 |
|||||||
Metal sales |
$ |
379.1 |
$ |
89.1 |
$ |
110.4 |
$ |
83.2 |
$ |
96.4 |
$ |
313.2 |
$ |
80.9 |
|||||||
Costs applicable to sales4 |
$ |
195.5 |
$ |
45.5 |
$ |
47.5 |
$ |
48.2 |
$ |
54.3 |
$ |
194.3 |
$ |
50.3 |
|||||||
Adjusted CAS per AuOz1 |
$ |
892 |
$ |
894 |
$ |
818 |
$ |
1,006 |
$ |
901 |
$ |
957 |
$ |
1,010 |
|||||||
Adjusted CAS per AgOz1 |
$ |
14.28 |
$ |
15.92 |
$ |
12.60 |
$ |
15.24 |
$ |
13.18 |
$ |
15.09 |
$ |
15.26 |
|||||||
Exploration expense |
$ |
13.2 |
$ |
3.8 |
$ |
4.3 |
$ |
2.6 |
$ |
2.5 |
$ |
7.8 |
$ |
2.7 |
|||||||
Cash flow from operating activities |
$ |
138.1 |
$ |
33.2 |
$ |
55.6 |
$ |
23.7 |
$ |
25.6 |
$ |
76.8 |
$ |
24.1 |
|||||||
Sustaining capital expenditures (excludes capital lease payments) |
$ |
18.3 |
$ |
6.5 |
$ |
4.0 |
$ |
3.1 |
$ |
4.7 |
$ |
34.6 |
$ |
6.9 |
|||||||
Development capital expenditures |
$ |
12.3 |
$ |
3.4 |
$ |
4.0 |
$ |
2.8 |
$ |
2.1 |
$ |
7.2 |
$ |
2.0 |
|||||||
Total capital expenditures |
$ |
30.6 |
$ |
9.9 |
$ |
8.0 |
$ |
5.9 |
$ |
6.8 |
$ |
41.8 |
$ |
8.9 |
|||||||
Free cash flow1 |
$ |
107.5 |
$ |
23.3 |
$ |
47.6 |
$ |
17.8 |
$ |
18.8 |
$ |
35.0 |
$ |
15.2 |
Advertisement 7
This advertisement has not loaded yet, but your article continues below.
Article content
Operational
Financial
Exploration
Advertisement 8
This advertisement has not loaded yet, but your article continues below.
Article content
Other
Guidance
Rochester, Nevada
(Dollars in millions, except per ounce amounts) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
|||||||||||||
Ore tons placed |
23,529,814 |
8,226,820 |
7,064,623 |
5,102,800 |
3,135,571 |
11,388,657 |
2,754,058 |
|||||||||||||
Average silver grade (oz/t) |
0.52 |
0.44 |
0.57 |
0.59 |
0.52 |
0.45 |
0.44 |
|||||||||||||
Average gold grade (oz/t) |
0.002 |
0.003 |
0.002 |
0.002 |
0.002 |
0.003 |
0.003 |
|||||||||||||
Silver ounces produced (000’s) |
4,378 |
1,551 |
1,155 |
973 |
699 |
3,392 |
1,340 |
|||||||||||||
Gold ounces produced |
39,203 |
15,752 |
9,690 |
8,006 |
5,755 |
38,775 |
19,847 |
|||||||||||||
Silver ounces sold (000’s) |
4,389 |
1,571 |
1,098 |
985 |
735 |
3,340 |
1,269 |
|||||||||||||
Gold ounces sold |
38,345 |
14,824 |
9,186 |
8,150 |
6,185 |
38,449 |
19,175 |
|||||||||||||
Average realized price per silver ounce |
$ |
28.31 |
$ |
30.97 |
$ |
30.13 |
$ |
25.78 |
$ |
23.32 |
$ |
24.09 |
$ |
24.59 |
||||||
Average realized price per gold ounce |
$ |
2,387 |
$ |
2,604 |
$ |
2,492 |
$ |
2,131 |
$ |
2,050 |
$ |
1,965 |
$ |
1,991 |
||||||
Metal sales |
$ |
215.8 |
$ |
87.2 |
$ |
56.0 |
$ |
42.8 |
$ |
29.8 |
$ |
156.0 |
$ |
69.4 |
||||||
Costs applicable to sales4 |
$ |
154.6 |
$ |
51.5 |
$ |
39.4 |
$ |
36.7 |
$ |
27.0 |
$ |
171.3 |
$ |
71.8 |
||||||
Adjusted CAS per AgOz1 |
$ |
20.07 |
$ |
17.96 |
$ |
20.88 |
$ |
21.58 |
$ |
18.17 |
$ |
23.97 |
$ |
19.33 |
||||||
Adjusted CAS per AuOz1 |
$ |
1,663 |
$ |
1,495 |
$ |
1,735 |
$ |
1,813 |
$ |
1,630 |
$ |
1,922 |
$ |
1,564 |
||||||
Prepayment, working capital cash flow |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
17.5 |
$ |
— |
||||||
Exploration expense |
$ |
5.1 |
$ |
2.7 |
$ |
1.0 |
$ |
1.0 |
$ |
0.4 |
$ |
1.2 |
$ |
0.2 |
||||||
Cash flow from operating activities |
$ |
4.6 |
$ |
26.0 |
$ |
3.2 |
$ |
(5.9 |
) |
$ |
(18.7 |
) |
$ |
(23.0 |
) |
$ |
11.6 |
|||
Sustaining capital expenditures (excludes capital lease payments) |
$ |
42.6 |
$ |
10.4 |
$ |
7.0 |
$ |
9.9 |
$ |
15.3 |
$ |
30.9 |
$ |
13.8 |
||||||
Development capital expenditures |
$ |
30.1 |
$ |
3.5 |
$ |
3.1 |
$ |
17.6 |
$ |
5.9 |
$ |
232.5 |
$ |
51.7 |
||||||
Total capital expenditures |
$ |
72.7 |
$ |
13.9 |
$ |
10.1 |
$ |
27.5 |
$ |
21.2 |
$ |
263.4 |
$ |
65.5 |
||||||
Free cash flow1 |
$ |
(68.1 |
) |
$ |
12.1 |
$ |
(6.9 |
) |
$ |
(33.4 |
) |
$ |
(39.9 |
) |
$ |
(286.4 |
) |
$ |
(53.9 |
) |
Advertisement 9
This advertisement has not loaded yet, but your article continues below.
Article content
Operational
Financial
Exploration
Advertisement 10
This advertisement has not loaded yet, but your article continues below.
Article content
Guidance
Kensington, Alaska
(Dollars in millions, except per ounce amounts) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||||||||
Tons milled |
699,037 |
183,639 |
165,916 |
182,043 |
167,439 |
651,576 |
177,382 |
||||||||||||||
Average gold grade (oz/t) |
0.15 |
0.16 |
0.16 |
0.14 |
0.14 |
0.14 |
0.16 |
||||||||||||||
Average recovery rate |
91.3 |
% |
91.8 |
% |
90.4 |
% |
92.3 |
% |
90.8 |
% |
91.9 |
% |
92.3 |
% |
|||||||
Gold ounces produced |
95,671 |
26,931 |
24,104 |
23,202 |
21,434 |
84,789 |
26,686 |
||||||||||||||
Gold ounces sold |
95,361 |
25,839 |
24,800 |
23,539 |
21,183 |
84,671 |
25,980 |
||||||||||||||
Average realized price per gold ounce, gross |
$ |
2,415 |
$ |
2,702 |
$ |
2,563 |
$ |
2,223 |
$ |
2,105 |
$ |
1,987 |
$ |
2,016 |
|||||||
Treatment and refining charges per gold ounce |
$ |
53 |
$ |
53 |
$ |
56 |
$ |
52 |
$ |
52 |
$ |
74 |
$ |
58 |
|||||||
Average realized price per gold ounce, net |
$ |
2,362 |
$ |
2,649 |
$ |
2,507 |
$ |
2,171 |
$ |
2,053 |
$ |
1,913 |
$ |
1,958 |
|||||||
Metal sales |
$ |
225.1 |
$ |
68.3 |
$ |
62.2 |
$ |
51.1 |
$ |
43.5 |
$ |
162.5 |
$ |
51.2 |
|||||||
Costs applicable to sales4 |
$ |
157.8 |
$ |
39.7 |
$ |
38.1 |
$ |
40.7 |
$ |
39.3 |
$ |
152.7 |
$ |
37.9 |
|||||||
Adjusted CAS per AuOz1 |
$ |
1,651 |
$ |
1,529 |
$ |
1,539 |
$ |
1,734 |
$ |
1,840 |
$ |
1,786 |
$ |
1,441 |
|||||||
Prepayment, working capital cash flow |
$ |
(12.9 |
) |
$ |
(12.9 |
) |
$ |
11.8 |
$ |
(11.8 |
) |
$ |
— |
$ |
— |
$ |
10.7 |
||||
Exploration expense |
$ |
5.5 |
$ |
0.7 |
$ |
2.0 |
$ |
1.3 |
$ |
1.5 |
$ |
7.9 |
$ |
1.7 |
|||||||
Cash flow from operating activities |
$ |
40.9 |
$ |
8.5 |
$ |
38.1 |
$ |
(7.2 |
) |
$ |
1.5 |
$ |
4.0 |
$ |
16.9 |
||||||
Sustaining capital expenditures (excludes capital lease payments) |
$ |
68.7 |
$ |
18.9 |
$ |
20.0 |
$ |
16.5 |
$ |
13.3 |
$ |
53.3 |
$ |
15.1 |
|||||||
Development capital expenditures |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|||||||
Total capital expenditures |
$ |
68.7 |
$ |
18.9 |
$ |
20.0 |
$ |
16.5 |
$ |
13.3 |
$ |
53.3 |
$ |
15.1 |
|||||||
Free cash flow1 |
$ |
(27.8 |
) |
$ |
(10.4 |
) |
$ |
18.1 |
$ |
(23.7 |
) |
$ |
(11.8 |
) |
$ |
(49.3 |
) |
$ |
1.8 |
Operational
Advertisement 11
This advertisement has not loaded yet, but your article continues below.
Article content
Financial
Exploration
Guidance
Advertisement 12
This advertisement has not loaded yet, but your article continues below.
Article content
Wharf, South Dakota
(Dollars in millions, except per ounce amounts) |
2024 |
4Q 2024 |
3Q2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
|||||||
Ore tons placed |
5,003,935 |
1,164,894 |
1,424,649 |
1,162,437 |
1,251,955 |
4,743,469 |
1,290,562 |
|||||||
Average gold grade (oz/t) |
0.031 |
0.023 |
0.046 |
0.032 |
0.021 |
0.026 |
0.027 |
|||||||
Gold ounces produced |
98,042 |
21,976 |
33,650 |
22,021 |
20,395 |
93,502 |
29,675 |
|||||||
Silver ounces produced (000’s) |
232 |
54 |
42 |
69 |
67 |
268 |
90 |
|||||||
Gold ounces sold |
98,327 |
22,539 |
34,272 |
20,930 |
20,586 |
93,348 |
29,537 |
|||||||
Silver ounces sold (000’s) |
233 |
54 |
45 |
65 |
69 |
266 |
86 |
|||||||
Average realized price per gold ounce |
$ |
2,315 |
$ |
2,620 |
$ |
2,440 |
$ |
2,064 |
$ |
2,026 |
$ |
1,961 |
$ |
1,982 |
Metal sales |
$ |
234.0 |
$ |
60.7 |
$ |
85.0 |
$ |
45.0 |
$ |
43.3 |
$ |
189.5 |
$ |
60.7 |
Costs applicable to sales4 |
$ |
98.4 |
$ |
22.1 |
$ |
31.8 |
$ |
19.1 |
$ |
25.4 |
$ |
114.7 |
$ |
32.4 |
Adjusted CAS per AuOz1 |
$ |
934 |
$ |
902 |
$ |
885 |
$ |
822 |
$ |
1,165 |
$ |
1,152 |
$ |
997 |
Prepayment, working capital cash flow |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
12.5 |
$ |
— |
Exploration expense |
$ |
6.2 |
$ |
2.7 |
$ |
2.3 |
$ |
1.1 |
$ |
0.1 |
$ |
— |
$ |
— |
Cash flow from operating activities |
$ |
101.9 |
$ |
22.2 |
$ |
51.6 |
$ |
17.0 |
$ |
11.1 |
$ |
84.1 |
$ |
28.9 |
Sustaining capital expenditures (excludes capital lease payments) |
$ |
7.2 |
$ |
2.9 |
$ |
2.8 |
$ |
1.2 |
$ |
0.3 |
$ |
2.0 |
$ |
1.3 |
Development capital expenditures |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
0.5 |
$ |
0.2 |
Total capital expenditures |
$ |
7.2 |
$ |
2.9 |
$ |
2.8 |
$ |
1.2 |
$ |
0.3 |
$ |
2.5 |
$ |
1.5 |
Free cash flow1 |
$ |
94.7 |
$ |
19.3 |
$ |
48.8 |
$ |
15.8 |
$ |
10.8 |
$ |
81.6 |
$ |
27.4 |
Operational
Financial
Exploration
Advertisement 13
This advertisement has not loaded yet, but your article continues below.
Article content
Guidance
Exploration
During the fourth quarter, Coeur invested approximately $20 million ($17 million expensed and $4 million capitalized), compared to roughly $25 million ($20 million expensed and $5 million capitalized) in the prior period. For the full year, the Company invested approximately $77 million ($60 million expensed and $17 million capitalized), compared to roughly $41 million ($31 million expensed and $10 million capitalized) in 2023.
The Company’s exploration investment in 2025 is expected to total $67 – $77 million for expansion drilling (classified as exploration expense) and $10 – $16 million for infill drilling (capitalized exploration).
Top exploration priorities for the Company’s 2024 exploration program were achieved, including: (1) Kensington reaching a five year proven and probable reserve mine life; (2) outlining higher-grade structures to enhance the near-term margin and longer term free cash flow profile of the newly-expanded Rochester; (3) significantly increasing Palmarejo’s inferred resources; and (4) substantially enhancing the geological understanding of the evolving world-class polymetallic Silvertip system located in British Columbia.
At Silvertip, exploration investment totaled approximately $6 million in the fourth quarter, compared to $9 million in the prior period. For the full year, exploration investment totaled approximately $27 million, which includes $16 million related to underground mine development and site support costs, compared to $11 million in 2023.
At Silvertip, underground and surface drilling with three rigs wrapped up during the quarter. Overall, the 2024 three-pronged exploration strategy was successful on all fronts, including: (1) extending along strike the key zones of the Southern Silver zone and Saddle zone from near-mine underground drilling; (2) intersecting massive sulfide mineralization in all five step-out drill holes at the Southern Silver zone; and (3) identifying three new Silvertip lookalike structures on the land package.
Advertisement 14
This advertisement has not loaded yet, but your article continues below.
Article content
In 2025, the exploration program is focused on extending and building the resource base adjacent to the current resource and further increasing the knowledge of the district through follow-up of key targets outlined by the 2024 regional program.
The Company expects exploration investment to be approximately $12 – $14 million at Silvertip 2025, which excludes $17 – $22 million related to underground mine development and site support costs.
2025 Guidance
Gold and silver production is expected to increase 20% and 62%, respectively, compared to 2024 based on the midpoint of guidance ranges. The increase is primarily driven by the completion and ramp-up of Rochester last year and the addition of Las Chispas in mid-February.
Overall cost guidance has increased slightly at Palmarejo, Kensington and Wharf compared to 2024.
The below exploration expense guidance excludes $17 – $22 million of underground mine development and support costs associated with Silvertip.
Note that Las Chispas guidance reflects results from the February 14 closing of the acquisition. Additionally, Las Chispas cost guidance excludes the effects of the SilverCrest purchase price allocation.
2025 Production Guidance
Gold |
Silver |
||||||
(oz) |
(K oz) |
||||||
Las Chispas |
42,500 – 52,500 |
4,250 – 5,250 |
|||||
Palmarejo |
95,000 – 105,000 |
5,400 – 6,500 |
|||||
Rochester |
60,000 – 75,000 |
7,000 – 8,300 |
|||||
Kensington |
92,500 – 107,500 |
— |
|||||
Wharf |
90,000 – 100,000 |
50 – 200 |
|||||
Total |
380,000 – 440,000 |
16,700 – 20,250 |
2025 Costs Applicable to Sales Guidance
Gold |
Silver |
|||||
($/oz) |
($/oz) |
|||||
Las Chispas (co-product) |
$850 – $950 |
$9.25 – $10.25 |
||||
Palmarejo (co-product) |
$950 – $1,150 |
$17.00 – $18.00 |
||||
Rochester (co-product) |
$1,250 – $1,450 |
$14.50 – $16.50 |
||||
Kensington |
$1,700 – $1,900 |
— |
||||
Wharf (by-product) |
$1,250 – $1,350 |
— |
2025 Capital, Exploration and G&A Guidance
($M) |
|||||
Capital Expenditures, Sustaining |
$132 – $156 |
||||
Capital Expenditures, Development |
$55 – $69 |
||||
Exploration, Expensed |
$67 – $77 |
||||
Exploration, Capitalized |
$10 – $16 |
||||
General & Administrative Expenses |
$44 – $48 |
||||
Note: The Company’s guidance figures assume estimated prices of $2,700/oz gold and $30.00/oz silver as well as CAD of 1.425 and MXN of 20.50. Guidance figures exclude the impact of any metal sales or foreign exchange hedges. |
Financial Results and Conference Call
Coeur will host a conference call to discuss its fourth quarter and full-year 2024 financial results on February 20, 2025 at 11:00 a.m. Eastern Time.
Advertisement 15
This advertisement has not loaded yet, but your article continues below.
Article content
Dial-In Numbers: |
(855) 560-2581 (U.S.) |
||
(855) 669-9657 (Canada) |
|||
(412) 542-4166 (International) |
|||
Conference ID: |
Coeur Mining |
Hosting the call will be Mitchell J. Krebs, Chairman, President and Chief Executive Officer of Coeur, who will be joined by Thomas S. Whelan, Senior Vice President and Chief Financial Officer, Michael “Mick” Routledge, Senior Vice President and Chief Operating Officer, Aoife McGrath, Senior Vice President of Exploration, and other members of management. A replay of the call will be available through February 27, 2025.
Replay numbers: |
(877) 344-7529 (U.S.) |
||
(855) 669-9658 (Canada) |
|||
(412) 317-0088 (International) |
|||
Conference ID: |
333 97 30 |
About Coeur
Coeur Mining, Inc. is a U.S.-based, well-diversified, growing precious metals producer with five wholly-owned operations: the Las Chispas silver-gold mine in Sonora, Mexico, the Palmarejo gold-silver complex in Chihuahua, Mexico, the Rochester silver-gold mine in Nevada, the Kensington gold mine in Alaska and the Wharf gold mine in South Dakota. In addition, the Company wholly-owns the Silvertip polymetallic critical minerals exploration project in British Columbia.
Cautionary Statements
This news release contains forward-looking statements within the meaning of securities legislation in the United States and Canada, including statements regarding cash flow, production growth, costs, capital expenditures, exploration and development efforts and plans and potential impacts on reserves and resources, mine lives and expected extensions, the gold stream agreement at Palmarejo, anticipated production, and costs and expenses and operations at Las Chispas, Palmarejo, Rochester, Wharf and Kensington. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause Coeur’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Such factors include, among others, the risk that anticipated production, cost and expense levels are not attained, the risks and hazards inherent in the mining business (including risks inherent in developing and expanding large-scale mining projects, environmental hazards, industrial accidents, weather or geologically-related conditions), changes in the market prices of gold and silver and a sustained lower price or higher treatment and refining charge environment, the uncertainties inherent in Coeur’s production, exploration and development activities, including risks relating to permitting and regulatory delays (including the impact of government shutdowns) and mining law changes, ground conditions, grade and recovery variability, any future labor disputes or work stoppages (involving the Company and its subsidiaries or third parties), the risk of adverse outcomes in litigation, the uncertainties inherent in the estimation of mineral reserves and resources, impacts from Coeur’s future acquisition of new mining properties or businesses, risks associated with the continued integration of the recent acquisition of SilverCrest, the risk that the Rochester expansion does not sustain planned performance, the loss of access or insolvency of any third-party refiner or smelter to whom Coeur markets its production, materials and equipment availability, inflationary pressures, continued access to financing sources, the effects of environmental and other governmental regulations and government shut-downs, the risks inherent in the ownership or operation of or investment in mining properties or businesses in foreign countries, Coeur’s ability to raise additional financing necessary to conduct its business, make payments or refinance its debt, as well as other uncertainties and risk factors set out in filings made from time to time with the United States Securities and Exchange Commission, and the Canadian securities regulators, including, without limitation, Coeur’s most recent report on Form 10-K. Actual results, developments and timetables could vary significantly from the estimates presented. Readers are cautioned not to put undue reliance on forward-looking statements. Coeur disclaims any intent or obligation to update publicly such forward-looking statements, whether as a result of new information, future events or otherwise. Additionally, Coeur undertakes no obligation to comment on analyses, expectations or statements made by third parties in respect of Coeur, its financial or operating results or its securities. This does not constitute an offer of any securities for sale.
Advertisement 16
This advertisement has not loaded yet, but your article continues below.
Article content
The scientific and technical information concerning our mineral projects in this news release have been reviewed and approved by a “qualified person” under Item 1300 of SEC Regulation S-K, namely our Senior Director, Technical Services, Christopher Pascoe. For a description of the key assumptions, parameters and methods used to estimate mineral reserves and mineral resources, as well as data verification procedures and a general discussion of the extent to which the estimates may be affected by any known environmental, permitting, legal, title, taxation, sociopolitical, marketing or other relevant factors, please review the Technical Report Summaries for each of the Company’s material properties which are available at www.sec.gov.
Coeur’s public disclosures, including disclosures of mineral reserves and resources, are governed by the U.S. Securities Exchange Act of 1934, including Item 1300 of SEC Regulation S-K. SilverCrest has traditionally disclosed estimates of Las Chispas “measured,” “indicated,” and “inferred” mineral resources as such terms are used in Canada’s National Instrument 43-101. Although Item 1300 of SEC Regulation S-K and NI 43-101 have similar goals in terms of conveying an appropriate level of confidence in the disclosures being reported, they at times embody different approaches or definitions. Consequently, investors are cautioned that public disclosures by SilverCrest prepared in accordance with NI 43-101 may not be comparable to similar information made public by companies, including Coeur, subject to Item 1300 of SEC Regulation S-K and the other reporting and disclosure requirements under the U.S. federal securities laws and the rules and regulations thereunder.
Non-U.S. GAAP Measures
We supplement the reporting of our financial information determined under United States generally accepted accounting principles (U.S. GAAP) with certain non-U.S. GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss), operating cash flow before changes in working capital and adjusted costs applicable to sales per ounce (gold and silver) or pound (zinc or lead). We believe that these adjusted measures provide meaningful information to assist management, investors and analysts in understanding our financial results and assessing our prospects for future performance. We believe these adjusted financial measures are important indicators of our recurring operations because they exclude items that may not be indicative of, or are unrelated to our core operating results, and provide a better baseline for analyzing trends in our underlying businesses. We believe EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss) and adjusted costs applicable to sales per ounce (gold and silver) and pound (zinc and lead) are important measures in assessing the Company’s overall financial performance. For additional explanation regarding our use of non-U.S. GAAP financial measures, please refer to our Form 10-K for the year ended December 31, 2024.
Advertisement 17
This advertisement has not loaded yet, but your article continues below.
Article content
Notes
1. |
EBITDA, adjusted EBITDA, adjusted EBITDA margin, free cash flow, adjusted net income (loss), operating cash flow before changes in working capital and adjusted costs applicable to sales per ounce (gold and silver) are non-GAAP measures. Please see tables in the Appendix for the reconciliation to U.S. GAAP. Free cash flow is defined as cash flow from operating activities less capital expenditures. Liquidity is defined as cash and cash equivalents plus availability under the Company’s RCF. Future borrowing under the RCF may be subject to certain financial covenants. Please see tables in Appendix for the calculation of consolidated free cash flow and liquidity. |
2. |
As of December 31, 2024, Coeur had $30 million in outstanding letters of credit and $195 million in outstanding borrowings under its RCF. Future borrowing under the RCF may be subject to certain financial covenants. |
3. |
Percentage based on the midpoint of 2025 guidance ranges. |
4. |
Excludes amortization. |
5. |
Includes capital leases. Net of debt issuance costs and premium received. |
Average Spot Prices
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||
Average Gold Spot Price Per Ounce |
$ |
2,386 |
$ |
2,663 |
$ |
2,474 |
$ |
2,338 |
$ |
2,070 |
$ |
1,941 |
$ |
1,971 |
Average Silver Spot Price Per Ounce |
$ |
28.27 |
$ |
31.38 |
$ |
29.43 |
$ |
28.45 |
$ |
23.34 |
$ |
23.35 |
$ |
23.20 |
Average Zinc Spot Price Per Pound |
$ |
1.26 |
$ |
1.38 |
$ |
1.26 |
$ |
1.29 |
$ |
1.11 |
$ |
1.20 |
$ |
1.13 |
Average Lead Spot Price Per Pound |
$ |
0.94 |
$ |
0.91 |
$ |
0.92 |
$ |
0.98 |
$ |
0.94 |
$ |
0.97 |
$ |
0.96 |
COEUR MINING, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS |
|||||||
December 31, 2024 |
December 31, 2023 |
||||||
ASSETS |
In thousands, except share data |
||||||
CURRENT ASSETS |
|||||||
Cash and cash equivalents |
$ |
55,087 |
$ |
61,633 |
|||
Receivables |
29,930 |
31,035 |
|||||
Inventory |
78,617 |
76,661 |
|||||
Ore on leach pads |
92,724 |
79,400 |
|||||
Prepaid expenses and other |
16,741 |
18,526 |
|||||
273,099 |
267,255 |
||||||
NON-CURRENT ASSETS |
|||||||
Property, plant and equipment and mining properties, net |
1,817,616 |
1,688,288 |
|||||
Ore on leach pads |
106,670 |
25,987 |
|||||
Restricted assets |
8,512 |
9,115 |
|||||
Receivables |
19,583 |
23,140 |
|||||
Other |
76,267 |
67,063 |
|||||
TOTAL ASSETS |
$ |
2,301,747 |
$ |
2,080,848 |
|||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||||
CURRENT LIABILITIES |
|||||||
Accounts payable |
$ |
125,877 |
$ |
115,110 |
|||
Accrued liabilities and other |
156,609 |
140,913 |
|||||
Debt |
31,380 |
22,636 |
|||||
Reclamation |
16,954 |
10,954 |
|||||
330,820 |
289,613 |
||||||
NON-CURRENT LIABILITIES |
|||||||
Debt |
558,678 |
522,674 |
|||||
Reclamation |
243,538 |
203,059 |
|||||
Deferred tax liabilities |
7,258 |
12,360 |
|||||
Other long-term liabilities |
38,201 |
29,239 |
|||||
847,675 |
767,332 |
||||||
COMMITMENTS AND CONTINGENCIES |
|||||||
STOCKHOLDERS’ EQUITY |
|||||||
Common stock, par value $0.01 per share; authorized 600,000,000 shares, 399,235,632 issued and outstanding at December 31, 2024 and 386,282,957 at December 31, 2023 |
3,992 |
3,863 |
|||||
Additional paid-in capital |
4,181,521 |
4,139,870 |
|||||
Accumulated other comprehensive income (loss) |
— |
1,331 |
|||||
Accumulated deficit |
(3,062,261 |
) |
(3,121,161 |
) |
|||
1,123,252 |
1,023,903 |
||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
2,301,747 |
$ |
2,080,848 |
Advertisement 18
This advertisement has not loaded yet, but your article continues below.
Article content
COEUR MINING, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|||||||||||
Year Ended December 31, |
|||||||||||
2024 |
2023 |
2022 |
|||||||||
In thousands, except share data |
|||||||||||
Revenue |
$ |
1,054,006 |
$ |
821,206 |
$ |
785,636 |
|||||
COSTS AND EXPENSES |
|||||||||||
Costs applicable to sales(1) |
606,192 |
632,896 |
606,530 |
||||||||
Amortization |
124,974 |
99,822 |
111,626 |
||||||||
General and administrative |
47,727 |
41,605 |
39,460 |
||||||||
Exploration |
59,658 |
30,962 |
26,624 |
||||||||
Pre-development, reclamation, and other |
51,273 |
54,636 |
40,647 |
||||||||
Total costs and expenses |
889,824 |
859,921 |
824,887 |
||||||||
Income or loss from operations |
164,182 |
(38,715 |
) |
(39,251 |
) |
||||||
OTHER INCOME (EXPENSE), NET |
|||||||||||
Gain (loss) on debt extinguishment |
417 |
3,437 |
— |
||||||||
Fair value adjustments, net |
— |
3,384 |
(66,668 |
) |
|||||||
Interest expense, net of capitalized interest |
(51,276 |
) |
(29,099 |
) |
(23,861 |
) |
|||||
Other, net |
13,027 |
(7,463 |
) |
66,331 |
|||||||
Total other income (expense), net |
(37,832 |
) |
(29,741 |
) |
(24,198 |
) |
|||||
Income (loss) before income and mining taxes |
126,350 |
(68,456 |
) |
(63,449 |
) |
||||||
Income and mining tax (expense) benefit |
(67,450 |
) |
(35,156 |
) |
(14,658 |
) |
|||||
NET INCOME (LOSS) |
$ |
58,900 |
$ |
(103,612 |
) |
$ |
(78,107 |
) |
|||
OTHER COMPREHENSIVE INCOME (LOSS): |
|||||||||||
Change in fair value of derivative contracts designated as cash flow hedges |
(18,507 |
) |
(318 |
) |
37,445 |
||||||
Reclassification adjustments for realized (gain) loss on cash flow hedges |
17,176 |
(10,694 |
) |
(23,890 |
) |
||||||
Other comprehensive income (loss) |
(1,331 |
) |
(11,012 |
) |
13,555 |
||||||
COMPREHENSIVE INCOME (LOSS) |
$ |
57,569 |
$ |
(114,624 |
) |
$ |
(64,552 |
) |
|||
NET INCOME (LOSS) PER SHARE |
|||||||||||
Basic income (loss) per share: |
|||||||||||
Basic |
$ |
0.15 |
$ |
(0.30 |
) |
$ |
(0.28 |
) |
|||
Diluted |
$ |
0.15 |
$ |
(0.30 |
) |
$ |
(0.28 |
) |
|||
(1) Excludes amortization. |
COEUR MINING, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||
Year Ended December 31, |
|||||||||||
2024 |
2023 |
2022 |
|||||||||
In thousands |
|||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|||||||||||
Net income (loss) |
$ |
58,900 |
$ |
(103,612 |
) |
$ |
(78,107 |
) |
|||
Adjustments: |
|||||||||||
Amortization |
124,974 |
99,822 |
111,626 |
||||||||
Accretion |
18,208 |
16,381 |
14,850 |
||||||||
Deferred taxes |
(8,734 |
) |
(1,495 |
) |
(18,450 |
) |
|||||
Gain on debt extinguishment |
(417 |
) |
(3,437 |
) |
— |
||||||
Fair value adjustments, net |
— |
(3,384 |
) |
63,529 |
|||||||
Stock-based compensation |
12,022 |
11,361 |
10,030 |
||||||||
Gain on the sale of Sterling/Crown |
— |
— |
(62,249 |
) |
|||||||
Loss on the sale or disposition of assets |
4,250 |
25,197 |
— |
||||||||
Write-downs |
3,235 |
40,247 |
45,978 |
||||||||
Deferred revenue recognition |
(55,562 |
) |
(25,468 |
) |
(15,887 |
) |
|||||
Other |
5,483 |
3,215 |
542 |
||||||||
Changes in operating assets and liabilities: |
|||||||||||
Receivables |
(504 |
) |
933 |
4,452 |
|||||||
Prepaid expenses and other current assets |
2,777 |
(461 |
) |
240 |
|||||||
Inventory and ore on leach pads |
(69,640 |
) |
(47,592 |
) |
(51,448 |
) |
|||||
Accounts payable and accrued liabilities |
79,242 |
55,581 |
510 |
||||||||
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |
174,234 |
67,288 |
25,616 |
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|||||||||||
Capital expenditures |
(183,188 |
) |
(364,617 |
) |
(352,354 |
) |
|||||
Acquisitions, net |
(10,000 |
) |
— |
— |
|||||||
Proceeds from the sale of assets |
37 |
8,546 |
165,829 |
||||||||
Sale of investments |
— |
47,611 |
40,469 |
||||||||
Proceeds from notes receivable |
— |
5,000 |
— |
||||||||
Other |
(362 |
) |
(239 |
) |
(107 |
) |
|||||
CASH USED IN INVESTING ACTIVITIES |
(193,513 |
) |
(303,699 |
) |
(146,163 |
) |
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|||||||||||
Issuance of common stock |
22,823 |
168,964 |
147,408 |
||||||||
Issuance of notes and bank borrowings, net of issuance costs |
391,500 |
598,000 |
320,000 |
||||||||
Payments on debt, finance leases, and associated costs |
(398,348 |
) |
(528,541 |
) |
(338,721 |
) |
|||||
Other |
(2,085 |
) |
(2,370 |
) |
(3,661 |
) |
|||||
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES |
13,890 |
236,053 |
125,026 |
||||||||
Effect of exchange rate changes on cash and cash equivalents |
(1,115 |
) |
567 |
401 |
|||||||
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
(6,504 |
) |
209 |
4,880 |
|||||||
Cash, cash equivalents and restricted cash at beginning of period |
63,378 |
63,169 |
58,289 |
||||||||
Cash, cash equivalents and restricted cash at end of period |
$ |
56,874 |
$ |
63,378 |
$ |
63,169 |
Advertisement 19
This advertisement has not loaded yet, but your article continues below.
Article content
Adjusted EBITDA Reconciliation |
|||||||||||||||||||||||||||
(Dollars in thousands except per share amounts) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||||||||||||||
Net income (loss) |
$ |
58,900 |
$ |
37,852 |
$ |
48,739 |
$ |
1,426 |
$ |
(29,117 |
) |
$ |
(103,612 |
) |
$ |
(25,505 |
) |
||||||||||
Interest expense, net of capitalized interest |
51,276 |
11,887 |
13,280 |
13,162 |
12,947 |
29,099 |
7,396 |
||||||||||||||||||||
Income tax provision (benefit) |
67,450 |
18,420 |
25,817 |
7,189 |
16,024 |
35,156 |
8,485 |
||||||||||||||||||||
Amortization |
124,974 |
36,533 |
33,216 |
27,928 |
27,297 |
99,822 |
34,635 |
||||||||||||||||||||
EBITDA |
302,600 |
104,692 |
121,052 |
49,705 |
27,151 |
60,465 |
25,011 |
||||||||||||||||||||
Fair value adjustments, net |
— |
— |
— |
— |
— |
(3,384 |
) |
1,245 |
|||||||||||||||||||
Foreign exchange (gain) loss |
(4,753 |
) |
(1,321 |
) |
(1,708 |
) |
(2,089 |
) |
365 |
459 |
353 |
||||||||||||||||
Asset retirement obligation accretion |
16,778 |
4,315 |
4,233 |
4,154 |
4,076 |
16,405 |
4,186 |
||||||||||||||||||||
Inventory adjustments and write-downs |
8,042 |
1,552 |
1,231 |
1,071 |
4,188 |
43,188 |
18,464 |
||||||||||||||||||||
(Gain) loss on sale of assets and securities |
4,250 |
(102 |
) |
176 |
640 |
3,536 |
25,197 |
12,547 |
|||||||||||||||||||
RMC bankruptcy distribution |
(1,294 |
) |
(95 |
) |
— |
(1,199 |
) |
— |
(1,516 |
) |
— |
||||||||||||||||
(Gain) loss on debt extinguishment |
(417 |
) |
— |
— |
21 |
(438 |
) |
(3,437 |
) |
298 |
|||||||||||||||||
Transaction costs |
8,517 |
7,541 |
976 |
— |
— |
— |
— |
||||||||||||||||||||
Other adjustments |
5,429 |
(217 |
) |
81 |
104 |
5,461 |
4,925 |
2,188 |
|||||||||||||||||||
Adjusted EBITDA |
$ |
339,152 |
$ |
116,365 |
$ |
126,041 |
$ |
52,407 |
$ |
44,339 |
$ |
142,302 |
$ |
64,292 |
|||||||||||||
Revenue |
$ |
1,054,006 |
$ |
305,444 |
$ |
313,476 |
$ |
222,026 |
$ |
213,060 |
$ |
821,206 |
$ |
262,090 |
|||||||||||||
Adjusted EBITDA Margin |
32 |
% |
38 |
% |
40 |
% |
24 |
% |
21 |
% |
17 |
% |
25 |
% |
Adjusted Net Income (Loss) Reconciliation |
|||||||||||||||||||||||||||
(Dollars in thousands except per share amounts) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||||||||||||||
Net income (loss) |
$ |
58,900 |
$ |
37,852 |
$ |
48,739 |
$ |
1,426 |
$ |
(29,117 |
) |
$ |
(103,612 |
) |
$ |
(25,505 |
) |
||||||||||
Fair value adjustments, net |
— |
— |
— |
— |
— |
(3,384 |
) |
1,245 |
|||||||||||||||||||
Foreign exchange loss (gain) |
(4,448 |
) |
265 |
(2,247 |
) |
(2,950 |
) |
484 |
1,994 |
(156 |
) |
||||||||||||||||
(Gain) loss on sale of assets and securities |
4,250 |
(102 |
) |
176 |
640 |
3,536 |
25,197 |
12,547 |
|||||||||||||||||||
RMC bankruptcy distribution |
(1,294 |
) |
(95 |
) |
— |
(1,199 |
) |
— |
(1,516 |
) |
— |
||||||||||||||||
(Gain) loss on debt extinguishment |
(417 |
) |
— |
— |
21 |
(438 |
) |
(3,437 |
) |
298 |
|||||||||||||||||
Transaction costs |
8,517 |
7,541 |
976 |
— |
— |
— |
— |
||||||||||||||||||||
Other adjustments |
5,429 |
(217 |
) |
81 |
104 |
5,461 |
4,925 |
2,188 |
|||||||||||||||||||
Tax effect of adjustments |
(820 |
) |
142 |
(568 |
) |
(1,447 |
) |
1,053 |
1,785 |
3,165 |
|||||||||||||||||
Adjusted net income (loss) |
$ |
70,117 |
$ |
45,386 |
$ |
47,157 |
$ |
(3,405 |
) |
$ |
(19,021 |
) |
$ |
(78,048 |
) |
$ |
(6,218 |
) |
|||||||||
Adjusted net income (loss) per share – Basic |
$ |
0.18 |
$ |
0.12 |
$ |
0.12 |
$ |
(0.01 |
) |
$ |
(0.05 |
) |
$ |
(0.23 |
) |
$ |
(0.02 |
) |
|||||||||
Adjusted net income (loss) per share – Diluted |
$ |
0.18 |
$ |
0.11 |
$ |
0.12 |
$ |
(0.01 |
) |
$ |
(0.05 |
) |
$ |
(0.23 |
) |
$ |
(0.02 |
) |
Consolidated Free Cash Flow Reconciliation |
|||||||||||||||||||||||||
(Dollars in thousands) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||||||||||||
Cash flow from operations |
$ |
174,234 |
$ |
63,793 |
$ |
111,063 |
$ |
15,249 |
$ |
(15,871 |
) |
$ |
67,288 |
$ |
65,277 |
||||||||||
Capital expenditures |
183,188 |
47,720 |
41,980 |
51,405 |
42,083 |
364,617 |
92,715 |
||||||||||||||||||
Free cash flow |
$ |
(8,954 |
) |
$ |
16,073 |
$ |
69,083 |
$ |
(36,156 |
) |
$ |
(57,954 |
) |
$ |
(297,329 |
) |
$ |
(27,438 |
) |
Advertisement 20
This advertisement has not loaded yet, but your article continues below.
Article content
Consolidated Operating Cash Flow Before Changes in Working Capital Reconciliation |
|||||||||||||||||||||||||||
(Dollars in thousands) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||||||||||||||
Cash provided by (used in) operating activities |
$ |
174,234 |
$ |
63,793 |
$ |
111,063 |
$ |
15,249 |
$ |
(15,871 |
) |
$ |
67,288 |
$ |
65,277 |
||||||||||||
Changes in operating assets and liabilities: |
|||||||||||||||||||||||||||
Receivables |
504 |
(16 |
) |
(1,616 |
) |
(3,180 |
) |
5,316 |
(933 |
) |
726 |
||||||||||||||||
Prepaid expenses and other |
(2,777 |
) |
408 |
352 |
(4,176 |
) |
639 |
461 |
1,225 |
||||||||||||||||||
Inventories |
69,640 |
15,852 |
14,320 |
19,774 |
19,694 |
47,592 |
(7,401 |
) |
|||||||||||||||||||
Accounts payable and accrued liabilities |
(79,242 |
) |
(1,485 |
) |
(37,187 |
) |
(185 |
) |
(40,385 |
) |
(55,581 |
) |
(14,490 |
) |
|||||||||||||
Operating cash flow before changes in working capital |
$ |
162,359 |
$ |
78,552 |
$ |
86,932 |
$ |
27,482 |
$ |
(30,607 |
) |
$ |
58,827 |
$ |
45,337 |
Net Debt and Leverage Ratio |
|||||||||||||||||||||||||||
(Dollars in thousands) |
2024 |
4Q 2024 |
3Q 2024 |
2Q 2024 |
1Q 2024 |
2023 |
4Q 2023 |
||||||||||||||||||||
Total debt |
$ |
590,058 |
$ |
590,058 |
$ |
605,183 |
$ |
629,327 |
$ |
585,552 |
$ |
545,310 |
$ |
545,300 |
|||||||||||||
Cash and cash equivalents |
(55,087 |
) |
(55,087 |
) |
(76,916 |
) |
(74,136 |
) |
(67,489 |
) |
(61,633 |
) |
(61,600 |
) |
|||||||||||||
Net debt |
$ |
534,971 |
$ |
534,971 |
$ |
528,267 |
$ |
555,191 |
$ |
518,063 |
$ |
483,677 |
$ |
483,700 |
|||||||||||||
Net debt |
$ |
534,971 |
$ |
534,971 |
$ |
528,267 |
$ |
555,191 |
$ |
518,063 |
$ |
483,677 |
$ |
483,700 |
|||||||||||||
Last Twelve Months Adjusted EBITDA |
$ |
339,152 |
$ |
339,152 |
$ |
287,079 |
$ |
191,686 |
$ |
161,514 |
$ |
142,302 |
$ |
142,302 |
|||||||||||||
Leverage ratio |
1.6 |
1.6 |
1.8 |
2.9 |
3.2 |
3.4 |
3.4 |
Reconciliation of Costs Applicable to Sales for Year Ended December 31, 2024 |
|||||||||||||||||||||||
In thousands (except metal sales, per ounce or per pound amounts) |
Palmarejo |
Rochester |
Kensington |
Wharf |
Silvertip |
Total |
|||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) |
$ |
240,437 |
$ |
195,904 |
$ |
185,958 |
$ |
104,853 |
$ |
3,235 |
$ |
730,387 |
|||||||||||
Amortization |
(44,979 |
) |
(41,293 |
) |
(28,201 |
) |
(6,487 |
) |
(3,235 |
) |
(124,195 |
) |
|||||||||||
Costs applicable to sales |
$ |
195,458 |
$ |
154,611 |
$ |
157,757 |
$ |
98,366 |
$ |
— |
$ |
606,192 |
|||||||||||
Inventory Adjustments |
(1,365 |
) |
(2,746 |
) |
(361 |
) |
(126 |
) |
— |
(4,598 |
) |
||||||||||||
By-product credit |
— |
— |
72 |
(6,405 |
) |
— |
(6,333 |
) |
|||||||||||||||
Adjusted costs applicable to sales |
$ |
194,093 |
$ |
151,865 |
$ |
157,468 |
$ |
91,835 |
$ |
— |
$ |
595,261 |
|||||||||||
Metal Sales |
|||||||||||||||||||||||
Gold ounces |
108,783 |
38,345 |
95,361 |
98,327 |
340,816 |
||||||||||||||||||
Silver ounces |
6,796,715 |
4,389,378 |
232,728 |
— |
11,418,821 |
||||||||||||||||||
Zinc pounds |
— |
— |
|||||||||||||||||||||
Lead pounds |
— |
— |
|||||||||||||||||||||
Revenue Split |
|||||||||||||||||||||||
Gold |
50 |
% |
42 |
% |
100 |
% |
100 |
% |
|||||||||||||||
Silver |
50 |
% |
58 |
% |
— |
% |
|||||||||||||||||
Zinc |
— |
% |
|||||||||||||||||||||
Lead |
— |
% |
|||||||||||||||||||||
Adjusted costs applicable to sales |
|||||||||||||||||||||||
Gold ($/oz) |
$ |
892 |
$ |
1,663 |
$ |
1,651 |
$ |
934 |
$ |
1,203 |
|||||||||||||
Silver ($/oz) |
$ |
14.28 |
$ |
20.07 |
$ |
— |
$ |
16.55 |
|||||||||||||||
Zinc ($/lb) |
$ |
— |
$ |
— |
|||||||||||||||||||
Lead ($/lb) |
$ |
— |
$ |
— |
Reconciliation of Costs Applicable to Sales for Three Months Ended December 31, 2024 |
|||||||||||||||||||||||
In thousands (except metal sales, per ounce or per pound amounts) |
Palmarejo |
Rochester |
Kensington |
Wharf |
Silvertip |
Total |
|||||||||||||||||
Costs applicable to sales, including amortization (U.S. GAAP) |
$ |
35,932 |
$ |
35,690 |
$ |
31,101 |
$ |
20,451 |
$ |
(799 |
) |
$ |
122,375 |
||||||||||
Amortization |
9,550 |
15,858 |
8,547 |
1,607 |
799 |
36 |
|||||||||||||||||
Costs applicable to sales |
$ |
45,482 |
$ |
51,548 |
$ |
39,648 |
$ |
22,058 |
$ |
— |
$ |
158,736 |
|||||||||||
Inventory Adjustments |
(76 |
) |
(1,190 |
) |
(182 |
) |
(56 |
) |
— |
(1,504 |
) |
||||||||||||
By-product credit |
— |
— |
43 |
(1,680 |
) |
— |
(1,637 |
) |
|||||||||||||||
Adjusted costs applicable to sales |
$ |
45,406 |
$ |
50,358 |
$ |
39,509 |
$ |
20,322 |
$ |
— |
$ |
155,595 |
|||||||||||
Metal Sales |
|||||||||||||||||||||||
Gold ounces |
22,353 |
14,824 |
25,839 |
22,539 |
85,555 |
||||||||||||||||||
Silver ounces |
1,596,875 |
1,570,448 |
54,000 |
— |
3,221,323 |
||||||||||||||||||
Zinc pounds |
— |
— |
|||||||||||||||||||||
Lead pounds |
— |
— |
|||||||||||||||||||||
Revenue Split |
|||||||||||||||||||||||
Gold |
44 |
% |
44 |
% |
100 |
% |
100 |
% |
|||||||||||||||
Silver |
56 |
% |
56 |
% |
— |
% |
|||||||||||||||||
Zinc |
— |
% |
|||||||||||||||||||||
Lead |
— |
% |
|||||||||||||||||||||
Adjusted costs applicable to sales |
|||||||||||||||||||||||
Gold ($/oz) |
$ |
894 |
$ |
1,495 |
$ |
1,529 |
$ |
902 |
$ |
1,192 |
|||||||||||||
Silver ($/oz) |
$ |
15.92 |
$ |
17.96 |
$ |
— |
$ |
16.93 |
|||||||||||||||
Zinc ($/lb) |
$ |
— |
$ |
— |
|||||||||||||||||||
Lead ($/lb) |
$ |
— |
$ |
— |
This Post contains more content. For the full press release please view source version on Businesswire.com:
https://www.businesswire.com/news/home/20250219489097/en/
Contacts
For Additional Information
Coeur Mining, Inc.
200 S. Wacker Drive, Suite 2100
Chicago, IL 60606
Attention: Jeff Wilhoit, Senior Director, Investor Relations
Phone: (312) 489-5800
www.coeur.com
#distro
Article content
Share this article in your social network